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

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

{"sheet":"Tablero","index":1,"n_rows":693,"n_cols":38,"rows_kept":693,"cut":false,"hidden":false,"merged":[[662,23,662,24],[16,4,16,6],[16,1,16,3],[16,7,16,9],[662,11,662,12],[662,13,662,14],[662,15,662,16],[662,17,662,18],[662,19,662,20],[662,1,662,2],[662,3,662,4],[662,5,662,6],[662,7,662,8],[597,1,597,2],[597,3,597,4],[597,5,597,6],[597,7,597,8],[597,9,597,10],[662,9,662,10],[597,21,597,22],[662,21,662,22],[597,23,597,24],[597,11,597,12],[597,13,597,14],[597,15,597,16],[597,17,597,18],[597,19,597,20],[185,21,185,24],[523,23,523,24],[523,1,523,2],[523,3,523,4],[523,5,523,6],[523,7,523,8],[523,9,523,10],[523,11,523,12],[523,13,523,14],[523,15,523,16],[523,17,523,18],[523,19,523,20],[523,21,523,22],[185,1,185,3]]}
[{"$f":"+\"Tablero de Mando y Análisis\"&\" - \"&PremisaCosto!A2","v":"Tablero de Mando y Análisis - EDECHI"}]
[]
["Selector de Empresa",null,null,"EDEMET",2,"Indicaciones antes de utilizar Selector de Empresa:"]
[null,null,null,"EDECHI",null,"Abrir \"Inputs EDEMET.xlsm\" e \"Inputs EDECHI.xlsm\" antes de cambiar el selector de empresa para que se habilite el cambio de vícnulos"]
[null,null,null,null,null,"Indicaciones Cierre de Pérdidas:"]
["Cierre de Pérdidas a utilizar:",null,null,null,null,"Se pueden seleccionar los precios esperados (opción para cálculo tarifario) o se pueden buscar los precios que igualen el valor del IMP de Pérdidas dado por el Regulador"]
[null,null,null,null,null,"Indicaciones Generador de Escenarios:"]
[null,null,null,null,null,"Este botón Genera una carpeta nueva con el Modelo Tarifario Actual y los Archivos actuales de Inputs de ambas Empresas"]
["Resumen","Costo Permitido","Ingreso ","Check",null,"En la celda F13 poner el nombre del nuevo escenario (no es obligatorio ya que se guarda con la fecha y hora del momento)"]
["VP IMP sin Pérdidas",{"$f":"+Resumen!M21","v":230910317.38842463},{"$f":"+Resumen!N21","v":230910317.38842463},{"$f":"+IF(ROUND(B10-C10,)=0,\"OK\",\"Error\")","v":"OK"}]
["VP Pérdidas",{"$f":"+Resumen!M30","v":36878351.002690762},{"$f":"+Resumen!N30","v":39219765.263187036},{"$f":"+IF(ROUND(B11-C11,)=0,\"OK\",IF(Resumen!$P$32=1,\"Abstmo Proy\",\"Error\"))","v":"Abstmo Proy"}]
["VP IMP Total",{"$f":"+B10+B11","v":267788668.3911154},{"$f":"+C10+C11","v":270130082.65161169},{"$f":"+IF(ROUND(B12-C12,)=0,\"OK\",IF(Resumen!$P$32=1,\"Abstmo Proy\",\"Error\"))","v":"Abstmo Proy"},null,"Nombre Escenario:"]
[null,null,null,null,null,"Consulta Publica Opción 3"]
[{"$f":"+\"Costos de Abastecimiento \"&PremisaCosto!$F$89","v":"Costos de Abastecimiento 2022/2023"},{"$f":"+Resumen!C25+Resumen!C26","v":130886386.06863515},{"$f":"+Resumen!H25+Resumen!H26","v":130886386.06863512},{"$f":"+IF(ROUND(B14-C14,)=0,\"OK\",\"Error\")","v":"OK"}]
[]
["Análisis de Cuadro Tarifario Vigente vs. Nuevo"]
[null,"Tarifa Vigente",null,null,"Tarifa Nueva",null,null,"Diferencias"]
["Categorías","$/Cliente mes","$/kWh","$/kW mes","$/Cliente mes","$/kWh","$/kW mes","$/Cliente mes","$/kWh","$/kW mes"]
[{"$f":"+A188","v":"ATH"},{"$f":"+E665+I665","v":13.32},{"$f":"+B665+F665+H665+L665+N665+P665+R665+T665+V665+X665","v":0},{"$f":"+C665+G665+M665+O665+Q665+S665+U665+W665+Y665","v":0},{"$f":"+E526+I526","v":13.662702765340065},{"$f":"+B526+D526+F526+H526+J526+L526+N526+P526+R526+T526+V526+X526","v":0},{"$f":"+C526+G526+M526+O526+Q526+S526+U526+W526+Y526","v":0},{"$f":"+IF(OR(B19=0,E19=0),\"\",(E19-B19)/B19)","v":2.572843583634116E-2},{"$f":"+IF(OR(C19=0,F19=0),\"\",(F19-C19)/C19)","v":""},{"$f":"+IF(OR(D19=0,G19=0),\"\",(G19-D19)/D19)","v":""}]
["ATH Punta",null,{"$f":"+B666+F666+H666+L666+N666+P666+R666+T666+V666+X666","v":0.16660999999999998},{"$f":"+C666+G666+M666+O666+Q666+S666+U666+W666+Y666","v":20.400000000000002},null,{"$f":"+B527+D527+F527+H527+J527+L527+N527+P527+R527+T527+V527+X527","v":0.31680640060833332},9.8727289099544659,{"$f":"+IF(OR(B20=0,E20=0),\"\",(E20-B20)/B20)","v":""},{"$f":"+IF(OR(C20=0,F20=0),\"\",(F20-C20)/C20)","v":0.90148490851889651},-0.51604270049242817]
["ATH Fuera de Punta Medio",null,{"$f":"+B667+F667+H667+L667+N667+P667+R667+T667+V667+X667","v":0.1265},{"$f":"+C667+G667+M667+O667+Q667+S667+U667+W667+Y667","v":3.0999999999999996},null,{"$f":"+B528+D528+F528+H528+J528+L528+N528+P528+R528+T528+V528+X528","v":0.17467054832716569},{"$f":"+C528+G528+M528+O528+Q528+S528+U528+W528+Y528","v":4.2491370288312043},{"$f":"+IF(OR(B21=0,E21=0),\"\",(E21-B21)/B21)","v":""},{"$f":"+IF(OR(C21=0,F21=0),\"\",(F21-C21)/C21)","v":0.3807948484360924},{"$f":"+IF(OR(D21=0,G21=0),\"\",(G21-D21)/D21)","v":0.37068936413909831},{"$f":"+F20/F21-1","v":0.81373679559842493},{"$f":"+F21/F22-1","v":0.66725637491598366}]
[{"$f":"+A191","v":"ATH Fuera de Punta Bajo"},null,{"$f":"+B668+F668+H668+L668+N668+P668+R668+T668+V668+X668","v":0.1265},{"$f":"+C668+G668+M668+O668+Q668+S668+U668+W668+Y668","v":3.0999999999999996},null,{"$f":"+B529+D529+F529+H529+J529+L529+N529+P529+R529+T529+V529+X529","v":0.10476526043330779},{"$f":"+C529+G529+M529+O529+Q529+S529+U529+W529+Y529","v":4.2491370288312043},"",-0.17181612305685542,0.37068936413909831,{"$f":"+F20/F22-1","v":2.0239642348811624}]
[{"$f":"+A192","v":"ATD"},{"$f":"+E669+I669","v":13.32},{"$f":"+B669+F669+H669+L669+N669+P669+R669+T669+V669+X669","v":0.13503999999999997},{"$f":"+C669+G669+M669+O669+Q669+S669+U669+W669+Y669","v":18.490000000000002},{"$f":"+E530+I530","v":13.662702765340068},{"$f":"+B530+D530+F530+H530+J530+L530+N530+P530+R530+T530+V530+X530","v":0.16601982467073287},{"$f":"+C530+G530+M530+O530+Q530+S530+U530+W530+Y530","v":21.382711770708948},2.5728435836341428E-2,0.22941220875838944,0.15644736455970501]
[{"$f":"+A193","v":"MTH"},{"$f":"+E670+I670","v":13.32},{"$f":"+B670+F670+H670+L670+N670+P670+R670+T670+V670+X670","v":0},{"$f":"+C670+G670+M670+O670+Q670+S670+U670+W670+Y670","v":0},{"$f":"+E531+I531","v":13.662702765340065},{"$f":"+B531+D531+F531+H531+J531+L531+N531+P531+R531+T531+V531+X531","v":0},{"$f":"+C531+G531+M531+O531+Q531+S531+U531+W531+Y531","v":0},2.572843583634116E-2,"",""]
[{"$f":"+A194","v":"MTH Punta"},null,{"$f":"+B671+F671+H671+L671+N671+P671+R671+T671+V671+X671","v":0.17218},{"$f":"+C671+G671+M671+O671+Q671+S671+U671+W671+Y671","v":18.089999999999996},null,{"$f":"+B532+D532+F532+H532+J532+L532+N532+P532+R532+T532+V532+X532","v":0.30315646875555124},{"$f":"+C532+G532+M532+O532+Q532+S532+U532+W532+Y532","v":25.422292811395888},"",0.76069502123098642,0.40532298570458225]
[{"$f":"+A195","v":"MTH Fuera de Punta Medio"},null,{"$f":"+B672+F672+H672+L672+N672+P672+R672+T672+V672+X672","v":0.13342999999999999},{"$f":"+C672+G672+M672+O672+Q672+S672+U672+W672+Y672","v":2.5299999999999998},null,{"$f":"+B533+D533+F533+H533+J533+L533+N533+P533+R533+T533+V533+X533","v":0.16382009532616637},{"$f":"+C533+G533+M533+O533+Q533+S533+U533+W533+Y533","v":3.642870584901635},{"$f":"+IF(OR(B26=0,E26=0),\"\",(E26-B26)/B26)","v":""},{"$f":"+IF(OR(C26=0,F26=0),\"\",(F26-C26)/C26)","v":0.22776058851957115},{"$f":"+IF(OR(D26=0,G26=0),\"\",(G26-D26)/D26)","v":0.43986979640380841},{"$f":"+F25/F26-1","v":0.85054506379065198},{"$f":"+F26/F27-1","v":0.64478833201542973}]
[{"$f":"+A196","v":"MTH Fuera de Punta Bajo"},null,{"$f":"+B673+F673+H673+L673+N673+P673+R673+T673+V673+X673","v":0.13342999999999999},{"$f":"+C673+G673+M673+O673+Q673+S673+U673+W673+Y673","v":2.5299999999999998},null,{"$f":"+B534+D534+F534+H534+J534+L534+N534+P534+R534+T534+V534+X534","v":9.9599499909772932E-2},{"$f":"+C534+G534+M534+O534+Q534+S534+U534+W534+Y534","v":3.642870584901635},"",-0.25354493060201649,0.43986979640380841,{"$f":"+F25/F27-1","v":2.0437549287916137}]
["MTD",{"$f":"+E674+I674","v":13.32},0,0,{"$f":"+E535+I535","v":13.673516263735189},0,0,2.6540260040179366E-2,"",""]
["MTD_1 (0-10,000)",null,0.14638999999999999,17.850000000000001,null,0.14907455770092304,24.725657816564809,"",1.8338395388503629E-2,0.3851909140932665]
["MTD_2 (10,001-30,000)",null,0.14638999999999999,17.850000000000001,null,0,0,"","",""]
["MTD_3 (30,001-50,000)",null,0.14638999999999999,17.850000000000001,null,0,0,"","",""]
["MTD_4 (50,001-más)",null,0.14638999999999999,17.850000000000001,null,0,0,"","",""]
["MTD_5 (xxx)",null,0,0,null,0,0,"","",""]
["BTH",{"$f":"+E679+I679","v":5.31},null,null,{"$f":"+E541+I541","v":5.4466179942909765},0,0,2.5728435836342163E-2,{"$f":"+IF(OR(C34=0,F34=0),\"\",(F34-C34)/C34)","v":""},""]
["BTH Punta",{"$f":"+E682+I682","v":0},{"$f":"+B680+F680+H680+L680+N680+P680+R680+T680+V680+X680","v":0.21239},{"$f":"+C680+G680+M680+O680+Q680+S680+U680+W680+Y680","v":21.3},{"$f":"+E542+I542","v":0},0.29141386595384139,31.526991916671548,"",0.37206961699628699,0.48014046557143414]
["BTH Fuera de Punta Medio",{"$f":"+E683+I683","v":5.31},{"$f":"+B681+F681+H681+L681+N681+P681+R681+T681+V681+X681","v":0.14396999999999999},{"$f":"+C681+G681+M681+O681+Q681+S681+U681+W681+Y681","v":5.6},{"$f":"+E543+I543","v":0},{"$f":"+B543+D543+F543+H543+J543+L543+N543+P543+R543+T543+V543+X543","v":0.15727402347825395},{"$f":"+C543+G543+M543+O543+Q543+S543+U543+W543+Y543","v":10.953198081942091},{"$f":"+IF(OR(B36=0,E36=0),\"\",(E36-B36)/B36)","v":""},{"$f":"+IF(OR(C36=0,F36=0),\"\",(F36-C36)/C36)","v":9.2408303662248822E-2},{"$f":"+IF(OR(D36=0,G36=0),\"\",(G36-D36)/D36)","v":0.95592822891823059},{"$f":"+F35/F36-1","v":0.85290526374900533},{"$f":"+F36/F37-1","v":0.63053187796627563}]
["BTH Fuera de Punta Bajo",5.31,0.14396999999999999,5.6,0,9.6455656956807356E-2,10.953198081942091,"",-0.33002947171766783,0.95592822891823059,{"$f":"+F35/F37-1","v":2.0212210993942628}]
[{"$f":"+A207","v":"BTD"},{"$f":"+E683+I683","v":5.31},null,null,{"$f":"+E545+I545","v":5.4466179942909747},{"$f":"+B545+D545+F545+H545+J545+L545+N545+P545+R545+T545+V545+X545","v":0},{"$f":"+C545+G545+M545+O545+Q545+S545+U545+W545+Y545","v":0},2.5728435836341827E-2,"",""]
["BTD_1 (0-10,000)",null,{"$f":"+B684+F684+H684+L684+N684+P684+R684+T684+V684+X684","v":0.13923000000000002},{"$f":"+C684+G684+M684+O684+Q684+S684+U684+W684+Y684","v":18.690000000000001},null,0.14059047488424178,25.223944934730884,"",9.7714205576511053E-3,0.34959576964852235]
["BTD_2 (10,001-30,000)",null,{"$f":"+B685+F685+H685+L685+N685+P685+R685+T685+V685+X685","v":0.14760000000000001},{"$f":"+C685+G685+M685+O685+Q685+S685+U685+W685+Y685","v":18.690000000000001},null,0.14897539183291322,25.223944934730884,"",9.3183728517155437E-3,0.34959576964852235]
["BTD_3 (30,001-50,000)",null,{"$f":"+B686+F686+H686+L686+N686+P686+R686+T686+V686+X686","v":0.15346000000000001},{"$f":"+C686+G686+M686+O686+Q686+S686+U686+W686+Y686","v":18.690000000000001},null,0.154844092854409,25.223944934730884,"",9.0192418507037096E-3,0.34959576964852235]
["BTD_4 (50,001-más)",null,{"$f":"+B687+F687+H687+L687+N687+P687+R687+T687+V687+X687","v":0.18025000000000002},{"$f":"+C687+G687+M687+O687+Q687+S687+U687+W687+Y687","v":18.690000000000001},null,0.18168197061496263,25.223944934730884,"",7.944358474133776E-3,0.34959576964852235]
["BTD_5 (xxx)",null,null,{"$f":"+C689+G689+M689+O689+Q689+S689+U689+W689+Y689","v":0},null,{"$f":"+B550+D550+F550+H550+J550+L550+N550+P550+R550+T550+V550+X550","v":0},0,"","",""]
["BTS",{"$f":"+E688+I688","v":2.83},null,0,{"$f":"+E551+I551","v":2.9240792578283203},0,0,3.3243554002940025E-2,{"$f":"+IF(OR(C44=0,F44=0),\"\",(F44-C44)/C44)","v":""},""]
["BTS_1 (0-300)",null,{"$f":"+B689+F689+H689+L689+N689+P689+R689+T689+V689+X689","v":0.17383000000000001},0,null,0.17931020694453956,0,"",{"$f":"+IF(OR(C45=0,F45=0),\"\",(F45-C45)/C45)","v":3.1526243712475088E-2},""]
["BTS_2 (301-750)",null,{"$f":"+B690+F690+H690+L690+N690+P690+R690+T690+V690+X690","v":0.20552999999999999},0,null,0.23415891752139076,0,"",{"$f":"+IF(OR(C46=0,F46=0),\"\",(F46-C46)/C46)","v":0.13929313249350833},""]
["BTS_3 (751-más)",null,{"$f":"+B691+F691+H691+L691+N691+P691+R691+T691+V691+X691","v":0.24077999999999997},0,null,0.33872031172004047,0,"",{"$f":"+IF(OR(C47=0,F47=0),\"\",(F47-C47)/C47)","v":0.40676265354282132},""]
["BTS_4 (xxx)",null,{"$f":"+B692+F692+H692+L692+N692+P692+R692+T692+V692+X692","v":0},0,null,0,0,"",{"$f":"+IF(OR(C48=0,F48=0),\"\",(F48-C48)/C48)","v":""},{"$f":"+IF(OR(D48=0,G48=0),\"\",(G48-D48)/D48)","v":""}]
["BTS_5 (xxx)",null,null,0,null,0,0,"","",""]
["BTSH",{"$f":"+E696+I696","v":0},{"$f":"+B696+F696+H696+L696+N696+P696+R696+T696+V696+X696","v":0},0,{"$f":"+E557+I557","v":2.9280456236566601},0,0,{"$f":"+IF(OR(B50=0,E50=0),\"\",(E50-B50)/B50)","v":""},{"$f":"+IF(OR(C50=0,F50=0),\"\",(F50-C50)/C50)","v":""},""]
[{"$f":"+A220","v":"BTSH_1 Punta"},null,{"$f":"+B698+F698+H698+L698+N698+P698+R698+T698+V698+X698","v":0},{"$f":"+C698+G698+M698+O698+Q698+S698+U698+W698+Y698","v":0},null,{"$f":"+B558+D558+F558+H558+J558+L558+N558+P558+R558+T558+V558+X558","v":0.40335813198559145},{"$f":"+C558+G558+M558+O558+Q558+S558+U558+W558+Y558","v":0},"",{"$f":"+IF(OR(C51=0,F51=0),\"\",(F51-C51)/C51)","v":""},{"$f":"+IF(OR(D51=0,G51=0),\"\",(G51-D51)/D51)","v":""}]
["BTSH_1 Fuera de Punta Medio",null,{"$f":"+B699+F699+H699+L699+N699+P699+R699+T699+V699+X699","v":0},{"$f":"+C699+G699+M699+O699+Q699+S699+U699+W699+Y699","v":0},null,0.21117300849386733,0,{"$f":"+IF(OR(B52=0,E52=0),\"\",(E52-B52)/B52)","v":""},{"$f":"+IF(OR(C52=0,F52=0),\"\",(F52-C52)/C52)","v":""},"",{"$f":"+F51/F52-1","v":0.91008375010817422},{"$f":"+F52/F53-1","v":0.57240986760786483}]
["BTSH_1 Fuera de Punta Bajo",null,{"$f":"+B700+F700+H700+L700+N700+P700+R700+T700+V700+X700","v":0},{"$f":"+C700+G700+M700+O700+Q700+S700+U700+W700+Y700","v":0},null,0.13429895909717776,0,"","","",{"$f":"+F51/F53-1","v":2.0034345366275281}]
["BTSH_2 Punta",null,{"$f":"+B702+F702+H702+L702+N702+P702+R702+T702+V702+X702","v":0},{"$f":"+C702+G702+M702+O702+Q702+S702+U702+W702+Y702","v":0},null,{"$f":"+B561+D561+F561+H561+J561+L561+N561+P561+R561+T561+V561+X561","v":0},{"$f":"+C561+G561+M561+O561+Q561+S561+U561+W561+Y561","v":0},"","",""]
["BTSH_2 Fuera de Punta Medio",null,{"$f":"+B703+F703+H703+L703+N703+P703+R703+T703+V703+X703","v":0},{"$f":"+C703+G703+M703+O703+Q703+S703+U703+W703+Y703","v":0},null,0,0,"","",""]
["BTSH_2 Fuera de Punta Bajo",null,{"$f":"+B704+F704+H704+L704+N704+P704+R704+T704+V704+X704","v":0},{"$f":"+C704+G704+M704+O704+Q704+S704+U704+W704+Y704","v":0},null,0,0,"","",""]
["BTSH_3 Punta",null,{"$f":"+B706+F706+H706+L706+N706+P706+R706+T706+V706+X706","v":0},{"$f":"+C706+G706+M706+O706+Q706+S706+U706+W706+Y706","v":0},null,0,0,"","",""]
["BTSH_3 Fuera de Punta Medio",null,0,0,null,0,0,"","",""]
["BTSH_3 Fuera de Punta Bajo",null,0,0,null,0,0,"","",""]
[{"$f":"+A229","v":"BTS Prepago"},{"$f":"+E692+I692","v":0},{"$f":"+B699+F699+H699+L699+N699+P699+R699+T699+V699+X699","v":0},{"$f":"+C699+G699+M699+O699+Q699+S699+U699+W699+Y699","v":0},{"$f":"+E567+I567","v":0},{"$f":"+B567+D567+F567+H567+J567+L567+N567+P567+R567+T567+V567+X567","v":0},{"$f":"+C567+G567+M567+O567+Q567+S567+U567+W567+Y567","v":0},"","",""]
["BTS Prep",null,{"$f":"+B693+D693+F693+H693+L693+N693+P693+R693+T693+V693+X693","v":0.20568005090017877},{"$f":"+C693+G693+M693+O693+Q693+S693+U693+W693+Y693","v":0},null,{"$f":"+B568+D568+F568+H568+J568+L568+N568+P568+R568+T568+V568+X568","v":0.21208977030921713},0,"",{"$f":"+IF(OR(C61=0,F61=0),\"\",(F61-C61)/C61)","v":3.116354445161602E-2},{"$f":"+IF(OR(D61=0,G61=0),\"\",(G61-D61)/D61)","v":""}]
["X1D_2 (10,001-30,000)",null,0,0,null,0,0,"","",""]
["X1D_3 (30,001-50,000)",null,0,0,null,0,0,"","",""]
["X1D_4 (50,001-más)",null,0,0,null,0,0,"","",""]
["X1D_5 (xxx)",null,0,0,null,0,0,"","",""]
["X2H",{"$f":"+E705+I705","v":0},{"$f":"+B705+F705+H705+L705+N705+P705+R705+T705+V705+X705","v":0},{"$f":"+C705+G705+M705+O705+Q705+S705+U705+W705+Y705","v":0},{"$f":"+E573+I573","v":0},{"$f":"+B573+D573+F573+H573+J573+L573+N573+P573+R573+T573+V573+X573","v":0},{"$f":"+C573+G573+M573+O573+Q573+S573+U573+W573+Y573","v":0},{"$f":"+IF(OR(B66=0,E66=0),\"\",(E66-B66)/B66)","v":""},{"$f":"+IF(OR(C66=0,F66=0),\"\",(F66-C66)/C66)","v":""},{"$f":"+IF(OR(D66=0,G66=0),\"\",(G66-D66)/D66)","v":""}]
["X2H Punta",null,0,0,null,0,0,"","",""]
["X2H Fuera de Punta",null,0,0,null,0,0,"","",""]
["X2D",{"$f":"+E708+I708","v":0},0,0,{"$f":"+E576+I576","v":0},0,0,"","",""]
["X2D_1 (0-10,000)",null,0,0,null,0,0,"","",""]
["X2D_2 (10,001-30,000)",null,0,0,null,0,0,"","",""]
["X2D_3 (30,001-50,000)",null,0,0,null,0,0,"","",""]
["X2D_4 (50,001-más)",null,0,0,null,0,0,"","",""]
["X2D_5 (xxx)",null,0,0,null,0,0,"","",""]
["X3D",{"$f":"+E714+I714","v":0},{"$f":"+B714+F714+H714+L714+N714+P714+R714+T714+V714+X714","v":0},{"$f":"+C714+G714+M714+O714+Q714+S714+U714+W714+Y714","v":0},{"$f":"+E582+I582","v":0},{"$f":"+B582+D582+F582+H582+J582+L582+N582+P582+R582+T582+V582+X582","v":0},{"$f":"+C582+G582+M582+O582+Q582+S582+U582+W582+Y582","v":0},{"$f":"+IF(OR(B75=0,E75=0),\"\",(E75-B75)/B75)","v":""},{"$f":"+IF(OR(C75=0,F75=0),\"\",(F75-C75)/C75)","v":""},{"$f":"+IF(OR(D75=0,G75=0),\"\",(G75-D75)/D75)","v":""}]
["X3D_1 (0-10,000)",null,0,0,null,0,0,"","",""]
["X3D_2 (10,001-30,000)",null,0,0,null,0,0,"","",""]
["X3D_3 (30,001-50,000)",null,0,0,null,0,0,"","",""]
["X3D_4 (50,001-más)",null,0,0,null,0,0,"","",""]
["X3D_5 (xxx)",null,0,0,null,0,0,"","",""]
[]
[]
[{"$f":"+\"Análisis de Impacto de Ingresos a Tarifa Vigente vs. Ingresos con Nueva Tarifa -\"&PremisaCosto!F89","v":"Análisis de Impacto de Ingresos a Tarifa Vigente vs. Ingresos con Nueva Tarifa -2022/2023"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"+\"Ingreso a Tarifa Vigente \" &PremisaCosto!G89","v":"Ingreso a Tarifa Vigente 2023/2024"},"Total","VAD","Abastecimiento","Pérdidas","CD","CCOMF","CCOMV","CSERAP","CX","CCONAP","CENEGEN","CPOTGEN","CPT","CPET","CPERDP","CPERDE"]
[{"$f":"+A19","v":"ATH"},{"$f":"+SUM(C105:E105)","v":449018.75433417066},{"$f":"+SUM(F105:J105)","v":77152.823407312113},{"$f":"+SUM(K105:O105)","v":348196.16936621227},{"$f":"+SUM(P105:Q105)","v":23669.761560646304},51680.032507296033,358.36758922619521,21012.289215021214,4098.3020990504738,3.8319967181816073,10198.657429865099,244005.34003445713,85465.466256265761,8164.1754771436508,362.53016848061748,0,23669.761560646304]
[{"$f":"+A23","v":"ATD"},{"$f":"+SUM(C106:E106)","v":246.20924292475388},{"$f":"+SUM(F106:J106)","v":81.372005903375253},{"$f":"+SUM(K106:O106)","v":154.07203013323348},{"$f":"+SUM(P106:Q106)","v":10.765206888145142},69.835276055237813,1.7918379461309763E-2,9.6386647775326679,1.8799550913075569,1.9159983590908103E-4,4.6782832247087613,54.495144626293204,77.832001525251982,16.900302514557225,0.16629824242230157,0,10.765206888145142]
[{"$f":"+A24","v":"MTH"},11277599.075229194,1855081.9801709873,{"$f":"+SUM(K107:O107)","v":8632079.8513549343},790437.24370327126,1003255.702900049,2508.5731245833658,710678.03137703869,138612.8487922888,26.823977027271148,344939.17872422631,8190408.4907069905,757.85693783196132,83712.82297560609,12261.502010281141,0,790437.24370327126]
[{"$f":"+A28","v":"MTD"},22604835.675623268,6618080.6143105039,14803355.629903808,1183399.4314089548,5306977.5223173182,44312.709293764536,1059597.6660034745,206667.21718386732,525.49951207893298,514275.08691793529,11410029.857464382,2224873.7638348946,635896.06117256661,18280.860514030363,0,1183399.4314089548]
[{"$f":"+A34","v":"BTH"},1552006.5887758641,379283.33233770198,1099451.9443828186,73271.312055343544,299462.49681429565,1500.0589292272157,65504.365828111993,12776.174800526154,40.235965540907131,31793.612795120738,719484.98367814708,4451.5069232013957,342591.67813084752,1130.1628555019618,0,73271.312055343544]
[{"$f":"+A38","v":"BTD"},35030013.909373127,11720077.544058982,21610141.792464007,1699794.5728501379,9826953.6380282231,69470.586267615654,1523886.4603741798,297902.6163137494,1864.2430752145613,738898.13109199563,16468649.565029297,3680240.2853426686,696146.54669514473,26207.26430490323,0,1699794.5728501379]
[{"$f":"+A44","v":"BTS"},115401835.43643072,35819701.105808079,73680382.978767186,5901751.3518554633,23252646.737118762,6118149.5209804066,5321187.9466121476,1039048.533953851,88668.367142909381,2565018.0287493858,49151671.646234393,19078284.247307315,2801844.4076738195,83564.648802272801,0,5901751.3518554633]
[{"$f":"+A50","v":"BTSH"},0,0,0,0]
[{"$f":"+A60","v":"BTS Prepago"},550715.40875377541,199667.91114807929,319462.04793506698,31585.449670629103,130012.3918577689,34018.925479911471,28519.020335288558,5607.2203669570163,1510.3531081533567,13755.336749408159,208896.56532220729,81083.46914806508,15300.259050294322,426.41766509210828,0,31585.449670629103]
[{"$f":"+A66","v":"X2H"},{"$f":"+SUM(C114:E114)","v":0},{"$f":"+SUM(F114:J114)","v":0},{"$f":"+SUM(K114:O114)","v":0},{"$f":"+SUM(P114:Q114)","v":0}]
[{"$f":"+A69","v":"X2D"},{"$f":"+SUM(C115:E115)","v":0},{"$f":"+SUM(F115:J115)","v":0},{"$f":"+SUM(K115:O115)","v":0},{"$f":"+SUM(P115:Q115)","v":0}]
[{"$f":"+A75","v":"X3D"},{"$f":"+SUM(C116:E116)","v":0},{"$f":"+SUM(F116:J116)","v":0},{"$f":"+SUM(K116:O116)","v":0},{"$f":"+SUM(P116:Q116)","v":0}]
["Total",{"$f":"+SUM(B105:B116)","v":186866271.05776307},{"$f":"+SUM(C105:C116)","v":56669126.683247551},{"$f":"+SUM(D105:D116)","v":120493224.48620418},{"$f":"+SUM(E105:E116)","v":9703919.8883113358},{"$f":"+SUM(F105:F116)","v":39871058.356819764},{"$f":"+SUM(G105:G116)","v":6270318.7595831146},8730395.4184100404,1704714.7934653815,92639.354969242428,4218882.7107411623,86393200.943614498,25155234.427751768,4583672.8514779378,142233.55261880462,0,9703919.8883113358]
[{"$f":"+\"Ingreso a Tarifa Nueva\"","v":"Ingreso a Tarifa Nueva"},{"$f":"+B104","v":"Total"},{"$f":"+C104","v":"VAD"},"Abastecimiento","Pérdidas","CD","CCOMF","CCOMV","CSERAP","CX","CCONAP","CENEGEN","CPOTGEN","CPT","CPET","CPERDP","CPERDE"]
[{"$f":"+A105","v":"ATH"},{"$f":"+SUM(C119:E119)","v":484234.81894085126},{"$f":"+SUM(F119:J119)","v":96447.799692233253},{"$f":"+SUM(K119:O119)","v":361103.94140551821},{"$f":"+SUM(P119:Q119)","v":26683.077843099756},{"$f":"+CD!$AA11+CD!$AF11","v":68820.091653464551},{"$f":"+CCOMF!$AA11+CCOMF!$AF11","v":366.6545845012111},{"$f":"+CCOMV!$AA11+CCOMV!$AF11","v":24458.584128096896},{"$f":"+CSERAP!$AA11+CSERAP!$AF11","v":2798.5899925260828},{"$f":"+CX!$AA11+CX!$AF11","v":3.8793336444980295},{"$f":"+CCONAP!$AA11+CCONAP!$AF11","v":9136.701614418218},{"$f":"+CENEGEN!$AA11+CENEGEN!$AF11","v":239011.395998566},{"$f":"+CPOTGEN!$AA11+CPOTGEN!$AF11","v":99525.488053599489},{"$f":"+CPT!$AA11+CPT!$AF11","v":13048.118185647334},{"$f":"+CPET!$AA11+CPET!$AF11","v":382.23755328711582},{"$f":"+CPERDP!$AU11+CPERDP!$AZ11","v":0},{"$f":"+CPERDE!$AU11+CPERDE!$AZ11","v":26683.077843099756}]
["ATD",293.56171639195037,{"$f":"+SUM(F120:J120)","v":105.51847151842668},175.39287561246869,12.650369261054982,{"$f":"+CD!$AA15+CD!$AF15","v":92.996653941499673},{"$f":"+CCOMF!$AA15+CCOMF!$AF15","v":1.8332729225060563E-2},{"$f":"+CCOMV!$AA15+CCOMV!$AF15","v":11.219534003714179},{"$f":"+CSERAP!$AA15+CSERAP!$AF15","v":1.2837568773055428},{"$f":"+CX!$AA15+CX!$AF15","v":1.9396668222490375E-4},{"$f":"+CCONAP!$AA15+CCONAP!$AF15","v":4.1911475295496423},{"$f":"+CENEGEN!$AA15+CENEGEN!$AF15","v":53.379817795933377},{"$f":"+CPOTGEN!$AA15+CPOTGEN!$AF15","v":90.636233291727905},{"$f":"+CPT!$AA15+CPT!$AF15","v":27.010338668061848},{"$f":"+CPET!$AA15+CPET!$AF15","v":0.17533832719592474},{"$f":"+CPERDP!$AU15+CPERDP!$AZ15","v":0},{"$f":"+CPERDE!$AU15+CPERDE!$AZ15","v":12.650369261054982}]
["MTH",11630946.912582539,2260479.143745509,8479402.6666483227,891065.10218870582,{"$f":"+CD!$AA16+CD!$AF16","v":1335992.7630791429},{"$f":"+CCOMF!$AA16+CCOMF!$AF16","v":2566.5820915084778},{"$f":"+CCOMV!$AA16+CCOMV!$AF16","v":827238.68116185372},{"$f":"+CSERAP!$AA16+CSERAP!$AF16","v":94653.962077492237},{"$f":"+CX!$AA16+CX!$AF16","v":27.155335511486342},{"$f":"+CCONAP!$AA16+CCONAP!$AF16","v":309021.6896487542},{"$f":"+CENEGEN!$AA16+CENEGEN!$AF16","v":8022779.2018237952},{"$f":"+CPOTGEN!$AA16+CPOTGEN!$AF16","v":882.53285117955613},{"$f":"+CPT!$AA16+CPT!$AF16","v":133791.19678378548},{"$f":"+CPET!$AA16+CPET!$AF16","v":12928.045540809919},{"$f":"+CPERDP!$AU16+CPERDP!$AZ16","v":0},{"$f":"+CPERDE!$AU16+CPERDE!$AZ16","v":891065.10218870582}]
["MTD",25142265.986475736,8487417.166894244,15264216.949131185,1390631.8704503053,{"$f":"+CD!$AA20+CD!$AF20","v":7067041.5979948416},{"$f":"+CCOMF!$AA20+CCOMF!$AF20","v":45335.856884142006},{"$f":"+CCOMV!$AA20+CCOMV!$AF20","v":1233381.8201985876},{"$f":"+CSERAP!$AA20+CSERAP!$AF20","v":141127.08713627391},{"$f":"+CX!$AA20+CX!$AF20","v":530.80468039843345},{"$f":"+CCONAP!$AA20+CCONAP!$AF20","v":460740.87094639393},{"$f":"+CENEGEN!$AA20+CENEGEN!$AF20","v":11176887.337621853},{"$f":"+CPOTGEN!$AA20+CPOTGEN!$AF20","v":2590978.9719915483},{"$f":"+CPT!$AA20+CPT!$AF20","v":1016334.4906163772},{"$f":"+CPET!$AA20+CPET!$AF20","v":19275.277955012694},{"$f":"+CPERDP!$AU20+CPERDP!$AZ20","v":0},{"$f":"+CPERDE!$AU20+CPERDE!$AZ20","v":1390631.8704503053}]
["BTH",1855082.1753946098,485329.2593033415,1287153.6842304212,82599.231860846907,{"$f":"+CD!$AA76+CD!$AF76","v":398781.41474902583},{"$f":"+CCOMF!$AA76+CCOMF!$AF76","v":1534.7467236385169},{"$f":"+CCOMV!$AA76+CCOMV!$AF76","v":76247.953089241521},{"$f":"+CSERAP!$AA76+CSERAP!$AF76","v":8724.4117381684646},{"$f":"+CX!$AA76+CX!$AF76","v":40.733003267229734},{"$f":"+CCONAP!$AA76+CCONAP!$AF76","v":28483.038610819367},{"$f":"+CENEGEN!$AA76+CENEGEN!$AF76","v":704759.61847652763},{"$f":"+CPOTGEN!$AA76+CPOTGEN!$AF76","v":5183.8294285689381},{"$f":"+CPT!$AA76+CPT!$AF76","v":547535.59844288183},{"$f":"+CPET!$AA76+CPET!$AF76","v":1191.5992716235046},{"$f":"+CPERDP!$AU76+CPERDP!$AZ76","v":0},{"$f":"+CPERDE!$AU76+CPERDE!$AZ76","v":82599.231860846907}]
["BTD",39385741.945927143,15136368.170873413,22251917.59628107,1997456.1787726555,{"$f":"+CD!$AA80+CD!$AF80","v":13086150.340068676},{"$f":"+CCOMF!$AA80+CCOMF!$AF80","v":71077.044098792336},{"$f":"+CCOMV!$AA80+CCOMV!$AF80","v":1773824.1088974108},{"$f":"+CSERAP!$AA80+CSERAP!$AF80","v":203427.48304380878},{"$f":"+CX!$AA80+CX!$AF80","v":1889.1947647258462},{"$f":"+CCONAP!$AA80+CCONAP!$AF80","v":661958.86994589865},{"$f":"+CENEGEN!$AA80+CENEGEN!$AF80","v":16158087.719554048},{"$f":"+CPOTGEN!$AA80+CPOTGEN!$AF80","v":4291651.2060321197},{"$f":"+CPT!$AA80+CPT!$AF80","v":1112587.8918564625},{"$f":"+CPET!$AA80+CPET!$AF80","v":27631.908892543805},{"$f":"+CPERDP!$AU80+CPERDP!$AZ80","v":0},{"$f":"+CPERDE!$AU80+CPERDE!$AZ80","v":1997456.1787726555}]
["BTS",128443854.41634643,43977573.139911152,77555596.53260304,6910684.743832238,{"$f":"+CD!$AA136+CD!$AF136","v":30801219.110141076},{"$f":"+CCOMF!$AA136+CCOMF!$AF136","v":6221564.4657844026},{"$f":"+CCOMV!$AA136+CCOMV!$AF136","v":6160918.1870694682},{"$f":"+CSERAP!$AA136+CSERAP!$AF136","v":705943.83229368692},{"$f":"+CX!$AA136+CX!$AF136","v":87927.544622520945},{"$f":"+CCONAP!$AA136+CCONAP!$AF136","v":2301824.2006041571},{"$f":"+CENEGEN!$AA136+CENEGEN!$AF136","v":48428527.23273728},{"$f":"+CPOTGEN!$AA136+CPOTGEN!$AF136","v":22250705.061077267},{"$f":"+CPT!$AA136+CPT!$AF136","v":4486421.3333421145},{"$f":"+CPET!$AA136+CPET!$AF136","v":88118.704842212115},{"$f":"+CPERDP!$AU136+CPERDP!$AZ136","v":0},{"$f":"+CPERDE!$AU136+CPERDE!$AZ136","v":6910684.743832238}]
["BTSH",{"$f":"+SUM(C126:E126)","v":13377.986997191143},4611.1795049626944,{"$f":"+SUM(K126:O126)","v":8048.3463630302767},{"$f":"+SUM(P126:Q126)","v":718.46112919817165},{"$f":"+CD!$AA196+CD!$AF196","v":3216.7638279481807},{"$f":"+CCOMF!$AA196+CCOMF!$AF196","v":664.62666642940212},{"$f":"+CCOMV!$AA196+CCOMV!$AF196","v":645.43731613069235},{"$f":"+CSERAP!$AA196+CSERAP!$AF196","v":75.549684285161277},{"$f":"+CX!$AA196+CX!$AF196","v":8.8020101692577164},{"$f":"+CCONAP!$AA196+CCONAP!$AF196","v":239.06180731715978},{"$f":"+CENEGEN!$AA196+CENEGEN!$AF196","v":5023.2860850503084},{"$f":"+CPOTGEN!$AA196+CPOTGEN!$AF196","v":2311.2910093275123},{"$f":"+CPT!$AA196+CPT!$AF196","v":465.85131506559929},{"$f":"+CPET!$AA196+CPET!$AF196","v":8.8561462696974012},{"$f":"+CPERDP!$AU196+CPERDP!$AZ196","v":0},{"$f":"+CPERDE!$AU196+CPERDE!$AZ196","v":718.46112919817165}]
["BTS Prepago",497759.04695212696,195473.84613159855,271849.60987234616,30435.590948182191,{"$f":"+CD!$AA209+CD!$AF209","v":136062.21267316159},{"$f":"+CCOMF!$AA209+CCOMF!$AF209","v":27536.893587124378},{"$f":"+CCOMV!$AA209+CCOMV!$AF209","v":27128.648432635291},{"$f":"+CSERAP!$AA209+CSERAP!$AF209","v":3249.2927385098828},{"$f":"+CX!$AA209+CX!$AF209","v":1496.798700167386},{"$f":"+CCONAP!$AA209+CCONAP!$AF209","v":10310.133716516415},{"$f":"+CENEGEN!$AA209+CENEGEN!$AF209","v":142733.26886846579},{"$f":"+CPOTGEN!$AA209+CPOTGEN!$AF209","v":98510.650841512179},{"$f":"+CPT!$AA209+CPT!$AF209","v":19842.353287131467},{"$f":"+CPET!$AA209+CPET!$AF209","v":453.20315872029596},{"$f":"+CPERDP!$AU209+CPERDP!$AZ209","v":0},{"$f":"+CPERDE!$AU209+CPERDE!$AZ209","v":30435.590948182191}]
["X2H",{"$f":"+SUM(C128:E128)","v":0},{"$f":"+SUM(F128:J128)","v":0},{"$f":"+SUM(K128:O128)","v":0},{"$f":"+SUM(P128:Q128)","v":0},{"$f":"+CD!$AA265+CD!$AF265","v":0},{"$f":"+CCOMF!$AA265+CCOMF!$AF265","v":0},{"$f":"+CCOMV!$AA265+CCOMV!$AF265","v":0},{"$f":"+CSERAP!$AA265+CSERAP!$AF265","v":0},{"$f":"+CX!$AA265+CX!$AF265","v":0},{"$f":"+CCONAP!$AA265+CCONAP!$AF265","v":0},{"$f":"+CENEGEN!$AA265+CENEGEN!$AF265","v":0},{"$f":"+CPOTGEN!$AA265+CPOTGEN!$AF265","v":0},{"$f":"+CPT!$AA265+CPT!$AF265","v":0},{"$f":"+CPET!$AA265+CPET!$AF265","v":0},{"$f":"+CPERDP!$AU265+CPERDP!$AZ265","v":0},{"$f":"+CPERDE!$AU265+CPERDE!$AZ265","v":0}]
["X2D",{"$f":"+SUM(C129:E129)","v":0},{"$f":"+SUM(F129:J129)","v":0},{"$f":"+SUM(K129:O129)","v":0},{"$f":"+SUM(P129:Q129)","v":0},{"$f":"+CD!$AA268+CD!$AF268","v":0},{"$f":"+CCOMF!$AA268+CCOMF!$AF268","v":0},{"$f":"+CCOMV!$AA268+CCOMV!$AF268","v":0},{"$f":"+CSERAP!$AA268+CSERAP!$AF268","v":0},{"$f":"+CX!$AA268+CX!$AF268","v":0},{"$f":"+CCONAP!$AA268+CCONAP!$AF268","v":0},{"$f":"+CENEGEN!$AA268+CENEGEN!$AF268","v":0},{"$f":"+CPOTGEN!$AA268+CPOTGEN!$AF268","v":0},{"$f":"+CPT!$AA268+CPT!$AF268","v":0},{"$f":"+CPET!$AA268+CPET!$AF268","v":0},{"$f":"+CPERDP!$AU268+CPERDP!$AZ268","v":0},{"$f":"+CPERDE!$AU268+CPERDE!$AZ268","v":0}]
["X3D",{"$f":"+SUM(C130:E130)","v":0},{"$f":"+SUM(F130:J130)","v":0},{"$f":"+SUM(K130:O130)","v":0},{"$f":"+SUM(P130:Q130)","v":0},{"$f":"+CD!$AA324+CD!$AF324","v":0},{"$f":"+CCOMF!$AA324+CCOMF!$AF324","v":0},{"$f":"+CCOMV!$AA324+CCOMV!$AF324","v":0},{"$f":"+CSERAP!$AA324+CSERAP!$AF324","v":0},{"$f":"+CX!$AA324+CX!$AF324","v":0},{"$f":"+CCONAP!$AA324+CCONAP!$AF324","v":0},{"$f":"+CENEGEN!$AA324+CENEGEN!$AF324","v":0},{"$f":"+CPOTGEN!$AA324+CPOTGEN!$AF324","v":0},{"$f":"+CPT!$AA324+CPT!$AF324","v":0},{"$f":"+CPET!$AA324+CPET!$AF324","v":0},{"$f":"+CPERDP!$AU324+CPERDP!$AZ324","v":0},{"$f":"+CPERDE!$AU324+CPERDE!$AZ324","v":0}]
["Total",{"$f":"+SUM(B119:B127)","v":207453556.85133302},{"$f":"+SUM(C119:C127)","v":70643805.224527955},{"$f":"+SUM(D119:D127)","v":125479464.71941052},{"$f":"+SUM(E119:E127)","v":11330286.907394493},52897377.290841281,6370646.8887532679,10123854.639827428,1160001.4924616287,91924.912644371769,{"$f":"+SUM(K119:K127)","v":3781718.7580418042},{"$f":"+SUM(L119:L127)","v":84877862.440983385},29339839.667518415,7330053.844168134,{"$f":"+SUM(O119:O127)","v":149990.00869880637},0,{"$f":"+SUM(Q119:Q127)","v":11330286.907394493}]
["Diferencias",{"$f":"+B118","v":"Total"},{"$f":"+C118","v":"VAD"},"Abastecimiento","Pérdidas","CD","CCOMF","CCOMV","CSERAP","CX","CCONAP","CENEGEN","CPOTGEN","CPT","CPET","CPERDP","CPERDE"]
[{"$f":"+A119","v":"ATH"},{"$f":"+IF(B105=0,\"\",(B119-B105)/B105)","v":7.842893925199379E-2},{"$f":"+IF(C105=0,\"\",(C119-C105)/C105)","v":0.25008775353634655},{"$f":"+IF(D105=0,\"\",(D119-D105)/D105)","v":3.7070402189664259E-2},{"$f":"+IF(E105=0,\"\",(E119-E105)/E105)","v":0.12730657529999947},0.33165728260230359,2.3124287809926064E-2,0.16401330087404298,-0.31713428515323899,1.2353070682921935E-2,{"$f":"+IF(K105=0,\"\",(K119-K105)/K105)","v":-0.10412702090935201},-2.0466535835592391E-2,0.16451114600106614,0.59821628309885344,{"$f":"+IF(O105=0,\"\",(O119-O105)/O105)","v":5.436067538625268E-2},"",{"$f":"+IF(Q105=0,\"\",(Q119-Q105)/Q105)","v":0.12730657529999947}]
["ATD",0.19232614058144148,{"$f":"+IF(C106=0,\"\",(C120-C106)/C106)","v":0.29674167850457089},0.13838232326008845,0.17511622326421028,0.33165728260230315,2.3124287809926352E-2,0.16401330087404348,-0.31713428515323894,1.2353070682930262E-2,-0.10412702090935182,-2.0466535835592516E-2,0.16451114600106603,0.59821628309885311,5.4360675386253159E-2,"",0.17511622326421028]
["MTH",3.1331831801811406E-2,{"$f":"+IF(C107=0,\"\",(C121-C107)/C107)","v":0.21853328742762906},-1.7687184008457313E-2,0.1273065752999995,0.33165728260230315,2.3124287809926342E-2,0.16401330087404331,-0.31713428515323933,1.2353070682930855E-2,-0.10412702090935169,-2.0466535835592447E-2,0.16451114600106631,0.59821628309885355,5.4360675386252645E-2,"",0.1273065752999995]
["MTD",0.1122516592141741,{"$f":"+IF(C108=0,\"\",(C122-C108)/C108)","v":0.28245901818445807},3.1132219663520415E-2,0.1751162232642107,0.33165093846279992,2.3089258289188879E-2,0.16400956681094017,-0.31712881675512078,1.0095477155654524E-2,-0.10409645991676048,-2.043312092562221E-2,0.16455100244681653,0.59827140420133684,5.4396642883365758E-2,"",0.1751162232642107]
["BTH",0.19527983245083691,{"$f":"+IF(C109=0,\"\",(C123-C109)/C109)","v":0.2795955369618498},0.1707230050449996,0.12730657529999961,0.33165728260230321,2.3124287809927088E-2,0.1640133008740432,-0.31713428515323916,1.235307068292605E-2,-0.10412702090935178,-2.0466535835592461E-2,0.16451114600106634,0.59821628309885333,5.4360675386252943E-2,"",0.12730657529999961]
["BTD",0.12434274356335713,{"$f":"+IF(C110=0,\"\",(C124-C110)/C110)","v":0.29149044568789395},2.9697898791245632E-2,0.17511622326421022,0.33165890693002292,2.312428780992664E-2,0.1640133008740432,-0.31713428515323921,1.3384354134405555E-2,-0.10412702090935151,-1.8857760270442461E-2,0.16613342425616168,0.59820930971835307,5.4360675386252784E-2,"",0.17511622326421022]
["BTS",0.11301396490439639,{"$f":"+IF(C111=0,\"\",(C125-C111)/C111)","v":0.22774818835046878},5.2594916002982668E-2,0.17095491352064063,0.32463282388289783,1.6902977681301293E-2,0.15780879173643048,-0.32058627751738766,-8.3549809730276252E-3,-0.10260895837584151,-1.4712509041439982E-2,0.16628438766540041,0.60123857022699001,5.4497399381345242E-2,"",0.17095491352064063]
["BTSH"]
["BTS Prepago"]
[{"$f":"+A128","v":"X2H"}]
[{"$f":"+A129","v":"X2D"}]
[{"$f":"+A130","v":"X3D"}]
["Total",{"$f":"+(SUM(B119:B130)-SUM(B105:B116))/SUM(B105:B116)","v":0.11017122392947053},{"$f":"+(SUM(C119:C130)-SUM(C105:C116))/SUM(C105:C116)","v":0.24660126878947614},{"$f":"+(SUM(D119:D130)-SUM(D105:D116))/SUM(D105:D116)","v":4.1381913833480687E-2},{"$f":"+(SUM(E119:E130)-SUM(E105:E116))/SUM(E105:E116)","v":0.16759897420857373},{"$f":"+(SUM(F119:F130)-SUM(F105:F116))/SUM(F105:F116)","v":0.32671114013188529},{"$f":"+(SUM(G119:G130)-SUM(G105:G116))/SUM(G105:G116)","v":1.6000483072223213E-2},0.15961009262867518,-0.31953339238433404,-7.7120822474191861E-3,{"$f":"+(SUM(K119:K130)-SUM(K105:K116))/SUM(K105:K116)","v":-0.10362078841072078},{"$f":"+(SUM(L119:L130)-SUM(L105:L116))/SUM(L105:L116)","v":-1.7540020349750853E-2},0.16635127181124992,0.5991660141723828,{"$f":"+(SUM(O119:O130)-SUM(O105:O116))/SUM(O105:O116)","v":5.4533237321221721E-2},{"$error":"#DIV/0!"},{"$f":"+(SUM(Q119:Q130)-SUM(Q105:Q116))/SUM(Q105:Q116)","v":0.16759897420857373}]
[]
["Análisis de Impacto de Tarifa Media Vigente vs. Tarifa Media Nueva"]
["Tarifa Media Vigente","Total","VAD","Abastecimiento","Pérdidas","CD","CCOMF","CCOMV","CSERAP","CX","CCONAP","CENEGEN","CPOTGEN","CPT","CPET","CPERDP","CPERDE"]
[{"$f":"+A105","v":"ATH"},{"$f":"+SUM(C149:E149)","v":198.3074760479827},{"$f":"+SUM(F149:J149)","v":34.074259776893783},{"$f":"+SUM(K149:O149)","v":153.7795534152697},{"$f":"+SUM(P149:Q149)","v":10.453662855819204},22.824295666217015,0.15827172346560214,9.2800000000000011,1.81,1.692387211161343E-3,4.5041994225688455,107.76405808754123,37.745507818879773,3.6056779750457379,0.16011011123410021,0,10.453662855819204]
["ATD",{"$f":"+SUM(C150:E150)","v":237.04753999408109},{"$f":"+SUM(F150:J150)","v":78.344068624889275},{"$f":"+SUM(K150:O150)","v":148.33884906643758},{"$f":"+SUM(P150:Q150)","v":10.364622302754249},67.236632536825496,1.7251617857750631E-2,9.2799999999999994,1.8099999999999998,1.8447020601658698E-4,4.5041994225688446,52.467323410894181,74.935791504850926,16.271424616889526,0.16011011123410013,0,10.364622302754249]
["MTH",147.26235341106712,24.223572441981872,112.71728896045617,10.32149200862909,13.100465346976616,3.2756828786484671E-2,9.2800000000000011,1.8100000000000003,3.5026621876962504E-4,4.5041994225688438,106.94996529790943,9.8960599210494021E-3,1.0931180688227533,0.16011011123410018,0,10.32149200862909]
["MTD",197.86842060770689,57.930487856642905,129.57920332692311,10.358729424140881,46.453921435665386,0.38788540322197618,9.2750471474479852,1.8090339802673332,4.5998900402230902E-3,4.5016385284356781,99.876177795793993,19.475136383153409,5.5662315400312359,0.16001907950880276,0,10.358729424140881]
["BTH",219.87269034301463,53.73304938681401,155.75929810000315,10.380342856197469,42.424835891534066,0.21251326819584884,9.2799999999999994,1.8099999999999998,5.7002270840911399E-3,4.5041994225688446,101.92939911903956,0.63064474749223909,48.534944699668408,0.16011011123410021,0,10.380342856197469]
["BTD",213.97354730557794,71.589653754825591,132.00105227114344,10.382841279608911,60.025900491398971,0.42434661360789344,9.3083431956604503,1.8196761134373809,1.1387340720889181E-2,4.5134054076099446,100.59531737208043,22.479981618875559,4.2522662544827377,0.160081618094777,0,10.382841279608911]
["BTS",206.45204348210535,64.080874123409245,131.81303029525799,10.558139063438132,41.59861424292572,10.945271937474962,9.5195203886993198,1.8588412593318191,0.15862629497742231,4.5887763535221895,87.931556838333762,34.130746309998877,5.012454969156944,0.14949582424620125,0,10.558139063438132]
["BTSH",0,0,0,0]
["BTS Prepago",193.82618808565934,70.273810185255741,112.43576991864535,11.116607981758262,45.758309858653661,11.973078188355933,10.037367597967158,1.9734805531280677,0.53157398715091941,4.8412382250310344,73.521866860807719,28.537606705602968,5.3849789588283947,0.15007916837522856,0,11.116607981758262]
["Total",{"$f":"+SUM(C158:E158)","v":192.51132057541795},{"$f":"+SUM(F158:J158)","v":58.381046252458113},{"$f":"+SUM(K158:O158)","v":124.13320838975342},{"$f":"+SUM(P158:Q158)","v":9.9970659332064074},41.07552451045742,6.4597390315720897,8.9941322295887574,1.7562125804556097,9.543790038423243E-2,4.346331081581452,89.003056079882825,25.91514975741006,4.7221411800471156,0.14653029083196739,0,9.9970659332064074]
["Tarifa Media Nueva",{"$f":"+B148","v":"Total"},{"$f":"+C148","v":"VAD"},"Abastecimiento","Pérdidas","CD","CCOMF","CCOMV","CSERAP","CX","CCONAP","CENEGEN","CPOTGEN","CPT","CPET","CPERDP","CPERDE"]
[{"$f":"+A149","v":"ATH"},{"$f":"+SUM(C160:E160)","v":213.88273315058714},{"$f":"+SUM(F160:J160)","v":42.600238970124458},{"$f":"+SUM(K160:O160)","v":159.49678734006062},{"$f":"+SUM(P160:Q160)","v":11.785706840402076},{"$f":"+IF(Energía!$AA$11=0,\"\",F119/Energía!$AA$11)","v":30.397296358638918},{"$f":"+IF(Energía!$AA$11=0,\"\",G119/Energía!$AA$11)","v":0.16194846299330454},{"$f":"+IF(Energía!$AA$11=0,\"\",H119/Energía!$AA$11)","v":10.803165360461058},{"$f":"+IF(Energía!$AA$11=0,\"\",I119/Energía!$AA$11)","v":1.2361153166940577},{"$f":"+IF(Energía!$AA$11=0,\"\",J119/Energía!$AA$11)","v":1.7134713371150965E-3},{"$f":"+IF(Energía!$AA$11=0,\"\",K119/Energía!$AA$11)","v":4.0356096605102918},{"$f":"+IF(Energía!$AA$11=0,\"\",L119/Energía!$AA$11)","v":105.56946471161324},{"$f":"+IF(Energía!$AA$11=0,\"\",M119/Energía!$AA$11)","v":43.959629853982335},{"$f":"+IF(Energía!$AA$11=0,\"\",N119/Energía!$AA$11)","v":5.7632517754965944},{"$f":"+IF(Energía!$AA$11=0,\"\",O119/Energía!$AA$11)","v":0.16883133845818657},{"$f":"+IF(Energía!$AA$11=0,\"\",P119/Energía!$AA$11)","v":0},{"$f":"+IF(Energía!$AA$11=0,\"\",Q119/Energía!$AA$11)","v":11.785706840402076}]
["ATD",282.66733401165652,{"$f":"+SUM(F161:J161)","v":101.60257066107152},168.88386252593142,12.180900824653554,{"$f":"+IF(Energía!$AA$15=0,\"\",F120/Energía!$AA$15)","v":89.545450833074398},{"$f":"+IF(Energía!$AA$15=0,\"\",G120/Energía!$AA$15)","v":1.7652382466270204E-2},{"$f":"+IF(Energía!$AA$15=0,\"\",H120/Energía!$AA$15)","v":10.803165360461065},{"$f":"+IF(Energía!$AA$15=0,\"\",I120/Energía!$AA$15)","v":1.2361153166940582},{"$f":"+IF(Energía!$AA$15=0,\"\",J120/Energía!$AA$15)","v":1.8676837574554774E-4},{"$f":"+IF(Energía!$AA$15=0,\"\",K120/Energía!$AA$15)","v":4.0356096605102927},{"$f":"+IF(Energía!$AA$15=0,\"\",L120/Energía!$AA$15)","v":51.398836918703232},{"$f":"+IF(Energía!$AA$15=0,\"\",M120/Energía!$AA$15)","v":87.272627862771913},{"$f":"+IF(Energía!$AA$15=0,\"\",N120/Energía!$AA$15)","v":26.007956745487792},{"$f":"+IF(Energía!$AA$15=0,\"\",O120/Energía!$AA$15)","v":0.16883133845818665},{"$f":"+IF(Energía!$AA$15=0,\"\",P120/Energía!$AA$15)","v":0},{"$f":"+IF(Energía!$AA$15=0,\"\",Q120/Energía!$AA$15)","v":12.180900824653554}]
["MTH",151.89212697222621,29.520295097247995,110.73513757489955,11.636694300078652,{"$f":"+F121/Energía!$AA$16","v":17.447142002175518},{"$f":"+G121/Energía!$AA$16","v":3.3517788006263594E-2},{"$f":"+H121/Energía!$AA$16","v":10.803165360461064},{"$f":"+I121/Energía!$AA$16","v":1.2361153166940575},{"$f":"+J121/Energía!$AA$16","v":3.5462991108848945E-4},{"$f":"+K121/Energía!$AA$16","v":4.0356096605102918},{"$f":"+L121/Energía!$AA$16","v":104.77195075796092},{"$f":"+M121/Energía!$AA$16","v":1.1525268999681256E-2},{"$f":"+N121/Energía!$AA$16","v":1.7472205489704689},{"$f":"+O121/Energía!$AA$16","v":0.16883133845818657},{"$f":"+P121/Energía!$AA$16","v":0},{"$f":"+Q121/Energía!$AA$16","v":11.636694300078652}]
["MTD",220.10233249695563,74.301191321140067,133.62716614526897,12.17397503054659,{"$f":"+F122/Energía!$AA$20","v":61.866831748911601},{"$f":"+G122/Energía!$AA$20","v":0.39688259806476328},{"$f":"+H122/Energía!$AA$20","v":10.797364709731266},{"$f":"+I122/Energía!$AA$20","v":1.2354654538259897},{"$f":"+J122/Energía!$AA$20","v":4.6468106064441825E-3},{"$f":"+K122/Energía!$AA$20","v":4.0334526898462375},{"$f":"+L122/Energía!$AA$20","v":97.845555145647864},{"$f":"+M122/Energía!$AA$20","v":22.682144699792111},{"$f":"+N122/Energía!$AA$20","v":8.8972725092519092},{"$f":"+O122/Energía!$AA$20","v":0.16874110073083876},{"$f":"+P122/Energía!$AA$20","v":0},{"$f":"+Q122/Energía!$AA$20","v":12.17397503054659}]
["BTH",262.83668854134157,68.763711419079073,182.3699329842068,11.703044138055684,{"$f":"+F123/Energía!$AA$76","v":56.501209431420108},{"$f":"+G123/Energía!$AA$76","v":0.21745006875774295},{"$f":"+H123/Energía!$AA$76","v":10.80316536046106},{"$f":"+I123/Energía!$AA$76","v":1.2361153166940575},{"$f":"+J123/Energía!$AA$76","v":5.7712417461102073E-3},{"$f":"+K123/Energía!$AA$76","v":4.0356096605102927},{"$f":"+L123/Energía!$AA$76","v":99.85362739988949},{"$f":"+M123/Energía!$AA$76","v":0.73446911357357303},{"$f":"+N123/Energía!$AA$76","v":77.577395471775262},{"$f":"+O123/Energía!$AA$76","v":0.16883133845818665},{"$f":"+P123/Energía!$AA$76","v":0},{"$f":"+Q123/Energía!$AA$76","v":11.703044138055684}]
["BTD",240.60153951999368,92.465783421154384,135.93359846534264,12.202157633496665,{"$f":"+F124/Energía!$AA$80","v":79.941312836845057},{"$f":"+G124/Energía!$AA$80","v":0.43419891031069807},{"$f":"+H124/Energía!$AA$80","v":10.836023148283781},{"$f":"+I124/Energía!$AA$80","v":1.2427077206826411},{"$f":"+J124/Energía!$AA$80","v":1.1540805032191476E-2},{"$f":"+K124/Energía!$AA$80","v":4.0438065995191526},{"$f":"+L124/Energía!$AA$80","v":98.707313584728055},{"$f":"+M124/Energía!$AA$80","v":26.217048003609946},{"$f":"+N124/Energía!$AA$80","v":6.796631126042576},{"$f":"+O124/Energía!$AA$80","v":0.16879915144291799},{"$f":"+P124/Energía!$AA$80","v":0},{"$f":"+Q124/Energía!$AA$80","v":12.202157633496665}]
["BTS",229.64244920929869,78.626709327752764,138.6602513492351,12.355488532310829,{"$f":"+F125/Energía!$AA$136","v":55.068943759327666},{"$f":"+G125/Energía!$AA$136","v":11.123422824147545},{"$f":"+H125/Energía!$AA$136","v":11.014994436952128},{"$f":"+I125/Energía!$AA$136","v":1.2621442371748781},{"$f":"+J125/Energía!$AA$136","v":0.15720407015055976},{"$f":"+K125/Energía!$AA$136","v":4.1153899458867587},{"$f":"+L125/Energía!$AA$136","v":86.584489821333648},{"$f":"+M125/Energía!$AA$136","v":39.781634007156001},{"$f":"+N125/Energía!$AA$136","v":8.0211917328012916},{"$f":"+O125/Energía!$AA$136","v":0.15754584205736483},{"$f":"+P125/Energía!$AA$136","v":0},{"$f":"+Q125/Energía!$AA$136","v":12.355488532310829}]
["BTSH",{"$f":"+SUM(C167:E167)","v":229.85655198606622},79.227900417460461,{"$f":"+SUM(K167:O167)","v":138.28426837192745},{"$f":"+SUM(P167:Q167)","v":12.344383196678319},{"$f":"+IFERROR(F126/Energía!$AA$196,0)","v":55.269469330543707},{"$f":"+IFERROR(G126/Energía!$AA$196,0)","v":11.419415636712106},{"$f":"+IFERROR(H126/Energía!$AA$196,0)","v":11.089709987017551},{"$f":"+IFERROR(I126/Energía!$AA$196,0)","v":1.2980719698015226},{"$f":"+IFERROR(J126/Energía!$AA$196,0)","v":0.15123349338556416},{"$f":"+IFERROR(K126/Energía!$AA$196,0)","v":4.1074881260549159},{"$f":"+IFERROR(L126/Energía!$AA$196,0)","v":86.308591822646989},{"$f":"+IFERROR(M126/Energía!$AA$196,0)","v":39.711907490414056},{"$f":"+IFERROR(N126/Energía!$AA$196,0)","v":8.0041172892181507},{"$f":"+IFERROR(O126/Energía!$AA$196,0)","v":0.15216364359333831},{"$f":"+IFERROR(P126/Energía!$AA$196,0)","v":0},{"$f":"+IFERROR(Q126/Energía!$AA$196,0)","v":12.344383196678319}]
["BTS Prepago",201.0198479972739,78.942056558131526,109.78638678547824,12.29140465366412,{"$f":"+IFERROR(F127/Energía!$AA$209,0)","v":54.948685467814833},{"$f":"+IFERROR(G127/Energía!$AA$209,0)","v":11.120766557826592},{"$f":"+IFERROR(H127/Energía!$AA$209,0)","v":10.955896869563723},{"$f":"+IFERROR(I127/Energía!$AA$209,0)","v":1.3122259382193064},{"$f":"+IFERROR(J127/Energía!$AA$209,0)","v":0.60448172470706196},{"$f":"+IFERROR(K127/Energía!$AA$209,0)","v":4.1637445370732351},{"$f":"+IFERROR(L127/Energía!$AA$209,0)","v":57.642789594244299},{"$f":"+IFERROR(M127/Energía!$AA$209,0)","v":39.783498018827288},{"$f":"+IFERROR(N127/Energía!$AA$209,0)","v":8.0133286699879882},{"$f":"+IFERROR(O127/Energía!$AA$209,0)","v":0.18302596534543814},{"$f":"+IFERROR(P127/Energía!$AA$209,0)","v":0},{"$f":"+IFERROR(Q127/Energía!$AA$209,0)","v":12.29140465366412}]
["Total",{"$f":"+SUM(C169:E169)","v":213.7200997763594},{"$f":"+SUM(F169:J169)","v":72.777740378717482},{"$f":"+SUM(K169:O169)","v":129.26981887774883},{"$f":"+SUM(P169:Q169)","v":11.672540519893092},{"$f":"+SUM(F119:F127)/Energía!$AA$10","v":54.495246666741757},{"$f":"+SUM(G119:G127)/Energía!$AA$10","v":6.5630848145930614},{"$f":"+SUM(H119:H127)/Energía!$AA$10","v":10.429665591589853},{"$f":"+SUM(I119:I127)/Energía!$AA$10","v":1.1950416202663054},{"$f":"+SUM(J119:J127)/Energía!$AA$10","v":9.4701685526497242E-2},{"$f":"+SUM(K119:K127)/Energía!$AA$10","v":3.8959530150356687},{"$f":"+SUM(L119:L127)/Energía!$AA$10","v":87.44176530408096},{"$f":"+SUM(M119:M127)/Energía!$AA$10","v":30.226107261482372},{"$f":"+SUM(N119:N127)/Energía!$AA$10","v":7.5514725450783917},{"$f":"+SUM(O119:O127)/Energía!$AA$10","v":0.15452075207145302},{"$f":"+SUM(P119:P127)/Energía!$AA$10","v":0},{"$f":"+SUM(Q119:Q127)/Energía!$AA$10","v":11.672540519893092}]
["Diferencias",{"$f":"+B159","v":"Total"},{"$f":"+C159","v":"VAD"},"Abastecimiento","Pérdidas","CD","CCOMF","CCOMV","CSERAP","CX","CCONAP","CENEGEN","CPOTGEN","CPT","CPET","CPERDP","CPERDE"]
[{"$f":"+A160","v":"ATH"},{"$f":"+IF(B149=0,\"\",(B160-B149)/B149)","v":7.854094768891029E-2},{"$f":"+IF(C149=0,\"\",(C160-C149)/C149)","v":0.2502175909045648},{"$f":"+IF(D149=0,\"\",(D160-D149)/D149)","v":3.7178115021260158E-2},0.12742366029543112,{"$f":"+IF(F149=\"\",\"\",(F160-F149)/F149)","v":0.33179559199414632},{"$f":"+IF(G149=\"\",\"\",(G160-G149)/G149)","v":2.3230552161779393E-2},0.16413419832554493,-0.31706336094250959,1.2458216308125627E-2,{"$f":"+IF(K149=\"\",\"\",(K160-K149)/K149)","v":-0.10403397320967342},{"$f":"+IF(L149=\"\",\"\",(L160-L149)/L149)","v":-2.0364798940155301E-2},0.16463209516005892,0.5983822780023742,{"$f":"+IF(O149=\"\",\"\",(O160-O149)/O149)","v":5.4470184030631752E-2},{"$error":"#DIV/0!"},{"$f":"+IF(Q149=\"\",\"\",(Q160-Q149)/Q149)","v":0.12742366029543112}]
["ATD",0.1924499786781779,{"$f":"+IF(C150=0,\"\",(C161-C150)/C150)","v":0.29687636147088248},0.13850055861153543,0.17523827389413454,{"$f":"+IF(F150=\"\",\"\",(F161-F150)/F150)","v":0.33179559199414643},2.3230552161780087E-2,0.1641341983255459,-0.31706336094250925,1.2458216308134394E-2,{"$f":"+IF(K150=\"\",\"\",(K161-K150)/K150)","v":-0.10403397320967304},{"$f":"+IF(L150=\"\",\"\",(L161-L150)/L150)","v":-2.0364798940155037E-2},0.16463209516005939,0.59838227800237442,{"$f":"+IF(O150=\"\",\"\",(O161-O150)/O150)","v":5.4470184030632821E-2},{"$error":"#DIV/0!"},{"$f":"+IF(Q150=\"\",\"\",(Q161-Q150)/Q150)","v":0.17523827389413454}]
["MTH",3.1438948610549265E-2,{"$f":"+IF(C151=0,\"\",(C162-C151)/C151)","v":0.21865984746685727},-1.7585158442304304E-2,0.12742366029543134,{"$f":"+(F162-F151)/F151","v":0.33179559199414599},2.3230552161779817E-2,0.16413419832554549,-0.31706336094250975,1.2458216308134682E-2,{"$f":"+(K162-K151)/K151","v":-0.10403397320967306},-2.0364798940155249E-2,0.16463209516005931,0.59838227800237453,{"$f":"+(O162-O151)/O151","v":5.4470184030631932E-2},{"$error":"#DIV/0!"},{"$f":"+(Q162-Q151)/Q151","v":0.12742366029543134}]
["MTD",0.11236715702769767,{"$f":"+IF(C152=0,\"\",(C163-C152)/C152)","v":0.28259219057517271},3.1239293917659137E-2,0.17523824902456694,{"$f":"+(F163-F152)/F152","v":0.33178921901333447},2.3195497350639555E-2,0.16413043924010065,-0.31705790642837089,1.0200366924166029E-2,-0.10400342800338869,-2.0331401290685377E-2,0.16467193109943321,0.59843737100486849,5.4506132948703739E-2,{"$error":"#DIV/0!"},0.17523824902456694]
["BTH",0.19540397732569936,{"$f":"+IF(C153=0,\"\",(C164-C153)/C153)","v":0.27972843908526734},0.17084459938384319,0.12742366029543148,{"$f":"+(F164-F153)/F153","v":0.3317955919941461},2.3230552161780455E-2,0.16413419832554535,-0.31706336094250959,1.2458216308129813E-2,-0.10403397320967304,-2.0364798940155159E-2,0.16463209516005942,0.59838227800237453,5.4470184030632272E-2,{"$error":"#DIV/0!"},0.12742366029543148]
["BTD",0.12444525292833519,{"$f":"+IF(C154=0,\"\",(C165-C154)/C154)","v":0.29160819436037028},2.9791779130073595E-2,0.17522336178448078,{"$f":"+(F165-F154)/F154","v":0.3317803178696126},2.3217568814884879E-2,0.16411942711088853,-0.31707202644147614,1.3476747123301335E-2,-0.10404534174993736,-1.8768306882208593E-2,0.16623974379038275,0.59835502277816444,5.4456804297041368E-2,{"$error":"#DIV/0!"},0.17522336178448078]
["BTS",0.11232829346735632,{"$f":"+IF(C155=0,\"\",(C166-C155)/C155)","v":0.22699183497919562},5.1946465676720274E-2,0.17023354760468673,{"$f":"+(F166-F155)/F155","v":0.32381678480293891},1.6276515347473566E-2,0.15709552447916325,-0.32100482984299061,-8.965883159945072E-3,-0.10316179546908523,-1.5319494677852222E-2,0.16556589902347524,0.60025212837979747,5.3847777031592423E-2,{"$error":"#DIV/0!"},0.17023354760468673]
["BTSH","","","","",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["BTS Prepago",3.7113973001601838E-2,0.12334959994377086,-2.356352551402555E-2,0.10567941892289752,0.20084604605261921,-7.1185673151139342E-2,9.1510972636151391E-2,-0.33507024625129384,0.13715444946225949,-0.13994223305411835,-0.21597761243775049,0.39407268553520092,0.48808913298547807,0.21952944787004591,{"$error":"#DIV/0!"},0.10567941892289752]
["Total",{"$f":"+(B169-B158)/B158","v":0.11016899752985035},{"$f":"+(C169-C158)/C158","v":0.246598768785395},{"$f":"+(D169-D158)/D158","v":4.1379825387800204E-2},{"$f":"+(E169-E158)/E158","v":0.16759663264012317},0.3267084794709757,1.5998445527887005E-2,0.15960776708157567,-0.31953475703022299,-7.7140722372473682E-3,{"$f":"+(K169-K158)/K158","v":-0.10362258605985192},{"$f":"+(L169-L158)/L158","v":-1.7541990630080852E-2},0.16634893274501172,0.59916280711519221,{"$f":"+(O169-O158)/O158","v":5.4531122501139624E-2},{"$error":"#DIV/0!"},{"$f":"+(Q169-Q158)/Q158","v":0.16759663264012317}]
[]
["Análisis de Tarifa Media",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parámetros para Análisis de Tarifa Media"]
[]
["Selector de Costos para comparación de tarifas"]
[]
["Cuadro Tarifario","Tarifas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parámetros"]
["Categorías","$/Cliente mes","$/kWh","$/kW mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kep","Kefp","FCp","FCfp","Categorías"]
[{"$f":"+PremisaCosto!A93","v":"ATH"},{"$f":"+E600+I600","v":13.662702765340065},{"$f":"+B600+D600+F600+H600+J600+L600+N600+P600+R600+T600+V600+X600","v":0},{"$f":"+C600+G600+M600+O600+Q600+S600+U600+W600+Y600","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+A188","v":"ATH"}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},null,0.31680640060833332,9.8727289099544659,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Parametros!B10","v":0.24582693126482752},null,0.54831462740586834,null,"ATH Punta"]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},null,0.17467054832716569,4.2491370288312043,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1-V189)/2","v":0.37708653436758621},null,0.59022556235360102,{"$f":"+A190","v":"ATH Fuera de Punta Medio"}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},null,0.10476526043330779,4.2491370288312043,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W190","v":0.37708653436758621},null,0.59022556235360102,"ATH Fuera de Punta Bajo"]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+E604+I604","v":13.662702765340068},0.16601982467073287,21.382711770708948,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.71463017833911668,null,"ATD"]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+E605+I605","v":13.662702765340065},0,0,null,null,null,null,null,null,null,null,"Para cambio de escala:",null,null,null,null,null,null,null,null,null,null,null,null,"MTH"]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},null,0.30315646875555124,25.422292811395888,null,null,null,null,null,null,null,null,"kWh inicial",40,null,null,null,null,null,null,null,{"$f":"+Parametros!B8","v":0.24582693126482752},null,0.54831462740586834,null,"MTH Punta"]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},null,{"$f":"+B607+D607+F607+H607+J607+L607+N607+P607+R607+T607+V607+X607","v":0.16382009532616637},{"$f":"+C607+G607+M607+O607+Q607+S607+U607+W607+Y607","v":3.642870584901635},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1-V194)/2","v":0.37708653436758621},null,0.59022556235360102,{"$f":"+A195","v":"MTH Fuera de Punta Medio"}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},null,{"$f":"+B608+D608+F608+H608+J608+L608+N608+P608+R608+T608+V608+X608","v":9.9599499909772932E-2},{"$f":"+C608+G608+M608+O608+Q608+S608+U608+W608+Y608","v":3.642870584901635},null,null,null,null,null,null,null,null,"kWh final",10000,null,null,null,null,null,null,null,null,{"$f":"+W195","v":0.37708653436758621},null,0.59022556235360102,"MTH Fuera de Punta Bajo"]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+E609+I609","v":13.673516263735189},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MTD"]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},null,0.14907455770092304,24.725657816564809,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.52,null,"MTD_1 (0-10,000)"]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X198","v":0.52},null,"MTD_2 (10,001-30,000)"]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X199","v":0.52},null,"MTD_3 (30,001-50,000)"]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X200","v":0.52},null,"MTD_4 (50,001-más)"]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},null,{"$f":"+B614+D614+F614+H614+J614+L614+N614+P614+R614+T614+V614+X614","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MTD_5 (xxx)"]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+E615+I615","v":5.4466179942909765},{"$f":"+B615+D615+F615+H615+J615+L615+N615+P615+R615+T615+V615+X615","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTH"]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},null,{"$f":"+B616+D616+F616+H616+J616+L616+N616+P616+R616+T616+V616+X616","v":0.29141386595384139},31.526991916671548,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Parametros!B6","v":0.31513077978717269},null,0.48411064293114464,null,"BTH Punta"]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},null,{"$f":"+B617+D617+F617+H617+J617+L617+N617+P617+R617+T617+V617+X617","v":0.15727402347825395},{"$f":"+C617+G617+M617+O617+Q617+S617+U617+W617+Y617","v":10.953198081942091},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1-V204)/2","v":0.34243461010641363},null,0.4008565846743648,{"$f":"+A205","v":"BTH Fuera de Punta Medio"}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},null,{"$f":"+B618+D618+F618+H618+J618+L618+N618+P618+R618+T618+V618+X618","v":9.6455656956807356E-2},{"$f":"+C618+G618+M618+O618+Q618+S618+U618+W618+Y618","v":10.953198081942091},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W205","v":0.34243461010641363},null,0.4008565846743648,"BTH Fuera de Punta Bajo"]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+E619+I619","v":5.4466179942909747},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTD"]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},null,0.14059047488424178,25.223944934730884,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.52,null,"BTD_1 (0-10,000)"]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},null,0.14897539183291322,25.223944934730884,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X208","v":0.52},null,"BTD_2 (10,001-30,000)"]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},null,0.154844092854409,25.223944934730884,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X209","v":0.52},null,"BTD_3 (30,001-50,000)"]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},null,0.18168197061496263,25.223944934730884,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X210","v":0.52},null,"BTD_4 (50,001-más)"]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},null,{"$f":"+B624+D624+F624+H624+J624+L624+N624+P624+R624+T624+V624+X624","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTD_5 (xxx)"]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+E625+I625","v":2.9240792578283203},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTS"]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},null,0.17931020694453956,0,null,null,null,null,null,null,null,null,"Para cambio de escala:",null,null,null,null,null,null,null,null,null,null,null,null,"BTS_1 (0-300)"]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},null,0.23415891752139076,0,null,null,null,null,null,null,null,null,"FC inicial",0.1,null,null,null,null,null,null,null,null,null,null,null,"BTS_2 (301-750)"]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},null,0.33872031172004047,0,null,null,null,null,null,null,null,null,"FC final",0.6,null,null,null,null,null,null,null,null,null,null,null,"BTS_3 (751-más)"]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},null,0,0,null,null,null,null,null,null,null,null,"kW fijo",25000,null,null,null,null,null,null,null,null,null,null,null,"BTS_4 (xxx)"]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTS_5 (xxx)"]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+E631+I631","v":2.9280456236566601},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTSH"]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},null,0.40335813198559145,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Parametros!B12","v":0.24318246620152462},null,null,null,"BTSH_1 Punta"]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},null,{"$f":"+B633+D633+F633+H633+J633+L633+N633+P633+R633+T633+V633+X633","v":0.21117300849386733},{"$f":"+C633+G633+M633+O633+Q633+S633+U633+W633+Y633","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1-V220)/2","v":0.37840876689923769},null,null,"BTSH_1 Fuera de Punta Medio"]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},null,0.13429895909717776,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W221","v":0.37840876689923769},null,null,"BTSH_1 Fuera de Punta Bajo"]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+E635+I635","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTSH_2 Punta"]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTSH_2 Fuera de Punta Medio"]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTSH_2 Fuera de Punta Bajo"]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTSH_3 Punta"]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTSH_3 Fuera de Punta Medio"]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTSH_3 Fuera de Punta Bajo"]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+E641+I641","v":0},{"$f":"+B641+D641+F641+H641+J641+L641+N641+P641+R641+T641+V641+X641","v":0},{"$f":"+C641+G641+M641+O641+Q641+S641+U641+W641+Y641","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTS Prepago"]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},null,{"$f":"+B642+D642+F642+H642+J642+L642+N642+P642+R642+T642+V642+X642","v":0.21208977030921713},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+A230","v":"BTS Prep"}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X1D_2 (10,001-30,000)"]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X1D_3 (30,001-50,000)"]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X1D_4 (50,001-más)"]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X1D_5 (xxx)"]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+E647+I647","v":0},{"$f":"+B647+D647+F647+H647+J647+L647+N647+P647+R647+T647+V647+X647","v":0},{"$f":"+C647+G647+M647+O647+Q647+S647+U647+W647+Y647","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X2H"]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X2H Punta"]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X2H Fuera de Punta"]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+E650+I650","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X2D"]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0-10,000)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X2D_1 (0-10,000)"]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X2D_2 (10,001-30,000)"]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X2D_3 (30,001-50,000)"]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X2D_4 (50,001-más)"]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},null,{"$f":"+B655+D655+F655+H655+J655+L655+N655+P655+R655+T655+V655+X655","v":0},{"$f":"+C655+G655+M655+O655+Q655+S655+U655+W655+Y655","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X2D_5 (xxx)"]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+E656+I656","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X3D"]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X3D_1 (0-10,000)"]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X3D_2 (10,001-30,000)"]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X3D_3 (30,001-50,000)"]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X3D_4 (50,001-más)"]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},null,{"$f":"+B661+D661+F661+H661+J661+L661+N661+P661+R661+T661+V661+X661","v":0},{"$f":"+C661+G661+M661+O661+Q661+S661+U661+W661+Y661","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X3D_5 (xxx)"]
[]
[]
[]
[]
[]
["Cálculos Auxiliares"]
["ANÁLISIS DE PRECIO MEDIO POR CONSUMO (Gráfico 1)"]
["Hrs Pta",{"$f":"8*5*4","v":160}]
["Hrs Fpta med",{"$f":"+(24-17)*5*4+(23-11)*5","v":200}]
["Hrs Fpta bajo",{"$f":"+(9-0)*5*4+(11-0)*5+(24-23)*5+24*5","v":360},{"$f":"+SUM(B257:B259)","v":720}]
["Exponente",{"$f":"+EXP(LN(LN(N196)/LN(N194))/36)","v":1.0257425400083426}]
["Ingresos Generados","kWh",{"$f":"+N194","v":40},{"$f":"+POWER(C261,$B$260)","v":43.984644353804974},48.484601301421776,53.579117079081733,59.361421174159098,65.941495898687023,73.449452532809829,82.039659330803218,91.895804425595742,103.2371249733972,116.32609591500862,131.47795167430309,149.07251750371373,169.56896138251989,193.52425220090893,221.61633858467439,254.67336283901952,293.71062003061894,339.97749561871564,395.01731046073354,460.74392987323677,539.54023672569622,634.38524181848391,749.01886682425493,888.15650698664069,1057.7696720206809,1265.4547493897805,1520.9198492831044,1836.6306486206236,2228.6713992985642,2717.8985935046644,3331.4947691360644,4105.0723389574987,5085.5376070668144,6335.011321954139,{"$f":"+N196","v":10000}]
[{"$f":"+A188","v":"ATH"},null,{"$f":"+$B188+C263+C264+C265","v":24.339051887310198},{"$f":"+$B188+D263+D264+D265","v":25.40258824351292},26.603666028677722,27.963436754919798,29.506784186130883,31.263063561323669,33.267002716786344,35.559803886918807,38.190495037638769,41.217592479451312,44.711153064950466,48.755315613249493,53.451458799356345,58.922138564581402,65.316014766967584,72.814037811908165,81.637246108728732,92.056630772270125,104.40566368630205,119.09627065785146,136.63927904422007,157.67070108118867,182.98566075232958,213.58237579429502,250.71942635381208,295.99066049345583,351.42362032885302,419.60948520235559,503.87545308494589,608.51455119186937,739.09355932452468,902.86773409818784,1109.3423393066591,1371.0370769141869,1704.5325168857385,2682.7499832578733]
["ATH Punta",null,{"$f":"+IF(Tablero!$X189=0,0,C$261*$C189*Tablero!$V189+(C$261*Tablero!$V189/(Tablero!$X189*$B$257))*$D189)","v":4.2217466047796259},{"$f":"+IF(Tablero!$X189=0,0,D$261*$C189*Tablero!$V189+(D$261*Tablero!$V189/(Tablero!$X189*$B$257))*$D189)","v":4.6423005740778862},{"$f":"+IF(Tablero!$X189=0,0,E$261*$C189*Tablero!$V189+(E$261*Tablero!$V189/(Tablero!$X189*$B$257))*$D189)","v":5.1172425232092795},{"$f":"+IF(Tablero!$X189=0,0,F$261*$C189*Tablero!$V189+(F$261*Tablero!$V189/(Tablero!$X189*$B$257))*$D189)","v":5.6549363903925833},{"$f":"+IF(Tablero!$X189=0,0,G$261*$C189*Tablero!$V189+(G$261*Tablero!$V189/(Tablero!$X189*$B$257))*$D189)","v":6.2652219574224892},{"$f":"+IF(Tablero!$X189=0,0,H$261*$C189*Tablero!$V189+(H$261*Tablero!$V189/(Tablero!$X189*$B$257))*$D189)","v":6.9597071606092884},{"$f":"+IF(Tablero!$X189=0,0,I$261*$C189*Tablero!$V189+(I$261*Tablero!$V189/(Tablero!$X189*$B$257))*$D189)","v":7.7521244213328035},{"$f":"+IF(Tablero!$X189=0,0,J$261*$C189*Tablero!$V189+(J$261*Tablero!$V189/(Tablero!$X189*$B$257))*$D189)","v":8.6587663309273886},{"$f":"+IF(Tablero!$X189=0,0,K$261*$C189*Tablero!$V189+(K$261*Tablero!$V189/(Tablero!$X189*$B$257))*$D189)","v":9.6990200081812823},{"$f":"+IF(Tablero!$X189=0,0,L$261*$C189*Tablero!$V189+(L$261*Tablero!$V189/(Tablero!$X189*$B$257))*$D189)","v":10.896024546091237},{"$f":"+IF(Tablero!$X189=0,0,M$261*$C189*Tablero!$V189+(M$261*Tablero!$V189/(Tablero!$X189*$B$257))*$D189)","v":12.277482511911419},{"$f":"+IF(Tablero!$X189=0,0,N$261*$C189*Tablero!$V189+(N$261*Tablero!$V189/(Tablero!$X189*$B$257))*$D189)","v":13.876664902109219},{"$f":"+IF(Tablero!$X189=0,0,O$261*$C189*Tablero!$V189+(O$261*Tablero!$V189/(Tablero!$X189*$B$257))*$D189)","v":15.733659865931369},{"$f":"+IF(Tablero!$X189=0,0,P$261*$C189*Tablero!$V189+(P$261*Tablero!$V189/(Tablero!$X189*$B$257))*$D189)","v":17.896929674816519},{"$f":"+IF(Tablero!$X189=0,0,Q$261*$C189*Tablero!$V189+(Q$261*Tablero!$V189/(Tablero!$X189*$B$257))*$D189)","v":20.425258866792582},{"$f":"+IF(Tablero!$X189=0,0,R$261*$C189*Tablero!$V189+(R$261*Tablero!$V189/(Tablero!$X189*$B$257))*$D189)","v":23.390200624588527},{"$f":"+IF(Tablero!$X189=0,0,S$261*$C189*Tablero!$V189+(S$261*Tablero!$V189/(Tablero!$X189*$B$257))*$D189)","v":26.879160122336003},{"$f":"+IF(Tablero!$X189=0,0,T$261*$C189*Tablero!$V189+(T$261*Tablero!$V189/(Tablero!$X189*$B$257))*$D189)","v":30.999295322549603},{"$f":"+IF(Tablero!$X189=0,0,U$261*$C189*Tablero!$V189+(U$261*Tablero!$V189/(Tablero!$X189*$B$257))*$D189)","v":35.882470945744814},{"$f":"+IF(Tablero!$X189=0,0,V$261*$C189*Tablero!$V189+(V$261*Tablero!$V189/(Tablero!$X189*$B$257))*$D189)","v":41.691574731669526},{"$f":"+IF(Tablero!$X189=0,0,W$261*$C189*Tablero!$V189+(W$261*Tablero!$V189/(Tablero!$X189*$B$257))*$D189)","v":48.628603040378984},{"$f":"+IF(Tablero!$X189=0,0,X$261*$C189*Tablero!$V189+(X$261*Tablero!$V189/(Tablero!$X189*$B$257))*$D189)","v":56.945054063467595},{"$f":"+IF(Tablero!$X189=0,0,Y$261*$C189*Tablero!$V189+(Y$261*Tablero!$V189/(Tablero!$X189*$B$257))*$D189)","v":66.955343519237147},{"$f":"+IF(Tablero!$X189=0,0,Z$261*$C189*Tablero!$V189+(Z$261*Tablero!$V189/(Tablero!$X189*$B$257))*$D189)","v":79.054196448279527},{"$f":"+IF(Tablero!$X189=0,0,AA$261*$C189*Tablero!$V189+(AA$261*Tablero!$V189/(Tablero!$X189*$B$257))*$D189)","v":93.73929294709454},{"$f":"+IF(Tablero!$X189=0,0,AB$261*$C189*Tablero!$V189+(AB$261*Tablero!$V189/(Tablero!$X189*$B$257))*$D189)","v":111.64088803730419},{"$f":"+IF(Tablero!$X189=0,0,AC$261*$C189*Tablero!$V189+(AC$261*Tablero!$V189/(Tablero!$X189*$B$257))*$D189)","v":133.56073229346396},{"$f":"+IF(Tablero!$X189=0,0,AD$261*$C189*Tablero!$V189+(AD$261*Tablero!$V189/(Tablero!$X189*$B$257))*$D189)","v":160.52345524632216},{"$f":"+IF(Tablero!$X189=0,0,AE$261*$C189*Tablero!$V189+(AE$261*Tablero!$V189/(Tablero!$X189*$B$257))*$D189)","v":193.84473012620799},{"$f":"+IF(Tablero!$X189=0,0,AF$261*$C189*Tablero!$V189+(AF$261*Tablero!$V189/(Tablero!$X189*$B$257))*$D189)","v":235.22214782895426},{"$f":"+IF(Tablero!$X189=0,0,AG$261*$C189*Tablero!$V189+(AG$261*Tablero!$V189/(Tablero!$X189*$B$257))*$D189)","v":286.85697898159094},{"$f":"+IF(Tablero!$X189=0,0,AH$261*$C189*Tablero!$V189+(AH$261*Tablero!$V189/(Tablero!$X189*$B$257))*$D189)","v":351.61816826103154},{"$f":"+IF(Tablero!$X189=0,0,AI$261*$C189*Tablero!$V189+(AI$261*Tablero!$V189/(Tablero!$X189*$B$257))*$D189)","v":433.26438023421434},{"$f":"+IF(Tablero!$X189=0,0,AJ$261*$C189*Tablero!$V189+(AJ$261*Tablero!$V189/(Tablero!$X189*$B$257))*$D189)","v":536.74627815283566},{"$f":"+IF(Tablero!$X189=0,0,AK$261*$C189*Tablero!$V189+(AK$261*Tablero!$V189/(Tablero!$X189*$B$257))*$D189)","v":668.62031349250935},{"$f":"+IF(Tablero!$X189=0,0,AL$261*$C189*Tablero!$V189+(AL$261*Tablero!$V189/(Tablero!$X189*$B$257))*$D189)","v":1055.4366511949063}]
["ATH Fuera de Punta Medio",null,{"$f":"+IF(Tablero!$Y190=0,0,+C$261*$C190*Tablero!$W190+(C$261/(Tablero!$Y190*$B$259))*$D190)","v":3.4345447865063923},{"$f":"+IF(Tablero!$Y190=0,0,+D$261*$C190*Tablero!$W190+(D$261/(Tablero!$Y190*$B$259))*$D190)","v":3.7766807737924672},{"$f":"+IF(Tablero!$Y190=0,0,+E$261*$C190*Tablero!$W190+(E$261/(Tablero!$Y190*$B$259))*$D190)","v":4.1630633656409799},{"$f":"+IF(Tablero!$Y190=0,0,+F$261*$C190*Tablero!$W190+(F$261/(Tablero!$Y190*$B$259))*$D190)","v":4.6004969307393946},{"$f":"+IF(Tablero!$Y190=0,0,+G$261*$C190*Tablero!$W190+(G$261/(Tablero!$Y190*$B$259))*$D190)","v":5.0969864903329567},{"$f":"+IF(Tablero!$Y190=0,0,+H$261*$C190*Tablero!$W190+(H$261/(Tablero!$Y190*$B$259))*$D190)","v":5.6619755238317033},{"$f":"+IF(Tablero!$Y190=0,0,+I$261*$C190*Tablero!$W190+(I$261/(Tablero!$Y190*$B$259))*$D190)","v":6.3066358567077678},{"$f":"+IF(Tablero!$Y190=0,0,+J$261*$C190*Tablero!$W190+(J$261/(Tablero!$Y190*$B$259))*$D190)","v":7.0442221060342662},{"$f":"+IF(Tablero!$Y190=0,0,+K$261*$C190*Tablero!$W190+(K$261/(Tablero!$Y190*$B$259))*$D190)","v":7.8905063997935221},{"$f":"+IF(Tablero!$Y190=0,0,+L$261*$C190*Tablero!$W190+(L$261/(Tablero!$Y190*$B$259))*$D190)","v":8.864313233782255},{"$f":"+IF(Tablero!$Y190=0,0,+M$261*$C190*Tablero!$W190+(M$261/(Tablero!$Y190*$B$259))*$D190)","v":9.9881796564883842},{"$f":"+IF(Tablero!$Y190=0,0,+N$261*$C190*Tablero!$W190+(N$261/(Tablero!$Y190*$B$259))*$D190)","v":11.289172836587927},{"$f":"+IF(Tablero!$Y190=0,0,+O$261*$C190*Tablero!$W190+(O$261/(Tablero!$Y190*$B$259))*$D190)","v":12.799905945094073},{"$f":"+IF(Tablero!$Y190=0,0,+P$261*$C190*Tablero!$W190+(P$261/(Tablero!$Y190*$B$259))*$D190)","v":14.559804806740937},{"$f":"+IF(Tablero!$Y190=0,0,+Q$261*$C190*Tablero!$W190+(Q$261/(Tablero!$Y190*$B$259))*$D190)","v":16.616692786479497},{"$f":"+IF(Tablero!$Y190=0,0,+R$261*$C190*Tablero!$W190+(R$261/(Tablero!$Y190*$B$259))*$D190)","v":19.028781007265721},{"$f":"+IF(Tablero!$Y190=0,0,+S$261*$C190*Tablero!$W190+(S$261/(Tablero!$Y190*$B$259))*$D190)","v":21.867176765020133},{"$f":"+IF(Tablero!$Y190=0,0,+T$261*$C190*Tablero!$W190+(T$261/(Tablero!$Y190*$B$259))*$D190)","v":25.219056969193055},{"$f":"+IF(Tablero!$Y190=0,0,+U$261*$C190*Tablero!$W190+(U$261/(Tablero!$Y190*$B$259))*$D190)","v":29.191698377668992},{"$f":"+IF(Tablero!$Y190=0,0,+V$261*$C190*Tablero!$W190+(V$261/(Tablero!$Y190*$B$259))*$D190)","v":33.917616105567234},{"$f":"+IF(Tablero!$Y190=0,0,+W$261*$C190*Tablero!$W190+(W$261/(Tablero!$Y190*$B$259))*$D190)","v":39.561141556514805},{"$f":"+IF(Tablero!$Y190=0,0,+X$261*$C190*Tablero!$W190+(X$261/(Tablero!$Y190*$B$259))*$D190)","v":46.326877678916617},{"$f":"+IF(Tablero!$Y190=0,0,+Y$261*$C190*Tablero!$W190+(Y$261/(Tablero!$Y190*$B$259))*$D190)","v":54.470613123106766},{"$f":"+IF(Tablero!$Y190=0,0,+Z$261*$C190*Tablero!$W190+(Z$261/(Tablero!$Y190*$B$259))*$D190)","v":64.313471101154263},{"$f":"+IF(Tablero!$Y190=0,0,+AA$261*$C190*Tablero!$W190+(AA$261/(Tablero!$Y190*$B$259))*$D190)","v":76.260332516817371},{"$f":"+IF(Tablero!$Y190=0,0,+AB$261*$C190*Tablero!$W190+(AB$261/(Tablero!$Y190*$B$259))*$D190)","v":90.823932809080134},{"$f":"+IF(Tablero!$Y190=0,0,+AC$261*$C190*Tablero!$W190+(AC$261/(Tablero!$Y190*$B$259))*$D190)","v":108.65652530191061},{"$f":"+IF(Tablero!$Y190=0,0,+AD$261*$C190*Tablero!$W190+(AD$261/(Tablero!$Y190*$B$259))*$D190)","v":130.59168347623435},{"$f":"+IF(Tablero!$Y190=0,0,+AE$261*$C190*Tablero!$W190+(AE$261/(Tablero!$Y190*$B$259))*$D190)","v":157.6997554739454},{"$f":"+IF(Tablero!$Y190=0,0,+AF$261*$C190*Tablero!$W190+(AF$261/(Tablero!$Y190*$B$259))*$D190)","v":191.36179338241971},{"$f":"+IF(Tablero!$Y190=0,0,+AG$261*$C190*Tablero!$W190+(AG$261/(Tablero!$Y190*$B$259))*$D190)","v":233.36861111436255},{"$f":"+IF(Tablero!$Y190=0,0,+AH$261*$C190*Tablero!$W190+(AH$261/(Tablero!$Y190*$B$259))*$D190)","v":286.05419976523967},{"$f":"+IF(Tablero!$Y190=0,0,+AI$261*$C190*Tablero!$W190+(AI$261/(Tablero!$Y190*$B$259))*$D190)","v":352.47636999995194},{"$f":"+IF(Tablero!$Y190=0,0,+AJ$261*$C190*Tablero!$W190+(AJ$261/(Tablero!$Y190*$B$259))*$D190)","v":436.66266687333803},{"$f":"+IF(Tablero!$Y190=0,0,+AK$261*$C190*Tablero!$W190+(AK$261/(Tablero!$Y190*$B$259))*$D190)","v":543.94700270691396},{"$f":"+IF(Tablero!$Y190=0,0,+AL$261*$C190*Tablero!$W190+(AL$261/(Tablero!$Y190*$B$259))*$D190)","v":858.63619662659801}]
["ATH Fuera de Punta Bajo",null,{"$f":"+IF(Tablero!$Y191=0,0,+C$261*$C191*Tablero!$W191+(C$261/(Tablero!$Y191*$B$258))*$D191)","v":3.020057730684115},{"$f":"+IF(Tablero!$Y191=0,0,+D$261*$C191*Tablero!$W191+(D$261/(Tablero!$Y191*$B$258))*$D191)","v":3.3209041303025031},{"$f":"+IF(Tablero!$Y191=0,0,+E$261*$C191*Tablero!$W191+(E$261/(Tablero!$Y191*$B$258))*$D191)","v":3.6606573744873985},{"$f":"+IF(Tablero!$Y191=0,0,+F$261*$C191*Tablero!$W191+(F$261/(Tablero!$Y191*$B$258))*$D191)","v":4.0453006684477524},{"$f":"+IF(Tablero!$Y191=0,0,+G$261*$C191*Tablero!$W191+(G$261/(Tablero!$Y191*$B$258))*$D191)","v":4.4818729730353724},{"$f":"+IF(Tablero!$Y191=0,0,+H$261*$C191*Tablero!$W191+(H$261/(Tablero!$Y191*$B$258))*$D191)","v":4.9786781115426155},{"$f":"+IF(Tablero!$Y191=0,0,+I$261*$C191*Tablero!$W191+(I$261/(Tablero!$Y191*$B$258))*$D191)","v":5.5455396734057079},{"$f":"+IF(Tablero!$Y191=0,0,+J$261*$C191*Tablero!$W191+(J$261/(Tablero!$Y191*$B$258))*$D191)","v":6.1941126846170871},{"$f":"+IF(Tablero!$Y191=0,0,+K$261*$C191*Tablero!$W191+(K$261/(Tablero!$Y191*$B$258))*$D191)","v":6.938265864323899},{"$f":"+IF(Tablero!$Y191=0,0,+L$261*$C191*Tablero!$W191+(L$261/(Tablero!$Y191*$B$258))*$D191)","v":7.7945519342377576},{"$f":"+IF(Tablero!$Y191=0,0,+M$261*$C191*Tablero!$W191+(M$261/(Tablero!$Y191*$B$258))*$D191)","v":8.7827881312105909},{"$f":"+IF(Tablero!$Y191=0,0,+N$261*$C191*Tablero!$W191+(N$261/(Tablero!$Y191*$B$258))*$D191)","v":9.9267751092122882},{"$f":"+IF(Tablero!$Y191=0,0,+O$261*$C191*Tablero!$W191+(O$261/(Tablero!$Y191*$B$258))*$D191)","v":11.255190222990844},{"$f":"+IF(Tablero!$Y191=0,0,+P$261*$C191*Tablero!$W191+(P$261/(Tablero!$Y191*$B$258))*$D191)","v":12.802701317683885},{"$f":"+IF(Tablero!$Y191=0,0,+Q$261*$C191*Tablero!$W191+(Q$261/(Tablero!$Y191*$B$258))*$D191)","v":14.611360348355435},{"$f":"+IF(Tablero!$Y191=0,0,+R$261*$C191*Tablero!$W191+(R$261/(Tablero!$Y191*$B$258))*$D191)","v":16.732353414713856},{"$f":"+IF(Tablero!$Y191=0,0,+S$261*$C191*Tablero!$W191+(S$261/(Tablero!$Y191*$B$258))*$D191)","v":19.228206456032538},{"$f":"+IF(Tablero!$Y191=0,0,+T$261*$C191*Tablero!$W191+(T$261/(Tablero!$Y191*$B$258))*$D191)","v":22.175575715187385},{"$f":"+IF(Tablero!$Y191=0,0,+U$261*$C191*Tablero!$W191+(U$261/(Tablero!$Y191*$B$258))*$D191)","v":25.668791597548179},{"$f":"+IF(Tablero!$Y191=0,0,+V$261*$C191*Tablero!$W191+(V$261/(Tablero!$Y191*$B$258))*$D191)","v":29.824377055274638},{"$f":"+IF(Tablero!$Y191=0,0,+W$261*$C191*Tablero!$W191+(W$261/(Tablero!$Y191*$B$258))*$D191)","v":34.786831681986214},{"$f":"+IF(Tablero!$Y191=0,0,+X$261*$C191*Tablero!$W191+(X$261/(Tablero!$Y191*$B$258))*$D191)","v":40.736066573464406},{"$f":"+IF(Tablero!$Y191=0,0,+Y$261*$C191*Tablero!$W191+(Y$261/(Tablero!$Y191*$B$258))*$D191)","v":47.897001344645602},{"$f":"+IF(Tablero!$Y191=0,0,+Z$261*$C191*Tablero!$W191+(Z$261/(Tablero!$Y191*$B$258))*$D191)","v":56.552005479521171},{"$f":"+IF(Tablero!$Y191=0,0,+AA$261*$C191*Tablero!$W191+(AA$261/(Tablero!$Y191*$B$258))*$D191)","v":67.057098124560113},{"$f":"+IF(Tablero!$Y191=0,0,+AB$261*$C191*Tablero!$W191+(AB$261/(Tablero!$Y191*$B$258))*$D191)","v":79.863136881731464},{"$f":"+IF(Tablero!$Y191=0,0,+AC$261*$C191*Tablero!$W191+(AC$261/(Tablero!$Y191*$B$258))*$D191)","v":95.5436599681384},{"$f":"+IF(Tablero!$Y191=0,0,+AD$261*$C191*Tablero!$W191+(AD$261/(Tablero!$Y191*$B$258))*$D191)","v":114.83164371445898},{"$f":"+IF(Tablero!$Y191=0,0,+AE$261*$C191*Tablero!$W191+(AE$261/(Tablero!$Y191*$B$258))*$D191)","v":138.66826471945237},{"$f":"+IF(Tablero!$Y191=0,0,+AF$261*$C191*Tablero!$W191+(AF$261/(Tablero!$Y191*$B$258))*$D191)","v":168.26790721515533},{"$f":"+IF(Tablero!$Y191=0,0,+AG$261*$C191*Tablero!$W191+(AG$261/(Tablero!$Y191*$B$258))*$D191)","v":205.20526646323111},{"$f":"+IF(Tablero!$Y191=0,0,+AH$261*$C191*Tablero!$W191+(AH$261/(Tablero!$Y191*$B$258))*$D191)","v":251.53266330657658},{"$f":"+IF(Tablero!$Y191=0,0,+AI$261*$C191*Tablero!$W191+(AI$261/(Tablero!$Y191*$B$258))*$D191)","v":309.93888630715287},{"$f":"+IF(Tablero!$Y191=0,0,+AJ$261*$C191*Tablero!$W191+(AJ$261/(Tablero!$Y191*$B$258))*$D191)","v":383.96542912267319},{"$f":"+IF(Tablero!$Y191=0,0,+AK$261*$C191*Tablero!$W191+(AK$261/(Tablero!$Y191*$B$258))*$D191)","v":478.30249792097487},{"$f":"+IF(Tablero!$Y191=0,0,+AL$261*$C191*Tablero!$W191+(AL$261/(Tablero!$Y191*$B$258))*$D191)","v":755.01443267102877}]
["ATD",null,{"$f":"+IF(Tablero!$X192=0,0,$B192+C$261*$C192+(C$261/(Tablero!$X192*24*30))*$D192)","v":21.965793913810046},{"$f":"+IF(Tablero!$X192=0,0,$B192+D$261*$C192+(D$261/(Tablero!$X192*24*30))*$D192)","v":22.79291554540702},{"$f":"+IF(Tablero!$X192=0,0,$B192+E$261*$C192+(E$261/(Tablero!$X192*24*30))*$D192)","v":23.727004362913348},{"$f":"+IF(Tablero!$X192=0,0,$B192+F$261*$C192+(F$261/(Tablero!$X192*24*30))*$D192)","v":24.784510084394071},{"$f":"+IF(Tablero!$X192=0,0,$B192+G$261*$C192+(G$261/(Tablero!$X192*24*30))*$D192)","v":25.984785033134035},{"$f":"+IF(Tablero!$X192=0,0,$B192+H$261*$C192+(H$261/(Tablero!$X192*24*30))*$D192)","v":27.350659038171507},{"$f":"+IF(Tablero!$X192=0,0,$B192+I$261*$C192+(I$261/(Tablero!$X192*24*30))*$D192)","v":28.909140244968544},{"$f":"+IF(Tablero!$X192=0,0,$B192+J$261*$C192+(J$261/(Tablero!$X192*24*30))*$D192)","v":30.692271995667184},{"$f":"+IF(Tablero!$X192=0,0,$B192+K$261*$C192+(K$261/(Tablero!$X192*24*30))*$D192)","v":32.738183773032375},{"$f":"+IF(Tablero!$X192=0,0,$B192+L$261*$C192+(L$261/(Tablero!$X192*24*30))*$D192)","v":35.092384229342642},{"$f":"+IF(Tablero!$X192=0,0,$B192+M$261*$C192+(M$261/(Tablero!$X192*24*30))*$D192)","v":37.809357198539509},{"$f":"+IF(Tablero!$X192=0,0,$B192+N$261*$C192+(N$261/(Tablero!$X192*24*30))*$D192)","v":40.954538184486807},{"$f":"+IF(Tablero!$X192=0,0,$B192+O$261*$C192+(O$261/(Tablero!$X192*24*30))*$D192)","v":44.606770279470595},{"$f":"+IF(Tablero!$X192=0,0,$B192+P$261*$C192+(P$261/(Tablero!$X192*24*30))*$D192)","v":48.861366323101272},{"$f":"+IF(Tablero!$X192=0,0,$B192+Q$261*$C192+(Q$261/(Tablero!$X192*24*30))*$D192)","v":53.833940401931031},{"$f":"+IF(Tablero!$X192=0,0,$B192+R$261*$C192+(R$261/(Tablero!$X192*24*30))*$D192)","v":59.665219246808455},{"$f":"+IF(Tablero!$X192=0,0,$B192+S$261*$C192+(S$261/(Tablero!$X192*24*30))*$D192)","v":66.527106383833711},{"$f":"+IF(Tablero!$X192=0,0,$B192+T$261*$C192+(T$261/(Tablero!$X192*24*30))*$D192)","v":74.63035400003659},{"$f":"+IF(Tablero!$X192=0,0,$B192+U$261*$C192+(U$261/(Tablero!$X192*24*30))*$D192)","v":84.234306129108774},{"$f":"+IF(Tablero!$X192=0,0,$B192+V$261*$C192+(V$261/(Tablero!$X192*24*30))*$D192)","v":95.659321114813423},{"$f":"+IF(Tablero!$X192=0,0,$B192+W$261*$C192+(W$261/(Tablero!$X192*24*30))*$D192)","v":109.30267391138366},{"$f":"+IF(Tablero!$X192=0,0,$B192+X$261*$C192+(X$261/(Tablero!$X192*24*30))*$D192)","v":125.65899686035317},{"$f":"+IF(Tablero!$X192=0,0,$B192+Y$261*$C192+(Y$261/(Tablero!$X192*24*30))*$D192)","v":145.34666491691607},{"$f":"+IF(Tablero!$X192=0,0,$B192+Z$261*$C192+(Z$261/(Tablero!$X192*24*30))*$D192)","v":169.14200084447717},{"$f":"+IF(Tablero!$X192=0,0,$B192+AA$261*$C192+(AA$261/(Tablero!$X192*24*30))*$D192)","v":198.02381355575983},{"$f":"+IF(Tablero!$X192=0,0,$B192+AB$261*$C192+(AB$261/(Tablero!$X192*24*30))*$D192)","v":233.23165278721274},{"$f":"+IF(Tablero!$X192=0,0,$B192+AC$261*$C192+(AC$261/(Tablero!$X192*24*30))*$D192)","v":276.34235597652957},{"$f":"+IF(Tablero!$X192=0,0,$B192+AD$261*$C192+(AD$261/(Tablero!$X192*24*30))*$D192)","v":329.37110621821097},{"$f":"+IF(Tablero!$X192=0,0,$B192+AE$261*$C192+(AE$261/(Tablero!$X192*24*30))*$D192)","v":394.90549480460436},{"$f":"+IF(Tablero!$X192=0,0,$B192+AF$261*$C192+(AF$261/(Tablero!$X192*24*30))*$D192)","v":476.28424697444274},{"$f":"+IF(Tablero!$X192=0,0,$B192+AG$261*$C192+(AG$261/(Tablero!$X192*24*30))*$D192)","v":577.83669661952956},{"$f":"+IF(Tablero!$X192=0,0,$B192+AH$261*$C192+(AH$261/(Tablero!$X192*24*30))*$D192)","v":705.20532098503224},{"$f":"+IF(Tablero!$X192=0,0,$B192+AI$261*$C192+(AI$261/(Tablero!$X192*24*30))*$D192)","v":865.78244780101397},{"$f":"+IF(Tablero!$X192=0,0,$B192+AJ$261*$C192+(AJ$261/(Tablero!$X192*24*30))*$D192)","v":1069.3047600265315},{"$f":"+IF(Tablero!$X192=0,0,$B192+AK$261*$C192+(AK$261/(Tablero!$X192*24*30))*$D192)","v":1328.6671135847025},{"$f":"+IF(Tablero!$X192=0,0,$B192+AL$261*$C192+(AL$261/(Tablero!$X192*24*30))*$D192)","v":2089.4354898828342}]
["MTH",null,{"$f":"+$B193+C268+C269+C270","v":25.386526096938955},26.554407758020517,27.873325264362027,29.366505337795239,31.061273129301934,32.989863968779048,35.190412897773093,37.708164569812439,40.59695716536126,43.921048126597675,47.757367699394777,52.198309701090707,57.355199235595634,63.362616409624508,70.383806344921169,78.617472789403195,88.306340595061229,99.747988261673726,113.3086051491715,129.44053178446481,148.70471363885045,171.79956315686769,199.59821524667871,233.19682443238909,273.97745223337381,323.69032177268411,384.56190066480349,459.43759312826825,551.97103401104164,666.87644650443133,810.26677635158489,990.10910535276628,1216.8412743996189,1504.2113140516776,1870.4265413220667,2944.6185356650626]
["MTH Punta",null,{"$f":"+IF(Tablero!$X194=0,0,C$261*$C194*Tablero!$V194+(C$261*Tablero!$V194/(Tablero!$X194*$B$257))*$D194)","v":5.8303670996999486},{"$f":"+IF(Tablero!$X194=0,0,D$261*$C194*Tablero!$V194+(D$261*Tablero!$V194/(Tablero!$X194*$B$257))*$D194)","v":6.4111655833106909},{"$f":"+IF(Tablero!$X194=0,0,E$261*$C194*Tablero!$V194+(E$261*Tablero!$V194/(Tablero!$X194*$B$257))*$D194)","v":7.0670756067469709},{"$f":"+IF(Tablero!$X194=0,0,F$261*$C194*Tablero!$V194+(F$261*Tablero!$V194/(Tablero!$X194*$B$257))*$D194)","v":7.809648036221243},{"$f":"+IF(Tablero!$X194=0,0,G$261*$C194*Tablero!$V194+(G$261*Tablero!$V194/(Tablero!$X194*$B$257))*$D194)","v":8.652471925131227},{"$f":"+IF(Tablero!$X194=0,0,H$261*$C194*Tablero!$V194+(H$261*Tablero!$V194/(Tablero!$X194*$B$257))*$D194)","v":9.6115782048175973},{"$f":"+IF(Tablero!$X194=0,0,I$261*$C194*Tablero!$V194+(I$261*Tablero!$V194/(Tablero!$X194*$B$257))*$D194)","v":10.705931788456686},{"$f":"+IF(Tablero!$X194=0,0,J$261*$C194*Tablero!$V194+(J$261*Tablero!$V194/(Tablero!$X194*$B$257))*$D194)","v":11.958033265822673},{"$f":"+IF(Tablero!$X194=0,0,K$261*$C194*Tablero!$V194+(K$261*Tablero!$V194/(Tablero!$X194*$B$257))*$D194)","v":13.394656868086358},{"$f":"+IF(Tablero!$X194=0,0,L$261*$C194*Tablero!$V194+(L$261*Tablero!$V194/(Tablero!$X194*$B$257))*$D194)","v":15.047758422812674},{"$f":"+IF(Tablero!$X194=0,0,M$261*$C194*Tablero!$V194+(M$261*Tablero!$V194/(Tablero!$X194*$B$257))*$D194)","v":16.955596061485171},{"$f":"+IF(Tablero!$X194=0,0,N$261*$C194*Tablero!$V194+(N$261*Tablero!$V194/(Tablero!$X194*$B$257))*$D194)","v":19.164118094444913},{"$f":"+IF(Tablero!$X194=0,0,O$261*$C194*Tablero!$V194+(O$261*Tablero!$V194/(Tablero!$X194*$B$257))*$D194)","v":21.72868753807743},{"$f":"+IF(Tablero!$X194=0,0,P$261*$C194*Tablero!$V194+(P$261*Tablero!$V194/(Tablero!$X194*$B$257))*$D194)","v":24.716232339373377},{"$f":"+IF(Tablero!$X194=0,0,Q$261*$C194*Tablero!$V194+(Q$261*Tablero!$V194/(Tablero!$X194*$B$257))*$D194)","v":28.207935825655369},{"$f":"+IF(Tablero!$X194=0,0,R$261*$C194*Tablero!$V194+(R$261*Tablero!$V194/(Tablero!$X194*$B$257))*$D194)","v":32.302615231001248},{"$f":"+IF(Tablero!$X194=0,0,S$261*$C194*Tablero!$V194+(S$261*Tablero!$V194/(Tablero!$X194*$B$257))*$D194)","v":37.120979896664167},{"$f":"+IF(Tablero!$X194=0,0,T$261*$C194*Tablero!$V194+(T$261*Tablero!$V194/(Tablero!$X194*$B$257))*$D194)","v":42.811018396474829},{"$f":"+IF(Tablero!$X194=0,0,U$261*$C194*Tablero!$V194+(U$261*Tablero!$V194/(Tablero!$X194*$B$257))*$D194)","v":49.554840127343574},{"$f":"+IF(Tablero!$X194=0,0,V$261*$C194*Tablero!$V194+(V$261*Tablero!$V194/(Tablero!$X194*$B$257))*$D194)","v":57.577398268055525},{"$f":"+IF(Tablero!$X194=0,0,W$261*$C194*Tablero!$V194+(W$261*Tablero!$V194/(Tablero!$X194*$B$257))*$D194)","v":67.157656252984495},{"$f":"+IF(Tablero!$X194=0,0,X$261*$C194*Tablero!$V194+(X$261*Tablero!$V194/(Tablero!$X194*$B$257))*$D194)","v":78.642941129245528},{"$f":"+IF(Tablero!$X194=0,0,Y$261*$C194*Tablero!$V194+(Y$261*Tablero!$V194/(Tablero!$X194*$B$257))*$D194)","v":92.467471060842115},{"$f":"+IF(Tablero!$X194=0,0,Z$261*$C194*Tablero!$V194+(Z$261*Tablero!$V194/(Tablero!$X194*$B$257))*$D194)","v":109.17637395466683},{"$f":"+IF(Tablero!$X194=0,0,AA$261*$C194*Tablero!$V194+(AA$261*Tablero!$V194/(Tablero!$X194*$B$257))*$D194)","v":129.45696194298341},{"$f":"+IF(Tablero!$X194=0,0,AB$261*$C194*Tablero!$V194+(AB$261*Tablero!$V194/(Tablero!$X194*$B$257))*$D194)","v":154.17963737024456},{"$f":"+IF(Tablero!$X194=0,0,AC$261*$C194*Tablero!$V194+(AC$261*Tablero!$V194/(Tablero!$X194*$B$257))*$D194)","v":184.45164342503051},{"$f":"+IF(Tablero!$X194=0,0,AD$261*$C194*Tablero!$V194+(AD$261*Tablero!$V194/(Tablero!$X194*$B$257))*$D194)","v":221.68802626352041},{"$f":"+IF(Tablero!$X194=0,0,AE$261*$C194*Tablero!$V194+(AE$261*Tablero!$V194/(Tablero!$X194*$B$257))*$D194)","v":267.70577270045646},{"$f":"+IF(Tablero!$X194=0,0,AF$261*$C194*Tablero!$V194+(AF$261*Tablero!$V194/(Tablero!$X194*$B$257))*$D194)","v":324.84931006281488},{"$f":"+IF(Tablero!$X194=0,0,AG$261*$C194*Tablero!$V194+(AG$261*Tablero!$V194/(Tablero!$X194*$B$257))*$D194)","v":396.158663497259},{"$f":"+IF(Tablero!$X194=0,0,AH$261*$C194*Tablero!$V194+(AH$261*Tablero!$V194/(Tablero!$X194*$B$257))*$D194)","v":485.59593736983459},{"$f":"+IF(Tablero!$X194=0,0,AI$261*$C194*Tablero!$V194+(AI$261*Tablero!$V194/(Tablero!$X194*$B$257))*$D194)","v":598.35196767365289},{"$f":"+IF(Tablero!$X194=0,0,AJ$261*$C194*Tablero!$V194+(AJ$261*Tablero!$V194/(Tablero!$X194*$B$257))*$D194)","v":741.26377871322893},{"$f":"+IF(Tablero!$X194=0,0,AK$261*$C194*Tablero!$V194+(AK$261*Tablero!$V194/(Tablero!$X194*$B$257))*$D194)","v":923.38603969370229},{"$f":"+IF(Tablero!$X194=0,0,AL$261*$C194*Tablero!$V194+(AL$261*Tablero!$V194/(Tablero!$X194*$B$257))*$D194)","v":1457.591774924987}]
["MTH Fuera de Punta Medio",null,{"$f":"+IF(Tablero!$Y195=0,0,+C$261*$C195*Tablero!$W195+(C$261/(Tablero!$Y195*$B$259))*$D195)","v":3.1567515594730509},{"$f":"+IF(Tablero!$Y195=0,0,+D$261*$C195*Tablero!$W195+(D$261/(Tablero!$Y195*$B$259))*$D195)","v":3.4712148664185345},{"$f":"+IF(Tablero!$Y195=0,0,+E$261*$C195*Tablero!$W195+(E$261/(Tablero!$Y195*$B$259))*$D195)","v":3.8263460192173078},{"$f":"+IF(Tablero!$Y195=0,0,+F$261*$C195*Tablero!$W195+(F$261/(Tablero!$Y195*$B$259))*$D195)","v":4.2283990348645109},{"$f":"+IF(Tablero!$Y195=0,0,+G$261*$C195*Tablero!$W195+(G$261/(Tablero!$Y195*$B$259))*$D195)","v":4.6847314716015829},{"$f":"+IF(Tablero!$Y195=0,0,+H$261*$C195*Tablero!$W195+(H$261/(Tablero!$Y195*$B$259))*$D195)","v":5.2040230003041508},{"$f":"+IF(Tablero!$Y195=0,0,+I$261*$C195*Tablero!$W195+(I$261/(Tablero!$Y195*$B$259))*$D195)","v":5.7965418456347324},{"$f":"+IF(Tablero!$Y195=0,0,+J$261*$C195*Tablero!$W195+(J$261/(Tablero!$Y195*$B$259))*$D195)","v":6.4744705632787722},{"$f":"+IF(Tablero!$Y195=0,0,+K$261*$C195*Tablero!$W195+(K$261/(Tablero!$Y195*$B$259))*$D195)","v":7.2523055982382463},{"$f":"+IF(Tablero!$Y195=0,0,+L$261*$C195*Tablero!$W195+(L$261/(Tablero!$Y195*$B$259))*$D195)","v":8.1473488813821469},{"$f":"+IF(Tablero!$Y195=0,0,+M$261*$C195*Tablero!$W195+(M$261/(Tablero!$Y195*$B$259))*$D195)","v":9.1803146171778796},{"$f":"+IF(Tablero!$Y195=0,0,+N$261*$C195*Tablero!$W195+(N$261/(Tablero!$Y195*$B$259))*$D195)","v":10.376080724604467},{"$f":"+IF(Tablero!$Y195=0,0,+O$261*$C195*Tablero!$W195+(O$261/(Tablero!$Y195*$B$259))*$D195)","v":11.76462255261055},{"$f":"+IF(Tablero!$Y195=0,0,+P$261*$C195*Tablero!$W195+(P$261/(Tablero!$Y195*$B$259))*$D195)","v":13.382177082062379},{"$f":"+IF(Tablero!$Y195=0,0,+Q$261*$C195*Tablero!$W195+(Q$261/(Tablero!$Y195*$B$259))*$D195)","v":15.272699623276882},{"$f":"+IF(Tablero!$Y195=0,0,+R$261*$C195*Tablero!$W195+(R$261/(Tablero!$Y195*$B$259))*$D195)","v":17.489693060796963},{"$f":"+IF(Tablero!$Y195=0,0,+S$261*$C195*Tablero!$W195+(S$261/(Tablero!$Y195*$B$259))*$D195)","v":20.098513382458023},{"$f":"+IF(Tablero!$Y195=0,0,+T$261*$C195*Tablero!$W195+(T$261/(Tablero!$Y195*$B$259))*$D195)","v":23.179286445386325},{"$f":"+IF(Tablero!$Y195=0,0,+U$261*$C195*Tablero!$W195+(U$261/(Tablero!$Y195*$B$259))*$D195)","v":26.830612237003074},{"$f":"+IF(Tablero!$Y195=0,0,+V$261*$C195*Tablero!$W195+(V$261/(Tablero!$Y195*$B$259))*$D195)","v":31.174287770394272},{"$f":"+IF(Tablero!$Y195=0,0,+W$261*$C195*Tablero!$W195+(W$261/(Tablero!$Y195*$B$259))*$D195)","v":36.361352978627053},{"$f":"+IF(Tablero!$Y195=0,0,+X$261*$C195*Tablero!$W195+(X$261/(Tablero!$Y195*$B$259))*$D195)","v":42.579862092057517},{"$f":"+IF(Tablero!$Y195=0,0,+Y$261*$C195*Tablero!$W195+(Y$261/(Tablero!$Y195*$B$259))*$D195)","v":50.064915035429685},{"$f":"+IF(Tablero!$Y195=0,0,+Z$261*$C195*Tablero!$W195+(Z$261/(Tablero!$Y195*$B$259))*$D195)","v":59.111661898055104},{"$f":"+IF(Tablero!$Y195=0,0,+AA$261*$C195*Tablero!$W195+(AA$261/(Tablero!$Y195*$B$259))*$D195)","v":70.092235962155399},{"$f":"+IF(Tablero!$Y195=0,0,+AB$261*$C195*Tablero!$W195+(AB$261/(Tablero!$Y195*$B$259))*$D195)","v":83.477901542864544},{"$f":"+IF(Tablero!$Y195=0,0,+AC$261*$C195*Tablero!$W195+(AC$261/(Tablero!$Y195*$B$259))*$D195)","v":99.868156339469209},{"$f":"+IF(Tablero!$Y195=0,0,+AD$261*$C195*Tablero!$W195+(AD$261/(Tablero!$Y195*$B$259))*$D195)","v":120.02915265144894},{"$f":"+IF(Tablero!$Y195=0,0,+AE$261*$C195*Tablero!$W195+(AE$261/(Tablero!$Y195*$B$259))*$D195)","v":144.94466660522886},{"$f":"+IF(Tablero!$Y195=0,0,+AF$261*$C195*Tablero!$W195+(AF$261/(Tablero!$Y195*$B$259))*$D195)","v":175.88404788221823},{"$f":"+IF(Tablero!$Y195=0,0,+AG$261*$C195*Tablero!$W195+(AG$261/(Tablero!$Y195*$B$259))*$D195)","v":214.49326558838655},{"$f":"+IF(Tablero!$Y195=0,0,+AH$261*$C195*Tablero!$W195+(AH$261/(Tablero!$Y195*$B$259))*$D195)","v":262.91753269616459},{"$f":"+IF(Tablero!$Y195=0,0,+AI$261*$C195*Tablero!$W195+(AI$261/(Tablero!$Y195*$B$259))*$D195)","v":323.96733769384423},{"$f":"+IF(Tablero!$Y195=0,0,+AJ$261*$C195*Tablero!$W195+(AJ$261/(Tablero!$Y195*$B$259))*$D195)","v":401.34446929667536},{"$f":"+IF(Tablero!$Y195=0,0,+AK$261*$C195*Tablero!$W195+(AK$261/(Tablero!$Y195*$B$259))*$D195)","v":499.95142174645406},{"$f":"+IF(Tablero!$Y195=0,0,+AL$261*$C195*Tablero!$W195+(AL$261/(Tablero!$Y195*$B$259))*$D195)","v":789.1878898682628}]
["MTH Fuera de Punta Bajo",null,{"$f":"+IF(Tablero!$Y196=0,0,+C$261*$C196*Tablero!$W196+(C$261/(Tablero!$Y196*$B$258))*$D196)","v":2.7367046724258901},{"$f":"+IF(Tablero!$Y196=0,0,+D$261*$C196*Tablero!$W196+(D$261/(Tablero!$Y196*$B$258))*$D196)","v":3.0093245429512279},{"$f":"+IF(Tablero!$Y196=0,0,+E$261*$C196*Tablero!$W196+(E$261/(Tablero!$Y196*$B$258))*$D196)","v":3.3172008730576841},{"$f":"+IF(Tablero!$Y196=0,0,+F$261*$C196*Tablero!$W196+(F$261/(Tablero!$Y196*$B$258))*$D196)","v":3.6657555013694196},{"$f":"+IF(Tablero!$Y196=0,0,+G$261*$C196*Tablero!$W196+(G$261/(Tablero!$Y196*$B$258))*$D196)","v":4.0613669672290591},{"$f":"+IF(Tablero!$Y196=0,0,+H$261*$C196*Tablero!$W196+(H$261/(Tablero!$Y196*$B$258))*$D196)","v":4.511559998317237},{"$f":"+IF(Tablero!$Y196=0,0,+I$261*$C196*Tablero!$W196+(I$261/(Tablero!$Y196*$B$258))*$D196)","v":5.0252364983416076},{"$f":"+IF(Tablero!$Y196=0,0,+J$261*$C196*Tablero!$W196+(J$261/(Tablero!$Y196*$B$258))*$D196)","v":5.6129579753709358},{"$f":"+IF(Tablero!$Y196=0,0,+K$261*$C196*Tablero!$W196+(K$261/(Tablero!$Y196*$B$258))*$D196)","v":6.2872919336965918},{"$f":"+IF(Tablero!$Y196=0,0,+L$261*$C196*Tablero!$W196+(L$261/(Tablero!$Y196*$B$258))*$D196)","v":7.063238057062792},{"$f":"+IF(Tablero!$Y196=0,0,+M$261*$C196*Tablero!$W196+(M$261/(Tablero!$Y196*$B$258))*$D196)","v":7.9587542553916588},{"$f":"+IF(Tablero!$Y196=0,0,+N$261*$C196*Tablero!$W196+(N$261/(Tablero!$Y196*$B$258))*$D196)","v":8.9954081167012667},{"$f":"+IF(Tablero!$Y196=0,0,+O$261*$C196*Tablero!$W196+(O$261/(Tablero!$Y196*$B$258))*$D196)","v":10.199186379567591},{"$f":"+IF(Tablero!$Y196=0,0,+P$261*$C196*Tablero!$W196+(P$261/(Tablero!$Y196*$B$258))*$D196)","v":11.601504222848689},{"$f":"+IF(Tablero!$Y196=0,0,+Q$261*$C196*Tablero!$W196+(Q$261/(Tablero!$Y196*$B$258))*$D196)","v":13.240468130648846},{"$f":"+IF(Tablero!$Y196=0,0,+R$261*$C196*Tablero!$W196+(R$261/(Tablero!$Y196*$B$258))*$D196)","v":15.162461732264912},{"$f":"+IF(Tablero!$Y196=0,0,+S$261*$C196*Tablero!$W196+(S$261/(Tablero!$Y196*$B$258))*$D196)","v":17.424144550598971},{"$f":"+IF(Tablero!$Y196=0,0,+T$261*$C196*Tablero!$W196+(T$261/(Tablero!$Y196*$B$258))*$D196)","v":20.094980654472501},{"$f":"+IF(Tablero!$Y196=0,0,+U$261*$C196*Tablero!$W196+(U$261/(Tablero!$Y196*$B$258))*$D196)","v":23.260450019484793},{"$f":"+IF(Tablero!$Y196=0,0,+V$261*$C196*Tablero!$W196+(V$261/(Tablero!$Y196*$B$258))*$D196)","v":27.026142980674948},{"$f":"+IF(Tablero!$Y196=0,0,+W$261*$C196*Tablero!$W196+(W$261/(Tablero!$Y196*$B$258))*$D196)","v":31.523001641898844},{"$f":"+IF(Tablero!$Y196=0,0,+X$261*$C196*Tablero!$W196+(X$261/(Tablero!$Y196*$B$258))*$D196)","v":36.914057170224595},{"$f":"+IF(Tablero!$Y196=0,0,+Y$261*$C196*Tablero!$W196+(Y$261/(Tablero!$Y196*$B$258))*$D196)","v":43.403126385066827},{"$f":"+IF(Tablero!$Y196=0,0,+Z$261*$C196*Tablero!$W196+(Z$261/(Tablero!$Y196*$B$258))*$D196)","v":51.246085814327103},{"$f":"+IF(Tablero!$Y196=0,0,+AA$261*$C196*Tablero!$W196+(AA$261/(Tablero!$Y196*$B$258))*$D196)","v":60.765551562894935},{"$f":"+IF(Tablero!$Y196=0,0,+AB$261*$C196*Tablero!$W196+(AB$261/(Tablero!$Y196*$B$258))*$D196)","v":72.370080094234964},{"$f":"+IF(Tablero!$Y196=0,0,+AC$261*$C196*Tablero!$W196+(AC$261/(Tablero!$Y196*$B$258))*$D196)","v":86.579398134963668},{"$f":"+IF(Tablero!$Y196=0,0,+AD$261*$C196*Tablero!$W196+(AD$261/(Tablero!$Y196*$B$258))*$D196)","v":104.05771144795881},{"$f":"+IF(Tablero!$Y196=0,0,+AE$261*$C196*Tablero!$W196+(AE$261/(Tablero!$Y196*$B$258))*$D196)","v":125.65789194001633},{"$f":"+IF(Tablero!$Y196=0,0,+AF$261*$C196*Tablero!$W196+(AF$261/(Tablero!$Y196*$B$258))*$D196)","v":152.48038579405818},{"$f":"+IF(Tablero!$Y196=0,0,+AG$261*$C196*Tablero!$W196+(AG$261/(Tablero!$Y196*$B$258))*$D196)","v":185.95214450059927},{"$f":"+IF(Tablero!$Y196=0,0,+AH$261*$C196*Tablero!$W196+(AH$261/(Tablero!$Y196*$B$258))*$D196)","v":227.93293252142701},{"$f":"+IF(Tablero!$Y196=0,0,+AI$261*$C196*Tablero!$W196+(AI$261/(Tablero!$Y196*$B$258))*$D196)","v":280.85926626678162},{"$f":"+IF(Tablero!$Y196=0,0,+AJ$261*$C196*Tablero!$W196+(AJ$261/(Tablero!$Y196*$B$258))*$D196)","v":347.94036327643329},{"$f":"+IF(Tablero!$Y196=0,0,+AK$261*$C196*Tablero!$W196+(AK$261/(Tablero!$Y196*$B$258))*$D196)","v":433.42637711657017},{"$f":"+IF(Tablero!$Y196=0,0,+AL$261*$C196*Tablero!$W196+(AL$261/(Tablero!$Y196*$B$258))*$D196)","v":684.17616810647257}]
["MTD",null,{"$f":"+SUM(C272:C276)+$B197+(C$261/(Tablero!$X198*24*30))*$D198","v":22.278128680379464},{"$f":"+SUM(D272:D276)+$B197+(D$261/(Tablero!$X198*24*30))*$D198","v":23.135286687446005},{"$f":"+SUM(E272:E276)+$B197+(E$261/(Tablero!$X198*24*30))*$D198","v":24.103296323091712},{"$f":"+SUM(F272:F276)+$B197+(F$261/(Tablero!$X198*24*30))*$D198","v":25.199204666022787},{"$f":"+SUM(G272:G276)+$B197+(G$261/(Tablero!$X198*24*30))*$D198","v":26.443066806355677},{"$f":"+SUM(H272:H276)+$B197+(H$261/(Tablero!$X198*24*30))*$D198","v":27.858541623283681},{"$f":"+SUM(I272:I276)+$B197+(I$261/(Tablero!$X198*24*30))*$D198","v":29.473618045223681},{"$f":"+SUM(J272:J276)+$B197+(J$261/(Tablero!$X198*24*30))*$D198","v":31.321503047112579},{"$f":"+SUM(K272:K276)+$B197+(K$261/(Tablero!$X198*24*30))*$D198","v":33.441710758685062},{"$f":"+SUM(L272:L276)+$B197+(L$261/(Tablero!$X198*24*30))*$D198","v":35.88140244885394},{"$f":"+SUM(M272:M276)+$B197+(M$261/(Tablero!$X198*24*30))*$D198","v":38.697040495986087},{"$f":"+SUM(N272:N276)+$B197+(N$261/(Tablero!$X198*24*30))*$D198","v":41.956436651026785},{"$f":"+SUM(O272:O276)+$B197+(O$261/(Tablero!$X198*24*30))*$D198","v":45.741297141057089},{"$f":"+SUM(P272:P276)+$B197+(P$261/(Tablero!$X198*24*30))*$D198","v":50.150396028472784},{"$f":"+SUM(Q272:Q276)+$B197+(Q$261/(Tablero!$X198*24*30))*$D198","v":55.303545848978658},{"$f":"+SUM(R272:R276)+$B197+(R$261/(Tablero!$X198*24*30))*$D198","v":61.346583731658455},{"$f":"+SUM(S272:S276)+$B197+(S$261/(Tablero!$X198*24*30))*$D198","v":68.457655765564667},{"$f":"+SUM(T272:T276)+$B197+(T$261/(Tablero!$X198*24*30))*$D198","v":76.855167464128982},{"$f":"+SUM(U272:U276)+$B197+(U$261/(Tablero!$X198*24*30))*$D198","v":86.807880768245809},{"$f":"+SUM(V272:V276)+$B197+(V$261/(Tablero!$X198*24*30))*$D198","v":98.647787623231523},{"$f":"+SUM(W272:W276)+$B197+(W$261/(Tablero!$X198*24*30))*$D198","v":112.78658976075349},{"$f":"+SUM(X272:X276)+$B197+(X$261/(Tablero!$X198*24*30))*$D198","v":129.73688176896309},{"$f":"+SUM(Y272:Y276)+$B197+(Y$261/(Tablero!$X198*24*30))*$D198","v":150.13949448091535},{"$f":"+SUM(Z272:Z276)+$B197+(Z$261/(Tablero!$X198*24*30))*$D198","v":174.79894230815535},{"$f":"+SUM(AA272:AA276)+$B197+(AA$261/(Tablero!$X198*24*30))*$D198","v":204.72957896225154},{"$f":"+SUM(AB272:AB276)+$B197+(AB$261/(Tablero!$X198*24*30))*$D198","v":241.21596760920744},{"$f":"+SUM(AC272:AC276)+$B197+(AC$261/(Tablero!$X198*24*30))*$D198","v":285.89220749625451},{"$f":"+SUM(AD272:AD276)+$B197+(AD$261/(Tablero!$X198*24*30))*$D198","v":340.84666176028861},{"$f":"+SUM(AE272:AE276)+$B197+(AE$261/(Tablero!$X198*24*30))*$D198","v":408.7608883614962},{"$f":"+SUM(AF272:AF276)+$B197+(AF$261/(Tablero!$X198*24*30))*$D198","v":493.09485613934498},{"$f":"+SUM(AG272:AG276)+$B197+(AG$261/(Tablero!$X198*24*30))*$D198","v":598.33511588499118},{"$f":"+SUM(AH272:AH276)+$B197+(AH$261/(Tablero!$X198*24*30))*$D198","v":730.32904767607579},{"$f":"+SUM(AI272:AI276)+$B197+(AI$261/(Tablero!$X198*24*30))*$D198","v":896.73742673915126},{"$f":"+SUM(AJ272:AJ276)+$B197+(AJ$261/(Tablero!$X198*24*30))*$D198","v":1107.650517240698},{"$f":"+SUM(AK272:AK276)+$B197+(AK$261/(Tablero!$X198*24*30))*$D198","v":1376.4314432754509},{"$f":"+SUM(AL272:AL276)+$B197+(AL$261/(Tablero!$X198*24*30))*$D198","v":2164.8266204248034}]
["MTD_1 (0-10,000)",{"$f":"+B405","v":999999},{"$f":"+IF($C198=0,0,(MIN(C$261,$B272)*$C198))","v":5.9629823080369215},6.5569914026758784,7.2278204943150488,7.9872831805700812,8.8492776060359759,9.8301993352339991,10.949444649703567,12.230025928673893,13.699326399316211,15.390028743724104,17.341261297605062,19.600017493270066,22.22291961222923,25.278417917904051,28.849542301252381,33.037357653808343,37.965318923433522,43.784780773128382,50.681994787627531,58.88703084114205,68.685197559237878,80.431722151734476,94.570699336083592,111.65965628147238,132.40153844823021,157.68654600593342,188.64710705581393,226.73045383043333,273.79490160307887,332.2382031111307,405.16953070266868,496.6411091918975,611.96184326038269,758.12426944489584,944.38901085065299,1490.7455770092304]
["MTD_2 (10,001-30,000)",{"$f":"+B406","v":999999},{"$f":"+IF(OR($C199=0,$B272>C$261),0,MIN(($B273-$B272),(C$261-$B272))*$C199)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C199=0,$B272>M$261),0,MIN(($B273-$B272),(M$261-$B272))*$C199)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C199=0,$B272>W$261),0,MIN(($B273-$B272),(W$261-$B272))*$C199)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C199=0,$B272>AG$261),0,MIN(($B273-$B272),(AG$261-$B272))*$C199)","v":0},0,0,0,0,0]
["MTD_3 (30,001-50,000)",{"$f":"+B407","v":999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_4 (50,001-más)",{"$f":"+B408","v":999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_5 (xxx)",{"$f":"+B409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTH",null,{"$f":"+$B203+C278+C279+C280","v":26.226946582944276},28.297002057469012,30.634766657625775,33.281409454122084,36.285363931502665,39.70376680434223,43.604211951503018,48.066894949172656,53.187243291353461,59.07915248166745,65.878980408017952,73.750493943168408,82.891015425914503,93.539086393426601,105.98405675949846,120.57812640438544,137.75152205859479,158.03169784962489,182.06771978689969,210.66135573379387,244.80687444412325,285.74220314328483,335.01496241380045,394.56807228701007,466.85121932761456,554.96665188683551,662.86075565407975,795.57697362198996,959.59132735249068,1163.2597178332385,1417.4172640859301,1736.1855178449678,2138.0654200875001,2647.4251811143413,3296.5370400704387,5200.5287651576164]
["BTH Punta",null,{"$f":"+IF(Tablero!$X204=0,0,C$261*$C204*Tablero!$V204+(C$261*Tablero!$V204/(Tablero!$X204*$B$257))*$D204)","v":8.8039460151071687},{"$f":"+IF(Tablero!$X204=0,0,D$261*$C204*Tablero!$V204+(D$261*Tablero!$V204/(Tablero!$X204*$B$257))*$D204)","v":9.6809608596146823},{"$f":"+IF(Tablero!$X204=0,0,E$261*$C204*Tablero!$V204+(E$261*Tablero!$V204/(Tablero!$X204*$B$257))*$D204)","v":10.671395310542803},{"$f":"+IF(Tablero!$X204=0,0,F$261*$C204*Tablero!$V204+(F$261*Tablero!$V204/(Tablero!$X204*$B$257))*$D204)","v":11.792691357533553},{"$f":"+IF(Tablero!$X204=0,0,G$261*$C204*Tablero!$V204+(G$261*Tablero!$V204/(Tablero!$X204*$B$257))*$D204)","v":13.065368684933407},{"$f":"+IF(Tablero!$X204=0,0,H$261*$C204*Tablero!$V204+(H$261*Tablero!$V204/(Tablero!$X204*$B$257))*$D204)","v":14.513634251186284},{"$f":"+IF(Tablero!$X204=0,0,I$261*$C204*Tablero!$V204+(I$261*Tablero!$V204/(Tablero!$X204*$B$257))*$D204)","v":16.166125373450857},{"$f":"+IF(Tablero!$X204=0,0,J$261*$C204*Tablero!$V204+(J$261*Tablero!$V204/(Tablero!$X204*$B$257))*$D204)","v":18.056818296154365},{"$f":"+IF(Tablero!$X204=0,0,K$261*$C204*Tablero!$V204+(K$261*Tablero!$V204/(Tablero!$X204*$B$257))*$D204)","v":20.226142529444786},{"$f":"+IF(Tablero!$X204=0,0,L$261*$C204*Tablero!$V204+(L$261*Tablero!$V204/(Tablero!$X204*$B$257))*$D204)","v":22.722351875516527},{"$f":"+IF(Tablero!$X204=0,0,M$261*$C204*Tablero!$V204+(M$261*Tablero!$V204/(Tablero!$X204*$B$257))*$D204)","v":25.603216714597863},{"$f":"+IF(Tablero!$X204=0,0,N$261*$C204*Tablero!$V204+(N$261*Tablero!$V204/(Tablero!$X204*$B$257))*$D204)","v":28.938119717935837},{"$f":"+IF(Tablero!$X204=0,0,O$261*$C204*Tablero!$V204+(O$261*Tablero!$V204/(Tablero!$X204*$B$257))*$D204)","v":32.810659910970351},{"$f":"+IF(Tablero!$X204=0,0,P$261*$C204*Tablero!$V204+(P$261*Tablero!$V204/(Tablero!$X204*$B$257))*$D204)","v":37.321899546237432},{"$f":"+IF(Tablero!$X204=0,0,Q$261*$C204*Tablero!$V204+(Q$261*Tablero!$V204/(Tablero!$X204*$B$257))*$D204)","v":42.594426724769676},{"$f":"+IF(Tablero!$X204=0,0,R$261*$C204*Tablero!$V204+(R$261*Tablero!$V204/(Tablero!$X204*$B$257))*$D204)","v":48.777457024129632},{"$f":"+IF(Tablero!$X204=0,0,S$261*$C204*Tablero!$V204+(S$261*Tablero!$V204/(Tablero!$X204*$B$257))*$D204)","v":56.053263448013197},{"$f":"+IF(Tablero!$X204=0,0,T$261*$C204*Tablero!$V204+(T$261*Tablero!$V204/(Tablero!$X204*$B$257))*$D204)","v":64.645311070330578},{"$f":"+IF(Tablero!$X204=0,0,U$261*$C204*Tablero!$V204+(U$261*Tablero!$V204/(Tablero!$X204*$B$257))*$D204)","v":74.828587944462669},{"$f":"+IF(Tablero!$X204=0,0,V$261*$C204*Tablero!$V204+(V$261*Tablero!$V204/(Tablero!$X204*$B$257))*$D204)","v":86.942776908228154},{"$f":"+IF(Tablero!$X204=0,0,W$261*$C204*Tablero!$V204+(W$261*Tablero!$V204/(Tablero!$X204*$B$257))*$D204)","v":101.40911713480747},{"$f":"+IF(Tablero!$X204=0,0,X$261*$C204*Tablero!$V204+(X$261*Tablero!$V204/(Tablero!$X204*$B$257))*$D204)","v":118.7520779277793},{"$f":"+IF(Tablero!$X204=0,0,Y$261*$C204*Tablero!$V204+(Y$261*Tablero!$V204/(Tablero!$X204*$B$257))*$D204)","v":139.62733554376598},{"$f":"+IF(Tablero!$X204=0,0,Z$261*$C204*Tablero!$V204+(Z$261*Tablero!$V204/(Tablero!$X204*$B$257))*$D204)","v":164.85804169543712},{"$f":"+IF(Tablero!$X204=0,0,AA$261*$C204*Tablero!$V204+(AA$261*Tablero!$V204/(Tablero!$X204*$B$257))*$D204)","v":195.48204851191343},{"$f":"+IF(Tablero!$X204=0,0,AB$261*$C204*Tablero!$V204+(AB$261*Tablero!$V204/(Tablero!$X204*$B$257))*$D204)","v":232.81367722219227},{"$f":"+IF(Tablero!$X204=0,0,AC$261*$C204*Tablero!$V204+(AC$261*Tablero!$V204/(Tablero!$X204*$B$257))*$D204)","v":278.524882454715},{"$f":"+IF(Tablero!$X204=0,0,AD$261*$C204*Tablero!$V204+(AD$261*Tablero!$V204/(Tablero!$X204*$B$257))*$D204)","v":334.75240615983455},{"$f":"+IF(Tablero!$X204=0,0,AE$261*$C204*Tablero!$V204+(AE$261*Tablero!$V204/(Tablero!$X204*$B$257))*$D204)","v":404.2399270036808},{"$f":"+IF(Tablero!$X204=0,0,AF$261*$C204*Tablero!$V204+(AF$261*Tablero!$V204/(Tablero!$X204*$B$257))*$D204)","v":490.52756712094777},{"$f":"+IF(Tablero!$X204=0,0,AG$261*$C204*Tablero!$V204+(AG$261*Tablero!$V204/(Tablero!$X204*$B$257))*$D204)","v":598.20581229376921},{"$f":"+IF(Tablero!$X204=0,0,AH$261*$C204*Tablero!$V204+(AH$261*Tablero!$V204/(Tablero!$X204*$B$257))*$D204)","v":733.25750242714571},{"$f":"+IF(Tablero!$X204=0,0,AI$261*$C204*Tablero!$V204+(AI$261*Tablero!$V204/(Tablero!$X204*$B$257))*$D204)","v":903.52088150728832},{"$f":"+IF(Tablero!$X204=0,0,AJ$261*$C204*Tablero!$V204+(AJ$261*Tablero!$V204/(Tablero!$X204*$B$257))*$D204)","v":1119.3199637603382},{"$f":"+IF(Tablero!$X204=0,0,AK$261*$C204*Tablero!$V204+(AK$261*Tablero!$V204/(Tablero!$X204*$B$257))*$D204)","v":1394.3274420894234},{"$f":"+IF(Tablero!$X204=0,0,AL$261*$C204*Tablero!$V204+(AL$261*Tablero!$V204/(Tablero!$X204*$B$257))*$D204)","v":2200.9865037767922}]
["BTH Fuera de Punta Medio",null,{"$f":"+IF(Tablero!$Y205=0,0,+C$261*$C205*Tablero!$W205+(C$261/(Tablero!$Y205*$B$259))*$D205)","v":5.1902961870492579},{"$f":"+IF(Tablero!$Y205=0,0,+D$261*$C205*Tablero!$W205+(D$261/(Tablero!$Y205*$B$259))*$D205)","v":5.70733329695679},{"$f":"+IF(Tablero!$Y205=0,0,+E$261*$C205*Tablero!$W205+(E$261/(Tablero!$Y205*$B$259))*$D205)","v":6.2912360316343232},{"$f":"+IF(Tablero!$Y205=0,0,+F$261*$C205*Tablero!$W205+(F$261/(Tablero!$Y205*$B$259))*$D205)","v":6.9522871770255916},{"$f":"+IF(Tablero!$Y205=0,0,+G$261*$C205*Tablero!$W205+(G$261/(Tablero!$Y205*$B$259))*$D205)","v":7.7025839494515758},{"$f":"+IF(Tablero!$Y205=0,0,+H$261*$C205*Tablero!$W205+(H$261/(Tablero!$Y205*$B$259))*$D205)","v":8.5563973682819885},{"$f":"+IF(Tablero!$Y205=0,0,+I$261*$C205*Tablero!$W205+(I$261/(Tablero!$Y205*$B$259))*$D205)","v":9.5306103355474576},{"$f":"+IF(Tablero!$Y205=0,0,+J$261*$C205*Tablero!$W205+(J$261/(Tablero!$Y205*$B$259))*$D205)","v":10.6452532752872},{"$f":"+IF(Tablero!$Y205=0,0,+K$261*$C205*Tablero!$W205+(K$261/(Tablero!$Y205*$B$259))*$D205)","v":11.924161082899847},{"$f":"+IF(Tablero!$Y205=0,0,+L$261*$C205*Tablero!$W205+(L$261/(Tablero!$Y205*$B$259))*$D205)","v":13.395781402783779},{"$f":"+IF(Tablero!$Y205=0,0,+M$261*$C205*Tablero!$W205+(M$261/(Tablero!$Y205*$B$259))*$D205)","v":15.094172302049888},{"$f":"+IF(Tablero!$Y205=0,0,+N$261*$C205*Tablero!$W205+(N$261/(Tablero!$Y205*$B$259))*$D205)","v":17.060237781404545},{"$f":"+IF(Tablero!$Y205=0,0,+O$261*$C205*Tablero!$W205+(O$261/(Tablero!$Y205*$B$259))*$D205)","v":19.343262979833977},{"$f":"+IF(Tablero!$Y205=0,0,+P$261*$C205*Tablero!$W205+(P$261/(Tablero!$Y205*$B$259))*$D205)","v":22.002828342639894},{"$f":"+IF(Tablero!$Y205=0,0,+Q$261*$C205*Tablero!$W205+(Q$261/(Tablero!$Y205*$B$259))*$D205)","v":25.111204707498413},{"$f":"+IF(Tablero!$Y205=0,0,+R$261*$C205*Tablero!$W205+(R$261/(Tablero!$Y205*$B$259))*$D205)","v":28.756360928596322},{"$f":"+IF(Tablero!$Y205=0,0,+S$261*$C205*Tablero!$W205+(S$261/(Tablero!$Y205*$B$259))*$D205)","v":33.045754602159377},{"$f":"+IF(Tablero!$Y205=0,0,+T$261*$C205*Tablero!$W205+(T$261/(Tablero!$Y205*$B$259))*$D205)","v":38.111127781019874},{"$f":"+IF(Tablero!$Y205=0,0,+U$261*$C205*Tablero!$W205+(U$261/(Tablero!$Y205*$B$259))*$D205)","v":44.11459747980939},{"$f":"+IF(Tablero!$Y205=0,0,+V$261*$C205*Tablero!$W205+(V$261/(Tablero!$Y205*$B$259))*$D205)","v":51.256421007569955},{"$f":"+IF(Tablero!$Y205=0,0,+W$261*$C205*Tablero!$W205+(W$261/(Tablero!$Y205*$B$259))*$D205)","v":59.784936560678787},{"$f":"+IF(Tablero!$Y205=0,0,+X$261*$C205*Tablero!$W205+(X$261/(Tablero!$Y205*$B$259))*$D205)","v":70.009340835925883},{"$f":"+IF(Tablero!$Y205=0,0,+Y$261*$C205*Tablero!$W205+(Y$261/(Tablero!$Y205*$B$259))*$D205)","v":82.316182543269974},{"$f":"+IF(Tablero!$Y205=0,0,+Z$261*$C205*Tablero!$W205+(Z$261/(Tablero!$Y205*$B$259))*$D205)","v":97.190744212647161},{"$f":"+IF(Tablero!$Y205=0,0,+AA$261*$C205*Tablero!$W205+(AA$261/(Tablero!$Y205*$B$259))*$D205)","v":115.24488329289372},{"$f":"+IF(Tablero!$Y205=0,0,+AB$261*$C205*Tablero!$W205+(AB$261/(Tablero!$Y205*$B$259))*$D205)","v":137.2534473866321},{"$f":"+IF(Tablero!$Y205=0,0,+AC$261*$C205*Tablero!$W205+(AC$261/(Tablero!$Y205*$B$259))*$D205)","v":164.20212401602879},{"$f":"+IF(Tablero!$Y205=0,0,+AD$261*$C205*Tablero!$W205+(AD$261/(Tablero!$Y205*$B$259))*$D205)","v":197.35061236354073},{"$f":"+IF(Tablero!$Y205=0,0,+AE$261*$C205*Tablero!$W205+(AE$261/(Tablero!$Y205*$B$259))*$D205)","v":238.31642631383568},{"$f":"+IF(Tablero!$Y205=0,0,+AF$261*$C205*Tablero!$W205+(AF$261/(Tablero!$Y205*$B$259))*$D205)","v":289.18661664912679},{"$f":"+IF(Tablero!$Y205=0,0,+AG$261*$C205*Tablero!$W205+(AG$261/(Tablero!$Y205*$B$259))*$D205)","v":352.66746766634503},{"$f":"+IF(Tablero!$Y205=0,0,+AH$261*$C205*Tablero!$W205+(AH$261/(Tablero!$Y205*$B$259))*$D205)","v":432.28611493553649},{"$f":"+IF(Tablero!$Y205=0,0,+AI$261*$C205*Tablero!$W205+(AI$261/(Tablero!$Y205*$B$259))*$D205)","v":532.66353271131209},{"$f":"+IF(Tablero!$Y205=0,0,+AJ$261*$C205*Tablero!$W205+(AJ$261/(Tablero!$Y205*$B$259))*$D205)","v":659.88616127636237},{"$f":"+IF(Tablero!$Y205=0,0,+AK$261*$C205*Tablero!$W205+(AK$261/(Tablero!$Y205*$B$259))*$D205)","v":822.01462773131118},{"$f":"+IF(Tablero!$Y205=0,0,+AL$261*$C205*Tablero!$W205+(AL$261/(Tablero!$Y205*$B$259))*$D205)","v":1297.5740467623145}]
["BTH Fuera de Punta Bajo",null,{"$f":"+IF(Tablero!$Y206=0,0,+C$261*$C206*Tablero!$W206+(C$261/(Tablero!$Y206*$B$258))*$D206)","v":6.7860863864968719},{"$f":"+IF(Tablero!$Y206=0,0,+D$261*$C206*Tablero!$W206+(D$261/(Tablero!$Y206*$B$258))*$D206)","v":7.4620899066065611},{"$f":"+IF(Tablero!$Y206=0,0,+E$261*$C206*Tablero!$W206+(E$261/(Tablero!$Y206*$B$258))*$D206)","v":8.2255173211576711},{"$f":"+IF(Tablero!$Y206=0,0,+F$261*$C206*Tablero!$W206+(F$261/(Tablero!$Y206*$B$258))*$D206)","v":9.0898129252719642},{"$f":"+IF(Tablero!$Y206=0,0,+G$261*$C206*Tablero!$W206+(G$261/(Tablero!$Y206*$B$258))*$D206)","v":10.070793302826704},{"$f":"+IF(Tablero!$Y206=0,0,+H$261*$C206*Tablero!$W206+(H$261/(Tablero!$Y206*$B$258))*$D206)","v":11.187117190582983},{"$f":"+IF(Tablero!$Y206=0,0,+I$261*$C206*Tablero!$W206+(I$261/(Tablero!$Y206*$B$258))*$D206)","v":12.460858248213723},{"$f":"+IF(Tablero!$Y206=0,0,+J$261*$C206*Tablero!$W206+(J$261/(Tablero!$Y206*$B$258))*$D206)","v":13.918205383440119},{"$f":"+IF(Tablero!$Y206=0,0,+K$261*$C206*Tablero!$W206+(K$261/(Tablero!$Y206*$B$258))*$D206)","v":15.590321684717855},{"$f":"+IF(Tablero!$Y206=0,0,+L$261*$C206*Tablero!$W206+(L$261/(Tablero!$Y206*$B$258))*$D206)","v":17.514401209076173},{"$f":"+IF(Tablero!$Y206=0,0,+M$261*$C206*Tablero!$W206+(M$261/(Tablero!$Y206*$B$258))*$D206)","v":19.734973397079237},{"$f":"+IF(Tablero!$Y206=0,0,+N$261*$C206*Tablero!$W206+(N$261/(Tablero!$Y206*$B$258))*$D206)","v":22.305518449537043},{"$f":"+IF(Tablero!$Y206=0,0,+O$261*$C206*Tablero!$W206+(O$261/(Tablero!$Y206*$B$258))*$D206)","v":25.290474540819208},{"$f":"+IF(Tablero!$Y206=0,0,+P$261*$C206*Tablero!$W206+(P$261/(Tablero!$Y206*$B$258))*$D206)","v":28.767740510258299},{"$f":"+IF(Tablero!$Y206=0,0,+Q$261*$C206*Tablero!$W206+(Q$261/(Tablero!$Y206*$B$258))*$D206)","v":32.831807332939384},{"$f":"+IF(Tablero!$Y206=0,0,+R$261*$C206*Tablero!$W206+(R$261/(Tablero!$Y206*$B$258))*$D206)","v":37.597690457368508},{"$f":"+IF(Tablero!$Y206=0,0,+S$261*$C206*Tablero!$W206+(S$261/(Tablero!$Y206*$B$258))*$D206)","v":43.205886014131224},{"$f":"+IF(Tablero!$Y206=0,0,+T$261*$C206*Tablero!$W206+(T$261/(Tablero!$Y206*$B$258))*$D206)","v":49.828641003983471},{"$f":"+IF(Tablero!$Y206=0,0,+U$261*$C206*Tablero!$W206+(U$261/(Tablero!$Y206*$B$258))*$D206)","v":57.677916368336653},{"$f":"+IF(Tablero!$Y206=0,0,+V$261*$C206*Tablero!$W206+(V$261/(Tablero!$Y206*$B$258))*$D206)","v":67.015539823704799},{"$f":"+IF(Tablero!$Y206=0,0,+W$261*$C206*Tablero!$W206+(W$261/(Tablero!$Y206*$B$258))*$D206)","v":78.166202754346031},{"$f":"+IF(Tablero!$Y206=0,0,+X$261*$C206*Tablero!$W206+(X$261/(Tablero!$Y206*$B$258))*$D206)","v":91.534166385288671},{"$f":"+IF(Tablero!$Y206=0,0,+Y$261*$C206*Tablero!$W206+(Y$261/(Tablero!$Y206*$B$258))*$D206)","v":107.62482633247349},{"$f":"+IF(Tablero!$Y206=0,0,+Z$261*$C206*Tablero!$W206+(Z$261/(Tablero!$Y206*$B$258))*$D206)","v":127.07266838463474},{"$f":"+IF(Tablero!$Y206=0,0,+AA$261*$C206*Tablero!$W206+(AA$261/(Tablero!$Y206*$B$258))*$D206)","v":150.67766952851642},{"$f":"+IF(Tablero!$Y206=0,0,+AB$261*$C206*Tablero!$W206+(AB$261/(Tablero!$Y206*$B$258))*$D206)","v":179.45290928372012},{"$f":"+IF(Tablero!$Y206=0,0,+AC$261*$C206*Tablero!$W206+(AC$261/(Tablero!$Y206*$B$258))*$D206)","v":214.687131189045},{"$f":"+IF(Tablero!$Y206=0,0,+AD$261*$C206*Tablero!$W206+(AD$261/(Tablero!$Y206*$B$258))*$D206)","v":258.02733710432375},{"$f":"+IF(Tablero!$Y206=0,0,+AE$261*$C206*Tablero!$W206+(AE$261/(Tablero!$Y206*$B$258))*$D206)","v":311.58835604068332},{"$f":"+IF(Tablero!$Y206=0,0,+AF$261*$C206*Tablero!$W206+(AF$261/(Tablero!$Y206*$B$258))*$D206)","v":378.098916068873},{"$f":"+IF(Tablero!$Y206=0,0,+AG$261*$C206*Tablero!$W206+(AG$261/(Tablero!$Y206*$B$258))*$D206)","v":461.09736613152501},{"$f":"+IF(Tablero!$Y206=0,0,+AH$261*$C206*Tablero!$W206+(AH$261/(Tablero!$Y206*$B$258))*$D206)","v":565.19528248799463},{"$f":"+IF(Tablero!$Y206=0,0,+AI$261*$C206*Tablero!$W206+(AI$261/(Tablero!$Y206*$B$258))*$D206)","v":696.43438787460889},{"$f":"+IF(Tablero!$Y206=0,0,+AJ$261*$C206*Tablero!$W206+(AJ$261/(Tablero!$Y206*$B$258))*$D206)","v":862.77243808334981},{"$f":"+IF(Tablero!$Y206=0,0,+AK$261*$C206*Tablero!$W206+(AK$261/(Tablero!$Y206*$B$258))*$D206)","v":1074.7483522554132},{"$f":"+IF(Tablero!$Y206=0,0,+AL$261*$C206*Tablero!$W206+(AL$261/(Tablero!$Y206*$B$258))*$D206)","v":1696.5215966242181}]
["BTD",null,{"$f":"+SUM(C282:C286)+$B207+(C$261/(Tablero!$X208*24*30))*$D208","v":13.765102901490868},{"$f":"+SUM(D282:D286)+$B207+(D$261/(Tablero!$X208*24*30))*$D208","v":14.593757999433016},{"$f":"+SUM(E282:E286)+$B207+(E$261/(Tablero!$X208*24*30))*$D208","v":15.529578598228008},{"$f":"+SUM(F282:F286)+$B207+(F$261/(Tablero!$X208*24*30))*$D208","v":16.58904491337691},{"$f":"+SUM(G282:G286)+$B207+(G$261/(Tablero!$X208*24*30))*$D208","v":17.791545146970442},{"$f":"+SUM(H282:H286)+$B207+(H$261/(Tablero!$X208*24*30))*$D208","v":19.159951454076268},{"$f":"+SUM(I282:I286)+$B207+(I$261/(Tablero!$X208*24*30))*$D208","v":20.721322052697815},{"$f":"+SUM(J282:J286)+$B207+(J$261/(Tablero!$X208*24*30))*$D208","v":22.50775969266866},{"$f":"+SUM(K282:K286)+$B207+(K$261/(Tablero!$X208*24*30))*$D208","v":24.557464548023759},{"$f":"+SUM(L282:L286)+$B207+(L$261/(Tablero!$X208*24*30))*$D208","v":26.91602964313882},{"$f":"+SUM(M282:M286)+$B207+(M$261/(Tablero!$X208*24*30))*$D208","v":29.638039823853134},{"$f":"+SUM(N282:N286)+$B207+(N$261/(Tablero!$X208*24*30))*$D208","v":32.789051910097157},{"$f":"+SUM(O282:O286)+$B207+(O$261/(Tablero!$X208*24*30))*$D208","v":36.448055167614342},{"$f":"+SUM(P282:P286)+$B207+(P$261/(Tablero!$X208*24*30))*$D208","v":40.710539144042308},{"$f":"+SUM(Q282:Q286)+$B207+(Q$261/(Tablero!$X208*24*30))*$D208","v":45.692332272051146},{"$f":"+SUM(R282:R286)+$B207+(R$261/(Tablero!$X208*24*30))*$D208","v":51.534422186928865},{"$f":"+SUM(S282:S286)+$B207+(S$261/(Tablero!$X208*24*30))*$D208","v":58.409031120346626},{"$f":"+SUM(T282:T286)+$B207+(T$261/(Tablero!$X208*24*30))*$D208","v":66.527301989516644},{"$f":"+SUM(U282:U286)+$B207+(U$261/(Tablero!$X208*24*30))*$D208","v":76.149059646588569},{"$f":"+SUM(V282:V286)+$B207+(V$261/(Tablero!$X208*24*30))*$D208","v":87.595256373048642},{"$f":"+SUM(W282:W286)+$B207+(W$261/(Tablero!$X208*24*30))*$D208","v":101.26390366265314},{"$f":"+SUM(X282:X286)+$B207+(X$261/(Tablero!$X208*24*30))*$D208","v":117.65055089503502},{"$f":"+SUM(Y282:Y286)+$B207+(Y$261/(Tablero!$X208*24*30))*$D208","v":137.37471947972631},{"$f":"+SUM(Z282:Z286)+$B207+(Z$261/(Tablero!$X208*24*30))*$D208","v":161.21417146642926},{"$f":"+SUM(AA282:AA286)+$B207+(AA$261/(Tablero!$X208*24*30))*$D208","v":190.14953045928468},{"$f":"+SUM(AB282:AB286)+$B207+(AB$261/(Tablero!$X208*24*30))*$D208","v":225.42264429423636},{"$f":"+SUM(AC282:AC286)+$B207+(AC$261/(Tablero!$X208*24*30))*$D208","v":268.6132738328738},{"$f":"+SUM(AD282:AD286)+$B207+(AD$261/(Tablero!$X208*24*30))*$D208","v":321.74033827734706},{"$f":"+SUM(AE282:AE286)+$B207+(AE$261/(Tablero!$X208*24*30))*$D208","v":387.39622626057621},{"$f":"+SUM(AF282:AF286)+$B207+(AF$261/(Tablero!$X208*24*30))*$D208","v":468.92585294862033},{"$f":"+SUM(AG282:AG286)+$B207+(AG$261/(Tablero!$X208*24*30))*$D208","v":570.66657872850021},{"$f":"+SUM(AH282:AH286)+$B207+(AH$261/(Tablero!$X208*24*30))*$D208","v":698.27134188113462},{"$f":"+SUM(AI282:AI286)+$B207+(AI$261/(Tablero!$X208*24*30))*$D208","v":859.14617535883394},{"$f":"+SUM(AJ282:AJ286)+$B207+(AJ$261/(Tablero!$X208*24*30))*$D208","v":1063.0458137288599},{"$f":"+SUM(AK282:AK286)+$B207+(AK$261/(Tablero!$X208*24*30))*$D208","v":1322.8890197096898},{"$f":"+SUM(AL282:AL286)+$B207+(AL$261/(Tablero!$X208*24*30))*$D208","v":2085.0678447942646}]
["BTD_1 (0-10,000)",{"$f":"+B415","v":10000},{"$f":"+IF($C208=0,0,(MIN(C$261,$B282)*$C208))","v":5.6236189953696716},6.1838220373159256,6.8164731215400147,7.53271351402649,8.3456503926785128,9.2707462229736901,10.326293411575309,11.533994664659042,12.919674784063913,14.514156425693729,16.35434106612092,18.484547662697661,20.958176028036558,23.839780806396128,27.207666518543562,31.157146283726288,35.804649021904567,41.292915548649816,47.797597558990461,55.5356712651705,64.776207900910151,75.854218100421861,89.18852240681521,105.30491818407866,124.86634508878122,148.7123405075362,177.91088416122841,213.8268438715811,258.2127750765265,313.3299703883128,382.11065394803359,468.37643166720676,577.13406956819995,714.97814721919406,890.64225015058071,1405.9047488424178]
["BTD_2 (10,001-30,000)",{"$f":"+B416","v":30000},{"$f":"+IF(OR($C209=0,$B282>C$261),0,MIN(($B283-$B282),(C$261-$B282))*$C209)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C209=0,$B282>M$261),0,MIN(($B283-$B282),(M$261-$B282))*$C209)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C209=0,$B282>W$261),0,MIN(($B283-$B282),(W$261-$B282))*$C209)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C209=0,$B282>AG$261),0,MIN(($B283-$B282),(AG$261-$B282))*$C209)","v":0},0,0,0,0,0]
["BTD_3 (30,001-50,000)",{"$f":"+B417","v":50000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTD_4 (50,001-más)",{"$f":"+B418","v":999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTD_5 (xxx)",{"$f":"+B419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS",null,{"$f":"+SUM(C288:C292)+$B213","v":10.096487535609903},{"$f":"+SUM(D288:D292)+$B213","v":10.810974939291064},11.61786315080975,12.531361829184181,13.568187973088762,14.748062533654398,16.094315791449585,17.634627550094169,19.401934966716826,21.435549501167465,23.782535589398876,26.49941798119178,29.654303221162724,33.329524814698594,37.62495296876056,42.662150791737432,48.58961265175472,55.589391317327625,66.078228440484779,78.966291904469472,94.35676595844167,112.8076238756969,135.01642760053485,161.85891314343922,208.88506933848291,266.33649347063567,336.68364761669784,423.21486588615585,530.1525262511434,662.94469152773411,828.65587925114517,1036.4933671312376,1298.519802720785,1630.6233039654455,2053.8454301580773,3295.2515376361907]
["BTS_1 (0-300)",{"$f":"+B421","v":300},{"$f":"+IF($C214=0,0,(MIN(C$261,$B288)*$C214))","v":7.1724082777815825},7.8868956814627431,8.6937838929814308,9.6072825713558601,10.64410871526044,11.823983275826077,13.170236533621265,14.71054829226585,16.477855708888505,18.511470243339144,20.858456331570554,23.575338723363458,26.730223963334403,30.405445556870276,34.700873710932242,39.738071533909114,45.665533393926403,52.665312059499307,53.793062083361868,53.793062083361868,53.793062083361868,53.793062083361868,53.793062083361868,53.793062083361868,53.793062083361868,53.793062083361868,53.793062083361868,53.793062083361868,53.793062083361868,53.793062083361868,53.793062083361868,53.793062083361868,53.793062083361868,53.793062083361868,53.793062083361868,53.793062083361868]
["BTS_2 (301-750)",{"$f":"+B422","v":750},{"$f":"+IF(OR($C215=0,$B288>C$261),0,MIN(($B289-$B288),(C$261-$B288))*$C215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.3610870992945951,22.249150563279283,37.639624617251471,56.09048253450672,78.299286259344683,105.14177180224905,105.37151288462584,105.37151288462584,105.37151288462584,105.37151288462584,105.37151288462584,105.37151288462584,105.37151288462584,105.37151288462584,105.37151288462584,105.37151288462584,105.37151288462584,105.37151288462584]
["BTS_3 (751-más)",{"$f":"+B423","v":999999},{"$f":"+IF(OR($C216=0,$B289>C$261),0,MIN(($B290-$B289),(C$261-$B289))*$C216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,46.796415112666885,104.24783924481966,174.5949933908818,261.12621166033978,368.06387202532738,500.85603730191809,666.56722502532909,874.40471290542166,1136.4311484949692,1468.5346497396297,1891.7567759322612,3133.1628834103744]
["BTS_4 (xxx)",{"$f":"+B424","v":999999},{"$f":"+IF(OR($C217=0,$B290>C$261),0,MIN(($B291-$B290),(C$261-$B290))*$C217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS_5 (xxx)",{"$f":"+B425","v":0},{"$f":"+IF(OR($C218=0,$B291>C$261),0,MIN(($B292-$B291),(C$261-$B291))*$C218)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH",null,{"$f":"+$B219+C294+C295+C296","v":12.080815485779739},12.992578804599365,14.022255562874328,15.187978824671239,16.511081291047617,18.016729031777039,19.734694011950197,21.700298659202161,23.955574353710396,26.550686776375255,29.545695245389901,33.012731464112562,37.038706760626816,41.728687605992675,47.210119202016294,53.638129242453466,61.202212625619495,70.134688403699968,80.721440016133201,93.315608978704603,108.35512451115443,126.38523607629925,148.0875986809537,174.31797838442219,206.15534837355244,244.96610500212424,292.48844792603904,350.943779604236,423.18448683731685,512.89095602554585,624.83555399706154,765.23816859288809,942.24760526978889,1166.596929190023,1452.5005632184148,2291.1205111544264]
[{"$f":"+A220","v":"BTSH_1 Punta"},null,{"$f":"+C$261*$C220*$V220","v":3.9235850119478477},{"$f":"+D$261*$C220*$V220","v":4.3144372835611433},4.75583637441314,5.255555518122101,5.8227395601713567,6.4681766243377226,7.2046292773376885,8.047239443391172,9.0140250226289549,10.126490905555203,11.410383160763391,12.896623014772477,14.622467384272611,16.632955884300461,18.982721384597539,21.738263611839702,24.980814734438322,28.809964665051147,33.348265155228944,38.747099969592099,45.194199439914556,52.923299653993389,62.226610664997864,73.470979988445194,87.118938976918443,103.75623078083336,124.12798220009907,149.18645812552921,180.15441213529832,218.60954247111709,266.59765463672591,326.78507358912293,402.66500755238343,498.83847831961185,621.39888683347954,980.89625298696194]
["BTSH_1 Fuera de Punta Medio",null,{"$f":"+C$261*$C221*$W221","v":3.1963887098626635},{"$f":"+D$261*$C221*$W221","v":3.514800515495669},3.8743908050514291,4.2814921228996665,4.7435544110621146,5.2693663250504583,5.8693250205366736,6.5557660211489628,7.3433677937430399,8.249649517591191,9.2955854911283708,10.506366008190282,11.912342797491871,13.550207842655613,15.464468370489998,17.709299064328864,20.350876542034989,23.470332745815824,27.167505715076146,31.565721783925081,36.817917389614216,43.114508029666098,50.693545616302437,59.85388623477936,70.972335788078951,84.526075932050929,101.12213184478951,121.53627587136347,146.76463673596754,178.09250246779385,217.18650947074804,266.21880667582593,328.03517193533162,406.38387477025879,506.22896665865892,799.09717746566582]
["BTSH_1 Fuera de Punta Bajo",null,{"$f":"+C$261*$C222*$W222","v":2.0327961403125676},{"$f":"+D$261*$C222*$W222","v":2.2352953818858929},2.4639827597530974,2.7228855599928132,3.0167416961574838,3.3511404587322002,3.7326940904191748,4.1692475710053687,4.6701359136817402,5.246500729572201,5.9116809698414778,6.6816968174931404,7.5758509552056745,8.6174782553799325,9.8348838232720919,11.262520942628234,12.942475725489526,14.926345369176333,17.277623522171453,20.074741601530761,23.414962057969003,27.419382768983112,32.239396775996731,38.065066537540972,45.136027984898384,53.75575266558328,64.310288257493852,77.292999983686684,93.337392342394295,113.26086546297829,138.12334426593097,169.30624270428254,208.61938015841721,258.44653047649581,321.94466410261981,508.199035078142]
["BTSH_2 Punta",{"$f":"+B430","v":0},{"$f":"+IF($C223=0,0,$B223+(C$261-10)*$C223+(C$261/($C223*24*30))*$D223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_2 Fuera de Punta Medio",0,{"$f":"+IF($C224=0,0,$B224+(C$261-10)*$C224+(C$261/($C224*24*30))*$D224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_2 Fuera de Punta Bajo",0,{"$f":"+IF($C225=0,0,$B225+(C$261-10)*$C225+(C$261/($C225*24*30))*$D225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_3 Punta",0,{"$f":"+IF($C226=0,0,$B226+(C$261-10)*$C226+(C$261/($C226*24*30))*$D226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_3 Fuera de Punta Medio",0,{"$f":"+IF($C227=0,0,$B227+(C$261-10)*$C227+(C$261/($C227*24*30))*$D227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_3 Fuera de Punta Bajo",0,{"$f":"+IF($C228=0,0,$B228+(C$261-10)*$C228+(C$261/($C228*24*30))*$D228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS Prepago",null,{"$f":"+IFERROR(SUM(C304:C308)+$B229+(C$261/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(D304:D308)+$B229+(D$261/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(E304:E308)+$B229+(E$261/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(F304:F308)+$B229+(F$261/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(G304:G308)+$B229+(G$261/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(H304:H308)+$B229+(H$261/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(I304:I308)+$B229+(I$261/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(J304:J308)+$B229+(J$261/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(K304:K308)+$B229+(K$261/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(L304:L308)+$B229+(L$261/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(M304:M308)+$B229+(M$261/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(N304:N308)+$B229+(N$261/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(O304:O308)+$B229+(O$261/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(P304:P308)+$B229+(P$261/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(Q304:Q308)+$B229+(Q$261/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(R304:R308)+$B229+(R$261/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(S304:S308)+$B229+(S$261/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(T304:T308)+$B229+(T$261/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(U304:U308)+$B229+(U$261/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(V304:V308)+$B229+(V$261/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(W304:W308)+$B229+(W$261/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(X304:X308)+$B229+(X$261/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(Y304:Y308)+$B229+(Y$261/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(Z304:Z308)+$B229+(Z$261/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(AA304:AA308)+$B229+(AA$261/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(AB304:AB308)+$B229+(AB$261/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(AC304:AC308)+$B229+(AC$261/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(AD304:AD308)+$B229+(AD$261/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(AE304:AE308)+$B229+(AE$261/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(AF304:AF308)+$B229+(AF$261/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(AG304:AG308)+$B229+(AG$261/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(AH304:AH308)+$B229+(AH$261/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(AI304:AI308)+$B229+(AI$261/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(AJ304:AJ308)+$B229+(AJ$261/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(AK304:AK308)+$B229+(AK$261/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(AL304:AL308)+$B229+(AL$261/(Tablero!$X230*24*30))*$D230,0)","v":0}]
["BTS Prep",{"$f":"+B437","v":999999},{"$f":"+IF($C230=0,0,(MIN(C$261,$B304)*$C230))","v":8.4835908123686856},9.3286931181311008,10.283087953552515,11.363582634673097,12.589950182056102,13.985516718998715,15.577877517021383,17.399772503716477,19.49016005300534,21.895538122991756,24.671574963582142,27.885128571329293,31.616755996779396,35.963842071191152,41.044514198553784,47.002558347193286,54.013615028403564,62.293017939671721,72.105748956076269,83.779130643781698,97.719074258180839,114.43096487973355,134.54662022483942,158.85923942202632,188.36890956543323,224.34212677892216,268.39000713478652,322.57154149318279,389.53057240881651,472.67840517195401,576.43848842014859,706.57596037242627,870.64384947221663,1078.5905029816863,1343.5910961795435,2120.8977030921715]
["X1D_2 (10,001-30,000)",{"$f":"+B438","v":999999},{"$f":"+IF(OR($C231=0,$B304>C$261),0,MIN(($B305-$B304),(C$261-$B304))*$C231)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C231=0,$B304>M$261),0,MIN(($B305-$B304),(M$261-$B304))*$C231)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C231=0,$B304>W$261),0,MIN(($B305-$B304),(W$261-$B304))*$C231)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C231=0,$B304>AG$261),0,MIN(($B305-$B304),(AG$261-$B304))*$C231)","v":0},0,0,0,0,0]
["X1D_3 (30,001-50,000)",{"$f":"+B439","v":999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_4 (50,001-más)",{"$f":"+B440","v":999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_5 (xxx)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2H",null,{"$f":"+$B235+C310+C311","v":0},{"$f":"+$B250+D310+D311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2H Punta",null,{"$f":"+IF(Tablero!$T251=0,0,C$261*$C236*Tablero!R251+(C$261/(Tablero!$T251*$B$257))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,D$261*$C236*Tablero!S251+(D$261/(Tablero!$T251*$B$257))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,E$261*$C236*Tablero!T251+(E$261/(Tablero!$T251*$B$257))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,F$261*$C236*Tablero!U251+(F$261/(Tablero!$T251*$B$257))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,G$261*$C236*Tablero!V251+(G$261/(Tablero!$T251*$B$257))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,H$261*$C236*Tablero!W251+(H$261/(Tablero!$T251*$B$257))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,I$261*$C236*Tablero!X251+(I$261/(Tablero!$T251*$B$257))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,J$261*$C236*Tablero!Y251+(J$261/(Tablero!$T251*$B$257))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,K$261*$C236*Tablero!Z251+(K$261/(Tablero!$T251*$B$257))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,L$261*$C236*Tablero!AA251+(L$261/(Tablero!$T251*$B$257))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,M$261*$C236*Tablero!AB251+(M$261/(Tablero!$T251*$B$257))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,N$261*$C236*Tablero!AC251+(N$261/(Tablero!$T251*$B$257))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,O$261*$C236*Tablero!AD251+(O$261/(Tablero!$T251*$B$257))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,P$261*$C236*Tablero!AE251+(P$261/(Tablero!$T251*$B$257))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,Q$261*$C236*Tablero!AF251+(Q$261/(Tablero!$T251*$B$257))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,R$261*$C236*Tablero!AG251+(R$261/(Tablero!$T251*$B$257))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,S$261*$C236*Tablero!AH251+(S$261/(Tablero!$T251*$B$257))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,T$261*$C236*Tablero!AI251+(T$261/(Tablero!$T251*$B$257))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,U$261*$C236*Tablero!AJ251+(U$261/(Tablero!$T251*$B$257))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,V$261*$C236*Tablero!AK251+(V$261/(Tablero!$T251*$B$257))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,W$261*$C236*Tablero!AL251+(W$261/(Tablero!$T251*$B$257))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,X$261*$C236*Tablero!AM251+(X$261/(Tablero!$T251*$B$257))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,Y$261*$C236*Tablero!AN251+(Y$261/(Tablero!$T251*$B$257))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,Z$261*$C236*Tablero!AO251+(Z$261/(Tablero!$T251*$B$257))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,AA$261*$C236*Tablero!AP251+(AA$261/(Tablero!$T251*$B$257))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,AB$261*$C236*Tablero!AQ251+(AB$261/(Tablero!$T251*$B$257))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,AC$261*$C236*Tablero!AR251+(AC$261/(Tablero!$T251*$B$257))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,AD$261*$C236*Tablero!AS251+(AD$261/(Tablero!$T251*$B$257))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,AE$261*$C236*Tablero!AT251+(AE$261/(Tablero!$T251*$B$257))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,AF$261*$C236*Tablero!AU251+(AF$261/(Tablero!$T251*$B$257))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,AG$261*$C236*Tablero!AV251+(AG$261/(Tablero!$T251*$B$257))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,AH$261*$C236*Tablero!AW251+(AH$261/(Tablero!$T251*$B$257))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,AI$261*$C236*Tablero!AX251+(AI$261/(Tablero!$T251*$B$257))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,AJ$261*$C236*Tablero!AY251+(AJ$261/(Tablero!$T251*$B$257))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,AK$261*$C236*Tablero!AZ251+(AK$261/(Tablero!$T251*$B$257))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,AL$261*$C236*Tablero!BA251+(AL$261/(Tablero!$T251*$B$257))*$D236)","v":0}]
["X2H Fuera de Punta",null,{"$f":"+IF(Tablero!$T252=0,0,C$261*$C237*Tablero!R252+(C$261/(Tablero!$T252*$B$257))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,D$261*$C237*Tablero!S252+(D$261/(Tablero!$T252*$B$257))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,E$261*$C237*Tablero!T252+(E$261/(Tablero!$T252*$B$257))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,F$261*$C237*Tablero!U252+(F$261/(Tablero!$T252*$B$257))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,G$261*$C237*Tablero!V252+(G$261/(Tablero!$T252*$B$257))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,H$261*$C237*Tablero!W252+(H$261/(Tablero!$T252*$B$257))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,I$261*$C237*Tablero!X252+(I$261/(Tablero!$T252*$B$257))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,J$261*$C237*Tablero!Y252+(J$261/(Tablero!$T252*$B$257))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,K$261*$C237*Tablero!Z252+(K$261/(Tablero!$T252*$B$257))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,L$261*$C237*Tablero!AA252+(L$261/(Tablero!$T252*$B$257))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,M$261*$C237*Tablero!AB252+(M$261/(Tablero!$T252*$B$257))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,N$261*$C237*Tablero!AC252+(N$261/(Tablero!$T252*$B$257))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,O$261*$C237*Tablero!AD252+(O$261/(Tablero!$T252*$B$257))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,P$261*$C237*Tablero!AE252+(P$261/(Tablero!$T252*$B$257))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,Q$261*$C237*Tablero!AF252+(Q$261/(Tablero!$T252*$B$257))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,R$261*$C237*Tablero!AG252+(R$261/(Tablero!$T252*$B$257))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,S$261*$C237*Tablero!AH252+(S$261/(Tablero!$T252*$B$257))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,T$261*$C237*Tablero!AI252+(T$261/(Tablero!$T252*$B$257))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,U$261*$C237*Tablero!AJ252+(U$261/(Tablero!$T252*$B$257))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,V$261*$C237*Tablero!AK252+(V$261/(Tablero!$T252*$B$257))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,W$261*$C237*Tablero!AL252+(W$261/(Tablero!$T252*$B$257))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,X$261*$C237*Tablero!AM252+(X$261/(Tablero!$T252*$B$257))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,Y$261*$C237*Tablero!AN252+(Y$261/(Tablero!$T252*$B$257))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,Z$261*$C237*Tablero!AO252+(Z$261/(Tablero!$T252*$B$257))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,AA$261*$C237*Tablero!AP252+(AA$261/(Tablero!$T252*$B$257))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,AB$261*$C237*Tablero!AQ252+(AB$261/(Tablero!$T252*$B$257))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,AC$261*$C237*Tablero!AR252+(AC$261/(Tablero!$T252*$B$257))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,AD$261*$C237*Tablero!AS252+(AD$261/(Tablero!$T252*$B$257))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,AE$261*$C237*Tablero!AT252+(AE$261/(Tablero!$T252*$B$257))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,AF$261*$C237*Tablero!AU252+(AF$261/(Tablero!$T252*$B$257))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,AG$261*$C237*Tablero!AV252+(AG$261/(Tablero!$T252*$B$257))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,AH$261*$C237*Tablero!AW252+(AH$261/(Tablero!$T252*$B$257))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,AI$261*$C237*Tablero!AX252+(AI$261/(Tablero!$T252*$B$257))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,AJ$261*$C237*Tablero!AY252+(AJ$261/(Tablero!$T252*$B$257))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,AK$261*$C237*Tablero!AZ252+(AK$261/(Tablero!$T252*$B$257))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,AL$261*$C237*Tablero!BA252+(AL$261/(Tablero!$T252*$B$257))*$D237)","v":0}]
["X2D",null,{"$f":"+IFERROR(SUM(C313:C317)+$B238+(C$261/(Tablero!$T254*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(D313:D317)+$B238+(D$261/(Tablero!$T254*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(E313:E317)+$B238+(E$261/(Tablero!$T254*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(F313:F317)+$B238+(F$261/(Tablero!$T254*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(G313:G317)+$B238+(G$261/(Tablero!$T254*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(H313:H317)+$B238+(H$261/(Tablero!$T254*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(I313:I317)+$B238+(I$261/(Tablero!$T254*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(J313:J317)+$B238+(J$261/(Tablero!$T254*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(K313:K317)+$B238+(K$261/(Tablero!$T254*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(L313:L317)+$B238+(L$261/(Tablero!$T254*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(M313:M317)+$B238+(M$261/(Tablero!$T254*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(N313:N317)+$B238+(N$261/(Tablero!$T254*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(O313:O317)+$B238+(O$261/(Tablero!$T254*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(P313:P317)+$B238+(P$261/(Tablero!$T254*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(Q313:Q317)+$B238+(Q$261/(Tablero!$T254*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(R313:R317)+$B238+(R$261/(Tablero!$T254*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(S313:S317)+$B238+(S$261/(Tablero!$T254*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(T313:T317)+$B238+(T$261/(Tablero!$T254*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(U313:U317)+$B238+(U$261/(Tablero!$T254*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(V313:V317)+$B238+(V$261/(Tablero!$T254*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(W313:W317)+$B238+(W$261/(Tablero!$T254*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(X313:X317)+$B238+(X$261/(Tablero!$T254*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(Y313:Y317)+$B238+(Y$261/(Tablero!$T254*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(Z313:Z317)+$B238+(Z$261/(Tablero!$T254*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(AA313:AA317)+$B238+(AA$261/(Tablero!$T254*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(AB313:AB317)+$B238+(AB$261/(Tablero!$T254*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(AC313:AC317)+$B238+(AC$261/(Tablero!$T254*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(AD313:AD317)+$B238+(AD$261/(Tablero!$T254*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(AE313:AE317)+$B238+(AE$261/(Tablero!$T254*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(AF313:AF317)+$B238+(AF$261/(Tablero!$T254*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(AG313:AG317)+$B238+(AG$261/(Tablero!$T254*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(AH313:AH317)+$B238+(AH$261/(Tablero!$T254*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(AI313:AI317)+$B238+(AI$261/(Tablero!$T254*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(AJ313:AJ317)+$B238+(AJ$261/(Tablero!$T254*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(AK313:AK317)+$B238+(AK$261/(Tablero!$T254*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(AL313:AL317)+$B238+(AL$261/(Tablero!$T254*24*30))*$D239,0)","v":0}]
["X2D_1 (0-10,000)",{"$f":"+B446","v":300},{"$f":"+IF($C239=0,0,(MIN(C$261,$B313)*$C239))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_2 (10,001-30,000)",{"$f":"+B447","v":750},{"$f":"+IF($C240=0,0,(MIN(C$261,$B314)*$C240))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_3 (30,001-50,000)",{"$f":"+B448","v":999999},{"$f":"+IF($C241=0,0,(MIN(C$261,$B315)*$C241))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_4 (50,001-más)",{"$f":"+B449","v":999999},{"$f":"+IF($C242=0,0,(MIN(C$261,$B316)*$C242))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_5 (xxx)",null,{"$f":"+IF($C243=0,0,(MIN(C$261,$B317)*$C243))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D",null,{"$f":"+IFERROR(SUM(C319:C323)+$B244+(C$261/(Tablero!$T261*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(D319:D323)+$B244+(D$261/(Tablero!$T261*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(E319:E323)+$B244+(E$261/(Tablero!$T261*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(F319:F323)+$B244+(F$261/(Tablero!$T261*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(G319:G323)+$B244+(G$261/(Tablero!$T261*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(H319:H323)+$B244+(H$261/(Tablero!$T261*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(I319:I323)+$B244+(I$261/(Tablero!$T261*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(J319:J323)+$B244+(J$261/(Tablero!$T261*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(K319:K323)+$B244+(K$261/(Tablero!$T261*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(L319:L323)+$B244+(L$261/(Tablero!$T261*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(M319:M323)+$B244+(M$261/(Tablero!$T261*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(N319:N323)+$B244+(N$261/(Tablero!$T261*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(O319:O323)+$B244+(O$261/(Tablero!$T261*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(P319:P323)+$B244+(P$261/(Tablero!$T261*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(Q319:Q323)+$B244+(Q$261/(Tablero!$T261*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(R319:R323)+$B244+(R$261/(Tablero!$T261*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(S319:S323)+$B244+(S$261/(Tablero!$T261*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(T319:T323)+$B244+(T$261/(Tablero!$T261*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(U319:U323)+$B244+(U$261/(Tablero!$T261*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(V319:V323)+$B244+(V$261/(Tablero!$T261*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(W319:W323)+$B244+(W$261/(Tablero!$T261*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(X319:X323)+$B244+(X$261/(Tablero!$T261*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(Y319:Y323)+$B244+(Y$261/(Tablero!$T261*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(Z319:Z323)+$B244+(Z$261/(Tablero!$T261*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(AA319:AA323)+$B244+(AA$261/(Tablero!$T261*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(AB319:AB323)+$B244+(AB$261/(Tablero!$T261*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(AC319:AC323)+$B244+(AC$261/(Tablero!$T261*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(AD319:AD323)+$B244+(AD$261/(Tablero!$T261*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(AE319:AE323)+$B244+(AE$261/(Tablero!$T261*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(AF319:AF323)+$B244+(AF$261/(Tablero!$T261*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(AG319:AG323)+$B244+(AG$261/(Tablero!$T261*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(AH319:AH323)+$B244+(AH$261/(Tablero!$T261*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(AI319:AI323)+$B244+(AI$261/(Tablero!$T261*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(AJ319:AJ323)+$B244+(AJ$261/(Tablero!$T261*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(AK319:AK323)+$B244+(AK$261/(Tablero!$T261*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(AL319:AL323)+$B244+(AL$261/(Tablero!$T261*24*30))*$D245,0)","v":0}]
["X3D_1 (0-10,000)",{"$f":"+B452","v":999999},{"$f":"+IF($C245=0,0,(MIN(C$261,$B319)*$C245))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_2 (10,001-30,000)",{"$f":"+B453","v":999999},{"$f":"+IF($C246=0,0,(MIN(C$261,$B320)*$C246))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_3 (30,001-50,000)",{"$f":"+B454","v":999999},{"$f":"+IF($C247=0,0,(MIN(C$261,$B321)*$C247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_4 (50,001-más)",{"$f":"+B455","v":999999},{"$f":"+IF($C248=0,0,(MIN(C$261,$B322)*$C248))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_5 (xxx)",null,{"$f":"+IF($C249=0,0,(MIN(C$261,$B323)*$C249))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Precio Medio por Consumo ($/kWh)"]
[{"$f":"+A262","v":"ATH"},null,{"$f":"+C262/C$261","v":0.60847629718275498},0.57753310539875768,0.54870340921824989,0.52190924896441104,0.49707004317773346,0.47410303838657919,0.4529237668847973,0.43344650839581511,0.41558475140788437,0.39925164992799367,0.3843604714252406,0.37082503181998194,0.35856011352343836,0.34748186274292664,0.33750816253850796,0.32855897844412602,0.32055667384551756,0.31342629273219108,0.30709580790427632,0.30149633320864339,0.29656229889303864,0.29223158969207497,0.28844564578424903,0.28514952727406884,0.2822919433473039,0.27982524771013551,0.27770540234513663,0.27589191199006396,0.274347732062173,0.27303915300541337,0.27193566422633947,0.271009800904572,0.27023697701472943,0.26959530788033242,0.26906542549949969,0.26827499832578733]
["ATH Punta",null,{"$f":"+C263/C$261","v":0.10554366511949065},0.10554366511949062,0.10554366511949063,0.10554366511949063,0.10554366511949065,0.10554366511949063,0.10554366511949063,0.10554366511949062,0.10554366511949063,0.10554366511949062,0.10554366511949065,0.10554366511949065,0.10554366511949065,0.10554366511949063,0.10554366511949063,0.10554366511949063,0.10554366511949062,0.10554366511949063,0.10554366511949062,0.10554366511949063,0.10554366511949065,0.10554366511949065,0.10554366511949062,0.10554366511949065,0.10554366511949062,0.10554366511949063,0.10554366511949065,0.10554366511949065,0.10554366511949065,0.10554366511949063,0.10554366511949065,0.10554366511949063,0.10554366511949062,0.10554366511949065,0.10554366511949063,0.10554366511949063]
["ATH Fuera de Punta Medio",null,{"$f":"+C264/C$261","v":8.5863619662659804E-2},8.5863619662659804E-2,8.5863619662659804E-2,8.5863619662659818E-2,8.586361966265979E-2,8.586361966265979E-2,8.5863619662659804E-2,8.586361966265979E-2,8.5863619662659804E-2,8.5863619662659804E-2,8.5863619662659804E-2,8.5863619662659804E-2,8.5863619662659818E-2,8.5863619662659818E-2,8.586361966265979E-2,8.5863619662659804E-2,8.5863619662659818E-2,8.5863619662659804E-2,8.5863619662659818E-2,8.5863619662659804E-2,8.5863619662659804E-2,8.5863619662659804E-2,8.5863619662659804E-2,8.5863619662659804E-2,8.5863619662659804E-2,8.586361966265979E-2,8.5863619662659818E-2,8.5863619662659804E-2,8.5863619662659804E-2,8.586361966265979E-2,8.5863619662659818E-2,8.5863619662659804E-2,8.5863619662659804E-2,8.5863619662659804E-2,8.5863619662659818E-2,8.5863619662659804E-2]
["ATH Fuera de Punta Bajo",null,{"$f":"+C265/C$261","v":7.5501443267102869E-2},7.5501443267102883E-2,7.5501443267102869E-2,7.5501443267102883E-2,7.5501443267102869E-2,7.5501443267102883E-2,7.5501443267102883E-2,7.5501443267102883E-2,7.5501443267102883E-2,7.5501443267102869E-2,7.5501443267102869E-2,7.5501443267102883E-2,7.5501443267102883E-2,7.5501443267102883E-2,7.5501443267102869E-2,7.5501443267102883E-2,7.5501443267102883E-2,7.5501443267102869E-2,7.5501443267102883E-2,7.5501443267102883E-2,7.5501443267102883E-2,7.5501443267102869E-2,7.5501443267102883E-2,7.5501443267102883E-2,7.5501443267102883E-2,7.5501443267102883E-2,7.5501443267102869E-2,7.5501443267102883E-2,7.5501443267102883E-2,7.5501443267102883E-2,7.5501443267102869E-2,7.5501443267102883E-2,7.5501443267102869E-2,7.5501443267102869E-2,7.5501443267102883E-2,7.5501443267102883E-2]
["ATD",null,{"$f":"+C266/C$261","v":0.54914484784525119},0.5182016560612539,0.48937195988074611,0.4625777996269072,0.43773859384022962,0.41477158904907541,0.39359231754729346,0.37411505905831127,0.35625330207038058,0.33992020059048983,0.32502902208773665,0.31149358248247816,0.29922866418593447,0.28815041340542275,0.27817671320100412,0.26922752910662218,0.26122522450801372,0.25409484339468719,0.24776435856677245,0.24216488387113957,0.2372308495555347,0.2329001403545711,0.22911419644674519,0.22581807793656494,0.22296049400980003,0.22049379837263167,0.21837395300763271,0.21656046265256004,0.21501628272466908,0.21370770366790948,0.21260421488883555,0.2116783515670681,0.21090552767722559,0.21026385854282856,0.20973397616199574,0.20894354898828341]
["MTH",null,{"$f":"+C267/C$261","v":0.63466315242347382},0.60371996063947664,0.57489026445896874,0.54809610420512989,0.52325689841845235,0.50028989362729814,0.47911062212551625,0.4596333636365339,0.44177160664860332,0.42543850516871262,0.41054732666595944,0.3970118870607009,0.38474696876415726,0.37366871798364554,0.36369501777922691,0.35474583368484497,0.34674352908623651,0.33961314797290998,0.33328266314499522,0.32768318844936234,0.32274915413375749,0.31841844493279392,0.31463250102496798,0.31133638251478774,0.3084787985880228,0.3060121029508544,0.30389225758585559,0.30207876723078286,0.30053458730289184,0.29922600824613227,0.29812251946705837,0.29719665614529089,0.29642383225544844,0.29578216312105132,0.29525228074021859,0.29446185356650628]
["MTH Punta",null,{"$f":"+C268/C$261","v":0.14575917749249873},0.14575917749249873,0.14575917749249873,0.1457591774924987,0.1457591774924987,0.1457591774924987,0.1457591774924987,0.1457591774924987,0.1457591774924987,0.1457591774924987,0.1457591774924987,0.14575917749249873,0.14575917749249873,0.14575917749249873,0.1457591774924987,0.14575917749249873,0.1457591774924987,0.1457591774924987,0.1457591774924987,0.1457591774924987,0.1457591774924987,0.14575917749249873,0.14575917749249873,0.1457591774924987,0.1457591774924987,0.1457591774924987,0.14575917749249873,0.14575917749249873,0.1457591774924987,0.1457591774924987,0.14575917749249873,0.1457591774924987,0.14575917749249873,0.1457591774924987,0.14575917749249873,0.1457591774924987]
["MTH Fuera de Punta Medio",null,{"$f":"+C269/C$261","v":7.8918788986826277E-2},7.8918788986826277E-2,7.8918788986826277E-2,7.8918788986826277E-2,7.8918788986826277E-2,7.8918788986826263E-2,7.8918788986826291E-2,7.8918788986826277E-2,7.8918788986826277E-2,7.8918788986826277E-2,7.8918788986826277E-2,7.8918788986826277E-2,7.8918788986826277E-2,7.8918788986826263E-2,7.8918788986826277E-2,7.8918788986826263E-2,7.8918788986826263E-2,7.8918788986826263E-2,7.8918788986826277E-2,7.8918788986826277E-2,7.8918788986826277E-2,7.8918788986826277E-2,7.8918788986826263E-2,7.8918788986826277E-2,7.8918788986826277E-2,7.8918788986826263E-2,7.8918788986826263E-2,7.8918788986826277E-2,7.8918788986826277E-2,7.8918788986826277E-2,7.8918788986826277E-2,7.8918788986826277E-2,7.8918788986826277E-2,7.8918788986826277E-2,7.8918788986826277E-2,7.8918788986826277E-2]
["MTH Fuera de Punta Bajo",null,{"$f":"+C270/C$261","v":6.8417616810647258E-2},6.8417616810647244E-2,6.8417616810647244E-2,6.8417616810647244E-2,6.8417616810647244E-2,6.8417616810647272E-2,6.8417616810647258E-2,6.8417616810647244E-2,6.8417616810647258E-2,6.8417616810647258E-2,6.8417616810647258E-2,6.8417616810647258E-2,6.8417616810647244E-2,6.8417616810647258E-2,6.8417616810647258E-2,6.8417616810647258E-2,6.8417616810647258E-2,6.8417616810647244E-2,6.8417616810647258E-2,6.8417616810647258E-2,6.8417616810647258E-2,6.8417616810647258E-2,6.8417616810647258E-2,6.8417616810647258E-2,6.8417616810647258E-2,6.8417616810647244E-2,6.8417616810647258E-2,6.8417616810647244E-2,6.8417616810647244E-2,6.8417616810647244E-2,6.8417616810647258E-2,6.8417616810647258E-2,6.8417616810647258E-2,6.8417616810647258E-2,6.8417616810647244E-2,6.8417616810647258E-2]
["MTD",null,{"$f":"+C271/C$261","v":0.55695321700948663},0.52598553489144317,0.49713302112654273,0.4703176543359095,0.44545878928294147,0.42247360699984332,0.40127757292755628,0.38178489894523948,0.36390900507064433,0.34756297657553026,0.33266001228356634,0.31911385990375923,0.30683923440091881,0.29575221561534293,0.2857706216147255,0.27681435458883991,0.26880571647705903,0.26166969194412149,0.25533419678342695,0.2497302903211315,0.24479235090907037,0.24045821412003732,0.23666927378470545,0.23337054652479011,0.23051070093137424,0.22804205300044877,0.22592052986020686,0.22410560419797856,0.22256020211167143,0.22125058736543129,0.22014622521786309,0.21921962911124948,0.21844619356132508,0.21780401657073925,0.21727371480858976,0.21648266204248034]
["MTD_1 (0-10,000)",null,{"$f":"+C272/C$261","v":0.14907455770092304},0.14907455770092304,0.14907455770092304,0.14907455770092304,0.14907455770092307,0.14907455770092304,0.14907455770092304,0.14907455770092304,0.14907455770092304,0.14907455770092304,0.14907455770092304,0.14907455770092304,0.14907455770092304,0.14907455770092304,0.14907455770092304,0.14907455770092304,0.14907455770092304,0.14907455770092304,0.14907455770092304,0.14907455770092304,0.14907455770092304,0.14907455770092304,0.14907455770092304,0.14907455770092304,0.14907455770092304,0.14907455770092304,0.14907455770092304,0.14907455770092304,0.14907455770092304,0.14907455770092304,0.14907455770092304,0.14907455770092304,0.14907455770092304,0.14907455770092304,0.14907455770092304,0.14907455770092304]
["MTD_2 (10,001-30,000)",null,{"$f":"+C273/C$261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_3 (30,001-50,000)",null,{"$f":"+C274/C$261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_4 (50,001-más)",null,{"$f":"+C275/C$261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_5 (xxx)",null,{"$f":"+C276/C$261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTH",null,{"$f":"+C277/C$261","v":0.65567366457360687},0.64333820298404043,0.63184528356072989,0.62116382778386159,0.61126171196349688,0.60210594653999627,0.59366285857644807,0.58589827580043474,0.57877771051470572,0.57226654168150592,0.56633019349459757,0.56093430878709594,0.55604491568239267,0.55162858597935083,0.54765258387083271,0.54408500372509938,0.5408948958107892,0.53805237901561165,0.53552873979367277,0.53329651677311629,0.53132957066081432,0.52960313929016001,0.52809387786744566,0.52677988467757653,0.5256407127067716,0.52465736782438699,0.52381229433428589,0.52308934885489877,0.52247376361337472,0.52195210034074757,0.52151219603017085,0.52114310186811486,0.52083501666878573,0.52057921613547886,0.52036797924041711,0.5200528765157616]
["BTH Punta",null,{"$f":"+C278/C$261","v":0.22009865037767923},0.2200986503776792,0.22009865037767923,0.22009865037767923,0.2200986503776792,0.22009865037767923,0.22009865037767923,0.2200986503776792,0.22009865037767926,0.22009865037767923,0.22009865037767923,0.2200986503776792,0.2200986503776792,0.2200986503776792,0.22009865037767923,0.22009865037767923,0.2200986503776792,0.2200986503776792,0.22009865037767923,0.2200986503776792,0.22009865037767917,0.22009865037767923,0.22009865037767923,0.22009865037767917,0.2200986503776792,0.22009865037767923,0.22009865037767923,0.2200986503776792,0.2200986503776792,0.2200986503776792,0.22009865037767923,0.2200986503776792,0.2200986503776792,0.22009865037767923,0.2200986503776792,0.22009865037767923]
["BTH Fuera de Punta Medio",null,{"$f":"+C279/C$261","v":0.12975740467623145},0.12975740467623142,0.12975740467623145,0.12975740467623142,0.12975740467623145,0.12975740467623145,0.12975740467623145,0.12975740467623142,0.12975740467623145,0.12975740467623142,0.12975740467623145,0.12975740467623142,0.12975740467623145,0.12975740467623142,0.12975740467623142,0.12975740467623145,0.12975740467623145,0.12975740467623145,0.12975740467623145,0.12975740467623145,0.12975740467623145,0.12975740467623145,0.12975740467623148,0.12975740467623145,0.12975740467623145,0.12975740467623145,0.12975740467623142,0.12975740467623145,0.12975740467623142,0.12975740467623145,0.12975740467623145,0.12975740467623142,0.12975740467623145,0.12975740467623145,0.12975740467623145,0.12975740467623145]
["BTH Fuera de Punta Bajo",null,{"$f":"+C280/C$261","v":0.16965215966242181},0.16965215966242181,0.16965215966242181,0.16965215966242178,0.16965215966242178,0.16965215966242181,0.16965215966242178,0.16965215966242178,0.16965215966242178,0.16965215966242178,0.16965215966242181,0.16965215966242178,0.16965215966242178,0.16965215966242178,0.16965215966242178,0.16965215966242178,0.16965215966242181,0.16965215966242181,0.16965215966242181,0.16965215966242178,0.16965215966242178,0.16965215966242181,0.16965215966242178,0.16965215966242178,0.16965215966242181,0.16965215966242181,0.16965215966242178,0.16965215966242181,0.16965215966242178,0.16965215966242178,0.16965215966242181,0.16965215966242178,0.16965215966242181,0.16965215966242181,0.16965215966242178,0.16965215966242181]
["BTD",null,{"$f":"+C281/C$261","v":0.34412757253727172},0.33179211094770522,0.32029919152439468,0.30961773574752643,0.29971561992716178,0.29055985450366112,0.28211676654011292,0.2743521837640997,0.26723161847837057,0.26072044964517088,0.25478410145826252,0.24938821675076084,0.24449882364605763,0.24008249394301578,0.23610649183449753,0.2325389116887642,0.22934880377445405,0.22650628697927661,0.22398264775733759,0.22175042473678125,0.21978347862447933,0.21805704725382491,0.21654778583111051,0.21523379264124137,0.21409462067043644,0.21311127578805175,0.21226620229795082,0.21154325681856376,0.21092767157703965,0.2104060083044125,0.20996610399383572,0.20959700983177978,0.20928892463245066,0.20903312409914374,0.20882188720408204,0.20850678447942647]
["BTD_1 (0-10,000)",null,{"$f":"+C282/C$261","v":0.14059047488424178},0.14059047488424178,0.14059047488424178,0.14059047488424178,0.14059047488424178,0.14059047488424178,0.14059047488424178,0.14059047488424178,0.14059047488424178,0.14059047488424178,0.14059047488424178,0.14059047488424178,0.14059047488424178,0.14059047488424178,0.14059047488424178,0.14059047488424178,0.14059047488424178,0.14059047488424178,0.14059047488424178,0.14059047488424178,0.14059047488424178,0.14059047488424178,0.14059047488424178,0.14059047488424178,0.14059047488424178,0.14059047488424178,0.14059047488424178,0.14059047488424178,0.14059047488424178,0.14059047488424178,0.14059047488424178,0.14059047488424178,0.14059047488424178,0.14059047488424178,0.14059047488424178,0.14059047488424178]
["BTD_2 (10,001-30,000)",null,{"$f":"+C283/C$261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTD_3 (30,001-50,000)",null,{"$f":"+C284/C$261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTD_4 (50,001-más)",null,{"$f":"+C285/C$261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTD_5 (xxx)",null,{"$f":"+C286/C$261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS",null,{"$f":"+C287/C$261","v":0.25241218839024759},0.24578975454091265,0.23961964910432429,0.23388518722113572,0.22856912292044643,0.22365374537928931,0.219120976895781,0.21495247169405227,0.21112971465879898,0.20763411908934032,0.20444712256805317,0.20155028005635564,0.19892535336316414,0.19655439617579912,0.19441983390123052,0.19250453763560049,0.19079189166111765,0.18926585396037945,0.19436059531008321,0.19990590238277436,0.204792206344209,0.20908102157550229,0.21283034140817383,0.21609457426579987,0.23518948259152356,0.25179063128350726,0.2660574372801961,0.27826243840899373,0.28865494902271571,0.2974618383564237,0.30488844625457989,0.31111961415446704,0.3163208088680235,0.3206393168147153,0.3242054869010928,0.32952515376361907]
["BTS_1 (0-300)",null,{"$f":"+C288/C$261","v":0.17931020694453956},0.17931020694453956,0.17931020694453956,0.17931020694453956,0.17931020694453956,0.17931020694453956,0.17931020694453956,0.17931020694453956,0.17931020694453953,0.17931020694453956,0.17931020694453956,0.17931020694453956,0.17931020694453956,0.17931020694453956,0.17931020694453953,0.17931020694453956,0.17931020694453956,0.17931020694453956,0.15822536131535814,0.13617899939782294,0.11675262243424847,9.9701668979899294E-2,8.4795576153635727E-2,7.1818033518217819E-2,6.056709787092851E-2,5.0855175286506168E-2,4.2508878416475666E-2,3.5368768517760871E-2,2.9288992930485189E-2,2.4136829727474541E-2,1.9792152000048323E-2,1.6146824717155922E-2,1.3104047296039333E-2,1.057765495797564E-2,8.4913916249747933E-3,5.3793062083361863E-3]
["BTS_2 (301-750)",null,{"$f":"+C289/C$261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7534431601887684E-2,5.6324495089414436E-2,8.1693153564946927E-2,0.10395977670711384,0.12342545364847625,0.14037266143646934,0.11864070358740365,9.9616689409644632E-2,8.3267705096082986E-2,6.9281437108137819E-2,5.7372184746978756E-2,4.7279968198896308E-2,3.8769479161748943E-2,3.16288993939952E-2,2.5668612921784809E-2,2.0719837512990287E-2,1.6633200404781955E-2,1.0537151288462585E-2]
["BTS_3 (751-más)",null,{"$f":"+C290/C$261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2689379343105774E-2,9.855438476097797E-2,0.13797015932420648,0.17168965990116003,0.20040168245137188,0.22473301243940846,0.24525095477009934,0.26246618214927453,0.27683583982434057,0.28876684496423111,0.2986193204385178,0.31331628834103742]
["BTS_4 (xxx)",null,{"$f":"+C291/C$261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS_5 (xxx)",null,{"$f":"+C292/C$261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH",null,{"$f":"+C293/C$261","v":0.30202038714449347},0.29538897029811761,0.28921049542513483,0.283468255034029,0.27814497976061148,0.27322293475807813,0.26868401780305606,0.26450985823455764,0.26068191582245998,0.25718157865416152,0.25399025913305717,0.25108948720080182,0.24846099992712675,0.24608682665608578,0.2439493689556009,0.24203147468732139,0.24031650559507381,0.23878839790126935,0.23743171549996414,0.23623169544105482,0.2351742855103178,0.23424617382253524,0.23343481045753248,0.23272842127930413,0.23211601418425834,0.23158737812378383,0.23113307533681543,0.23074442730802391,0.23041349503513067,0.23013305424342476,0.22989656622595003,0.22969814501354671,0.22953252158988185,0.2293950058630834,0.22928144708830084,0.22911205111544264]
[{"$f":"+A294","v":"BTSH_1 Punta"},null,{"$f":"+C294/C$261","v":9.8089625298696193E-2},9.8089625298696193E-2,9.8089625298696193E-2,9.8089625298696193E-2,9.8089625298696206E-2,9.8089625298696206E-2,9.8089625298696193E-2,9.8089625298696193E-2,9.8089625298696206E-2,9.8089625298696193E-2,9.8089625298696206E-2,9.8089625298696206E-2,9.8089625298696206E-2,9.8089625298696193E-2,9.8089625298696193E-2,9.8089625298696206E-2,9.8089625298696193E-2,9.8089625298696206E-2,9.8089625298696193E-2,9.8089625298696193E-2,9.8089625298696206E-2,9.8089625298696206E-2,9.8089625298696193E-2,9.8089625298696193E-2,9.8089625298696206E-2,9.8089625298696206E-2,9.8089625298696193E-2,9.8089625298696206E-2,9.8089625298696193E-2,9.8089625298696193E-2,9.8089625298696179E-2,9.8089625298696193E-2,9.8089625298696193E-2,9.8089625298696179E-2,9.8089625298696193E-2,9.8089625298696193E-2]
["BTSH_1 Fuera de Punta Medio",null,{"$f":"+C295/C$261","v":7.9909717746566591E-2},7.9909717746566578E-2,7.9909717746566591E-2,7.9909717746566591E-2,7.9909717746566578E-2,7.9909717746566591E-2,7.9909717746566591E-2,7.9909717746566578E-2,7.9909717746566578E-2,7.9909717746566591E-2,7.9909717746566578E-2,7.9909717746566591E-2,7.9909717746566578E-2,7.9909717746566578E-2,7.9909717746566578E-2,7.9909717746566578E-2,7.9909717746566578E-2,7.9909717746566578E-2,7.9909717746566591E-2,7.9909717746566591E-2,7.9909717746566578E-2,7.9909717746566578E-2,7.9909717746566578E-2,7.9909717746566591E-2,7.9909717746566591E-2,7.9909717746566591E-2,7.9909717746566578E-2,7.9909717746566591E-2,7.9909717746566591E-2,7.9909717746566578E-2,7.9909717746566578E-2,7.9909717746566591E-2,7.9909717746566578E-2,7.9909717746566591E-2,7.9909717746566591E-2,7.9909717746566578E-2]
["BTSH_1 Fuera de Punta Bajo",null,{"$f":"+C296/C$261","v":5.0819903507814193E-2},5.0819903507814186E-2,5.08199035078142E-2,5.0819903507814193E-2,5.0819903507814193E-2,5.08199035078142E-2,5.08199035078142E-2,5.08199035078142E-2,5.0819903507814193E-2,5.08199035078142E-2,5.08199035078142E-2,5.0819903507814193E-2,5.08199035078142E-2,5.08199035078142E-2,5.08199035078142E-2,5.08199035078142E-2,5.08199035078142E-2,5.0819903507814193E-2,5.08199035078142E-2,5.0819903507814193E-2,5.0819903507814193E-2,5.08199035078142E-2,5.08199035078142E-2,5.08199035078142E-2,5.0819903507814193E-2,5.08199035078142E-2,5.08199035078142E-2,5.08199035078142E-2,5.08199035078142E-2,5.08199035078142E-2,5.08199035078142E-2,5.08199035078142E-2,5.0819903507814193E-2,5.0819903507814193E-2,5.08199035078142E-2,5.08199035078142E-2]
["BTSH_2 Punta",null,{"$f":"+C297/C$261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_2 Fuera de Punta Medio",null,{"$f":"+C298/C$261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_2 Fuera de Punta Bajo",null,{"$f":"+C299/C$261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_3 Punta",null,{"$f":"+C300/C$261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_3 Fuera de Punta Medio",null,{"$f":"+C301/C$261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_3 Fuera de Punta Bajo",null,{"$f":"+C302/C$261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS Prepago",null,{"$f":"+C303/C$261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS Prep",null,{"$f":"+C304/C$261","v":0.21208977030921713},0.21208977030921713,0.21208977030921713,0.21208977030921713,0.21208977030921713,0.21208977030921713,0.21208977030921713,0.21208977030921713,0.21208977030921713,0.21208977030921713,0.21208977030921713,0.21208977030921713,0.21208977030921713,0.21208977030921713,0.21208977030921713,0.21208977030921713,0.21208977030921713,0.21208977030921713,0.21208977030921711,0.21208977030921716,0.21208977030921716,0.21208977030921713,0.21208977030921713,0.21208977030921713,0.21208977030921713,0.21208977030921713,0.21208977030921716,0.21208977030921716,0.21208977030921713,0.21208977030921713,0.21208977030921713,0.21208977030921713,0.21208977030921713,0.21208977030921711,0.21208977030921716,0.21208977030921713]
["X1D_2 (10,001-30,000)",null,{"$f":"+C305/C$261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_3 (30,001-50,000)",null,{"$f":"+C306/C$261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_4 (50,001-más)",null,{"$f":"+C307/C$261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_5 (xxx)",null,{"$f":"+C308/C$261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2H",null,{"$f":"+C309/C$261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2H Punta",null,{"$f":"+C310/C$261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2H Fuera de Punta",null,{"$f":"+C311/C$261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D",null,{"$f":"+C312/C$261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_1 (0-10,000)",null,{"$f":"+C313/C$261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_2 (10,001-30,000)",null,{"$f":"+C314/C$261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_3 (30,001-50,000)",null,{"$f":"+C315/C$261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_4 (50,001-más)",null,{"$f":"+C316/C$261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_5 (xxx)",null,{"$f":"+C317/C$261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D",null,{"$f":"+C318/C$261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_1 (0-10,000)",null,{"$f":"+C319/C$261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_2 (10,001-30,000)",null,{"$f":"+C320/C$261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_3 (30,001-50,000)",null,{"$f":"+C321/C$261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_4 (50,001-más)",null,{"$f":"+C322/C$261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_5 (xxx)",null,{"$f":"+C323/C$261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["ANÁLISIS CON FC Y CONSUMO MEDIO (Gráfico 2)"]
["Kw",{"$f":"+N217","v":25000}]
["FC",{"$f":"+(V392-C392)/20","v":2.5000000000000001E-2},{"$f":"+N215","v":0.1},{"$f":"+C392+$B$392","v":0.125},{"$f":"+D392+$B$392","v":0.15},0.17499999999999999,0.19999999999999998,0.22499999999999998,0.24999999999999997,0.27499999999999997,0.3,0.32500000000000001,0.35000000000000003,0.37500000000000006,0.40000000000000008,0.4250000000000001,0.45000000000000012,0.47500000000000014,0.50000000000000011,0.52500000000000013,0.55000000000000016,{"$f":"+N216","v":0.6}]
["kWh",null,{"$f":"+C392*$B$391*24*30","v":1800000},2250000,2700000,3150000,3600000,4049999.9999999991,4499999.9999999991,4949999.9999999991,5400000,5850000,6300000,6750000.0000000019,7200000.0000000019,7650000.0000000019,8100000.0000000037,8550000.0000000037,9000000.0000000037,9450000.0000000037,9900000.0000000037,10800000]
["Ingresos Generados a partir de kW fijo y FC específicos"]
[{"$f":"+A326","v":"ATH"}]
["ATH Punta"]
["ATH Fuera de Punta Medio"]
["ATH Fuera de Punta Bajo"]
["ATD",null,{"$f":"+IF($C192=0,0,$B192+$B$391*$D192+(C$393)*$C192)","v":833417.14137780818},908126.06247963803,982834.98358146776,1057543.9046832975,1132252.8257851275,1206961.746886957,1281670.6679887867,1356379.5890906164,1431088.5101924464,1505797.4312942764,1580506.3523961061,1655215.2734979363,1729924.1945997658,1804633.1157015958,1879342.0368034258,1954050.9579052557,2028759.8790070852,2103468.8001089152,2178177.7212107452,2327595.5634144042]
["MTH"]
["MTH Punta"]
["MTH Fuera de Punta Medio"]
["MTH Fuera de Punta Bajo"]
["MTD",null,{"$f":"+SUM(C405:C409)+$B197+$B$391*$D198","v":767229.52755674929},767229.52755674929,767229.52755674929,767229.52755674929,767229.52755674929,767229.52755674929,767229.52755674929,767229.52755674929,767229.52755674929,767229.52755674929,767229.52755674929,767229.52755674929,767229.52755674929,767229.52755674929,767229.52755674929,767229.52755674929,767229.52755674929,767229.52755674929,767229.52755674929,767229.52755674929]
["MTD_1 (0-10,000)",999999,{"$f":"+IF($C198=0,0,MIN(C$393,$B405)*$C198)","v":149074.40862636533},149074.40862636533,149074.40862636533,149074.40862636533,149074.40862636533,149074.40862636533,149074.40862636533,149074.40862636533,149074.40862636533,149074.40862636533,149074.40862636533,149074.40862636533,149074.40862636533,149074.40862636533,149074.40862636533,149074.40862636533,149074.40862636533,149074.40862636533,149074.40862636533,149074.40862636533]
["MTD_2 (10,001-30,000)",999999,{"$f":"+IF(OR($C199=0,$B405>C$393),0,MIN(($B406-$B405),(C$393-$B405))*$C199)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C199=0,$B405>M$393),0,MIN(($B406-$B405),(M$393-$B405))*$C199)","v":0},0,0,0,0,0,0,0,0,0]
["MTD_3 (30,001-50,000)",999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_4 (50,001-más)",999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_5 (xxx)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTH"]
["BTH Punta"]
["BTH Fuera de Punta Medio"]
["BTH Fuera de Punta Bajo"]
["BTD",null,{"$f":"+SUM(C415:C419)+$B207+$B$391*$D208","v":810684.05483109911},810684.05483109911,810684.05483109911,810684.05483109911,810684.05483109911,810684.05483109911,810684.05483109911,810684.05483109911,810684.05483109911,810684.05483109911,810684.05483109911,810684.05483109911,810684.05483109911,810684.05483109911,810684.05483109911,810684.05483109911,810684.05483109911,810684.05483109911,810684.05483109911,810684.05483109911]
["BTD_1 (0-10,000)",10000,{"$f":"+IF($C208=0,0,MIN(C$393,$B415)*$C208)","v":1405.9047488424178},1405.9047488424178,1405.9047488424178,1405.9047488424178,1405.9047488424178,1405.9047488424178,1405.9047488424178,1405.9047488424178,1405.9047488424178,1405.9047488424178,1405.9047488424178,1405.9047488424178,1405.9047488424178,1405.9047488424178,1405.9047488424178,1405.9047488424178,1405.9047488424178,1405.9047488424178,1405.9047488424178,1405.9047488424178]
["BTD_2 (10,001-30,000)",30000,{"$f":"+IF(OR($C209=0,$B415>C$393),0,MIN(($B416-$B415),(C$393-$B415))*$C209)","v":2979.5078366582643},2979.5078366582643,2979.5078366582643,2979.5078366582643,2979.5078366582643,2979.5078366582643,2979.5078366582643,2979.5078366582643,2979.5078366582643,2979.5078366582643,{"$f":"+IF(OR($C209=0,$B415>M$393),0,MIN(($B416-$B415),(M$393-$B415))*$C209)","v":2979.5078366582643},2979.5078366582643,2979.5078366582643,2979.5078366582643,2979.5078366582643,2979.5078366582643,2979.5078366582643,2979.5078366582643,2979.5078366582643,2979.5078366582643]
["BTD_3 (30,001-50,000)",50000,3096.8818570881799,3096.8818570881799,3096.8818570881799,3096.8818570881799,3096.8818570881799,3096.8818570881799,3096.8818570881799,3096.8818570881799,3096.8818570881799,3096.8818570881799,3096.8818570881799,3096.8818570881799,3096.8818570881799,3096.8818570881799,3096.8818570881799,3096.8818570881799,3096.8818570881799,3096.8818570881799,3096.8818570881799,3096.8818570881799]
["BTD_4 (50,001-más)",999999,172597.6904022439,172597.6904022439,172597.6904022439,172597.6904022439,172597.6904022439,172597.6904022439,172597.6904022439,172597.6904022439,172597.6904022439,172597.6904022439,172597.6904022439,172597.6904022439,172597.6904022439,172597.6904022439,172597.6904022439,172597.6904022439,172597.6904022439,172597.6904022439,172597.6904022439,172597.6904022439]
["BTD_5 (xxx)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS",null,{"$f":"+SUM(C421:C425)+$B213+$B$391*$D214","v":338628.0214201645},338628.0214201645,338628.0214201645,338628.0214201645,338628.0214201645,338628.0214201645,338628.0214201645,338628.0214201645,338628.0214201645,338628.0214201645,338628.0214201645,338628.0214201645,338628.0214201645,338628.0214201645,338628.0214201645,338628.0214201645,338628.0214201645,338628.0214201645,338628.0214201645,338628.0214201645]
["BTS_1 (0-300)",300,{"$f":"+IF($C214=0,0,MIN(C$393,$B421)*$C214)","v":53.793062083361868},53.793062083361868,53.793062083361868,53.793062083361868,53.793062083361868,53.793062083361868,53.793062083361868,53.793062083361868,53.793062083361868,53.793062083361868,53.793062083361868,53.793062083361868,53.793062083361868,53.793062083361868,53.793062083361868,53.793062083361868,53.793062083361868,53.793062083361868,53.793062083361868,53.793062083361868]
["BTS_2 (301-750)",750,{"$f":"+IF(OR($C215=0,$B421>C$393),0,MIN(($B422-$B421),(C$393-$B421))*$C215)","v":105.37151288462584},105.37151288462584,105.37151288462584,105.37151288462584,105.37151288462584,105.37151288462584,105.37151288462584,105.37151288462584,105.37151288462584,105.37151288462584,105.37151288462584,105.37151288462584,105.37151288462584,105.37151288462584,105.37151288462584,105.37151288462584,105.37151288462584,105.37151288462584,105.37151288462584,105.37151288462584]
["BTS_3 (751-más)",999999,{"$f":"+IF(OR($C216=0,$B422>C$393),0,MIN(($B423-$B422),(C$393-$B422))*$C216)","v":338465.93276593869},338465.93276593869,338465.93276593869,338465.93276593869,338465.93276593869,338465.93276593869,338465.93276593869,338465.93276593869,338465.93276593869,338465.93276593869,338465.93276593869,338465.93276593869,338465.93276593869,338465.93276593869,338465.93276593869,338465.93276593869,338465.93276593869,338465.93276593869,338465.93276593869,338465.93276593869]
["BTS_4 (xxx)",999999,{"$f":"+IF(OR($C217=0,$B423>C$393),0,MIN(($B424-$B423),(C$393-$B423))*$C217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS_5 (xxx)",null,{"$f":"+IF(OR($C218=0,$B424>C$393),0,MIN(($B425-$B424),(C$393-$B424))*$C218)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH",null,{"$f":"+IF($C219=0,0,$B214+$B$391*$D219+(C$393-10)*$C219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A358","v":"BTSH_1 Punta"}]
["BTSH_1 Fuera de Punta Medio"]
["BTSH_1 Fuera de Punta Bajo"]
["BTSH_2 Punta"]
["BTSH_2 Fuera de Punta Medio"]
["BTSH_2 Fuera de Punta Bajo"]
["BTSH_3 Punta"]
["BTSH_3 Fuera de Punta Medio"]
["BTSH_3 Fuera de Punta Bajo"]
["BTS Prepago",null,{"$f":"+SUM(C437:C441)+$B229+$B$391*$D230","v":212089.55821944683},212089.55821944683,212089.55821944683,212089.55821944683,212089.55821944683,212089.55821944683,212089.55821944683,212089.55821944683,212089.55821944683,212089.55821944683,212089.55821944683,212089.55821944683,212089.55821944683,212089.55821944683,212089.55821944683,212089.55821944683,212089.55821944683,212089.55821944683,212089.55821944683,212089.55821944683]
["BTS Prep",999999,{"$f":"+IF($C230=0,0,MIN(C$393,$B437)*$C230)","v":212089.55821944683},{"$f":"+IF($C230=0,0,MIN(D$393,$B437)*$C230)","v":212089.55821944683},212089.55821944683,212089.55821944683,212089.55821944683,212089.55821944683,212089.55821944683,212089.55821944683,212089.55821944683,212089.55821944683,212089.55821944683,212089.55821944683,212089.55821944683,212089.55821944683,212089.55821944683,212089.55821944683,212089.55821944683,212089.55821944683,212089.55821944683,212089.55821944683]
["X1D_2 (10,001-30,000)",999999,{"$f":"+IF(OR($C231=0,$B437>C$393),0,MIN(($B438-$B437),(C$393-$B437))*$C231)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C231=0,$B437>M$393),0,MIN(($B438-$B437),(M$393-$B437))*$C231)","v":0},0,0,0,0,0,0,0,0,0]
["X1D_3 (30,001-50,000)",999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_4 (50,001-más)",999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_5 (xxx)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2H"]
["X2H Punta"]
["X2H Fuera de Punta"]
["X2D",null,{"$f":"+SUM(C446:C450)+$B238+$B$391*$D239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_1 (0-10,000)",300,{"$f":"+IF($C239=0,0,MIN(C$393,$B446)*$C239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_2 (10,001-30,000)",750,{"$f":"+IF(OR($C240=0,$B446>C$393),0,MIN(($B447-$B446),(C$393-$B446))*$C240)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C240=0,$B446>M$393),0,MIN(($B447-$B446),(M$393-$B446))*$C240)","v":0},0,0,0,0,0,0,0,0,0]
["X2D_3 (30,001-50,000)",999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_4 (50,001-más)",999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_5 (xxx)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D",null,{"$f":"+SUM(C452:C456)+$B244+$B$391*$D245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_1 (0-10,000)",999999,{"$f":"+IF($C245=0,0,MIN(C$393,$B452)*$C245)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_2 (10,001-30,000)",999999,{"$f":"+IF(OR($C246=0,$B452>C$393),0,MIN(($B453-$B452),(C$393-$B452))*$C246)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C246=0,$B452>M$393),0,MIN(($B453-$B452),(M$393-$B452))*$C246)","v":0},0,0,0,0,0,0,0,0,0]
["X3D_3 (30,001-50,000)",999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_4 (50,001-más)",999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_5 (xxx)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Precio Medio por FC ($/kWh)"]
[{"$f":"+A395","v":"ATH"},null,{"$f":"+C395/C$393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ATH Punta",null,{"$f":"+C396/C$393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ATH Fuera de Punta Medio",null,{"$f":"+C397/C$393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ATH Fuera de Punta Bajo",null,{"$f":"+C398/C$393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ATD",null,{"$f":"+C399/C$393","v":0.46300952298767123},0.4036115833242836,0.36401295688202512,0.33572822370898331,0.31451467382920206,0.29801524614492769,0.28481570399750822,0.27401607860416499,0.26501639077637895,0.25740127030671389,0.2508740241898581,0.24521707755524977,0.24026724924996742,0.23589975368648305,0.23201753540783024,0.22854397168482513,0.22541776433412047,0.22258929101681635,0.22001795163744892,0.21551810772355595]
["MTH",null,{"$f":"+C400/C$393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTH Punta",null,{"$f":"+C401/C$393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTH Fuera de Punta Medio",null,{"$f":"+C402/C$393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTH Fuera de Punta Bajo",null,{"$f":"+C403/C$393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD",null,{"$f":"+C404/C$393","v":0.42623862642041627},0.34099090113633301,0.28415908428027753,0.24356492938309501,0.21311931321020813,0.18943938952018505,0.17049545056816653,0.15499586415287867,0.14207954214013876,0.1311503465908973,0.12178246469154751,0.11366363371211098,0.10655965660510404,0.10029144151068616,9.4719694760092468E-2,8.9734447667456016E-2,8.5247725284083226E-2,8.1188309794364977E-2,7.7497932076439291E-2,7.1039771070069382E-2]
["MTD_1 (0-10,000)",null,{"$f":"+C405/C$393","v":8.28191159035363E-2},6.625529272282904E-2,5.521274393569086E-2,4.7325209087735028E-2,4.140955795176815E-2,3.6808495957127249E-2,3.3127646361414527E-2,3.0116042146740477E-2,2.760637196784543E-2,2.5482804893395782E-2,2.3662604543867514E-2,2.208509757427634E-2,2.0704778975884068E-2,1.9486850800832064E-2,1.8404247978563614E-2,1.7435603348112897E-2,1.6563823180707253E-2,1.5775069695911668E-2,1.505802107337023E-2,1.3803185983922715E-2]
["MTD_2 (10,001-30,000)",null,{"$f":"+C406/C$393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_3 (30,001-50,000)",null,{"$f":"+C407/C$393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_4 (50,001-más)",null,{"$f":"+C408/C$393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_5 (xxx)",null,{"$f":"+C409/C$393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTH",null,{"$f":"+C410/C$393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTH Punta",null,{"$f":"+C411/C$393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTH Fuera de Punta Medio",null,{"$f":"+C412/C$393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTH Fuera de Punta Bajo",null,{"$f":"+C413/C$393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTD",null,{"$f":"+C414/C$393","v":0.4503800304617217},0.36030402436937736,0.3002533536411478,0.25736001740669812,0.22519001523086085,0.20016890242743193,0.18015201218468874,0.16377455653153519,0.1501266768205739,0.13857847091129899,0.12868000870334906,0.12010134145645909,0.1125950076154304,0.10597177187334626,0.1000844512137159,9.4816848518257169E-2,9.0076006092344313E-2,8.5786672468899344E-2,8.1887278265767555E-2,7.5063338410286951E-2]
["BTD_1 (0-10,000)",null,{"$f":"+C415/C$393","v":7.8105819380134319E-4},6.248465550410746E-4,5.207054625342288E-4,4.4631896788648186E-4,3.905290969006716E-4,3.4713697502281927E-4,3.1242327752053735E-4,2.8402116138230668E-4,2.603527312671144E-4,2.4032559809272099E-4,2.2315948394324093E-4,2.0828218501369147E-4,1.9526454845033574E-4,1.8377839854149248E-4,1.7356848751140953E-4,1.6443330395817744E-4,1.5621163876026857E-4,1.4877298929549389E-4,1.4201058069115326E-4,1.301763656335572E-4]
["BTD_2 (10,001-30,000)",null,{"$f":"+C416/C$393","v":1.6552821314768135E-3},1.3242257051814508E-3,1.1035214209845423E-3,9.4587550370103628E-4,8.2764106573840674E-4,7.3568094732302835E-4,6.6211285259072552E-4,6.0192077508247773E-4,5.5176071049227113E-4,5.0931757891594265E-4,4.7293775185051814E-4,4.4140856839381684E-4,4.1382053286920326E-4,3.8947814858277956E-4,3.6784047366151396E-4,3.4848044873196058E-4,3.3105642629536255E-4,3.1529183456701195E-4,3.009603875412387E-4,2.7588035524613556E-4]
["BTD_3 (30,001-50,000)",null,{"$f":"+C417/C$393","v":1.7204899206045444E-3},1.3763919364836355E-3,1.1469932804030296E-3,9.8313709748831107E-4,8.6024496030227219E-4,7.646621869353532E-4,6.8819596824181795E-4,6.2563269840165258E-4,5.7349664020151479E-4,5.2938151403216752E-4,4.9156854874415554E-4,4.5879731216121169E-4,4.3012248015113599E-4,4.0482115778930444E-4,3.8233109346767633E-4,3.6220840433779869E-4,3.4409798412090876E-4,3.2771236582943692E-4,3.1281634920082613E-4,2.867483201007574E-4]
["BTD_4 (50,001-más)",null,{"$f":"+C418/C$393","v":9.5887605779024387E-2},7.6710084623219515E-2,6.3925070519349592E-2,5.4792917588013933E-2,4.7943802889512194E-2,4.2616713679566404E-2,3.8355042311609765E-2,3.4868220283281605E-2,3.1962535259674796E-2,2.9503878701238273E-2,2.7396458794006966E-2,2.557002820773983E-2,2.397190144475609E-2,2.2561789595064555E-2,2.1308356839783188E-2,2.0186864374531443E-2,1.9177521155804868E-2,1.8264305862671304E-2,1.7434110141640792E-2,1.5981267629837398E-2]
["BTD_5 (xxx)",null,{"$f":"+C419/C$393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS",null,{"$f":"+C420/C$393","v":0.18812667856675805},0.15050134285340644,0.12541778571117204,0.10750095918100461,9.4063339283379024E-2,8.361185714078137E-2,7.5250671426703233E-2,6.8409701297002939E-2,6.2708892855586021E-2,5.7885131866694785E-2,5.3750479590502304E-2,5.0167114284468801E-2,4.7031669641689498E-2,4.4265100839237181E-2,4.1805928570390657E-2,3.9605616540370099E-2,3.7625335713351596E-2,3.5833653060334855E-2,3.4204850648501449E-2,3.135444642779301E-2]
["BTS_1 (0-300)",null,{"$f":"+C421/C$393","v":2.9885034490756594E-5},2.3908027592605276E-5,1.9923356327171063E-5,1.7077162566146626E-5,1.4942517245378297E-5,1.3282237551447377E-5,1.195401379630264E-5,1.0867285269366036E-5,9.9616781635855314E-6,9.1953952279251055E-6,8.5385812830733131E-6,7.9693425308684231E-6,7.471258622689146E-6,7.0317728213544906E-6,6.6411187757236845E-6,6.2915862085803327E-6,5.9770068981513164E-6,5.6923875220488723E-6,5.4336426346830146E-6,4.9808390817927657E-6]
["BTS_2 (301-750)",null,{"$f":"+C422/C$393","v":5.8539729380347694E-5},4.6831783504278153E-5,3.9026486253565125E-5,3.3451273931627255E-5,2.9269864690173847E-5,2.6017657502376758E-5,2.341589175213908E-5,2.1287174320126437E-5,1.9513243126782562E-5,1.8012224424722366E-5,1.6725636965813627E-5,1.5610594501426045E-5,1.4634932345086918E-5,1.3774053971846512E-5,1.300882875118837E-5,1.2324153553757403E-5,1.1707945876069533E-5,1.1150424643875747E-5,1.0643587160063213E-5,9.7566215633912812E-6]
["BTS_3 (751-más)",null,{"$f":"+C423/C$393","v":0.1880366293144104},0.1504293034515283,0.1253577528762736,0.10744950246537736,9.4018314657205199E-2,8.3571835250849075E-2,7.5214651725764164E-2,6.8376956114331061E-2,6.2678876438136799E-2,5.7857424404433963E-2,5.3724751232688682E-2,5.014310115050942E-2,4.7009157328602585E-2,4.4243912779861255E-2,4.178591762542451E-2,3.9586658803033747E-2,3.7607325862882061E-2,3.5816500821792441E-2,3.418847805716551E-2,3.13394382190684E-2]
["BTS_4 (xxx)",null,{"$f":"+C424/C$393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS_5 (xxx)",null,{"$f":"+C425/C$393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH",null,{"$f":"+C426/C$393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A427","v":"BTSH_1 Punta"},null,{"$f":"+C427/C$393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_1 Fuera de Punta Medio",null,{"$f":"+C428/C$393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_1 Fuera de Punta Bajo",null,{"$f":"+C429/C$393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_2 Punta",null,{"$f":"+C430/C$393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_2 Fuera de Punta Medio",null,{"$f":"+C431/C$393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_2 Fuera de Punta Bajo",null,{"$f":"+C432/C$393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_3 Punta",null,{"$f":"+C433/C$393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_3 Fuera de Punta Medio",null,{"$f":"+C434/C$393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_3 Fuera de Punta Bajo",null,{"$f":"+C435/C$393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS Prepago",null,{"$f":"+C436/C$393","v":0.11782753234413713},{"$f":"+D436/D$393","v":9.4262025875309699E-2},7.8551688229424751E-2,6.7330018482364071E-2,5.8913766172068567E-2,5.2367792152949844E-2,4.7131012937654863E-2,4.2846375397868057E-2,3.9275844114712376E-2,3.6254625336657575E-2,3.3665009241182035E-2,3.1420675291769895E-2,2.9456883086034273E-2,2.7724125257444023E-2,2.6183896076474904E-2,2.4805796282976227E-2,2.3565506468827414E-2,2.2443339494121348E-2,2.1423187698934015E-2,1.9637922057356188E-2]
["BTS Prep",null,{"$f":"+C437/C$393","v":0.11782753234413713},9.4262025875309699E-2,7.8551688229424751E-2,6.7330018482364071E-2,5.8913766172068567E-2,5.2367792152949844E-2,4.7131012937654863E-2,4.2846375397868057E-2,3.9275844114712376E-2,3.6254625336657575E-2,3.3665009241182035E-2,3.1420675291769895E-2,2.9456883086034273E-2,2.7724125257444023E-2,2.6183896076474904E-2,2.4805796282976227E-2,2.3565506468827414E-2,2.2443339494121348E-2,2.1423187698934015E-2,1.9637922057356188E-2]
["X1D_2 (10,001-30,000)",null,{"$f":"+C438/C$393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_3 (30,001-50,000)",null,{"$f":"+C439/C$393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_4 (50,001-más)",null,{"$f":"+C440/C$393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_5 (xxx)",null,{"$f":"+C441/C$393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2H",null,{"$f":"+C442/C$393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2H Punta",null,{"$f":"+C443/C$393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2H Fuera de Punta",null,{"$f":"+C444/C$393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D",null,{"$f":"+C445/C$393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_1 (0-10,000)",null,{"$f":"+C446/C$393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_2 (10,001-30,000)",null,{"$f":"+C447/C$393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_3 (30,001-50,000)",null,{"$f":"+C448/C$393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_4 (50,001-más)",null,{"$f":"+C449/C$393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_5 (xxx)",null,{"$f":"+C450/C$393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D",null,{"$f":"+C451/C$393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_1 (0-10,000)",null,{"$f":"+C452/C$393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_2 (10,001-30,000)",null,{"$f":"+C453/C$393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_3 (30,001-50,000)",null,{"$f":"+C454/C$393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_4 (50,001-más)",null,{"$f":"+C455/C$393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_5 (xxx)",null,{"$f":"+C456/C$393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Nuevas Tarifas surgidas del Modelo"]
[null,"CD",null,"CCOMF",null,"CCOMV",null,"CSERAP",null,"CX",null,"CCONAP",null,"CENEGEN",null,"CPOTGEN",null,"CPT",null,"CPET",null,"CPERDP",null,"CPERDE"]
["Categorías","$/kWh","$/kW mes","$/kWh","$/Cliente mes","$/kWh","$/kW mes","$/kWh","$/Cliente mes","$/kWh","$/Cliente mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes"]
[{"$f":"+A459","v":"ATH"},{"$f":"+CD!W11","v":0},{"$f":"+CD!X11","v":0},{"$f":"+CCOMF!W11","v":0},{"$f":"+CCOMF!X11","v":13.662702765340065},{"$f":"+CCOMV!W11","v":0},{"$f":"+CCOMV!X11","v":0},{"$f":"+CSERAP!W11","v":0},{"$f":"+CSERAP!X11","v":0},{"$f":"+CX!W11","v":0},{"$f":"+CX!X11","v":117.20409363173428},{"$f":"+CCONAP!W11","v":0},{"$f":"+CCONAP!X11","v":0},{"$f":"+CENEGEN!W11","v":0},{"$f":"+CENEGEN!X11","v":0},{"$f":"+CPOTGEN!W11","v":0},{"$f":"+CPOTGEN!X11","v":0},{"$f":"+CPT!W11","v":0},{"$f":"+CPT!X11","v":0},{"$f":"+CPET!W11","v":0},{"$f":"+CPET!X11","v":0},{"$f":"+CPERDP!AM11","v":0},{"$f":"+CPERDP!AN11","v":0},{"$f":"+CPERDE!AM11","v":0},{"$f":"+CPERDE!AN11","v":0}]
["ATH Punta",{"$f":"+CD!W12","v":0},{"$f":"+CD!X12","v":5.9658246260583212},{"$f":"+CCOMF!W12","v":0},{"$f":"+CCOMF!X12","v":0},{"$f":"+CCOMV!W12","v":1.0803165360461059E-2},{"$f":"+CCOMV!X12","v":0},{"$f":"+CSERAP!W12","v":1.236115316694058E-3},{"$f":"+CSERAP!X12","v":0},{"$f":"+CX!W12","v":0},{"$f":"+CX!X12","v":0},{"$f":"+CCONAP!W12","v":4.0356096605102922E-3},{"$f":"+CCONAP!X12","v":0},{"$f":"+CENEGEN!W12","v":0.24561317368112232},{"$f":"+CENEGEN!X12","v":0},{"$f":"+CPOTGEN!W12","v":3.7365541392927665E-2},{"$f":"+CPOTGEN!X12","v":2.676972103716996},{"$f":"+CPT!W12","v":2.8815888750647247E-3},{"$f":"+CPT!X12","v":1.075464759846626},{"$f":"+CPET!W12","v":1.6883133845818656E-4},{"$f":"+CPET!X12","v":0},{"$f":"+CPERDP!AM12","v":0},{"$f":"+CPERDP!AN12","v":0},{"$f":"+CPERDE!AM12","v":1.470237498309496E-2},{"$f":"+CPERDE!AN12","v":0.1544674203325232}]
["ATH Fuera de Punta Medio",{"$f":"+CD!W13","v":0},{"$f":"+CD!X13","v":4.0349215662849796},{"$f":"+CCOMF!W13","v":0},{"$f":"+CCOMF!X13","v":0},{"$f":"+CCOMV!W13","v":1.0803165360461059E-2},{"$f":"+CCOMV!X13","v":0},{"$f":"+CSERAP!W13","v":1.236115316694058E-3},{"$f":"+CSERAP!X13","v":0},{"$f":"+CX!W13","v":0},{"$f":"+CX!X13","v":0},{"$f":"+CCONAP!W13","v":4.0356096605102922E-3},{"$f":"+CCONAP!X13","v":0},{"$f":"+CENEGEN!W13","v":0.10769192999864594},{"$f":"+CENEGEN!X13","v":0},{"$f":"+CPOTGEN!W13","v":3.7365541392927665E-2},{"$f":"+CPOTGEN!X13","v":0},{"$f":"+CPT!W13","v":2.8815888750647247E-3},{"$f":"+CPT!X13","v":5.9748042213701447E-2},{"$f":"+CPET!W13","v":1.6883133845818656E-4},{"$f":"+CPET!X13","v":0},{"$f":"+CPERDP!AM13","v":0},{"$f":"+CPERDP!AN13","v":0},{"$f":"+CPERDE!AM13","v":1.0487766384403773E-2},{"$f":"+CPERDE!AN13","v":0.1544674203325232}]
["ATH Fuera de Punta Bajo",{"$f":"+CD!W14","v":0},{"$f":"+CD!X14","v":4.0349215662849796},{"$f":"+CCOMF!W14","v":0},{"$f":"+CCOMF!X14","v":0},{"$f":"+CCOMV!W14","v":1.0803165360461059E-2},{"$f":"+CCOMV!X14","v":0},{"$f":"+CSERAP!W14","v":1.236115316694058E-3},{"$f":"+CSERAP!X14","v":0},{"$f":"+CX!W14","v":0},{"$f":"+CX!X14","v":0},{"$f":"+CCONAP!W14","v":4.0356096605102922E-3},{"$f":"+CCONAP!X14","v":0},{"$f":"+CENEGEN!W14","v":3.7786642104788049E-2},{"$f":"+CENEGEN!X14","v":0},{"$f":"+CPOTGEN!W14","v":3.7365541392927665E-2},{"$f":"+CPOTGEN!X14","v":0},{"$f":"+CPT!W14","v":2.8815888750647247E-3},{"$f":"+CPT!X14","v":5.9748042213701447E-2},{"$f":"+CPET!W14","v":1.6883133845818656E-4},{"$f":"+CPET!X14","v":0},{"$f":"+CPERDP!AM14","v":0},{"$f":"+CPERDP!AN14","v":0},{"$f":"+CPERDE!AM14","v":1.0487766384403773E-2},{"$f":"+CPERDE!AN14","v":0.1544674203325232}]
["ATD",{"$f":"+CD!W15","v":0},{"$f":"+CD!X15","v":16.419334294486397},{"$f":"+CCOMF!W15","v":0},{"$f":"+CCOMF!X15","v":13.662702765340068},{"$f":"+CCOMV!W15","v":1.0803165360461066E-2},{"$f":"+CCOMV!X15","v":0},{"$f":"+CSERAP!W15","v":1.236115316694058E-3},{"$f":"+CSERAP!X15","v":0},{"$f":"+CX!W15","v":0},{"$f":"+CX!X15","v":117.20409363173464},{"$f":"+CCONAP!W15","v":4.0356096605102931E-3},{"$f":"+CCONAP!X15","v":0},{"$f":"+CENEGEN!W15","v":5.1398836918703228E-2},{"$f":"+CENEGEN!X15","v":0},{"$f":"+CPOTGEN!W15","v":7.4181447835383912E-2},{"$f":"+CPOTGEN!X15","v":2.4004397675062488},{"$f":"+CPT!W15","v":1.3003811344768912E-2},{"$f":"+CPT!X15","v":2.3844808257936188},{"$f":"+CPET!W15","v":1.6883133845818664E-4},{"$f":"+CPET!X15","v":0},{"$f":"+CPERDP!AM15","v":0},{"$f":"+CPERDP!AN15","v":0},{"$f":"+CPERDE!AM15","v":1.11920068957532E-2},{"$f":"+CPERDE!AN15","v":0.17845688292267975}]
["MTH",{"$f":"+CD!W16","v":0},{"$f":"+CD!X16","v":0},{"$f":"+CCOMF!W16","v":0},{"$f":"+CCOMF!X16","v":13.662702765340065},{"$f":"+CCOMV!W16","v":0},{"$f":"+CCOMV!X16","v":0},{"$f":"+CSERAP!W16","v":0},{"$f":"+CSERAP!X16","v":0},{"$f":"+CX!W16","v":0},{"$f":"+CX!X16","v":117.20409363173442},{"$f":"+CCONAP!W16","v":0},{"$f":"+CCONAP!X16","v":0},{"$f":"+CENEGEN!W16","v":0},{"$f":"+CENEGEN!X16","v":0},{"$f":"+CPOTGEN!W16","v":0},{"$f":"+CPOTGEN!X16","v":0},{"$f":"+CPT!W16","v":0},{"$f":"+CPT!X16","v":0},{"$f":"+CPET!W16","v":0},{"$f":"+CPET!X16","v":0},{"$f":"+CPERDP!AM16","v":0},{"$f":"+CPERDP!AN16","v":0},{"$f":"+CPERDE!AM16","v":0},{"$f":"+CPERDE!AN16","v":0}]
["MTH Punta",{"$f":"+CD!W17","v":0},{"$f":"+CD!X17","v":22.69144009554325},{"$f":"+CCOMF!W17","v":0},{"$f":"+CCOMF!X17","v":0},{"$f":"+CCOMV!W17","v":1.0803165360461062E-2},{"$f":"+CCOMV!X17","v":0},{"$f":"+CSERAP!W17","v":1.2361153166940574E-3},{"$f":"+CSERAP!X17","v":0},{"$f":"+CX!W17","v":0},{"$f":"+CX!X17","v":0},{"$f":"+CCONAP!W17","v":4.0356096605102913E-3},{"$f":"+CCONAP!X17","v":0},{"$f":"+CENEGEN!W17","v":0.27115362509143892},{"$f":"+CENEGEN!X17","v":0},{"$f":"+CPOTGEN!W17","v":9.796440900495962E-6},{"$f":"+CPOTGEN!X17","v":1.4608306159437909E-2},{"$f":"+CPT!W17","v":8.7359905350724656E-4},{"$f":"+CPT!X17","v":2.5050080098651302},{"$f":"+CPET!W17","v":1.6883133845818656E-4},{"$f":"+CPET!X17","v":0},{"$f":"+CPERDP!AM17","v":0},{"$f":"+CPERDP!AN17","v":0},{"$f":"+CPERDE!AM17","v":1.4875726493580965E-2},{"$f":"+CPERDE!AN17","v":0.21123639982807002}]
["MTH Fuera de Punta Medio",{"$f":"+CD!W18","v":0},{"$f":"+CD!X18","v":3.3025100608537126},{"$f":"+CCOMF!W18","v":0},{"$f":"+CCOMF!X18","v":0},{"$f":"+CCOMV!W18","v":1.0803165360461062E-2},{"$f":"+CCOMV!X18","v":0},{"$f":"+CSERAP!W18","v":1.2361153166940574E-3},{"$f":"+CSERAP!X18","v":0},{"$f":"+CX!W18","v":0},{"$f":"+CX!X18","v":0},{"$f":"+CCONAP!W18","v":4.0356096605102913E-3},{"$f":"+CCONAP!X18","v":0},{"$f":"+CENEGEN!W18","v":0.13557681254571946},{"$f":"+CENEGEN!X18","v":0},{"$f":"+CPOTGEN!W18","v":9.796440900495962E-6},{"$f":"+CPOTGEN!X18","v":0},{"$f":"+CPT!W18","v":8.7359905350724656E-4},{"$f":"+CPT!X18","v":0.12912412421985206},{"$f":"+CPET!W18","v":1.6883133845818656E-4},{"$f":"+CPET!X18","v":0},{"$f":"+CPERDP!AM18","v":0},{"$f":"+CPERDP!AN18","v":0},{"$f":"+CPERDE!AM18","v":1.1116165609915565E-2},{"$f":"+CPERDE!AN18","v":0.21123639982807002}]
["MTH Fuera de Punta Bajo",{"$f":"+CD!W19","v":0},{"$f":"+CD!X19","v":3.3025100608537126},{"$f":"+CCOMF!W19","v":0},{"$f":"+CCOMF!X19","v":0},{"$f":"+CCOMV!W19","v":1.0803165360461062E-2},{"$f":"+CCOMV!X19","v":0},{"$f":"+CSERAP!W19","v":1.2361153166940574E-3},{"$f":"+CSERAP!X19","v":0},{"$f":"+CX!W19","v":0},{"$f":"+CX!X19","v":0},{"$f":"+CCONAP!W19","v":4.0356096605102913E-3},{"$f":"+CCONAP!X19","v":0},{"$f":"+CENEGEN!W19","v":7.1356217129326036E-2},{"$f":"+CENEGEN!X19","v":0},{"$f":"+CPOTGEN!W19","v":9.796440900495962E-6},{"$f":"+CPOTGEN!X19","v":0},{"$f":"+CPT!W19","v":8.7359905350724656E-4},{"$f":"+CPT!X19","v":0.12912412421985206},{"$f":"+CPET!W19","v":1.6883133845818656E-4},{"$f":"+CPET!X19","v":0},{"$f":"+CPERDP!AM19","v":0},{"$f":"+CPERDP!AN19","v":0},{"$f":"+CPERDE!AM19","v":1.1116165609915565E-2},{"$f":"+CPERDE!AN19","v":0.21123639982807002}]
["MTD",{"$f":"+CD!W20","v":0},{"$f":"+CD!X20","v":0},{"$f":"+CCOMF!W20","v":0},{"$f":"+CCOMF!X20","v":13.673516263735189},{"$f":"+CCOMV!W20","v":0},{"$f":"+CCOMV!X20","v":0},{"$f":"+CSERAP!W20","v":0},{"$f":"+CSERAP!X20","v":0},{"$f":"+CX!W20","v":0},{"$f":"+CX!X20","v":117.19894085338832},{"$f":"+CCONAP!W20","v":0},{"$f":"+CCONAP!X20","v":0},{"$f":"+CENEGEN!W20","v":0},{"$f":"+CENEGEN!X20","v":0},{"$f":"+CPOTGEN!W20","v":0},{"$f":"+CPOTGEN!X20","v":0},{"$f":"+CPT!W20","v":0},{"$f":"+CPT!X20","v":0},{"$f":"+CPET!W20","v":0},{"$f":"+CPET!X20","v":0},{"$f":"+CPERDP!AM20","v":0},{"$f":"+CPERDP!AN20","v":0},{"$f":"+CPERDE!AM20","v":0},{"$f":"+CPERDE!AN20","v":0}]
["MTD_1 (0-10,000)",{"$f":"+CD!W21","v":0},{"$f":"+CD!X21","v":21.639327745067796},{"$f":"+CCOMF!W21","v":0},{"$f":"+CCOMF!X21","v":13.673516263735189},{"$f":"+CCOMV!W21","v":1.0803135314203712E-2},{"$f":"+CCOMV!X21","v":0},{"$f":"+CSERAP!W21","v":1.2361257429488509E-3},{"$f":"+CSERAP!X21","v":0},{"$f":"+CX!W21","v":0},{"$f":"+CX!X21","v":0},{"$f":"+CCONAP!W21","v":4.0356083510429408E-3},{"$f":"+CCONAP!X21","v":0},{"$f":"+CENEGEN!W21","v":9.7897848275806151E-2},{"$f":"+CENEGEN!X21","v":0},{"$f":"+CPOTGEN!W21","v":1.9290050504408896E-2},{"$f":"+CPOTGEN!X21","v":1.1900659380462728},{"$f":"+CPT!W21","v":4.4509549646453983E-3},{"$f":"+CPT!X21","v":1.5560320106965739},{"$f":"+CPET!W21","v":1.6883128367609811E-4},{"$f":"+CPET!X21","v":0},{"$f":"+CPERDP!AM21","v":0},{"$f":"+CPERDP!AN21","v":0},{"$f":"+CPERDE!AM21","v":1.1192003264190968E-2},{"$f":"+CPERDE!AN21","v":0.34023212275416537}]
["MTD_2 (10,001-30,000)",{"$f":"+CD!W32","v":0},{"$f":"+CD!X32","v":0},{"$f":"+CCOMF!W32","v":0},{"$f":"+CCOMF!X32","v":0},{"$f":"+CCOMV!W32","v":0},{"$f":"+CCOMV!X32","v":0},{"$f":"+CSERAP!W32","v":0},{"$f":"+CSERAP!X32","v":0},{"$f":"+CX!W32","v":0},{"$f":"+CX!X32","v":0},{"$f":"+CCONAP!W32","v":0},{"$f":"+CCONAP!X32","v":0},{"$f":"+CENEGEN!W32","v":0},{"$f":"+CENEGEN!X32","v":0},{"$f":"+CPOTGEN!W32","v":0},{"$f":"+CPOTGEN!X32","v":0},{"$f":"+CPT!W32","v":0},{"$f":"+CPT!X32","v":0},{"$f":"+CPET!W32","v":0},{"$f":"+CPET!X32","v":0},{"$f":"+CPERDP!AM32","v":0},{"$f":"+CPERDP!AN32","v":0},{"$f":"+CPERDE!AM32","v":0},{"$f":"+CPERDE!AN32","v":0}]
["MTD_3 (30,001-50,000)",{"$f":"+CD!W43","v":0},{"$f":"+CD!X43","v":0},{"$f":"+CCOMF!W43","v":0},{"$f":"+CCOMF!X43","v":0},{"$f":"+CCOMV!W43","v":0},{"$f":"+CCOMV!X43","v":0},{"$f":"+CSERAP!W43","v":0},{"$f":"+CSERAP!X43","v":0},{"$f":"+CX!W43","v":0},{"$f":"+CX!X43","v":0},{"$f":"+CCONAP!W43","v":0},{"$f":"+CCONAP!X43","v":0},{"$f":"+CENEGEN!W43","v":0},{"$f":"+CENEGEN!X43","v":0},{"$f":"+CPOTGEN!W43","v":0},{"$f":"+CPOTGEN!X43","v":0},{"$f":"+CPT!W43","v":0},{"$f":"+CPT!X43","v":0},{"$f":"+CPET!W43","v":0},{"$f":"+CPET!X43","v":0},{"$f":"+CPERDP!AM43","v":0},{"$f":"+CPERDP!AN43","v":0},{"$f":"+CPERDE!AM43","v":0},{"$f":"+CPERDE!AN43","v":0}]
["MTD_4 (50,001-más)",{"$f":"+CD!W54","v":0},{"$f":"+CD!X54","v":0},{"$f":"+CCOMF!W54","v":0},{"$f":"+CCOMF!X54","v":0},{"$f":"+CCOMV!W54","v":0},{"$f":"+CCOMV!X54","v":0},{"$f":"+CSERAP!W54","v":0},{"$f":"+CSERAP!X54","v":0},{"$f":"+CX!W54","v":0},{"$f":"+CX!X54","v":0},{"$f":"+CCONAP!W54","v":0},{"$f":"+CCONAP!X54","v":0},{"$f":"+CENEGEN!W54","v":0},{"$f":"+CENEGEN!X54","v":0},{"$f":"+CPOTGEN!W54","v":0},{"$f":"+CPOTGEN!X54","v":0},{"$f":"+CPT!W54","v":0},{"$f":"+CPT!X54","v":0},{"$f":"+CPET!W54","v":0},{"$f":"+CPET!X54","v":0},{"$f":"+CPERDP!AM54","v":0},{"$f":"+CPERDP!AN54","v":0},{"$f":"+CPERDE!AM54","v":0},{"$f":"+CPERDE!AN54","v":0}]
["MTD_5 (xxx)",{"$f":"+CD!W65","v":0},{"$f":"+CD!X65","v":0},{"$f":"+CCOMF!W65","v":0},{"$f":"+CCOMF!X65","v":0},{"$f":"+CCOMV!W65","v":0},{"$f":"+CCOMV!X65","v":0},{"$f":"+CSERAP!W65","v":0},{"$f":"+CSERAP!X65","v":0},{"$f":"+CX!W65","v":0},{"$f":"+CX!X65","v":0},{"$f":"+CCONAP!W65","v":0},{"$f":"+CCONAP!X65","v":0},{"$f":"+CENEGEN!W65","v":0},{"$f":"+CENEGEN!X65","v":0},{"$f":"+CPOTGEN!W65","v":0},{"$f":"+CPOTGEN!X65","v":0},{"$f":"+CPT!W65","v":0},{"$f":"+CPT!X65","v":0},{"$f":"+CPET!W65","v":0},{"$f":"+CPET!X65","v":0},{"$f":"+CPERDP!AM65","v":0},{"$f":"+CPERDP!AN65","v":0},{"$f":"+CPERDE!AM65","v":0},{"$f":"+CPERDE!AN65","v":0}]
["BTH",{"$f":"+CD!W76","v":0},{"$f":"+CD!X76","v":0},{"$f":"+CCOMF!W76","v":0},{"$f":"+CCOMF!X76","v":5.4466179942909765},{"$f":"+CCOMV!W76","v":0},{"$f":"+CCOMV!X76","v":0},{"$f":"+CSERAP!W76","v":0},{"$f":"+CSERAP!X76","v":0},{"$f":"+CX!W76","v":0},{"$f":"+CX!X76","v":117.20409363173505},{"$f":"+CCONAP!W76","v":0},{"$f":"+CCONAP!X76","v":0},{"$f":"+CENEGEN!W76","v":0},{"$f":"+CENEGEN!X76","v":0},{"$f":"+CPOTGEN!W76","v":0},{"$f":"+CPOTGEN!X76","v":0},{"$f":"+CPT!W76","v":0},{"$f":"+CPT!X76","v":0},{"$f":"+CPET!W76","v":0},{"$f":"+CPET!X76","v":0},{"$f":"+CPERDP!AM76","v":0},{"$f":"+CPERDP!AN76","v":0},{"$f":"+CPERDE!AM76","v":0},{"$f":"+CPERDE!AN76","v":0}]
["BTH Punta",{"$f":"+CD!W77","v":0},{"$f":"+CD!X77","v":23.343952164018379},{"$f":"+CCOMF!W77","v":0},{"$f":"+CCOMF!X77","v":0},{"$f":"+CCOMV!W77","v":1.080316536046106E-2},{"$f":"+CCOMV!X77","v":0},{"$f":"+CSERAP!W77","v":1.2361153166940576E-3},{"$f":"+CSERAP!X77","v":0},{"$f":"+CX!W77","v":0},{"$f":"+CX!X77","v":0},{"$f":"+CCONAP!W77","v":4.0356096605102931E-3},{"$f":"+CCONAP!X77","v":0},{"$f":"+CENEGEN!W77","v":0.22198703780328008},{"$f":"+CENEGEN!X77","v":0},{"$f":"+CPOTGEN!W77","v":6.2429634089774015E-4},{"$f":"+CPOTGEN!X77","v":5.2955109827962435E-2},{"$f":"+CPT!W77","v":3.8788199519307329E-2},{"$f":"+CPT!X77","v":7.9307946773530471},{"$f":"+CPET!W77","v":1.6883133845818667E-4},{"$f":"+CPET!X77","v":0},{"$f":"+CPERDP!AM77","v":0},{"$f":"+CPERDP!AN77","v":0},{"$f":"+CPERDE!AM77","v":1.377061061423264E-2},{"$f":"+CPERDE!AN77","v":0.19928996547216066}]
["BTH Fuera de Punta Medio",{"$f":"+CD!W78","v":0},{"$f":"+CD!X78","v":2.8231134391168835},{"$f":"+CCOMF!W78","v":0},{"$f":"+CCOMF!X78","v":0},{"$f":"+CCOMV!W78","v":1.080316536046106E-2},{"$f":"+CCOMV!X78","v":0},{"$f":"+CSERAP!W78","v":1.2361153166940576E-3},{"$f":"+CSERAP!X78","v":0},{"$f":"+CX!W78","v":0},{"$f":"+CX!X78","v":0},{"$f":"+CCONAP!W78","v":4.0356096605102931E-3},{"$f":"+CCONAP!X78","v":0},{"$f":"+CENEGEN!W78","v":9.1227549782169903E-2},{"$f":"+CENEGEN!X78","v":0},{"$f":"+CPOTGEN!W78","v":6.2429634089774015E-4},{"$f":"+CPOTGEN!X78","v":0},{"$f":"+CPT!W78","v":3.8788199519307329E-2},{"$f":"+CPT!X78","v":7.9307946773530471},{"$f":"+CPET!W78","v":1.6883133845818667E-4},{"$f":"+CPET!X78","v":0},{"$f":"+CPERDP!AM78","v":0},{"$f":"+CPERDP!AN78","v":0},{"$f":"+CPERDE!AM78","v":1.039025615975539E-2},{"$f":"+CPERDE!AN78","v":0.19928996547216066}]
["BTH Fuera de Punta Bajo",{"$f":"+CD!W79","v":0},{"$f":"+CD!X79","v":2.8231134391168835},{"$f":"+CCOMF!W79","v":0},{"$f":"+CCOMF!X79","v":0},{"$f":"+CCOMV!W79","v":1.080316536046106E-2},{"$f":"+CCOMV!X79","v":0},{"$f":"+CSERAP!W79","v":1.2361153166940576E-3},{"$f":"+CSERAP!X79","v":0},{"$f":"+CX!W79","v":0},{"$f":"+CX!X79","v":0},{"$f":"+CCONAP!W79","v":4.0356096605102931E-3},{"$f":"+CCONAP!X79","v":0},{"$f":"+CENEGEN!W79","v":3.04091832607233E-2},{"$f":"+CENEGEN!X79","v":0},{"$f":"+CPOTGEN!W79","v":6.2429634089774015E-4},{"$f":"+CPOTGEN!X79","v":0},{"$f":"+CPT!W79","v":3.8788199519307329E-2},{"$f":"+CPT!X79","v":7.9307946773530471},{"$f":"+CPET!W79","v":1.6883133845818667E-4},{"$f":"+CPET!X79","v":0},{"$f":"+CPERDP!AM79","v":0},{"$f":"+CPERDP!AN79","v":0},{"$f":"+CPERDE!AM79","v":1.039025615975539E-2},{"$f":"+CPERDE!AN79","v":0.19928996547216066}]
["BTD",{"$f":"+CD!W80","v":0},{"$f":"+CD!X80","v":0},{"$f":"+CCOMF!W80","v":0},{"$f":"+CCOMF!X80","v":5.4466179942909747},{"$f":"+CCOMV!W80","v":0},{"$f":"+CCOMV!X80","v":0},{"$f":"+CSERAP!W80","v":0},{"$f":"+CSERAP!X80","v":0},{"$f":"+CX!W80","v":0},{"$f":"+CX!X80","v":117.20303612399154},{"$f":"+CCONAP!W80","v":0},{"$f":"+CCONAP!X80","v":0},{"$f":"+CENEGEN!W80","v":0},{"$f":"+CENEGEN!X80","v":0},{"$f":"+CPOTGEN!W80","v":0},{"$f":"+CPOTGEN!X80","v":0},{"$f":"+CPT!W80","v":0},{"$f":"+CPT!X80","v":0},{"$f":"+CPET!W80","v":0},{"$f":"+CPET!X80","v":0},{"$f":"+CPERDP!AM80","v":0},{"$f":"+CPERDP!AN80","v":0},{"$f":"+CPERDE!AM80","v":0},{"$f":"+CPERDE!AN80","v":0}]
["BTD_1 (0-10,000)",{"$f":"+CD!W81","v":0},{"$f":"+CD!X81","v":22.851266848306434},{"$f":"+CCOMF!W81","v":0},{"$f":"+CCOMF!X81","v":5.4466179942909747},{"$f":"+CCOMV!W81","v":1.0838089386410827E-2},{"$f":"+CCOMV!X81","v":0},{"$f":"+CSERAP!W81","v":1.2429446830846324E-3},{"$f":"+CSERAP!X81","v":0},{"$f":"+CX!W81","v":0},{"$f":"+CX!X81","v":0},{"$f":"+CCONAP!W81","v":4.0445776819780952E-3},{"$f":"+CCONAP!X81","v":0},{"$f":"+CENEGEN!W81","v":8.9475492747697616E-2},{"$f":"+CENEGEN!X81","v":0},{"$f":"+CPOTGEN!W81","v":2.020792847754091E-2},{"$f":"+CPOTGEN!X81","v":1.122574450040396},{"$f":"+CPT!W81","v":3.3989347345075457E-3},{"$f":"+CPT!X81","v":0.97141855222196294},{"$f":"+CPET!W81","v":1.6883133845818659E-4},{"$f":"+CPET!X81","v":0},{"$f":"+CPERDP!AM81","v":0},{"$f":"+CPERDP!AN81","v":0},{"$f":"+CPERDE!AM81","v":1.1213675834563949E-2},{"$f":"+CPERDE!AN81","v":0.2786850841620932}]
["BTD_2 (10,001-30,000)",{"$f":"+CD!W92","v":0},{"$f":"+CD!X92","v":22.851266848306434},{"$f":"+CCOMF!W92","v":0},{"$f":"+CCOMF!X92","v":5.4466179942909747},{"$f":"+CCOMV!W92","v":1.0838089386410827E-2},{"$f":"+CCOMV!X92","v":0},{"$f":"+CSERAP!W92","v":1.2429446830846324E-3},{"$f":"+CSERAP!X92","v":0},{"$f":"+CX!W92","v":0},{"$f":"+CX!X92","v":0},{"$f":"+CCONAP!W92","v":4.0445776819780952E-3},{"$f":"+CCONAP!X92","v":0},{"$f":"+CENEGEN!W92","v":9.6314508728632023E-2},{"$f":"+CENEGEN!X92","v":0},{"$f":"+CPOTGEN!W92","v":2.1753829445277945E-2},{"$f":"+CPOTGEN!X92","v":1.122574450040396},{"$f":"+CPT!W92","v":3.3989347345075457E-3},{"$f":"+CPT!X92","v":0.97141855222196294},{"$f":"+CPET!W92","v":1.6883133845818659E-4},{"$f":"+CPET!X92","v":0},{"$f":"+CPERDP!AM92","v":0},{"$f":"+CPERDP!AN92","v":0},{"$f":"+CPERDE!AM92","v":1.1213675834563949E-2},{"$f":"+CPERDE!AN92","v":0.2786850841620932}]
["BTD_3 (30,001-50,000)",{"$f":"+CD!W103","v":0},{"$f":"+CD!X103","v":22.851266848306434},{"$f":"+CCOMF!W103","v":0},{"$f":"+CCOMF!X103","v":5.4466179942909747},{"$f":"+CCOMV!W103","v":1.0838089386410827E-2},{"$f":"+CCOMV!X103","v":0},{"$f":"+CSERAP!W103","v":1.2429446830846324E-3},{"$f":"+CSERAP!X103","v":0},{"$f":"+CX!W103","v":0},{"$f":"+CX!X103","v":0},{"$f":"+CCONAP!W103","v":4.0445776819780952E-3},{"$f":"+CCONAP!X103","v":0},{"$f":"+CENEGEN!W103","v":0.10111553713931662},{"$f":"+CENEGEN!X103","v":0},{"$f":"+CPOTGEN!W103","v":2.2821502056089134E-2},{"$f":"+CPOTGEN!X103","v":1.122574450040396},{"$f":"+CPT!W103","v":3.3989347345075457E-3},{"$f":"+CPT!X103","v":0.97141855222196294},{"$f":"+CPET!W103","v":1.6883133845818659E-4},{"$f":"+CPET!X103","v":0},{"$f":"+CPERDP!AM103","v":0},{"$f":"+CPERDP!AN103","v":0},{"$f":"+CPERDE!AM103","v":1.1213675834563949E-2},{"$f":"+CPERDE!AN103","v":0.2786850841620932}]
["BTD_4 (50,001-más)",{"$f":"+CD!W114","v":0},{"$f":"+CD!X114","v":22.851266848306434},{"$f":"+CCOMF!W114","v":0},{"$f":"+CCOMF!X114","v":5.4466179942909747},{"$f":"+CCOMV!W114","v":1.0838089386410827E-2},{"$f":"+CCOMV!X114","v":0},{"$f":"+CSERAP!W114","v":1.2429446830846324E-3},{"$f":"+CSERAP!X114","v":0},{"$f":"+CX!W114","v":0},{"$f":"+CX!X114","v":0},{"$f":"+CCONAP!W114","v":4.0445776819780952E-3},{"$f":"+CCONAP!X114","v":0},{"$f":"+CENEGEN!W114","v":0.12300430748517256},{"$f":"+CENEGEN!X114","v":0},{"$f":"+CPOTGEN!W114","v":2.7770609470786824E-2},{"$f":"+CPOTGEN!X114","v":1.122574450040396},{"$f":"+CPT!W114","v":3.3989347345075457E-3},{"$f":"+CPT!X114","v":0.97141855222196294},{"$f":"+CPET!W114","v":1.6883133845818659E-4},{"$f":"+CPET!X114","v":0},{"$f":"+CPERDP!AM114","v":0},{"$f":"+CPERDP!AN114","v":0},{"$f":"+CPERDE!AM114","v":1.1213675834563949E-2},{"$f":"+CPERDE!AN114","v":0.2786850841620932}]
["BTD_5 (xxx)",{"$f":"+CD!W125","v":0},{"$f":"+CD!X125","v":0},{"$f":"+CCOMF!W125","v":0},{"$f":"+CCOMF!X125","v":0},{"$f":"+CCOMV!W125","v":0},{"$f":"+CCOMV!X125","v":0},{"$f":"+CSERAP!W125","v":0},{"$f":"+CSERAP!X125","v":0},{"$f":"+CX!W125","v":0},{"$f":"+CX!X125","v":0},{"$f":"+CCONAP!W125","v":0},{"$f":"+CCONAP!X125","v":0},{"$f":"+CENEGEN!W125","v":0},{"$f":"+CENEGEN!X125","v":0},{"$f":"+CPOTGEN!W125","v":0},{"$f":"+CPOTGEN!X125","v":0},{"$f":"+CPT!W125","v":0},{"$f":"+CPT!X125","v":0},{"$f":"+CPET!W125","v":0},{"$f":"+CPET!X125","v":0},{"$f":"+CPERDP!AM125","v":0},{"$f":"+CPERDP!AN125","v":0},{"$f":"+CPERDE!AM125","v":0},{"$f":"+CPERDE!AN125","v":0}]
["BTS",{"$f":"+CD!W136","v":0},{"$f":"+CD!X136","v":0},{"$f":"+CCOMF!W136","v":0},{"$f":"+CCOMF!X136","v":2.9240792578283203},{"$f":"+CCOMV!W136","v":0},{"$f":"+CCOMV!X136","v":0},{"$f":"+CSERAP!W136","v":0},{"$f":"+CSERAP!X136","v":0},{"$f":"+CX!W136","v":0},{"$f":"+CX!X136","v":11.649574448962747},{"$f":"+CCONAP!W136","v":0},{"$f":"+CCONAP!X136","v":0},{"$f":"+CENEGEN!W136","v":0},{"$f":"+CENEGEN!X136","v":0},{"$f":"+CPOTGEN!W136","v":0},{"$f":"+CPOTGEN!X136","v":0},{"$f":"+CPT!W136","v":0},{"$f":"+CPT!X136","v":0},{"$f":"+CPET!W136","v":0},{"$f":"+CPET!X136","v":0},{"$f":"+CPERDP!AM136","v":0},{"$f":"+CPERDP!AN136","v":0},{"$f":"+CPERDE!AM136","v":0},{"$f":"+CPERDE!AN136","v":0}]
["BTS_1 (0-300)",{"$f":"+CD!W137","v":5.8029201216210261E-2},{"$f":"+CD!X137","v":0},{"$f":"+CCOMF!W137","v":0},{"$f":"+CCOMF!X137","v":2.9240792578283203},{"$f":"+CCOMV!W137","v":1.1607110740508153E-2},{"$f":"+CCOMV!X137","v":0},{"$f":"+CSERAP!W137","v":1.3299914053734778E-3},{"$f":"+CSERAP!X137","v":0},{"$f":"+CX!W137","v":0},{"$f":"+CX!X137","v":0},{"$f":"+CCONAP!W137","v":4.3366147042284775E-3},{"$f":"+CCONAP!X137","v":0},{"$f":"+CENEGEN!W137","v":4.8453925566152918E-2},{"$f":"+CENEGEN!X137","v":0},{"$f":"+CPOTGEN!W137","v":3.3862364595534711E-2},{"$f":"+CPOTGEN!X137","v":0},{"$f":"+CPT!W137","v":8.4523747375795169E-3},{"$f":"+CPT!X137","v":0},{"$f":"+CPET!W137","v":1.6601479428186009E-4},{"$f":"+CPET!X137","v":0},{"$f":"+CPERDP!AM137","v":0},{"$f":"+CPERDP!AN137","v":0},{"$f":"+CPERDE!AM137","v":1.307260918467019E-2},{"$f":"+CPERDE!AN137","v":0}]
["BTS_2 (301-750)",{"$f":"+CD!W148","v":5.8029201216210261E-2},{"$f":"+CD!X148","v":0},{"$f":"+CCOMF!W148","v":0},{"$f":"+CCOMF!X148","v":2.9240792578283203},{"$f":"+CCOMV!W148","v":1.1607110740508153E-2},{"$f":"+CCOMV!X148","v":0},{"$f":"+CSERAP!W148","v":1.3299914053734778E-3},{"$f":"+CSERAP!X148","v":0},{"$f":"+CX!W148","v":0},{"$f":"+CX!X148","v":0},{"$f":"+CCONAP!W148","v":4.3366147042284775E-3},{"$f":"+CCONAP!X148","v":0},{"$f":"+CENEGEN!W148","v":9.2062458575690537E-2},{"$f":"+CENEGEN!X148","v":0},{"$f":"+CPOTGEN!W148","v":4.5102542162848321E-2},{"$f":"+CPOTGEN!X148","v":0},{"$f":"+CPT!W148","v":8.4523747375795169E-3},{"$f":"+CPT!X148","v":0},{"$f":"+CPET!W148","v":1.6601479428186009E-4},{"$f":"+CPET!X148","v":0},{"$f":"+CPERDP!AM148","v":0},{"$f":"+CPERDP!AN148","v":0},{"$f":"+CPERDE!AM148","v":1.307260918467019E-2},{"$f":"+CPERDE!AN148","v":0}]
["BTS_3 (751-más)",{"$f":"+CD!W159","v":5.8029201216210261E-2},{"$f":"+CD!X159","v":0},{"$f":"+CCOMF!W159","v":0},{"$f":"+CCOMF!X159","v":2.9240792578283203},{"$f":"+CCOMV!W159","v":1.1607110740508153E-2},{"$f":"+CCOMV!X159","v":0},{"$f":"+CSERAP!W159","v":1.3299914053734778E-3},{"$f":"+CSERAP!X159","v":0},{"$f":"+CX!W159","v":0},{"$f":"+CX!X159","v":0},{"$f":"+CCONAP!W159","v":4.3366147042284775E-3},{"$f":"+CCONAP!X159","v":0},{"$f":"+CENEGEN!W159","v":0.18412491715138107},{"$f":"+CENEGEN!X159","v":0},{"$f":"+CPOTGEN!W159","v":5.7601477785807459E-2},{"$f":"+CPOTGEN!X159","v":0},{"$f":"+CPT!W159","v":8.4523747375795169E-3},{"$f":"+CPT!X159","v":0},{"$f":"+CPET!W159","v":1.6601479428186009E-4},{"$f":"+CPET!X159","v":0},{"$f":"+CPERDP!AM159","v":0},{"$f":"+CPERDP!AN159","v":0},{"$f":"+CPERDE!AM159","v":1.307260918467019E-2},{"$f":"+CPERDE!AN159","v":0}]
["BTS_4 (xxx)",{"$f":"+CD!W170","v":0},{"$f":"+CD!X170","v":0},{"$f":"+CCOMF!W170","v":0},{"$f":"+CCOMF!X170","v":0},{"$f":"+CCOMV!W170","v":0},{"$f":"+CCOMV!X170","v":0},{"$f":"+CSERAP!W170","v":0},{"$f":"+CSERAP!X170","v":0},{"$f":"+CX!W170","v":0},{"$f":"+CX!X170","v":0},{"$f":"+CCONAP!W170","v":0},{"$f":"+CCONAP!X170","v":0},{"$f":"+CENEGEN!W170","v":0},{"$f":"+CENEGEN!X170","v":0},{"$f":"+CPOTGEN!W170","v":0},{"$f":"+CPOTGEN!X170","v":0},{"$f":"+CPT!W170","v":0},{"$f":"+CPT!X170","v":0},{"$f":"+CPET!W170","v":0},{"$f":"+CPET!X170","v":0},{"$f":"+CPERDP!AM170","v":0},{"$f":"+CPERDP!AN170","v":0},{"$f":"+CPERDE!AM170","v":0},{"$f":"+CPERDE!AN170","v":0}]
["BTS_5 (xxx)",{"$f":"+CD!W181","v":0},{"$f":"+CD!X181","v":0},{"$f":"+CCOMF!W181","v":0},{"$f":"+CCOMF!X181","v":0},{"$f":"+CCOMV!W181","v":0},{"$f":"+CCOMV!X181","v":0},{"$f":"+CSERAP!W181","v":0},{"$f":"+CSERAP!X181","v":0},{"$f":"+CX!W181","v":0},{"$f":"+CX!X181","v":0},{"$f":"+CCONAP!W181","v":0},{"$f":"+CCONAP!X181","v":0},{"$f":"+CENEGEN!W181","v":0},{"$f":"+CENEGEN!X181","v":0},{"$f":"+CPOTGEN!W181","v":0},{"$f":"+CPOTGEN!X181","v":0},{"$f":"+CPT!W181","v":0},{"$f":"+CPT!X181","v":0},{"$f":"+CPET!W181","v":0},{"$f":"+CPET!X181","v":0},{"$f":"+CPERDP!AM181","v":0},{"$f":"+CPERDP!AN181","v":0},{"$f":"+CPERDE!AM181","v":0},{"$f":"+CPERDE!AN181","v":0}]
["BTSH",{"$f":"+CD!W196","v":0},{"$f":"+CD!X196","v":0},{"$f":"+CCOMF!W196","v":0},{"$f":"+CCOMF!X196","v":2.9280456236566601},{"$f":"+CCOMV!W196","v":0},{"$f":"+CCOMV!X196","v":0},{"$f":"+CSERAP!W196","v":0},{"$f":"+CSERAP!X196","v":0},{"$f":"+CX!W196","v":0},{"$f":"+CX!X196","v":11.661837392082884},{"$f":"+CCONAP!W196","v":0},{"$f":"+CCONAP!X196","v":0},{"$f":"+CENEGEN!W196","v":0},{"$f":"+CENEGEN!X196","v":0},{"$f":"+CPOTGEN!W196","v":0},{"$f":"+CPOTGEN!X196","v":0},{"$f":"+CPT!W196","v":0},{"$f":"+CPT!X196","v":0},{"$f":"+CPET!W196","v":0},{"$f":"+CPET!X196","v":0},{"$f":"+CPERDP!AM196","v":0},{"$f":"+CPERDP!AN196","v":0},{"$f":"+CPERDE!AM196","v":0},{"$f":"+CPERDE!AN196","v":0}]
[{"$f":"+A491","v":"BTSH_1 Punta"},{"$f":"+CD!W198","v":5.5269469330543691E-2},{"$f":"+CD!X198","v":0},{"$f":"+CCOMF!W198","v":0},{"$f":"+CCOMF!X198","v":2.9280456236566601},{"$f":"+CCOMV!W198","v":1.1089709987017547E-2},{"$f":"+CCOMV!X198","v":0},{"$f":"+CSERAP!W198","v":1.2980719698015225E-3},{"$f":"+CSERAP!X198","v":0},{"$f":"+CX!W198","v":0},{"$f":"+CX!X198","v":0},{"$f":"+CCONAP!W198","v":4.1074881260549159E-3},{"$f":"+CCONAP!X198","v":0},{"$f":"+CENEGEN!W198","v":0.2708063103747021},{"$f":"+CENEGEN!X198","v":0},{"$f":"+CPOTGEN!W198","v":3.9711907490414047E-2},{"$f":"+CPOTGEN!X198","v":0},{"$f":"+CPT!W198","v":8.004117289218151E-3},{"$f":"+CPT!X198","v":0},{"$f":"+CPET!W198","v":1.5216364359333829E-4},{"$f":"+CPET!X198","v":0},{"$f":"+CPERDP!AM198","v":0},{"$f":"+CPERDP!AN198","v":0},{"$f":"+CPERDE!AM198","v":1.2918893774246128E-2},{"$f":"+CPERDE!AN198","v":0}]
["BTSH_1 Fuera de Punta Medio",{"$f":"+CD!W199","v":5.5269469330543691E-2},{"$f":"+CD!X199","v":0},{"$f":"+CCOMF!W199","v":0},{"$f":"+CCOMF!X199","v":2.9280456236566601},{"$f":"+CCOMV!W199","v":1.1089709987017547E-2},{"$f":"+CCOMV!X199","v":0},{"$f":"+CSERAP!W199","v":1.2980719698015225E-3},{"$f":"+CSERAP!X199","v":0},{"$f":"+CX!W199","v":0},{"$f":"+CX!X199","v":0},{"$f":"+CCONAP!W199","v":4.1074881260549159E-3},{"$f":"+CCONAP!X199","v":0},{"$f":"+CENEGEN!W199","v":7.862118688297802E-2},{"$f":"+CENEGEN!X199","v":0},{"$f":"+CPOTGEN!W199","v":3.9711907490414047E-2},{"$f":"+CPOTGEN!X199","v":0},{"$f":"+CPT!W199","v":8.004117289218151E-3},{"$f":"+CPT!X199","v":0},{"$f":"+CPET!W199","v":1.5216364359333829E-4},{"$f":"+CPET!X199","v":0},{"$f":"+CPERDP!AM199","v":0},{"$f":"+CPERDP!AN199","v":0},{"$f":"+CPERDE!AM199","v":1.2918893774246128E-2},{"$f":"+CPERDE!AN199","v":0}]
["BTSH_1 Fuera de Punta Bajo",{"$f":"+CD!W200","v":5.5269469330543691E-2},{"$f":"+CD!X200","v":0},{"$f":"+CCOMF!W200","v":0},{"$f":"+CCOMF!X200","v":2.9280456236566601},{"$f":"+CCOMV!W200","v":1.1089709987017547E-2},{"$f":"+CCOMV!X200","v":0},{"$f":"+CSERAP!W200","v":1.2980719698015225E-3},{"$f":"+CSERAP!X200","v":0},{"$f":"+CX!W200","v":0},{"$f":"+CX!X200","v":0},{"$f":"+CCONAP!W200","v":4.1074881260549159E-3},{"$f":"+CCONAP!X200","v":0},{"$f":"+CENEGEN!W200","v":1.7471374862884006E-3},{"$f":"+CENEGEN!X200","v":0},{"$f":"+CPOTGEN!W200","v":3.9711907490414047E-2},{"$f":"+CPOTGEN!X200","v":0},{"$f":"+CPT!W200","v":8.004117289218151E-3},{"$f":"+CPT!X200","v":0},{"$f":"+CPET!W200","v":1.5216364359333829E-4},{"$f":"+CPET!X200","v":0},{"$f":"+CPERDP!AM200","v":0},{"$f":"+CPERDP!AN200","v":0},{"$f":"+CPERDE!AM200","v":1.2918893774246128E-2},{"$f":"+CPERDE!AN200","v":0}]
["BTSH_2 Punta",{"$f":"+CD!W202","v":0},{"$f":"+CD!X202","v":0},{"$f":"+CCOMF!W202","v":0},{"$f":"+CCOMF!X202","v":0},{"$f":"+CCOMV!W202","v":0},{"$f":"+CCOMV!X202","v":0},{"$f":"+CSERAP!W202","v":0},{"$f":"+CSERAP!X202","v":0},{"$f":"+CX!W202","v":0},{"$f":"+CX!X202","v":0},{"$f":"+CCONAP!W202","v":0},{"$f":"+CCONAP!X202","v":0},{"$f":"+CENEGEN!W202","v":0},{"$f":"+CENEGEN!X202","v":0},{"$f":"+CPOTGEN!W202","v":0},{"$f":"+CPOTGEN!X202","v":0},{"$f":"+CPT!W202","v":0},{"$f":"+CPT!X202","v":0},{"$f":"+CPET!W202","v":0},{"$f":"+CPET!X202","v":0},{"$f":"+CPERDP!AM202","v":0},{"$f":"+CPERDP!AN202","v":0},{"$f":"+CPERDE!AM202","v":0},{"$f":"+CPERDE!AN202","v":0}]
["BTSH_2 Fuera de Punta Medio",{"$f":"+CD!W203","v":0},{"$f":"+CD!X203","v":0},{"$f":"+CCOMF!W203","v":0},{"$f":"+CCOMF!X203","v":0},{"$f":"+CCOMV!W203","v":0},{"$f":"+CCOMV!X203","v":0},{"$f":"+CSERAP!W203","v":0},{"$f":"+CSERAP!X203","v":0},{"$f":"+CX!W203","v":0},{"$f":"+CX!X203","v":0},{"$f":"+CCONAP!W203","v":0},{"$f":"+CCONAP!X203","v":0},{"$f":"+CENEGEN!W203","v":0},{"$f":"+CENEGEN!X203","v":0},{"$f":"+CPOTGEN!W203","v":0},{"$f":"+CPOTGEN!X203","v":0},{"$f":"+CPT!W203","v":0},{"$f":"+CPT!X203","v":0},{"$f":"+CPET!W203","v":0},{"$f":"+CPET!X203","v":0},{"$f":"+CPERDP!AM203","v":0},{"$f":"+CPERDP!AN203","v":0},{"$f":"+CPERDE!AM203","v":0},{"$f":"+CPERDE!AN203","v":0}]
["BTSH_2 Fuera de Punta Bajo",{"$f":"+CD!W204","v":0},{"$f":"+CD!X204","v":0},{"$f":"+CCOMF!W204","v":0},{"$f":"+CCOMF!X204","v":0},{"$f":"+CCOMV!W204","v":0},{"$f":"+CCOMV!X204","v":0},{"$f":"+CSERAP!W204","v":0},{"$f":"+CSERAP!X204","v":0},{"$f":"+CX!W204","v":0},{"$f":"+CX!X204","v":0},{"$f":"+CCONAP!W204","v":0},{"$f":"+CCONAP!X204","v":0},{"$f":"+CENEGEN!W204","v":0},{"$f":"+CENEGEN!X204","v":0},{"$f":"+CPOTGEN!W204","v":0},{"$f":"+CPOTGEN!X204","v":0},{"$f":"+CPT!W204","v":0},{"$f":"+CPT!X204","v":0},{"$f":"+CPET!W204","v":0},{"$f":"+CPET!X204","v":0},{"$f":"+CPERDP!AM204","v":0},{"$f":"+CPERDP!AN204","v":0},{"$f":"+CPERDE!AM204","v":0},{"$f":"+CPERDE!AN204","v":0}]
["BTSH_3 Punta",{"$f":"+CD!W206","v":0},{"$f":"+CD!X206","v":0},{"$f":"+CCOMF!W206","v":0},{"$f":"+CCOMF!X206","v":0},{"$f":"+CCOMV!W206","v":0},{"$f":"+CCOMV!X206","v":0},{"$f":"+CSERAP!W206","v":0},{"$f":"+CSERAP!X206","v":0},{"$f":"+CX!W206","v":0},{"$f":"+CX!X206","v":0},{"$f":"+CCONAP!W206","v":0},{"$f":"+CCONAP!X206","v":0},{"$f":"+CENEGEN!W206","v":0},{"$f":"+CENEGEN!X206","v":0},{"$f":"+CPOTGEN!W206","v":0},{"$f":"+CPOTGEN!X206","v":0},{"$f":"+CPT!W206","v":0},{"$f":"+CPT!X206","v":0},{"$f":"+CPET!W206","v":0},{"$f":"+CPET!X206","v":0},{"$f":"+CPERDP!AM206","v":0},{"$f":"+CPERDP!AN206","v":0},{"$f":"+CPERDE!AM206","v":0},{"$f":"+CPERDE!AN206","v":0}]
["BTSH_3 Fuera de Punta Medio",{"$f":"+CD!W207","v":0},{"$f":"+CD!X207","v":0},{"$f":"+CCOMF!W207","v":0},{"$f":"+CCOMF!X207","v":0},{"$f":"+CCOMV!W207","v":0},{"$f":"+CCOMV!X207","v":0},{"$f":"+CSERAP!W207","v":0},{"$f":"+CSERAP!X207","v":0},{"$f":"+CX!W207","v":0},{"$f":"+CX!X207","v":0},{"$f":"+CCONAP!W207","v":0},{"$f":"+CCONAP!X207","v":0},{"$f":"+CENEGEN!W207","v":0},{"$f":"+CENEGEN!X207","v":0},{"$f":"+CPOTGEN!W207","v":0},{"$f":"+CPOTGEN!X207","v":0},{"$f":"+CPT!W207","v":0},{"$f":"+CPT!X207","v":0},{"$f":"+CPET!W207","v":0},{"$f":"+CPET!X207","v":0},{"$f":"+CPERDP!AM207","v":0},{"$f":"+CPERDP!AN207","v":0},{"$f":"+CPERDE!AM207","v":0},{"$f":"+CPERDE!AN207","v":0}]
["BTSH_3 Fuera de Punta Bajo",{"$f":"+CD!W208","v":0},{"$f":"+CD!X208","v":0},{"$f":"+CCOMF!W208","v":0},{"$f":"+CCOMF!X208","v":0},{"$f":"+CCOMV!W208","v":0},{"$f":"+CCOMV!X208","v":0},{"$f":"+CSERAP!W208","v":0},{"$f":"+CSERAP!X208","v":0},{"$f":"+CX!W208","v":0},{"$f":"+CX!X208","v":0},{"$f":"+CCONAP!W208","v":0},{"$f":"+CCONAP!X208","v":0},{"$f":"+CENEGEN!W208","v":0},{"$f":"+CENEGEN!X208","v":0},{"$f":"+CPOTGEN!W208","v":0},{"$f":"+CPOTGEN!X208","v":0},{"$f":"+CPT!W208","v":0},{"$f":"+CPT!X208","v":0},{"$f":"+CPET!W208","v":0},{"$f":"+CPET!X208","v":0},{"$f":"+CPERDP!AM208","v":0},{"$f":"+CPERDP!AN208","v":0},{"$f":"+CPERDE!AM208","v":0},{"$f":"+CPERDE!AN208","v":0}]
["BTS Prepago",{"$f":"+CD!W209","v":0},{"$f":"+CD!X209","v":0},{"$f":"+CCOMF!W209","v":0},{"$f":"+CCOMF!X209","v":0},{"$f":"+CCOMV!W209","v":0},{"$f":"+CCOMV!X209","v":0},{"$f":"+CSERAP!W209","v":0},{"$f":"+CSERAP!X209","v":0},{"$f":"+CX!W209","v":0},{"$f":"+CX!X209","v":11.647950707753308},{"$f":"+CCONAP!W209","v":0},{"$f":"+CCONAP!X209","v":0},{"$f":"+CENEGEN!W209","v":0},{"$f":"+CENEGEN!X209","v":0},{"$f":"+CPOTGEN!W209","v":0},{"$f":"+CPOTGEN!X209","v":0},{"$f":"+CPT!W209","v":0},{"$f":"+CPT!X209","v":0},{"$f":"+CPET!W209","v":0},{"$f":"+CPET!X209","v":0},{"$f":"+CPERDP!AM209","v":0},{"$f":"+CPERDP!AN209","v":0},{"$f":"+CPERDE!AM209","v":0},{"$f":"+CPERDE!AN209","v":0}]
["BTS Prep",{"$f":"+CD!W210","v":5.8125543318166467E-2},{"$f":"+CD!X210","v":0},{"$f":"+CCOMF!W210","v":1.1763713595419559E-2},{"$f":"+CCOMF!X210","v":0},{"$f":"+CCOMV!W210","v":1.1589311967329857E-2},{"$f":"+CCOMV!X210","v":0},{"$f":"+CSERAP!W210","v":1.3880922712857966E-3},{"$f":"+CSERAP!X210","v":0},{"$f":"+CX!W210","v":0},{"$f":"+CX!X210","v":0},{"$f":"+CCONAP!W210","v":4.4044713971763344E-3},{"$f":"+CCONAP!X210","v":0},{"$f":"+CENEGEN!W210","v":6.0975407055055143E-2},{"$f":"+CENEGEN!X210","v":0},{"$f":"+CPOTGEN!W210","v":4.2083580667202719E-2},{"$f":"+CPOTGEN!X210","v":0},{"$f":"+CPT!W210","v":8.4766192087145295E-3},{"$f":"+CPT!X210","v":0},{"$f":"+CPET!W210","v":1.936076101996433E-4},{"$f":"+CPET!X210","v":0},{"$f":"+CPERDP!AM210","v":0},{"$f":"+CPERDP!AN210","v":0},{"$f":"+CPERDE!AM210","v":1.308942321866708E-2},{"$f":"+CPERDE!AN210","v":0}]
["X1D_2 (10,001-30,000)",{"$f":"+CD!W221","v":0},{"$f":"+CD!X221","v":0},{"$f":"+CCOMF!W221","v":0},{"$f":"+CCOMF!X221","v":0},{"$f":"+CCOMV!W221","v":0},{"$f":"+CCOMV!X221","v":0},{"$f":"+CSERAP!W221","v":0},{"$f":"+CSERAP!X221","v":0},{"$f":"+CX!W221","v":0},{"$f":"+CX!X221","v":0},{"$f":"+CCONAP!W221","v":0},{"$f":"+CCONAP!X221","v":0},{"$f":"+CENEGEN!W221","v":0},{"$f":"+CENEGEN!X221","v":0},{"$f":"+CPOTGEN!W221","v":0},{"$f":"+CPOTGEN!X221","v":0},{"$f":"+CPT!W221","v":0},{"$f":"+CPT!X221","v":0},{"$f":"+CPET!W221","v":0},{"$f":"+CPET!X221","v":0},{"$f":"+CPERDP!AM221","v":0},{"$f":"+CPERDP!AN221","v":0},{"$f":"+CPERDE!AM221","v":0},{"$f":"+CPERDE!AN221","v":0}]
["X1D_3 (30,001-50,000)",{"$f":"+CD!W232","v":0},{"$f":"+CD!X232","v":0},{"$f":"+CCOMF!W232","v":0},{"$f":"+CCOMF!X232","v":0},{"$f":"+CCOMV!W232","v":0},{"$f":"+CCOMV!X232","v":0},{"$f":"+CSERAP!W232","v":0},{"$f":"+CSERAP!X232","v":0},{"$f":"+CX!W232","v":0},{"$f":"+CX!X232","v":0},{"$f":"+CCONAP!W232","v":0},{"$f":"+CCONAP!X232","v":0},{"$f":"+CENEGEN!W232","v":0},{"$f":"+CENEGEN!X232","v":0},{"$f":"+CPOTGEN!W232","v":0},{"$f":"+CPOTGEN!X232","v":0},{"$f":"+CPT!W232","v":0},{"$f":"+CPT!X232","v":0},{"$f":"+CPET!W232","v":0},{"$f":"+CPET!X232","v":0},{"$f":"+CPERDP!AM232","v":0},{"$f":"+CPERDP!AN232","v":0},{"$f":"+CPERDE!AM232","v":0},{"$f":"+CPERDE!AN232","v":0}]
["X1D_4 (50,001-más)",{"$f":"+CD!W243","v":0},{"$f":"+CD!X243","v":0},{"$f":"+CCOMF!W243","v":0},{"$f":"+CCOMF!X243","v":0},{"$f":"+CCOMV!W243","v":0},{"$f":"+CCOMV!X243","v":0},{"$f":"+CSERAP!W243","v":0},{"$f":"+CSERAP!X243","v":0},{"$f":"+CX!W243","v":0},{"$f":"+CX!X243","v":0},{"$f":"+CCONAP!W243","v":0},{"$f":"+CCONAP!X243","v":0},{"$f":"+CENEGEN!W243","v":0},{"$f":"+CENEGEN!X243","v":0},{"$f":"+CPOTGEN!W243","v":0},{"$f":"+CPOTGEN!X243","v":0},{"$f":"+CPT!W243","v":0},{"$f":"+CPT!X243","v":0},{"$f":"+CPET!W243","v":0},{"$f":"+CPET!X243","v":0},{"$f":"+CPERDP!AM243","v":0},{"$f":"+CPERDP!AN243","v":0},{"$f":"+CPERDE!AM243","v":0},{"$f":"+CPERDE!AN243","v":0}]
["X1D_5 (xxx)",{"$f":"+CD!W254","v":0},{"$f":"+CD!X254","v":0},{"$f":"+CCOMF!W254","v":0},{"$f":"+CCOMF!X254","v":0},{"$f":"+CCOMV!W254","v":0},{"$f":"+CCOMV!X254","v":0},{"$f":"+CSERAP!W254","v":0},{"$f":"+CSERAP!X254","v":0},{"$f":"+CX!W254","v":0},{"$f":"+CX!X254","v":0},{"$f":"+CCONAP!W254","v":0},{"$f":"+CCONAP!X254","v":0},{"$f":"+CENEGEN!W254","v":0},{"$f":"+CENEGEN!X254","v":0},{"$f":"+CPOTGEN!W254","v":0},{"$f":"+CPOTGEN!X254","v":0},{"$f":"+CPT!W254","v":0},{"$f":"+CPT!X254","v":0},{"$f":"+CPET!W254","v":0},{"$f":"+CPET!X254","v":0},{"$f":"+CPERDP!AM254","v":0},{"$f":"+CPERDP!AN254","v":0},{"$f":"+CPERDE!AM254","v":0},{"$f":"+CPERDE!AN254","v":0}]
["X2H",{"$f":"+CD!W265","v":0},{"$f":"+CD!X265","v":0},{"$f":"+CCOMF!W265","v":0},{"$f":"+CCOMF!X265","v":0},{"$f":"+CCOMV!W265","v":0},{"$f":"+CCOMV!X265","v":0},{"$f":"+CSERAP!W265","v":0},{"$f":"+CSERAP!X265","v":0},{"$f":"+CX!W265","v":0},{"$f":"+CX!X265","v":0},{"$f":"+CCONAP!W265","v":0},{"$f":"+CCONAP!X265","v":0},{"$f":"+CENEGEN!W265","v":0},{"$f":"+CENEGEN!X265","v":0},{"$f":"+CPOTGEN!W265","v":0},{"$f":"+CPOTGEN!X265","v":0},{"$f":"+CPT!W265","v":0},{"$f":"+CPT!X265","v":0},{"$f":"+CPET!W265","v":0},{"$f":"+CPET!X265","v":0},{"$f":"+CPERDP!AM265","v":0},{"$f":"+CPERDP!AN265","v":0},{"$f":"+CPERDE!AM265","v":0},{"$f":"+CPERDE!AN265","v":0}]
["X2H Punta",{"$f":"+CD!W266","v":0},{"$f":"+CD!X266","v":0},{"$f":"+CCOMF!W266","v":0},{"$f":"+CCOMF!X266","v":0},{"$f":"+CCOMV!W266","v":0},{"$f":"+CCOMV!X266","v":0},{"$f":"+CSERAP!W266","v":0},{"$f":"+CSERAP!X266","v":0},{"$f":"+CX!W266","v":0},{"$f":"+CX!X266","v":0},{"$f":"+CCONAP!W266","v":0},{"$f":"+CCONAP!X266","v":0},{"$f":"+CENEGEN!W266","v":0},{"$f":"+CENEGEN!X266","v":0},{"$f":"+CPOTGEN!W266","v":0},{"$f":"+CPOTGEN!X266","v":0},{"$f":"+CPT!W266","v":0},{"$f":"+CPT!X266","v":0},{"$f":"+CPET!W266","v":0},{"$f":"+CPET!X266","v":0},{"$f":"+CPERDP!AM266","v":0},{"$f":"+CPERDP!AN266","v":0},{"$f":"+CPERDE!AM266","v":0},{"$f":"+CPERDE!AN266","v":0}]
["X2H Fuera de Punta",{"$f":"+CD!W267","v":0},{"$f":"+CD!X267","v":0},{"$f":"+CCOMF!W267","v":0},{"$f":"+CCOMF!X267","v":0},{"$f":"+CCOMV!W267","v":0},{"$f":"+CCOMV!X267","v":0},{"$f":"+CSERAP!W267","v":0},{"$f":"+CSERAP!X267","v":0},{"$f":"+CX!W267","v":0},{"$f":"+CX!X267","v":0},{"$f":"+CCONAP!W267","v":0},{"$f":"+CCONAP!X267","v":0},{"$f":"+CENEGEN!W267","v":0},{"$f":"+CENEGEN!X267","v":0},{"$f":"+CPOTGEN!W267","v":0},{"$f":"+CPOTGEN!X267","v":0},{"$f":"+CPT!W267","v":0},{"$f":"+CPT!X267","v":0},{"$f":"+CPET!W267","v":0},{"$f":"+CPET!X267","v":0},{"$f":"+CPERDP!AM267","v":0},{"$f":"+CPERDP!AN267","v":0},{"$f":"+CPERDE!AM267","v":0},{"$f":"+CPERDE!AN267","v":0}]
["X2D",{"$f":"+CD!W268","v":0},{"$f":"+CD!X268","v":0},{"$f":"+CCOMF!W268","v":0},{"$f":"+CCOMF!X268","v":0},{"$f":"+CCOMV!W268","v":0},{"$f":"+CCOMV!X268","v":0},{"$f":"+CSERAP!W268","v":0},{"$f":"+CSERAP!X268","v":0},{"$f":"+CX!W268","v":0},{"$f":"+CX!X268","v":0},{"$f":"+CCONAP!W268","v":0},{"$f":"+CCONAP!X268","v":0},{"$f":"+CENEGEN!W268","v":0},{"$f":"+CENEGEN!X268","v":0},{"$f":"+CPOTGEN!W268","v":0},{"$f":"+CPOTGEN!X268","v":0},{"$f":"+CPT!W268","v":0},{"$f":"+CPT!X268","v":0},{"$f":"+CPET!W268","v":0},{"$f":"+CPET!X268","v":0},{"$f":"+CPERDP!AM268","v":0},{"$f":"+CPERDP!AN268","v":0},{"$f":"+CPERDE!AM268","v":0},{"$f":"+CPERDE!AN268","v":0}]
["X2D_1 (0-10,000)",{"$f":"+CD!W269","v":0},{"$f":"+CD!X269","v":0},{"$f":"+CCOMF!W269","v":0},{"$f":"+CCOMF!X269","v":0},{"$f":"+CCOMV!W269","v":0},{"$f":"+CCOMV!X269","v":0},{"$f":"+CSERAP!W269","v":0},{"$f":"+CSERAP!X269","v":0},{"$f":"+CX!W269","v":0},{"$f":"+CX!X269","v":0},{"$f":"+CCONAP!W269","v":0},{"$f":"+CCONAP!X269","v":0},{"$f":"+CENEGEN!W269","v":0},{"$f":"+CENEGEN!X269","v":0},{"$f":"+CPOTGEN!W269","v":0},{"$f":"+CPOTGEN!X269","v":0},{"$f":"+CPT!W269","v":0},{"$f":"+CPT!X269","v":0},{"$f":"+CPET!W269","v":0},{"$f":"+CPET!X269","v":0},{"$f":"+CPERDP!AM269","v":0},{"$f":"+CPERDP!AN269","v":0},{"$f":"+CPERDE!AM269","v":0},{"$f":"+CPERDE!AN269","v":0}]
["X2D_2 (10,001-30,000)",{"$f":"+CD!W280","v":0},{"$f":"+CD!X280","v":0},{"$f":"+CCOMF!W280","v":0},{"$f":"+CCOMF!X280","v":0},{"$f":"+CCOMV!W280","v":0},{"$f":"+CCOMV!X280","v":0},{"$f":"+CSERAP!W280","v":0},{"$f":"+CSERAP!X280","v":0},{"$f":"+CX!W280","v":0},{"$f":"+CX!X280","v":0},{"$f":"+CCONAP!W280","v":0},{"$f":"+CCONAP!X280","v":0},{"$f":"+CENEGEN!W280","v":0},{"$f":"+CENEGEN!X280","v":0},{"$f":"+CPOTGEN!W280","v":0},{"$f":"+CPOTGEN!X280","v":0},{"$f":"+CPT!W280","v":0},{"$f":"+CPT!X280","v":0},{"$f":"+CPET!W280","v":0},{"$f":"+CPET!X280","v":0},{"$f":"+CPERDP!AM280","v":0},{"$f":"+CPERDP!AN280","v":0},{"$f":"+CPERDE!AM280","v":0},{"$f":"+CPERDE!AN280","v":0}]
["X2D_3 (30,001-50,000)",{"$f":"+CD!W291","v":0},{"$f":"+CD!X291","v":0},{"$f":"+CCOMF!W291","v":0},{"$f":"+CCOMF!X291","v":0},{"$f":"+CCOMV!W291","v":0},{"$f":"+CCOMV!X291","v":0},{"$f":"+CSERAP!W291","v":0},{"$f":"+CSERAP!X291","v":0},{"$f":"+CX!W291","v":0},{"$f":"+CX!X291","v":0},{"$f":"+CCONAP!W291","v":0},{"$f":"+CCONAP!X291","v":0},{"$f":"+CENEGEN!W291","v":0},{"$f":"+CENEGEN!X291","v":0},{"$f":"+CPOTGEN!W291","v":0},{"$f":"+CPOTGEN!X291","v":0},{"$f":"+CPT!W291","v":0},{"$f":"+CPT!X291","v":0},{"$f":"+CPET!W291","v":0},{"$f":"+CPET!X291","v":0},{"$f":"+CPERDP!AM291","v":0},{"$f":"+CPERDP!AN291","v":0},{"$f":"+CPERDE!AM291","v":0},{"$f":"+CPERDE!AN291","v":0}]
["X2D_4 (50,001-más)",{"$f":"+CD!W302","v":0},{"$f":"+CD!X302","v":0},{"$f":"+CCOMF!W302","v":0},{"$f":"+CCOMF!X302","v":0},{"$f":"+CCOMV!W302","v":0},{"$f":"+CCOMV!X302","v":0},{"$f":"+CSERAP!W302","v":0},{"$f":"+CSERAP!X302","v":0},{"$f":"+CX!W302","v":0},{"$f":"+CX!X302","v":0},{"$f":"+CCONAP!W302","v":0},{"$f":"+CCONAP!X302","v":0},{"$f":"+CENEGEN!W302","v":0},{"$f":"+CENEGEN!X302","v":0},{"$f":"+CPOTGEN!W302","v":0},{"$f":"+CPOTGEN!X302","v":0},{"$f":"+CPT!W302","v":0},{"$f":"+CPT!X302","v":0},{"$f":"+CPET!W302","v":0},{"$f":"+CPET!X302","v":0},{"$f":"+CPERDP!AM302","v":0},{"$f":"+CPERDP!AN302","v":0},{"$f":"+CPERDE!AM302","v":0},{"$f":"+CPERDE!AN302","v":0}]
["X2D_5 (xxx)",{"$f":"+CD!W313","v":0},{"$f":"+CD!X313","v":0},{"$f":"+CCOMF!W313","v":0},{"$f":"+CCOMF!X313","v":0},{"$f":"+CCOMV!W313","v":0},{"$f":"+CCOMV!X313","v":0},{"$f":"+CSERAP!W313","v":0},{"$f":"+CSERAP!X313","v":0},{"$f":"+CX!W313","v":0},{"$f":"+CX!X313","v":0},{"$f":"+CCONAP!W313","v":0},{"$f":"+CCONAP!X313","v":0},{"$f":"+CENEGEN!W313","v":0},{"$f":"+CENEGEN!X313","v":0},{"$f":"+CPOTGEN!W313","v":0},{"$f":"+CPOTGEN!X313","v":0},{"$f":"+CPT!W313","v":0},{"$f":"+CPT!X313","v":0},{"$f":"+CPET!W313","v":0},{"$f":"+CPET!X313","v":0},{"$f":"+CPERDP!AM313","v":0},{"$f":"+CPERDP!AN313","v":0},{"$f":"+CPERDE!AM313","v":0},{"$f":"+CPERDE!AN313","v":0}]
["X3D",{"$f":"+CD!W324","v":0},{"$f":"+CD!X324","v":0},{"$f":"+CCOMF!W324","v":0},{"$f":"+CCOMF!X324","v":0},{"$f":"+CCOMV!W324","v":0},{"$f":"+CCOMV!X324","v":0},{"$f":"+CSERAP!W324","v":0},{"$f":"+CSERAP!X324","v":0},{"$f":"+CX!W324","v":0},{"$f":"+CX!X324","v":0},{"$f":"+CCONAP!W324","v":0},{"$f":"+CCONAP!X324","v":0},{"$f":"+CENEGEN!W324","v":0},{"$f":"+CENEGEN!X324","v":0},{"$f":"+CPOTGEN!W324","v":0},{"$f":"+CPOTGEN!X324","v":0},{"$f":"+CPT!W324","v":0},{"$f":"+CPT!X324","v":0},{"$f":"+CPET!W324","v":0},{"$f":"+CPET!X324","v":0},{"$f":"+CPERDP!AM324","v":0},{"$f":"+CPERDP!AN324","v":0},{"$f":"+CPERDE!AM324","v":0},{"$f":"+CPERDE!AN324","v":0}]
["X3D_1 (0-10,000)",{"$f":"+CD!W325","v":0},{"$f":"+CD!X325","v":0},{"$f":"+CCOMF!W325","v":0},{"$f":"+CCOMF!X325","v":0},{"$f":"+CCOMV!W325","v":0},{"$f":"+CCOMV!X325","v":0},{"$f":"+CSERAP!W325","v":0},{"$f":"+CSERAP!X325","v":0},{"$f":"+CX!W325","v":0},{"$f":"+CX!X325","v":0},{"$f":"+CCONAP!W325","v":0},{"$f":"+CCONAP!X325","v":0},{"$f":"+CENEGEN!W325","v":0},{"$f":"+CENEGEN!X325","v":0},{"$f":"+CPOTGEN!W325","v":0},{"$f":"+CPOTGEN!X325","v":0},{"$f":"+CPT!W325","v":0},{"$f":"+CPT!X325","v":0},{"$f":"+CPET!W325","v":0},{"$f":"+CPET!X325","v":0},{"$f":"+CPERDP!AM325","v":0},{"$f":"+CPERDP!AN325","v":0},{"$f":"+CPERDE!AM325","v":0},{"$f":"+CPERDE!AN325","v":0}]
["X3D_2 (10,001-30,000)",{"$f":"+CD!W336","v":0},{"$f":"+CD!X336","v":0},{"$f":"+CCOMF!W336","v":0},{"$f":"+CCOMF!X336","v":0},{"$f":"+CCOMV!W336","v":0},{"$f":"+CCOMV!X336","v":0},{"$f":"+CSERAP!W336","v":0},{"$f":"+CSERAP!X336","v":0},{"$f":"+CX!W336","v":0},{"$f":"+CX!X336","v":0},{"$f":"+CCONAP!W336","v":0},{"$f":"+CCONAP!X336","v":0},{"$f":"+CENEGEN!W336","v":0},{"$f":"+CENEGEN!X336","v":0},{"$f":"+CPOTGEN!W336","v":0},{"$f":"+CPOTGEN!X336","v":0},{"$f":"+CPT!W336","v":0},{"$f":"+CPT!X336","v":0},{"$f":"+CPET!W336","v":0},{"$f":"+CPET!X336","v":0},{"$f":"+CPERDP!AM336","v":0},{"$f":"+CPERDP!AN336","v":0},{"$f":"+CPERDE!AM336","v":0},{"$f":"+CPERDE!AN336","v":0}]
["X3D_3 (30,001-50,000)",{"$f":"+CD!W347","v":0},{"$f":"+CD!X347","v":0},{"$f":"+CCOMF!W347","v":0},{"$f":"+CCOMF!X347","v":0},{"$f":"+CCOMV!W347","v":0},{"$f":"+CCOMV!X347","v":0},{"$f":"+CSERAP!W347","v":0},{"$f":"+CSERAP!X347","v":0},{"$f":"+CX!W347","v":0},{"$f":"+CX!X347","v":0},{"$f":"+CCONAP!W347","v":0},{"$f":"+CCONAP!X347","v":0},{"$f":"+CENEGEN!W347","v":0},{"$f":"+CENEGEN!X347","v":0},{"$f":"+CPOTGEN!W347","v":0},{"$f":"+CPOTGEN!X347","v":0},{"$f":"+CPT!W347","v":0},{"$f":"+CPT!X347","v":0},{"$f":"+CPET!W347","v":0},{"$f":"+CPET!X347","v":0},{"$f":"+CPERDP!AM347","v":0},{"$f":"+CPERDP!AN347","v":0},{"$f":"+CPERDE!AM347","v":0},{"$f":"+CPERDE!AN347","v":0}]
["X3D_4 (50,001-más)",{"$f":"+CD!W358","v":0},{"$f":"+CD!X358","v":0},{"$f":"+CCOMF!W358","v":0},{"$f":"+CCOMF!X358","v":0},{"$f":"+CCOMV!W358","v":0},{"$f":"+CCOMV!X358","v":0},{"$f":"+CSERAP!W358","v":0},{"$f":"+CSERAP!X358","v":0},{"$f":"+CX!W358","v":0},{"$f":"+CX!X358","v":0},{"$f":"+CCONAP!W358","v":0},{"$f":"+CCONAP!X358","v":0},{"$f":"+CENEGEN!W358","v":0},{"$f":"+CENEGEN!X358","v":0},{"$f":"+CPOTGEN!W358","v":0},{"$f":"+CPOTGEN!X358","v":0},{"$f":"+CPT!W358","v":0},{"$f":"+CPT!X358","v":0},{"$f":"+CPET!W358","v":0},{"$f":"+CPET!X358","v":0},{"$f":"+CPERDP!AM358","v":0},{"$f":"+CPERDP!AN358","v":0},{"$f":"+CPERDE!AM358","v":0},{"$f":"+CPERDE!AN358","v":0}]
["X3D_5 (xxx)",{"$f":"+CD!W369","v":0},{"$f":"+CD!X369","v":0},{"$f":"+CCOMF!W369","v":0},{"$f":"+CCOMF!X369","v":0},{"$f":"+CCOMV!W369","v":0},{"$f":"+CCOMV!X369","v":0},{"$f":"+CSERAP!W369","v":0},{"$f":"+CSERAP!X369","v":0},{"$f":"+CX!W369","v":0},{"$f":"+CX!X369","v":0},{"$f":"+CCONAP!W369","v":0},{"$f":"+CCONAP!X369","v":0},{"$f":"+CENEGEN!W369","v":0},{"$f":"+CENEGEN!X369","v":0},{"$f":"+CPOTGEN!W369","v":0},{"$f":"+CPOTGEN!X369","v":0},{"$f":"+CPT!W369","v":0},{"$f":"+CPT!X369","v":0},{"$f":"+CPET!W369","v":0},{"$f":"+CPET!X369","v":0},{"$f":"+CPERDP!AM369","v":0},{"$f":"+CPERDP!AN369","v":0},{"$f":"+CPERDE!AM369","v":0},{"$f":"+CPERDE!AN369","v":0}]
["Selector de Tarifas"]
["TOTAL",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["VAD",1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VAD & PERDIDAS",1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,1,1,1,1]
["ABSMTO",0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,0,0,0,0]
["ABSMTO & PERDIDAS",0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["PERDIDAS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1]
["Seleccionada",{"$f":"+IF($A$596=1,B589,IF($A$596=2,B590,IF($A$596=3,B591,IF($A$596=4,B592,IF($A$596=5,B593,B594)))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[1]
["Nuevas Tarifas Seleccionadas de acuerdo a selector de Costos"]
[null,"CD",null,"CCOMF",null,"CCOMV",null,"CSERAP",null,"CX",null,"CCONAP",null,"CENEGEN",null,"CPOTGEN",null,"CPT",null,"CPET",null,"CPERDP",null,"CPERDE"]
["Categorías","$/kWh","$/kW mes","$/kWh","$/Cliente mes","$/kWh","$/kW mes","$/kWh","$/Cliente mes","$/kWh","$/Cliente mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes"]
[{"$f":"+A526","v":"ATH"},{"$f":"+B526*B$595","v":0},0,0,13.662702765340065,0,0,0,0,0,117.20409363173428,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ATH Punta",{"$f":"+B527*B$595","v":0},5.9658246260583212,0,0,1.0803165360461059E-2,0,1.236115316694058E-3,0,0,0,4.0356096605102922E-3,0,0.24561317368112232,0,3.7365541392927665E-2,2.676972103716996,2.8815888750647247E-3,1.075464759846626,1.6883133845818656E-4,0,0,0,1.470237498309496E-2,0.1544674203325232]
["ATH Fuera de Punta Medio",{"$f":"+B528*B$595","v":0},4.0349215662849796,0,0,1.0803165360461059E-2,0,1.236115316694058E-3,0,0,0,4.0356096605102922E-3,0,0.10769192999864594,0,3.7365541392927665E-2,0,2.8815888750647247E-3,5.9748042213701447E-2,1.6883133845818656E-4,0,0,0,1.0487766384403773E-2,0.1544674203325232]
["ATH Fuera de Punta Bajo",{"$f":"+B529*B$595","v":0},4.0349215662849796,0,0,1.0803165360461059E-2,0,1.236115316694058E-3,0,0,0,4.0356096605102922E-3,0,3.7786642104788049E-2,0,3.7365541392927665E-2,0,2.8815888750647247E-3,5.9748042213701447E-2,1.6883133845818656E-4,0,0,0,1.0487766384403773E-2,0.1544674203325232]
["ATD",{"$f":"+B530*B$595","v":0},16.419334294486397,0,13.662702765340068,1.0803165360461066E-2,0,1.236115316694058E-3,0,0,117.20409363173464,4.0356096605102931E-3,0,5.1398836918703228E-2,0,7.4181447835383912E-2,2.4004397675062488,1.3003811344768912E-2,2.3844808257936188,1.6883133845818664E-4,0,0,0,1.11920068957532E-2,0.17845688292267975]
["MTH",{"$f":"+B531*B$595","v":0},0,0,13.662702765340065,0,0,0,0,0,117.20409363173442,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTH Punta",{"$f":"+B532*B$595","v":0},22.69144009554325,0,0,1.0803165360461062E-2,0,1.2361153166940574E-3,0,0,0,4.0356096605102913E-3,0,0.27115362509143892,0,9.796440900495962E-6,1.4608306159437909E-2,8.7359905350724656E-4,2.5050080098651302,1.6883133845818656E-4,0,0,0,1.4875726493580965E-2,0.21123639982807002]
["MTH Fuera de Punta Medio",{"$f":"+B533*B$595","v":0},3.3025100608537126,0,0,1.0803165360461062E-2,0,1.2361153166940574E-3,0,0,0,4.0356096605102913E-3,0,0.13557681254571946,0,9.796440900495962E-6,0,8.7359905350724656E-4,0.12912412421985206,1.6883133845818656E-4,0,0,0,1.1116165609915565E-2,0.21123639982807002]
["MTH Fuera de Punta Bajo",{"$f":"+B534*B$595","v":0},3.3025100608537126,0,0,1.0803165360461062E-2,0,1.2361153166940574E-3,0,0,0,4.0356096605102913E-3,0,7.1356217129326036E-2,0,9.796440900495962E-6,0,8.7359905350724656E-4,0.12912412421985206,1.6883133845818656E-4,0,0,0,1.1116165609915565E-2,0.21123639982807002]
["MTD",{"$f":"+B535*B$595","v":0},0,0,13.673516263735189,0,0,0,0,0,117.19894085338832,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_1 (0-10,000)",{"$f":"+B536*B$595","v":0},21.639327745067796,0,13.673516263735189,1.0803135314203712E-2,0,1.2361257429488509E-3,0,0,0,4.0356083510429408E-3,0,9.7897848275806151E-2,0,1.9290050504408896E-2,1.1900659380462728,4.4509549646453983E-3,1.5560320106965739,1.6883128367609811E-4,0,0,0,1.1192003264190968E-2,0.34023212275416537]
["MTD_2 (10,001-30,000)",{"$f":"+B537*B$595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_3 (30,001-50,000)",{"$f":"+B538*B$595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_4 (50,001-más)",{"$f":"+B539*B$595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_5 (xxx)",{"$f":"+B540*B$595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTH",{"$f":"+B541*B$595","v":0},0,0,5.4466179942909765,0,0,0,0,0,117.20409363173505,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTH Punta",{"$f":"+B542*B$595","v":0},23.343952164018379,0,0,1.080316536046106E-2,0,1.2361153166940576E-3,0,0,0,4.0356096605102931E-3,0,0.22198703780328008,0,6.2429634089774015E-4,5.2955109827962435E-2,3.8788199519307329E-2,7.9307946773530471,1.6883133845818667E-4,0,0,0,1.377061061423264E-2,0.19928996547216066]
["BTH Fuera de Punta Medio",{"$f":"+B543*B$595","v":0},2.8231134391168835,0,0,1.080316536046106E-2,0,1.2361153166940576E-3,0,0,0,4.0356096605102931E-3,0,9.1227549782169903E-2,0,6.2429634089774015E-4,0,3.8788199519307329E-2,7.9307946773530471,1.6883133845818667E-4,0,0,0,1.039025615975539E-2,0.19928996547216066]
["BTH Fuera de Punta Bajo",{"$f":"+B544*B$595","v":0},2.8231134391168835,0,0,1.080316536046106E-2,0,1.2361153166940576E-3,0,0,0,4.0356096605102931E-3,0,3.04091832607233E-2,0,6.2429634089774015E-4,0,3.8788199519307329E-2,7.9307946773530471,1.6883133845818667E-4,0,0,0,1.039025615975539E-2,0.19928996547216066]
["BTD",{"$f":"+B545*B$595","v":0},0,0,5.4466179942909747,0,0,0,0,0,117.20303612399154,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTD_1 (0-10,000)",{"$f":"+B546*B$595","v":0},22.851266848306434,0,5.4466179942909747,1.0838089386410827E-2,0,1.2429446830846324E-3,0,0,0,4.0445776819780952E-3,0,8.9475492747697616E-2,0,2.020792847754091E-2,1.122574450040396,3.3989347345075457E-3,0.97141855222196294,1.6883133845818659E-4,0,0,0,1.1213675834563949E-2,0.2786850841620932]
["BTD_2 (10,001-30,000)",{"$f":"+B547*B$595","v":0},22.851266848306434,0,5.4466179942909747,1.0838089386410827E-2,0,1.2429446830846324E-3,0,0,0,4.0445776819780952E-3,0,9.6314508728632023E-2,0,2.1753829445277945E-2,1.122574450040396,3.3989347345075457E-3,0.97141855222196294,1.6883133845818659E-4,0,0,0,1.1213675834563949E-2,0.2786850841620932]
["BTD_3 (30,001-50,000)",{"$f":"+B548*B$595","v":0},22.851266848306434,0,5.4466179942909747,1.0838089386410827E-2,0,1.2429446830846324E-3,0,0,0,4.0445776819780952E-3,0,0.10111553713931662,0,2.2821502056089134E-2,1.122574450040396,3.3989347345075457E-3,0.97141855222196294,1.6883133845818659E-4,0,0,0,1.1213675834563949E-2,0.2786850841620932]
["BTD_4 (50,001-más)",{"$f":"+B549*B$595","v":0},22.851266848306434,0,5.4466179942909747,1.0838089386410827E-2,0,1.2429446830846324E-3,0,0,0,4.0445776819780952E-3,0,0.12300430748517256,0,2.7770609470786824E-2,1.122574450040396,3.3989347345075457E-3,0.97141855222196294,1.6883133845818659E-4,0,0,0,1.1213675834563949E-2,0.2786850841620932]
["BTD_5 (xxx)",{"$f":"+B550*B$595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS",{"$f":"+B551*B$595","v":0},0,0,2.9240792578283203,0,0,0,0,0,11.649574448962747,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS_1 (0-300)",{"$f":"+B552*B$595","v":5.8029201216210261E-2},0,0,2.9240792578283203,1.1607110740508153E-2,0,1.3299914053734778E-3,0,0,0,4.3366147042284775E-3,0,4.8453925566152918E-2,0,3.3862364595534711E-2,0,8.4523747375795169E-3,0,1.6601479428186009E-4,0,0,0,1.307260918467019E-2,0]
["BTS_2 (301-750)",{"$f":"+B553*B$595","v":5.8029201216210261E-2},0,0,2.9240792578283203,1.1607110740508153E-2,0,1.3299914053734778E-3,0,0,0,4.3366147042284775E-3,0,9.2062458575690537E-2,0,4.5102542162848321E-2,0,8.4523747375795169E-3,0,1.6601479428186009E-4,0,0,0,1.307260918467019E-2,0]
["BTS_3 (751-más)",{"$f":"+B554*B$595","v":5.8029201216210261E-2},0,0,2.9240792578283203,1.1607110740508153E-2,0,1.3299914053734778E-3,0,0,0,4.3366147042284775E-3,0,0.18412491715138107,0,5.7601477785807459E-2,0,8.4523747375795169E-3,0,1.6601479428186009E-4,0,0,0,1.307260918467019E-2,0]
["BTS_4 (xxx)",{"$f":"+B555*B$595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS_5 (xxx)",{"$f":"+B556*B$595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH",{"$f":"+B557*B$595","v":0},0,0,2.9280456236566601,0,0,0,0,0,11.661837392082884,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A558","v":"BTSH_1 Punta"},{"$f":"+B558*B$595","v":5.5269469330543691E-2},0,0,2.9280456236566601,1.1089709987017547E-2,0,1.2980719698015225E-3,0,0,0,4.1074881260549159E-3,0,0.2708063103747021,0,3.9711907490414047E-2,0,8.004117289218151E-3,0,1.5216364359333829E-4,0,0,0,1.2918893774246128E-2,0]
[{"$f":"+A559","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+B559*B$595","v":5.5269469330543691E-2},0,0,2.9280456236566601,1.1089709987017547E-2,0,1.2980719698015225E-3,0,0,0,4.1074881260549159E-3,0,7.862118688297802E-2,0,3.9711907490414047E-2,0,8.004117289218151E-3,0,1.5216364359333829E-4,0,0,0,1.2918893774246128E-2,0]
[{"$f":"+A560","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+B560*B$595","v":5.5269469330543691E-2},0,0,2.9280456236566601,1.1089709987017547E-2,0,1.2980719698015225E-3,0,0,0,4.1074881260549159E-3,0,1.7471374862884006E-3,0,3.9711907490414047E-2,0,8.004117289218151E-3,0,1.5216364359333829E-4,0,0,0,1.2918893774246128E-2,0]
[{"$f":"+A561","v":"BTSH_2 Punta"},{"$f":"+B561*B$595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A562","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+B562*B$595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A563","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+B563*B$595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A564","v":"BTSH_3 Punta"},{"$f":"+B564*B$595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_3 Fuera de Punta Medio",{"$f":"+B565*B$595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_3 Fuera de Punta Bajo",{"$f":"+B566*B$595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A567","v":"BTS Prepago"},{"$f":"+B567*B$595","v":0},0,0,0,0,0,0,0,0,11.647950707753308,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS Prep",{"$f":"+B568*B$595","v":5.8125543318166467E-2},0,1.1763713595419559E-2,{"$f":"+E568*E$595","v":0},{"$f":"+F568*F$595","v":1.1589311967329857E-2},0,1.3880922712857966E-3,0,0,0,4.4044713971763344E-3,0,6.0975407055055143E-2,0,4.2083580667202719E-2,0,8.4766192087145295E-3,0,1.936076101996433E-4,0,0,0,1.308942321866708E-2,0]
["X1D_2 (10,001-30,000)",{"$f":"+B569*B$595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_3 (30,001-50,000)",{"$f":"+B570*B$595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_4 (50,001-más)",{"$f":"+B571*B$595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_5 (xxx)",{"$f":"+B572*B$595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A573","v":"X2H"},{"$f":"+B573*B$595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2H Punta",{"$f":"+B574*B$595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2H Fuera de Punta",{"$f":"+B575*B$595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D",{"$f":"+B576*B$595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_1 (0-10,000)",{"$f":"+B577*B$595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_2 (10,001-30,000)",{"$f":"+B578*B$595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_3 (30,001-50,000)",{"$f":"+B579*B$595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_4 (50,001-más)",{"$f":"+B580*B$595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_5 (xxx)",{"$f":"+B581*B$595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D",{"$f":"+B582*B$595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_1 (0-10,000)",{"$f":"+B583*B$595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_2 (10,001-30,000)",{"$f":"+B584*B$595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_3 (30,001-50,000)",{"$f":"+B585*B$595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_4 (50,001-más)",{"$f":"+B586*B$595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Tarifa Vigente"]
[null,"CD",null,"CCOMF",null,"CCOMV",null,"CSERAP",null,"CX",null,"CCONAP",null,"CENEGEN",null,"CPOTGEN",null,"CPT",null,"CPET",null,"CPERDP",null,"CPERDE"]
["Categorías","$/kWh","$/kW mes","$/kWh","$/Cliente mes","$/kWh","$/kW mes","$/kWh","$/Cliente mes","$/kWh","$/Cliente mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes"]
["ATH",0,0,null,13.32,0,0,0,0,null,115.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ATH Punta",0,4.4800000000000004,null,0,9.2800000000000001E-3,0,1.81E-3,0,null,0,4.4999999999999997E-3,0,0.13707,0,0,14.66,2.2000000000000001E-4,1.26,1.6000000000000001E-4,0,0,0,1.357E-2,0]
["ATH Fuera de Punta Medio",0,3.03,null,0,9.2800000000000001E-3,0,1.81E-3,0,null,0,4.4999999999999997E-3,0,0.10085000000000001,0,0,0,2.2000000000000001E-4,7.0000000000000007E-2,1.6000000000000001E-4,0,0,0,9.6799999999999994E-3,0]
["ATH Fuera de Punta Bajo",0,3.03,null,0,9.2800000000000001E-3,0,1.81E-3,0,null,0,4.4999999999999997E-3,0,0.10085000000000001,0,0,0,2.2000000000000001E-4,7.0000000000000007E-2,1.6000000000000001E-4,0,0,0,9.6799999999999994E-3,0]
["ATD",0,12.33,null,13.32,9.2800000000000001E-3,0,1.81E-3,0,null,115.48,4.4999999999999997E-3,0,5.2449999999999997E-2,0,4.8230000000000002E-2,4.6500000000000004,8.2799999999999992E-3,1.51,1.6000000000000001E-4,0,0,0,1.0330000000000001E-2,0]
["MTH",0,0,null,13.32,0,0,0,0,null,115.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTH Punta",0,17.04,null,0,9.2800000000000001E-3,0,1.81E-3,0,null,0,4.4999999999999997E-3,0,0.14192000000000002,0,0,0.08,7.7999999999999999E-4,0.97,1.6000000000000001E-4,0,0,0,1.3729999999999999E-2,0]
["MTH Fuera de Punta Medio",0,2.48,null,0,9.2800000000000001E-3,0,1.81E-3,0,null,0,4.4999999999999997E-3,0,0.10664,0,0,0,7.7999999999999999E-4,0.05,1.6000000000000001E-4,0,0,0,1.026E-2,0]
["MTH Fuera de Punta Bajo",0,2.48,null,0,9.2800000000000001E-3,0,1.81E-3,0,null,0,4.4999999999999997E-3,0,0.10664,0,0,0,7.7999999999999999E-4,0.05,1.6000000000000001E-4,0,0,0,1.026E-2,0]
["MTD",0,0,null,13.32,0,0,0,0,null,115.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_1 (0-10,000)",0,16.25,null,13.32,9.2800000000000001E-3,0,1.81E-3,0,null,0,4.4999999999999997E-3,0,9.9900000000000003E-2,0,1.6219999999999998E-2,1.07,4.1900000000000001E-3,0.53,1.6000000000000001E-4,0,0,0,1.0330000000000001E-2,0]
["MTD_2 (10,001-30,000)",0,16.25,null,13.32,9.2800000000000001E-3,0,1.81E-3,0,null,0,4.4999999999999997E-3,0,9.9900000000000003E-2,0,1.6219999999999998E-2,1.07,4.1900000000000001E-3,0.53,1.6000000000000001E-4,0,0,0,1.0330000000000001E-2,0]
["MTD_3 (30,001-50,000)",0,16.25,null,13.32,9.2800000000000001E-3,0,1.81E-3,0,null,0,4.4999999999999997E-3,0,9.9900000000000003E-2,0,1.6219999999999998E-2,1.07,4.1900000000000001E-3,0.53,1.6000000000000001E-4,0,0,0,1.0330000000000001E-2,0]
["MTD_4 (50,001-más)",0,16.25,null,13.32,9.2800000000000001E-3,0,1.81E-3,0,null,0,4.4999999999999997E-3,0,9.9900000000000003E-2,0,1.6219999999999998E-2,1.07,4.1900000000000001E-3,0.53,1.6000000000000001E-4,0,0,0,1.0330000000000001E-2,0]
["BTH",0,0,null,5.31,0,0,0,0,null,115.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTH Punta",0,17.53,null,0,9.2800000000000001E-3,0,1.81E-3,0,null,0,4.4999999999999997E-3,0,0.15138000000000001,0,0,0.28999999999999998,3.2550000000000003E-2,3.48,1.6000000000000001E-4,0,0,0,1.2710000000000001E-2,0]
["BTH Fuera de Punta Medio",0,2.12,null,0,9.2800000000000001E-3,0,1.81E-3,0,null,0,4.4999999999999997E-3,0,8.6080000000000004E-2,0,0,0,3.2550000000000003E-2,3.48,1.6000000000000001E-4,0,0,0,9.5899999999999996E-3,0]
["BTH Fuera de Punta Bajo",0,2.12,null,0,9.2800000000000001E-3,0,1.81E-3,0,null,0,4.4999999999999997E-3,0,8.6080000000000004E-2,0,0,0,3.2550000000000003E-2,3.48,1.6000000000000001E-4,0,0,0,9.5899999999999996E-3,0]
["BTD",0,0,null,5.31,0,0,0,0,null,115.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTD_1 (0-10,000)",0,17.16,null,5.31,9.3100000000000006E-3,0,1.82E-3,0,null,0,4.5100000000000001E-3,0,9.1320000000000012E-2,0,1.8169999999999999E-2,1.1399999999999999,3.5899999999999999E-3,0.39,1.6000000000000001E-4,0,0,0,1.035E-2,0]
["BTD_2 (10,001-30,000)",0,17.16,null,5.31,9.3100000000000006E-3,0,1.82E-3,0,null,0,4.5100000000000001E-3,0,9.8300000000000012E-2,0,1.9560000000000001E-2,1.1399999999999999,3.5899999999999999E-3,0.39,1.6000000000000001E-4,0,0,0,1.035E-2,0]
["BTD_3 (30,001-50,000)",0,17.16,null,5.31,9.3100000000000006E-3,0,1.82E-3,0,null,0,4.5100000000000001E-3,0,0.1032,0,2.052E-2,1.1399999999999999,3.5899999999999999E-3,0.39,1.6000000000000001E-4,0,0,0,1.035E-2,0]
["BTD_4 (50,001-más)",0,17.16,null,5.31,9.3100000000000006E-3,0,1.82E-3,0,null,0,4.5100000000000001E-3,0,0.12554000000000001,0,2.4969999999999999E-2,1.1399999999999999,3.5899999999999999E-3,0.39,1.6000000000000001E-4,0,0,0,1.035E-2,0]
["BTS",0,0,null,2.83,0,0,0,0,null,11.55,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS_1 (0-300)",4.4310000000000002E-2,0,null,2.83,1.014E-2,0,1.98E-3,0,null,0,4.9100000000000003E-3,0,6.8869231072784226E-2,0,2.6630768927215782E-2,0,5.5599999999999998E-3,0,1.6000000000000001E-4,0,0,0,1.1270000000000001E-2,0]
["BTS_2 (301-700)",4.4310000000000002E-2,0,null,2.83,1.014E-2,0,1.98E-3,0,null,0,4.9100000000000003E-3,0,9.1729488926263383E-2,0,3.5470511073736617E-2,0,5.5599999999999998E-3,0,1.6000000000000001E-4,0,0,0,1.1270000000000001E-2,0]
["BTS_3 (701-más)",4.4310000000000002E-2,0,null,2.83,1.014E-2,0,1.98E-3,0,null,0,4.9100000000000003E-3,0,0.11714980720181985,0,4.5300192798180129E-2,0,5.5599999999999998E-3,0,1.6000000000000001E-4,0,0,0,1.1270000000000001E-2,0]
["BTS Prepago",0,0,1.268E-2,null,0,0,0,0,null,11.55,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS Prep",4.8460000000000003E-2,0,1.268E-2,null,1.0630000000000001E-2,0,2.0899999999999998E-3,0,null,0,5.1599999999999997E-3,0,7.8410000000000007E-2,0,3.0320050900178749E-2,0,5.9500000000000004E-3,0,1.6000000000000001E-4,0,0,0,1.1820000000000001E-2,0]

{"sheet":"Resumen","index":2,"n_rows":32,"n_cols":20,"rows_kept":32,"cut":false,"hidden":false,"merged":[[3,17,4,17],[3,18,4,18],[3,19,4,19],[18,7,18,10],[27,2,27,5],[27,7,27,10],[3,15,4,15],[3,2,3,5],[3,7,3,10],[18,2,18,5],[3,12,3,13],[18,12,18,13],[27,12,27,13],[27,15,28,15],[18,15,19,15]]}
[{"$f":"+\"Resumen y Controles\"&\" - \"&PremisaCosto!A2","v":"Resumen y Controles - EDECHI"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recuperación costos 2022/2023","Cuatro años = 1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Tres años = 2"]
[null,null,"Costos",null,null,null,null,"Ingresos",null,null,null,null,"VP - IMP",null,null,"Checks",null,"Ingresos año 1 nueva tarifa","Ingresos año 1 tarifa vigente","Ingresos a recuperar en tres años"]
["Resumen siguiendo Regimen Tarifario","u.m.",{"$f":"+PremisaCosto!F89","v":"2022/2023"},{"$f":"+PremisaCosto!G89","v":"2023/2024"},{"$f":"+PremisaCosto!H89","v":"2024/2025"},{"$f":"+PremisaCosto!I89","v":"2025/2026"},null,{"$f":"+C5","v":"2022/2023"},{"$f":"+D5","v":"2023/2024"},{"$f":"+E5","v":"2024/2025"},{"$f":"+F5","v":"2025/2026"},null,"Permitido","Ingresos"]
["Sistema de Distribucion","$",{"$f":"+(Costos!E35)","v":43483311.287021726},{"$f":"+(Costos!F35)","v":48782473.964938521},{"$f":"+(Costos!G35)","v":53148384.663301334},{"$f":"+(Costos!H35)","v":57860320.09556558},null,{"$f":"+CD!Z10+CD!AE10","v":37447714.354475796},{"$f":"+CD!AA10+CD!AF10","v":52897377.290841281},{"$f":"+CD!AB10+CD!AG10","v":55446814.157786176},{"$f":"+CD!AC10+CD!AH10","v":58261963.283936366},null,{"$f":"+SUMPRODUCT(C6:F6,PremisaCosto!$F$84:$I$84)","v":170939951.28335756},{"$f":"+SUMPRODUCT(H6:K6,PremisaCosto!$F$84:$I$84)","v":170939951.28335756},null,{"$f":"+IF(ROUND(M6-N6,0)=0,\"OK\",\"Error\")","v":"OK"},{"$f":"+N6-M6","v":0},{"$f":"CD!Z4","v":172861915.54409701},{"$f":"CD!AA4","v":37447714.354475796},{"$f":"+R6-S6","v":135414201.18962121}]
["Conexión","$",{"$f":"+Costos!E39","v":74739.09449802374},{"$f":"+Costos!F39","v":91124.068183233729},{"$f":"+Costos!G39","v":93360.706125136989},{"$f":"+Costos!H39","v":95468.004913356592},null,{"$f":"+CX!Z10+CX!AE10","v":72658.133890455312},{"$f":"+CX!AA10+CX!AF10","v":91924.912644371769},{"$f":"+CX!AB10+CX!AG10","v":94181.742001578954},{"$f":"+CX!AC10+CX!AH10","v":96306.8202551711},null,{"$f":"+SUMPRODUCT(C7:F7,PremisaCosto!$F$84:$I$84)","v":298890.99718393723},{"$f":"+SUMPRODUCT(H7:K7,PremisaCosto!$F$84:$I$84)","v":298890.99718393735},null,{"$f":"+IF(ROUND(M7-N7,0)=0,\"OK\",\"Error\")","v":"OK"},0,{"$f":"CX!Z4","v":221319.73068909362},{"$f":"CX!AA4","v":72658.133890455312},{"$f":"+R7-S7","v":148661.59679863829}]
["Comercializacion Fijo","$",{"$f":"+Costos!E41","v":6023693.4280862212},{"$f":"+Costos!F41","v":6270318.7595831146},{"$f":"+Costos!G41","v":6523012.0615068311},{"$f":"+Costos!H41","v":6781752.4725332269},null,{"$f":"+CCOMF!Z10+CCOMF!AE10","v":5759833.5587308342},{"$f":"+CCOMF!AA10+CCOMF!AF10","v":6370646.8887532679},{"$f":"+CCOMF!AB10+CCOMF!AG10","v":6627068.0647861743},{"$f":"+CCOMF!AC10+CCOMF!AH10","v":6889605.4004918709},null,{"$f":"+SUMPRODUCT(C8:F8,PremisaCosto!$F$84:$I$84)","v":21650560.047556736},{"$f":"+SUMPRODUCT(H8:K8,PremisaCosto!$F$84:$I$84)","v":21650560.047556739},null,"OK",{"$f":"+N8-M8","v":0},{"$f":"CCOMF!Z4","v":20404092.541565638},{"$f":"CCOMF!AA4","v":5759833.5587308342},{"$f":"+R8-S8","v":14644258.982834805}]
["Comercializacion Variable","$",{"$f":"+Costos!E42","v":8945896.2954149004},{"$f":"+Costos!F42","v":9808270.5605436862},{"$f":"+Costos!G42","v":10252065.566889416},{"$f":"+Costos!H42","v":10691689.779787287},null,{"$f":"+CCOMV!Z10+CCOMV!AE10","v":7991866.0455283504},{"$f":"+CCOMV!AA10+CCOMV!AF10","v":10123854.639827428},{"$f":"+CCOMV!AB10+CCOMV!AG10","v":10613320.683685957},{"$f":"+CCOMV!AC10+CCOMV!AH10","v":11153781.863889417},null,{"$f":"+SUMPRODUCT(C9:F9,PremisaCosto!$F$84:$I$84)","v":33510789.556957312},{"$f":"+SUMPRODUCT(H9:K9,PremisaCosto!$F$84:$I$84)","v":33510789.556957312},null,"OK",{"$f":"+N9-M9","v":0},{"$f":"CCOMV!Z4","v":31276063.531809639},{"$f":"CCOMV!AA4","v":7991866.0455283504},{"$f":"+R9-S9","v":23284197.486281291}]
["Servicio Alumbrado Publico","$",{"$f":"+Costos!E43","v":1276528.847284914},{"$f":"+Costos!F43","v":1342526.9799514618},{"$f":"+Costos!G43","v":1352692.9190895986},{"$f":"+Costos!H43","v":1348463.6057349259},null,{"$f":"+CSERAP!Z10+CSERAP!AE10","v":1614393.5418271606},{"$f":"+CSERAP!AA10+CSERAP!AF10","v":1160001.4924616287},{"$f":"+CSERAP!AB10+CSERAP!AG10","v":1216086.3741524571},{"$f":"+CSERAP!AC10+CSERAP!AH10","v":1278014.4854755751},null,{"$f":"+SUMPRODUCT(C10:F10,PremisaCosto!$F$84:$I$84)","v":4510125.503369106},{"$f":"+SUMPRODUCT(H10:K10,PremisaCosto!$F$84:$I$84)","v":4510125.503369105},null,"OK",{"$f":"+N10-M10","v":0},{"$f":"CSERAP!Z4","v":5727089.4029948376},{"$f":"CSERAP!AA4","v":1614393.5418271606},{"$f":"+R10-S10","v":4112695.8611676767}]
["Consumo Alumbrado Publico","$",{"$f":"+Costos!E27","v":3620650.3573702215},{"$f":"+Costos!F27","v":3781534.7831417383},{"$f":"+Costos!G27","v":3963669.4163182601},{"$f":"+Costos!H27","v":4164409.8554760371},null,{"$f":"+CCONAP!Z10+CCONAP!AE10","v":3620650.3573702215},{"$f":"+CCONAP!AA10+CCONAP!AF10","v":3781718.7580418042},{"$f":"+CCONAP!AB10+CCONAP!AG10","v":3964560.6090684244},{"$f":"+CCONAP!AC10+CCONAP!AH10","v":4166451.8585414975},null,{"$f":"+SUMPRODUCT(C11:F11,PremisaCosto!$F$84:$I$84)","v":13125035.719864491},{"$f":"+SUMPRODUCT(H11:K11,PremisaCosto!$F$84:$I$84)","v":13127441.78152575},null,{"$f":"+IF(ROUND(C11-H11,0)=0,\"OK\",\"Error\")","v":"OK"},{"$f":"+H11-C11","v":0},null,null,{"$f":"+SUM(T6:T10)","v":177604015.11670363}]
["Generacion Energia","$",{"$f":"+Costos!E22+Costos!E23","v":81150481.163794652},{"$f":"+Costos!F22+Costos!F23","v":84755560.51760824},{"$f":"+Costos!G22+Costos!G23","v":88836858.734632492},{"$f":"+Costos!H22+Costos!H23","v":93335117.489891917},null,{"$f":"+CENEGEN!AE10+CENEGEN!Z10","v":81150481.163794652},{"$f":"+CENEGEN!AF10+CENEGEN!AA10","v":84877862.440983385},{"$f":"+CENEGEN!AG10+CENEGEN!AB10","v":89147924.755512953},{"$f":"+CENEGEN!AH10+CENEGEN!AC10","v":93898856.007026881},null,{"$f":"+SUMPRODUCT(C12:F12,PremisaCosto!$F$84:$I$84)","v":294170213.20686769},{"$f":"+SUMPRODUCT(H12:K12,PremisaCosto!$F$84:$I$84)","v":294950244.27745456},null,{"$f":"+IF(ROUND(C12-H12,0)=0,\"OK\",\"Error\")","v":"OK"},0]
["Perdidas Energia Distribucion","$",{"$f":"+Costos!E11+Costos!E12","v":10910042.159154946},{"$f":"+Costos!F11+Costos!F12","v":11372742.622660257},{"$f":"+Costos!G11+Costos!G12","v":11897108.809154812},{"$f":"+Costos!H11+Costos!H12","v":12475263.099654667},null,{"$f":"+CPERDE!AY10+CPERDE!AT10","v":10910042.159154944},{"$f":"+CPERDE!AZ10+CPERDE!AU10","v":11330286.907394493},{"$f":"+CPERDE!BA10+CPERDE!AV10","v":11806539.15568343},{"$f":"+CPERDE!BB10+CPERDE!AW10","v":12331644.106765751},null,{"$f":"+SUMPRODUCT(C13:F13,PremisaCosto!$F$84:$I$84)","v":39437629.160403445},{"$f":"+SUMPRODUCT(H13:K13,PremisaCosto!$F$84:$I$84)","v":39219765.263187036},null,{"$f":"+IF(ROUND(C13-H13,0)=0,\"OK\",\"Error\")","v":"OK"},0]
["Generacion Potencia","$",{"$f":"+Costos!E24","v":28043898.250528198},{"$f":"+Costos!F24","v":29282245.45966408},{"$f":"+Costos!G24","v":30684580.822772369},{"$f":"+Costos!H24","v":32230525.154053532},null,{"$f":"+CPOTGEN!AE10+CPOTGEN!Z10","v":28043898.250528194},{"$f":"+CPOTGEN!AF10+CPOTGEN!AA10","v":29339839.667518418},{"$f":"+CPOTGEN!AG10+CPOTGEN!AB10","v":30818342.547548477},{"$f":"+CPOTGEN!AH10+CPOTGEN!AC10","v":32457449.8808203},null,{"$f":"+SUMPRODUCT(C14:F14,PremisaCosto!$F$84:$I$84)","v":101621831.01983693},{"$f":"+SUMPRODUCT(H14:K14,PremisaCosto!$F$84:$I$84)","v":101950125.21177489},null,{"$f":"+IF(ROUND(C14-H14,0)=0,\"OK\",\"Error\")","v":"OK"},0]
["Perdidas Potencia Distribucion","$",{"$f":"+Costos!E13","v":0},{"$f":"+Costos!F13","v":0},{"$f":"+Costos!G13","v":0},{"$f":"+Costos!H13","v":0},null,{"$f":"+CPERDP!AY10+CPERDP!AT10","v":0},{"$f":"+CPERDP!AZ10+CPERDP!AU10","v":0},{"$f":"+CPERDP!BA10+CPERDP!AV10","v":0},{"$f":"+CPERDP!BB10+CPERDP!AW10","v":0},null,{"$f":"+SUMPRODUCT(C15:F15,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(H15:K15,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+IF(ROUND(C15-H15,0)=0,\"OK\",\"Error\")","v":"OK"},0]
["Sistema Transmision","$",{"$f":"+Costos!E18","v":7017696.5043844059},{"$f":"+Costos!F18","v":7017316.2377839535},{"$f":"+Costos!G18","v":7016893.678208339},{"$f":"+Costos!H18","v":7016458.183616857},null,{"$f":"+CPT!Z10+CPT!AE10","v":7017696.5043844096},{"$f":"+CPT!AA10+CPT!AF10","v":7330053.8441681331},{"$f":"+CPT!AB10+CPT!AG10","v":7684598.4812130872},{"$f":"+CPT!AC10+CPT!AH10","v":8076076.8811216364},null,{"$f":"+SUMPRODUCT(C16:F16,PremisaCosto!$F$84:$I$84)","v":23838391.365435876},{"$f":"+SUMPRODUCT(H16:K16,PremisaCosto!$F$84:$I$84)","v":25444928.000486486},null,{"$f":"+IF(ROUND(C16-H16,0)=0,\"OK\",\"Error\")","v":"OK"},0]
["Perdida Energia Transmision","$",{"$f":"+Costos!E20","v":143617.63340271509},{"$f":"+Costos!F20","v":143608.85552381523},{"$f":"+Costos!G20","v":143599.24817666609},{"$f":"+Costos!H20","v":143589.42787310539},null,{"$f":"+CPET!Z10+CPET!AE10","v":143617.63340271512},{"$f":"+CPET!AA10+CPET!AF10","v":149990.00869880637},{"$f":"+CPET!AB10+CPET!AG10","v":157224.09902891485},{"$f":"+CPET!AC10+CPET!AH10","v":165212.18200228832},null,{"$f":"+SUMPRODUCT(C17:F17,PremisaCosto!$F$84:$I$84)","v":487849.69451313687},{"$f":"+SUMPRODUCT(H17:K17,PremisaCosto!$F$84:$I$84)","v":520632.03815694631},null,"OK",0]
[]
[null,null,"Costos",null,null,null,null,"Ingresos",null,null,null,null,"VP - IMP sin Pérdidas",null,null,"Checks"]
["Resumen Económico","u.m.",{"$f":"+C5","v":"2022/2023"},{"$f":"+D5","v":"2023/2024"},{"$f":"+E5","v":"2024/2025"},{"$f":"+F5","v":"2025/2026"},null,{"$f":"+H5","v":"2022/2023"},{"$f":"+I5","v":"2023/2024"},{"$f":"+J5","v":"2024/2025"},{"$f":"+K5","v":"2025/2026"},null,"Permitido","Ingresos"]
["Distribución","$",{"$f":"+SUM(C22:C24)","v":59804168.952305786},{"$f":"+SUM(D22:D24)","v":66294714.333200023},{"$f":"+SUM(E22:E24)","v":71369515.916912317},{"$f":"+SUM(F22:F24)","v":76777693.958534375},null,{"$f":"+SUM(H22:H24)","v":52886465.634452596},{"$f":"+SUM(I22:I24)","v":70643805.22452797},{"$f":"+SUM(J22:J24)","v":73997471.02241233},{"$f":"+SUM(K22:K24)","v":77679671.854048401},null,{"$f":"+SUM(M22:M24)","v":230910317.38842463},{"$f":"+SUM(N22:N24)","v":230910317.38842463},null,{"$f":"+IF(ROUND(M21-N21,0)=0,\"OK\",\"Error\")","v":"OK"}]
["Sistema de Distribución","$",{"$f":"+C6+C7","v":43558050.38151975},{"$f":"+D6+D7","v":48873598.033121757},{"$f":"+E6+E7","v":53241745.369426474},{"$f":"+F6+F7","v":57955788.10047894},null,{"$f":"+H6+H7","v":37520372.488366254},{"$f":"+I6+I7","v":52989302.203485653},{"$f":"+J6+J7","v":55540995.899787754},{"$f":"+K6+K7","v":58358270.104191534},null,{"$f":"+M6+M7","v":171238842.28054151},{"$f":"+N6+N7","v":171238842.28054151},null,{"$f":"+IF(ROUND(M22-N22,0)=0,\"OK\",\"Error\")","v":"OK"}]
["Comercialización","$",{"$f":"+C8+C9","v":14969589.723501122},{"$f":"+D8+D9","v":16078589.320126802},{"$f":"+E8+E9","v":16775077.628396247},{"$f":"+F8+F9","v":17473442.252320513},null,{"$f":"+H8+H9","v":13751699.604259185},{"$f":"+I8+I9","v":16494501.528580695},{"$f":"+J8+J9","v":17240388.748472132},{"$f":"+K8+K9","v":18043387.264381289},null,{"$f":"+M8+M9","v":55161349.604514048},{"$f":"+N8+N9","v":55161349.604514048},null,{"$f":"+IF(ROUND(M23-N23,0)=0,\"OK\",\"Error\")","v":"OK"}]
["Alumbrado Público","$",{"$f":"+C10","v":1276528.847284914},{"$f":"+D10","v":1342526.9799514618},{"$f":"+E10","v":1352692.9190895986},{"$f":"+F10","v":1348463.6057349259},null,{"$f":"+H10","v":1614393.5418271606},{"$f":"+I10","v":1160001.4924616287},{"$f":"+J10","v":1216086.3741524571},{"$f":"+K10","v":1278014.4854755751},null,{"$f":"+M10","v":4510125.503369106},{"$f":"+N10","v":4510125.503369105},null,{"$f":"+IF(ROUND(M24-N24,0)=0,\"OK\",\"Error\")","v":"OK"}]
["Transmisión","$",{"$f":"+C16+C17","v":7161314.1377871213},{"$f":"+D16+D17","v":7160925.0933077689},{"$f":"+E16+E17","v":7160492.926385005},{"$f":"+F16+F17","v":7160047.6114899628},null,{"$f":"+H16+H17","v":7161314.1377871251},{"$f":"+I16+I17","v":7480043.8528669393},{"$f":"+J16+J17","v":7841822.5802420024},{"$f":"+K16+K17","v":8241289.0631239247}]
["Generación","$",{"$f":"+C11+C12+C13+C14+C15","v":123725071.93084803},{"$f":"+D11+D12+D13+D14+D15","v":129192083.38307431},{"$f":"+E11+E12+E13+E14+E15","v":135382217.78287792},{"$f":"+F11+F12+F13+F14+F15","v":142205315.59907615},null,{"$f":"+H11+H12+H13+H14+H15","v":123725071.930848},{"$f":"+I11+I12+I13+I14+I15","v":129329707.7739381},{"$f":"+J11+J12+J13+J14+J15","v":135737367.06781328},{"$f":"+K11+K12+K13+K14+K15","v":142854401.85315442}]
[]
[null,null,"Costos",null,null,null,null,"Ingresos",null,null,null,null,"VP - IMP de Pérdidas",null,null,"Check"]
["Cierre Pérdidas Permitidas","u.m.",{"$f":"+PremisaCosto!F89","v":"2022/2023"},{"$f":"+PremisaCosto!G89","v":"2023/2024"},{"$f":"+PremisaCosto!H89","v":"2024/2025"},{"$f":"+PremisaCosto!I89","v":"2025/2026"},null,{"$f":"+C29","v":"2022/2023"},{"$f":"+D29","v":"2023/2024"},{"$f":"+E29","v":"2024/2025"},{"$f":"+F29","v":"2025/2026"},null,"Permitido","Ingresos"]
["Pérdidas","$",{"$f":"+PremisaCosto!F33","v":9814501.9538115058},{"$f":"+PremisaCosto!G33","v":10310000.904004565},{"$f":"+PremisaCosto!H33","v":11364183.353416158},{"$f":"+PremisaCosto!I33","v":12289014.993670538},null,{"$f":"+H13+H15","v":10910042.159154944},{"$f":"+I13+I15","v":11330286.907394493},{"$f":"+J13+J15","v":11806539.15568343},{"$f":"+K13+K15","v":12331644.106765751},null,{"$f":"+SUMPRODUCT(C30:F30,PremisaCosto!$F$84:$I$84)","v":36878351.002690762},{"$f":"+SUMPRODUCT(H30:K30,PremisaCosto!$F$84:$I$84)","v":39219765.263187036},null,{"$f":"+IF(ROUND(M30-N30,)=0,\"OK\",IF(P32=1,\"Abtsmo Proy\", \"Error\"))","v":"Abtsmo Proy"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"Pliegos","index":3,"n_rows":1916,"n_cols":7,"rows_kept":1916,"cut":false,"hidden":false,"merged":[]}
["Pliegos Tarifarios: Vigente vs Nuevo"]
[]
[null,"Componente","Ene-Jun/2023","Nuevo","Diff"]
["BTS (0-300)"]
["Comercialización",null,0]
["  - Fijo (Primeros 10 kWh)","BTS1CCCOF",2.83,{"$f":"+SUMIF($F$463:$F$1916,B6,$G$463:$G$1916)","v":2.9240792578283203},{"$f":"+IF(C6=0,\"\",D6/C6-1)","v":3.3243554002940101E-2}]
["  - Energía (Siguientes kWh)","BTS1EtCCOV",1.014E-2,1.1607110740508153E-2,{"$f":"+IF(C7=0,\"\",D7/C7-1)","v":0.14468547736766801}]
["Distribución","",0,0,""]
["  - Energía","BTS1EtCD",4.4310000000000002E-2,5.8029201216210261E-2,0.30961862370142756]
["  - Pérdidas Energía ","BTS1EtCPEP",1.1270000000000001E-2,1.307260918467019E-2,0.15994757627951994]
["  - Pérdidas Potencia","BTS1EtCPP",0,0,""]
["  - Cargos por Conexión","BTS1CxCX",11.55,11.649574448962747,8.6211644123590503E-3]
["Alumbrado Público","",0,0,""]
["  - Sistema","BTS1EtCSAP",1.98E-3,1.3299914053734778E-3,-0.32828716900329402]
["  - Consumo de energía","BTS1EtCCAP",4.9100000000000003E-3,4.3366147042284775E-3,-0.11677908264185799]
["Transmisión","",0,0,""]
["  - Energía","BTS1EtCUCOST",5.5599999999999998E-3,8.4523747375795169E-3,0.52021128373732317]
["  - Pérdidas de Energía en Transmisión","BTS1EtCPST",1.6000000000000001E-4,1.6601479428186009E-4,3.7592464261625436E-2]
["  - Capacidad Transmision costo pérdidas",null,0,0,""]
["Generación","",0,0,""]
["  - Energía","BTS1EtCEGP",6.8869231072784226E-2,4.8453925566152918E-2,-0.29643579852162805]
["  - Potencia Energizada","BTS1EtCPG",2.6630768927215782E-2,3.3862364595534711E-2,0.27155038925400588]
["BTS (301-500)","",null,null,""]
["Comercialización",0,0,{"$f":"+SUMIF($F$463:$F$1916,B24,$G$463:$G$1916)","v":0},""]
["  - Fijo (Primeros 10 kWh)","BTS2CCCOF",2.83,2.9240792578283203,3.3243554002940101E-2]
["  - Energía (Siguientes kWh)","BTS2EtCCOV",1.014E-2,1.1607110740508153E-2,0.14468547736766801]
["Distribución","",0,0,""]
["  - Energía","BTS2EtCD",4.4310000000000002E-2,5.8029201216210261E-2,0.30961862370142756]
["  - Pérdidas Energía ","BTS2EtCPEP",1.1270000000000001E-2,1.307260918467019E-2,0.15994757627951994]
["  - Pérdidas Potencia","BTS2EtCPP",0,0,""]
["  - Cargos por Conexión","BTS2CxCX",11.55,11.649574448962747,8.6211644123590503E-3]
["Alumbrado Público","",0,0,""]
["  - Sistema","BTS2EtCSAP",1.98E-3,1.3299914053734778E-3,-0.32828716900329402]
["  - Consumo de energía","BTS2EtCCAP",4.9100000000000003E-3,4.3366147042284775E-3,-0.11677908264185799]
["Transmisión","",0,0,""]
["  - Energía","BTS2EtCUCOST",5.5599999999999998E-3,8.4523747375795169E-3,0.52021128373732317]
["  - Pérdidas de Energía en Transmisión","BTS2EtCPST",1.6000000000000001E-4,1.6601479428186009E-4,3.7592464261625436E-2]
["Generación","",0,0,""]
["  - Energía","BTS2EtCEGP",9.1729488926263383E-2,9.2062458575690537E-2,3.629908476812771E-3]
["  - Potencia Energizada","BTS2EtCPG",3.5470511073736617E-2,4.5102542162848321E-2,0.27155038925400588]
["BTS (500-más)","",null,null,""]
["Comercialización",0,0,{"$f":"+SUMIF($F$463:$F$1916,B42,$G$463:$G$1916)","v":0},""]
["  - Fijo (Primeros 10 kWh)","BTS3CCCOF",2.83,2.9240792578283203,3.3243554002940101E-2]
["  - Energía (Siguientes kWh)","BTS3EtCCOV",1.014E-2,1.1607110740508153E-2,0.14468547736766801]
["Distribución","",0,0,""]
["  - Energía","BTS3EtCD",4.4310000000000002E-2,5.8029201216210261E-2,0.30961862370142756]
["  - Pérdidas Energía ","BTS3EtCPEP",1.1270000000000001E-2,1.307260918467019E-2,0.15994757627951994]
["  - Pérdidas Potencia","BTS3EtCPP",0,0,""]
["  - Cargos por Conexión","BTS3CxCX",11.55,11.649574448962747,8.6211644123590503E-3]
["Alumbrado Público","",0,0,""]
["  - Sistema","BTS3EtCSAP",1.98E-3,1.3299914053734778E-3,-0.32828716900329402]
["  - Consumo de energía","BTS3EtCCAP",4.9100000000000003E-3,4.3366147042284775E-3,-0.11677908264185799]
["Transmisión","",0,0,""]
["  - Energía","BTS3EtCUCOST",5.5599999999999998E-3,8.4523747375795169E-3,0.52021128373732317]
["  - Pérdidas de Energía en Transmisión","BTS3EtCPST",1.6000000000000001E-4,1.6601479428186009E-4,3.7592464261625436E-2]
["Generación","",0,0,""]
["  - Energía","BTS3EtCEGP",0.11714980720181985,0.18412491715138107,0.57170482435519365]
["  - Potencia Energizada","BTS3EtCPG",4.5300192798180129E-2,5.7601477785807459E-2,0.27155038925400588]
["BTD (0-10,000)","",null,null,""]
["Comercialización","",0,{"$f":"+SUMIF($F$463:$F$1916,B60,$G$463:$G$1916)","v":0},""]
["  - Fijo","BTD1CCCOF",5.31,5.4466179942909747,2.5728435836341879E-2]
["  - Energía","BTD1EtCCOV",9.3100000000000006E-3,1.0838089386410827E-2,0.16413419832554532]
["Distribución","",0,0,""]
["  - Demanda Máxima","BTD1PpCD",17.16,22.851266848306434,0.33165890724396463]
["  - Pérdidas Energía en Distribución","BTD1EtCPEP",1.035E-2,1.1213675834563949E-2,8.3446940537579506E-2]
["  - Pérdidas Potencia en Distribución","BTD1PpCPEP",0,0.2786850841620932,""]
["  - Cargos por Conexión","BTD1CxCX",115.48,117.20303612399154,1.4920645341111261E-2]
["Alumbrado Público","",0,0,""]
["  - Sistema","BTD1EtCSAP",1.82E-3,1.2429446830846324E-3,-0.31706336094250964]
["  - Consumo de energía","BTD1EtCCAP",4.5100000000000001E-3,4.0445776819780952E-3,-0.10319785321993458]
["Transmisión","",0,0,{"$f":"+IF(C71=0,\"\",D71/C71-1)","v":""}]
["  - Demanda Máxima","BTD1PpCUCOST",0.39,0.97141855222196294,1.4908168005691356]
["  - Energía","BTD1EtCUCOST",3.5899999999999999E-3,3.3989347345075457E-3,-5.3221522421296408E-2]
["  - Pérdidas de Energía en Transmisión","BTD1EtCPST",1.6000000000000001E-4,1.6883133845818659E-4,5.5195865363666163E-2]
["  - Capacidad Transmision costo pérdidas","BTD1PpCPST",0,0,""]
["Generación","",0,0,""]
["  - Demanda Máxima","BTD1PpCPG",1.1399999999999999,1.122574450040396,-1.5285570140003424E-2]
["  - Energía","BTD1EtCEGP",9.1320000000000012E-2,8.9475492747697616E-2,-2.0198283533753747E-2]
["  - Potencia Energizada","BTD1EtCPG",1.8169999999999999E-2,2.020792847754091E-2,0.11215896959498695]
["BTD (10,001-30,000)","",null,null,""]
["Comercialización","",0,{"$f":"+SUMIF($F$463:$F$1916,B81,$G$463:$G$1916)","v":0},""]
["  - Fijo","BTD2CCCOF",5.31,5.4466179942909747,2.5728435836341879E-2]
["  - Energía","BTD2EtCCOV",9.3100000000000006E-3,1.0838089386410827E-2,0.16413419832554532]
["Distribución","",0,0,""]
["  - Demanda Máxima","BTD2PpCD",17.16,22.851266848306434,0.33165890724396463]
["  - Pérdidas Energía en Distribución","BTD2EtCPEP",1.035E-2,1.1213675834563949E-2,8.3446940537579506E-2]
["  - Pérdidas Potencia en Distribución","BTD2PpCPEP",0,0.2786850841620932,""]
["  - Cargos por Conexión","BTD2CxCX",115.48,117.20303612399154,1.4920645341111261E-2]
["Alumbrado Público","",0,0,""]
["  - Sistema","BTD2EtCSAP",1.82E-3,1.2429446830846324E-3,-0.31706336094250964]
["  - Consumo de energía","BTD2EtCCAP",4.5100000000000001E-3,4.0445776819780952E-3,-0.10319785321993458]
["Transmisión","",0,0,""]
["  - Demanda Máxima","BTD2PpCUCOST",0.39,0.97141855222196294,1.4908168005691356]
["  - Energía","BTD2EtCUCOST",3.5899999999999999E-3,3.3989347345075457E-3,-5.3221522421296408E-2]
["  - Pérdidas de Energía en Transmisión","BTD2EtCPST",1.6000000000000001E-4,1.6883133845818659E-4,5.5195865363666163E-2]
["Generación","",0,0,""]
["  - Demanda Máxima","BTD2PpCPG",1.1399999999999999,1.122574450040396,-1.5285570140003424E-2]
["  - Energía","BTD2EtCEGP",9.8300000000000012E-2,9.6314508728632023E-2,-2.0198283533753747E-2]
["  - Potencia Energizada","BTD2EtCPG",1.9560000000000001E-2,2.1753829445277945E-2,0.11215896959498695]
["BTD (30,001-50,000)","",null,null,""]
["Comercialización","",0,{"$f":"+SUMIF($F$463:$F$1916,B101,$G$463:$G$1916)","v":0},""]
["  - Fijo","BTD3CCCOF",5.31,5.4466179942909747,2.5728435836341879E-2]
["  - Energía","BTD3EtCCOV",9.3100000000000006E-3,1.0838089386410827E-2,0.16413419832554532]
["Distribución","",0,0,""]
["  - Demanda Máxima","BTD3PpCD",17.16,22.851266848306434,0.33165890724396463]
["  - Pérdidas Energía en Distribución","BTD3EtCPEP",1.035E-2,1.1213675834563949E-2,8.3446940537579506E-2]
["  - Pérdidas Potencia en Distribución","BTD3PpCPEP",0,0.2786850841620932,""]
["  - Cargos por Conexión","BTD3CxCX",115.48,117.20303612399154,1.4920645341111261E-2]
["Alumbrado Público","",0,0,""]
["  - Sistema","BTD3EtCSAP",1.82E-3,1.2429446830846324E-3,-0.31706336094250964]
["  - Consumo de energía","BTD3EtCCAP",4.5100000000000001E-3,4.0445776819780952E-3,-0.10319785321993458]
["Transmisión","",0,0,""]
["  - Demanda Máxima","BTD3PpCUCOST",0.39,0.97141855222196294,1.4908168005691356]
["  - Energía","BTD3EtCUCOST",3.5899999999999999E-3,3.3989347345075457E-3,-5.3221522421296408E-2]
["  - Pérdidas de Energía en Transmisión","BTD3EtCPST",1.6000000000000001E-4,1.6883133845818659E-4,5.5195865363666163E-2]
["Generación","",0,0,""]
["  - Demanda Máxima","BTD3PpCPG",1.1399999999999999,1.122574450040396,-1.5285570140003424E-2]
["  - Energía","BTD3EtCEGP",0.1032,0.10111553713931662,-2.0198283533753636E-2]
["  - Potencia Energizada","BTD3EtCPG",2.052E-2,2.2821502056089134E-2,0.11215896959498695]
["BTD (50,001-más)","",null,null,""]
["Comercialización","",0,{"$f":"+SUMIF($F$463:$F$1916,B121,$G$463:$G$1916)","v":0},""]
["  - Fijo","BTD4CCCOF",5.31,5.4466179942909747,2.5728435836341879E-2]
["  - Energía","BTD4EtCCOV",9.3100000000000006E-3,1.0838089386410827E-2,0.16413419832554532]
["Distribución","",0,0,""]
["  - Demanda Máxima","BTD4PpCD",17.16,22.851266848306434,0.33165890724396463]
["  - Pérdidas Energía en Distribución","BTD4EtCPEP",1.035E-2,1.1213675834563949E-2,8.3446940537579506E-2]
["  - Pérdidas Potencia en Distribución","BTD4PpCPEP",0,0.2786850841620932,""]
["  - Cargos por Conexión","BTD4CxCX",115.48,117.20303612399154,1.4920645341111261E-2]
["Alumbrado Público","",0,0,""]
["  - Sistema","BTD4EtCSAP",1.82E-3,1.2429446830846324E-3,-0.31706336094250964]
["  - Consumo de energía","BTD4EtCCAP",4.5100000000000001E-3,4.0445776819780952E-3,-0.10319785321993458]
["Transmisión","",0,0,""]
["  - Demanda Máxima","BTD4PpCUCOST",0.39,0.97141855222196294,1.4908168005691356]
["  - Energía","BTD4EtCUCOST",3.5899999999999999E-3,3.3989347345075457E-3,-5.3221522421296408E-2]
["  - Pérdidas de Energía en Transmisión","BTD4EtCPST",1.6000000000000001E-4,1.6883133845818659E-4,{"$f":"+IF(C135=0,\"\",D135/C135-1)","v":5.5195865363666163E-2}]
["Generación","",0,0,""]
["  - Demanda Máxima","BTD4PpCPG",1.1399999999999999,1.122574450040396,-1.5285570140003424E-2]
["  - Energía","BTD4EtCEGP",0.12554000000000001,0.12300430748517256,-2.0198283533753747E-2]
["  - Potencia Energizada","BTD4EtCPG",2.4969999999999999E-2,2.7770609470786824E-2,0.11215896959498695]
["BTH","",null,null,""]
["Comercialización","",0,{"$f":"+SUMIF($F$463:$F$1916,B141,$G$463:$G$1916)","v":0},""]
["  - Fijo","BTH1CCCOF",5.31,5.4466179942909765,2.5728435836342101E-2]
["  - Energía","BTH1EtCCOV",9.2800000000000001E-3,1.080316536046106E-2,0.16413419832554532]
["Distribución","",0,0,""]
["  - Demanda Máxima en Punta","BTH1PpCD",17.53,23.343952164018379,0.33165728260230343]
["  - Demanda Máxima Fuera de Punta Medio","BTH1PfpmCD",null,2.8231134391168835]
["  - Demanda Máxima Fuera de Punta","BTH1PfpCD",2.12,2.8231134391168835,0.33165728260230343]
["  - Pérdidas Energía en Distribución en Punta","BTH1EpCPEP",1.2710000000000001E-2,1.377061061423264E-2,8.3446940537579728E-2]
["  - Pérdidas Energía en Distribución Fuera de Punta Medio","BTH1EfpmCPEFP",null,1.039025615975539E-2]
["  - Pérdidas Energía en Distribución Fuera de Punta","BTH1EfpCPEFP",9.5899999999999996E-3,1.039025615975539E-2,8.3446940537579728E-2]
["  - Pérdidas Potencia en Distribución ","BTH1PpCPEP",0,0.19928996547216066,""]
["  - Cargos por Conexión","BTH1CxCX",115.48,117.20409363173505,1.4929802838024253E-2]
["Alumbrado Público","",0,0,""]
["  - Sistema","BTH1EtCSAP",1.81E-3,1.2361153166940576E-3,-0.31706336094250964]
["  - Consumo de energía","BTH1EtCCAP",4.4999999999999997E-3,4.0356096605102931E-3,-0.1031978532199348]
["Transmisión","",0,0,""]
["  - Demanda Máxima ","BTH1PpCUCOST",3.48,7.9307946773530471,1.2789639877451284]
["  - Demanda Máxima Fuera de Punta","BTH1PfpCUCOST",null,7.9307946773530471]
["  - Demanda Máxima Fuera de Punta","BTH1PfpCUCOST",3.48,7.9307946773530471,1.2789639877451284]
["  - Energía","BTH1EtCUCOST",3.2550000000000003E-2,3.8788199519307329E-2,0.19164975481742941]
["  - Pérdidas de Energía en Transmisión","BTH1EtCPST",1.6000000000000001E-4,1.6883133845818667E-4,5.5195865363666607E-2]
["  - Capacidad Transmision costo pérdidas",null,0,0,""]
["Generación","",0,0,""]
["  - Demanda Máxima","BTH1PpCPG",0.28999999999999998,5.2955109827962435E-2,-0.81739617300702605]
["  - Energía en Punta","BTH1EpCEGP",0.15138000000000001,0.22198703780328008,0.46642249837019456]
["  - Energía Fuera de Punta Medio","BTH1EfpmCEGFP",null,9.1227549782169903E-2]
["  - Energía Fuera de Punta","BTH1EfpCEGFP",8.6080000000000004E-2,3.04091832607233E-2,-0.64673346583732227]
["  - Potencia Energizada","BTH1EtCPG",2.5799999999999998E-3,6.2429634089774015E-4,-0.75802467407064333]
["MTD (0-10,000)","",null,null,""]
["Comercialización","",0,{"$f":"+SUMIF($F$463:$F$1916,B170,$G$463:$G$1916)","v":0},""]
["  – Fijo","MTD1CCCOF",13.32,13.673516263735189,2.6540260040179398E-2]
["  – Energía","MTD1EtCCOV",9.2800000000000001E-3,1.0803135314203712E-2,0.16413096058229648]
["Distribución","",0,0,""]
["  - Demanda Máxima","MTD1PpCD",16.25,21.639327745067796,0.33165093815801816]
["  - Energía en Distribución","MTD1EtCD",0,0,""]
["  - Pérdidas Energía en Distribución","MTD1EtCPEP",1.0330000000000001E-2,1.1192003264190968E-2,8.3446588982668768E-2]
["  - Pérdidas Potencia en Distribución","MTD1PpCPEP",0,0.34023212275416537,""]
["  - Cargos por Conexión","MTD1CxCX",115.48,117.19894085338832,1.4885182311987544E-2]
["Alumbrado Público","",0,0,""]
["  - Sistema","MTD1EtCSAP",1.81E-3,1.2361257429488509E-3,-0.31705760058074539]
["  - Consumo de energía","MTD1EtCCAP",4.4999999999999997E-3,4.0356083510429408E-3,-0.10319814421267981]
["Transmisión","",0,0,""]
["  - Demanda Máxima","MTD1PpCUCOST",0.53,1.5560320106965739,1.935909454144479]
["  - Energía","MTD1EtCUCOST",4.1900000000000001E-3,4.4509549646453983E-3,6.228042115641963E-2]
["  - Pérdidas de Energía en Transmisión","MTD1EtCPST",1.6000000000000001E-4,1.6883128367609811E-4,5.5195522975613143E-2]
["  - Capacidad Transmision costo pérdidas","MTD1PpCPST",0,0,""]
["Generación","",0,0,""]
["  - Demanda Máxima","MTD1PpCPG",1.07,1.1900659380462728,0.11221115705259144]
["  - Energía","MTD1EtCEGP",9.9900000000000003E-2,9.7897848275806151E-2,-2.0041558800739212E-2]
["  - Potencia Energizada","MTD1EtCPG",1.6219999999999998E-2,1.9290050504408896E-2,0.1892756167946299]
["MTD (10,001-30,000)","",null,null,""]
["Comercialización","",0,{"$f":"+SUMIF($F$463:$F$1916,B192,$G$463:$G$1916)","v":0},""]
["  – Fijo","MTD2CCCOF",13.32,0,-1]
["  – Energía","MTD2EtCCOV",9.2800000000000001E-3,0,-1]
["Distribución","",0,0,""]
["  - Demanda Máxima","MTD2PpCD",16.25,0,-1]
["  - Energía en Distribución","MTD2EtCD",0,0,""]
["  - Pérdidas Energía en Distribución","MTD2EtCPEP",1.0330000000000001E-2,0,-1]
["  - Pérdidas Potencia en Distribución","MTD2PpCPP",0,0,""]
["  - Cargos por Conexión","MTD2CxCX",115.48,117.19894085338832,1.4885182311987544E-2]
["Alumbrado Público","",0,0,""]
["  - Sistema","MTD2EtCSAP",1.81E-3,0,-1]
["  - Consumo de energía","MTD2EtCCAP",4.4999999999999997E-3,0,-1]
["Transmisión","",0,0,{"$f":"+IF(C204=0,\"\",D204/C204-1)","v":""}]
["  - Demanda Máxima","MTD2PpCUCOST",0.53,0,-1]
["  - Energía","MTD2EtCUCOST",4.1900000000000001E-3,0,-1]
["  - Pérdidas de Energía en Transmisión","MTD2EtCPST",1.6000000000000001E-4,0,-1]
["Generación","",0,0,""]
["  - Demanda Máxima","MTD2PpCPG",1.07,0,-1]
["  - Energía","MTD2EtCEGP",9.9900000000000003E-2,0,-1]
["  - Potencia Energizada","MTD2EtCPG",1.6219999999999998E-2,0,-1]
["MTD (30,001-50,000)","",null,null,""]
["Comercialización","",0,{"$f":"+SUMIF($F$463:$F$1916,B213,$G$463:$G$1916)","v":0},""]
["  – Fijo","MTD3CCCOF",13.32,0,-1]
["  – Energía","MTD3EtCCOV",9.2800000000000001E-3,0,-1]
["Distribución","",0,0,""]
["  - Demanda Máxima","MTD3PpCD",16.25,0,-1]
["  - Energía en Distribución","MTD3EtCD",0,0,""]
["  - Pérdidas Energía en Distribución","MTD3EtCPEP",1.0330000000000001E-2,0,-1]
["  - Pérdidas Potencia en Distribución","MTD3PpCPP",0,0,""]
["  - Cargos por Conexión","MTD3CxCX",115.48,117.19894085338832,1.4885182311987544E-2]
["Alumbrado Público","",0,0,""]
["  - Sistema","MTD3EtCSAP",1.81E-3,0,-1]
["  - Consumo de energía","MTD3EtCCAP",4.4999999999999997E-3,0,-1]
["Transmisión","",0,0,""]
["  - Demanda Máxima","MTD3PpCUCOST",0.53,0,-1]
["  - Energía","MTD3EtCUCOST",4.1900000000000001E-3,0,-1]
["  - Pérdidas de Energía en Transmisión","MTD3EtCPST",1.6000000000000001E-4,0,-1]
["Generación","",0,0,""]
["  - Demanda Máxima","MTD3PpCPG",1.07,0,-1]
["  - Energía","MTD3EtCEGP",9.9900000000000003E-2,0,-1]
["  - Potencia Energizada","MTD3EtCPG",1.6219999999999998E-2,0,-1]
["MTD (50,001-más)","",null,null,""]
["Comercialización","",0,{"$f":"+SUMIF($F$463:$F$1916,B234,$G$463:$G$1916)","v":0},""]
["  – Fijo","MTD4CCCOF",13.32,0,-1]
["  – Energía","MTD4EtCCOV",9.2800000000000001E-3,0,-1]
["Distribución","",0,0,""]
["  - Demanda Máxima","MTD4PpCD",16.25,0,-1]
["  - Energía en Distribución","MTD4EtCD",0,0,""]
["  - Pérdidas Energía en Distribución","MTD4EtCPEP",1.0330000000000001E-2,0,-1]
["  - Pérdidas Potencia en Distribución","MTD4PpCPP",0,0,""]
["  - Cargos por Conexión","MTD4CxCX",115.48,117.19894085338832,1.4885182311987544E-2]
["Alumbrado Público","",0,0,""]
["  - Sistema","MTD4EtCSAP",1.81E-3,0,-1]
["  - Consumo de energía","MTD4EtCCAP",4.4999999999999997E-3,0,-1]
["Transmisión","",0,0,""]
["  - Demanda Máxima","MTD4PpCUCOST",0.53,0,-1]
["  - Energía","MTD4EtCUCOST",4.1900000000000001E-3,0,-1]
["  - Pérdidas de Energía en Transmisión","MTD4EtCPST",1.6000000000000001E-4,0,-1]
["Generación","",0,0,""]
["  - Demanda Máxima","MTD4PpCPG",1.07,0,-1]
["  - Energía","MTD4EtCEGP",9.9900000000000003E-2,0,-1]
["  - Potencia Energizada","MTD4EtCPG",1.6219999999999998E-2,0,-1]
["MTH","",null,null,""]
["Comercialización","",0,{"$f":"+SUMIF($F$463:$F$1916,B255,$G$463:$G$1916)","v":0},""]
["  – Fijo","MTH1CCCOF",13.32,13.662702765340065,2.5728435836341212E-2]
["  – Energía","MTH1EtCCOV",9.2800000000000001E-3,1.0803165360461062E-2,0.16413419832554554]
["Distribución","",0,0,""]
["  - Demanda Máxima en Punta","MTH1PpCD",17.04,22.69144009554325,0.33165728260230343]
["  - Demanda Máxima Fuera de Punta","MTH1PfpmCD",null,3.3025100608537126]
["  - Demanda Máxima Fuera de Punta","MTH1PfpCD",2.48,3.3025100608537126,0.33165728260230343]
["  - Pérdidas Energía en Distribución en Punta","MTH1EpCPEP",1.3729999999999999E-2,1.4875726493580965E-2,8.3446940537579506E-2]
["  - Pérdidas Energía en Distribución Fuera de Punta Medio","MTH1EfpCPEFP",null,1.1116165609915565E-2]
["  - Pérdidas Energía en Distribución Fuera de  Punta","MTH1EfpCPEFP",1.026E-2,1.1116165609915565E-2,8.3446940537579506E-2]
["  - Pérdidas Potencia en Distribución","MTH1PpCPEP",0,0.21123639982807002,""]
["  - Cargos por Conexión","MTH1CxCX",115.48,117.20409363173442,1.4929802838018924E-2]
["Alumbrado Público","",0,0,""]
["  - Sistema","MTH1EtCSAP",1.81E-3,1.2361153166940574E-3,-0.31706336094250975]
["  - Consumo de energía","MTH1EtCCAP",4.4999999999999997E-3,4.0356096605102913E-3,-0.10319785321993524]
["Transmisión","",0,0,{"$f":"+IF(C270=0,\"\",D270/C270-1)","v":""}]
["  - Demanda Máxima en Punta","MTH1PpCUCOST",0.97,2.5050080098651302,1.5824824843970413]
["  - Demanda Máxima en Fuera de Punta Medio","MTH1PfpmCUCOST",null,0.12912412421985206]
["  - Demanda Máxima en Fuera de Punta","MTH1PfpCUCOST",0.05,0.12912412421985206,1.5824824843970409]
["  - Energía","MTH1EtCUCOST",7.7999999999999999E-4,8.7359905350724656E-4,0.11999878654775209]
["  - Pérdidas de Energía en Transmisión","MTH1EtCPST",1.6000000000000001E-4,1.6883133845818656E-4,5.5195865363665941E-2]
["  - Capacidad Transmision costo pérdidas","MTH1PpCPST",0,0,""]
["Generación","",0,0,""]
["  - Demanda Máxima","MTH1PpCPG",0.08,1.4608306159437909E-2,-0.81739617300702616]
["  - Energía en Punta","MTH1EpCEGP",0.14192000000000002,0.27115362509143892,0.9106089704864635]
["  - Energía Fuera de Punta Medio","MTH1EfpmCEGFP",null,0.13557681254571946]
["  - Energía Fuera de Punta","MTH1EfpCEGFP",0.10664,7.1356217129326036E-2,-0.33086818145793284]
["  - Potencia Energizada","MTH1EtCPG",1.0000000000000001E-5,9.796440900495962E-6,-2.0355909950403928E-2]
["ATD","",null,null,""]
["Comercialización","",null,null,""]
["  - Fijo","ATD1CCCOF",13.32,{"$f":"+SUMIF($F$463:$F$1916,B285,$G$463:$G$1916)","v":13.662702765340068},2.5728435836341434E-2]
["  - Energía","ATD1EtCCOV",9.2800000000000001E-3,{"$f":"+SUMIF($F$463:$F$1916,B286,$G$463:$G$1916)","v":1.0803165360461066E-2},0.16413419832554577]
["Distribución","",null,null,""]
["  - Demanda Máxima ","ATD1PpCD",12.33,{"$f":"+SUMIF($F$463:$F$1916,B288,$G$463:$G$1916)","v":16.419334294486397},0.33165728260230298]
["  - Pérdidas Energía","ATD1EtCPEP",1.0330000000000001E-2,{"$f":"+SUMIF($F$463:$F$1916,B289,$G$463:$G$1916)","v":1.11920068957532E-2},8.3446940537579728E-2]
["  - Pérdidas Potencia","ATD1PpCPEP",0,{"$f":"+SUMIF($F$463:$F$1916,B290,$G$463:$G$1916)","v":0.17845688292267975},""]
["  - Cargos por Conexión","ATD1CxCX",115.48,{"$f":"+SUMIF($F$463:$F$1916,B291,$G$463:$G$1916)","v":117.20409363173464},1.49298028380207E-2]
["Alumbrado Público","",null,null,""]
["  - Sistema","ATD1EtCSAP",1.81E-3,{"$f":"+SUMIF($F$463:$F$1916,B293,$G$463:$G$1916)","v":1.236115316694058E-3},-0.31706336094250942]
["  - Consumo de energía","ATD1EtCCAP",4.4999999999999997E-3,4.0356096605102931E-3,-0.1031978532199348]
["Transmisión","",0,0,""]
["  - Demanda Máxima ","ATD1PpCUCOST",1.51,2.3844808257936188,0.57912637469776085]
["  - Energía","ATD1EtCUCOST",8.2799999999999992E-3,1.3003811344768912E-2,0.57050861651798468]
["  - Pérdidas de Energía en Transmisión","ATD1EtCPST",1.6000000000000001E-4,1.6883133845818664E-4,5.5195865363666385E-2]
["  - Capacidad Transmision costo pérdidas","ATD1PpCPST",0,0,""]
["Generación","",0,0,""]
["  - Demanda Máxima","ATD1PpCPG",4.6500000000000004,2.4004397675062488,-0.48377639408467776]
["  - Energía","ATD1EtCEGP",5.2449999999999997E-2,5.1398836918703228E-2,-2.0041240825486528E-2]
["  - Potencia Energizada","ATD1EtCPG",4.8230000000000002E-2,7.4181447835383912E-2,0.53807687819580985]
["ATH","",null,null,""]
["Comercialización","",null,null,""]
["  - Fijo","ATH1CCCOF",13.32,{"$f":"+SUMIF($F$463:$F$1916,B306,$G$463:$G$1916)","v":13.662702765340065},2.5728435836341212E-2]
["  - Energía","ATH1EtCCOV",9.2800000000000001E-3,{"$f":"+SUMIF($F$463:$F$1916,B307,$G$463:$G$1916)","v":1.0803165360461059E-2},0.1641341983255451]
["Distribución","",null,null,""]
["  - Demanda Máxima en Punta","ATH1PpCD",4.4800000000000004,{"$f":"+SUMIF($F$463:$F$1916,B309,$G$463:$G$1916)","v":5.9658246260583212},0.33165728260230365]
["  - Demanda Máxima Fuera de Punta Medio","ATH1PfpmCD",null,4.0349215662849796]
["  - Demanda Máxima Fuera de Punta  ","ATH1PfpCD",3.03,4.0349215662849796,0.33165728260230365]
["  - Pérdidas Energía en Distribución en Punta  ","ATH1EpCPEP",1.357E-2,1.470237498309496E-2,8.344694053757995E-2]
["  - Pérdidas Energía en Distribución Fuera de Punta Medio","ATH1EfpmCPEFP",null,1.0487766384403773E-2]
["  - Pérdidas Energía en Distribución Fuera de  Punta  ","ATH1EfpCPEFP",9.6799999999999994E-3,1.0487766384403773E-2,8.344694053757995E-2]
["  - Pérdidas Potencia en Distribución   ","ATH1PpCPEP",0,0.1544674203325232,""]
["  - Cargos por Conexión","ATH1CxCX",115.48,117.20409363173428,1.4929802838017592E-2]
["Alumbrado Público","",null,null,""]
["  - Sistema","ATH1EtCSAP",1.81E-3,{"$f":"+SUMIF($F$463:$F$1916,B318,$G$463:$G$1916)","v":1.236115316694058E-3},-0.31706336094250942]
["  - Consumo de energía","ATH1EtCCAP",4.4999999999999997E-3,{"$f":"+SUMIF($F$463:$F$1916,B319,$G$463:$G$1916)","v":4.0356096605102922E-3},-0.10319785321993502]
["Transmisión","",null,null,""]
["  - Demanda Máxima en Punta","ATH1PpCUCOST",1.26,{"$f":"+SUMIF($F$463:$F$1916,B321,$G$463:$G$1916)","v":1.075464759846626},-0.1464565398042651]
["  - Demanda Máxima en Fuera de Punta Medio","ATH1PfpmCUCOST",null,5.9748042213701447E-2]
["  - Demanda Máxima en Fuera de Punta","ATH1PfpCUCOST",7.0000000000000007E-2,5.9748042213701447E-2,-0.1464565398042651]
["  - Energía","ATH1EtCUCOST",2.2000000000000001E-4,2.8815888750647247E-3,12.098131250294204]
["  - Pérdidas de Energía en Transmisión","ATH1EtCPST",1.6000000000000001E-4,1.6883133845818656E-4,5.5195865363665941E-2]
["  - Capacidad Transmision costo pérdidas","ATH1PpCPST",0,0,""]
["Generación","",null,null,""]
["  - Demanda Máxima en Punta","ATH1PpCPG",14.66,{"$f":"+SUMIF($F$463:$F$1916,B328,$G$463:$G$1916)","v":2.676972103716996},-0.81739617300702616]
["  - Energía en Punta","ATH1EpCEGP",0.13707,{"$f":"+SUMIF($F$463:$F$1916,B329,$G$463:$G$1916)","v":0.24561317368112232},0.79188132838055236]
["  - Energía Fuera de Punta Medio","ATH1EfpmCEGFP",null,{"$f":"+SUMIF($F$463:$F$1916,B330,$G$463:$G$1916)","v":0.10769192999864594}]
["  - Energía Fuera de Punta","ATH1EfpCEGFP",0.10085000000000001,{"$f":"+SUMIF($F$463:$F$1916,B331,$G$463:$G$1916)","v":3.7786642104788049E-2},-0.62531837278346014]
["  - Potencia Energizada","ATH1EtCPG",6.9699999999999996E-3,{"$f":"+SUMIF($F$463:$F$1916,B332,$G$463:$G$1916)","v":3.7365541392927665E-2},4.3609098124716885]
["PREPAGO",null,null,null,""]
["Comercialización",null,null,null,""]
["  - Fijo (Primeros 10 kWh)","BTS Prepago1CCCOF",1.268E-2,{"$f":"+SUMIF($F$463:$F$1916,B335,$G$463:$G$1916)","v":1.1763713595419559E-2},-7.2262334746091561E-2]
["  - Energía (Siguientes kWh)","BTS Prepago1EtCCOV",1.0630000000000001E-2,{"$f":"+SUMIF($F$463:$F$1916,B336,$G$463:$G$1916)","v":1.1589311967329857E-2},9.0245716587945113E-2]
["Distribución",null,null,null,""]
["  - Energía","BTS Prepago1EtCD",4.8460000000000003E-2,{"$f":"+SUMIF($F$463:$F$1916,B338,$G$463:$G$1916)","v":5.8125543318166467E-2},0.19945405113839176]
["  - Pérdidas Energía ","BTS Prepago1EtCPEP",1.1820000000000001E-2,{"$f":"+SUMIF($F$463:$F$1916,B339,$G$463:$G$1916)","v":1.308942321866708E-2},0.10739621139315392]
["  - Pérdidas Potencia","BTS Prepago1EtCPP",0,{"$f":"+SUMIF($F$463:$F$1916,B340,$G$463:$G$1916)","v":0},""]
["  - Cargos por Conexión","BTS Prepago1CxCX",11.55,{"$f":"+SUMIF($F$463:$F$1916,B341,$G$463:$G$1916)","v":11.647950707753308},8.4805807578620662E-3]
["Alumbrado Público",null,null,null,{"$f":"+IF(C342=0,\"\",D342/C342-1)","v":""}]
["  - Sistema","BTS Prepago1EtCSAP",2.0899999999999998E-3,{"$f":"+SUMIF($F$463:$F$1916,B343,$G$463:$G$1916)","v":1.3880922712857966E-3},-0.3358410185235422]
["  - Consumo de energía","BTS Prepago1EtCCAP",5.1599999999999997E-3,{"$f":"+SUMIF($F$463:$F$1916,B344,$G$463:$G$1916)","v":4.4044713971763344E-3},-0.14642027186505135]
["Transmisión",null,null,null,""]
["  - Energía","BTS Prepago1EtCUCOST",5.9500000000000004E-3,{"$f":"+SUMIF($F$463:$F$1916,B346,$G$463:$G$1916)","v":8.4766192087145295E-3},0.42464188381756784]
["  - Pérdidas de Energía en Transmisión","BTS Prepago1EtCPST",1.6000000000000001E-4,{"$f":"+SUMIF($F$463:$F$1916,B347,$G$463:$G$1916)","v":1.936076101996433E-4},0.21004756374777056]
["Generación",null,null,null,""]
["  - Energía","BTS Prepago1EtCEGP",7.8410000000000007E-2,{"$f":"+SUMIF($F$463:$F$1916,B349,$G$463:$G$1916)","v":6.0975407055055143E-2},-0.22235165087290987]
["BTSH (0-300)",null,null,null,""]
["Comercialización",null,null,null,""]
["  - Fijo (Primeros 10 kWh)","BTSH1CCCOF",null,{"$f":"+SUMIF($F$463:$F$1916,B352,$G$463:$G$1916)","v":2.9280456236566601},""]
["  - Energía (Siguientes kWh)","BTSH1EtCCOV",null,{"$f":"+SUMIF($F$463:$F$1916,B353,$G$463:$G$1916)","v":1.1089709987017547E-2},""]
["Distribución","",null,null,""]
["  - Energía en Punta","BTSH1EtCD",null,{"$f":"+SUMIF($F$463:$F$1916,B355,$G$463:$G$1916)","v":5.5269469330543691E-2},""]
["  - Energía Fuera de Punta Medio",null,null,{"$f":"+D355","v":5.5269469330543691E-2}]
["  - Energía Fuera de Punta",null,null,{"$f":"+D356","v":5.5269469330543691E-2}]
["  - Pérdidas Energía ","BTSH1EtCPEP",null,{"$f":"+SUMIF($F$463:$F$1916,B358,$G$463:$G$1916)","v":1.2918893774246128E-2},""]
["  - Pérdidas Potencia","BTSH1EtCPP",null,{"$f":"+SUMIF($F$463:$F$1916,B359,$G$463:$G$1916)","v":0},""]
["  - Cargos por Conexión","BTSHCxCX",null,{"$f":"+SUMIF($F$463:$F$1916,B360,$G$463:$G$1916)","v":11.661837392082884},""]
["Alumbrado Público","",null,null,""]
["  - Sistema","BTSH1EtCSAP",null,{"$f":"+SUMIF($F$463:$F$1916,B362,$G$463:$G$1916)","v":1.2980719698015225E-3},""]
["  - Consumo de energía","BTSH1EtCCAP",null,{"$f":"+SUMIF($F$463:$F$1916,B363,$G$463:$G$1916)","v":4.1074881260549159E-3},""]
["Transmisión","",null,{"$f":"+SUMIF($F$463:$F$1916,B364,$G$463:$G$1916)","v":0},""]
["  - Energía en Punta","BTSH1EtCUCOST",null,{"$f":"+SUMIF($F$463:$F$1916,B365,$G$463:$G$1916)","v":8.004117289218151E-3},""]
["  - Energía Fuera de Punta Medio",null,null,{"$f":"+D365","v":8.004117289218151E-3},""]
["  - Energía Fuera de Punta",null,null,{"$f":"+D366","v":8.004117289218151E-3},""]
["  - Pérdidas de Energía en Transmisión","BTSH1EtCPST",null,{"$f":"+SUMIF($F$463:$F$1916,B368,$G$463:$G$1916)","v":1.5216364359333829E-4},""]
["  - Capacidad Transmision costo pérdidas",null,null,{"$f":"+SUMIF($F$463:$F$1916,B369,$G$463:$G$1916)","v":0},""]
["Generación","",null,null,""]
["  - Energía en Punta","BTSH1EpCEGP",null,{"$f":"+SUMIF($F$463:$F$1916,B371,$G$463:$G$1916)","v":0.2708063103747021},""]
["  - Energía Fuera de Punta Medio","BTSH1EfpmCEGFP",null,{"$f":"+SUMIF($F$463:$F$1916,B372,$G$463:$G$1916)","v":7.862118688297802E-2}]
["  - Energía Fuera de Punta","BTSH1EfpCEGFP",null,1.7471374862884006E-3]
["  - Potencia Energizada","BTSH1EtCPG",null,{"$f":"+SUMIF($F$463:$F$1916,B374,$G$463:$G$1916)","v":3.9711907490414047E-2},""]
["BTSH (301-750)",null,null,null,""]
[{"$f":"+A351","v":"Comercialización"},null,null,null,""]
[{"$f":"+A352","v":"  - Fijo (Primeros 10 kWh)"},"BTSH2CCCOF",null,{"$f":"+SUMIF($F$463:$F$1916,B377,$G$463:$G$1916)","v":0},""]
[{"$f":"+A353","v":"  - Energía (Siguientes kWh)"},"BTSH2EtCCOV",null,{"$f":"+SUMIF($F$463:$F$1916,B378,$G$463:$G$1916)","v":0},""]
[{"$f":"+A354","v":"Distribución"},"",null,null,""]
[{"$f":"+A355","v":"  - Energía en Punta"},"BTSH2EtCD",null,{"$f":"+SUMIF($F$463:$F$1916,B380,$G$463:$G$1916)","v":0},""]
[{"$f":"+A358","v":"  - Pérdidas Energía "},"BTSH2EtCPEP",null,{"$f":"+SUMIF($F$463:$F$1916,B381,$G$463:$G$1916)","v":0},""]
[{"$f":"+A359","v":"  - Pérdidas Potencia"},"BTSH2EtCPP",null,{"$f":"+SUMIF($F$463:$F$1916,B382,$G$463:$G$1916)","v":0},""]
[{"$f":"+A360","v":"  - Cargos por Conexión"},"BTSHCxCX",null,{"$f":"+SUMIF($F$463:$F$1916,B383,$G$463:$G$1916)","v":11.661837392082884},""]
["Alumbrado Público","",null,null,""]
["  - Sistema","BTSH2EtCSAP",null,{"$f":"+SUMIF($F$463:$F$1916,B385,$G$463:$G$1916)","v":0},""]
["  - Consumo de energía","BTSH2EtCCAP",null,0,""]
["Transmisión","",null,0,""]
["  - Energía en Punta","BTSH2EtCUCOST",null,0,""]
[{"$f":"+A368","v":"  - Pérdidas de Energía en Transmisión"},"BTSH2EtCPST",null,0,""]
["  - Capacidad Transmision costo pérdidas",null,null,0,""]
["Generación","",null,null,""]
["  - Energía en Punta","BTSH2EpCEGP",null,{"$f":"+SUMIF($F$463:$F$1916,B392,$G$463:$G$1916)","v":0},""]
["  - Energía Fuera de Punta Medio","BTSH2EfpmCEGFP",null,{"$f":"+SUMIF($F$463:$F$1916,B393,$G$463:$G$1916)","v":0},""]
["  - Energía Fuera de Punta","BTSH2EfpCEGFP",null,{"$f":"+SUMIF($F$463:$F$1916,B394,$G$463:$G$1916)","v":0},""]
["  - Potencia Energizada","BTSH2EtCPG",null,{"$f":"+SUMIF($F$463:$F$1916,B395,$G$463:$G$1916)","v":0}]
["BTSH (751-más)",null,null,null,""]
[{"$f":"+A376","v":"Comercialización"},null,null,null,""]
["  - Fijo (Primeros 10 kWh)","BTSH3CCCOF",null,{"$f":"+SUMIF($F$463:$F$1916,B398,$G$463:$G$1916)","v":0},""]
["  - Energía (Siguientes kWh)","BTSH3EtCCOV",null,{"$f":"+SUMIF($F$463:$F$1916,B399,$G$463:$G$1916)","v":0},""]
["Distribución","",null,null,""]
["  - Energía en Punta","BTSH3EtCD",null,{"$f":"+SUMIF($F$463:$F$1916,B401,$G$463:$G$1916)","v":0},""]
["  - Pérdidas Energía ","BTSH3EtCPEP",null,{"$f":"+SUMIF($F$463:$F$1916,B402,$G$463:$G$1916)","v":0},""]
[{"$f":"+A382","v":"  - Pérdidas Potencia"},"BTSH3EtCPP",null,{"$f":"+SUMIF($F$463:$F$1916,B403,$G$463:$G$1916)","v":0},""]
[{"$f":"+A383","v":"  - Cargos por Conexión"},"BTSHCxCX",null,{"$f":"+SUMIF($F$463:$F$1916,B404,$G$463:$G$1916)","v":11.661837392082884},""]
["Alumbrado Público","",null,null,""]
["  - Sistema","BTSH3EtCSAP",null,{"$f":"+SUMIF($F$463:$F$1916,B406,$G$463:$G$1916)","v":0},""]
["  - Consumo de energía","BTSH3EtCCAP",null,{"$f":"+SUMIF($F$463:$F$1916,B407,$G$463:$G$1916)","v":0},""]
["Transmisión","",null,null,""]
["  - Energía en Punta","BTSH3EtCUCOST",null,{"$f":"+SUMIF($F$463:$F$1916,B409,$G$463:$G$1916)","v":0},{"$f":"+IF(C409=0,\"\",D409/C409-1)","v":""}]
["  - Pérdidas de Energía en Transmisión","BTSH3EtCPST",null,{"$f":"+SUMIF($F$463:$F$1916,B410,$G$463:$G$1916)","v":0},""]
["  - Capacidad Transmision costo pérdidas",null,null,{"$f":"+SUMIF($F$463:$F$1916,B411,$G$463:$G$1916)","v":0},""]
["Generación","",null,null,""]
["  - Energía en Punta","BTSH3EpCEGP",null,{"$f":"+SUMIF($F$463:$F$1916,B413,$G$463:$G$1916)","v":0},""]
["  - Energía Fuera de Punta Medio","BTSH3EfpmCEGFP",null,{"$f":"+SUMIF($F$463:$F$1916,B414,$G$463:$G$1916)","v":0},""]
["  - Energía Fuera de Punta","BTSH3EfpCEGFP",null,{"$f":"+SUMIF($F$463:$F$1916,B415,$G$463:$G$1916)","v":0},""]
["  - Potencia Energizada","BTSH3EtCPG",null,{"$f":"+SUMIF($F$463:$F$1916,B416,$G$463:$G$1916)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},0,null,null,""]
[{"$f":"+A397","v":"Comercialización"},0,null,{"$f":"+SUMIF($F$463:$F$1916,B418,$G$463:$G$1916)","v":0},""]
["  - Fijo (Primeros 10 kWh)",0,null,0,""]
["  - Energía (Siguientes kWh)",0,null,0,""]
["Distribución",0,null,0,""]
["  - Energía en Punta",0,null,0,""]
["  - Pérdidas Energía ",0,null,0,""]
["  - Pérdidas Potencia",0,null,0,""]
["  - Cargos por Conexión",0,null,0,""]
["Alumbrado Público",0,null,0,""]
["  - Sistema",0,null,0,""]
["  - Consumo de energía",0,null,0,""]
["Transmisión",0,null,0,""]
["  - Energía en Punta",0,null,0,""]
["  - Pérdidas de Energía en Transmisión",0,null,0,""]
["  - Capacidad Transmision costo pérdidas",0,null,0,""]
["Generación",0,null,0,""]
["  - Energía en Punta",0,null,0,""]
["  - Energía Fuera de Punta Medio",0,null,0,""]
["  - Energía Fuera de Punta",0,null,0,""]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},0,null,null,""]
[{"$f":"+A418","v":"Comercialización"},0,0,{"$f":"+SUMIF($F$463:$F$1916,B438,$G$463:$G$1916)","v":0},""]
[{"$f":"+A419","v":"  - Fijo (Primeros 10 kWh)"},0,0,0,""]
["  - Energía (Siguientes kWh)",0,0,0,""]
["Distribución",0,0,0,""]
["  - Energía en Punta",0,0,0,""]
["  - Pérdidas Energía ",0,0,0,""]
["  - Pérdidas Potencia",0,0,0,""]
["  - Cargos por Conexión",0,0,0,""]
["Alumbrado Público",0,0,0,""]
["  - Sistema",0,0,0,""]
["  - Consumo de energía",0,0,0,""]
["Transmisión",0,0,0,""]
["  - Energía en Punta",0,0,0,""]
["  - Pérdidas de Energía en Transmisión",0,0,0,""]
["  - Capacidad Transmision costo pérdidas",0,0,0,""]
["Generación",0,0,0,""]
["  - Energía en Punta",0,0,0,""]
["  - Energía Fuera de Punta Medio",0,0,0,""]
["  - Energía Fuera de Punta",0,0,0,""]
[]
[]
["Auxiliar - Tarifas Modelo"]
[]
[{"$f":"+Tablero!A525","v":"Categorías"}]
[]
[{"$f":"+Tablero!A526","v":"ATH"},{"$f":"+LEFT(A463,3)","v":"ATH"},null,1,"CD",{"$f":"+B463&D463&C463&E463","v":"ATH1CD"},{"$f":"+Tablero!B526","v":0}]
[{"$f":"+Tablero!A527","v":"ATH Punta"},"ATH","Ep",1,"CD",{"$f":"+B464&D464&C464&E464","v":"ATH1EpCD"},{"$f":"+Tablero!B527","v":0}]
[{"$f":"+Tablero!A528","v":"ATH Fuera de Punta Medio"},{"$f":"+LEFT(A465,3)","v":"ATH"},"Efpm",1,"CD",{"$f":"+B465&D465&C465&E465","v":"ATH1EfpmCD"},{"$f":"+Tablero!B528","v":0}]
[{"$f":"+Tablero!A529","v":"ATH Fuera de Punta Bajo"},"ATH","Efp",1,"CD","ATH1EfpCD",{"$f":"+Tablero!B529","v":0}]
[{"$f":"+Tablero!A530","v":"ATD"},"ATD","Et",1,"CD","ATD1EtCD",{"$f":"+Tablero!B530","v":0}]
[{"$f":"+Tablero!A531","v":"MTH"},"MTH",null,1,"CD","MTH1CD",{"$f":"+Tablero!B531","v":0}]
[{"$f":"+Tablero!A532","v":"MTH Punta"},"MTH","Ep",1,"CD","MTH1EpCD",{"$f":"+Tablero!B532","v":0}]
[{"$f":"+Tablero!A533","v":"MTH Fuera de Punta Medio"},{"$f":"+LEFT(A470,3)","v":"MTH"},"Efpm",1,"CD",{"$f":"+B470&D470&C470&E470","v":"MTH1EfpmCD"},{"$f":"+Tablero!B533","v":0}]
[{"$f":"+Tablero!A534","v":"MTH Fuera de Punta Bajo"},"MTH","Efp",1,"CD","MTH1EfpCD",{"$f":"+Tablero!B534","v":0}]
[{"$f":"+Tablero!A535","v":"MTD"},"MTD",null,1,"CD","MTD1CD",{"$f":"+Tablero!B535","v":0}]
[{"$f":"+Tablero!A536","v":"MTD_1 (0-10,000)"},"MTD","Et",1,"CD","MTD1EtCD",{"$f":"+Tablero!B536","v":0}]
[{"$f":"+Tablero!A537","v":"MTD_2 (10,001-30,000)"},"MTD","Et",2,"CD","MTD2EtCD",{"$f":"+Tablero!B537","v":0}]
[{"$f":"+Tablero!A538","v":"MTD_3 (30,001-50,000)"},"MTD","Et",3,"CD","MTD3EtCD",{"$f":"+Tablero!B538","v":0}]
[{"$f":"+Tablero!A539","v":"MTD_4 (50,001-más)"},"MTD","Et",4,"CD","MTD4EtCD",{"$f":"+Tablero!B539","v":0}]
[{"$f":"+Tablero!A540","v":"MTD_5 (xxx)"},"MTD","Et",5,"CD","MTD5EtCD",{"$f":"+Tablero!B540","v":0}]
[{"$f":"+Tablero!A541","v":"BTH"},"BTH",null,1,"CD","BTH1CD",{"$f":"+Tablero!B541","v":0}]
[{"$f":"+Tablero!A542","v":"BTH Punta"},"BTH","Ep",1,"CD","BTH1EpCD",{"$f":"+Tablero!B542","v":0}]
[{"$f":"+Tablero!A543","v":"BTH Fuera de Punta Medio"},"BTH","Efpm",1,"CD",{"$f":"+B480&D480&C480&E480","v":"BTH1EfpmCD"},{"$f":"+Tablero!B543","v":0}]
[{"$f":"+Tablero!A544","v":"BTH Fuera de Punta Bajo"},"BTH","Efp",1,"CD","BTH1EfpCD",{"$f":"+Tablero!B544","v":0}]
[{"$f":"+Tablero!A545","v":"BTD"},"BTD",null,1,"CD","BTD1CD",{"$f":"+Tablero!B545","v":0}]
[{"$f":"+Tablero!A546","v":"BTD_1 (0-10,000)"},"BTD","Et",1,"CD","BTD1EtCD",{"$f":"+Tablero!B546","v":0}]
[{"$f":"+Tablero!A547","v":"BTD_2 (10,001-30,000)"},"BTD","Et",2,"CD","BTD2EtCD",{"$f":"+Tablero!B547","v":0}]
[{"$f":"+Tablero!A548","v":"BTD_3 (30,001-50,000)"},"BTD","Et",3,"CD","BTD3EtCD",{"$f":"+Tablero!B548","v":0}]
[{"$f":"+Tablero!A549","v":"BTD_4 (50,001-más)"},"BTD","Et",4,"CD","BTD4EtCD",{"$f":"+Tablero!B549","v":0}]
[{"$f":"+Tablero!A550","v":"BTD_5 (xxx)"},"BTD","Et",5,"CD","BTD5EtCD",{"$f":"+Tablero!B550","v":0}]
[{"$f":"+Tablero!A551","v":"BTS"},"BTS",null,1,"CD","BTS1CD",{"$f":"+Tablero!B551","v":0}]
[{"$f":"+Tablero!A552","v":"BTS_1 (0-300)"},"BTS","Et",1,"CD","BTS1EtCD",{"$f":"+Tablero!B552","v":5.8029201216210261E-2}]
[{"$f":"+Tablero!A553","v":"BTS_2 (301-750)"},"BTS","Et",2,"CD","BTS2EtCD",{"$f":"+Tablero!B553","v":5.8029201216210261E-2}]
[{"$f":"+Tablero!A554","v":"BTS_3 (751-más)"},"BTS","Et",3,"CD","BTS3EtCD",{"$f":"+Tablero!B554","v":5.8029201216210261E-2}]
[{"$f":"+Tablero!A555","v":"BTS_4 (xxx)"},"BTS","Et",4,"CD","BTS4EtCD",{"$f":"+Tablero!B555","v":0}]
[{"$f":"+Tablero!A556","v":"BTS_5 (xxx)"},"BTS","Et",5,"CD","BTS5EtCD",{"$f":"+Tablero!B556","v":0}]
[{"$f":"+Tablero!A557","v":"BTSH"},{"$f":"+LEFT(A494,4)","v":"BTSH"},null,1,"CD","BTSH1CD",{"$f":"+Tablero!B557","v":0}]
[{"$f":"+Tablero!A558","v":"BTSH_1 Punta"},{"$f":"+LEFT(A495,4)","v":"BTSH"},"Et",1,"CD","BTSH1EtCD",{"$f":"+Tablero!B558","v":5.5269469330543691E-2}]
[{"$f":"+Tablero!A559","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+LEFT(A496,4)","v":"BTSH"},null,1,"CD",{"$f":"+B496&D496&C496&E496","v":"BTSH1CD"},{"$f":"+Tablero!B559","v":5.5269469330543691E-2}]
[{"$f":"+Tablero!A560","v":"BTSH_1 Fuera de Punta Bajo"},"BTSH",null,1,"CD","BTSH1CD",{"$f":"+Tablero!B560","v":5.5269469330543691E-2}]
[{"$f":"+Tablero!A561","v":"BTSH_2 Punta"},"BTSH","Et",2,"CD","BTSH2EtCD",{"$f":"+Tablero!B561","v":0}]
[{"$f":"+Tablero!A562","v":"BTSH_2 Fuera de Punta Medio"},"BTSH",null,2,"CD","BTSH2CD",{"$f":"+Tablero!B562","v":0}]
[{"$f":"+Tablero!A563","v":"BTSH_2 Fuera de Punta Bajo"},"BTSH",null,2,"CD","BTSH2CD",{"$f":"+Tablero!B563","v":0}]
[{"$f":"+Tablero!A564","v":"BTSH_3 Punta"},"BTSH","Et",3,"CD","BTSH3EtCD",{"$f":"+Tablero!B564","v":0}]
[{"$f":"+Tablero!A565","v":"BTSH_3 Fuera de Punta Medio"},"BTSH",null,3,"CD",{"$f":"+B502&D502&C502&E502","v":"BTSH3CD"},{"$f":"+Tablero!B565","v":0}]
[{"$f":"+Tablero!A566","v":"BTSH_3 Fuera de Punta Bajo"},"BTSH",null,3,"CD","BTSH3CD",{"$f":"+Tablero!B566","v":0}]
[{"$f":"+Tablero!A567","v":"BTS Prepago"},{"$f":"+A504","v":"BTS Prepago"},null,1,"CD","BTS Prepago1CD",{"$f":"+Tablero!B567","v":0}]
[{"$f":"+Tablero!A568","v":"BTS Prep"},{"$f":"+B504","v":"BTS Prepago"},"Et",1,"CD","BTS Prepago1EtCD",{"$f":"+Tablero!B568","v":5.8125543318166467E-2}]
[{"$f":"+Tablero!A569","v":"X1D_2 (10,001-30,000)"},{"$f":"+LEFT(A506,3)","v":"X1D"},"Et",2,"CD","X1D2EtCD",{"$f":"+Tablero!B569","v":0}]
[{"$f":"+Tablero!A570","v":"X1D_3 (30,001-50,000)"},"X1D","Et",3,"CD","X1D3EtCD",{"$f":"+Tablero!B570","v":0}]
[{"$f":"+Tablero!A571","v":"X1D_4 (50,001-más)"},"X1D","Et",4,"CD","X1D4EtCD",{"$f":"+Tablero!B571","v":0}]
[{"$f":"+Tablero!A572","v":"X1D_5 (xxx)"},"X1D","Et",5,"CD","X1D5EtCD",{"$f":"+Tablero!B572","v":0}]
[{"$f":"+Tablero!A573","v":"X2H"},"X2H",null,1,"CD","X2H1CD",{"$f":"+Tablero!B573","v":0}]
[{"$f":"+Tablero!A574","v":"X2H Punta"},"X2H","Ep",1,"CD","X2H1EpCD",{"$f":"+Tablero!B574","v":0}]
[{"$f":"+Tablero!A575","v":"X2H Fuera de Punta"},"X2H","Efp",1,"CD","X2H1EfpCD",{"$f":"+Tablero!B575","v":0}]
[{"$f":"+Tablero!A576","v":"X2D"},"X2D",null,1,"CD","X2D1CD",{"$f":"+Tablero!B576","v":0}]
[{"$f":"+Tablero!A577","v":"X2D_1 (0-10,000)"},"X2D","Et",1,"CD","X2D1EtCD",{"$f":"+Tablero!B577","v":0}]
[{"$f":"+Tablero!A578","v":"X2D_2 (10,001-30,000)"},"X2D","Et",2,"CD","X2D2EtCD",{"$f":"+Tablero!B578","v":0}]
[{"$f":"+Tablero!A579","v":"X2D_3 (30,001-50,000)"},"X2D","Et",3,"CD","X2D3EtCD",{"$f":"+Tablero!B579","v":0}]
[{"$f":"+Tablero!A580","v":"X2D_4 (50,001-más)"},"X2D","Et",4,"CD","X2D4EtCD",{"$f":"+Tablero!B580","v":0}]
[{"$f":"+Tablero!A581","v":"X2D_5 (xxx)"},"X2D","Et",5,"CD","X2D5EtCD",{"$f":"+Tablero!B581","v":0}]
[{"$f":"+Tablero!A582","v":"X3D"},"X3D",null,1,"CD","X3D1CD",{"$f":"+Tablero!B582","v":0}]
[{"$f":"+Tablero!A583","v":"X3D_1 (0-10,000)"},"X3D","Et",1,"CD","X3D1EtCD",{"$f":"+Tablero!B583","v":0}]
[{"$f":"+Tablero!A584","v":"X3D_2 (10,001-30,000)"},"X3D","Et",2,"CD","X3D2EtCD",{"$f":"+Tablero!B584","v":0}]
[{"$f":"+Tablero!A585","v":"X3D_3 (30,001-50,000)"},"X3D","Et",3,"CD","X3D3EtCD",{"$f":"+Tablero!B585","v":0}]
[{"$f":"+Tablero!A586","v":"X3D_4 (50,001-más)"},"X3D","Et",4,"CD","X3D4EtCD",{"$f":"+Tablero!B586","v":0}]
[{"$f":"+Tablero!A587","v":"X3D_5 (xxx)"},"X3D","Et",5,"CD","X3D5EtCD",{"$f":"+Tablero!B587","v":0}]
[null,{"$f":"+B463","v":"ATH"},null,1,"CD","ATH1CD",{"$f":"+Tablero!C526","v":0}]
[null,"ATH","Pp",1,"CD","ATH1PpCD",{"$f":"+Tablero!C527","v":5.9658246260583212}]
[null,"ATH","Pfpm",1,"CD",{"$f":"+B527&D527&C527&E527","v":"ATH1PfpmCD"},{"$f":"+Tablero!C528","v":4.0349215662849796}]
[null,"ATH","Pfp",1,"CD","ATH1PfpCD",{"$f":"+Tablero!C529","v":4.0349215662849796}]
[null,"ATD","Pp",1,"CD","ATD1PpCD",{"$f":"+Tablero!C530","v":16.419334294486397}]
[null,"MTH",null,1,"CD","MTH1CD",{"$f":"+Tablero!C531","v":0}]
[null,"MTH","Pp",1,"CD","MTH1PpCD",{"$f":"+Tablero!C532","v":22.69144009554325}]
[null,"MTH","Pfpm",1,"CD",{"$f":"+B532&D532&C532&E532","v":"MTH1PfpmCD"},{"$f":"+Tablero!C533","v":3.3025100608537126}]
[null,"MTH","Pfp",1,"CD","MTH1PfpCD",{"$f":"+Tablero!C534","v":3.3025100608537126}]
[null,"MTD",null,1,"CD","MTD1CD",{"$f":"+Tablero!C535","v":0}]
[null,"MTD","Pp",1,"CD","MTD1PpCD",{"$f":"+Tablero!C536","v":21.639327745067796}]
[null,"MTD","Pp",2,"CD","MTD2PpCD",{"$f":"+Tablero!C537","v":0}]
[null,"MTD","Pp",3,"CD","MTD3PpCD",{"$f":"+Tablero!C538","v":0}]
[null,"MTD","Pp",4,"CD","MTD4PpCD",{"$f":"+Tablero!C539","v":0}]
[null,"MTD","Pp",5,"CD",{"$f":"+B539&D539&C539&E539","v":"MTD5PpCD"},{"$f":"+Tablero!C540","v":0}]
[null,"BTH",null,1,"CD",{"$f":"+B540&D540&C540&E540","v":"BTH1CD"},{"$f":"+Tablero!C541","v":0}]
[null,"BTH","Pp",1,"CD","BTH1PpCD",{"$f":"+Tablero!C542","v":23.343952164018379}]
[null,"BTH","Pfpm",1,"CD",{"$f":"+B542&D542&C542&E542","v":"BTH1PfpmCD"},{"$f":"+Tablero!C543","v":2.8231134391168835}]
[null,"BTH","Pfp",1,"CD","BTH1PfpCD",{"$f":"+Tablero!C544","v":2.8231134391168835}]
[null,"BTD",null,1,"CD","BTD1CD",{"$f":"+Tablero!C545","v":0}]
[null,"BTD","Pp",1,"CD","BTD1PpCD",{"$f":"+Tablero!C546","v":22.851266848306434}]
[null,"BTD","Pp",2,"CD","BTD2PpCD",{"$f":"+Tablero!C547","v":22.851266848306434}]
[null,"BTD","Pp",3,"CD","BTD3PpCD",{"$f":"+Tablero!C548","v":22.851266848306434}]
[null,"BTD","Pp",4,"CD","BTD4PpCD",{"$f":"+Tablero!C549","v":22.851266848306434}]
[null,"BTD","Pp",5,"CD","BTD5PpCD",{"$f":"+Tablero!C550","v":0}]
[null,"BTS",null,1,"CD","BTS1CD",{"$f":"+Tablero!C551","v":0}]
[null,"BTS","Pp",1,"CD","BTS1PpCD",{"$f":"+Tablero!C552","v":0}]
[null,"BTS","Pp",2,"CD","BTS2PpCD",{"$f":"+Tablero!C553","v":0}]
[null,"BTS","Pp",3,"CD","BTS3PpCD",{"$f":"+Tablero!C554","v":0}]
[null,"BTS","Pp",4,"CD","BTS4PpCD",{"$f":"+Tablero!C555","v":0}]
[null,"BTS","Pp",5,"CD","BTS5PpCD",{"$f":"+Tablero!C556","v":0}]
[null,"BTSH",null,1,"CD","BTSH1CD",{"$f":"+Tablero!C557","v":0}]
[null,"BTSH","Pfp",1,"CD","BTSH1PfpCD",{"$f":"+Tablero!C558","v":0}]
[null,{"$f":"+B496","v":"BTSH"},"Pfp",1,"CD",{"$f":"+B558&D558&C558&E558","v":"BTSH1PfpCD"},{"$f":"+Tablero!C559","v":0}]
[null,"BTSH","Pfp",1,"CD","BTSH1PfpCD",{"$f":"+Tablero!C560","v":0}]
[null,"BTSH","Pfp",2,"CD","BTSH2PfpCD",{"$f":"+Tablero!C561","v":0}]
[null,"BTSH","Pfp",2,"CD","BTSH2PfpCD",{"$f":"+Tablero!C562","v":0}]
[null,"BTSH","Pfp",2,"CD","BTSH2PfpCD",{"$f":"+Tablero!C563","v":0}]
[null,"BTSH","Pfp",3,"CD","BTSH3PfpCD",{"$f":"+Tablero!C564","v":0}]
[null,"BTSH","Pfp",3,"CD",{"$f":"+B564&D564&C564&E564","v":"BTSH3PfpCD"},{"$f":"+Tablero!C565","v":0}]
[null,"BTSH","Pfp",3,"CD","BTSH3PfpCD",{"$f":"+Tablero!C566","v":0}]
[null,{"$f":"+B504","v":"BTS Prepago"},null,1,"CD","BTS Prepago1CD",{"$f":"+Tablero!C567","v":0}]
[null,"BTS Prepago","Pp",1,"CD","BTS Prepago1PpCD",{"$f":"+Tablero!C568","v":0}]
[null,"X1D","Pp",2,"CD","X1D2PpCD",{"$f":"+Tablero!C569","v":0}]
[null,"X1D","Pp",3,"CD","X1D3PpCD",{"$f":"+Tablero!C570","v":0}]
[null,"X1D","Pp",4,"CD","X1D4PpCD",{"$f":"+Tablero!C571","v":0}]
[null,"X1D","Pp",5,"CD","X1D5PpCD",{"$f":"+Tablero!C572","v":0}]
[null,"X2H",null,1,"CD","X2H1CD",{"$f":"+Tablero!C573","v":0}]
[null,"X2H","Pp",1,"CD","X2H1PpCD",{"$f":"+Tablero!C574","v":0}]
[null,"X2H","Pfp",1,"CD","X2H1PfpCD",{"$f":"+Tablero!C575","v":0}]
[null,"X2D",null,1,"CD","X2D1CD",{"$f":"+Tablero!C576","v":0}]
[null,"X2D","Pp",1,"CD","X2D1PpCD",{"$f":"+Tablero!C577","v":0}]
[null,"X2D","Pp",2,"CD","X2D2PpCD",{"$f":"+Tablero!C578","v":0}]
[null,"X2D","Pp",3,"CD","X2D3PpCD",{"$f":"+Tablero!C579","v":0}]
[null,"X2D","Pp",4,"CD","X2D4PpCD",{"$f":"+Tablero!C580","v":0}]
[null,"X2D","Pp",5,"CD","X2D5PpCD",{"$f":"+Tablero!C581","v":0}]
[null,"X3D",null,1,"CD","X3D1CD",{"$f":"+Tablero!C582","v":0}]
[null,"X3D","Pp",1,"CD","X3D1PpCD",{"$f":"+Tablero!C583","v":0}]
[null,"X3D","Pp",2,"CD","X3D2PpCD",{"$f":"+Tablero!C584","v":0}]
[null,"X3D","Pp",3,"CD","X3D3PpCD",{"$f":"+Tablero!C585","v":0}]
[null,"X3D","Pp",4,"CD","X3D4PpCD",{"$f":"+Tablero!C586","v":0}]
[null,"X3D","Pp",5,"CD","X3D5PpCD",{"$f":"+Tablero!C587","v":0}]
[null,"ATH","Ep",1,"CCOF","ATH1EpCCOF",{"$f":"+Tablero!D526","v":0}]
[null,"ATH","Efp",1,"CCOF","ATH1EfpCCOF",{"$f":"+Tablero!D527","v":0}]
[null,{"$f":"+B528","v":"ATH"},"Et",1,"CCOF","ATH1EtCCOF",{"$f":"+Tablero!D529","v":0}]
[null,{"$f":"+B529","v":"ATD"},null,1,"CCOF","ATD1CCOF",{"$f":"+Tablero!D530","v":0}]
[null,{"$f":"+B530","v":"MTH"},"Ep",1,"CCOF","MTH1EpCCOF",{"$f":"+Tablero!D531","v":0}]
[null,{"$f":"+B531","v":"MTH"},"Efp",1,"CCOF","MTH1EfpCCOF",{"$f":"+Tablero!D532","v":0}]
[null,{"$f":"+B533","v":"MTH"},null,1,"CCOF","MTH1CCOF",{"$f":"+Tablero!D534","v":0}]
[null,"MTD","Et",1,"CCOF","MTD1EtCCOF",{"$f":"+Tablero!D535","v":0}]
[null,"MTD","Et",1,"CCOF","MTD1EtCCOF",{"$f":"+Tablero!D536","v":0}]
[null,"MTD","Et",2,"CCOF","MTD2EtCCOF",{"$f":"+Tablero!D537","v":0}]
[null,"MTD","Et",3,"CCOF","MTD3EtCCOF",{"$f":"+Tablero!D538","v":0}]
[null,"MTD","Et",4,"CCOF","MTD4EtCCOF",{"$f":"+Tablero!D539","v":0}]
[null,"MTD",null,5,"CCOF","MTD5CCOF",{"$f":"+Tablero!D540","v":0}]
[null,"BTH","Ep",1,"CCOF","BTH1EpCCOF",{"$f":"+Tablero!D541","v":0}]
[null,"BTH","Efp",1,"CCOF","BTH1EfpCCOF",{"$f":"+Tablero!D542","v":0}]
[null,"BTH",null,1,"CCOF",{"$f":"+B602&D602&C602&E602","v":"BTH1CCOF"},{"$f":"+Tablero!D543","v":0}]
[null,"BTH",null,1,"CCOF","BTH1CCOF",{"$f":"+Tablero!D544","v":0}]
[null,"BTD","Et",1,"CCOF","BTD1EtCCOF",{"$f":"+Tablero!D545","v":0}]
[null,"BTD","Et",1,"CCOF","BTD1EtCCOF",{"$f":"+Tablero!D546","v":0}]
[null,"BTD","Et",2,"CCOF","BTD2EtCCOF",{"$f":"+Tablero!D547","v":0}]
[null,"BTD","Et",3,"CCOF","BTD3EtCCOF",{"$f":"+Tablero!D548","v":0}]
[null,"BTD","Et",4,"CCOF","BTD4EtCCOF",{"$f":"+Tablero!D549","v":0}]
[null,"BTD",null,5,"CCOF","BTD5CCOF",{"$f":"+Tablero!D550","v":0}]
[null,"BTS","Et",1,"CCOF","BTS1EtCCOF",{"$f":"+Tablero!D551","v":0}]
[null,"BTS","Et",1,"CCOF","BTS1EtCCOF",{"$f":"+Tablero!D552","v":0}]
[null,"BTS","Et",2,"CCOF","BTS2EtCCOF",{"$f":"+Tablero!D553","v":0}]
[null,"BTS","Et",3,"CCOF",{"$f":"+B613&D613&C613&E613","v":"BTS3EtCCOF"},{"$f":"+Tablero!D554","v":0}]
[null,"BTS","Et",4,"CCOF","BTS4EtCCOF",{"$f":"+Tablero!D555","v":0}]
[null,"BTS",null,5,"CCOF","BTS5CCOF",{"$f":"+Tablero!D556","v":0}]
[null,"BTSH","Ep",1,"CCOF","BTSH1EpCCOF",{"$f":"+Tablero!D557","v":0}]
[null,"BTSH",null,1,"CCOF","BTSH1CCOF",{"$f":"+Tablero!D558","v":0}]
[null,{"$f":"+B558","v":"BTSH"},null,1,"CCOF",{"$f":"+B618&D618&C618&E618","v":"BTSH1CCOF"},{"$f":"+Tablero!D559","v":0}]
[null,"BTSH",null,1,"CCOF","BTSH1CCOF",{"$f":"+Tablero!D560","v":0}]
[null,"BTSH",null,2,"CCOF","BTSH2CCOF",{"$f":"+Tablero!D561","v":0}]
[null,"BTSH",null,2,"CCOF","BTSH2CCOF",{"$f":"+Tablero!D562","v":0}]
[null,"BTSH",null,2,"CCOF","BTSH2CCOF",{"$f":"+Tablero!D563","v":0}]
[null,"BTSH",null,3,"CCOF","BTSH3CCOF",{"$f":"+Tablero!D564","v":0}]
[null,"BTSH",null,3,"CCOF","BTSH3CCOF",{"$f":"+Tablero!D565","v":0}]
[null,"BTSH",null,3,"CCOF","BTSH3CCOF",{"$f":"+Tablero!D566","v":0}]
[null,{"$f":"+B566","v":"BTS Prepago"},"Et",1,"CCOF","BTS Prepago1EtCCOF",{"$f":"+Tablero!D567","v":0}]
[null,"BTS Prepago","C",1,"CCOF","BTS Prepago1CCCOF",{"$f":"+Tablero!D568","v":1.1763713595419559E-2}]
[null,"X1D","Et",2,"CCOF","X1D2EtCCOF",{"$f":"+Tablero!D569","v":0}]
[null,"X1D","Et",3,"CCOF","X1D3EtCCOF",{"$f":"+Tablero!D570","v":0}]
[null,"X1D","Et",4,"CCOF","X1D4EtCCOF",{"$f":"+Tablero!D571","v":0}]
[null,"X1D",null,5,"CCOF","X1D5CCOF",{"$f":"+Tablero!D572","v":0}]
[null,"X2H","Ep",1,"CCOF","X2H1EpCCOF",{"$f":"+Tablero!D573","v":0}]
[null,"X2H","Efp",1,"CCOF","X2H1EfpCCOF",{"$f":"+Tablero!D574","v":0}]
[null,"X2H",null,1,"CCOF","X2H1CCOF",{"$f":"+Tablero!D575","v":0}]
[null,"X2D","Et",1,"CCOF","X2D1EtCCOF",{"$f":"+Tablero!D576","v":0}]
[null,"X2D","Et",1,"CCOF","X2D1EtCCOF",{"$f":"+Tablero!D577","v":0}]
[null,"X2D","Et",2,"CCOF","X2D2EtCCOF",{"$f":"+Tablero!D578","v":0}]
[null,"X2D","Et",3,"CCOF","X2D3EtCCOF",{"$f":"+Tablero!D579","v":0}]
[null,"X2D","Et",4,"CCOF","X2D4EtCCOF",{"$f":"+Tablero!D580","v":0}]
[null,"X2D",null,5,"CCOF","X2D5CCOF",{"$f":"+Tablero!D581","v":0}]
[null,"X3D","Et",1,"CCOF","X3D1EtCCOF",{"$f":"+Tablero!D582","v":0}]
[null,"X3D","Et",1,"CCOF","X3D1EtCCOF",{"$f":"+Tablero!D583","v":0}]
[null,"X3D","Et",2,"CCOF","X3D2EtCCOF",{"$f":"+Tablero!D584","v":0}]
[null,"X3D","Et",3,"CCOF","X3D3EtCCOF",{"$f":"+Tablero!D585","v":0}]
[null,"X3D","Et",4,"CCOF","X3D4EtCCOF",{"$f":"+Tablero!D586","v":0}]
[null,"X3D",null,5,"CCOF","X3D5CCOF",{"$f":"+Tablero!D587","v":0}]
[null,"ATH","C",1,"CCOF","ATH1CCCOF",{"$f":"+Tablero!E526","v":13.662702765340065}]
[null,"ATH",null,1,"CCOF","ATH1CCOF",{"$f":"+Tablero!E527","v":0}]
[null,"ATH",null,1,"CCOF","ATH1CCOF",{"$f":"+Tablero!E529","v":0}]
[null,"ATD","C",1,"CCOF","ATD1CCCOF",{"$f":"+Tablero!E530","v":13.662702765340068}]
[null,"MTH","C",1,"CCOF","MTH1CCCOF",{"$f":"+Tablero!E531","v":13.662702765340065}]
[null,"MTH",null,1,"CCOF","MTH1CCOF",{"$f":"+Tablero!E532","v":0}]
[null,"MTH",null,1,"CCOF","MTH1CCOF",{"$f":"+Tablero!E534","v":0}]
[null,"MTD",null,1,"CCOF","MTD1CCOF",{"$f":"+Tablero!E535","v":13.673516263735189}]
[null,"MTD","C",1,"CCOF","MTD1CCCOF",{"$f":"+Tablero!E536","v":13.673516263735189}]
[null,"MTD","C",2,"CCOF","MTD2CCCOF",{"$f":"+Tablero!E537","v":0}]
[null,"MTD","C",3,"CCOF","MTD3CCCOF",{"$f":"+Tablero!E538","v":0}]
[null,{"$f":"+B598","v":"MTD"},"C",4,"CCOF","MTD4CCCOF",{"$f":"+Tablero!E539","v":0}]
[null,"MTD","C",5,"CCOF","MTD5CCCOF",{"$f":"+Tablero!E540","v":0}]
[null,"BTH","C",1,"CCOF","BTH1CCCOF",{"$f":"+Tablero!E541","v":5.4466179942909765}]
[null,"BTH",null,1,"CCOF","BTH1CCOF",{"$f":"+Tablero!E542","v":0}]
[null,"BTH",null,1,"CCOF",{"$f":"+B662&D662&C662&E662","v":"BTH1CCOF"},{"$f":"+Tablero!E543","v":0}]
[null,"BTH",null,1,"CCOF","BTH1CCOF",{"$f":"+Tablero!E544","v":0}]
[null,"BTD",null,1,"CCOF","BTD1CCOF",{"$f":"+Tablero!E545","v":5.4466179942909747}]
[null,"BTD","C",1,"CCOF","BTD1CCCOF",{"$f":"+Tablero!E546","v":5.4466179942909747}]
[null,"BTD","C",2,"CCOF","BTD2CCCOF",{"$f":"+Tablero!E547","v":5.4466179942909747}]
[null,"BTD","C",3,"CCOF","BTD3CCCOF",{"$f":"+Tablero!E548","v":5.4466179942909747}]
[null,"BTD","C",4,"CCOF","BTD4CCCOF",{"$f":"+Tablero!E549","v":5.4466179942909747}]
[null,"BTD","C",5,"CCOF","BTD5CCCOF",{"$f":"+Tablero!E550","v":0}]
[null,"BTS",null,1,"CCOF","BTS1CCOF",{"$f":"+Tablero!E551","v":2.9240792578283203}]
[null,"BTS","C",1,"CCOF","BTS1CCCOF",{"$f":"+Tablero!E552","v":2.9240792578283203}]
[null,"BTS","C",2,"CCOF","BTS2CCCOF",{"$f":"+Tablero!E553","v":2.9240792578283203}]
[null,"BTS","C",3,"CCOF","BTS3CCCOF",{"$f":"+Tablero!E554","v":2.9240792578283203}]
[null,"BTS","C",4,"CCOF","BTS4CCCOF",{"$f":"+Tablero!E555","v":0}]
[null,"BTS","C",5,"CCOF","BTS5CCCOF",{"$f":"+Tablero!E556","v":0}]
[null,"BTSH",null,1,"CCOF","BTSH1CCOF",{"$f":"+Tablero!E557","v":2.9280456236566601}]
[null,"BTSH","C",1,"CCOF","BTSH1CCCOF",{"$f":"+Tablero!E558","v":2.9280456236566601}]
[null,{"$f":"+B618","v":"BTSH"},null,1,"CCOF",{"$f":"+B678&D678&C678&E678","v":"BTSH1CCOF"},{"$f":"+Tablero!E559","v":2.9280456236566601}]
[null,"BTSH",null,1,"CCOF","BTSH1CCOF",{"$f":"+Tablero!E560","v":2.9280456236566601}]
[null,"BTSH","C",2,"CCOF","BTSH2CCCOF",{"$f":"+Tablero!E561","v":0}]
[null,"BTSH",null,2,"CCOF","BTSH2CCOF",{"$f":"+Tablero!E562","v":0}]
[null,"BTSH",null,2,"CCOF","BTSH2CCOF",{"$f":"+Tablero!E563","v":0}]
[null,"BTSH","C",3,"CCOF","BTSH3CCCOF",{"$f":"+Tablero!E564","v":0}]
[null,"BTSH",null,3,"CCOF","BTSH3CCOF",{"$f":"+Tablero!E565","v":0}]
[null,"BTSH",null,3,"CCOF","BTSH3CCOF",{"$f":"+Tablero!E566","v":0}]
[null,{"$f":"+B626","v":"BTS Prepago"},null,1,"CCOF","BTS Prepago1CCOF",{"$f":"+Tablero!E567","v":0}]
[null,"BTS Prepago","C",1,"CCOF","BTS Prepago1CCCOF",{"$f":"+Tablero!E568","v":0}]
[null,"X1D","C",2,"CCOF","X1D2CCCOF",{"$f":"+Tablero!E569","v":0}]
[null,"X1D","C",3,"CCOF","X1D3CCCOF",{"$f":"+Tablero!E570","v":0}]
[null,"X1D","C",4,"CCOF","X1D4CCCOF",{"$f":"+Tablero!E571","v":0}]
[null,"X1D","C",5,"CCOF","X1D5CCCOF",{"$f":"+Tablero!E572","v":0}]
[null,"X2H","C",1,"CCOF",{"$f":"+B692&D692&C692&E692","v":"X2H1CCCOF"},{"$f":"+Tablero!E573","v":0}]
[null,"X2H",null,1,"CCOF","X2H1CCOF",{"$f":"+Tablero!E574","v":0}]
[null,"X2H",null,1,"CCOF","X2H1CCOF",{"$f":"+Tablero!E575","v":0}]
[null,"X2D",null,1,"CCOF","X2D1CCOF",{"$f":"+Tablero!E576","v":0}]
[null,"X2D","C",1,"CCOF","X2D1CCCOF",{"$f":"+Tablero!E577","v":0}]
[null,"X2D","C",2,"CCOF","X2D2CCCOF",{"$f":"+Tablero!E578","v":0}]
[null,"X2D","C",3,"CCOF","X2D3CCCOF",{"$f":"+Tablero!E579","v":0}]
[null,"X2D","C",4,"CCOF","X2D4CCCOF",{"$f":"+Tablero!E580","v":0}]
[null,"X2D","C",5,"CCOF","X2D5CCCOF",{"$f":"+Tablero!E581","v":0}]
[null,"X3D",null,1,"CCOF","X3D1CCOF",{"$f":"+Tablero!E582","v":0}]
[null,"X3D","C",1,"CCOF","X3D1CCCOF",{"$f":"+Tablero!E583","v":0}]
[null,"X3D","C",2,"CCOF","X3D2CCCOF",{"$f":"+Tablero!E584","v":0}]
[null,"X3D","C",3,"CCOF","X3D3CCCOF",{"$f":"+Tablero!E585","v":0}]
[null,"X3D","C",4,"CCOF","X3D4CCCOF",{"$f":"+Tablero!E586","v":0}]
[null,"X3D","C",5,"CCOF","X3D5CCCOF",{"$f":"+Tablero!E587","v":0}]
[null,"ATH",null,1,"CCOV","ATH1CCOV",{"$f":"+Tablero!F526","v":0}]
[null,"ATH","Et",1,"CCOV","ATH1EtCCOV",{"$f":"+Tablero!F527","v":1.0803165360461059E-2}]
[null,{"$f":"+B648","v":"ATH"},"Efpm",1,"CCOV",{"$f":"+B709&D709&C709&E709","v":"ATH1EfpmCCOV"},{"$f":"+Tablero!F528","v":1.0803165360461059E-2}]
[null,{"$f":"+B649","v":"ATH"},"Efp",1,"CCOV","ATH1EfpCCOV",{"$f":"+Tablero!F529","v":1.0803165360461059E-2}]
[null,{"$f":"+B650","v":"ATD"},"Et",1,"CCOV","ATD1EtCCOV",{"$f":"+Tablero!F530","v":1.0803165360461066E-2}]
[null,{"$f":"+B651","v":"MTH"},null,1,"CCOV","MTH1CCOV",{"$f":"+Tablero!F531","v":0}]
[null,{"$f":"+B652","v":"MTH"},"Et",1,"CCOV","MTH1EtCCOV",{"$f":"+Tablero!F532","v":1.0803165360461062E-2}]
[null,{"$f":"+B652","v":"MTH"},"Efpm",1,"CCOV",{"$f":"+B714&D714&C714&E714","v":"MTH1EfpmCCOV"},{"$f":"+Tablero!F533","v":1.0803165360461062E-2}]
[null,"MTH","Efp",1,"CCOV","MTH1EfpCCOV",{"$f":"+Tablero!F534","v":1.0803165360461062E-2}]
[null,"MTD",null,1,"CCOV","MTD1CCOV",{"$f":"+Tablero!F535","v":0}]
[null,"MTD","Et",1,"CCOV","MTD1EtCCOV",{"$f":"+Tablero!F536","v":1.0803135314203712E-2}]
[null,"MTD","Et",2,"CCOV","MTD2EtCCOV",{"$f":"+Tablero!F537","v":0}]
[null,"MTD","Et",3,"CCOV","MTD3EtCCOV",{"$f":"+Tablero!F538","v":0}]
[null,"MTD","Et",4,"CCOV","MTD4EtCCOV",{"$f":"+Tablero!F539","v":0}]
[null,"MTD","Et",5,"CCOV","MTD5EtCCOV",{"$f":"+Tablero!F540","v":0}]
[null,"BTH",null,1,"CCOV","BTH1CCOV",{"$f":"+Tablero!F541","v":0}]
[null,"BTH","Et",1,"CCOV","BTH1EtCCOV",{"$f":"+Tablero!F542","v":1.080316536046106E-2}]
[null,{"$f":"+B661","v":"BTH"},"Efpm",1,"CCOV",{"$f":"+B724&D724&C724&E724","v":"BTH1EfpmCCOV"},{"$f":"+Tablero!F543","v":1.080316536046106E-2}]
[null,{"$f":"+B663","v":"BTH"},"Efp",1,"CCOV","BTH1EfpCCOV",{"$f":"+Tablero!F544","v":1.080316536046106E-2}]
[null,"BTD",null,1,"CCOV","BTD1CCOV",{"$f":"+Tablero!F545","v":0}]
[null,"BTD","Et",1,"CCOV","BTD1EtCCOV",{"$f":"+Tablero!F546","v":1.0838089386410827E-2}]
[null,"BTD","Et",2,"CCOV","BTD2EtCCOV",{"$f":"+Tablero!F547","v":1.0838089386410827E-2}]
[null,"BTD","Et",3,"CCOV","BTD3EtCCOV",{"$f":"+Tablero!F548","v":1.0838089386410827E-2}]
[null,"BTD","Et",4,"CCOV","BTD4EtCCOV",{"$f":"+Tablero!F549","v":1.0838089386410827E-2}]
[null,"BTD","Et",5,"CCOV","BTD5EtCCOV",{"$f":"+Tablero!F550","v":0}]
[null,"BTS",null,1,"CCOV","BTS1CCOV",{"$f":"+Tablero!F551","v":0}]
[null,"BTS","Et",1,"CCOV","BTS1EtCCOV",{"$f":"+Tablero!F552","v":1.1607110740508153E-2}]
[null,"BTS","Et",2,"CCOV","BTS2EtCCOV",{"$f":"+Tablero!F553","v":1.1607110740508153E-2}]
[null,"BTS","Et",3,"CCOV","BTS3EtCCOV",{"$f":"+Tablero!F554","v":1.1607110740508153E-2}]
[null,"BTS","Et",4,"CCOV","BTS4EtCCOV",{"$f":"+Tablero!F555","v":0}]
[null,"BTS","Et",5,"CCOV","BTS5EtCCOV",{"$f":"+Tablero!F556","v":0}]
[null,"BTSH",null,1,"CCOV","BTSH1CCOV",{"$f":"+Tablero!F557","v":0}]
[null,"BTSH","Et",1,"CCOV","BTSH1EtCCOV",{"$f":"+Tablero!F558","v":1.1089709987017547E-2}]
[null,{"$f":"+B678","v":"BTSH"},null,1,"CCOV",{"$f":"+B740&D740&C740&E740","v":"BTSH1CCOV"},{"$f":"+Tablero!F559","v":1.1089709987017547E-2}]
[null,"BTSH",null,1,"CCOV","BTSH1CCOV",{"$f":"+Tablero!F560","v":1.1089709987017547E-2}]
[null,"BTSH","Et",2,"CCOV","BTSH2EtCCOV",{"$f":"+Tablero!F561","v":0}]
[null,"BTSH",null,2,"CCOV","BTSH2CCOV",{"$f":"+Tablero!F562","v":0}]
[null,"BTSH",null,2,"CCOV","BTSH2CCOV",{"$f":"+Tablero!F563","v":0}]
[null,"BTSH","Et",3,"CCOV","BTSH3EtCCOV",{"$f":"+Tablero!F564","v":0}]
[null,"BTSH",null,3,"CCOV","BTSH3CCOV",{"$f":"+Tablero!F565","v":0}]
[null,"BTSH",null,3,"CCOV","BTSH3CCOV",{"$f":"+Tablero!F566","v":0}]
[null,{"$f":"+B686","v":"BTS Prepago"},null,1,"CCOV","BTS Prepago1CCOV",{"$f":"+Tablero!F567","v":0}]
[null,"BTS Prepago","Et",1,"CCOV","BTS Prepago1EtCCOV",{"$f":"+Tablero!F568","v":1.1589311967329857E-2}]
[null,"X1D","Et",2,"CCOV","X1D2EtCCOV",{"$f":"+Tablero!F569","v":0}]
[null,"X1D","Et",3,"CCOV","X1D3EtCCOV",{"$f":"+Tablero!F570","v":0}]
[null,"X1D","Et",4,"CCOV","X1D4EtCCOV",{"$f":"+Tablero!F571","v":0}]
[null,"X1D","Et",5,"CCOV","X1D5EtCCOV",{"$f":"+Tablero!F572","v":0}]
[null,"X2H",null,1,"CCOV","X2H1CCOV",{"$f":"+Tablero!F573","v":0}]
[null,"X2H","Et",1,"CCOV","X2H1EtCCOV",{"$f":"+Tablero!F574","v":0}]
[null,"X2H","Efp",1,"CCOV","X2H1EfpCCOV",{"$f":"+Tablero!F575","v":0}]
[null,"X2D",null,1,"CCOV","X2D1CCOV",{"$f":"+Tablero!F576","v":0}]
[null,"X2D","Et",1,"CCOV","X2D1EtCCOV",{"$f":"+Tablero!F577","v":0}]
[null,"X2D","Et",2,"CCOV","X2D2EtCCOV",{"$f":"+Tablero!F578","v":0}]
[null,"X2D","Et",3,"CCOV","X2D3EtCCOV",{"$f":"+Tablero!F579","v":0}]
[null,"X2D","Et",4,"CCOV","X2D4EtCCOV",{"$f":"+Tablero!F580","v":0}]
[null,"X2D","Et",5,"CCOV","X2D5EtCCOV",{"$f":"+Tablero!F581","v":0}]
[null,"X3D",null,1,"CCOV","X3D1CCOV",{"$f":"+Tablero!F582","v":0}]
[null,"X3D","Et",1,"CCOV","X3D1EtCCOV",{"$f":"+Tablero!F583","v":0}]
[null,"X3D","Et",2,"CCOV","X3D2EtCCOV",{"$f":"+Tablero!F584","v":0}]
[null,"X3D","Et",3,"CCOV",{"$f":"+B766&D766&C766&E766","v":"X3D3EtCCOV"},{"$f":"+Tablero!F585","v":0}]
[null,"X3D","Et",4,"CCOV","X3D4EtCCOV",{"$f":"+Tablero!F586","v":0}]
[null,"X3D","Et",5,"CCOV","X3D5EtCCOV",{"$f":"+Tablero!F587","v":0}]
[null,"ATH",null,1,"CCOV","ATH1CCOV",{"$f":"+Tablero!G526","v":0}]
[null,"ATH","Pp",1,"CCOV","ATH1PpCCOV",{"$f":"+Tablero!G527","v":0}]
[null,{"$f":"+B710","v":"ATH"},"Pfp",1,"CCOV","ATH1PfpCCOV",{"$f":"+Tablero!G529","v":0}]
[null,{"$f":"+B711","v":"ATD"},"Pp",1,"CCOV","ATD1PpCCOV",{"$f":"+Tablero!G530","v":0}]
[null,{"$f":"+B712","v":"MTH"},null,1,"CCOV","MTH1CCOV",{"$f":"+Tablero!G531","v":0}]
[null,{"$f":"+B713","v":"MTH"},"Pp",1,"CCOV","MTH1PpCCOV",{"$f":"+Tablero!G532","v":0}]
[null,{"$f":"+B715","v":"MTH"},"Pfp",1,"CCOV","MTH1PfpCCOV",{"$f":"+Tablero!G534","v":0}]
[null,"MTD",null,1,"CCOV","MTD1CCOV",{"$f":"+Tablero!G535","v":0}]
[null,"MTD","Pp",1,"CCOV","MTD1PpCCOV",{"$f":"+Tablero!G536","v":0}]
[null,"MTD","Pp",2,"CCOV","MTD2PpCCOV",{"$f":"+Tablero!G537","v":0}]
[null,"MTD","Pp",3,"CCOV","MTD3PpCCOV",{"$f":"+Tablero!G538","v":0}]
[null,"MTD","Pp",4,"CCOV","MTD4PpCCOV",{"$f":"+Tablero!G539","v":0}]
[null,"MTD","Pp",5,"CCOV","MTD5PpCCOV",{"$f":"+Tablero!G540","v":0}]
[null,"BTH",null,1,"CCOV","BTH1CCOV",{"$f":"+Tablero!G541","v":0}]
[null,"BTH","Pp",1,"CCOV","BTH1PpCCOV",{"$f":"+Tablero!G542","v":0}]
[null,{"$f":"+B725","v":"BTH"},"Pfp",1,"CCOV","BTH1PfpCCOV",{"$f":"+Tablero!G544","v":0}]
[null,"BTD",null,1,"CCOV","BTD1CCOV",{"$f":"+Tablero!G545","v":0}]
[null,"BTD","Pp",1,"CCOV","BTD1PpCCOV",{"$f":"+Tablero!G546","v":0}]
[null,"BTD","Pp",2,"CCOV","BTD2PpCCOV",{"$f":"+Tablero!G547","v":0}]
[null,"BTD","Pp",3,"CCOV","BTD3PpCCOV",{"$f":"+Tablero!G548","v":0}]
[null,"BTD","Pp",4,"CCOV","BTD4PpCCOV",{"$f":"+Tablero!G549","v":0}]
[null,"BTD","Pp",5,"CCOV","BTD5PpCCOV",{"$f":"+Tablero!G550","v":0}]
[null,"BTS",null,1,"CCOV","BTS1CCOV",{"$f":"+Tablero!G551","v":0}]
[null,"BTS","Pp",1,"CCOV","BTS1PpCCOV",{"$f":"+Tablero!G552","v":0}]
[null,"BTS","Pp",2,"CCOV","BTS2PpCCOV",{"$f":"+Tablero!G553","v":0}]
[null,"BTS","Pp",3,"CCOV","BTS3PpCCOV",{"$f":"+Tablero!G554","v":0}]
[null,"BTS","Pp",4,"CCOV","BTS4PpCCOV",{"$f":"+Tablero!G555","v":0}]
[null,"BTS","Pp",5,"CCOV","BTS5PpCCOV",{"$f":"+Tablero!G556","v":0}]
[null,"BTSH",null,1,"CCOV","BTSH1CCOV",{"$f":"+Tablero!G557","v":0}]
[null,"BTSH","Pfp",1,"CCOV","BTSH1PfpCCOV",{"$f":"+Tablero!G558","v":0}]
[null,{"$f":"+B740","v":"BTSH"},"Pfp",1,"CCOV",{"$f":"+B799&D799&C799&E799","v":"BTSH1PfpCCOV"},{"$f":"+Tablero!G559","v":0}]
[null,"BTSH","Pfp",1,"CCOV","BTSH1PfpCCOV",{"$f":"+Tablero!G560","v":0}]
[null,"BTSH","Pfp",2,"CCOV","BTSH2PfpCCOV",{"$f":"+Tablero!G561","v":0}]
[null,"BTSH","Pfp",2,"CCOV","BTSH2PfpCCOV",{"$f":"+Tablero!G562","v":0}]
[null,"BTSH","Pfp",2,"CCOV","BTSH2PfpCCOV",{"$f":"+Tablero!G563","v":0}]
[null,"BTSH","Pfp",3,"CCOV","BTSH3PfpCCOV",{"$f":"+Tablero!G564","v":0}]
[null,"BTSH","Pfp",3,"CCOV","BTSH3PfpCCOV",{"$f":"+Tablero!G565","v":0}]
[null,"BTSH","Pfp",3,"CCOV","BTSH3PfpCCOV",{"$f":"+Tablero!G566","v":0}]
[null,{"$f":"+B748","v":"BTS Prepago"},null,1,"CCOV","BTS Prepago1CCOV",{"$f":"+Tablero!G567","v":0}]
[null,"BTS Prepago","Pp",1,"CCOV","BTS Prepago1PpCCOV",{"$f":"+Tablero!G568","v":0}]
[null,"X1D","Pp",2,"CCOV","X1D2PpCCOV",{"$f":"+Tablero!G569","v":0}]
[null,"X1D","Pp",3,"CCOV","X1D3PpCCOV",{"$f":"+Tablero!G570","v":0}]
[null,"X1D","Pp",4,"CCOV","X1D4PpCCOV",{"$f":"+Tablero!G571","v":0}]
[null,"X1D","Pp",5,"CCOV","X1D5PpCCOV",{"$f":"+Tablero!G572","v":0}]
[null,"X2H",null,1,"CCOV","X2H1CCOV",{"$f":"+Tablero!G573","v":0}]
[null,"X2H","Pp",1,"CCOV","X2H1PpCCOV",{"$f":"+Tablero!G574","v":0}]
[null,"X2H","Pfp",1,"CCOV","X2H1PfpCCOV",{"$f":"+Tablero!G575","v":0}]
[null,"X2D",null,1,"CCOV","X2D1CCOV",{"$f":"+Tablero!G576","v":0}]
[null,"X2D","Pp",1,"CCOV","X2D1PpCCOV",{"$f":"+Tablero!G577","v":0}]
[null,"X2D","Pp",2,"CCOV","X2D2PpCCOV",{"$f":"+Tablero!G578","v":0}]
[null,"X2D","Pp",3,"CCOV","X2D3PpCCOV",{"$f":"+Tablero!G579","v":0}]
[null,"X2D","Pp",4,"CCOV","X2D4PpCCOV",{"$f":"+Tablero!G580","v":0}]
[null,"X2D","Pp",5,"CCOV","X2D5PpCCOV",{"$f":"+Tablero!G581","v":0}]
[null,"X3D",null,1,"CCOV","X3D1CCOV",{"$f":"+Tablero!G582","v":0}]
[null,"X3D","Pp",1,"CCOV","X3D1PpCCOV",{"$f":"+Tablero!G583","v":0}]
[null,"X3D","Pp",2,"CCOV","X3D2PpCCOV",{"$f":"+Tablero!G584","v":0}]
[null,"X3D","Pp",3,"CCOV","X3D3PpCCOV",{"$f":"+Tablero!G585","v":0}]
[null,"X3D","Pp",4,"CCOV","X3D4PpCCOV",{"$f":"+Tablero!G586","v":0}]
[null,"X3D","Pp",5,"CCOV","X3D5PpCCOV",{"$f":"+Tablero!G587","v":0}]
[null,"ATH",null,1,"CSAP","ATH1CSAP",{"$f":"+Tablero!H526","v":0}]
[null,"ATH","Et",1,"CSAP","ATH1EtCSAP",{"$f":"+Tablero!H527","v":1.236115316694058E-3}]
[null,{"$f":"+B770","v":"ATH"},"Efpm",1,"CSAP",{"$f":"+B830&D830&C830&E830","v":"ATH1EfpmCSAP"},{"$f":"+Tablero!H528","v":1.236115316694058E-3}]
[null,{"$f":"+B771","v":"ATH"},"Efp",1,"CSAP","ATH1EfpCSAP",{"$f":"+Tablero!H529","v":1.236115316694058E-3}]
[null,{"$f":"+B772","v":"ATD"},"Et",1,"CSAP","ATD1EtCSAP",{"$f":"+Tablero!H530","v":1.236115316694058E-3}]
[null,{"$f":"+B773","v":"MTH"},null,1,"CSAP","MTH1CSAP",{"$f":"+Tablero!H531","v":0}]
[null,{"$f":"+B774","v":"MTH"},"Et",1,"CSAP","MTH1EtCSAP",{"$f":"+Tablero!H532","v":1.2361153166940574E-3}]
[null,{"$f":"+B774","v":"MTH"},"Efpm",1,"CSAP",{"$f":"+B835&D835&C835&E835","v":"MTH1EfpmCSAP"},{"$f":"+Tablero!H533","v":1.2361153166940574E-3}]
[null,"MTH","Efp",1,"CSAP","MTH1EfpCSAP",{"$f":"+Tablero!H534","v":1.2361153166940574E-3}]
[null,"MTD",null,1,"CSAP","MTD1CSAP",{"$f":"+Tablero!H535","v":0}]
[null,"MTD","Et",1,"CSAP","MTD1EtCSAP",{"$f":"+Tablero!H536","v":1.2361257429488509E-3}]
[null,"MTD","Et",2,"CSAP",{"$f":"+B839&D839&C839&E839","v":"MTD2EtCSAP"},{"$f":"+Tablero!H537","v":0}]
[null,"MTD","Et",3,"CSAP","MTD3EtCSAP",{"$f":"+Tablero!H538","v":0}]
[null,"MTD","Et",4,"CSAP","MTD4EtCSAP",{"$f":"+Tablero!H539","v":0}]
[null,"MTD","Et",5,"CSAP","MTD5EtCSAP",{"$f":"+Tablero!H540","v":0}]
[null,"BTH",null,1,"CSAP","BTH1CSAP",{"$f":"+Tablero!H541","v":0}]
[null,"BTH","Et",1,"CSAP","BTH1EtCSAP",{"$f":"+Tablero!H542","v":1.2361153166940576E-3}]
[null,{"$f":"+B783","v":"BTH"},"Efpm",1,"CSAP",{"$f":"+B845&D845&C845&E845","v":"BTH1EfpmCSAP"},{"$f":"+Tablero!H543","v":1.2361153166940576E-3}]
[null,"BTH","Efp",1,"CSAP","BTH1EfpCSAP",{"$f":"+Tablero!H544","v":1.2361153166940576E-3}]
[null,"BTD",null,1,"CSAP","BTD1CSAP",{"$f":"+Tablero!H545","v":0}]
[null,"BTD","Et",1,"CSAP","BTD1EtCSAP",{"$f":"+Tablero!H546","v":1.2429446830846324E-3}]
[null,"BTD","Et",2,"CSAP","BTD2EtCSAP",{"$f":"+Tablero!H547","v":1.2429446830846324E-3}]
[null,"BTD","Et",3,"CSAP","BTD3EtCSAP",{"$f":"+Tablero!H548","v":1.2429446830846324E-3}]
[null,"BTD","Et",4,"CSAP","BTD4EtCSAP",{"$f":"+Tablero!H549","v":1.2429446830846324E-3}]
[null,"BTD","Et",5,"CSAP","BTD5EtCSAP",{"$f":"+Tablero!H550","v":0}]
[null,"BTS",null,1,"CSAP","BTS1CSAP",{"$f":"+Tablero!H551","v":0}]
[null,"BTS","Et",1,"CSAP","BTS1EtCSAP",{"$f":"+Tablero!H552","v":1.3299914053734778E-3}]
[null,"BTS","Et",2,"CSAP","BTS2EtCSAP",{"$f":"+Tablero!H553","v":1.3299914053734778E-3}]
[null,"BTS","Et",3,"CSAP","BTS3EtCSAP",{"$f":"+Tablero!H554","v":1.3299914053734778E-3}]
[null,"BTS","Et",4,"CSAP","BTS4EtCSAP",{"$f":"+Tablero!H555","v":0}]
[null,"BTS","Et",5,"CSAP","BTS5EtCSAP",{"$f":"+Tablero!H556","v":0}]
[null,"BTSH",null,1,"CSAP","BTSH1CSAP",{"$f":"+Tablero!H557","v":0}]
[null,"BTSH","Et",1,"CSAP","BTSH1EtCSAP",{"$f":"+Tablero!H558","v":1.2980719698015225E-3}]
[null,{"$f":"+B799","v":"BTSH"},null,1,"CSAP",{"$f":"+B861&D861&C861&E861","v":"BTSH1CSAP"},{"$f":"+Tablero!H559","v":1.2980719698015225E-3}]
[null,"BTSH",null,1,"CSAP","BTSH1CSAP",{"$f":"+Tablero!H560","v":1.2980719698015225E-3}]
[null,"BTSH","Et",2,"CSAP","BTSH2EtCSAP",{"$f":"+Tablero!H561","v":0}]
[null,"BTSH",null,2,"CSAP","BTSH2CSAP",{"$f":"+Tablero!H562","v":0}]
[null,"BTSH",null,2,"CSAP","BTSH2CSAP",{"$f":"+Tablero!H563","v":0}]
[null,"BTSH","Et",3,"CSAP","BTSH3EtCSAP",{"$f":"+Tablero!H564","v":0}]
[null,"BTSH",null,3,"CSAP","BTSH3CSAP",{"$f":"+Tablero!H565","v":0}]
[null,"BTSH",null,3,"CSAP","BTSH3CSAP",{"$f":"+Tablero!H566","v":0}]
[null,{"$f":"+B807","v":"BTS Prepago"},null,1,"CSAP","BTS Prepago1CSAP",{"$f":"+Tablero!H567","v":0}]
[null,"BTS Prepago","Et",1,"CSAP","BTS Prepago1EtCSAP",{"$f":"+Tablero!H568","v":1.3880922712857966E-3}]
[null,"X1D","Et",2,"CSAP","X1D2EtCSAP",{"$f":"+Tablero!H569","v":0}]
[null,"X1D","Et",3,"CSAP","X1D3EtCSAP",{"$f":"+Tablero!H570","v":0}]
[null,"X1D","Et",4,"CSAP","X1D4EtCSAP",{"$f":"+Tablero!H571","v":0}]
[null,"X1D","Et",5,"CSAP","X1D5EtCSAP",{"$f":"+Tablero!H572","v":0}]
[null,"X2H",null,1,"CSAP","X2H1CSAP",{"$f":"+Tablero!H573","v":0}]
[null,"X2H","Ep",1,"CSAP","X2H1EpCSAP",{"$f":"+Tablero!H574","v":0}]
[null,"X2H","Efp",1,"CSAP","X2H1EfpCSAP",{"$f":"+Tablero!H575","v":0}]
[null,"X2D",null,1,"CSAP","X2D1CSAP",{"$f":"+Tablero!H576","v":0}]
[null,"X2D","Et",1,"CSAP","X2D1EtCSAP",{"$f":"+Tablero!H577","v":0}]
[null,"X2D","Et",2,"CSAP","X2D2EtCSAP",{"$f":"+Tablero!H578","v":0}]
[null,"X2D","Et",3,"CSAP","X2D3EtCSAP",{"$f":"+Tablero!H579","v":0}]
[null,"X2D","Et",4,"CSAP","X2D4EtCSAP",{"$f":"+Tablero!H580","v":0}]
[null,"X2D","Et",5,"CSAP","X2D5EtCSAP",{"$f":"+Tablero!H581","v":0}]
[null,"X3D",null,1,"CSAP","X3D1CSAP",{"$f":"+Tablero!H582","v":0}]
[null,"X3D","Et",1,"CSAP","X3D1EtCSAP",{"$f":"+Tablero!H583","v":0}]
[null,"X3D","Et",2,"CSAP","X3D2EtCSAP",{"$f":"+Tablero!H584","v":0}]
[null,"X3D","Et",3,"CSAP","X3D3EtCSAP",{"$f":"+Tablero!H585","v":0}]
[null,"X3D","Et",4,"CSAP","X3D4EtCSAP",{"$f":"+Tablero!H586","v":0}]
[null,"X3D","Et",5,"CSAP","X3D5EtCSAP",{"$f":"+Tablero!H587","v":0}]
[null,"ATH","C",1,"CSAP","ATH1CCSAP",{"$f":"+Tablero!I526","v":0}]
[null,"ATH",null,1,"CSAP","ATH1CSAP",{"$f":"+Tablero!I527","v":0}]
[null,{"$f":"+B831","v":"ATH"},null,1,"CSAP","ATH1CSAP",{"$f":"+Tablero!I529","v":0}]
[null,{"$f":"+B832","v":"ATD"},"C",1,"CSAP","ATD1CCSAP",{"$f":"+Tablero!I530","v":0}]
[null,{"$f":"+B833","v":"MTH"},"C",1,"CSAP","MTH1CCSAP",{"$f":"+Tablero!I531","v":0}]
[null,{"$f":"+B834","v":"MTH"},null,1,"CSAP","MTH1CSAP",{"$f":"+Tablero!I532","v":0}]
[null,{"$f":"+B836","v":"MTH"},null,1,"CSAP","MTH1CSAP",{"$f":"+Tablero!I534","v":0}]
[null,"MTD","C",1,"CSAP","MTD1CCSAP",{"$f":"+Tablero!I535","v":0}]
[null,"MTD",null,1,"CSAP","MTD1CSAP",{"$f":"+Tablero!I536","v":0}]
[null,"MTD",null,2,"CSAP","MTD2CSAP",{"$f":"+Tablero!I537","v":0}]
[null,"MTD",null,3,"CSAP","MTD3CSAP",{"$f":"+Tablero!I538","v":0}]
[null,"MTD",null,4,"CSAP","MTD4CSAP",{"$f":"+Tablero!I539","v":0}]
[null,"MTD",null,5,"CSAP","MTD5CSAP",{"$f":"+Tablero!I540","v":0}]
[null,"BTH","C",1,"CSAP","BTH1CCSAP",{"$f":"+Tablero!I541","v":0}]
[null,"BTH",null,1,"CSAP","BTH1CSAP",{"$f":"+Tablero!I542","v":0}]
[null,{"$f":"+B846","v":"BTH"},null,1,"CSAP","BTH1CSAP",{"$f":"+Tablero!I544","v":0}]
[null,"BTD","C",1,"CSAP","BTD1CCSAP",{"$f":"+Tablero!I545","v":0}]
[null,"BTD",null,1,"CSAP","BTD1CSAP",{"$f":"+Tablero!I546","v":0}]
[null,"BTD",null,2,"CSAP","BTD2CSAP",{"$f":"+Tablero!I547","v":0}]
[null,"BTD",null,3,"CSAP","BTD3CSAP",{"$f":"+Tablero!I548","v":0}]
[null,"BTD",null,4,"CSAP","BTD4CSAP",{"$f":"+Tablero!I549","v":0}]
[null,"BTD",null,5,"CSAP",{"$f":"+B911&D911&C911&E911","v":"BTD5CSAP"},{"$f":"+Tablero!I550","v":0}]
[null,"BTS","C",1,"CSAP","BTS1CCSAP",{"$f":"+Tablero!I551","v":0}]
[null,"BTS",null,1,"CSAP","BTS1CSAP",{"$f":"+Tablero!I552","v":0}]
[null,"BTS",null,2,"CSAP","BTS2CSAP",{"$f":"+Tablero!I553","v":0}]
[null,"BTS",null,3,"CSAP","BTS3CSAP",{"$f":"+Tablero!I554","v":0}]
[null,"BTS",null,4,"CSAP","BTS4CSAP",{"$f":"+Tablero!I555","v":0}]
[null,"BTS",null,5,"CSAP","BTS5CSAP",{"$f":"+Tablero!I556","v":0}]
[null,"BTSH",null,1,"CSAP","BTSH1CSAP",{"$f":"+Tablero!I557","v":0}]
[null,"BTSH","C",1,"CSAP","BTSH1CCSAP",{"$f":"+Tablero!I558","v":0}]
[null,{"$f":"+B861","v":"BTSH"},null,1,"CSAP",{"$f":"+B920&D920&C920&E920","v":"BTSH1CSAP"},{"$f":"+Tablero!I559","v":0}]
[null,"BTSH",null,1,"CSAP","BTSH1CSAP",{"$f":"+Tablero!I560","v":0}]
[null,"BTSH","C",2,"CSAP","BTSH2CCSAP",{"$f":"+Tablero!I561","v":0}]
[null,"BTSH",null,2,"CSAP","BTSH2CSAP",{"$f":"+Tablero!I562","v":0}]
[null,"BTSH",null,2,"CSAP","BTSH2CSAP",{"$f":"+Tablero!I563","v":0}]
[null,"BTSH","C",3,"CSAP","BTSH3CCSAP",{"$f":"+Tablero!I564","v":0}]
[null,"BTSH",null,3,"CSAP","BTSH3CSAP",{"$f":"+Tablero!I565","v":0}]
[null,"BTSH",null,3,"CSAP","BTSH3CSAP",{"$f":"+Tablero!I566","v":0}]
[null,{"$f":"+B869","v":"BTS Prepago"},"C",1,"CSAP","BTS Prepago1CCSAP",{"$f":"+Tablero!I567","v":0}]
[null,"BTS Prepago",null,1,"CSAP","BTS Prepago1CSAP",{"$f":"+Tablero!I568","v":0}]
[null,"X1D",null,2,"CSAP","X1D2CSAP",{"$f":"+Tablero!I569","v":0}]
[null,"X1D",null,3,"CSAP","X1D3CSAP",{"$f":"+Tablero!I570","v":0}]
[null,"X1D",null,4,"CSAP","X1D4CSAP",{"$f":"+Tablero!I571","v":0}]
[null,"X1D",null,5,"CSAP","X1D5CSAP",{"$f":"+Tablero!I572","v":0}]
[null,"X2H","C",1,"CSAP","X2H1CCSAP",{"$f":"+Tablero!I573","v":0}]
[null,"X2H",null,1,"CSAP","X2H1CSAP",{"$f":"+Tablero!I574","v":0}]
[null,"X2H",null,1,"CSAP","X2H1CSAP",{"$f":"+Tablero!I575","v":0}]
[null,"X2D","C",1,"CSAP","X2D1CCSAP",{"$f":"+Tablero!I576","v":0}]
[null,"X2D",null,1,"CSAP","X2D1CSAP",{"$f":"+Tablero!I577","v":0}]
[null,"X2D",null,2,"CSAP","X2D2CSAP",{"$f":"+Tablero!I578","v":0}]
[null,"X2D",null,3,"CSAP","X2D3CSAP",{"$f":"+Tablero!I579","v":0}]
[null,"X2D",null,4,"CSAP","X2D4CSAP",{"$f":"+Tablero!I580","v":0}]
[null,"X2D",null,5,"CSAP","X2D5CSAP",{"$f":"+Tablero!I581","v":0}]
[null,"X3D","C",1,"CSAP","X3D1CCSAP",{"$f":"+Tablero!I582","v":0}]
[null,"X3D",null,1,"CSAP","X3D1CSAP",{"$f":"+Tablero!I583","v":0}]
[null,"X3D",null,2,"CSAP","X3D2CSAP",{"$f":"+Tablero!I584","v":0}]
[null,"X3D",null,3,"CSAP","X3D3CSAP",{"$f":"+Tablero!I585","v":0}]
[null,"X3D",null,4,"CSAP","X3D4CSAP",{"$f":"+Tablero!I586","v":0}]
[null,"X3D",null,5,"CSAP","X3D5CSAP",{"$f":"+Tablero!I587","v":0}]
[null,"ATH",null,1,"CX","ATH1CX",{"$f":"+Tablero!J526","v":0}]
[null,"ATH","Ep",1,"CX","ATH1EpCX",{"$f":"+Tablero!J527","v":0}]
[null,"ATH","Efp",1,"CX","ATH1EfpCX",{"$f":"+Tablero!J529","v":0}]
[null,"ATD","Et",1,"CX","ATD1EtCX",{"$f":"+Tablero!J530","v":0}]
[null,"MTH",null,1,"CX","MTH1CX",{"$f":"+Tablero!J531","v":0}]
[null,"MTH","Ep",1,"CX","MTH1EpCX",{"$f":"+Tablero!J532","v":0}]
[null,"MTH","Efp",1,"CX","MTH1EfpCX",{"$f":"+Tablero!J534","v":0}]
[null,"MTD",null,1,"CX","MTD1CX",{"$f":"+Tablero!J535","v":0}]
[null,"MTD","Et",1,"CX","MTD1EtCX",{"$f":"+Tablero!J536","v":0}]
[null,"MTD","Et",2,"CX","MTD2EtCX",{"$f":"+Tablero!J537","v":0}]
[null,"MTD","Et",3,"CX","MTD3EtCX",{"$f":"+Tablero!J538","v":0}]
[null,{"$f":"+B901","v":"MTD"},"Et",4,"CX","MTD4EtCX",{"$f":"+Tablero!J539","v":0}]
[null,"MTD","Et",5,"CX","MTD5EtCX",{"$f":"+Tablero!J540","v":0}]
[null,"BTH",null,1,"CX","BTH1CX",{"$f":"+Tablero!J541","v":0}]
[null,"BTH","Ep",1,"CX","BTH1EpCX",{"$f":"+Tablero!J542","v":0}]
[null,"BTH","Efp",1,"CX","BTH1EfpCX",{"$f":"+Tablero!J544","v":0}]
[null,"BTD",null,1,"CX","BTD1CX",{"$f":"+Tablero!J545","v":0}]
[null,"BTD","Et",1,"CX","BTD1EtCX",{"$f":"+Tablero!J546","v":0}]
[null,"BTD","Et",2,"CX","BTD2EtCX",{"$f":"+Tablero!J547","v":0}]
[null,"BTD","Et",3,"CX","BTD3EtCX",{"$f":"+Tablero!J548","v":0}]
[null,"BTD","Et",4,"CX","BTD4EtCX",{"$f":"+Tablero!J549","v":0}]
[null,"BTD","Et",5,"CX","BTD5EtCX",{"$f":"+Tablero!J550","v":0}]
[null,"BTS",null,1,"CX","BTS1CX",{"$f":"+Tablero!J551","v":0}]
[null,"BTS","Et",1,"CX","BTS1EtCX",{"$f":"+Tablero!J552","v":0}]
[null,"BTS","Et",2,"CX","BTS2EtCX",{"$f":"+Tablero!J553","v":0}]
[null,"BTS","Et",3,"CX","BTS3EtCX",{"$f":"+Tablero!J554","v":0}]
[null,"BTS","Et",4,"CX","BTS4EtCX",{"$f":"+Tablero!J555","v":0}]
[null,"BTS","Et",5,"CX","BTS5EtCX",{"$f":"+Tablero!J556","v":0}]
[null,"BTSH",null,1,"CX","BTSH1CX",{"$f":"+Tablero!J557","v":0}]
[null,"BTSH","Efp",1,"CX","BTSH1EfpCX",{"$f":"+Tablero!J558","v":0}]
[null,{"$f":"+B920","v":"BTSH"},"Efp",1,"CX",{"$f":"+B979&D979&C979&E979","v":"BTSH1EfpCX"},{"$f":"+Tablero!J559","v":0}]
[null,"BTSH","Efp",1,"CX","BTSH1EfpCX",{"$f":"+Tablero!J560","v":0}]
[null,"BTSH","Efp",2,"CX","BTSH2EfpCX",{"$f":"+Tablero!J561","v":0}]
[null,"BTSH","Efp",2,"CX","BTSH2EfpCX",{"$f":"+Tablero!J562","v":0}]
[null,"BTSH","Efp",2,"CX","BTSH2EfpCX",{"$f":"+Tablero!J563","v":0}]
[null,"BTSH","Efp",3,"CX","BTSH3EfpCX",{"$f":"+Tablero!J564","v":0}]
[null,"BTSH","Efp",3,"CX","BTSH3EfpCX",{"$f":"+Tablero!J565","v":0}]
[null,"BTSH","Efp",3,"CX","BTSH3EfpCX",{"$f":"+Tablero!J566","v":0}]
[null,{"$f":"+B928","v":"BTS Prepago"},null,1,"CX","BTS Prepago1CX",{"$f":"+Tablero!J567","v":0}]
[null,"BTS Prepago","Et",1,"CX","BTS Prepago1EtCX",{"$f":"+Tablero!J568","v":0}]
[null,"X1D","Et",2,"CX",{"$f":"+B989&D989&C989&E989","v":"X1D2EtCX"},{"$f":"+Tablero!J569","v":0}]
[null,"X1D","Et",3,"CX","X1D3EtCX",{"$f":"+Tablero!J570","v":0}]
[null,"X1D","Et",4,"CX","X1D4EtCX",{"$f":"+Tablero!J571","v":0}]
[null,"X1D","Et",5,"CX","X1D5EtCX",{"$f":"+Tablero!J572","v":0}]
[null,"X2H",null,1,"CX","X2H1CX",{"$f":"+Tablero!J573","v":0}]
[null,"X2H","Ep",1,"CX","X2H1EpCX",{"$f":"+Tablero!J574","v":0}]
[null,"X2H","Efp",1,"CX","X2H1EfpCX",{"$f":"+Tablero!J575","v":0}]
[null,"X2D",null,1,"CX","X2D1CX",{"$f":"+Tablero!J576","v":0}]
[null,"X2D","Et",1,"CX","X2D1EtCX",{"$f":"+Tablero!J577","v":0}]
[null,"X2D","Et",2,"CX","X2D2EtCX",{"$f":"+Tablero!J578","v":0}]
[null,"X2D","Et",3,"CX","X2D3EtCX",{"$f":"+Tablero!J579","v":0}]
[null,"X2D","Et",4,"CX","X2D4EtCX",{"$f":"+Tablero!J580","v":0}]
[null,"X2D","Et",5,"CX","X2D5EtCX",{"$f":"+Tablero!J581","v":0}]
[null,"X3D",null,1,"CX","X3D1CX",{"$f":"+Tablero!J582","v":0}]
[null,"X3D","Et",1,"CX","X3D1EtCX",{"$f":"+Tablero!J583","v":0}]
[null,"X3D","Et",2,"CX","X3D2EtCX",{"$f":"+Tablero!J584","v":0}]
[null,"X3D","Et",3,"CX","X3D3EtCX",{"$f":"+Tablero!J585","v":0}]
[null,"X3D","Et",4,"CX","X3D4EtCX",{"$f":"+Tablero!J586","v":0}]
[null,"X3D","Et",5,"CX","X3D5EtCX",{"$f":"+Tablero!J587","v":0}]
[null,"ATH","Cx",1,"CX","ATH1CxCX",{"$f":"+Tablero!K526","v":117.20409363173428}]
[null,"ATH",null,1,"CX","ATH1CX",{"$f":"+Tablero!K527","v":0}]
[null,"ATH",null,1,"CX","ATH1CX",{"$f":"+Tablero!K529","v":0}]
[null,"ATD","Cx",1,"CX","ATD1CxCX",{"$f":"+Tablero!K530","v":117.20409363173464}]
[null,"MTH","Cx",1,"CX","MTH1CxCX",{"$f":"+Tablero!K531","v":117.20409363173442}]
[null,"MTH",null,1,"CX","MTH1CX",{"$f":"+Tablero!K532","v":0}]
[null,"MTH",null,1,"CX","MTH1CX",{"$f":"+Tablero!K534","v":0}]
[null,"MTD",null,1,"CX","MTD1CX",{"$f":"+Tablero!K535","v":117.19894085338832}]
[null,"MTD","Cx",1,"CX","MTD1CxCX",{"$f":"+G1015","v":117.19894085338832}]
[null,"MTD","Cx",2,"CX","MTD2CxCX",{"$f":"+G1016","v":117.19894085338832}]
[null,"MTD","Cx",3,"CX","MTD3CxCX",117.19894085338832]
[null,{"$f":"+B960","v":"MTD"},"Cx",4,"CX","MTD4CxCX",117.19894085338832]
[null,"MTD","Cx",5,"CX","MTD5CxCX",117.19894085338832]
[null,"BTH","Cx",1,"CX","BTH1CxCX",{"$f":"+Tablero!K541","v":117.20409363173505}]
[null,"BTH",null,1,"CX","BTH1CX",{"$f":"+Tablero!K542","v":0}]
[null,"BTH",null,1,"CX","BTH1CX",{"$f":"+Tablero!K544","v":0}]
[null,"BTD",null,1,"CX","BTD1CX",{"$f":"+Tablero!$K$545","v":117.20303612399154}]
[null,"BTD","Cx",1,"CX","BTD1CxCX",{"$f":"+Tablero!$K$545","v":117.20303612399154}]
[null,"BTD","Cx",2,"CX","BTD2CxCX",{"$f":"+Tablero!$K$545","v":117.20303612399154}]
[null,"BTD","Cx",3,"CX","BTD3CxCX",{"$f":"+Tablero!$K$545","v":117.20303612399154}]
[null,"BTD","Cx",4,"CX","BTD4CxCX",{"$f":"+Tablero!$K$545","v":117.20303612399154}]
[null,"BTD","Cx",5,"CX","BTD5CxCX",{"$f":"+Tablero!K550","v":0}]
[null,"BTS",null,1,"CX","BTS1CX",{"$f":"+Tablero!$K$551","v":11.649574448962747}]
[null,"BTS","Cx",1,"CX","BTS1CxCX",{"$f":"+Tablero!$K$551","v":11.649574448962747}]
[null,"BTS","Cx",2,"CX","BTS2CxCX",{"$f":"+Tablero!$K$551","v":11.649574448962747}]
[null,"BTS","Cx",3,"CX","BTS3CxCX",{"$f":"+Tablero!$K$551","v":11.649574448962747}]
[null,"BTS","Cx",4,"CX","BTS4CxCX",{"$f":"+Tablero!K555","v":0}]
[null,"BTS","Cx",5,"CX","BTS5CxCX",{"$f":"+Tablero!K556","v":0}]
[null,"BTSH","Cx",null,"CX","BTSHCxCX",{"$f":"+Tablero!K557","v":11.661837392082884}]
[null,"BTSH",null,1,"CX","BTSH1CX",{"$f":"+Tablero!K558","v":0}]
[null,{"$f":"+B979","v":"BTSH"},null,1,"CX",{"$f":"+B1038&D1038&C1038&E1038","v":"BTSH1CX"},{"$f":"+Tablero!K559","v":0}]
[null,"BTSH",null,1,"CX","BTSH1CX",{"$f":"+Tablero!K560","v":0}]
[null,"BTSH",null,2,"CX","BTSH2CX",{"$f":"+Tablero!K561","v":0}]
[null,"BTSH",null,2,"CX","BTSH2CX",{"$f":"+Tablero!K562","v":0}]
[null,"BTSH",null,2,"CX","BTSH2CX",{"$f":"+Tablero!K563","v":0}]
[null,"BTSH",null,3,"CX","BTSH3CX",{"$f":"+Tablero!K564","v":0}]
[null,"BTSH",null,3,"CX","BTSH3CX",{"$f":"+Tablero!K565","v":0}]
[null,"BTSH",null,3,"CX","BTSH3CX",{"$f":"+Tablero!K566","v":0}]
[null,{"$f":"+B987","v":"BTS Prepago"},null,1,"CX","BTS Prepago1CX",{"$f":"+Tablero!$K$567","v":11.647950707753308}]
[null,"BTS Prepago","Cx",1,"CX","BTS Prepago1CxCX",{"$f":"+Tablero!$K$567","v":11.647950707753308}]
[null,"X1D","Cx",2,"CX","X1D2CxCX",{"$f":"+Tablero!K569","v":0}]
[null,"X1D","Cx",3,"CX","X1D3CxCX",{"$f":"+Tablero!K570","v":0}]
[null,"X1D","Cx",4,"CX","X1D4CxCX",{"$f":"+Tablero!K571","v":0}]
[null,"X1D","Cx",5,"CX","X1D5CxCX",{"$f":"+Tablero!K572","v":0}]
[null,"X2H","Cx",1,"CX","X2H1CxCX",{"$f":"+Tablero!K573","v":0}]
[null,"X2H",null,1,"CX","X2H1CX",{"$f":"+Tablero!K574","v":0}]
[null,"X2H",null,1,"CX","X2H1CX",{"$f":"+Tablero!K575","v":0}]
[null,"X2D",null,1,"CX","X2D1CX",{"$f":"+Tablero!K576","v":0}]
[null,"X2D","Cx",1,"CX","X2D1CxCX",{"$f":"+Tablero!K577","v":0}]
[null,"X2D","Cx",2,"CX","X2D2CxCX",{"$f":"+Tablero!K578","v":0}]
[null,"X2D","Cx",3,"CX","X2D3CxCX",{"$f":"+Tablero!K579","v":0}]
[null,"X2D","Cx",4,"CX","X2D4CxCX",{"$f":"+Tablero!K580","v":0}]
[null,"X2D","Cx",5,"CX",{"$f":"+B1060&D1060&C1060&E1060","v":"X2D5CxCX"},{"$f":"+Tablero!K581","v":0}]
[null,"X3D",null,1,"CX","X3D1CX",{"$f":"+Tablero!K582","v":0}]
[null,"X3D","Cx",1,"CX","X3D1CxCX",{"$f":"+Tablero!K583","v":0}]
[null,"X3D","Cx",2,"CX","X3D2CxCX",{"$f":"+Tablero!K584","v":0}]
[null,"X3D","Cx",3,"CX","X3D3CxCX",{"$f":"+Tablero!K585","v":0}]
[null,"X3D","Cx",4,"CX","X3D4CxCX",{"$f":"+Tablero!K586","v":0}]
[null,"X3D","Cx",5,"CX","X3D5CxCX",{"$f":"+Tablero!K587","v":0}]
[null,"ATH",null,1,"CCAP","ATH1CCAP",{"$f":"+Tablero!L526","v":0}]
[null,"ATH","Et",1,"CCAP","ATH1EtCCAP",{"$f":"+Tablero!L527","v":4.0356096605102922E-3}]
[null,{"$f":"+B1009","v":"ATH"},"Efpm",1,"CCAP",{"$f":"+B1069&D1069&C1069&E1069","v":"ATH1EfpmCCAP"},{"$f":"+Tablero!L528","v":4.0356096605102922E-3}]
[null,{"$f":"+B1010","v":"ATH"},"Efp",1,"CCAP","ATH1EfpCCAP",{"$f":"+Tablero!L529","v":4.0356096605102922E-3}]
[null,{"$f":"+B1011","v":"ATD"},"Et",1,"CCAP","ATD1EtCCAP",{"$f":"+Tablero!L530","v":4.0356096605102931E-3}]
[null,{"$f":"+B1012","v":"MTH"},null,1,"CCAP","MTH1CCAP",{"$f":"+Tablero!L531","v":0}]
[null,{"$f":"+B1013","v":"MTH"},"Et",1,"CCAP","MTH1EtCCAP",{"$f":"+Tablero!L532","v":4.0356096605102913E-3}]
[null,{"$f":"+B1013","v":"MTH"},"Efpm",1,"CCAP",{"$f":"+B1074&D1074&C1074&E1074","v":"MTH1EfpmCCAP"},{"$f":"+Tablero!L533","v":4.0356096605102913E-3}]
[null,"MTH","Efp",1,"CCAP","MTH1EfpCCAP",{"$f":"+Tablero!L534","v":4.0356096605102913E-3}]
[null,"MTD",null,1,"CCAP","MTD1CCAP",{"$f":"+Tablero!L535","v":0}]
[null,"MTD","Et",1,"CCAP","MTD1EtCCAP",{"$f":"+Tablero!L536","v":4.0356083510429408E-3}]
[null,"MTD","Et",2,"CCAP","MTD2EtCCAP",{"$f":"+Tablero!L537","v":0}]
[null,"MTD","Et",3,"CCAP","MTD3EtCCAP",{"$f":"+Tablero!L538","v":0}]
[null,"MTD","Et",4,"CCAP","MTD4EtCCAP",{"$f":"+Tablero!L539","v":0}]
[null,"MTD","Et",5,"CCAP","MTD5EtCCAP",{"$f":"+Tablero!L540","v":0}]
[null,"BTH",null,1,"CCAP","BTH1CCAP",{"$f":"+Tablero!L541","v":0}]
[null,"BTH","Et",1,"CCAP","BTH1EtCCAP",{"$f":"+Tablero!L542","v":4.0356096605102931E-3}]
[null,{"$f":"+B1022","v":"BTH"},"Efpm",1,"CCAP",{"$f":"+B1084&D1084&C1084&E1084","v":"BTH1EfpmCCAP"},{"$f":"+Tablero!L543","v":4.0356096605102931E-3}]
[null,"BTH","Efp",1,"CCAP","BTH1EfpCCAP",{"$f":"+Tablero!L544","v":4.0356096605102931E-3}]
[null,"BTD",null,1,"CCAP","BTD1CCAP",{"$f":"+Tablero!L545","v":0}]
[null,"BTD","Et",1,"CCAP","BTD1EtCCAP",{"$f":"+Tablero!L546","v":4.0445776819780952E-3}]
[null,"BTD","Et",2,"CCAP","BTD2EtCCAP",{"$f":"+Tablero!L547","v":4.0445776819780952E-3}]
[null,"BTD","Et",3,"CCAP","BTD3EtCCAP",{"$f":"+Tablero!L548","v":4.0445776819780952E-3}]
[null,"BTD","Et",4,"CCAP","BTD4EtCCAP",{"$f":"+Tablero!L549","v":4.0445776819780952E-3}]
[null,"BTD","Et",5,"CCAP","BTD5EtCCAP",{"$f":"+Tablero!L550","v":0}]
[null,"BTS",null,1,"CCAP","BTS1CCAP",{"$f":"+Tablero!L551","v":0}]
[null,"BTS","Et",1,"CCAP","BTS1EtCCAP",{"$f":"+Tablero!L552","v":4.3366147042284775E-3}]
[null,"BTS","Et",2,"CCAP","BTS2EtCCAP",{"$f":"+Tablero!L553","v":4.3366147042284775E-3}]
[null,"BTS","Et",3,"CCAP","BTS3EtCCAP",{"$f":"+Tablero!L554","v":4.3366147042284775E-3}]
[null,"BTS","Et",4,"CCAP","BTS4EtCCAP",{"$f":"+Tablero!L555","v":0}]
[null,"BTS","Et",5,"CCAP","BTS5EtCCAP",{"$f":"+Tablero!L556","v":0}]
[null,"BTSH",null,1,"CCAP","BTSH1CCAP",{"$f":"+Tablero!L557","v":0}]
[null,"BTSH","Et",1,"CCAP","BTSH1EtCCAP",{"$f":"+Tablero!L558","v":4.1074881260549159E-3}]
[null,{"$f":"+B1038","v":"BTSH"},null,1,"CCAP",{"$f":"+B1100&D1100&C1100&E1100","v":"BTSH1CCAP"},{"$f":"+Tablero!L559","v":4.1074881260549159E-3}]
[null,"BTSH",null,1,"CCAP","BTSH1CCAP",{"$f":"+Tablero!L560","v":4.1074881260549159E-3}]
[null,"BTSH","Et",2,"CCAP","BTSH2EtCCAP",{"$f":"+Tablero!L561","v":0}]
[null,"BTSH",null,2,"CCAP","BTSH2CCAP",{"$f":"+Tablero!L562","v":0}]
[null,"BTSH",null,2,"CCAP","BTSH2CCAP",{"$f":"+Tablero!L563","v":0}]
[null,"BTSH","Et",3,"CCAP","BTSH3EtCCAP",{"$f":"+Tablero!L564","v":0}]
[null,"BTSH",null,3,"CCAP","BTSH3CCAP",{"$f":"+Tablero!L565","v":0}]
[null,"BTSH",null,3,"CCAP","BTSH3CCAP",{"$f":"+Tablero!L566","v":0}]
[null,{"$f":"+B1046","v":"BTS Prepago"},null,1,"CCAP","BTS Prepago1CCAP",{"$f":"+Tablero!L567","v":0}]
[null,"BTS Prepago","Et",1,"CCAP","BTS Prepago1EtCCAP",{"$f":"+Tablero!L568","v":4.4044713971763344E-3}]
[null,"X1D","Et",2,"CCAP","X1D2EtCCAP",{"$f":"+Tablero!L569","v":0}]
[null,"X1D","Et",3,"CCAP","X1D3EtCCAP",{"$f":"+Tablero!L570","v":0}]
[null,"X1D","Et",4,"CCAP","X1D4EtCCAP",{"$f":"+Tablero!L571","v":0}]
[null,"X1D","Et",5,"CCAP","X1D5EtCCAP",{"$f":"+Tablero!L572","v":0}]
[null,"X2H",null,1,"CCAP","X2H1CCAP",{"$f":"+Tablero!L573","v":0}]
[null,"X2H","Et",1,"CCAP","X2H1EtCCAP",{"$f":"+Tablero!L574","v":0}]
[null,"X2H","Efp",1,"CCAP","X2H1EfpCCAP",{"$f":"+Tablero!L575","v":0}]
[null,"X2D",null,1,"CCAP","X2D1CCAP",{"$f":"+Tablero!L576","v":0}]
[null,"X2D","Et",1,"CCAP","X2D1EtCCAP",{"$f":"+Tablero!L577","v":0}]
[null,"X2D","Et",2,"CCAP","X2D2EtCCAP",{"$f":"+Tablero!L578","v":0}]
[null,"X2D","Et",3,"CCAP","X2D3EtCCAP",{"$f":"+Tablero!L579","v":0}]
[null,"X2D","Et",4,"CCAP","X2D4EtCCAP",{"$f":"+Tablero!L580","v":0}]
[null,"X2D","Et",5,"CCAP","X2D5EtCCAP",{"$f":"+Tablero!L581","v":0}]
[null,"X3D",null,1,"CCAP","X3D1CCAP",{"$f":"+Tablero!L582","v":0}]
[null,"X3D","Et",1,"CCAP","X3D1EtCCAP",{"$f":"+Tablero!L583","v":0}]
[null,"X3D","Et",2,"CCAP","X3D2EtCCAP",{"$f":"+Tablero!L584","v":0}]
[null,"X3D","Et",3,"CCAP","X3D3EtCCAP",{"$f":"+Tablero!L585","v":0}]
[null,"X3D","Et",4,"CCAP","X3D4EtCCAP",{"$f":"+Tablero!L586","v":0}]
[null,"X3D","Et",5,"CCAP","X3D5EtCCAP",{"$f":"+Tablero!L587","v":0}]
[null,"ATH",null,1,"CCAP","ATH1CCAP",{"$f":"+Tablero!M526","v":0}]
[null,"ATH","Pp",1,"CCAP","ATH1PpCCAP",{"$f":"+Tablero!M527","v":0}]
[null,{"$f":"+B1070","v":"ATH"},"Pfp",1,"CCAP","ATH1PfpCCAP",{"$f":"+Tablero!M529","v":0}]
[null,{"$f":"+B1071","v":"ATD"},"Pp",1,"CCAP","ATD1PpCCAP",{"$f":"+Tablero!M530","v":0}]
[null,{"$f":"+B1072","v":"MTH"},null,1,"CCAP","MTH1CCAP",{"$f":"+Tablero!M531","v":0}]
[null,{"$f":"+B1073","v":"MTH"},"Pp",1,"CCAP",{"$f":"+B1134&D1134&C1134&E1134","v":"MTH1PpCCAP"},{"$f":"+Tablero!M532","v":0}]
[null,{"$f":"+B1075","v":"MTH"},"Pfp",1,"CCAP","MTH1PfpCCAP",{"$f":"+Tablero!M534","v":0}]
[null,"MTD",null,1,"CCAP","MTD1CCAP",{"$f":"+Tablero!M535","v":0}]
[null,"MTD","Pp",1,"CCAP","MTD1PpCCAP",{"$f":"+Tablero!M536","v":0}]
[null,"MTD","Pp",2,"CCAP","MTD2PpCCAP",{"$f":"+Tablero!M537","v":0}]
[null,"MTD","Pp",3,"CCAP","MTD3PpCCAP",{"$f":"+Tablero!M538","v":0}]
[null,"MTD","Pp",4,"CCAP","MTD4PpCCAP",{"$f":"+Tablero!M539","v":0}]
[null,"MTD","Pp",5,"CCAP","MTD5PpCCAP",{"$f":"+Tablero!M540","v":0}]
[null,"BTH",null,1,"CCAP","BTH1CCAP",{"$f":"+Tablero!M541","v":0}]
[null,"BTH","Pp",1,"CCAP","BTH1PpCCAP",{"$f":"+Tablero!M542","v":0}]
[null,{"$f":"+B1085","v":"BTH"},"Pfp",1,"CCAP","BTH1PfpCCAP",{"$f":"+Tablero!M544","v":0}]
[null,"BTD",null,1,"CCAP","BTD1CCAP",{"$f":"+Tablero!M545","v":0}]
[null,"BTD","Pp",1,"CCAP","BTD1PpCCAP",{"$f":"+Tablero!M546","v":0}]
[null,"BTD","Pp",2,"CCAP","BTD2PpCCAP",{"$f":"+Tablero!M547","v":0}]
[null,"BTD","Pp",3,"CCAP","BTD3PpCCAP",{"$f":"+Tablero!M548","v":0}]
[null,"BTD","Pp",4,"CCAP","BTD4PpCCAP",{"$f":"+Tablero!M549","v":0}]
[null,"BTD","Pp",5,"CCAP","BTD5PpCCAP",{"$f":"+Tablero!M550","v":0}]
[null,"BTS",null,1,"CCAP","BTS1CCAP",{"$f":"+Tablero!M551","v":0}]
[null,"BTS","Pp",1,"CCAP","BTS1PpCCAP",{"$f":"+Tablero!M552","v":0}]
[null,"BTS","Pp",2,"CCAP","BTS2PpCCAP",{"$f":"+Tablero!M553","v":0}]
[null,"BTS","Pp",3,"CCAP","BTS3PpCCAP",{"$f":"+Tablero!M554","v":0}]
[null,"BTS","Pp",4,"CCAP","BTS4PpCCAP",{"$f":"+Tablero!M555","v":0}]
[null,"BTS","Pp",5,"CCAP","BTS5PpCCAP",{"$f":"+Tablero!M556","v":0}]
[null,"BTSH",null,1,"CCAP","BTSH1CCAP",{"$f":"+Tablero!M557","v":0}]
[null,"BTSH","Pfp",1,"CCAP","BTSH1PfpCCAP",{"$f":"+Tablero!M558","v":0}]
[null,{"$f":"+B1100","v":"BTSH"},"Pfp",1,"CCAP",{"$f":"+B1159&D1159&C1159&E1159","v":"BTSH1PfpCCAP"},{"$f":"+Tablero!M559","v":0}]
[null,"BTSH","Pfp",1,"CCAP","BTSH1PfpCCAP",{"$f":"+Tablero!M560","v":0}]
[null,"BTSH","Pfp",2,"CCAP","BTSH2PfpCCAP",{"$f":"+Tablero!M561","v":0}]
[null,"BTSH","Pfp",2,"CCAP","BTSH2PfpCCAP",{"$f":"+Tablero!M562","v":0}]
[null,"BTSH","Pfp",2,"CCAP","BTSH2PfpCCAP",{"$f":"+Tablero!M563","v":0}]
[null,"BTSH","Pfp",3,"CCAP","BTSH3PfpCCAP",{"$f":"+Tablero!M564","v":0}]
[null,"BTSH","Pfp",3,"CCAP","BTSH3PfpCCAP",{"$f":"+Tablero!M565","v":0}]
[null,"BTSH","Pfp",3,"CCAP","BTSH3PfpCCAP",{"$f":"+Tablero!M566","v":0}]
[null,{"$f":"+B1108","v":"BTS Prepago"},null,1,"CCAP","BTS Prepago1CCAP",{"$f":"+Tablero!M567","v":0}]
[null,"BTS Prepago","Pp",1,"CCAP","BTS Prepago1PpCCAP",{"$f":"+Tablero!M568","v":0}]
[null,"X1D","Pp",2,"CCAP","X1D2PpCCAP",{"$f":"+Tablero!M569","v":0}]
[null,"X1D","Pp",3,"CCAP","X1D3PpCCAP",{"$f":"+Tablero!M570","v":0}]
[null,"X1D","Pp",4,"CCAP","X1D4PpCCAP",{"$f":"+Tablero!M571","v":0}]
[null,"X1D","Pp",5,"CCAP","X1D5PpCCAP",{"$f":"+Tablero!M572","v":0}]
[null,"X2H",null,1,"CCAP","X2H1CCAP",{"$f":"+Tablero!M573","v":0}]
[null,"X2H","Pp",1,"CCAP","X2H1PpCCAP",{"$f":"+Tablero!M574","v":0}]
[null,"X2H","Pfp",1,"CCAP","X2H1PfpCCAP",{"$f":"+Tablero!M575","v":0}]
[null,"X2D",null,1,"CCAP","X2D1CCAP",{"$f":"+Tablero!M576","v":0}]
[null,"X2D","Pp",1,"CCAP","X2D1PpCCAP",{"$f":"+Tablero!M577","v":0}]
[null,"X2D","Pp",2,"CCAP","X2D2PpCCAP",{"$f":"+Tablero!M578","v":0}]
[null,"X2D","Pp",3,"CCAP","X2D3PpCCAP",{"$f":"+Tablero!M579","v":0}]
[null,"X2D","Pp",4,"CCAP","X2D4PpCCAP",{"$f":"+Tablero!M580","v":0}]
[null,"X2D","Pp",5,"CCAP","X2D5PpCCAP",{"$f":"+Tablero!M581","v":0}]
[null,"X3D",null,1,"CCAP","X3D1CCAP",{"$f":"+Tablero!M582","v":0}]
[null,"X3D","Pp",1,"CCAP","X3D1PpCCAP",{"$f":"+Tablero!M583","v":0}]
[null,"X3D","Pp",2,"CCAP","X3D2PpCCAP",{"$f":"+Tablero!M584","v":0}]
[null,"X3D","Pp",3,"CCAP","X3D3PpCCAP",{"$f":"+Tablero!M585","v":0}]
[null,"X3D","Pp",4,"CCAP","X3D4PpCCAP",{"$f":"+Tablero!M586","v":0}]
[null,"X3D","Pp",5,"CCAP","X3D5PpCCAP",{"$f":"+Tablero!M587","v":0}]
[null,"ATH",null,1,null,"ATH1",{"$f":"+Tablero!N526","v":0}]
[null,"ATH","Ep",1,"CEGP","ATH1EpCEGP",{"$f":"+Tablero!N527","v":0.24561317368112232}]
[null,{"$f":"+B1130","v":"ATH"},"Efpm",1,"CEGFP",{"$f":"+B1190&D1190&C1190&E1190","v":"ATH1EfpmCEGFP"},{"$f":"+Tablero!N528","v":0.10769192999864594}]
[null,{"$f":"+B1131","v":"ATH"},"Efp",1,"CEGFP","ATH1EfpCEGFP",{"$f":"+Tablero!N529","v":3.7786642104788049E-2}]
[null,{"$f":"+B1132","v":"ATD"},"Et",1,"CEGP","ATD1EtCEGP",{"$f":"+Tablero!N530","v":5.1398836918703228E-2}]
[null,{"$f":"+B1133","v":"MTH"},null,1,null,"MTH1",{"$f":"+Tablero!N531","v":0}]
[null,{"$f":"+B1134","v":"MTH"},"Ep",1,"CEGP","MTH1EpCEGP",{"$f":"+Tablero!N532","v":0.27115362509143892}]
[null,{"$f":"+B1134","v":"MTH"},"Efpm",1,"CEGFP",{"$f":"+B1195&D1195&C1195&E1195","v":"MTH1EfpmCEGFP"},{"$f":"+Tablero!N533","v":0.13557681254571946}]
[null,"MTH","Efp",1,"CEGFP","MTH1EfpCEGFP",{"$f":"+Tablero!N534","v":7.1356217129326036E-2}]
[null,"MTD",null,1,null,"MTD1",{"$f":"+Tablero!N535","v":0}]
[null,"MTD","Et",1,"CEGP","MTD1EtCEGP",{"$f":"+Tablero!N536","v":9.7897848275806151E-2}]
[null,"MTD","Et",2,"CEGP","MTD2EtCEGP",{"$f":"+Tablero!N537","v":0}]
[null,"MTD","Et",3,"CEGP","MTD3EtCEGP",{"$f":"+Tablero!N538","v":0}]
[null,"MTD","Et",4,"CEGP","MTD4EtCEGP",{"$f":"+Tablero!N539","v":0}]
[null,"MTD","Et",5,"CEGP","MTD5EtCEGP",{"$f":"+Tablero!N540","v":0}]
[null,"BTH",null,1,null,"BTH1",{"$f":"+Tablero!N541","v":0}]
[null,"BTH","Ep",1,"CEGP","BTH1EpCEGP",{"$f":"+Tablero!N542","v":0.22198703780328008}]
[null,{"$f":"+B1143","v":"BTH"},"Efpm",1,"CEGFP",{"$f":"+B1205&D1205&C1205&E1205","v":"BTH1EfpmCEGFP"},{"$f":"+Tablero!N543","v":9.1227549782169903E-2}]
[null,"BTH","Efp",1,"CEGFP","BTH1EfpCEGFP",{"$f":"+Tablero!N544","v":3.04091832607233E-2}]
[null,"BTD",null,1,null,"BTD1",{"$f":"+Tablero!N545","v":0}]
[null,"BTD","Et",1,"CEGP",{"$f":"+B1208&D1208&C1208&E1208","v":"BTD1EtCEGP"},{"$f":"+Tablero!N546","v":8.9475492747697616E-2}]
[null,"BTD","Et",2,"CEGP","BTD2EtCEGP",{"$f":"+Tablero!N547","v":9.6314508728632023E-2}]
[null,"BTD","Et",3,"CEGP","BTD3EtCEGP",{"$f":"+Tablero!N548","v":0.10111553713931662}]
[null,"BTD","Et",4,"CEGP","BTD4EtCEGP",{"$f":"+Tablero!N549","v":0.12300430748517256}]
[null,"BTD","Et",5,"CEGP","BTD5EtCEGP",{"$f":"+Tablero!N550","v":0}]
[null,"BTS",null,1,null,"BTS1",{"$f":"+Tablero!N551","v":0}]
[null,"BTS","Et",1,"CEGP","BTS1EtCEGP",{"$f":"+Tablero!N552","v":4.8453925566152918E-2}]
[null,"BTS","Et",2,"CEGP","BTS2EtCEGP",{"$f":"+Tablero!N553","v":9.2062458575690537E-2}]
[null,"BTS","Et",3,"CEGP","BTS3EtCEGP",{"$f":"+Tablero!N554","v":0.18412491715138107}]
[null,"BTS","Et",4,"CEGP","BTS4EtCEGP",{"$f":"+Tablero!N555","v":0}]
[null,"BTS","Et",5,"CEGP","BTS5EtCEGP",{"$f":"+Tablero!N556","v":0}]
[null,"BTSH",null,1,null,"BTSH1",{"$f":"+Tablero!N557","v":0}]
[null,"BTSH","Ep",1,"CEGP","BTSH1EpCEGP",{"$f":"+Tablero!N558","v":0.2708063103747021}]
[null,{"$f":"+B1159","v":"BTSH"},"Efpm",1,"CEGFP",{"$f":"+B1221&D1221&C1221&E1221","v":"BTSH1EfpmCEGFP"},{"$f":"+Tablero!N559","v":7.862118688297802E-2}]
[null,"BTSH","Efp",1,"CEGFP","BTSH1EfpCEGFP",{"$f":"+Tablero!N560","v":1.7471374862884006E-3}]
[null,"BTSH","Ep",2,"CEGP","BTSH2EpCEGP",{"$f":"+Tablero!N561","v":0}]
[null,"BTSH","Efpm",2,"CEGFP","BTSH2EfpmCEGFP",{"$f":"+Tablero!N562","v":0}]
[null,"BTSH","Efp",2,"CEGFP","BTSH2EfpCEGFP",{"$f":"+Tablero!N563","v":0}]
[null,"BTSH","Ep",3,"CEGP","BTSH3EpCEGP",{"$f":"+Tablero!N564","v":0}]
[null,"BTSH","Efpm",3,"CEGFP","BTSH3EfpmCEGFP",{"$f":"+Tablero!N565","v":0}]
[null,"BTSH","Efp",3,"CEGFP","BTSH3EfpCEGFP",{"$f":"+Tablero!N566","v":0}]
[null,{"$f":"+B1167","v":"BTS Prepago"},null,1,null,"BTS Prepago1",{"$f":"+Tablero!N567","v":0}]
[null,"BTS Prepago","Et",1,"CEGP","BTS Prepago1EtCEGP",{"$f":"+Tablero!N568","v":6.0975407055055143E-2}]
[null,"X1D","Et",2,"CEGP","X1D2EtCEGP",{"$f":"+Tablero!N569","v":0}]
[null,"X1D","Et",3,"CEGP","X1D3EtCEGP",{"$f":"+Tablero!N570","v":0}]
[null,"X1D","Et",4,"CEGP","X1D4EtCEGP",{"$f":"+Tablero!N571","v":0}]
[null,"X1D","Et",5,"CEGP","X1D5EtCEGP",{"$f":"+Tablero!N572","v":0}]
[null,"X2H",null,1,null,"X2H1",{"$f":"+Tablero!N573","v":0}]
[null,"X2H","Ep",1,"CEGP","X2H1EpCEGP",{"$f":"+Tablero!N574","v":0}]
[null,"X2H","Efp",1,"CEGFP","X2H1EfpCEGFP",{"$f":"+Tablero!N575","v":0}]
[null,"X2D",null,1,null,"X2D1",{"$f":"+Tablero!N576","v":0}]
[null,"X2D","Et",1,"CEGP","X2D1EtCEGP",{"$f":"+Tablero!N577","v":0}]
[null,"X2D","Et",2,"CEGP","X2D2EtCEGP",{"$f":"+Tablero!N578","v":0}]
[null,"X2D","Et",3,"CEGP","X2D3EtCEGP",{"$f":"+Tablero!N579","v":0}]
[null,"X2D","Et",4,"CEGP","X2D4EtCEGP",{"$f":"+Tablero!N580","v":0}]
[null,"X2D","Et",5,"CEGP","X2D5EtCEGP",{"$f":"+Tablero!N581","v":0}]
[null,"X3D",null,1,null,"X3D1",{"$f":"+Tablero!N582","v":0}]
[null,"X3D","Et",1,"CEGP","X3D1EtCEGP",{"$f":"+Tablero!N583","v":0}]
[null,"X3D","Et",2,"CEGP","X3D2EtCEGP",{"$f":"+Tablero!N584","v":0}]
[null,"X3D","Et",3,"CEGP","X3D3EtCEGP",{"$f":"+Tablero!N585","v":0}]
[null,"X3D","Et",4,"CEGP","X3D4EtCEGP",{"$f":"+Tablero!N586","v":0}]
[null,"X3D","Et",5,"CEGP","X3D5EtCEGP",{"$f":"+Tablero!N587","v":0}]
[null,"ATH",null,1,null,"ATH1",{"$f":"+Tablero!O526","v":0}]
[null,"ATH","Pp",1,"CEGP","ATH1PpCEGP",{"$f":"+Tablero!O527","v":0}]
[null,{"$f":"+B1191","v":"ATH"},"Pfp",1,"CEGFP","ATH1PfpCEGFP",{"$f":"+Tablero!O529","v":0}]
[null,{"$f":"+B1192","v":"ATD"},"Pp",1,"CEGP","ATD1PpCEGP",{"$f":"+Tablero!O530","v":0}]
[null,{"$f":"+B1193","v":"MTH"},null,1,null,"MTH1",{"$f":"+Tablero!O531","v":0}]
[null,{"$f":"+B1194","v":"MTH"},"Pp",1,"CEGP","MTH1PpCEGP",{"$f":"+Tablero!O532","v":0}]
[null,{"$f":"+B1196","v":"MTH"},"Pfp",1,"CEGFP","MTH1PfpCEGFP",{"$f":"+Tablero!O534","v":0}]
[null,"MTD",null,1,null,"MTD1",{"$f":"+Tablero!O535","v":0}]
[null,"MTD","Pp",1,"CEGP","MTD1PpCEGP",{"$f":"+Tablero!O536","v":0}]
[null,"MTD","Pp",2,"CEGP","MTD2PpCEGP",{"$f":"+Tablero!O537","v":0}]
[null,"MTD","Pp",3,"CEGP","MTD3PpCEGP",{"$f":"+Tablero!O538","v":0}]
[null,"MTD","Pp",4,"CEGP","MTD4PpCEGP",{"$f":"+Tablero!O539","v":0}]
[null,"MTD","Pp",5,"CEGP","MTD5PpCEGP",{"$f":"+Tablero!O540","v":0}]
[null,"BTH",null,1,null,"BTH1",{"$f":"+Tablero!O541","v":0}]
[null,"BTH","Pp",1,"CEGP","BTH1PpCEGP",{"$f":"+Tablero!O542","v":0}]
[null,{"$f":"+B1206","v":"BTH"},"Pfp",1,"CEGFP","BTH1PfpCEGFP",{"$f":"+Tablero!O544","v":0}]
[null,"BTD",null,1,null,"BTD1",{"$f":"+Tablero!O545","v":0}]
[null,"BTD","Pp",1,"CEGP","BTD1PpCEGP",{"$f":"+Tablero!O546","v":0}]
[null,"BTD","Pp",2,"CEGP","BTD2PpCEGP",{"$f":"+Tablero!O547","v":0}]
[null,"BTD","Pp",3,"CEGP","BTD3PpCEGP",{"$f":"+Tablero!O548","v":0}]
[null,"BTD","Pp",4,"CEGP","BTD4PpCEGP",{"$f":"+Tablero!O549","v":0}]
[null,"BTD","Pp",5,"CEGP","BTD5PpCEGP",{"$f":"+Tablero!O550","v":0}]
[null,"BTS",null,1,null,"BTS1",{"$f":"+Tablero!O551","v":0}]
[null,"BTS","Pp",1,"CEGP","BTS1PpCEGP",{"$f":"+Tablero!O552","v":0}]
[null,"BTS","Pp",2,"CEGP","BTS2PpCEGP",{"$f":"+Tablero!O553","v":0}]
[null,"BTS","Pp",3,"CEGP","BTS3PpCEGP",{"$f":"+Tablero!O554","v":0}]
[null,"BTS","Pp",4,"CEGP","BTS4PpCEGP",{"$f":"+Tablero!O555","v":0}]
[null,"BTS","Pp",5,"CEGP","BTS5PpCEGP",{"$f":"+Tablero!O556","v":0}]
[null,"BTSH",null,1,null,"BTSH1",{"$f":"+Tablero!O557","v":0}]
[null,"BTSH","Pfp",1,"CEGP",{"$f":"+B1279&D1279&C1279&E1279","v":"BTSH1PfpCEGP"},{"$f":"+Tablero!O558","v":0}]
[null,{"$f":"+B1221","v":"BTSH"},"Pfp",1,"CEGFP",{"$f":"+B1280&D1280&C1280&E1280","v":"BTSH1PfpCEGFP"},{"$f":"+Tablero!O559","v":0}]
[null,"BTSH","Pfp",1,"CEGFP","BTSH1PfpCEGFP",{"$f":"+Tablero!O560","v":0}]
[null,"BTSH","Pfp",2,"CEGP","BTSH2PfpCEGP",{"$f":"+Tablero!O561","v":0}]
[null,"BTSH","Pfp",2,"CEGFP","BTSH2PfpCEGFP",{"$f":"+Tablero!O562","v":0}]
[null,"BTSH","Pfp",2,"CEGFP","BTSH2PfpCEGFP",{"$f":"+Tablero!O563","v":0}]
[null,"BTSH","Pfp",3,"CEGP","BTSH3PfpCEGP",{"$f":"+Tablero!O564","v":0}]
[null,"BTSH","Pfp",3,"CEGFP","BTSH3PfpCEGFP",{"$f":"+Tablero!O565","v":0}]
[null,"BTSH","Pfp",3,"CEGFP","BTSH3PfpCEGFP",{"$f":"+Tablero!O566","v":0}]
[null,{"$f":"+B1229","v":"BTS Prepago"},null,1,null,"BTS Prepago1",{"$f":"+Tablero!O567","v":0}]
[null,"BTS Prepago","Pp",1,"CEGP","BTS Prepago1PpCEGP",{"$f":"+Tablero!O568","v":0}]
[null,"X1D","Pp",2,"CEGP","X1D2PpCEGP",{"$f":"+Tablero!O569","v":0}]
[null,"X1D","Pp",3,"CEGP","X1D3PpCEGP",{"$f":"+Tablero!O570","v":0}]
[null,"X1D","Pp",4,"CEGP","X1D4PpCEGP",{"$f":"+Tablero!O571","v":0}]
[null,"X1D","Pp",5,"CEGP","X1D5PpCEGP",{"$f":"+Tablero!O572","v":0}]
[null,"X2H",null,1,null,"X2H1",{"$f":"+Tablero!O573","v":0}]
[null,"X2H","Pp",1,"CEGP","X2H1PpCEGP",{"$f":"+Tablero!O574","v":0}]
[null,"X2H","Pfp",1,"CEGFP","X2H1PfpCEGFP",{"$f":"+Tablero!O575","v":0}]
[null,"X2D",null,1,null,"X2D1",{"$f":"+Tablero!O576","v":0}]
[null,"X2D","Pp",1,"CEGP","X2D1PpCEGP",{"$f":"+Tablero!O577","v":0}]
[null,"X2D","Pp",2,"CEGP","X2D2PpCEGP",{"$f":"+Tablero!O578","v":0}]
[null,"X2D","Pp",3,"CEGP","X2D3PpCEGP",{"$f":"+Tablero!O579","v":0}]
[null,"X2D","Pp",4,"CEGP","X2D4PpCEGP",{"$f":"+Tablero!O580","v":0}]
[null,"X2D","Pp",5,"CEGP","X2D5PpCEGP",{"$f":"+Tablero!O581","v":0}]
[null,"X3D",null,1,null,"X3D1",{"$f":"+Tablero!O582","v":0}]
[null,"X3D","Pp",1,"CEGP","X3D1PpCEGP",{"$f":"+Tablero!O583","v":0}]
[null,"X3D","Pp",2,"CEGP","X3D2PpCEGP",{"$f":"+Tablero!O584","v":0}]
[null,"X3D","Pp",3,"CEGP","X3D3PpCEGP",{"$f":"+Tablero!O585","v":0}]
[null,"X3D","Pp",4,"CEGP","X3D4PpCEGP",{"$f":"+Tablero!O586","v":0}]
[null,"X3D","Pp",5,"CEGP","X3D5PpCEGP",{"$f":"+Tablero!O587","v":0}]
[null,"ATH",null,1,"CPG","ATH1CPG",{"$f":"+Tablero!P526","v":0}]
[null,"ATH","Et",1,"CPG","ATH1EtCPG",{"$f":"+Tablero!P527","v":3.7365541392927665E-2}]
[null,{"$f":"+B1251","v":"ATH"},"Efpm",1,"CPG",{"$f":"+B1311&D1311&C1311&E1311","v":"ATH1EfpmCPG"},{"$f":"+Tablero!P528","v":3.7365541392927665E-2}]
[null,{"$f":"+B1252","v":"ATH"},"Efp",1,"CPG","ATH1EfpCPG",{"$f":"+Tablero!P529","v":3.7365541392927665E-2}]
[null,{"$f":"+B1253","v":"ATD"},"Et",1,"CPG","ATD1EtCPG",{"$f":"+Tablero!P530","v":7.4181447835383912E-2}]
[null,{"$f":"+B1254","v":"MTH"},null,1,"CPG","MTH1CPG",{"$f":"+Tablero!P531","v":0}]
[null,{"$f":"+B1255","v":"MTH"},"Et",1,"CPG","MTH1EtCPG",{"$f":"+Tablero!P532","v":9.796440900495962E-6}]
[null,{"$f":"+B1255","v":"MTH"},"Efpm",1,"CPG",{"$f":"+B1316&D1316&C1316&E1316","v":"MTH1EfpmCPG"},{"$f":"+Tablero!P533","v":9.796440900495962E-6}]
[null,"MTH","Efp",1,"CPG","MTH1EfpCPG",{"$f":"+Tablero!P534","v":9.796440900495962E-6}]
[null,"MTD",null,1,"CPG","MTD1CPG",{"$f":"+Tablero!P535","v":0}]
[null,"MTD","Et",1,"CPG","MTD1EtCPG",{"$f":"+Tablero!P536","v":1.9290050504408896E-2}]
[null,"MTD","Et",2,"CPG","MTD2EtCPG",{"$f":"+Tablero!P537","v":0}]
[null,"MTD","Et",3,"CPG","MTD3EtCPG",{"$f":"+Tablero!P538","v":0}]
[null,"MTD","Et",4,"CPG","MTD4EtCPG",{"$f":"+Tablero!P539","v":0}]
[null,"MTD","Et",5,"CPG","MTD5EtCPG",{"$f":"+Tablero!P540","v":0}]
[null,"BTH",null,1,"CPG","BTH1CPG",{"$f":"+Tablero!P541","v":0}]
[null,"BTH","Et",1,"CPG","BTH1EtCPG",{"$f":"+Tablero!P542","v":6.2429634089774015E-4}]
[null,"BTH","Efpm",1,"CPG",{"$f":"+B1326&D1326&C1326&E1326","v":"BTH1EfpmCPG"},{"$f":"+Tablero!P543","v":6.2429634089774015E-4}]
[null,{"$f":"+B1265","v":"BTH"},"Efp",1,"CPG","BTH1EfpCPG",{"$f":"+Tablero!P544","v":6.2429634089774015E-4}]
[null,"BTD",null,1,"CPG","BTD1CPG",{"$f":"+Tablero!P545","v":0}]
[null,"BTD","Et",1,"CPG","BTD1EtCPG",{"$f":"+Tablero!P546","v":2.020792847754091E-2}]
[null,"BTD","Et",2,"CPG","BTD2EtCPG",{"$f":"+Tablero!P547","v":2.1753829445277945E-2}]
[null,"BTD","Et",3,"CPG","BTD3EtCPG",{"$f":"+Tablero!P548","v":2.2821502056089134E-2}]
[null,"BTD","Et",4,"CPG","BTD4EtCPG",{"$f":"+Tablero!P549","v":2.7770609470786824E-2}]
[null,"BTD","Et",5,"CPG","BTD5EtCPG",{"$f":"+Tablero!P550","v":0}]
[null,"BTS",null,1,"CPG","BTS1CPG",{"$f":"+Tablero!P551","v":0}]
[null,"BTS","Et",1,"CPG","BTS1EtCPG",{"$f":"+Tablero!P552","v":3.3862364595534711E-2}]
[null,"BTS","Et",2,"CPG","BTS2EtCPG",{"$f":"+Tablero!P553","v":4.5102542162848321E-2}]
[null,"BTS","Et",3,"CPG","BTS3EtCPG",{"$f":"+Tablero!P554","v":5.7601477785807459E-2}]
[null,"BTS","Et",4,"CPG","BTS4EtCPG",{"$f":"+Tablero!P555","v":0}]
[null,"BTS","Et",5,"CPG","BTS5EtCPG",{"$f":"+Tablero!P556","v":0}]
[null,"BTSH",null,1,"CPG","BTSH1CPG",{"$f":"+Tablero!P557","v":0}]
[null,"BTSH","Et",1,"CPG","BTSH1EtCPG",{"$f":"+Tablero!P558","v":3.9711907490414047E-2}]
[null,{"$f":"+B1280","v":"BTSH"},null,1,"CPG",{"$f":"+B1342&D1342&C1342&E1342","v":"BTSH1CPG"},{"$f":"+Tablero!P559","v":3.9711907490414047E-2}]
[null,"BTSH",null,1,"CPG","BTSH1CPG",{"$f":"+Tablero!P560","v":3.9711907490414047E-2}]
[null,"BTSH","Et",2,"CPG","BTSH2EtCPG",{"$f":"+Tablero!P561","v":0}]
[null,"BTSH",null,2,"CPG","BTSH2CPG",{"$f":"+Tablero!P562","v":0}]
[null,"BTSH",null,2,"CPG","BTSH2CPG",{"$f":"+Tablero!P563","v":0}]
[null,"BTSH","Et",3,"CPG","BTSH3EtCPG",{"$f":"+Tablero!P564","v":0}]
[null,"BTSH",null,3,"CPG","BTSH3CPG",{"$f":"+Tablero!P565","v":0}]
[null,"BTSH",null,3,"CPG","BTSH3CPG",{"$f":"+Tablero!P566","v":0}]
[null,{"$f":"+B1288","v":"BTS Prepago"},null,1,"CPG","BTS Prepago1CPG",{"$f":"+Tablero!P567","v":0}]
[null,"BTS Prepago","Et",1,"CPG","BTS Prepago1EtCPG",{"$f":"+Tablero!P568","v":4.2083580667202719E-2}]
[null,"X1D","Et",2,"CPG","X1D2EtCPG",{"$f":"+Tablero!P569","v":0}]
[null,"X1D","Et",3,"CPG","X1D3EtCPG",{"$f":"+Tablero!P570","v":0}]
[null,"X1D","Et",4,"CPG","X1D4EtCPG",{"$f":"+Tablero!P571","v":0}]
[null,"X1D","Et",5,"CPG","X1D5EtCPG",{"$f":"+Tablero!P572","v":0}]
[null,"X2H",null,1,"CPG","X2H1CPG",{"$f":"+Tablero!P573","v":0}]
[null,"X2H","Et",1,"CPG","X2H1EtCPG",{"$f":"+Tablero!P574","v":0}]
[null,"X2H","Efp",1,"CPG","X2H1EfpCPG",{"$f":"+Tablero!P575","v":0}]
[null,"X2D",null,1,"CPG","X2D1CPG",{"$f":"+Tablero!P576","v":0}]
[null,"X2D","Et",1,"CPG",{"$f":"+B1360&D1360&C1360&E1360","v":"X2D1EtCPG"},{"$f":"+Tablero!P577","v":0}]
[null,"X2D","Et",2,"CPG","X2D2EtCPG",{"$f":"+Tablero!P578","v":0}]
[null,"X2D","Et",3,"CPG","X2D3EtCPG",{"$f":"+Tablero!P579","v":0}]
[null,"X2D","Et",4,"CPG","X2D4EtCPG",{"$f":"+Tablero!P580","v":0}]
[null,"X2D","Et",5,"CPG","X2D5EtCPG",{"$f":"+Tablero!P581","v":0}]
[null,"X3D",null,1,"CPG","X3D1CPG",{"$f":"+Tablero!P582","v":0}]
[null,"X3D","Et",1,"CPG","X3D1EtCPG",{"$f":"+Tablero!P583","v":0}]
[null,"X3D","Et",2,"CPG","X3D2EtCPG",{"$f":"+Tablero!P584","v":0}]
[null,"X3D","Et",3,"CPG","X3D3EtCPG",{"$f":"+Tablero!P585","v":0}]
[null,"X3D","Et",4,"CPG","X3D4EtCPG",{"$f":"+Tablero!P586","v":0}]
[null,"X3D","Et",5,"CPG","X3D5EtCPG",{"$f":"+Tablero!P587","v":0}]
[null,"ATH",null,1,"CPG","ATH1CPG",{"$f":"+Tablero!Q526","v":0}]
[null,"ATH","Pp",1,"CPG","ATH1PpCPG",{"$f":"+Tablero!Q527","v":2.676972103716996}]
[null,{"$f":"+B1312","v":"ATH"},"Pfp",1,"CPG","ATH1PfpCPG",{"$f":"+Tablero!Q529","v":0}]
[null,{"$f":"+B1313","v":"ATD"},"Pp",1,"CPG","ATD1PpCPG",{"$f":"+Tablero!Q530","v":2.4004397675062488}]
[null,{"$f":"+B1314","v":"MTH"},null,1,"CPG","MTH1CPG",{"$f":"+Tablero!Q531","v":0}]
[null,{"$f":"+B1315","v":"MTH"},"Pp",1,"CPG","MTH1PpCPG",{"$f":"+Tablero!Q532","v":1.4608306159437909E-2}]
[null,{"$f":"+B1317","v":"MTH"},"Pfp",1,"CPG","MTH1PfpCPG",{"$f":"+Tablero!Q534","v":0}]
[null,"MTD",null,1,"CPG","MTD1CPG",{"$f":"+Tablero!Q535","v":0}]
[null,"MTD","Pp",1,"CPG","MTD1PpCPG",{"$f":"+Tablero!Q536","v":1.1900659380462728}]
[null,"MTD","Pp",2,"CPG","MTD2PpCPG",{"$f":"+Tablero!Q537","v":0}]
[null,"MTD","Pp",3,"CPG","MTD3PpCPG",{"$f":"+Tablero!Q538","v":0}]
[null,"MTD","Pp",4,"CPG","MTD4PpCPG",{"$f":"+Tablero!Q539","v":0}]
[null,"MTD","Pp",5,"CPG","MTD5PpCPG",{"$f":"+Tablero!Q540","v":0}]
[null,"BTH",null,1,"CPG","BTH1CPG",{"$f":"+Tablero!Q541","v":0}]
[null,"BTH","Pp",1,"CPG","BTH1PpCPG",{"$f":"+Tablero!Q542","v":5.2955109827962435E-2}]
[null,{"$f":"+B1327","v":"BTH"},"Pfp",1,"CPG","BTH1PfpCPG",{"$f":"+Tablero!Q544","v":0}]
[null,"BTD",null,1,"CPG","BTD1CPG",{"$f":"+Tablero!Q545","v":0}]
[null,"BTD","Pp",1,"CPG","BTD1PpCPG",{"$f":"+Tablero!Q546","v":1.122574450040396}]
[null,"BTD","Pp",2,"CPG","BTD2PpCPG",{"$f":"+Tablero!Q547","v":1.122574450040396}]
[null,"BTD","Pp",3,"CPG","BTD3PpCPG",{"$f":"+Tablero!Q548","v":1.122574450040396}]
[null,"BTD","Pp",4,"CPG","BTD4PpCPG",{"$f":"+Tablero!Q549","v":1.122574450040396}]
[null,"BTD","Pp",5,"CPG","BTD5PpCPG",{"$f":"+Tablero!Q550","v":0}]
[null,"BTS",null,1,"CPG","BTS1CPG",{"$f":"+Tablero!Q551","v":0}]
[null,"BTS","Pp",1,"CPG","BTS1PpCPG",{"$f":"+Tablero!Q552","v":0}]
[null,"BTS","Pp",2,"CPG","BTS2PpCPG",{"$f":"+Tablero!Q553","v":0}]
[null,"BTS","Pp",3,"CPG","BTS3PpCPG",{"$f":"+Tablero!Q554","v":0}]
[null,"BTS","Pp",4,"CPG","BTS4PpCPG",{"$f":"+Tablero!Q555","v":0}]
[null,"BTS","Pp",5,"CPG","BTS5PpCPG",{"$f":"+Tablero!Q556","v":0}]
[null,"BTSH",null,1,"CPG","BTSH1CPG",{"$f":"+Tablero!Q557","v":0}]
[null,"BTSH","Pfp",1,"CPG","BTSH1PfpCPG",{"$f":"+Tablero!Q558","v":0}]
[null,{"$f":"+B1342","v":"BTSH"},"Pfp",1,"CPG",{"$f":"+B1401&D1401&C1401&E1401","v":"BTSH1PfpCPG"},{"$f":"+Tablero!Q559","v":0}]
[null,"BTSH","Pfp",1,"CPG","BTSH1PfpCPG",{"$f":"+Tablero!Q560","v":0}]
[null,"BTSH","Pfp",2,"CPG","BTSH2PfpCPG",{"$f":"+Tablero!Q561","v":0}]
[null,"BTSH","Pfp",2,"CPG","BTSH2PfpCPG",{"$f":"+Tablero!Q562","v":0}]
[null,"BTSH","Pfp",2,"CPG","BTSH2PfpCPG",{"$f":"+Tablero!Q563","v":0}]
[null,"BTSH","Pfp",3,"CPG","BTSH3PfpCPG",{"$f":"+Tablero!Q564","v":0}]
[null,"BTSH","Pfp",3,"CPG","BTSH3PfpCPG",{"$f":"+Tablero!Q565","v":0}]
[null,"BTSH","Pfp",3,"CPG","BTSH3PfpCPG",{"$f":"+Tablero!Q566","v":0}]
[null,{"$f":"+B1350","v":"BTS Prepago"},null,1,"CPG","BTS Prepago1CPG",{"$f":"+Tablero!Q567","v":0}]
[null,"BTS Prepago","Pp",1,"CPG","BTS Prepago1PpCPG",{"$f":"+Tablero!Q568","v":0}]
[null,"X1D","Pp",2,"CPG","X1D2PpCPG",{"$f":"+Tablero!Q569","v":0}]
[null,"X1D","Pp",3,"CPG","X1D3PpCPG",{"$f":"+Tablero!Q570","v":0}]
[null,"X1D","Pp",4,"CPG","X1D4PpCPG",{"$f":"+Tablero!Q571","v":0}]
[null,"X1D","Pp",5,"CPG","X1D5PpCPG",{"$f":"+Tablero!Q572","v":0}]
[null,"X2H",null,1,"CPG","X2H1CPG",{"$f":"+Tablero!Q573","v":0}]
[null,"X2H","Pp",1,"CPG","X2H1PpCPG",{"$f":"+Tablero!Q574","v":0}]
[null,"X2H","Pfp",1,"CPG","X2H1PfpCPG",{"$f":"+Tablero!Q575","v":0}]
[null,"X2D",null,1,"CPG","X2D1CPG",{"$f":"+Tablero!Q576","v":0}]
[null,"X2D","Pp",1,"CPG","X2D1PpCPG",{"$f":"+Tablero!Q577","v":0}]
[null,"X2D","Pp",2,"CPG","X2D2PpCPG",{"$f":"+Tablero!Q578","v":0}]
[null,"X2D","Pp",3,"CPG","X2D3PpCPG",{"$f":"+Tablero!Q579","v":0}]
[null,"X2D","Pp",4,"CPG","X2D4PpCPG",{"$f":"+Tablero!Q580","v":0}]
[null,"X2D","Pp",5,"CPG","X2D5PpCPG",{"$f":"+Tablero!Q581","v":0}]
[null,"X3D",null,1,"CPG","X3D1CPG",{"$f":"+Tablero!Q582","v":0}]
[null,"X3D","Pp",1,"CPG","X3D1PpCPG",{"$f":"+Tablero!Q583","v":0}]
[null,"X3D","Pp",2,"CPG","X3D2PpCPG",{"$f":"+Tablero!Q584","v":0}]
[null,"X3D","Pp",3,"CPG","X3D3PpCPG",{"$f":"+Tablero!Q585","v":0}]
[null,"X3D","Pp",4,"CPG","X3D4PpCPG",{"$f":"+Tablero!Q586","v":0}]
[null,"X3D","Pp",5,"CPG","X3D5PpCPG",{"$f":"+Tablero!Q587","v":0}]
[null,"ATH",null,1,"CUCOST","ATH1CUCOST",{"$f":"+Tablero!R526","v":0}]
[null,"ATH","Et",1,"CUCOST",{"$f":"+B1431&D1431&C1431&E1431","v":"ATH1EtCUCOST"},{"$f":"+Tablero!R527","v":2.8815888750647247E-3}]
[null,{"$f":"+B1372","v":"ATH"},"Efpm",1,"CUCOST",{"$f":"+B1432&D1432&C1432&E1432","v":"ATH1EfpmCUCOST"},{"$f":"+Tablero!R528","v":2.8815888750647247E-3}]
[null,{"$f":"+B1373","v":"ATH"},"Efp",1,"CUCOST","ATH1EfpCUCOST",{"$f":"+Tablero!R529","v":2.8815888750647247E-3}]
[null,{"$f":"+B1374","v":"ATD"},"Et",1,"CUCOST","ATD1EtCUCOST",{"$f":"+Tablero!R530","v":1.3003811344768912E-2}]
[null,{"$f":"+B1375","v":"MTH"},null,1,"CUCOST","MTH1CUCOST",{"$f":"+Tablero!R531","v":0}]
[null,{"$f":"+B1376","v":"MTH"},"Et",1,"CUCOST","MTH1EtCUCOST",{"$f":"+Tablero!R532","v":8.7359905350724656E-4}]
[null,{"$f":"+B1376","v":"MTH"},"Efpm",1,"CUCOST",{"$f":"+B1437&D1437&C1437&E1437","v":"MTH1EfpmCUCOST"},{"$f":"+Tablero!R533","v":8.7359905350724656E-4}]
[null,"MTH","Efp",1,"CUCOST","MTH1EfpCUCOST",{"$f":"+Tablero!R534","v":8.7359905350724656E-4}]
[null,"MTD",null,1,"CUCOST","MTD1CUCOST",{"$f":"+Tablero!R535","v":0}]
[null,"MTD","Et",1,"CUCOST","MTD1EtCUCOST",{"$f":"+Tablero!R536","v":4.4509549646453983E-3}]
[null,"MTD","Et",2,"CUCOST","MTD2EtCUCOST",{"$f":"+Tablero!R537","v":0}]
[null,"MTD","Et",3,"CUCOST","MTD3EtCUCOST",{"$f":"+Tablero!R538","v":0}]
[null,"MTD","Et",4,"CUCOST","MTD4EtCUCOST",{"$f":"+Tablero!R539","v":0}]
[null,"MTD","Et",5,"CUCOST","MTD5EtCUCOST",{"$f":"+Tablero!R540","v":0}]
[null,"BTH",null,1,"CUCOST","BTH1CUCOST",{"$f":"+Tablero!R541","v":0}]
[null,"BTH","Et",1,"CUCOST","BTH1EtCUCOST",{"$f":"+Tablero!R542","v":3.8788199519307329E-2}]
[null,{"$f":"+B1385","v":"BTH"},"Efpm",1,"CUCOST",{"$f":"+B1447&D1447&C1447&E1447","v":"BTH1EfpmCUCOST"},{"$f":"+Tablero!R543","v":3.8788199519307329E-2}]
[null,"BTH","Efp",1,"CUCOST","BTH1EfpCUCOST",{"$f":"+Tablero!R544","v":3.8788199519307329E-2}]
[null,"BTD",null,1,"CUCOST","BTD1CUCOST",{"$f":"+Tablero!R545","v":0}]
[null,"BTD","Et",1,"CUCOST","BTD1EtCUCOST",{"$f":"+Tablero!R546","v":3.3989347345075457E-3}]
[null,"BTD","Et",2,"CUCOST","BTD2EtCUCOST",{"$f":"+Tablero!R547","v":3.3989347345075457E-3}]
[null,"BTD","Et",3,"CUCOST","BTD3EtCUCOST",{"$f":"+Tablero!R548","v":3.3989347345075457E-3}]
[null,"BTD","Et",4,"CUCOST","BTD4EtCUCOST",{"$f":"+Tablero!R549","v":3.3989347345075457E-3}]
[null,"BTD","Et",5,"CUCOST","BTD5EtCUCOST",{"$f":"+Tablero!R550","v":0}]
[null,"BTS",null,1,"CUCOST","BTS1CUCOST",{"$f":"+Tablero!R551","v":0}]
[null,"BTS","Et",1,"CUCOST","BTS1EtCUCOST",{"$f":"+Tablero!R552","v":8.4523747375795169E-3}]
[null,"BTS","Et",2,"CUCOST","BTS2EtCUCOST",{"$f":"+Tablero!R553","v":8.4523747375795169E-3}]
[null,"BTS","Et",3,"CUCOST","BTS3EtCUCOST",{"$f":"+Tablero!R554","v":8.4523747375795169E-3}]
[null,"BTS","Et",4,"CUCOST","BTS4EtCUCOST",{"$f":"+Tablero!R555","v":0}]
[null,"BTS","Et",5,"CUCOST","BTS5EtCUCOST",{"$f":"+Tablero!R556","v":0}]
[null,"BTSH",null,1,"CUCOST","BTSH1CUCOST",{"$f":"+Tablero!R557","v":0}]
[null,"BTSH","Et",1,"CUCOST","BTSH1EtCUCOST",{"$f":"+Tablero!R558","v":8.004117289218151E-3}]
[null,{"$f":"+B1401","v":"BTSH"},null,1,"CUCOST",{"$f":"+B1463&D1463&C1463&E1463","v":"BTSH1CUCOST"},{"$f":"+Tablero!R559","v":8.004117289218151E-3}]
[null,"BTSH",null,1,"CUCOST","BTSH1CUCOST",{"$f":"+Tablero!R560","v":8.004117289218151E-3}]
[null,"BTSH","Et",2,"CUCOST","BTSH2EtCUCOST",{"$f":"+Tablero!R561","v":0}]
[null,"BTSH",null,2,"CUCOST","BTSH2CUCOST",{"$f":"+Tablero!R562","v":0}]
[null,"BTSH",null,2,"CUCOST","BTSH2CUCOST",{"$f":"+Tablero!R563","v":0}]
[null,"BTSH","Et",3,"CUCOST","BTSH3EtCUCOST",{"$f":"+Tablero!R564","v":0}]
[null,"BTSH",null,3,"CUCOST","BTSH3CUCOST",{"$f":"+Tablero!R565","v":0}]
[null,"BTSH",null,3,"CUCOST","BTSH3CUCOST",{"$f":"+Tablero!R566","v":0}]
[null,{"$f":"+B1409","v":"BTS Prepago"},null,1,"CUCOST","BTS Prepago1CUCOST",{"$f":"+Tablero!R567","v":0}]
[null,"BTS Prepago","Et",1,"CUCOST","BTS Prepago1EtCUCOST",{"$f":"+Tablero!R568","v":8.4766192087145295E-3}]
[null,"X1D","Et",2,"CUCOST","X1D2EtCUCOST",{"$f":"+Tablero!R569","v":0}]
[null,"X1D","Et",3,"CUCOST","X1D3EtCUCOST",{"$f":"+Tablero!R570","v":0}]
[null,"X1D","Et",4,"CUCOST","X1D4EtCUCOST",{"$f":"+Tablero!R571","v":0}]
[null,"X1D","Et",5,"CUCOST","X1D5EtCUCOST",{"$f":"+Tablero!R572","v":0}]
[null,"X2H",null,1,"CUCOST","X2H1CUCOST",{"$f":"+Tablero!R573","v":0}]
[null,"X2H","Et",1,"CUCOST","X2H1EtCUCOST",{"$f":"+Tablero!R574","v":0}]
[null,"X2H","Efp",1,"CUCOST","X2H1EfpCUCOST",{"$f":"+Tablero!R575","v":0}]
[null,"X2D",null,1,"CUCOST","X2D1CUCOST",{"$f":"+Tablero!R576","v":0}]
[null,"X2D","Et",1,"CUCOST","X2D1EtCUCOST",{"$f":"+Tablero!R577","v":0}]
[null,"X2D","Et",2,"CUCOST","X2D2EtCUCOST",{"$f":"+Tablero!R578","v":0}]
[null,"X2D","Et",3,"CUCOST","X2D3EtCUCOST",{"$f":"+Tablero!R579","v":0}]
[null,"X2D","Et",4,"CUCOST","X2D4EtCUCOST",{"$f":"+Tablero!R580","v":0}]
[null,"X2D","Et",5,"CUCOST","X2D5EtCUCOST",{"$f":"+Tablero!R581","v":0}]
[null,"X3D",null,1,"CUCOST","X3D1CUCOST",{"$f":"+Tablero!R582","v":0}]
[null,"X3D","Et",1,"CUCOST","X3D1EtCUCOST",{"$f":"+Tablero!R583","v":0}]
[null,"X3D","Et",2,"CUCOST","X3D2EtCUCOST",{"$f":"+Tablero!R584","v":0}]
[null,"X3D","Et",3,"CUCOST","X3D3EtCUCOST",{"$f":"+Tablero!R585","v":0}]
[null,"X3D","Et",4,"CUCOST","X3D4EtCUCOST",{"$f":"+Tablero!R586","v":0}]
[null,"X3D","Et",5,"CUCOST","X3D5EtCUCOST",{"$f":"+Tablero!R587","v":0}]
[null,"ATH",null,1,"CUCOST","ATH1CUCOST",{"$f":"+Tablero!S526","v":0}]
[null,"ATH","Pp",1,"CUCOST","ATH1PpCUCOST",{"$f":"+Tablero!S527","v":1.075464759846626}]
[null,"ATH","Pfpm",1,"CUCOST",{"$f":"+B1494&D1494&C1494&E1494","v":"ATH1PfpmCUCOST"},{"$f":"+Tablero!S528","v":5.9748042213701447E-2}]
[null,"ATH","Pfp",1,"CUCOST","ATH1PfpCUCOST",{"$f":"+Tablero!S529","v":5.9748042213701447E-2}]
[null,"ATD","Pp",1,"CUCOST","ATD1PpCUCOST",{"$f":"+Tablero!S530","v":2.3844808257936188}]
[null,"MTH",null,1,"CUCOST","MTH1CUCOST",{"$f":"+Tablero!S531","v":0}]
[null,"MTH","Pp",1,"CUCOST","MTH1PpCUCOST",{"$f":"+Tablero!S532","v":2.5050080098651302}]
[null,"MTH","Pfpm",1,"CUCOST",{"$f":"+B1499&D1499&C1499&E1499","v":"MTH1PfpmCUCOST"},{"$f":"+Tablero!S533","v":0.12912412421985206}]
[null,"MTH","Pfp",1,"CUCOST","MTH1PfpCUCOST",{"$f":"+Tablero!S534","v":0.12912412421985206}]
[null,"MTD",null,1,"CUCOST","MTD1CUCOST",{"$f":"+Tablero!S535","v":0}]
[null,"MTD","Pp",1,"CUCOST","MTD1PpCUCOST",{"$f":"+Tablero!S536","v":1.5560320106965739}]
[null,{"$f":"+B1441","v":"MTD"},"Pp",2,"CUCOST","MTD2PpCUCOST",{"$f":"+Tablero!S537","v":0}]
[null,"MTD","Pp",3,"CUCOST","MTD3PpCUCOST",{"$f":"+Tablero!S538","v":0}]
[null,"MTD","Pp",4,"CUCOST","MTD4PpCUCOST",{"$f":"+Tablero!S539","v":0}]
[null,"MTD","Pp",5,"CUCOST","MTD5PpCUCOST",{"$f":"+Tablero!S540","v":0}]
[null,"BTH",null,1,"CUCOST",{"$f":"+B1507&D1507&C1507&E1507","v":"BTH1CUCOST"},{"$f":"+Tablero!S541","v":0}]
[null,"BTH","Pp",1,"CUCOST","BTH1PpCUCOST",{"$f":"+Tablero!S542","v":7.9307946773530471}]
[null,"BTH","Pfpm",1,"CUCOST",{"$f":"+B1509&D1509&C1509&E1509","v":"BTH1PfpmCUCOST"},{"$f":"+Tablero!S543","v":7.9307946773530471}]
[null,"BTH","Pfp",1,"CUCOST","BTH1PfpCUCOST",{"$f":"+Tablero!S544","v":7.9307946773530471}]
[null,"BTD",null,1,"CUCOST","BTD1CUCOST",{"$f":"+Tablero!S545","v":0}]
[null,"BTD","Pp",1,"CUCOST","BTD1PpCUCOST",{"$f":"+Tablero!S546","v":0.97141855222196294}]
[null,"BTD","Pp",2,"CUCOST","BTD2PpCUCOST",{"$f":"+Tablero!S547","v":0.97141855222196294}]
[null,"BTD","Pp",3,"CUCOST","BTD3PpCUCOST",{"$f":"+Tablero!S548","v":0.97141855222196294}]
[null,"BTD","Pp",4,"CUCOST","BTD4PpCUCOST",{"$f":"+Tablero!S549","v":0.97141855222196294}]
[null,"BTD","Pp",5,"CUCOST","BTD5PpCUCOST",{"$f":"+Tablero!S550","v":0}]
[null,"BTS",null,1,"CUCOST","BTS1CUCOST",{"$f":"+Tablero!S551","v":0}]
[null,"BTS","Pp",1,"CUCOST","BTS1PpCUCOST",{"$f":"+Tablero!S552","v":0}]
[null,"BTS","Pp",2,"CUCOST","BTS2PpCUCOST",{"$f":"+Tablero!S553","v":0}]
[null,"BTS","Pp",3,"CUCOST","BTS3PpCUCOST",{"$f":"+Tablero!S554","v":0}]
[null,"BTS","Pp",4,"CUCOST","BTS4PpCUCOST",{"$f":"+Tablero!S555","v":0}]
[null,"BTS","Pp",5,"CUCOST","BTS5PpCUCOST",{"$f":"+Tablero!S556","v":0}]
[null,"BTSH",null,1,"CUCOST","BTSH1CUCOST",{"$f":"+Tablero!S557","v":0}]
[null,"BTSH","Pfp",1,"CUCOST","BTSH1PfpCUCOST",{"$f":"+Tablero!S558","v":0}]
[null,{"$f":"+B1463","v":"BTSH"},"Pfp",1,"CUCOST",{"$f":"+B1525&D1525&C1525&E1525","v":"BTSH1PfpCUCOST"},{"$f":"+Tablero!S559","v":0}]
[null,"BTSH","Pfp",1,"CUCOST","BTSH1PfpCUCOST",{"$f":"+Tablero!S560","v":0}]
[null,"BTSH","Pfp",2,"CUCOST","BTSH2PfpCUCOST",{"$f":"+Tablero!S561","v":0}]
[null,"BTSH","Pfp",2,"CUCOST","BTSH2PfpCUCOST",{"$f":"+Tablero!S562","v":0}]
[null,"BTSH","Pfp",2,"CUCOST","BTSH2PfpCUCOST",{"$f":"+Tablero!S563","v":0}]
[null,"BTSH","Pfp",3,"CUCOST","BTSH3PfpCUCOST",{"$f":"+Tablero!S564","v":0}]
[null,"BTSH","Pfp",3,"CUCOST","BTSH3PfpCUCOST",{"$f":"+Tablero!S565","v":0}]
[null,"BTSH","Pfp",3,"CUCOST","BTSH3PfpCUCOST",{"$f":"+Tablero!S566","v":0}]
[null,{"$f":"+B1471","v":"BTS Prepago"},null,1,"CUCOST","BTS Prepago1CUCOST",{"$f":"+Tablero!S567","v":0}]
[null,"BTS Prepago","Pp",1,"CUCOST","BTS Prepago1PpCUCOST",{"$f":"+Tablero!S568","v":0}]
[null,"X1D","Pp",2,"CUCOST","X1D2PpCUCOST",{"$f":"+Tablero!S569","v":0}]
[null,"X1D","Pp",3,"CUCOST","X1D3PpCUCOST",{"$f":"+Tablero!S570","v":0}]
[null,"X1D","Pp",4,"CUCOST","X1D4PpCUCOST",{"$f":"+Tablero!S571","v":0}]
[null,"X1D","Pp",5,"CUCOST","X1D5PpCUCOST",{"$f":"+Tablero!S572","v":0}]
[null,"X2H",null,1,"CUCOST","X2H1CUCOST",{"$f":"+Tablero!S573","v":0}]
[null,"X2H","Pp",1,"CUCOST","X2H1PpCUCOST",{"$f":"+Tablero!S574","v":0}]
[null,"X2H","Pfp",1,"CUCOST","X2H1PfpCUCOST",{"$f":"+Tablero!S575","v":0}]
[null,"X2D",null,1,"CUCOST","X2D1CUCOST",{"$f":"+Tablero!S576","v":0}]
[null,"X2D","Pp",1,"CUCOST","X2D1PpCUCOST",{"$f":"+Tablero!S577","v":0}]
[null,"X2D","Pp",2,"CUCOST","X2D2PpCUCOST",{"$f":"+Tablero!S578","v":0}]
[null,"X2D","Pp",3,"CUCOST","X2D3PpCUCOST",{"$f":"+Tablero!S579","v":0}]
[null,"X2D","Pp",4,"CUCOST","X2D4PpCUCOST",{"$f":"+Tablero!S580","v":0}]
[null,"X2D","Pp",5,"CUCOST","X2D5PpCUCOST",{"$f":"+Tablero!S581","v":0}]
[null,"X3D",null,1,"CUCOST","X3D1CUCOST",{"$f":"+Tablero!S582","v":0}]
[null,"X3D","Pp",1,"CUCOST","X3D1PpCUCOST",{"$f":"+Tablero!S583","v":0}]
[null,"X3D","Pp",2,"CUCOST","X3D2PpCUCOST",{"$f":"+Tablero!S584","v":0}]
[null,"X3D","Pp",3,"CUCOST","X3D3PpCUCOST",{"$f":"+Tablero!S585","v":0}]
[null,"X3D","Pp",4,"CUCOST","X3D4PpCUCOST",{"$f":"+Tablero!S586","v":0}]
[null,"X3D","Pp",5,"CUCOST","X3D5PpCUCOST",{"$f":"+Tablero!S587","v":0}]
[null,"ATH",null,1,"CPST","ATH1CPST",{"$f":"+Tablero!T526","v":0}]
[null,"ATH","Et",1,"CPST","ATH1EtCPST",{"$f":"+Tablero!T527","v":1.6883133845818656E-4}]
[null,"ATH","Efpm",1,"CPST",{"$f":"+B1556&D1556&C1556&E1556","v":"ATH1EfpmCPST"},{"$f":"+Tablero!T528","v":1.6883133845818656E-4}]
[null,"ATH","Efp",1,"CPST","ATH1EfpCPST",{"$f":"+Tablero!T529","v":1.6883133845818656E-4}]
[null,"ATD","Et",1,"CPST","ATD1EtCPST",{"$f":"+Tablero!T530","v":1.6883133845818664E-4}]
[null,"MTH",null,1,"CPST","MTH1CPST",{"$f":"+Tablero!T531","v":0}]
[null,"MTH","Et",1,"CPST","MTH1EtCPST",{"$f":"+Tablero!T532","v":1.6883133845818656E-4}]
[null,"MTH","Efpm",1,"CPST",{"$f":"+B1561&D1561&C1561&E1561","v":"MTH1EfpmCPST"},{"$f":"+Tablero!T533","v":1.6883133845818656E-4}]
[null,"MTH","Efp",1,"CPST","MTH1EfpCPST",{"$f":"+Tablero!T534","v":1.6883133845818656E-4}]
[null,"MTD",null,1,"CPST","MTD1CPST",{"$f":"+Tablero!T535","v":0}]
[null,"MTD","Et",1,"CPST","MTD1EtCPST",{"$f":"+Tablero!T536","v":1.6883128367609811E-4}]
[null,"MTD","Et",2,"CPST","MTD2EtCPST",{"$f":"+Tablero!T537","v":0}]
[null,"MTD","Et",3,"CPST","MTD3EtCPST",{"$f":"+Tablero!T538","v":0}]
[null,"MTD","Et",4,"CPST","MTD4EtCPST",{"$f":"+Tablero!T539","v":0}]
[null,"MTD","Et",5,"CPST","MTD5EtCPST",{"$f":"+Tablero!T540","v":0}]
[null,"BTH",null,1,"CPST","BTH1CPST",{"$f":"+Tablero!T541","v":0}]
[null,"BTH","Et",1,"CPST","BTH1EtCPST",{"$f":"+Tablero!T542","v":1.6883133845818667E-4}]
[null,{"$f":"+B1508","v":"BTH"},"Efpm",1,"CPST",{"$f":"+B1571&D1571&C1571&E1571","v":"BTH1EfpmCPST"},{"$f":"+Tablero!T543","v":1.6883133845818667E-4}]
[null,{"$f":"+B1510","v":"BTH"},"Efp",1,"CPST","BTH1EfpCPST",{"$f":"+Tablero!T544","v":1.6883133845818667E-4}]
[null,"BTD",null,1,"CPST","BTD1CPST",{"$f":"+Tablero!T545","v":0}]
[null,"BTD","Et",1,"CPST","BTD1EtCPST",{"$f":"+Tablero!T546","v":1.6883133845818659E-4}]
[null,"BTD","Et",2,"CPST","BTD2EtCPST",{"$f":"+Tablero!T547","v":1.6883133845818659E-4}]
[null,"BTD","Et",3,"CPST","BTD3EtCPST",{"$f":"+Tablero!T548","v":1.6883133845818659E-4}]
[null,"BTD","Et",4,"CPST","BTD4EtCPST",{"$f":"+Tablero!T549","v":1.6883133845818659E-4}]
[null,"BTD","Et",5,"CPST","BTD5EtCPST",{"$f":"+Tablero!T550","v":0}]
[null,"BTS",null,1,"CPST","BTS1CPST",{"$f":"+Tablero!T551","v":0}]
[null,"BTS","Et",1,"CPST","BTS1EtCPST",{"$f":"+Tablero!T552","v":1.6601479428186009E-4}]
[null,"BTS","Et",2,"CPST","BTS2EtCPST",{"$f":"+Tablero!T553","v":1.6601479428186009E-4}]
[null,"BTS","Et",3,"CPST",{"$f":"+B1582&D1582&C1582&E1582","v":"BTS3EtCPST"},{"$f":"+Tablero!T554","v":1.6601479428186009E-4}]
[null,"BTS","Et",4,"CPST","BTS4EtCPST",{"$f":"+Tablero!T555","v":0}]
[null,"BTS","Et",5,"CPST","BTS5EtCPST",{"$f":"+Tablero!T556","v":0}]
[null,"BTSH",null,1,"CPST","BTSH1CPST",{"$f":"+Tablero!T557","v":0}]
[null,"BTSH","Et",1,"CPST","BTSH1EtCPST",{"$f":"+Tablero!T558","v":1.5216364359333829E-4}]
[null,{"$f":"+B1525","v":"BTSH"},null,1,"CPST",{"$f":"+B1587&D1587&C1587&E1587","v":"BTSH1CPST"},{"$f":"+Tablero!T559","v":1.5216364359333829E-4}]
[null,"BTSH",null,1,"CPST","BTSH1CPST",{"$f":"+Tablero!T560","v":1.5216364359333829E-4}]
[null,"BTSH","Et",2,"CPST","BTSH2EtCPST",{"$f":"+Tablero!T561","v":0}]
[null,"BTSH",null,2,"CPST","BTSH2CPST",{"$f":"+Tablero!T562","v":0}]
[null,"BTSH",null,2,"CPST","BTSH2CPST",{"$f":"+Tablero!T563","v":0}]
[null,"BTSH","Et",3,"CPST","BTSH3EtCPST",{"$f":"+Tablero!T564","v":0}]
[null,"BTSH",null,3,"CPST","BTSH3CPST",{"$f":"+Tablero!T565","v":0}]
[null,"BTSH",null,3,"CPST","BTSH3CPST",{"$f":"+Tablero!T566","v":0}]
[null,{"$f":"+B1533","v":"BTS Prepago"},null,1,"CPST","BTS Prepago1CPST",{"$f":"+Tablero!T567","v":0}]
[null,"BTS Prepago","Et",1,"CPST","BTS Prepago1EtCPST",{"$f":"+Tablero!T568","v":1.936076101996433E-4}]
[null,"X1D","Et",2,"CPST","X1D2EtCPST",{"$f":"+Tablero!T569","v":0}]
[null,"X1D","Et",3,"CPST","X1D3EtCPST",{"$f":"+Tablero!T570","v":0}]
[null,"X1D","Et",4,"CPST","X1D4EtCPST",{"$f":"+Tablero!T571","v":0}]
[null,"X1D","Et",5,"CPST","X1D5EtCPST",{"$f":"+Tablero!T572","v":0}]
[null,"X2H",null,1,"CPST","X2H1CPST",{"$f":"+Tablero!T573","v":0}]
[null,"X2H","Et",1,"CPST","X2H1EtCPST",{"$f":"+Tablero!T574","v":0}]
[null,"X2H","Efp",1,"CPST","X2H1EfpCPST",{"$f":"+Tablero!T575","v":0}]
[null,"X2D",null,1,"CPST","X2D1CPST",{"$f":"+Tablero!T576","v":0}]
[null,"X2D","Et",1,"CPST","X2D1EtCPST",{"$f":"+Tablero!T577","v":0}]
[null,"X2D","Et",2,"CPST","X2D2EtCPST",{"$f":"+Tablero!T578","v":0}]
[null,"X2D","Et",3,"CPST","X2D3EtCPST",{"$f":"+Tablero!T579","v":0}]
[null,"X2D","Et",4,"CPST","X2D4EtCPST",{"$f":"+Tablero!T580","v":0}]
[null,"X2D","Et",5,"CPST","X2D5EtCPST",{"$f":"+Tablero!T581","v":0}]
[null,"X3D",null,1,"CPST","X3D1CPST",{"$f":"+Tablero!T582","v":0}]
[null,"X3D","Et",1,"CPST","X3D1EtCPST",{"$f":"+Tablero!T583","v":0}]
[null,"X3D","Et",2,"CPST","X3D2EtCPST",{"$f":"+Tablero!T584","v":0}]
[null,"X3D","Et",3,"CPST","X3D3EtCPST",{"$f":"+Tablero!T585","v":0}]
[null,"X3D","Et",4,"CPST","X3D4EtCPST",{"$f":"+Tablero!T586","v":0}]
[null,"X3D","Et",5,"CPST","X3D5EtCPST",{"$f":"+Tablero!T587","v":0}]
[null,"ATH",null,1,"CPST","ATH1CPST",{"$f":"+Tablero!U526","v":0}]
[null,"ATH","Pp",1,"CPST","ATH1PpCPST",{"$f":"+Tablero!U527","v":0}]
[null,{"$f":"+B1557","v":"ATH"},"Pfp",1,"CPST","ATH1PfpCPST",{"$f":"+Tablero!U529","v":0}]
[null,{"$f":"+B1558","v":"ATD"},"Pp",1,"CPST","ATD1PpCPST",{"$f":"+Tablero!U530","v":0}]
[null,{"$f":"+B1559","v":"MTH"},null,1,"CPST","MTH1CPST",{"$f":"+Tablero!U531","v":0}]
[null,{"$f":"+B1560","v":"MTH"},"Pp",1,"CPST","MTH1PpCPST",{"$f":"+Tablero!U532","v":0}]
[null,{"$f":"+B1562","v":"MTH"},"Pfp",1,"CPST","MTH1PfpCPST",{"$f":"+Tablero!U534","v":0}]
[null,"MTD",null,1,"CPST","MTD1CPST",{"$f":"+Tablero!U535","v":0}]
[null,"MTD","Pp",1,"CPST","MTD1PpCPST",{"$f":"+Tablero!U536","v":0}]
[null,"MTD","Pp",2,"CPST","MTD2PpCPST",{"$f":"+Tablero!U537","v":0}]
[null,"MTD","Pp",3,"CPST","MTD3PpCPST",{"$f":"+Tablero!U538","v":0}]
[null,"MTD","Pp",4,"CPST","MTD4PpCPST",{"$f":"+Tablero!U539","v":0}]
[null,"MTD","Pp",5,"CPST","MTD5PpCPST",{"$f":"+Tablero!U540","v":0}]
[null,"BTH",null,1,"CPST","BTH1CPST",{"$f":"+Tablero!U541","v":0}]
[null,"BTH","Pp",1,"CPST","BTH1PpCPST",{"$f":"+Tablero!U542","v":0}]
[null,{"$f":"+B1572","v":"BTH"},"Pfp",1,"CPST","BTH1PfpCPST",{"$f":"+Tablero!U544","v":0}]
[null,"BTD",null,1,"CPST","BTD1CPST",{"$f":"+Tablero!U545","v":0}]
[null,"BTD","Pp",1,"CPST","BTD1PpCPST",{"$f":"+Tablero!U546","v":0}]
[null,"BTD","Pp",2,"CPST","BTD2PpCPST",{"$f":"+Tablero!U547","v":0}]
[null,"BTD","Pp",3,"CPST","BTD3PpCPST",{"$f":"+Tablero!U548","v":0}]
[null,"BTD","Pp",4,"CPST","BTD4PpCPST",{"$f":"+Tablero!U549","v":0}]
[null,"BTD","Pp",5,"CPST","BTD5PpCPST",{"$f":"+Tablero!U550","v":0}]
[null,"BTS",null,1,"CPST","BTS1CPST",{"$f":"+Tablero!U551","v":0}]
[null,"BTS","Pp",1,"CPST","BTS1PpCPST",{"$f":"+Tablero!U552","v":0}]
[null,"BTS","Pp",2,"CPST","BTS2PpCPST",{"$f":"+Tablero!U553","v":0}]
[null,"BTS","Pp",3,"CPST","BTS3PpCPST",{"$f":"+Tablero!U554","v":0}]
[null,"BTS","Pp",4,"CPST","BTS4PpCPST",{"$f":"+Tablero!U555","v":0}]
[null,"BTS","Pp",5,"CPST","BTS5PpCPST",{"$f":"+Tablero!U556","v":0}]
[null,"BTSH",null,1,"CPST","BTSH1CPST",{"$f":"+Tablero!U557","v":0}]
[null,"BTSH","Pfp",1,"CPST","BTSH1PfpCPST",{"$f":"+Tablero!U558","v":0}]
[null,{"$f":"+B1587","v":"BTSH"},"Pfp",1,"CPST",{"$f":"+B1646&D1646&C1646&E1646","v":"BTSH1PfpCPST"},{"$f":"+Tablero!U559","v":0}]
[null,"BTSH","Pfp",1,"CPST","BTSH1PfpCPST",{"$f":"+Tablero!U560","v":0}]
[null,"BTSH","Pfp",2,"CPST","BTSH2PfpCPST",{"$f":"+Tablero!U561","v":0}]
[null,"BTSH","Pfp",2,"CPST","BTSH2PfpCPST",{"$f":"+Tablero!U562","v":0}]
[null,"BTSH","Pfp",2,"CPST","BTSH2PfpCPST",{"$f":"+Tablero!U563","v":0}]
[null,"BTSH","Pfp",3,"CPST","BTSH3PfpCPST",{"$f":"+Tablero!U564","v":0}]
[null,"BTSH","Pfp",3,"CPST","BTSH3PfpCPST",{"$f":"+Tablero!U565","v":0}]
[null,"BTSH","Pfp",3,"CPST","BTSH3PfpCPST",{"$f":"+Tablero!U566","v":0}]
[null,{"$f":"+B1595","v":"BTS Prepago"},null,1,"CPST","BTS Prepago1CPST",{"$f":"+Tablero!U567","v":0}]
[null,"BTS Prepago","Pp",1,"CPST","BTS Prepago1PpCPST",{"$f":"+Tablero!U568","v":0}]
[null,"X1D","Pp",2,"CPST","X1D2PpCPST",{"$f":"+Tablero!U569","v":0}]
[null,"X1D","Pp",3,"CPST","X1D3PpCPST",{"$f":"+Tablero!U570","v":0}]
[null,"X1D","Pp",4,"CPST","X1D4PpCPST",{"$f":"+Tablero!U571","v":0}]
[null,"X1D","Pp",5,"CPST","X1D5PpCPST",{"$f":"+Tablero!U572","v":0}]
[null,"X2H",null,1,"CPST",{"$f":"+B1660&D1660&C1660&E1660","v":"X2H1CPST"},{"$f":"+Tablero!U573","v":0}]
[null,"X2H","Pp",1,"CPST","X2H1PpCPST",{"$f":"+Tablero!U574","v":0}]
[null,"X2H","Pfp",1,"CPST","X2H1PfpCPST",{"$f":"+Tablero!U575","v":0}]
[null,"X2D",null,1,"CPST","X2D1CPST",{"$f":"+Tablero!U576","v":0}]
[null,"X2D","Pp",1,"CPST","X2D1PpCPST",{"$f":"+Tablero!U577","v":0}]
[null,"X2D","Pp",2,"CPST","X2D2PpCPST",{"$f":"+Tablero!U578","v":0}]
[null,"X2D","Pp",3,"CPST","X2D3PpCPST",{"$f":"+Tablero!U579","v":0}]
[null,"X2D","Pp",4,"CPST","X2D4PpCPST",{"$f":"+Tablero!U580","v":0}]
[null,"X2D","Pp",5,"CPST","X2D5PpCPST",{"$f":"+Tablero!U581","v":0}]
[null,"X3D",null,1,"CPST","X3D1CPST",{"$f":"+Tablero!U582","v":0}]
[null,"X3D","Pp",1,"CPST","X3D1PpCPST",{"$f":"+Tablero!U583","v":0}]
[null,"X3D","Pp",2,"CPST","X3D2PpCPST",{"$f":"+Tablero!U584","v":0}]
[null,"X3D","Pp",3,"CPST","X3D3PpCPST",{"$f":"+Tablero!U585","v":0}]
[null,"X3D","Pp",4,"CPST","X3D4PpCPST",{"$f":"+Tablero!U586","v":0}]
[null,"X3D","Pp",5,"CPST","X3D5PpCPST",{"$f":"+Tablero!U587","v":0}]
[null,"ATH",null,1,"CPP","ATH1CPP",{"$f":"+Tablero!V526","v":0}]
[null,"ATH","Ep",1,"CPP","ATH1EpCPP",{"$f":"+Tablero!V527","v":0}]
[null,"ATH","Efp",1,"CPP","ATH1EfpCPP",{"$f":"+Tablero!V529","v":0}]
[null,"ATD","Et",1,"CPP","ATD1EtCPP",{"$f":"+Tablero!V530","v":0}]
[null,"MTH",null,1,"CPP","MTH1CPP",{"$f":"+Tablero!V531","v":0}]
[null,"MTH","Ep",1,"CPP","MTH1EpCPP",{"$f":"+Tablero!V532","v":0}]
[null,"MTH","Efp",1,"CPP","MTH1EfpCPP",{"$f":"+Tablero!V534","v":0}]
[null,"MTD",null,1,"CPP","MTD1CPP",{"$f":"+Tablero!V535","v":0}]
[null,"MTD","Et",1,"CPP","MTD1EtCPP",{"$f":"+Tablero!V536","v":0}]
[null,"MTD","Et",2,"CPP","MTD2EtCPP",{"$f":"+Tablero!V537","v":0}]
[null,"MTD","Et",3,"CPP","MTD3EtCPP",{"$f":"+Tablero!V538","v":0}]
[null,{"$f":"+B1627","v":"MTD"},"Et",4,"CPP","MTD4EtCPP",{"$f":"+Tablero!V539","v":0}]
[null,"MTD","Et",5,"CPP","MTD5EtCPP",{"$f":"+Tablero!V540","v":0}]
[null,"BTH",null,1,"CPP","BTH1CPP",{"$f":"+Tablero!V541","v":0}]
[null,"BTH","Ep",1,"CPP","BTH1EpCPP",{"$f":"+Tablero!V542","v":0}]
[null,"BTH","Efp",1,"CPP","BTH1EfpCPP",{"$f":"+Tablero!V544","v":0}]
[null,"BTD",null,1,"CPP","BTD1CPP",{"$f":"+Tablero!V545","v":0}]
[null,"BTD","Et",1,"CPP","BTD1EtCPP",{"$f":"+Tablero!V546","v":0}]
[null,"BTD","Et",2,"CPP","BTD2EtCPP",{"$f":"+Tablero!V547","v":0}]
[null,"BTD","Et",3,"CPP","BTD3EtCPP",{"$f":"+Tablero!V548","v":0}]
[null,"BTD","Et",4,"CPP","BTD4EtCPP",{"$f":"+Tablero!V549","v":0}]
[null,"BTD","Et",5,"CPP","BTD5EtCPP",{"$f":"+Tablero!V550","v":0}]
[null,"BTS",null,1,"CPP","BTS1CPP",{"$f":"+Tablero!V551","v":0}]
[null,"BTS","Et",1,"CPP","BTS1EtCPP",{"$f":"+Tablero!V552","v":0}]
[null,"BTS","Et",2,"CPP","BTS2EtCPP",{"$f":"+Tablero!V553","v":0}]
[null,"BTS","Et",3,"CPP","BTS3EtCPP",{"$f":"+Tablero!V554","v":0}]
[null,"BTS","Et",4,"CPP","BTS4EtCPP",{"$f":"+Tablero!V555","v":0}]
[null,"BTS","Et",5,"CPP","BTS5EtCPP",{"$f":"+Tablero!V556","v":0}]
[null,"BTSH",null,1,"CPP","BTSH1CPP",{"$f":"+Tablero!V557","v":0}]
[null,"BTSH","Efp",1,"CPP","BTSH1EfpCPP",{"$f":"+Tablero!V558","v":0}]
[null,{"$f":"+B1646","v":"BTSH"},"Efp",1,"CPP",{"$f":"+B1705&D1705&C1705&E1705","v":"BTSH1EfpCPP"},{"$f":"+Tablero!V559","v":0}]
[null,"BTSH","Efp",1,"CPP","BTSH1EfpCPP",{"$f":"+Tablero!V560","v":0}]
[null,"BTSH","Efp",2,"CPP","BTSH2EfpCPP",{"$f":"+Tablero!V561","v":0}]
[null,"BTSH","Efp",2,"CPP","BTSH2EfpCPP",{"$f":"+Tablero!V562","v":0}]
[null,"BTSH","Efp",2,"CPP","BTSH2EfpCPP",{"$f":"+Tablero!V563","v":0}]
[null,"BTSH","Efp",3,"CPP","BTSH3EfpCPP",{"$f":"+Tablero!V564","v":0}]
[null,"BTSH","Efp",3,"CPP","BTSH3EfpCPP",{"$f":"+Tablero!V565","v":0}]
[null,"BTSH","Efp",3,"CPP","BTSH3EfpCPP",{"$f":"+Tablero!V566","v":0}]
[null,{"$f":"+B1654","v":"BTS Prepago"},null,1,"CPP","BTS Prepago1CPP",{"$f":"+Tablero!V567","v":0}]
[null,"BTS Prepago","Et",1,"CPP","BTS Prepago1EtCPP",{"$f":"+Tablero!V568","v":0}]
[null,"X1D","Et",2,"CPP","X1D2EtCPP",{"$f":"+Tablero!V569","v":0}]
[null,"X1D","Et",3,"CPP","X1D3EtCPP",{"$f":"+Tablero!V570","v":0}]
[null,"X1D","Et",4,"CPP","X1D4EtCPP",{"$f":"+Tablero!V571","v":0}]
[null,"X1D","Et",5,"CPP","X1D5EtCPP",{"$f":"+Tablero!V572","v":0}]
[null,"X2H",null,1,"CPP","X2H1CPP",{"$f":"+Tablero!V573","v":0}]
[null,"X2H","Ep",1,"CPP","X2H1EpCPP",{"$f":"+Tablero!V574","v":0}]
[null,"X2H","Efp",1,"CPP","X2H1EfpCPP",{"$f":"+Tablero!V575","v":0}]
[null,"X2D",null,1,"CPP","X2D1CPP",{"$f":"+Tablero!V576","v":0}]
[null,"X2D","Et",1,"CPP","X2D1EtCPP",{"$f":"+Tablero!V577","v":0}]
[null,"X2D","Et",2,"CPP","X2D2EtCPP",{"$f":"+Tablero!V578","v":0}]
[null,"X2D","Et",3,"CPP","X2D3EtCPP",{"$f":"+Tablero!V579","v":0}]
[null,"X2D","Et",4,"CPP","X2D4EtCPP",{"$f":"+Tablero!V580","v":0}]
[null,"X2D","Et",5,"CPP","X2D5EtCPP",{"$f":"+Tablero!V581","v":0}]
[null,"X3D",null,1,"CPP","X3D1CPP",{"$f":"+Tablero!V582","v":0}]
[null,"X3D","Et",1,"CPP","X3D1EtCPP",{"$f":"+Tablero!V583","v":0}]
[null,"X3D","Et",2,"CPP","X3D2EtCPP",{"$f":"+Tablero!V584","v":0}]
[null,"X3D","Et",3,"CPP",{"$f":"+B1731&D1731&C1731&E1731","v":"X3D3EtCPP"},{"$f":"+Tablero!V585","v":0}]
[null,"X3D","Et",4,"CPP","X3D4EtCPP",{"$f":"+Tablero!V586","v":0}]
[null,"X3D","Et",5,"CPP","X3D5EtCPP",{"$f":"+Tablero!V587","v":0}]
[null,"ATH",null,1,"CPP","ATH1CPP",{"$f":"+Tablero!W526","v":0}]
[null,"ATH","Pp",1,"CPP","ATH1PpCPP",{"$f":"+Tablero!W527","v":0}]
[null,"ATH","Pfp",1,"CPP","ATH1PfpCPP",{"$f":"+Tablero!W529","v":0}]
[null,"ATD","Pp",1,"CPP","ATD1PpCPP",{"$f":"+Tablero!W530","v":0}]
[null,"MTH",null,1,"CPP","MTH1CPP",{"$f":"+Tablero!W531","v":0}]
[null,"MTH","Pp",1,"CPP","MTH1PpCPP",{"$f":"+Tablero!W532","v":0}]
[null,"MTH","Pfp",1,"CPP","MTH1PfpCPP",{"$f":"+Tablero!W534","v":0}]
[null,"MTD",null,1,"CPP","MTD1CPP",{"$f":"+Tablero!W535","v":0}]
[null,"MTD","Pp",1,"CPP","MTD1PpCPP",{"$f":"+Tablero!W536","v":0}]
[null,"MTD","Pp",2,"CPP","MTD2PpCPP",{"$f":"+Tablero!W537","v":0}]
[null,"MTD","Pp",3,"CPP","MTD3PpCPP",{"$f":"+Tablero!W538","v":0}]
[null,{"$f":"+B1686","v":"MTD"},"Pp",4,"CPP","MTD4PpCPP",{"$f":"+Tablero!W539","v":0}]
[null,"MTD","Pp",5,"CPP","MTD5PpCPP",{"$f":"+Tablero!W540","v":0}]
[null,"BTH",null,1,"CPP","BTH1CPP",{"$f":"+Tablero!W541","v":0}]
[null,"BTH","Pp",1,"CPP","BTH1PpCPP",{"$f":"+Tablero!W542","v":0}]
[null,"BTH","Pfp",1,"CPP","BTH1PfpCPP",{"$f":"+Tablero!W544","v":0}]
[null,"BTD",null,1,"CPP","BTD1CPP",{"$f":"+Tablero!W545","v":0}]
[null,"BTD","Pp",1,"CPP","BTD1PpCPP",{"$f":"+Tablero!W546","v":0}]
[null,"BTD","Pp",2,"CPP","BTD2PpCPP",{"$f":"+Tablero!W547","v":0}]
[null,"BTD","Pp",3,"CPP","BTD3PpCPP",{"$f":"+Tablero!W548","v":0}]
[null,"BTD","Pp",4,"CPP","BTD4PpCPP",{"$f":"+Tablero!W549","v":0}]
[null,"BTD","Pp",5,"CPP","BTD5PpCPP",{"$f":"+Tablero!W550","v":0}]
[null,"BTS",null,1,"CPP","BTS1CPP",{"$f":"+Tablero!W551","v":0}]
[null,"BTS","Pp",1,"CPP","BTS1PpCPP",{"$f":"+Tablero!W552","v":0}]
[null,"BTS","Pp",2,"CPP","BTS2PpCPP",{"$f":"+Tablero!W553","v":0}]
[null,"BTS","Pp",3,"CPP","BTS3PpCPP",{"$f":"+Tablero!W554","v":0}]
[null,"BTS","Pp",4,"CPP","BTS4PpCPP",{"$f":"+Tablero!W555","v":0}]
[null,"BTS","Pp",5,"CPP","BTS5PpCPP",{"$f":"+Tablero!W556","v":0}]
[null,"BTSH",null,1,"CPP","BTSH1CPP",{"$f":"+Tablero!W557","v":0}]
[null,"BTSH","Pfp",1,"CPP","BTSH1PfpCPP",{"$f":"+Tablero!W558","v":0}]
[null,{"$f":"+B1705","v":"BTSH"},"Pfp",1,"CPP",{"$f":"+B1764&D1764&C1764&E1764","v":"BTSH1PfpCPP"},{"$f":"+Tablero!W559","v":0}]
[null,"BTSH","Pfp",1,"CPP","BTSH1PfpCPP",{"$f":"+Tablero!W560","v":0}]
[null,"BTSH","Pfp",2,"CPP","BTSH2PfpCPP",{"$f":"+Tablero!W561","v":0}]
[null,"BTSH","Pfp",2,"CPP","BTSH2PfpCPP",{"$f":"+Tablero!W562","v":0}]
[null,"BTSH","Pfp",2,"CPP","BTSH2PfpCPP",{"$f":"+Tablero!W563","v":0}]
[null,"BTSH","Pfp",3,"CPP","BTSH3PfpCPP",{"$f":"+Tablero!W564","v":0}]
[null,"BTSH","Pfp",3,"CPP","BTSH3PfpCPP",{"$f":"+Tablero!W565","v":0}]
[null,"BTSH","Pfp",3,"CPP","BTSH3PfpCPP",{"$f":"+Tablero!W566","v":0}]
[null,{"$f":"+B1713","v":"BTS Prepago"},null,1,"CPP","BTS Prepago1CPP",{"$f":"+Tablero!W567","v":0}]
[null,"BTS Prepago","Pp",1,"CPP","BTS Prepago1PpCPP",{"$f":"+Tablero!W568","v":0}]
[null,"X1D","Pp",2,"CPP","X1D2PpCPP",{"$f":"+Tablero!W569","v":0}]
[null,"X1D","Pp",3,"CPP","X1D3PpCPP",{"$f":"+Tablero!W570","v":0}]
[null,"X1D","Pp",4,"CPP","X1D4PpCPP",{"$f":"+Tablero!W571","v":0}]
[null,"X1D","Pp",5,"CPP","X1D5PpCPP",{"$f":"+Tablero!W572","v":0}]
[null,"X2H",null,1,"CPP","X2H1CPP",{"$f":"+Tablero!W573","v":0}]
[null,"X2H","Pp",1,"CPP","X2H1PpCPP",{"$f":"+Tablero!W574","v":0}]
[null,"X2H","Pfp",1,"CPP","X2H1PfpCPP",{"$f":"+Tablero!W575","v":0}]
[null,"X2D",null,1,"CPP","X2D1CPP",{"$f":"+Tablero!W576","v":0}]
[null,"X2D","Pp",1,"CPP","X2D1PpCPP",{"$f":"+Tablero!W577","v":0}]
[null,"X2D","Pp",2,"CPP","X2D2PpCPP",{"$f":"+Tablero!W578","v":0}]
[null,"X2D","Pp",3,"CPP","X2D3PpCPP",{"$f":"+Tablero!W579","v":0}]
[null,"X2D","Pp",4,"CPP","X2D4PpCPP",{"$f":"+Tablero!W580","v":0}]
[null,"X2D","Pp",5,"CPP","X2D5PpCPP",{"$f":"+Tablero!W581","v":0}]
[null,"X3D",null,1,"CPP","X3D1CPP",{"$f":"+Tablero!W582","v":0}]
[null,"X3D","Pp",1,"CPP","X3D1PpCPP",{"$f":"+Tablero!W583","v":0}]
[null,"X3D","Pp",2,"CPP","X3D2PpCPP",{"$f":"+Tablero!W584","v":0}]
[null,"X3D","Pp",3,"CPP","X3D3PpCPP",{"$f":"+Tablero!W585","v":0}]
[null,"X3D","Pp",4,"CPP","X3D4PpCPP",{"$f":"+Tablero!W586","v":0}]
[null,"X3D","Pp",5,"CPP","X3D5PpCPP",{"$f":"+Tablero!W587","v":0}]
[null,"ATH",null,1,null,"ATH1",{"$f":"+Tablero!X526","v":0}]
[null,"ATH","Ep",1,"CPEP","ATH1EpCPEP",{"$f":"+Tablero!X527","v":1.470237498309496E-2}]
[null,{"$f":"+B1735","v":"ATH"},"Efpm",1,"CPEFP",{"$f":"+B1795&D1795&C1795&E1795","v":"ATH1EfpmCPEFP"},{"$f":"+Tablero!X528","v":1.0487766384403773E-2}]
[null,{"$f":"+B1736","v":"ATH"},"Efp",1,"CPEFP","ATH1EfpCPEFP",{"$f":"+Tablero!X529","v":1.0487766384403773E-2}]
[null,{"$f":"+B1737","v":"ATD"},"Et",1,"CPEP","ATD1EtCPEP",{"$f":"+Tablero!X530","v":1.11920068957532E-2}]
[null,{"$f":"+B1738","v":"MTH"},null,1,null,"MTH1",{"$f":"+Tablero!X531","v":0}]
[null,{"$f":"+B1739","v":"MTH"},"Ep",1,"CPEP","MTH1EpCPEP",{"$f":"+Tablero!X532","v":1.4875726493580965E-2}]
[null,{"$f":"+B1739","v":"MTH"},"Efpm",1,"CPEFP",{"$f":"+B1800&D1800&C1800&E1800","v":"MTH1EfpmCPEFP"},{"$f":"+Tablero!X533","v":1.1116165609915565E-2}]
[null,"MTH","Efp",1,"CPEFP","MTH1EfpCPEFP",{"$f":"+Tablero!X534","v":1.1116165609915565E-2}]
[null,"MTD",null,1,null,"MTD1",{"$f":"+Tablero!X535","v":0}]
[null,"MTD","Et",1,"CPEP","MTD1EtCPEP",{"$f":"+Tablero!X536","v":1.1192003264190968E-2}]
[null,"MTD","Et",2,"CPEP",{"$f":"+B1804&D1804&C1804&E1804","v":"MTD2EtCPEP"},{"$f":"+Tablero!X537","v":0}]
[null,"MTD","Et",3,"CPEP","MTD3EtCPEP",{"$f":"+Tablero!X538","v":0}]
[null,"MTD","Et",4,"CPEP","MTD4EtCPEP",{"$f":"+Tablero!X539","v":0}]
[null,"MTD","Et",5,"CPEP","MTD5EtCPEP",{"$f":"+Tablero!X540","v":0}]
[null,"BTH",null,1,null,"BTH1",{"$f":"+Tablero!X541","v":0}]
[null,"BTH","Ep",1,"CPEP","BTH1EpCPEP",{"$f":"+Tablero!X542","v":1.377061061423264E-2}]
[null,{"$f":"+B1748","v":"BTH"},"Efpm",1,"CPEFP",{"$f":"+B1810&D1810&C1810&E1810","v":"BTH1EfpmCPEFP"},{"$f":"+Tablero!X543","v":1.039025615975539E-2}]
[null,"BTH","Efp",1,"CPEFP","BTH1EfpCPEFP",{"$f":"+Tablero!X544","v":1.039025615975539E-2}]
[null,"BTD",null,1,null,"BTD1",{"$f":"+Tablero!X545","v":0}]
[null,"BTD","Et",1,"CPEP","BTD1EtCPEP",{"$f":"+Tablero!X546","v":1.1213675834563949E-2}]
[null,"BTD","Et",2,"CPEP","BTD2EtCPEP",{"$f":"+Tablero!X547","v":1.1213675834563949E-2}]
[null,"BTD","Et",3,"CPEP","BTD3EtCPEP",{"$f":"+Tablero!X548","v":1.1213675834563949E-2}]
[null,"BTD","Et",4,"CPEP","BTD4EtCPEP",{"$f":"+Tablero!X549","v":1.1213675834563949E-2}]
[null,"BTD","Et",5,"CPEP","BTD5EtCPEP",{"$f":"+Tablero!X550","v":0}]
[null,"BTS",null,1,null,"BTS1",{"$f":"+Tablero!X551","v":0}]
[null,"BTS","Et",1,"CPEP","BTS1EtCPEP",{"$f":"+Tablero!X552","v":1.307260918467019E-2}]
[null,"BTS","Et",2,"CPEP","BTS2EtCPEP",{"$f":"+Tablero!X553","v":1.307260918467019E-2}]
[null,"BTS","Et",3,"CPEP","BTS3EtCPEP",{"$f":"+Tablero!X554","v":1.307260918467019E-2}]
[null,"BTS","Et",4,"CPEP","BTS4EtCPEP",{"$f":"+Tablero!X555","v":0}]
[null,"BTS","Et",5,"CPEP","BTS5EtCPEP",{"$f":"+Tablero!X556","v":0}]
[null,"BTSH",null,1,null,"BTSH1",{"$f":"+Tablero!X557","v":0}]
[null,"BTSH","Et",1,"CPEP","BTSH1EtCPEP",{"$f":"+Tablero!X558","v":1.2918893774246128E-2}]
[null,{"$f":"+B1764","v":"BTSH"},null,1,"CPEP",{"$f":"+B1826&D1826&C1826&E1826","v":"BTSH1CPEP"},{"$f":"+Tablero!X559","v":1.2918893774246128E-2}]
[null,"BTSH",null,1,"CPEP","BTSH1CPEP",{"$f":"+Tablero!X560","v":1.2918893774246128E-2}]
[null,"BTSH","Et",2,"CPEP","BTSH2EtCPEP",{"$f":"+Tablero!X561","v":0}]
[null,"BTSH",null,2,"CPEP","BTSH2CPEP",{"$f":"+Tablero!X562","v":0}]
[null,"BTSH",null,2,"CPEP","BTSH2CPEP",{"$f":"+Tablero!X563","v":0}]
[null,"BTSH","Et",3,"CPEP","BTSH3EtCPEP",{"$f":"+Tablero!X564","v":0}]
[null,"BTSH",null,3,"CPEP","BTSH3CPEP",{"$f":"+Tablero!X565","v":0}]
[null,"BTSH",null,3,"CPEP","BTSH3CPEP",{"$f":"+Tablero!X566","v":0}]
[null,{"$f":"+B1772","v":"BTS Prepago"},null,1,null,"BTS Prepago1",{"$f":"+Tablero!X567","v":0}]
[null,"BTS Prepago","Et",1,"CPEP","BTS Prepago1EtCPEP",{"$f":"+Tablero!X568","v":1.308942321866708E-2}]
[null,"X1D","Et",2,"CPEP","X1D2EtCPEP",{"$f":"+Tablero!X569","v":0}]
[null,"X1D","Et",3,"CPEP","X1D3EtCPEP",{"$f":"+Tablero!X570","v":0}]
[null,"X1D","Et",4,"CPEP","X1D4EtCPEP",{"$f":"+Tablero!X571","v":0}]
[null,"X1D","Et",5,"CPEP","X1D5EtCPEP",{"$f":"+Tablero!X572","v":0}]
[null,"X2H",null,1,null,"X2H1",{"$f":"+Tablero!X573","v":0}]
[null,"X2H","Ep",1,"CPEP","X2H1EpCPEP",{"$f":"+Tablero!X574","v":0}]
[null,"X2H","Efp",1,"CPEFP","X2H1EfpCPEFP",{"$f":"+Tablero!X575","v":0}]
[null,"X2D",null,1,null,"X2D1",{"$f":"+Tablero!X576","v":0}]
[null,"X2D","Et",1,"CPEP","X2D1EtCPEP",{"$f":"+Tablero!X577","v":0}]
[null,"X2D","Et",2,"CPEP","X2D2EtCPEP",{"$f":"+Tablero!X578","v":0}]
[null,"X2D","Et",3,"CPEP","X2D3EtCPEP",{"$f":"+Tablero!X579","v":0}]
[null,"X2D","Et",4,"CPEP","X2D4EtCPEP",{"$f":"+Tablero!X580","v":0}]
[null,"X2D","Et",5,"CPEP","X2D5EtCPEP",{"$f":"+Tablero!X581","v":0}]
[null,"X3D",null,1,null,"X3D1",{"$f":"+Tablero!X582","v":0}]
[null,"X3D","Et",1,"CPEP","X3D1EtCPEP",{"$f":"+Tablero!X583","v":0}]
[null,"X3D","Et",2,"CPEP","X3D2EtCPEP",{"$f":"+Tablero!X584","v":0}]
[null,"X3D","Et",3,"CPEP","X3D3EtCPEP",{"$f":"+Tablero!X585","v":0}]
[null,"X3D","Et",4,"CPEP","X3D4EtCPEP",{"$f":"+Tablero!X586","v":0}]
[null,"X3D","Et",5,"CPEP","X3D5EtCPEP",{"$f":"+Tablero!X587","v":0}]
[null,"ATH",null,1,null,"ATH1",{"$f":"+Tablero!Y526","v":0}]
[null,"ATH","Pp",1,"CPEP","ATH1PpCPEP",{"$f":"+Tablero!Y527","v":0.1544674203325232}]
[null,"ATH","Pfpm",1,"CPEFP",{"$f":"+B1857&D1857&C1857&E1857","v":"ATH1PfpmCPEFP"},{"$f":"+Tablero!Y528","v":0.1544674203325232}]
[null,"ATH","Pfp",1,"CPEFP","ATH1PfpCPEFP",{"$f":"+Tablero!Y529","v":0.1544674203325232}]
[null,"ATD","Pp",1,"CPEP","ATD1PpCPEP",{"$f":"+Tablero!Y530","v":0.17845688292267975}]
[null,"MTH",null,1,null,"MTH1",{"$f":"+Tablero!Y531","v":0}]
[null,"MTH","Pp",1,"CPEP","MTH1PpCPEP",{"$f":"+Tablero!Y532","v":0.21123639982807002}]
[null,"MTH","Pfp",1,"CPEFP",{"$f":"+B1862&D1862&C1862&E1862","v":"MTH1PfpCPEFP"},{"$f":"+Tablero!Y533","v":0.21123639982807002}]
[null,"MTH","Pfp",1,"CPEFP","MTH1PfpCPEFP",{"$f":"+Tablero!Y534","v":0.21123639982807002}]
[null,"MTD",null,1,null,"MTD1",{"$f":"+Tablero!Y535","v":0}]
[null,"MTD","Pp",1,"CPEP","MTD1PpCPEP",{"$f":"+Tablero!Y536","v":0.34023212275416537}]
[null,{"$f":"+B1804","v":"MTD"},"Pp",2,"CPEP","MTD2PpCPEP",{"$f":"+Tablero!Y537","v":0}]
[null,"MTD","Pp",3,"CPEP","MTD3PpCPEP",{"$f":"+Tablero!Y538","v":0}]
[null,"MTD","Pp",4,"CPEP","MTD4PpCPEP",{"$f":"+Tablero!Y539","v":0}]
[null,"MTD","Pp",5,"CPEP","MTD5PpCPEP",{"$f":"+Tablero!Y540","v":0}]
[null,"BTH",null,1,null,"BTH1",{"$f":"+Tablero!Y541","v":0}]
[null,"BTH","Pp",1,"CPEP","BTH1PpCPEP",{"$f":"+Tablero!Y542","v":0.19928996547216066}]
[null,"BTH","Pfpm",1,"CPEFP",{"$f":"+B1872&D1872&C1872&E1872","v":"BTH1PfpmCPEFP"},{"$f":"+Tablero!Y543","v":0.19928996547216066}]
[null,"BTH","Pfp",1,"CPEFP","BTH1PfpCPEFP",{"$f":"+Tablero!Y544","v":0.19928996547216066}]
[null,"BTD",null,1,null,"BTD1",{"$f":"+Tablero!Y545","v":0}]
[null,"BTD","Pp",1,"CPEP","BTD1PpCPEP",{"$f":"+Tablero!Y546","v":0.2786850841620932}]
[null,"BTD","Pp",2,"CPEP","BTD2PpCPEP",{"$f":"+Tablero!Y547","v":0.2786850841620932}]
[null,"BTD","Pp",3,"CPEP","BTD3PpCPEP",{"$f":"+Tablero!Y548","v":0.2786850841620932}]
[null,"BTD","Pp",4,"CPEP","BTD4PpCPEP",{"$f":"+Tablero!Y549","v":0.2786850841620932}]
[null,"BTD","Pp",5,"CPEP",{"$f":"+B1879&D1879&C1879&E1879","v":"BTD5PpCPEP"},{"$f":"+Tablero!Y550","v":0}]
[null,"BTS",null,1,null,"BTS1",{"$f":"+Tablero!Y551","v":0}]
[null,"BTS","Pp",1,"CPEP","BTS1PpCPEP",{"$f":"+Tablero!Y552","v":0}]
[null,"BTS","Pp",2,"CPEP","BTS2PpCPEP",{"$f":"+Tablero!Y553","v":0}]
[null,"BTS","Pp",3,"CPEP","BTS3PpCPEP",{"$f":"+Tablero!Y554","v":0}]
[null,"BTS","Pp",4,"CPEP","BTS4PpCPEP",{"$f":"+Tablero!Y555","v":0}]
[null,"BTS","Pp",5,"CPEP","BTS5PpCPEP",{"$f":"+Tablero!Y556","v":0}]
[null,"BTSH",null,1,null,"BTSH1",{"$f":"+Tablero!Y557","v":0}]
[null,"BTSH","Pfp",1,"CPEFP","BTSH1PfpCPEFP",{"$f":"+Tablero!Y558","v":0}]
[null,{"$f":"+B1826","v":"BTSH"},"Pfp",1,"CPEFP",{"$f":"+B1888&D1888&C1888&E1888","v":"BTSH1PfpCPEFP"},{"$f":"+Tablero!Y559","v":0}]
[null,"BTSH","Pfp",1,"CPEFP","BTSH1PfpCPEFP",{"$f":"+Tablero!Y560","v":0}]
[null,"BTSH","Pfp",2,"CPEFP","BTSH2PfpCPEFP",{"$f":"+Tablero!Y561","v":0}]
[null,"BTSH","Pfp",2,"CPEFP","BTSH2PfpCPEFP",{"$f":"+Tablero!Y562","v":0}]
[null,"BTSH","Pfp",2,"CPEFP","BTSH2PfpCPEFP",{"$f":"+Tablero!Y563","v":0}]
[null,"BTSH","Pfp",3,"CPEFP","BTSH3PfpCPEFP",{"$f":"+Tablero!Y564","v":0}]
[null,"BTSH","Pfp",3,"CPEFP","BTSH3PfpCPEFP",{"$f":"+Tablero!Y565","v":0}]
[null,"BTSH","Pfp",3,"CPEFP","BTSH3PfpCPEFP",{"$f":"+Tablero!Y566","v":0}]
[null,{"$f":"+B1834","v":"BTS Prepago"},null,1,null,"BTS Prepago1",{"$f":"+Tablero!Y567","v":0}]
[null,"BTS Prepago","Pp",1,"CPEP","BTS Prepago1PpCPEP",{"$f":"+Tablero!Y568","v":0}]
[null,"X1D","Pp",2,"CPEP","X1D2PpCPEP",{"$f":"+Tablero!Y569","v":0}]
[null,"X1D","Pp",3,"CPEP","X1D3PpCPEP",{"$f":"+Tablero!Y570","v":0}]
[null,"X1D","Pp",4,"CPEP","X1D4PpCPEP",{"$f":"+Tablero!Y571","v":0}]
[null,"X1D","Pp",5,"CPEP","X1D5PpCPEP",{"$f":"+Tablero!Y572","v":0}]
[null,"X2H",null,1,null,"X2H1",{"$f":"+Tablero!Y573","v":0}]
[null,"X2H","Pp",1,"CPEP","X2H1PpCPEP",{"$f":"+Tablero!Y574","v":0}]
[null,"X2H","Pfp",1,"CPEFP","X2H1PfpCPEFP",{"$f":"+Tablero!Y575","v":0}]
[null,"X2D",null,1,null,"X2D1",{"$f":"+Tablero!Y576","v":0}]
[null,"X2D","Pp",1,"CPEP","X2D1PpCPEP",{"$f":"+Tablero!Y577","v":0}]
[null,"X2D","Pp",2,"CPEP","X2D2PpCPEP",{"$f":"+Tablero!Y578","v":0}]
[null,"X2D","Pp",3,"CPEP","X2D3PpCPEP",{"$f":"+Tablero!Y579","v":0}]
[null,"X2D","Pp",4,"CPEP","X2D4PpCPEP",{"$f":"+Tablero!Y580","v":0}]
[null,"X2D","Pp",5,"CPEP","X2D5PpCPEP",{"$f":"+Tablero!Y581","v":0}]
[null,"X3D",null,1,null,"X3D1",{"$f":"+Tablero!Y582","v":0}]
[null,"X3D","Pp",1,"CPEP","X3D1PpCPEP",{"$f":"+Tablero!Y583","v":0}]
[null,"X3D","Pp",2,"CPEP","X3D2PpCPEP",{"$f":"+Tablero!Y584","v":0}]
[null,"X3D","Pp",3,"CPEP","X3D3PpCPEP",{"$f":"+Tablero!Y585","v":0}]
[null,"X3D","Pp",4,"CPEP","X3D4PpCPEP",{"$f":"+Tablero!Y586","v":0}]
[null,"X3D","Pp",5,"CPEP","X3D5PpCPEP",{"$f":"+Tablero!Y587","v":0}]

{"sheet":"CD","index":4,"n_rows":381,"n_cols":44,"rows_kept":381,"cut":false,"hidden":false,"merged":[[7,36,8,36],[6,37,6,38],[1,26,2,26],[7,16,8,16],[7,25,7,28],[1,27,2,27],[5,22,5,34],[7,30,7,33],[7,22,7,23],[7,0,8,0],[7,12,7,15],[7,9,7,10],[1,25,2,25],[5,1,5,2],[7,4,8,4],[7,1,8,1],[5,6,5,10],[5,12,5,20],[7,6,7,7],[7,2,8,2],[7,17,8,17],[7,19,8,19],[7,20,8,20]]}
[{"$f":"+\"Cargo de Distribución\"&\" - \"&PremisaCosto!A2","v":"Cargo de Distribución - EDECHI"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+PremisaCosto!A2","v":"EDECHI"},null,null,"Factor de ajuste Cargos Distribución","EDEMET","EDECHI"]
["Check: VP Costos = VP Ingresos",null,null,null,null,{"$f":"+PremisaCosto!F89","v":"2022/2023"},{"$f":"+PremisaCosto!G89","v":"2023/2024"},{"$f":"+PremisaCosto!H89","v":"2024/2025"},{"$f":"+PremisaCosto!I89","v":"2025/2026"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingresos año 1 nueva tarifa","Ingresos año 1 tarifa vigente","Ingresos a recuperar sig años",null,null,null,null,null,null,null,null,"Recuperación costos 2022/2023","Cuatro años = 1","Factor de ajuste Pliego Vigente",null,null,"Factor de ajuste Jul-Dic 22",1.0028371109943421,1.0043134131771481]
[{"$f":"AI7","v":"OK"},null,null,null,"IMP - Costos por uso de red",{"$f":"+Costos!E35","v":43483311.287021726},{"$f":"+Costos!F35","v":48782473.964938521},{"$f":"+Costos!G35","v":53148384.663301334},{"$f":"+Costos!H35","v":57860320.09556558},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Resumen!R3","v":2},"Tres años = 2",{"$f":"IF(AM1=\"EDEMET\",AQ2*AQ3,AR2*AR3)","v":1.0278834529885394},null,null,"Factor de ajuste Ene-Jun 23",1.0165475426159218,1.0234688091407915]
[null,null,null,null,"VP Costos Permitidos uso red",{"$f":"+SUMPRODUCT(F3:I3,PremisaCosto!$F$84:$I$84)","v":170939951.28335756},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,172861915.54409701,{"$f":"+SUM(Z10,AE10)","v":37447714.354475796},{"$f":"+Z4-AA4","v":135414201.18962121},null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor ajuste final",1.019431600825349,1.0278834529885394]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*Poner opción 1 en hoja \"Resumen\", celda R3 para ver los ingresos a recuperar"]
[null,"Variables Auxiliares",null,null,"1 - ASIGNACIÓN COSTOS",null,"2 - DISEÑO DE CARGOS",null,null,null,null,null,"3 - GENERACION DEL MULTIPLICADOR PARA AJUSTAR TARIFA",null,null,null,null,null,null,null,null,null,"4 - CÁLCULO TARIFA A APLICAR",null,null,null,null,null,null,null,null,null,null,null,null,null,"Para BUSCARV",15,23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,null,null,null,{"$f":"+IF(ROUND(SUM(AD10,AI10)-F4,0)=0,\"OK\",\"Error\")","v":"OK"},null,null,"Tarifa Vigente",null,null,null,"Ingreso por Potencia Cargo Relativo"]
["Categorías ","Sub Categoría","Descuento",null,"% Asignación ",null,"Diseño",null,null,"Cargo Relativo",null,null,"Ingreso por Energía Cargo Relativo",null,null,null,"Ingreso por Energía a Cargo Relativo (VP)","Ingreso por Potencia a Cargo Relativo (VP)",null,"Multiplicador Energía","Multiplicador Potencia",null,"Tarifa a Aplicar (CR x Multiplicador)",null,null,"Ingresos con Tarifa a Aplicar por Energía",null,null,null,"Ingresos (VP)","Ingresos con Tarifa a Aplicar por Potencia",null,null,null,"Ingresos (VP)",null,"Categorías ","Ingreso por Energia","Ingreso por Potencia ",null,null,"2022/2023"]
[null,null,null,null,null,null,"Energía","Potencia",null,"Energía","Potencia",null,{"$f":"+F2","v":"2022/2023"},{"$f":"+G2","v":"2023/2024"},{"$f":"+H2","v":"2024/2025"},{"$f":"+I2","v":"2025/2026"},null,null,null,null,null,null,"por Energía ($/kWh)","por Potencia ($/kW mes)",null,{"$f":"+M9","v":"2022/2023"},{"$f":"+N9","v":"2023/2024"},{"$f":"+O9","v":"2024/2025"},{"$f":"+P9","v":"2025/2026"},"por Energía",{"$f":"+Z9","v":"2022/2023"},{"$f":"+AA9","v":"2023/2024"},{"$f":"+AB9","v":"2024/2025"},{"$f":"+AC9","v":"2025/2026"},"por Potencia",null,null,"2022/2023","2022/2023",null,null,{"$f":"+SUM(AP10,AP14,AP15,AP19,AP75,AP79,AP135,AP191,AP195,AP208,AP264,AP267,AP323)","v":15837448.17541426}]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,{"$f":"+SUM(E11,E15,E16,E20,E76,E80,E136,E196,E209,E265,E268,E324)","v":0.99999999999999978},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":21912147.119799029},30940498.086642187,32505298.206554927,34231989.264745414,{"$f":"+SUM(AD11,AD15,AD16,AD20,AD76,AD80,AD136,AD192,AD196,AD209,AD265,AD268,AD324)","v":100167633.92810567},15535567.234676763,21956879.204199091,22941515.951231252,24029974.019190952,70772317.355251834,null,{"$f":"+A10","v":"TOTAL"},21912147.119799029,15535567.234676767,null,null,{"$f":"+SUM(AP11:AP13)","v":49640.038002377929}]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,1.2976664239176925E-3,null,null,null,null,null,null,null,{"$f":"+SUM(M12:M14)","v":0},0,0,0,0,179121.64776751702,null,null,null,null,null,null,null,{"$f":"+SUM(Z12:Z14)","v":0},0,0,0,0,48693.838764845554,68820.091653464551,71905.840936162131,75317.026405881203,{"$f":"+SUM(AI12:AI14)","v":221823.03528653921},null,{"$f":"+A11","v":"ATH"},0,48693.838764845554,null,null,{"$f":"+Potencia!T12*$K12*12*1000*(1-$C12)","v":23998.193658644868}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!H94","v":"Regular"},{"$f":"+IF(B12=0,0,VLOOKUP(B12,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":1.2976664239176925E-3},null,0,1,null,0,4.4800000000000004,null,{"$f":"+$J12*Energía!Z12*(1-$C12)*1000","v":0},{"$f":"+$J12*Energía!AA12*(1-$C12)*1000","v":0},{"$f":"+$J12*Energía!AB12*(1-$C12)*1000","v":0},{"$f":"+$J12*Energía!AC12*(1-$C12)*1000","v":0},{"$f":"+SUMPRODUCT(M12:P12,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X12*$K12*12*1000*(1-$C12)","v":86595.34046638984},null,{"$f":"IF(Q12=0,0,(IF($AK$3=1,$E12*$F$4*G12/$Q$11,($E12*$F$4*G12-$AL$11*PremisaCosto!$F$84)/($Q$11-$M$11*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R12=0,0,IF($AK$3=1,$E12*$F$4*H12/$R$11,($E12*$F$4*H12-$AM$11*PremisaCosto!$F$84)/($R$11-$AP$10*PremisaCosto!$F$84)))","v":1.3316572826023036},null,{"$f":"+J12*T12","v":0},{"$f":"+U12*K12","v":5.9658246260583212},null,{"$f":"+IF($AK$3=1,$W12*Energía!Z12*(1-$C12)*1000,AL12)","v":0},{"$f":"+$W12*Energía!AA12*(1-$C12)*1000","v":0},{"$f":"+$W12*Energía!AB12*(1-$C12)*1000","v":0},{"$f":"+$W12*Energía!AC12*(1-$C12)*1000","v":0},{"$f":"+SUMPRODUCT(Z12:AC12,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T12*$X12*12*1000*(1-$C12),AM12)","v":23540.759026123513},{"$f":"+Potencia!U12*$X12*12*1000*(1-$C12)","v":33270.681360606875},{"$f":"+Potencia!V12*$X12*12*1000*(1-$C12)","v":34762.469277140168},{"$f":"+Potencia!W12*$X12*12*1000*(1-$C12)","v":36411.587464840835},{"$f":"+SUMPRODUCT(AE12:AH12,PremisaCosto!$F$84:$I$84)","v":107239.08306637027},null,"ATH Punta",0,23540.759026123513,null,null,{"$f":"+Potencia!T13*$K13*12*1000*(1-$C13)","v":12820.92217186653}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H95","v":"Regular"},{"$f":"+IF(B13=0,0,VLOOKUP(B13,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":1.2976664239176925E-3},null,0,1,null,0,3.03,null,{"$f":"+$J13*Energía!Z13*(1-$C13)*1000","v":0},{"$f":"+$J13*Energía!AA13*(1-$C13)*1000","v":0},{"$f":"+$J13*Energía!AB13*(1-$C13)*1000","v":0},{"$f":"+$J13*Energía!AC13*(1-$C13)*1000","v":0},{"$f":"+SUMPRODUCT(M13:P13,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X13*$K13*12*1000*(1-$C13)","v":46263.153650563596},null,{"$f":"IF(Q13=0,0,(IF($AK$3=1,$E13*$F$4*G13/$Q$11,($E13*$F$4*G13-$AL$11*PremisaCosto!$F$84)/($Q$11-$M$11*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R13=0,0,IF($AK$3=1,$E13*$F$4*H13/$R$11,($E13*$F$4*H13-$AM$11*PremisaCosto!$F$84)/($R$11-$AP$10*PremisaCosto!$F$84)))","v":1.3316572826023036},null,{"$f":"+J13*T13","v":0},{"$f":"+U13*K13","v":4.0349215662849796},null,{"$f":"+IF($AK$3=1,$W13*Energía!Z13*(1-$C13)*1000,AL13)","v":0},{"$f":"+$W13*Energía!AA13*(1-$C13)*1000","v":0},{"$f":"+$W13*Energía!AB13*(1-$C13)*1000","v":0},{"$f":"+$W13*Energía!AC13*(1-$C13)*1000","v":0},{"$f":"+SUMPRODUCT(Z13:AC13,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T13*$X13*12*1000*(1-$C13),AM13)","v":12576.539869361019},{"$f":"+Potencia!U13*$X13*12*1000*(1-$C13)","v":17774.705146428838},{"$f":"+Potencia!V13*$X13*12*1000*(1-$C13)","v":18571.685829510981},{"$f":"+Potencia!W13*$X13*12*1000*(1-$C13)","v":19452.719470520187},{"$f":"+SUMPRODUCT(AE13:AH13,PremisaCosto!$F$84:$I$84)","v":57291.97611008447},null,"ATH Fuera de Punta Medio",0,12576.539869361019,null,null,{"$f":"+Potencia!T14*$K14*12*1000*(1-$C14)","v":12820.92217186653}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H96","v":"Regular"},{"$f":"+IF(B14=0,0,VLOOKUP(B14,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":1.2976664239176925E-3},null,0,1,null,0,3.03,null,{"$f":"+$J14*Energía!Z14*(1-$C14)*1000","v":0},{"$f":"+$J14*Energía!AA14*(1-$C14)*1000","v":0},{"$f":"+$J14*Energía!AB14*(1-$C14)*1000","v":0},{"$f":"+$J14*Energía!AC14*(1-$C14)*1000","v":0},{"$f":"+SUMPRODUCT(M14:P14,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X14*$K14*12*1000*(1-$C14)","v":46263.153650563596},null,{"$f":"IF(Q14=0,0,(IF($AK$3=1,$E14*$F$4*G14/$Q$11,($E14*$F$4*G14-$AL$11*PremisaCosto!$F$84)/($Q$11-$M$11*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R14=0,0,IF($AK$3=1,$E14*$F$4*H14/$R$11,($E14*$F$4*H14-$AM$11*PremisaCosto!$F$84)/($R$11-$AP$10*PremisaCosto!$F$84)))","v":1.3316572826023036},null,0,4.0349215662849796,null,{"$f":"+IF($AK$3=1,$W14*Energía!Z14*(1-$C14)*1000,AL14)","v":0},{"$f":"+$W14*Energía!AA14*(1-$C14)*1000","v":0},{"$f":"+$W14*Energía!AB14*(1-$C14)*1000","v":0},{"$f":"+$W14*Energía!AC14*(1-$C14)*1000","v":0},{"$f":"+SUMPRODUCT(Z14:AC14,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T14*$X14*12*1000*(1-$C14),AM14)","v":12576.539869361019},{"$f":"+Potencia!U14*$X14*12*1000*(1-$C14)","v":17774.705146428838},{"$f":"+Potencia!V14*$X14*12*1000*(1-$C14)","v":18571.685829510981},{"$f":"+Potencia!W14*$X14*12*1000*(1-$C14)","v":19452.719470520187},{"$f":"+SUMPRODUCT(AE14:AH14,PremisaCosto!$F$84:$I$84)","v":57291.97611008447},null,"ATH Fuera de Punta Bajo",0,12576.539869361019,null,null,{"$f":"+Potencia!T15*$K15*12*1000*(1-$C15)","v":67.078629580953745}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!H97","v":"Regular"},{"$f":"+IF(B15=0,0,VLOOKUP(B15,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.7535378471194158E-6,null,0,1,null,0,12.33,null,{"$f":"+$J15*Energía!Z15*(1-$C15)*1000","v":0},{"$f":"+$J15*Energía!AA15*(1-$C15)*1000","v":0},{"$f":"+$J15*Energía!AB15*(1-$C15)*1000","v":0},{"$f":"+$J15*Energía!AC15*(1-$C15)*1000","v":0},{"$f":"+SUMPRODUCT(M15:P15,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X15*$K15*12*1000*(1-$C15)","v":242.04724943908735},null,{"$f":"IF(Q15=0,0,(IF($AK$3=1,$E15*$F$4*G15/$Q$15,($E15*$F$4*G15-$AL$15*PremisaCosto!$F$84)/($Q$15-$M$15*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R15=0,0,IF($AK$3=1,$E15*$F$4*H15/$R$15,($E15*$F$4*H15-$AM$15*PremisaCosto!$F$84)/($R$15-$AP$14*PremisaCosto!$F$84)))","v":1.3316572826023032},null,0,{"$f":"+U15*K15","v":16.419334294486397},null,{"$f":"+IF($AK$3=1,$W15*Energía!Z15*(1-$C15)*1000,AL15)","v":0},{"$f":"+$W15*Energía!AA15*(1-$C15)*1000","v":0},{"$f":"+$W15*Energía!AB15*(1-$C15)*1000","v":0},{"$f":"+$W15*Energía!AC15*(1-$C15)*1000","v":0},{"$f":"+SUMPRODUCT(Z15:AC15,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T15*$X15*12*1000*(1-$C15),AM15)","v":65.800029670108074},{"$f":"+Potencia!U15*$X15*12*1000*(1-$C15)","v":92.996653941499673},{"$f":"+Potencia!V15*$X15*12*1000*(1-$C15)","v":97.166429820878534},{"$f":"+Potencia!W15*$X15*12*1000*(1-$C15)","v":101.77596792284891},{"$f":"+SUMPRODUCT(AE15:AH15,PremisaCosto!$F$84:$I$84)","v":299.74967416011663},null,"ATD",0,65.800029670108074,null,null,{"$f":"+SUM(AP16:AP18)","v":963653.63568666426}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!H98","v":0},{"$f":"+IF(B16=0,0,VLOOKUP(B16,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.5191378122170111E-2,null,0,0,null,null,null,null,{"$f":"+SUM(M17:M19)","v":0},0,0,0,0,3477258.1578822555,null,{"$f":"IF(Q16=0,0,(IF($AK$3=1,$E16*$F$4*G16/$Q$16,($E16*$F$4*G16-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":0},null,null,0,0,null,{"$f":"+SUM(Z17:Z19)","v":0},{"$f":"+SUM(AA17:AA19)","v":0},{"$f":"+SUM(AB17:AB19)","v":0},{"$f":"+SUM(AC17:AC19)","v":0},{"$f":"+SUM(AD17:AD19)","v":0},945285.23042298667,1335992.7630791429,1395895.890368179,1462116.6551415429,{"$f":"+SUM(AI17:AI19)","v":4306212.9489643984},null,"MTH",0,945285.23042298667,null,null,{"$f":"+Potencia!T17*$K17*12*1000*(1-$C17)","v":148323.74346270258}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!H99","v":"Regular"},{"$f":"+IF(B17=0,0,VLOOKUP(B17,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":2.5191378122170111E-2},null,0,1,null,0,17.04,null,{"$f":"+$J17*Energía!Z17*(1-$C17)*1000","v":0},{"$f":"+$J17*Energía!AA17*(1-$C17)*1000","v":0},{"$f":"+$J17*Energía!AB17*(1-$C17)*1000","v":0},{"$f":"+$J17*Energía!AC17*(1-$C17)*1000","v":0},{"$f":"+SUMPRODUCT(M17:P17,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X17*$K17*12*1000*(1-$C17)","v":535212.99340691615},null,{"$f":"IF(Q17=0,0,(IF($AK$3=1,$E17*$F$4*G17/$Q$16,($E17*$F$4*G17-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R17=0,0,IF($AK$3=1,$E17*$F$4*H17/$R$16,($E17*$F$4*H17-$AM$16*PremisaCosto!$F$84)/($R$16-$AP$15*PremisaCosto!$F$84)))","v":1.3316572826023034},null,0,22.69144009554325,null,{"$f":"+IF($AK$3=1,$W17*Energía!Z17*(1-$C17)*1000,AL17)","v":0},{"$f":"+$W17*Energía!AA17*(1-$C17)*1000","v":0},{"$f":"+$W17*Energía!AB17*(1-$C17)*1000","v":0},{"$f":"+$W17*Energía!AC17*(1-$C17)*1000","v":0},{"$f":"+SUMPRODUCT(Z17:AC17,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T17*$X17*12*1000*(1-$C17),AM17)","v":145496.51329487647},{"$f":"+Potencia!U17*$X17*12*1000*(1-$C17)","v":205633.47713390487},{"$f":"+Potencia!V17*$X17*12*1000*(1-$C17)","v":214853.65309297913},{"$f":"+Potencia!W17*$X17*12*1000*(1-$C17)","v":225046.22785470821},{"$f":"+SUMPRODUCT(AE17:AH17,PremisaCosto!$F$84:$I$84)","v":662804.14568543551},null,"MTH Punta",0,145496.51329487647,null,null,{"$f":"+Potencia!T18*$K18*12*1000*(1-$C18)","v":407664.94611198083}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H100","v":"Regular"},{"$f":"+IF(B18=0,0,VLOOKUP(B18,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E17","v":2.5191378122170111E-2},null,0,1,null,0,2.48,null,{"$f":"+$J18*Energía!Z17*(1-$C18)*1000","v":0},{"$f":"+$J18*Energía!AA17*(1-$C18)*1000","v":0},{"$f":"+$J18*Energía!AB17*(1-$C18)*1000","v":0},{"$f":"+$J18*Energía!AC17*(1-$C18)*1000","v":0},{"$f":"+SUMPRODUCT(M18:P18,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X18*$K18*12*1000*(1-$C18)","v":1471022.5822376697},null,{"$f":"IF(Q18=0,0,(IF($AK$3=1,$E18*$F$4*G18/$Q$16,($E18*$F$4*G18-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R18=0,0,IF($AK$3=1,$E18*$F$4*H18/$R$16,($E18*$F$4*H18-$AM$16*PremisaCosto!$F$84)/($R$16-$AP$15*PremisaCosto!$F$84)))","v":1.3316572826023034},null,{"$f":"+J18*T18","v":0},{"$f":"+U18*K18","v":3.3025100608537126},null,{"$f":"+IF($AK$3=1,$W18*Energía!Z18*(1-$C18)*1000,AL18)","v":0},{"$f":"+$W18*Energía!AA17*(1-$C18)*1000","v":0},{"$f":"+$W18*Energía!AB17*(1-$C18)*1000","v":0},{"$f":"+$W18*Energía!AC17*(1-$C18)*1000","v":0},{"$f":"+SUMPRODUCT(Z18:AC18,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T18*$X18*12*1000*(1-$C18),AM18)","v":399894.35856405512},{"$f":"+Potencia!U18*$X18*12*1000*(1-$C18)","v":565179.64297261904},{"$f":"+Potencia!V18*$X18*12*1000*(1-$C18)","v":590521.11863759998},{"$f":"+Potencia!W18*$X18*12*1000*(1-$C18)","v":618535.21364341734},{"$f":"+SUMPRODUCT(AE18:AH18,PremisaCosto!$F$84:$I$84)","v":1821704.4016394813},null,"MTH Fuera de Punta Medio",0,399894.35856405512,null,null,{"$f":"+Potencia!T19*$K19*12*1000*(1-$C19)","v":407664.94611198083}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H101","v":"Regular"},{"$f":"+IF(B19=0,0,VLOOKUP(B19,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":2.5191378122170111E-2},null,0,1,null,0,2.48,null,{"$f":"+$J19*Energía!Z19*(1-$C19)*1000","v":0},{"$f":"+$J19*Energía!AA19*(1-$C19)*1000","v":0},{"$f":"+$J19*Energía!AB19*(1-$C19)*1000","v":0},{"$f":"+$J19*Energía!AC19*(1-$C19)*1000","v":0},{"$f":"+SUMPRODUCT(M19:P19,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X19*$K19*12*1000*(1-$C19)","v":1471022.5822376697},null,{"$f":"IF(Q19=0,0,(IF($AK$3=1,$E19*$F$4*G19/$Q$16,($E19*$F$4*G19-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R19=0,0,IF($AK$3=1,$E19*$F$4*H19/$R$16,($E19*$F$4*H19-$AM$16*PremisaCosto!$F$84)/($R$16-$AP$15*PremisaCosto!$F$84)))","v":1.3316572826023034},null,0,3.3025100608537126,null,{"$f":"+IF($AK$3=1,$W19*Energía!Z19*(1-$C19)*1000,AL19)","v":0},{"$f":"+$W19*Energía!AA19*(1-$C19)*1000","v":0},{"$f":"+$W19*Energía!AB19*(1-$C19)*1000","v":0},{"$f":"+$W19*Energía!AC19*(1-$C19)*1000","v":0},{"$f":"+SUMPRODUCT(Z19:AC19,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T19*$X19*12*1000*(1-$C19),AM19)","v":399894.35856405512},{"$f":"+Potencia!U19*$X19*12*1000*(1-$C19)","v":565179.64297261904},{"$f":"+Potencia!V19*$X19*12*1000*(1-$C19)","v":590521.11863759998},{"$f":"+Potencia!W19*$X19*12*1000*(1-$C19)","v":618535.21364341734},{"$f":"+SUMPRODUCT(AE19:AH19,PremisaCosto!$F$84:$I$84)","v":1821704.4016394813},null,"MTH Fuera de Punta Bajo",0,399894.35856405512,null,null,{"$f":"+SUM(AP20,AP31,AP42,AP53,AP64)","v":5097314.5459189089}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!H102","v":0},{"$f":"+IF(B20=0,0,VLOOKUP(B20,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13325824301157685,null,0,1,null,0,0,null,{"$f":"+SUM(M21,M32,M43,M54,M65)","v":0},0,0,0,0,18394123.19987857,null,{"$f":"IF(Q20=0,0,(IF($AK$3=1,$E20*$F$4*G20/$Q$20,($E20*$F$4*G20-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R20=0,0,IF($AK$3=1,$E20*$F$4*H20/$R$20,($E20*$F$4*H20-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":1.3316509381580182},null,0,0,null,{"$f":"+SUM(Z21,Z32,Z43,Z54,Z65)","v":0},{"$f":"+SUM(AA21,AA32,AA43,AA54,AA65)","v":0},{"$f":"+SUM(AB21,AB32,AB43,AB54,AB65)","v":0},{"$f":"+SUM(AC21,AC32,AC43,AC54,AC65)","v":0},{"$f":"+SUM(AD21,AD32,AD43,AD54,AD65)","v":0},5000153.5575406775,7067041.5979948416,7384167.4027074631,7734726.4576687822,{"$f":"+SUM(AI21,AI32,AI43,AI54,AI65)","v":22779157.568504769},null,"MTD",0,5000153.5575406784,null,null,{"$f":"+SUM(AP21:AP30)","v":5097314.5459189089}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H103","v":0},{"$f":"+IF(B21=0,0,VLOOKUP(B21,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.13325824301157685},null,{"$f":"+G20","v":0},{"$f":"+H20","v":1},null,0,16.25,null,{"$f":"+SUM(M22:M31)","v":0},0,0,0,0,18394123.19987857,null,{"$f":"IF(Q21=0,0,(IF($AK$3=1,$E21*$F$4*G21/$Q$20,($E21*$F$4*G21-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R21=0,0,IF($AK$3=1,$E21*$F$4*H21/$R$20,($E21*$F$4*H21-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":1.3316509381580182},null,{"$f":"+W22","v":0},{"$f":"+X22","v":21.639327745067796},null,{"$f":"+SUM(Z22:Z31)","v":0},{"$f":"+SUM(AA22:AA31)","v":0},{"$f":"+SUM(AB22:AB31)","v":0},{"$f":"+SUM(AC22:AC31)","v":0},{"$f":"+SUM(AD22:AD31)","v":0},5000153.5575406775,7067041.5979948416,7384167.4027074631,7734726.4576687822,{"$f":"+SUM(AI22:AI31)","v":22779157.568504769},null,"MTD_1 (0-10,000)",0,0,null,null,{"$f":"+Potencia!T22*$K22*12*1000*(1-$C22)","v":4999456.1809707079}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!H104","v":"Regular"},{"$f":"+IF(B22=0,0,VLOOKUP(B22,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E21","v":0.13325824301157685},null,{"$f":"+G20","v":0},{"$f":"+H20","v":1},null,{"$f":"+J21","v":0},{"$f":"+K21","v":16.25},null,{"$f":"+$J22*Energía!Z22*(1-$C22)*1000","v":0},{"$f":"+$J22*Energía!AA22*(1-$C22)*1000","v":0},{"$f":"+$J22*Energía!AB22*(1-$C22)*1000","v":0},{"$f":"+$J22*Energía!AC22*(1-$C22)*1000","v":0},{"$f":"+SUMPRODUCT(M22:P22,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X22*$K22*12*1000*(1-$C22)","v":18040963.596172556},null,{"$f":"IF(Q22=0,0,(IF($AK$3=1,$E22*$F$4*G22/$Q$20,($E22*$F$4*G22-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R22=0,0,IF($AK$3=1,$E22*$F$4*H22/$R$20,($E22*$F$4*H22-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":1.3316509381580182},null,0,21.639327745067796,null,{"$f":"+IF($AK$3=1,$W22*Energía!Z22*(1-$C22)*1000,AL22)","v":0},{"$f":"+$W22*Energía!AA22*(1-$C22)*1000","v":0},{"$f":"+$W22*Energía!AB22*(1-$C22)*1000","v":0},{"$f":"+$W22*Energía!AC22*(1-$C22)*1000","v":0},{"$f":"+SUMPRODUCT(Z22:AC22,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T22*$X22*12*1000*(1-$C22),AM22)","v":4904160.4915331369},{"$f":"+Potencia!U22*$X22*12*1000*(1-$C22)","v":6931360.6430671969},{"$f":"+Potencia!V22*$X22*12*1000*(1-$C22)","v":7242389.9377324451},{"$f":"+Potencia!W22*$X22*12*1000*(1-$C22)","v":7586210.13452789},{"$f":"+SUMPRODUCT(AE22:AH22,PremisaCosto!$F$84:$I$84)","v":22341804.422464889},null,"MTD_1 Regular",0,4904160.4915331369,null,null,{"$f":"+Potencia!T23*$K23*12*1000*(1-$C23)","v":96675.25390155791}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!H105","v":"Agro"},{"$f":"+IF(B23=0,0,VLOOKUP(B23,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.13325824301157685,null,{"$f":"+G22","v":0},{"$f":"+H22","v":1},null,{"$f":"+J22","v":0},16.25,null,{"$f":"+$J23*Energía!Z23*(1-$C23)*1000","v":0},{"$f":"+$J23*Energía!AA23*(1-$C23)*1000","v":0},{"$f":"+$J23*Energía!AB23*(1-$C23)*1000","v":0},{"$f":"+$J23*Energía!AC23*(1-$C23)*1000","v":0},{"$f":"+SUMPRODUCT(M23:P23,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X23*$K23*12*1000*(1-$C23)","v":348844.02740305336},null,{"$f":"IF(Q23=0,0,(IF($AK$3=1,$E23*$F$4*G23/$Q$20,($E23*$F$4*G23-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R23=0,0,IF($AK$3=1,$E23*$F$4*H23/$R$20,($E23*$F$4*H23-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":1.3316509381580182},null,0,21.639327745067796,null,{"$f":"+IF($AK$3=1,$W23*Energía!Z23*(1-$C23)*1000,AL23)","v":0},{"$f":"+$W23*Energía!AA23*(1-$C23)*1000","v":0},{"$f":"+$W23*Energía!AB23*(1-$C23)*1000","v":0},{"$f":"+$W23*Energía!AC23*(1-$C23)*1000","v":0},{"$f":"+SUMPRODUCT(Z23:AC23,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T23*$X23*12*1000*(1-$C23),AM23)","v":94832.50649017356},{"$f":"+Potencia!U23*$X23*12*1000*(1-$C23)","v":134028.26435832173},{"$f":"+Potencia!V23*$X23*12*1000*(1-$C23)","v":140037.81201611061},{"$f":"+Potencia!W23*$X23*12*1000*(1-$C23)","v":146681.15201938941},{"$f":"+SUMPRODUCT(AE23:AH23,PremisaCosto!$F$84:$I$84)","v":432004.45591049932},null,"MTD_1 Agro",0,94832.50649017356,null,null,{"$f":"+Potencia!T24*$K24*12*1000*(1-$C24)","v":0}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!H106","v":"Jub. 1"},{"$f":"+IF(B24=0,0,VLOOKUP(B24,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13325824301157685,null,0,{"$f":"+H23","v":1},null,0,16.25,null,{"$f":"+$J24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AC24*(1-$C24)*1000","v":0},{"$f":"+SUMPRODUCT(M24:P24,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X24*$K24*12*1000*(1-$C24)","v":0},null,{"$f":"IF(Q24=0,0,(IF($AK$3=1,$E24*$F$4*G24/$Q$20,($E24*$F$4*G24-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R24=0,0,IF($AK$3=1,$E24*$F$4*H24/$R$20,($E24*$F$4*H24-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W24*Energía!Z24*(1-$C24)*1000,AL24)","v":0},{"$f":"+$W24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AC24*(1-$C24)*1000","v":0},{"$f":"+SUMPRODUCT(Z24:AC24,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T24*$X24*12*1000*(1-$C24),AM24)","v":0},{"$f":"+Potencia!U24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!V24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!W24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+SUMPRODUCT(AE24:AH24,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 Jub. 1",0,0,null,null,{"$f":"+Potencia!T25*$K25*12*1000*(1-$C25)","v":1183.1110466425887}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!H107","v":"Jub. 2"},{"$f":"+IF(B25=0,0,VLOOKUP(B25,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13325824301157685,null,0,1,null,0,16.25,null,{"$f":"+$J25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+SUMPRODUCT(M25:P25,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X25*$K25*12*1000*(1-$C25)","v":4315.576302958877},null,{"$f":"IF(Q25=0,0,(IF($AK$3=1,$E25*$F$4*G25/$Q$20,($E25*$F$4*G25-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R25=0,0,IF($AK$3=1,$E25*$F$4*H25/$R$20,($E25*$F$4*H25-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":1.3316509381580182},null,0,21.639327745067796,null,{"$f":"+IF($AK$3=1,$W25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000,AL25)","v":0},{"$f":"+$W25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$W25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$W25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+SUMPRODUCT(Z25:AC25,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T25*$X25*12*1000*(1-$C25),AM25)","v":1160.559517367052},{"$f":"+Potencia!U25*$X25*12*1000*(1-$C25)","v":1652.6905693221174},{"$f":"+Potencia!V25*$X25*12*1000*(1-$C25)","v":1739.6529589073562},{"$f":"+Potencia!W25*$X25*12*1000*(1-$C25)","v":1835.1711215036587},{"$f":"+SUMPRODUCT(AE25:AH25,PremisaCosto!$F$84:$I$84)","v":5348.6901293800793},null,"MTD_1 Jub. 2",0,1160.559517367052,null,null,{"$f":"+Potencia!T26*$K26*12*1000*(1-$C26)","v":0}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!H108","v":"Político"},{"$f":"+IF(B26=0,0,VLOOKUP(B26,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.13325824301157685,null,0,1,null,0,16.25,null,{"$f":"+$J26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AC26*(1-$C26)*1000","v":0},{"$f":"+SUMPRODUCT(M26:P26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X26*$K26*12*1000*(1-$C26)","v":0},null,{"$f":"IF(Q26=0,0,(IF($AK$3=1,$E26*$F$4*G26/$Q$20,($E26*$F$4*G26-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R26=0,0,IF($AK$3=1,$E26*$F$4*H26/$R$20,($E26*$F$4*H26-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W26*Energía!Z26*(1-$C26)*1000,AL26)","v":0},{"$f":"+$W26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AC26*(1-$C26)*1000","v":0},{"$f":"+SUMPRODUCT(Z26:AC26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T26*$X26*12*1000*(1-$C26),AM26)","v":0},{"$f":"+Potencia!U26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!V26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!W26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+SUMPRODUCT(AE26:AH26,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 Político",0,0,null,null,{"$f":"+Potencia!T27*$K27*12*1000*(1-$C27)","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!H109","v":"x1"},{"$f":"+IF(B27=0,0,VLOOKUP(B27,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13325824301157685,null,0,1,null,0,16.25,null,{"$f":"+$J27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AC27*(1-$C27)*1000","v":0},{"$f":"+SUMPRODUCT(M27:P27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X27*$K27*12*1000*(1-$C27)","v":0},null,{"$f":"IF(Q27=0,0,(IF($AK$3=1,$E27*$F$4*G27/$Q$20,($E27*$F$4*G27-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R27=0,0,IF($AK$3=1,$E27*$F$4*H27/$R$20,($E27*$F$4*H27-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W27*Energía!Z27*(1-$C27)*1000,AL27)","v":0},{"$f":"+$W27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AC27*(1-$C27)*1000","v":0},{"$f":"+SUMPRODUCT(Z27:AC27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T27*$X27*12*1000*(1-$C27),AM27)","v":0},{"$f":"+Potencia!U27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!V27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!W27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+SUMPRODUCT(AE27:AH27,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 x1",0,0,null,null,{"$f":"+Potencia!T28*$K28*12*1000*(1-$C28)","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!H110","v":"x2"},{"$f":"+IF(B28=0,0,VLOOKUP(B28,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13325824301157685,null,0,1,null,0,16.25,null,{"$f":"+$J28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+SUMPRODUCT(M28:P28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X28*$K28*12*1000*(1-$C28)","v":0},null,{"$f":"IF(Q28=0,0,(IF($AK$3=1,$E28*$F$4*G28/$Q$20,($E28*$F$4*G28-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R28=0,0,IF($AK$3=1,$E28*$F$4*H28/$R$20,($E28*$F$4*H28-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000,AL28)","v":0},{"$f":"+$W28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+SUMPRODUCT(Z28:AC28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T28*$X28*12*1000*(1-$C28),AM28)","v":0},{"$f":"+Potencia!U28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!V28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!W28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+SUMPRODUCT(AE28:AH28,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 x2",0,0,null,null,{"$f":"+Potencia!T29*$K29*12*1000*(1-$C29)","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!H111","v":"Discap."},{"$f":"+IF(B29=0,0,VLOOKUP(B29,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13325824301157685,null,0,1,null,0,16.25,null,{"$f":"+$J29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AC29*(1-$C29)*1000","v":0},{"$f":"+SUMPRODUCT(M29:P29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X29*$K29*12*1000*(1-$C29)","v":0},null,{"$f":"IF(Q29=0,0,(IF($AK$3=1,$E29*$F$4*G29/$Q$20,($E29*$F$4*G29-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R29=0,0,IF($AK$3=1,$E29*$F$4*H29/$R$20,($E29*$F$4*H29-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W29*Energía!Z29*(1-$C29)*1000,AL29)","v":0},{"$f":"+$W29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AC29*(1-$C29)*1000","v":0},{"$f":"+SUMPRODUCT(Z29:AC29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T29*$X29*12*1000*(1-$C29),AM29)","v":0},{"$f":"+Potencia!U29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!V29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!W29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+SUMPRODUCT(AE29:AH29,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 Discap.",0,0,null,null,{"$f":"+Potencia!T30*$K30*12*1000*(1-$C30)","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H112","v":"Discapacitados 601-más"},{"$f":"+IF(B30=0,0,VLOOKUP(B30,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13325824301157685,null,0,1,null,0,16.25,null,{"$f":"+$J30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+SUMPRODUCT(M30:P30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X30*$K30*12*1000*(1-$C30)","v":0},null,{"$f":"IF(Q30=0,0,(IF($AK$3=1,$E30*$F$4*G30/$Q$20,($E30*$F$4*G30-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R30=0,0,IF($AK$3=1,$E30*$F$4*H30/$R$20,($E30*$F$4*H30-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000,AL30)","v":0},{"$f":"+$W30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+SUMPRODUCT(Z30:AC30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T30*$X30*12*1000*(1-$C30),AM30)","v":0},{"$f":"+Potencia!U30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!V30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!W30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+SUMPRODUCT(AE30:AH30,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T31*$K31*12*1000*(1-$C31)","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H113","v":"Cruz Roja"},{"$f":"+IF(B31=0,0,VLOOKUP(B31,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.13325824301157685,null,0,1,null,0,16.25,null,{"$f":"+$J31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AC31*(1-$C31)*1000","v":0},{"$f":"+SUMPRODUCT(M31:P31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X31*$K31*12*1000*(1-$C31)","v":0},null,{"$f":"IF(Q31=0,0,(IF($AK$3=1,$E31*$F$4*G31/$Q$20,($E31*$F$4*G31-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R31=0,0,IF($AK$3=1,$E31*$F$4*H31/$R$20,($E31*$F$4*H31-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W31*Energía!Z31*(1-$C31)*1000,AL31)","v":0},{"$f":"+$W31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AC31*(1-$C31)*1000","v":0},{"$f":"+SUMPRODUCT(Z31:AC31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T31*$X31*12*1000*(1-$C31),AM31)","v":0},{"$f":"+Potencia!U31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!V31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!W31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+SUMPRODUCT(AE31:AH31,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP32:AP41)","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H114","v":0},{"$f":"+IF(B32=0,0,VLOOKUP(B32,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13325824301157685,null,0,1,null,0,16.25,null,{"$f":"+SUM(M33:M42)","v":0},0,0,0,0,0,null,{"$f":"IF(Q32=0,0,(IF($AK$3=1,$E32*$F$4*G32/$Q$20,($E32*$F$4*G32-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R32=0,0,IF($AK$3=1,$E32*$F$4*H32/$R$20,($E32*$F$4*H32-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,{"$f":"+W33","v":0},{"$f":"+X33","v":0},null,{"$f":"+SUM(Z33:Z42)","v":0},{"$f":"+SUM(AA33:AA42)","v":0},{"$f":"+SUM(AB33:AB42)","v":0},{"$f":"+SUM(AC33:AC42)","v":0},{"$f":"+SUM(AD33:AD42)","v":0},0,0,0,0,{"$f":"+SUM(AI33:AI42)","v":0},null,"MTD_2 (10,001-30,000)",0,0,null,null,{"$f":"+Potencia!T33*$K33*12*1000*(1-$C33)","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!H115","v":"Regular"},{"$f":"+IF(B33=0,0,VLOOKUP(B33,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13325824301157685,null,0,1,null,{"$f":"+J32","v":0},{"$f":"+K32","v":16.25},null,{"$f":"+($J33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$J22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$J22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$J22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$J22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+SUMPRODUCT(M33:P33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X33*$K33*12*1000*(1-$C33)","v":0},null,{"$f":"IF(Q33=0,0,(IF($AK$3=1,$E33*$F$4*G33/$Q$20,($E33*$F$4*G33-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R33=0,0,IF($AK$3=1,$E33*$F$4*H33/$R$20,($E33*$F$4*H33-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$W22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$W22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$W22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$W22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+SUMPRODUCT(Z33:AC33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T33*$X33*12*1000*(1-$C33),AM33)","v":0},{"$f":"+Potencia!U33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!V33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!W33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+SUMPRODUCT(AE33:AH33,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Regular",0,0,null,null,{"$f":"+Potencia!T34*$K34*12*1000*(1-$C34)","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!H116","v":"Agro"},{"$f":"+IF(B34=0,0,VLOOKUP(B34,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.13325824301157685,null,0,1,null,{"$f":"+J33","v":0},16.25,null,{"$f":"+($J34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$J23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$J23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$J23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$J23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+SUMPRODUCT(M34:P34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X34*$K34*12*1000*(1-$C34)","v":0},null,{"$f":"IF(Q34=0,0,(IF($AK$3=1,$E34*$F$4*G34/$Q$20,($E34*$F$4*G34-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R34=0,0,IF($AK$3=1,$E34*$F$4*H34/$R$20,($E34*$F$4*H34-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$W23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$W23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$W23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$W23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+SUMPRODUCT(Z34:AC34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T34*$X34*12*1000*(1-$C34),AM34)","v":0},{"$f":"+Potencia!U34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!V34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!W34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+SUMPRODUCT(AE34:AH34,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Agro",0,0,null,null,{"$f":"+Potencia!T35*$K35*12*1000*(1-$C35)","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!H117","v":"Jub. 1"},{"$f":"+IF(B35=0,0,VLOOKUP(B35,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13325824301157685,null,0,1,null,0,16.25,null,{"$f":"+($J35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$J24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$J24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$J24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$J24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+SUMPRODUCT(M35:P35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X35*$K35*12*1000*(1-$C35)","v":0},null,{"$f":"IF(Q35=0,0,(IF($AK$3=1,$E35*$F$4*G35/$Q$20,($E35*$F$4*G35-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R35=0,0,IF($AK$3=1,$E35*$F$4*H35/$R$20,($E35*$F$4*H35-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$W24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$W24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$W24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$W24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+SUMPRODUCT(Z35:AC35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T35*$X35*12*1000*(1-$C35),AM35)","v":0},{"$f":"+Potencia!U35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!V35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!W35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+SUMPRODUCT(AE35:AH35,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Jub. 1",0,0,null,null,{"$f":"+Potencia!T36*$K36*12*1000*(1-$C36)","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!H118","v":"Jub. 2"},{"$f":"+IF(B36=0,0,VLOOKUP(B36,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13325824301157685,null,0,{"$f":"+H35","v":1},null,0,16.25,null,{"$f":"+($J36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$J25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$J25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$J25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$J25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+SUMPRODUCT(M36:P36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X36*$K36*12*1000*(1-$C36)","v":0},null,{"$f":"IF(Q36=0,0,(IF($AK$3=1,$E36*$F$4*G36/$Q$20,($E36*$F$4*G36-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R36=0,0,IF($AK$3=1,$E36*$F$4*H36/$R$20,($E36*$F$4*H36-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$W25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$W25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$W25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$W25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+SUMPRODUCT(Z36:AC36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T36*$X36*12*1000*(1-$C36),AM36)","v":0},{"$f":"+Potencia!U36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!V36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!W36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+SUMPRODUCT(AE36:AH36,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Jub. 2",0,0,null,null,{"$f":"+Potencia!T37*$K37*12*1000*(1-$C37)","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!H119","v":"Político"},{"$f":"+IF(B37=0,0,VLOOKUP(B37,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.13325824301157685,null,0,1,null,0,16.25,null,{"$f":"+($J37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$J26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$J26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$J26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$J26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+SUMPRODUCT(M37:P37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X37*$K37*12*1000*(1-$C37)","v":0},null,{"$f":"IF(Q37=0,0,(IF($AK$3=1,$E37*$F$4*G37/$Q$20,($E37*$F$4*G37-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R37=0,0,IF($AK$3=1,$E37*$F$4*H37/$R$20,($E37*$F$4*H37-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$W26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$W26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$W26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$W26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+SUMPRODUCT(Z37:AC37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T37*$X37*12*1000*(1-$C37),AM37)","v":0},{"$f":"+Potencia!U37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!V37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!W37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+SUMPRODUCT(AE37:AH37,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Político",0,0,null,null,{"$f":"+Potencia!T38*$K38*12*1000*(1-$C38)","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!H120","v":"x1"},{"$f":"+IF(B38=0,0,VLOOKUP(B38,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13325824301157685,null,0,1,null,0,16.25,null,{"$f":"+($J38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$J27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$J27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$J27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$J27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+SUMPRODUCT(M38:P38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X38*$K38*12*1000*(1-$C38)","v":0},null,{"$f":"IF(Q38=0,0,(IF($AK$3=1,$E38*$F$4*G38/$Q$20,($E38*$F$4*G38-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R38=0,0,IF($AK$3=1,$E38*$F$4*H38/$R$20,($E38*$F$4*H38-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$W27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$W27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$W27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$W27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+SUMPRODUCT(Z38:AC38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T38*$X38*12*1000*(1-$C38),AM38)","v":0},{"$f":"+Potencia!U38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!V38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!W38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+SUMPRODUCT(AE38:AH38,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 x1",0,0,null,null,{"$f":"+Potencia!T39*$K39*12*1000*(1-$C39)","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!H121","v":"x2"},{"$f":"+IF(B39=0,0,VLOOKUP(B39,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13325824301157685,null,0,1,null,0,16.25,null,{"$f":"+($J39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$J28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$J28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$J28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$J28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+SUMPRODUCT(M39:P39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X39*$K39*12*1000*(1-$C39)","v":0},null,{"$f":"IF(Q39=0,0,(IF($AK$3=1,$E39*$F$4*G39/$Q$20,($E39*$F$4*G39-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R39=0,0,IF($AK$3=1,$E39*$F$4*H39/$R$20,($E39*$F$4*H39-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$W28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$W28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$W28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$W28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+SUMPRODUCT(Z39:AC39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T39*$X39*12*1000*(1-$C39),AM39)","v":0},{"$f":"+Potencia!U39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!V39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!W39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+SUMPRODUCT(AE39:AH39,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 x2",0,0,null,null,{"$f":"+Potencia!T40*$K40*12*1000*(1-$C40)","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!H122","v":"Discap."},{"$f":"+IF(B40=0,0,VLOOKUP(B40,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13325824301157685,null,0,1,null,0,16.25,null,{"$f":"+($J40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$J29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$J29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$J29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$J29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+SUMPRODUCT(M40:P40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X40*$K40*12*1000*(1-$C40)","v":0},null,{"$f":"IF(Q40=0,0,(IF($AK$3=1,$E40*$F$4*G40/$Q$20,($E40*$F$4*G40-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R40=0,0,IF($AK$3=1,$E40*$F$4*H40/$R$20,($E40*$F$4*H40-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$W29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$W29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$W29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$W29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+SUMPRODUCT(Z40:AC40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T40*$X40*12*1000*(1-$C40),AM40)","v":0},{"$f":"+Potencia!U40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!V40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!W40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+SUMPRODUCT(AE40:AH40,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Discap.",0,0,null,null,{"$f":"+Potencia!T41*$K41*12*1000*(1-$C41)","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H123","v":"Discapacitados 601-más"},{"$f":"+IF(B41=0,0,VLOOKUP(B41,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13325824301157685,null,0,1,null,0,16.25,null,{"$f":"+($J41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$J30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$J30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$J30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$J30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+SUMPRODUCT(M41:P41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X41*$K41*12*1000*(1-$C41)","v":0},null,{"$f":"IF(Q41=0,0,(IF($AK$3=1,$E41*$F$4*G41/$Q$20,($E41*$F$4*G41-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R41=0,0,IF($AK$3=1,$E41*$F$4*H41/$R$20,($E41*$F$4*H41-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$W30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$W30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$W30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$W30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+SUMPRODUCT(Z41:AC41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T41*$X41*12*1000*(1-$C41),AM41)","v":0},{"$f":"+Potencia!U41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!V41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!W41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+SUMPRODUCT(AE41:AH41,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T42*$K42*12*1000*(1-$C42)","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H124","v":"Cruz Roja"},{"$f":"+IF(B42=0,0,VLOOKUP(B42,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.13325824301157685,null,0,1,null,0,16.25,null,{"$f":"+($J42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$J31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$J31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$J31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$J31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+SUMPRODUCT(M42:P42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X42*$K42*12*1000*(1-$C42)","v":0},null,{"$f":"IF(Q42=0,0,(IF($AK$3=1,$E42*$F$4*G42/$Q$20,($E42*$F$4*G42-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R42=0,0,IF($AK$3=1,$E42*$F$4*H42/$R$20,($E42*$F$4*H42-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$W31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$W31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$W31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$W31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+SUMPRODUCT(Z42:AC42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T42*$X42*12*1000*(1-$C42),AM42)","v":0},{"$f":"+Potencia!U42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!V42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!W42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+SUMPRODUCT(AE42:AH42,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP43:AP52)","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H125","v":0},{"$f":"+IF(B43=0,0,VLOOKUP(B43,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13325824301157685,null,0,1,null,0,16.25,null,{"$f":"+SUM(M44:M53)","v":0},0,0,0,0,0,null,{"$f":"IF(Q43=0,0,(IF($AK$3=1,$E43*$F$4*G43/$Q$20,($E43*$F$4*G43-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R43=0,0,IF($AK$3=1,$E43*$F$4*H43/$R$20,($E43*$F$4*H43-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z44:Z53)","v":0},{"$f":"+SUM(AA44:AA53)","v":0},{"$f":"+SUM(AB44:AB53)","v":0},{"$f":"+SUM(AC44:AC53)","v":0},{"$f":"+SUM(AD44:AD53)","v":0},0,0,0,0,{"$f":"+SUM(AI44:AI53)","v":0},null,"MTD_3 (30,001-50,000)",0,0,null,null,{"$f":"+Potencia!T44*$K44*12*1000*(1-$C44)","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!H126","v":"Regular"},{"$f":"+IF(B44=0,0,VLOOKUP(B44,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13325824301157685,null,0,1,null,{"$f":"+J43","v":0},{"$f":"+K43","v":16.25},null,{"$f":"+($J44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$J22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$J22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$J22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$J22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+SUMPRODUCT(M44:P44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X44*$K44*12*1000*(1-$C44)","v":0},null,{"$f":"IF(Q44=0,0,(IF($AK$3=1,$E44*$F$4*G44/$Q$20,($E44*$F$4*G44-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R44=0,0,IF($AK$3=1,$E44*$F$4*H44/$R$20,($E44*$F$4*H44-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$W22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$W22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$W22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$W22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+SUMPRODUCT(Z44:AC44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T44*$X44*12*1000*(1-$C44),AM44)","v":0},{"$f":"+Potencia!U44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!V44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!W44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+SUMPRODUCT(AE44:AH44,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Regular",0,0,null,null,{"$f":"+Potencia!T45*$K45*12*1000*(1-$C45)","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!H127","v":"Agro"},{"$f":"+IF(B45=0,0,VLOOKUP(B45,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.13325824301157685,null,0,1,null,{"$f":"+J44","v":0},16.25,null,{"$f":"+($J45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$J23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$J23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$J23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$J23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+SUMPRODUCT(M45:P45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X45*$K45*12*1000*(1-$C45)","v":0},null,{"$f":"IF(Q45=0,0,(IF($AK$3=1,$E45*$F$4*G45/$Q$20,($E45*$F$4*G45-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R45=0,0,IF($AK$3=1,$E45*$F$4*H45/$R$20,($E45*$F$4*H45-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$W23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$W23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$W23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$W23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+SUMPRODUCT(Z45:AC45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T45*$X45*12*1000*(1-$C45),AM45)","v":0},{"$f":"+Potencia!U45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!V45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!W45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+SUMPRODUCT(AE45:AH45,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Agro",0,0,null,null,{"$f":"+Potencia!T46*$K46*12*1000*(1-$C46)","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!H128","v":"Jub. 1"},{"$f":"+IF(B46=0,0,VLOOKUP(B46,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,{"$f":"+E45","v":0.13325824301157685},null,0,1,null,0,16.25,null,{"$f":"+($J46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$J24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$J24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$J24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$J24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+SUMPRODUCT(M46:P46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X46*$K46*12*1000*(1-$C46)","v":0},null,{"$f":"IF(Q46=0,0,(IF($AK$3=1,$E46*$F$4*G46/$Q$20,($E46*$F$4*G46-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R46=0,0,IF($AK$3=1,$E46*$F$4*H46/$R$20,($E46*$F$4*H46-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$W24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$W24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$W24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$W24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+SUMPRODUCT(Z46:AC46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T46*$X46*12*1000*(1-$C46),AM46)","v":0},{"$f":"+Potencia!U46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!V46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!W46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+SUMPRODUCT(AE46:AH46,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Jub. 1",0,0,null,null,{"$f":"+Potencia!T47*$K47*12*1000*(1-$C47)","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!H129","v":"Jub. 2"},{"$f":"+IF(B47=0,0,VLOOKUP(B47,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13325824301157685,null,0,1,null,0,16.25,null,{"$f":"+($J47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$J25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$J25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$J25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$J25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+SUMPRODUCT(M47:P47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X47*$K47*12*1000*(1-$C47)","v":0},null,{"$f":"IF(Q47=0,0,(IF($AK$3=1,$E47*$F$4*G47/$Q$20,($E47*$F$4*G47-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R47=0,0,IF($AK$3=1,$E47*$F$4*H47/$R$20,($E47*$F$4*H47-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$W25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$W25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$W25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$W25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+SUMPRODUCT(Z47:AC47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T47*$X47*12*1000*(1-$C47),AM47)","v":0},{"$f":"+Potencia!U47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!V47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!W47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+SUMPRODUCT(AE47:AH47,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Jub. 2",0,0,null,null,{"$f":"+Potencia!T48*$K48*12*1000*(1-$C48)","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!H130","v":"Político"},{"$f":"+IF(B48=0,0,VLOOKUP(B48,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.13325824301157685,null,0,1,null,0,16.25,null,{"$f":"+($J48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$J26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$J26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$J26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$J26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+SUMPRODUCT(M48:P48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X48*$K48*12*1000*(1-$C48)","v":0},null,{"$f":"IF(Q48=0,0,(IF($AK$3=1,$E48*$F$4*G48/$Q$20,($E48*$F$4*G48-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R48=0,0,IF($AK$3=1,$E48*$F$4*H48/$R$20,($E48*$F$4*H48-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$W26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$W26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$W26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$W26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+SUMPRODUCT(Z48:AC48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T48*$X48*12*1000*(1-$C48),AM48)","v":0},{"$f":"+Potencia!U48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!V48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!W48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+SUMPRODUCT(AE48:AH48,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Político",0,0,null,null,{"$f":"+Potencia!T49*$K49*12*1000*(1-$C49)","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!H131","v":"x1"},{"$f":"+IF(B49=0,0,VLOOKUP(B49,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13325824301157685,null,0,{"$f":"+H48","v":1},null,0,16.25,null,{"$f":"+($J49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$J27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$J27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$J27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$J27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+SUMPRODUCT(M49:P49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X49*$K49*12*1000*(1-$C49)","v":0},null,{"$f":"IF(Q49=0,0,(IF($AK$3=1,$E49*$F$4*G49/$Q$20,($E49*$F$4*G49-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R49=0,0,IF($AK$3=1,$E49*$F$4*H49/$R$20,($E49*$F$4*H49-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$W27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$W27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$W27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$W27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+SUMPRODUCT(Z49:AC49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T49*$X49*12*1000*(1-$C49),AM49)","v":0},{"$f":"+Potencia!U49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!V49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!W49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+SUMPRODUCT(AE49:AH49,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 x1",0,0,null,null,{"$f":"+Potencia!T50*$K50*12*1000*(1-$C50)","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!H132","v":"x2"},{"$f":"+IF(B50=0,0,VLOOKUP(B50,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13325824301157685,null,0,1,null,0,16.25,null,{"$f":"+($J50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$J28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$J28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$J28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$J28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+SUMPRODUCT(M50:P50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X50*$K50*12*1000*(1-$C50)","v":0},null,{"$f":"IF(Q50=0,0,(IF($AK$3=1,$E50*$F$4*G50/$Q$20,($E50*$F$4*G50-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R50=0,0,IF($AK$3=1,$E50*$F$4*H50/$R$20,($E50*$F$4*H50-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$W28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$W28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$W28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$W28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+SUMPRODUCT(Z50:AC50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T50*$X50*12*1000*(1-$C50),AM50)","v":0},{"$f":"+Potencia!U50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!V50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!W50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+SUMPRODUCT(AE50:AH50,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 x2",0,0,null,null,{"$f":"+Potencia!T51*$K51*12*1000*(1-$C51)","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!H133","v":"Discap."},{"$f":"+IF(B51=0,0,VLOOKUP(B51,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13325824301157685,null,0,1,null,0,16.25,null,{"$f":"+($J51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$J29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$J29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$J29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$J29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+SUMPRODUCT(M51:P51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X51*$K51*12*1000*(1-$C51)","v":0},null,{"$f":"IF(Q51=0,0,(IF($AK$3=1,$E51*$F$4*G51/$Q$20,($E51*$F$4*G51-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R51=0,0,IF($AK$3=1,$E51*$F$4*H51/$R$20,($E51*$F$4*H51-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$W29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$W29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$W29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$W29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+SUMPRODUCT(Z51:AC51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T51*$X51*12*1000*(1-$C51),AM51)","v":0},{"$f":"+Potencia!U51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!V51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!W51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+SUMPRODUCT(AE51:AH51,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Discap.",0,0,null,null,{"$f":"+Potencia!T52*$K52*12*1000*(1-$C52)","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H134","v":"Discapacitados 601-más"},{"$f":"+IF(B52=0,0,VLOOKUP(B52,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13325824301157685,null,0,1,null,0,16.25,null,{"$f":"+($J52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$J30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$J30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$J30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$J30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+SUMPRODUCT(M52:P52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X52*$K52*12*1000*(1-$C52)","v":0},null,{"$f":"IF(Q52=0,0,(IF($AK$3=1,$E52*$F$4*G52/$Q$20,($E52*$F$4*G52-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R52=0,0,IF($AK$3=1,$E52*$F$4*H52/$R$20,($E52*$F$4*H52-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$W30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$W30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$W30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$W30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+SUMPRODUCT(Z52:AC52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T52*$X52*12*1000*(1-$C52),AM52)","v":0},{"$f":"+Potencia!U52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!V52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!W52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+SUMPRODUCT(AE52:AH52,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T53*$K53*12*1000*(1-$C53)","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H135","v":"Cruz Roja"},{"$f":"+IF(B53=0,0,VLOOKUP(B53,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.13325824301157685,null,0,1,null,0,16.25,null,{"$f":"+($J53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$J31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$J31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$J31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$J31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+SUMPRODUCT(M53:P53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X53*$K53*12*1000*(1-$C53)","v":0},null,{"$f":"IF(Q53=0,0,(IF($AK$3=1,$E53*$F$4*G53/$Q$20,($E53*$F$4*G53-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R53=0,0,IF($AK$3=1,$E53*$F$4*H53/$R$20,($E53*$F$4*H53-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$W31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$W31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$W31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$W31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+SUMPRODUCT(Z53:AC53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T53*$X53*12*1000*(1-$C53),AM53)","v":0},{"$f":"+Potencia!U53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!V53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!W53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+SUMPRODUCT(AE53:AH53,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP54:AP63)","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H136","v":0},{"$f":"+IF(B54=0,0,VLOOKUP(B54,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13325824301157685,null,0,1,null,0,16.25,null,{"$f":"+SUM(M55:M64)","v":0},0,0,0,0,0,null,{"$f":"IF(Q54=0,0,(IF($AK$3=1,$E54*$F$4*G54/$Q$20,($E54*$F$4*G54-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R54=0,0,IF($AK$3=1,$E54*$F$4*H54/$R$20,($E54*$F$4*H54-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z55:Z64)","v":0},{"$f":"+SUM(AA55:AA64)","v":0},{"$f":"+SUM(AB55:AB64)","v":0},{"$f":"+SUM(AC55:AC64)","v":0},{"$f":"+SUM(AD55:AD64)","v":0},0,0,0,0,{"$f":"+SUM(AI55:AI64)","v":0},null,"MTD_4 (50,001-más)",0,0,null,null,{"$f":"+Potencia!T55*$K55*12*1000*(1-$C55)","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!H137","v":"Regular"},{"$f":"+IF(B55=0,0,VLOOKUP(B55,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13325824301157685,null,0,1,null,{"$f":"+J54","v":0},{"$f":"+K54","v":16.25},null,{"$f":"+($J55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$J22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$J22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$J22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$J22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+SUMPRODUCT(M55:P55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X55*$K55*12*1000*(1-$C55)","v":0},null,{"$f":"IF(Q55=0,0,(IF($AK$3=1,$E55*$F$4*G55/$Q$20,($E55*$F$4*G55-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R55=0,0,IF($AK$3=1,$E55*$F$4*H55/$R$20,($E55*$F$4*H55-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$W22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$W22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$W22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$W22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+SUMPRODUCT(Z55:AC55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T55*$X55*12*1000*(1-$C55),AM55)","v":0},{"$f":"+Potencia!U55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!V55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!W55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+SUMPRODUCT(AE55:AH55,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Regular",0,0,null,null,{"$f":"+Potencia!T56*$K56*12*1000*(1-$C56)","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!H138","v":"Agro"},{"$f":"+IF(B56=0,0,VLOOKUP(B56,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.13325824301157685,null,0,1,null,{"$f":"+J55","v":0},16.25,null,{"$f":"+($J56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$J23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$J23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$J23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$J23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+SUMPRODUCT(M56:P56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X56*$K56*12*1000*(1-$C56)","v":0},null,{"$f":"IF(Q56=0,0,(IF($AK$3=1,$E56*$F$4*G56/$Q$20,($E56*$F$4*G56-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R56=0,0,IF($AK$3=1,$E56*$F$4*H56/$R$20,($E56*$F$4*H56-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$W23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$W23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$W23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$W23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+SUMPRODUCT(Z56:AC56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T56*$X56*12*1000*(1-$C56),AM56)","v":0},{"$f":"+Potencia!U56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!V56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!W56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+SUMPRODUCT(AE56:AH56,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Agro",0,0,null,null,{"$f":"+Potencia!T57*$K57*12*1000*(1-$C57)","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!H139","v":"Jub. 1"},{"$f":"+IF(B57=0,0,VLOOKUP(B57,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13325824301157685,null,0,1,null,0,16.25,null,{"$f":"+($J57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$J24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$J24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$J24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$J24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+SUMPRODUCT(M57:P57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X57*$K57*12*1000*(1-$C57)","v":0},null,{"$f":"IF(Q57=0,0,(IF($AK$3=1,$E57*$F$4*G57/$Q$20,($E57*$F$4*G57-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R57=0,0,IF($AK$3=1,$E57*$F$4*H57/$R$20,($E57*$F$4*H57-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$W24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$W24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$W24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$W24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+SUMPRODUCT(Z57:AC57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T57*$X57*12*1000*(1-$C57),AM57)","v":0},{"$f":"+Potencia!U57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!V57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!W57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+SUMPRODUCT(AE57:AH57,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Jub. 1",0,0,null,null,{"$f":"+Potencia!T58*$K58*12*1000*(1-$C58)","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!H140","v":"Jub. 2"},{"$f":"+IF(B58=0,0,VLOOKUP(B58,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13325824301157685,null,0,1,null,0,16.25,null,{"$f":"+($J58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$J25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$J25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$J25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$J25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+SUMPRODUCT(M58:P58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X58*$K58*12*1000*(1-$C58)","v":0},null,{"$f":"IF(Q58=0,0,(IF($AK$3=1,$E58*$F$4*G58/$Q$20,($E58*$F$4*G58-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R58=0,0,IF($AK$3=1,$E58*$F$4*H58/$R$20,($E58*$F$4*H58-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$W25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$W25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$W25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$W25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+SUMPRODUCT(Z58:AC58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T58*$X58*12*1000*(1-$C58),AM58)","v":0},{"$f":"+Potencia!U58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!V58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!W58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+SUMPRODUCT(AE58:AH58,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Jub. 2",0,0,null,null,{"$f":"+Potencia!T59*$K59*12*1000*(1-$C59)","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!H141","v":"Político"},{"$f":"+IF(B59=0,0,VLOOKUP(B59,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.13325824301157685,null,0,{"$f":"+H58","v":1},null,0,16.25,null,{"$f":"+($J59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$J26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$J26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$J26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$J26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+SUMPRODUCT(M59:P59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X59*$K59*12*1000*(1-$C59)","v":0},null,{"$f":"IF(Q59=0,0,(IF($AK$3=1,$E59*$F$4*G59/$Q$20,($E59*$F$4*G59-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R59=0,0,IF($AK$3=1,$E59*$F$4*H59/$R$20,($E59*$F$4*H59-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$W26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$W26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$W26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$W26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+SUMPRODUCT(Z59:AC59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T59*$X59*12*1000*(1-$C59),AM59)","v":0},{"$f":"+Potencia!U59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!V59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!W59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+SUMPRODUCT(AE59:AH59,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Político",0,0,null,null,{"$f":"+Potencia!T60*$K60*12*1000*(1-$C60)","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!H142","v":"x1"},{"$f":"+IF(B60=0,0,VLOOKUP(B60,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13325824301157685,null,0,1,null,0,16.25,null,{"$f":"+($J60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$J27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$J27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$J27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$J27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+SUMPRODUCT(M60:P60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X60*$K60*12*1000*(1-$C60)","v":0},null,{"$f":"IF(Q60=0,0,(IF($AK$3=1,$E60*$F$4*G60/$Q$20,($E60*$F$4*G60-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R60=0,0,IF($AK$3=1,$E60*$F$4*H60/$R$20,($E60*$F$4*H60-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$W27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$W27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$W27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$W27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+SUMPRODUCT(Z60:AC60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T60*$X60*12*1000*(1-$C60),AM60)","v":0},{"$f":"+Potencia!U60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!V60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!W60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+SUMPRODUCT(AE60:AH60,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 x1",0,0,null,null,{"$f":"+Potencia!T61*$K61*12*1000*(1-$C61)","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!H143","v":"x2"},{"$f":"+IF(B61=0,0,VLOOKUP(B61,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13325824301157685,null,0,1,null,0,16.25,null,{"$f":"+($J61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$J28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$J28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$J28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$J28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+SUMPRODUCT(M61:P61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X61*$K61*12*1000*(1-$C61)","v":0},null,{"$f":"IF(Q61=0,0,(IF($AK$3=1,$E61*$F$4*G61/$Q$20,($E61*$F$4*G61-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R61=0,0,IF($AK$3=1,$E61*$F$4*H61/$R$20,($E61*$F$4*H61-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$W28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$W28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$W28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$W28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+SUMPRODUCT(Z61:AC61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T61*$X61*12*1000*(1-$C61),AM61)","v":0},{"$f":"+Potencia!U61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!V61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!W61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+SUMPRODUCT(AE61:AH61,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 x2",0,0,null,null,{"$f":"+Potencia!T62*$K62*12*1000*(1-$C62)","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!H144","v":"Discap."},{"$f":"+IF(B62=0,0,VLOOKUP(B62,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13325824301157685,null,0,1,null,0,16.25,null,{"$f":"+($J62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$J29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$J29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$J29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$J29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+SUMPRODUCT(M62:P62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X62*$K62*12*1000*(1-$C62)","v":0},null,{"$f":"IF(Q62=0,0,(IF($AK$3=1,$E62*$F$4*G62/$Q$20,($E62*$F$4*G62-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R62=0,0,IF($AK$3=1,$E62*$F$4*H62/$R$20,($E62*$F$4*H62-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$W29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$W29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$W29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$W29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+SUMPRODUCT(Z62:AC62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T62*$X62*12*1000*(1-$C62),AM62)","v":0},{"$f":"+Potencia!U62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!V62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!W62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+SUMPRODUCT(AE62:AH62,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Discap.",0,0,null,null,{"$f":"+Potencia!T63*$K63*12*1000*(1-$C63)","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H145","v":"Discapacitados 601-más"},{"$f":"+IF(B63=0,0,VLOOKUP(B63,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13325824301157685,null,0,1,null,0,16.25,null,{"$f":"+($J63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$J30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$J30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$J30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$J30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+SUMPRODUCT(M63:P63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X63*$K63*12*1000*(1-$C63)","v":0},null,{"$f":"IF(Q63=0,0,(IF($AK$3=1,$E63*$F$4*G63/$Q$20,($E63*$F$4*G63-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R63=0,0,IF($AK$3=1,$E63*$F$4*H63/$R$20,($E63*$F$4*H63-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$W30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$W30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$W30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$W30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+SUMPRODUCT(Z63:AC63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T63*$X63*12*1000*(1-$C63),AM63)","v":0},{"$f":"+Potencia!U63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!V63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!W63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+SUMPRODUCT(AE63:AH63,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T64*$K64*12*1000*(1-$C64)","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H146","v":"Cruz Roja"},{"$f":"+IF(B64=0,0,VLOOKUP(B64,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.13325824301157685,null,0,1,null,0,16.25,null,{"$f":"+($J64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$J31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$J31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$J31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$J31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+SUMPRODUCT(M64:P64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X64*$K64*12*1000*(1-$C64)","v":0},null,{"$f":"IF(Q64=0,0,(IF($AK$3=1,$E64*$F$4*G64/$Q$20,($E64*$F$4*G64-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R64=0,0,IF($AK$3=1,$E64*$F$4*H64/$R$20,($E64*$F$4*H64-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$W31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$W31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$W31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$W31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+SUMPRODUCT(Z64:AC64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T64*$X64*12*1000*(1-$C64),AM64)","v":0},{"$f":"+Potencia!U64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!V64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!W64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+SUMPRODUCT(AE64:AH64,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP65:AP74)","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!H147","v":0},{"$f":"+IF(B65=0,0,VLOOKUP(B65,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13325824301157685,null,0,1,null,0,0,null,{"$f":"+SUM(M66:M75)","v":0},0,0,0,0,0,null,{"$f":"IF(Q65=0,0,(IF($AK$3=1,$E65*$F$4*G65/$Q$20,($E65*$F$4*G65-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R65=0,0,IF($AK$3=1,$E65*$F$4*H65/$R$20,($E65*$F$4*H65-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z66:Z75)","v":0},{"$f":"+SUM(AA66:AA75)","v":0},{"$f":"+SUM(AB66:AB75)","v":0},{"$f":"+SUM(AC66:AC75)","v":0},{"$f":"+SUM(AD66:AD75)","v":0},0,0,0,0,{"$f":"+SUM(AI66:AI75)","v":0},null,"MTD_5 (xxx)",0,0,null,null,{"$f":"+Potencia!T66*$K66*12*1000*(1-$C66)","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!H148","v":"Regular"},{"$f":"+IF(B66=0,0,VLOOKUP(B66,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13325824301157685,null,0,1,null,{"$f":"+J65","v":0},{"$f":"+K65","v":0},null,{"$f":"+($J66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$J55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$J22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$J33+Clientes!U66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$J33+Clientes!V66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$J33+Clientes!W66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+SUMPRODUCT(M66:P66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X66*$K66*12*1000*(1-$C66)","v":0},null,{"$f":"IF(Q66=0,0,(IF($AK$3=1,$E66*$F$4*G66/$Q$20,($E66*$F$4*G66-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R66=0,0,IF($AK$3=1,$E66*$F$4*H66/$R$20,($E66*$F$4*H66-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$W55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$W22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$W33+Clientes!U66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$W33+Clientes!V66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$W33+Clientes!W66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+SUMPRODUCT(Z66:AC66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T66*$X66*12*1000*(1-$C66),AM66)","v":0},{"$f":"+Potencia!U66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!V66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!W66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+SUMPRODUCT(AE66:AH66,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Regular",0,0,null,null,{"$f":"+Potencia!T67*$K67*12*1000*(1-$C67)","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!H149","v":"Agro"},{"$f":"+IF(B67=0,0,VLOOKUP(B67,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.13325824301157685,null,0,1,null,{"$f":"+J66","v":0},0,null,{"$f":"+($J67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$J34+Clientes!T67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$J34+Clientes!U67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$J34+Clientes!V67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$J34+Clientes!W67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+SUMPRODUCT(M67:P67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X67*$K67*12*1000*(1-$C67)","v":0},null,{"$f":"IF(Q67=0,0,(IF($AK$3=1,$E67*$F$4*G67/$Q$20,($E67*$F$4*G67-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R67=0,0,IF($AK$3=1,$E67*$F$4*H67/$R$20,($E67*$F$4*H67-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$W34+Clientes!T67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$W34+Clientes!U67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$W34+Clientes!V67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$W34+Clientes!W67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+SUMPRODUCT(Z67:AC67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T67*$X67*12*1000*(1-$C67),AM67)","v":0},{"$f":"+Potencia!U67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!V67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!W67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+SUMPRODUCT(AE67:AH67,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Agro",0,0,null,null,{"$f":"+Potencia!T68*$K68*12*1000*(1-$C68)","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!H150","v":"Jub. 1"},{"$f":"+IF(B68=0,0,VLOOKUP(B68,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13325824301157685,null,0,1,null,0,0,null,{"$f":"+($J68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$J35+Clientes!T68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$J35+Clientes!U68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$J35+Clientes!V68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$J35+Clientes!W68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+SUMPRODUCT(M68:P68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X68*$K68*12*1000*(1-$C68)","v":0},null,{"$f":"IF(Q68=0,0,(IF($AK$3=1,$E68*$F$4*G68/$Q$20,($E68*$F$4*G68-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R68=0,0,IF($AK$3=1,$E68*$F$4*H68/$R$20,($E68*$F$4*H68-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$W35+Clientes!T68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$W35+Clientes!U68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$W35+Clientes!V68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$W35+Clientes!W68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+SUMPRODUCT(Z68:AC68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T68*$X68*12*1000*(1-$C68),AM68)","v":0},{"$f":"+Potencia!U68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!V68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!W68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+SUMPRODUCT(AE68:AH68,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Jub. 1",0,0,null,null,{"$f":"+Potencia!T69*$K69*12*1000*(1-$C69)","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!H151","v":"Jub. 2"},{"$f":"+IF(B69=0,0,VLOOKUP(B69,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13325824301157685,null,{"$f":"+G68","v":0},{"$f":"+H68","v":1},null,0,0,null,{"$f":"+($J69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$J36+Clientes!T69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$J36+Clientes!U69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$J36+Clientes!V69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$J36+Clientes!W69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+SUMPRODUCT(M69:P69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X69*$K69*12*1000*(1-$C69)","v":0},null,{"$f":"IF(Q69=0,0,(IF($AK$3=1,$E69*$F$4*G69/$Q$20,($E69*$F$4*G69-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R69=0,0,IF($AK$3=1,$E69*$F$4*H69/$R$20,($E69*$F$4*H69-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$W36+Clientes!T69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$W36+Clientes!U69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$W36+Clientes!V69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$W36+Clientes!W69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+SUMPRODUCT(Z69:AC69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T69*$X69*12*1000*(1-$C69),AM69)","v":0},{"$f":"+Potencia!U69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!V69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!W69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+SUMPRODUCT(AE69:AH69,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Jub. 2",0,0,null,null,{"$f":"+Potencia!T70*$K70*12*1000*(1-$C70)","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!H152","v":"Político"},{"$f":"+IF(B70=0,0,VLOOKUP(B70,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.13325824301157685,null,0,1,null,0,0,null,{"$f":"+($J70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$J37+Clientes!T70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$J37+Clientes!U70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$J37+Clientes!V70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$J37+Clientes!W70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+SUMPRODUCT(M70:P70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X70*$K70*12*1000*(1-$C70)","v":0},null,{"$f":"IF(Q70=0,0,(IF($AK$3=1,$E70*$F$4*G70/$Q$20,($E70*$F$4*G70-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R70=0,0,IF($AK$3=1,$E70*$F$4*H70/$R$20,($E70*$F$4*H70-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$W37+Clientes!T70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$W37+Clientes!U70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$W37+Clientes!V70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$W37+Clientes!W70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+SUMPRODUCT(Z70:AC70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T70*$X70*12*1000*(1-$C70),AM70)","v":0},{"$f":"+Potencia!U70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!V70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!W70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+SUMPRODUCT(AE70:AH70,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Político",0,0,null,null,{"$f":"+Potencia!T71*$K71*12*1000*(1-$C71)","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!H153","v":"x1"},{"$f":"+IF(B71=0,0,VLOOKUP(B71,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13325824301157685,null,0,1,null,0,0,null,{"$f":"+($J71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$J38+Clientes!T71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$J38+Clientes!U71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$J38+Clientes!V71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$J38+Clientes!W71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+SUMPRODUCT(M71:P71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X71*$K71*12*1000*(1-$C71)","v":0},null,{"$f":"IF(Q71=0,0,(IF($AK$3=1,$E71*$F$4*G71/$Q$20,($E71*$F$4*G71-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R71=0,0,IF($AK$3=1,$E71*$F$4*H71/$R$20,($E71*$F$4*H71-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$W38+Clientes!T71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$W38+Clientes!U71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$W38+Clientes!V71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$W38+Clientes!W71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+SUMPRODUCT(Z71:AC71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T71*$X71*12*1000*(1-$C71),AM71)","v":0},{"$f":"+Potencia!U71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!V71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!W71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+SUMPRODUCT(AE71:AH71,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 x1",0,0,null,null,{"$f":"+Potencia!T72*$K72*12*1000*(1-$C72)","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!H154","v":"x2"},{"$f":"+IF(B72=0,0,VLOOKUP(B72,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13325824301157685,null,0,1,null,0,0,null,{"$f":"+($J72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$J39+Clientes!T72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$J39+Clientes!U72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$J39+Clientes!V72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$J39+Clientes!W72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+SUMPRODUCT(M72:P72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X72*$K72*12*1000*(1-$C72)","v":0},null,{"$f":"IF(Q72=0,0,(IF($AK$3=1,$E72*$F$4*G72/$Q$20,($E72*$F$4*G72-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R72=0,0,IF($AK$3=1,$E72*$F$4*H72/$R$20,($E72*$F$4*H72-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$W39+Clientes!T72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$W39+Clientes!U72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$W39+Clientes!V72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$W39+Clientes!W72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+SUMPRODUCT(Z72:AC72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T72*$X72*12*1000*(1-$C72),AM72)","v":0},{"$f":"+Potencia!U72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!V72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!W72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+SUMPRODUCT(AE72:AH72,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 x2",0,0,null,null,{"$f":"+Potencia!T73*$K73*12*1000*(1-$C73)","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!H155","v":"Discap."},{"$f":"+IF(B73=0,0,VLOOKUP(B73,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13325824301157685,null,0,1,null,0,0,null,{"$f":"+($J73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$J40+Clientes!T73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$J40+Clientes!U73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$J40+Clientes!V73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$J40+Clientes!W73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+SUMPRODUCT(M73:P73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X73*$K73*12*1000*(1-$C73)","v":0},null,{"$f":"IF(Q73=0,0,(IF($AK$3=1,$E73*$F$4*G73/$Q$20,($E73*$F$4*G73-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R73=0,0,IF($AK$3=1,$E73*$F$4*H73/$R$20,($E73*$F$4*H73-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$W40+Clientes!T73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$W40+Clientes!U73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$W40+Clientes!V73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$W40+Clientes!W73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+SUMPRODUCT(Z73:AC73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T73*$X73*12*1000*(1-$C73),AM73)","v":0},{"$f":"+Potencia!U73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!V73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!W73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+SUMPRODUCT(AE73:AH73,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Discap.",0,0,null,null,{"$f":"+Potencia!T74*$K74*12*1000*(1-$C74)","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H156","v":"Discapacitados 601-más"},{"$f":"+IF(B74=0,0,VLOOKUP(B74,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,{"$f":"+E73","v":0.13325824301157685},null,0,1,null,0,0,null,{"$f":"+($J74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$J41+Clientes!T74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$J41+Clientes!U74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$J41+Clientes!V74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$J41+Clientes!W74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+SUMPRODUCT(M74:P74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X74*$K74*12*1000*(1-$C74)","v":0},null,{"$f":"IF(Q74=0,0,(IF($AK$3=1,$E74*$F$4*G74/$Q$20,($E74*$F$4*G74-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R74=0,0,IF($AK$3=1,$E74*$F$4*H74/$R$20,($E74*$F$4*H74-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$W41+Clientes!T74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$W41+Clientes!U74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$W41+Clientes!V74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$W41+Clientes!W74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+SUMPRODUCT(Z74:AC74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T74*$X74*12*1000*(1-$C74),AM74)","v":0},{"$f":"+Potencia!U74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!V74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!W74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+SUMPRODUCT(AE74:AH74,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T75*$K75*12*1000*(1-$C75)","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H157","v":"Cruz Roja"},{"$f":"+IF(B75=0,0,VLOOKUP(B75,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.13325824301157685,null,0,1,null,0,0,null,{"$f":"+($J75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$J42+Clientes!T75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$J42+Clientes!U75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$J42+Clientes!V75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$J42+Clientes!W75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+SUMPRODUCT(M75:P75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X75*$K75*12*1000*(1-$C75)","v":0},null,{"$f":"IF(Q75=0,0,(IF($AK$3=1,$E75*$F$4*G75/$Q$20,($E75*$F$4*G75-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R75=0,0,IF($AK$3=1,$E75*$F$4*H75/$R$20,($E75*$F$4*H75-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$W42+Clientes!T75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$W42+Clientes!U75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$W42+Clientes!V75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$W42+Clientes!W75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+SUMPRODUCT(Z75:AC75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T75*$X75*12*1000*(1-$C75),AM75)","v":0},{"$f":"+Potencia!U75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!V75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!W75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+SUMPRODUCT(AE75:AH75,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP76:AP78)","v":287641.64805914107}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!H158","v":0},{"$f":"+IF(B76=0,0,VLOOKUP(B76,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.5193920840434594E-3,null,0,1,null,0,null,null,{"$f":"+SUM(M77:M79)","v":0},0,0,0,0,1037929.2208529222,null,{"$f":"IF(Q76=0,0,(IF($AK$3=1,$E76*$F$4*G76/$Q$76,($E76*$F$4*G76-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R76=0,0,IF($AK$3=1,$E76*$F$4*H76/$R$76,($E76*$F$4*H76-$AM$76*PremisaCosto!$F$84)/($R$76-$AP$75*PremisaCosto!$F$84)))","v":1.3316572826023034},null,0,0,null,{"$f":"+SUM(Z77:Z79)","v":0},0,0,0,0,282158.84991819126,398781.41474902583,416661.94113238459,436428.22354938008,1285364.5165268534,null,"BTH",0,282158.8499181912,null,null,{"$f":"+Potencia!T77*$K77*12*1000*(1-$C77)","v":247249.15443644737}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!H159","v":0},{"$f":"+IF(B77=0,0,VLOOKUP(B77,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E76","v":7.5193920840434594E-3},null,0,1,null,0,17.53,null,{"$f":"+$J77*Energía!Z77*(1-$C77)*1000","v":0},{"$f":"+$J77*Energía!AA77*(1-$C77)*1000","v":0},{"$f":"+$J77*Energía!AB77*(1-$C77)*1000","v":0},{"$f":"+$J77*Energía!AC77*(1-$C77)*1000","v":0},{"$f":"+SUMPRODUCT(M77:P77,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X77*$K77*12*1000*(1-$C77)","v":892176.51182418945},null,{"$f":"IF(Q77=0,0,(IF($AK$3=1,$E77*$F$4*G77/$Q$76,($E77*$F$4*G77-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R77=0,0,IF($AK$3=1,$E77*$F$4*H77/$R$76,($E77*$F$4*H77-$AM$76*PremisaCosto!$F$84)/($R$76-$AP$75*PremisaCosto!$F$84)))","v":1.3316572826023034},null,0,23.343952164018379,null,{"$f":"+IF($AK$3=1,$W77*Energía!Z77*(1-$C77)*1000,AL77)","v":0},{"$f":"+$W77*Energía!AA77*(1-$C77)*1000","v":0},{"$f":"+$W77*Energía!AB77*(1-$C77)*1000","v":0},{"$f":"+$W77*Energía!AC77*(1-$C77)*1000","v":0},{"$f":"+SUMPRODUCT(Z77:AC77,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T77*$X77*12*1000*(1-$C77),AM77)","v":242536.28613854063},{"$f":"+Potencia!U77*$X77*12*1000*(1-$C77)","v":342781.95896511606},{"$f":"+Potencia!V77*$X77*12*1000*(1-$C77)","v":358151.58662159182},{"$f":"+Potencia!W77*$X77*12*1000*(1-$C77)","v":375142.16029870172},{"$f":"+SUMPRODUCT(AE77:AH77,PremisaCosto!$F$84:$I$84)","v":1104865.3489446512},null,{"$f":"+A77","v":"BTH Punta"},0,242536.28613854063,null,null,{"$f":"+Potencia!T78*$K78*12*1000*(1-$C78)","v":20196.246811346864}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H160","v":0},{"$f":"+IF(B78=0,0,VLOOKUP(B78,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":7.5193920840434594E-3},null,0,1,null,0,2.12,null,{"$f":"+$J78*Energía!Z78*(1-$C78)*1000","v":0},{"$f":"+$J78*Energía!AA78*(1-$C78)*1000","v":0},{"$f":"+$J78*Energía!AB78*(1-$C78)*1000","v":0},{"$f":"+$J78*Energía!AC78*(1-$C78)*1000","v":0},{"$f":"+SUMPRODUCT(M78:P78,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X78*$K78*12*1000*(1-$C78)","v":72876.354514366365},null,{"$f":"IF(Q78=0,0,(IF($AK$3=1,$E78*$F$4*G78/$Q$76,($E78*$F$4*G78-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R78=0,0,IF($AK$3=1,$E78*$F$4*H78/$R$76,($E78*$F$4*H78-$AM$76*PremisaCosto!$F$84)/($R$76-$AP$75*PremisaCosto!$F$84)))","v":1.3316572826023034},null,{"$f":"+J78*T78","v":0},{"$f":"+U78*K78","v":2.8231134391168835},null,{"$f":"+IF($AK$3=1,$W78*Energía!Z78*(1-$C78)*1000,AL78)","v":0},{"$f":"+$W78*Energía!AA78*(1-$C78)*1000","v":0},{"$f":"+$W78*Energía!AB78*(1-$C78)*1000","v":0},{"$f":"+$W78*Energía!AC78*(1-$C78)*1000","v":0},{"$f":"+SUMPRODUCT(Z78:AC78,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T78*$X78*12*1000*(1-$C78),AM78)","v":19811.281889825317},{"$f":"+Potencia!U78*$X78*12*1000*(1-$C78)","v":27999.727891954906},{"$f":"+Potencia!V78*$X78*12*1000*(1-$C78)","v":29255.177255396393},{"$f":"+Potencia!W78*$X78*12*1000*(1-$C78)","v":30643.03162533919},{"$f":"+SUMPRODUCT(AE78:AH78,PremisaCosto!$F$84:$I$84)","v":90249.583791101133},null,{"$f":"+A78","v":"BTH Fuera de Punta Medio"},0,19811.281889825317,null,null,{"$f":"+Potencia!T79*$K79*12*1000*(1-$C79)","v":20196.246811346864}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H161","v":0},{"$f":"+IF(B79=0,0,VLOOKUP(B79,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":7.5193920840434594E-3},null,0,1,null,0,2.12,null,{"$f":"+$J79*Energía!Z79*(1-$C79)*1000","v":0},{"$f":"+$J79*Energía!AA79*(1-$C79)*1000","v":0},{"$f":"+$J79*Energía!AB79*(1-$C79)*1000","v":0},{"$f":"+$J79*Energía!AC79*(1-$C79)*1000","v":0},{"$f":"+SUMPRODUCT(M79:P79,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X79*$K79*12*1000*(1-$C79)","v":72876.354514366365},null,{"$f":"IF(Q79=0,0,(IF($AK$3=1,$E79*$F$4*G79/$Q$76,($E79*$F$4*G79-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R79=0,0,IF($AK$3=1,$E79*$F$4*H79/$R$76,($E79*$F$4*H79-$AM$76*PremisaCosto!$F$84)/($R$76-$AP$75*PremisaCosto!$F$84)))","v":1.3316572826023034},null,{"$f":"+J79*T79","v":0},{"$f":"+U79*K79","v":2.8231134391168835},null,{"$f":"+IF($AK$3=1,$W79*Energía!Z79*(1-$C79)*1000,AL79)","v":0},{"$f":"+$W79*Energía!AA79*(1-$C79)*1000","v":0},{"$f":"+$W79*Energía!AB79*(1-$C79)*1000","v":0},{"$f":"+$W79*Energía!AC79*(1-$C79)*1000","v":0},{"$f":"+SUMPRODUCT(Z79:AC79,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T79*$X79*12*1000*(1-$C79),AM79)","v":19811.281889825317},{"$f":"+Potencia!U79*$X79*12*1000*(1-$C79)","v":27999.727891954906},{"$f":"+Potencia!V79*$X79*12*1000*(1-$C79)","v":29255.177255396393},{"$f":"+Potencia!W79*$X79*12*1000*(1-$C79)","v":30643.03162533919},{"$f":"+SUMPRODUCT(AE79:AH79,PremisaCosto!$F$84:$I$84)","v":90249.583791101133},null,"BTH Fuera de Punta Bajo",0,19811.281889825317,null,null,{"$f":"+SUM(AP80,AP91,AP102,AP113,AP124)","v":9439131.2291175872}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!H162","v":0},{"$f":"+IF(B80=0,0,VLOOKUP(B80,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24675015535939052,null,0,1,null,0,null,null,{"$f":"+SUM(M81,M92,M103,M114,M125)","v":0},0,0,0,0,34059827.384441346,null,{"$f":"IF(Q80=0,0,(IF($AK$3=1,$E80*$F$4*G80/$Q$80,($E80*$F$4*G80-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R80=0,0,IF($AK$3=1,$E80*$F$4*H80/$R$80,($E80*$F$4*H80-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":1.3316589072439646},null,0,0,null,{"$f":"+SUM(Z81,Z92,Z103,Z114,Z125)","v":0},{"$f":"+SUM(AA81,AA92,AA103,AA114,AA125)","v":0},{"$f":"+SUM(AB81,AB92,AB103,AB114,AB125)","v":0},{"$f":"+SUM(AC81,AC92,AC103,AC114,AC125)","v":0},{"$f":"+SUM(AD81,AD92,AD103,AD114,AD125)","v":0},9259209.9580003936,13086150.340068676,13672787.709657243,14321283.88045744,{"$f":"+SUM(AI81,AI92,AI103,AI114,AI125)","v":42179459.536295116},null,"BTD",0,9259209.9580003936,null,null,{"$f":"+SUM(AP81:AP90)","v":3176492.8007609528}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H163","v":0},{"$f":"+IF(B81=0,0,VLOOKUP(B81,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.24675015535939052},null,{"$f":"+G80","v":0},1,null,0,17.16,null,{"$f":"+SUM(M82:M91)","v":0},0,0,0,0,{"$f":"+SUM(R82:R91)","v":11461655.428858295},null,{"$f":"IF(Q81=0,0,(IF($AK$3=1,$E81*$F$4*G81/$Q$80,($E81*$F$4*G81-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R81=0,0,IF($AK$3=1,$E81*$F$4*H81/$R$80,($E81*$F$4*H81-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":1.3316589072439646},null,0,22.851266848306434,null,{"$f":"+SUM(Z82:Z91)","v":0},{"$f":"+SUM(AA82:AA91)","v":0},{"$f":"+SUM(AB82:AB91)","v":0},{"$f":"+SUM(AC82:AC91)","v":0},{"$f":"+SUM(AD82:AD91)","v":0},{"$f":"+SUM(AE82:AE91)","v":3115945.0020324835},4403725.9544931632,4601061.5347907133,4819198.5009687431,{"$f":"+SUM(AI82:AI91)","v":14194009.507926906},null,"BTD_1 (0-10,000)",0,0,null,null,{"$f":"+Potencia!T82*$K82*12*1000*(1-$C82)","v":3148309.9112992412}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!H164","v":"Regular"},{"$f":"+IF(B82=0,0,VLOOKUP(B82,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24675015535939052,null,0,1,null,{"$f":"+J81","v":0},{"$f":"+K81","v":17.16},null,{"$f":"+$J82*Energía!Z82*(1-$C82)*1000","v":0},{"$f":"+$J82*Energía!AA82*(1-$C82)*1000","v":0},{"$f":"+$J82*Energía!AB82*(1-$C82)*1000","v":0},{"$f":"+$J82*Energía!AC82*(1-$C82)*1000","v":0},{"$f":"+SUMPRODUCT(M82:P82,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X82*$K82*12*1000*(1-$C82)","v":11359959.986985553},null,{"$f":"IF(Q82=0,0,(IF($AK$3=1,$E82*$F$4*G82/$Q$80,($E82*$F$4*G82-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R82=0,0,IF($AK$3=1,$E82*$F$4*H82/$R$80,($E82*$F$4*H82-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":1.3316589072439646},null,0,22.851266848306434,null,{"$f":"+IF($AK$3=1,$W82*Energía!Z82*(1-$C82)*1000,AL82)","v":0},{"$f":"+$W82*Energía!AA82*(1-$C82)*1000","v":0},{"$f":"+$W82*Energía!AB82*(1-$C82)*1000","v":0},{"$f":"+$W82*Energía!AC82*(1-$C82)*1000","v":0},{"$f":"+SUMPRODUCT(Z82:AC82,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T82*$X82*12*1000*(1-$C82),AM82)","v":3088299.3125728923},{"$f":"+Potencia!U82*$X82*12*1000*(1-$C82)","v":4364653.6354510188},{"$f":"+Potencia!V82*$X82*12*1000*(1-$C82)","v":4560237.2945063729},{"$f":"+Potencia!W82*$X82*12*1000*(1-$C82)","v":4776437.5744088897},{"$f":"+SUMPRODUCT(AE82:AH82,PremisaCosto!$F$84:$I$84)","v":14068070.44027859},null,"BTD_1 Regular",0,3088299.3125728923,null,null,{"$f":"+Potencia!T83*$K83*12*1000*(1-$C83)","v":28182.889461711304}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!H165","v":"Agro"},{"$f":"+IF(B83=0,0,VLOOKUP(B83,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.24675015535939052,null,0,1,null,{"$f":"+J82","v":0},17.16,null,{"$f":"+$J83*Energía!Z83*(1-$C83)*1000","v":0},{"$f":"+$J83*Energía!AA83*(1-$C83)*1000","v":0},{"$f":"+$J83*Energía!AB83*(1-$C83)*1000","v":0},{"$f":"+$J83*Energía!AC83*(1-$C83)*1000","v":0},{"$f":"+SUMPRODUCT(M83:P83,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X83*$K83*12*1000*(1-$C83)","v":101695.44187274184},null,{"$f":"IF(Q83=0,0,(IF($AK$3=1,$E83*$F$4*G83/$Q$80,($E83*$F$4*G83-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R83=0,0,IF($AK$3=1,$E83*$F$4*H83/$R$80,($E83*$F$4*H83-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":1.3316589072439646},null,0,22.851266848306434,null,{"$f":"+IF($AK$3=1,$W83*Energía!Z83*(1-$C83)*1000,AL83)","v":0},{"$f":"+$W83*Energía!AA83*(1-$C83)*1000","v":0},{"$f":"+$W83*Energía!AB83*(1-$C83)*1000","v":0},{"$f":"+$W83*Energía!AC83*(1-$C83)*1000","v":0},{"$f":"+SUMPRODUCT(Z83:AC83,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T83*$X83*12*1000*(1-$C83),AM83)","v":27645.689459590973},{"$f":"+Potencia!U83*$X83*12*1000*(1-$C83)","v":39072.31904214395},{"$f":"+Potencia!V83*$X83*12*1000*(1-$C83)","v":40824.240284340616},{"$f":"+Potencia!W83*$X83*12*1000*(1-$C83)","v":42760.926559853302},{"$f":"+SUMPRODUCT(AE83:AH83,PremisaCosto!$F$84:$I$84)","v":125939.06764831555},null,"BTD_1 Agro",0,27645.689459590973,null,null,{"$f":"+Potencia!T84*$K84*12*1000*(1-$C84)","v":0}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!H166","v":"Jub. 1"},{"$f":"+IF(B84=0,0,VLOOKUP(B84,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24675015535939052,null,{"$f":"+G83","v":0},{"$f":"+H83","v":1},null,0,17.16,null,{"$f":"+$J84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AC84*(1-$C84)*1000","v":0},{"$f":"+SUMPRODUCT(M84:P84,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X84*$K84*12*1000*(1-$C84)","v":0},null,{"$f":"IF(Q84=0,0,(IF($AK$3=1,$E84*$F$4*G84/$Q$80,($E84*$F$4*G84-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R84=0,0,IF($AK$3=1,$E84*$F$4*H84/$R$80,($E84*$F$4*H84-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W84*Energía!Z84*(1-$C84)*1000,AL84)","v":0},{"$f":"+$W84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AC84*(1-$C84)*1000","v":0},{"$f":"+SUMPRODUCT(Z84:AC84,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T84*$X84*12*1000*(1-$C84),AM84)","v":0},{"$f":"+Potencia!U84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!V84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!W84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+SUMPRODUCT(AE84:AH84,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 Jub. 1",0,0,null,null,{"$f":"+Potencia!T85*$K85*12*1000*(1-$C85)","v":0}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!H167","v":"Jub. 2"},{"$f":"+IF(B85=0,0,VLOOKUP(B85,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24675015535939052,null,0,1,null,0,17.16,null,{"$f":"+$J85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+SUMPRODUCT(M85:P85,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X85*$K85*12*1000*(1-$C85)","v":0},null,{"$f":"IF(Q85=0,0,(IF($AK$3=1,$E85*$F$4*G85/$Q$80,($E85*$F$4*G85-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R85=0,0,IF($AK$3=1,$E85*$F$4*H85/$R$80,($E85*$F$4*H85-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000,AL85)","v":0},{"$f":"+$W85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+SUMPRODUCT(Z85:AC85,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T85*$X85*12*1000*(1-$C85),AM85)","v":0},{"$f":"+Potencia!U85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!V85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!W85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+SUMPRODUCT(AE85:AH85,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 Jub. 2",0,0,null,null,{"$f":"+Potencia!T86*$K86*12*1000*(1-$C86)","v":0}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!H168","v":"Político"},{"$f":"+IF(B86=0,0,VLOOKUP(B86,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.24675015535939052,null,0,1,null,0,17.16,null,{"$f":"+$J86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AC86*(1-$C86)*1000","v":0},{"$f":"+SUMPRODUCT(M86:P86,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X86*$K86*12*1000*(1-$C86)","v":0},null,{"$f":"IF(Q86=0,0,(IF($AK$3=1,$E86*$F$4*G86/$Q$80,($E86*$F$4*G86-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R86=0,0,IF($AK$3=1,$E86*$F$4*H86/$R$80,($E86*$F$4*H86-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W86*Energía!Z86*(1-$C86)*1000,AL86)","v":0},{"$f":"+$W86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AC86*(1-$C86)*1000","v":0},{"$f":"+SUMPRODUCT(Z86:AC86,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T86*$X86*12*1000*(1-$C86),AM86)","v":0},{"$f":"+Potencia!U86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!V86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!W86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+SUMPRODUCT(AE86:AH86,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 Político",0,0,null,null,{"$f":"+Potencia!T87*$K87*12*1000*(1-$C87)","v":0}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!H169","v":"x1"},{"$f":"+IF(B87=0,0,VLOOKUP(B87,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24675015535939052,null,0,1,null,0,17.16,null,{"$f":"+$J87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AC87*(1-$C87)*1000","v":0},{"$f":"+SUMPRODUCT(M87:P87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X87*$K87*12*1000*(1-$C87)","v":0},null,{"$f":"IF(Q87=0,0,(IF($AK$3=1,$E87*$F$4*G87/$Q$80,($E87*$F$4*G87-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R87=0,0,IF($AK$3=1,$E87*$F$4*H87/$R$80,($E87*$F$4*H87-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W87*Energía!Z87*(1-$C87)*1000,AL87)","v":0},{"$f":"+$W87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AC87*(1-$C87)*1000","v":0},{"$f":"+SUMPRODUCT(Z87:AC87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T87*$X87*12*1000*(1-$C87),AM87)","v":0},{"$f":"+Potencia!U87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!V87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!W87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+SUMPRODUCT(AE87:AH87,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 x1",0,0,null,null,{"$f":"+Potencia!T88*$K88*12*1000*(1-$C88)","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!H170","v":"x2"},{"$f":"+IF(B88=0,0,VLOOKUP(B88,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24675015535939052,null,0,1,null,0,17.16,null,{"$f":"+$J88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+SUMPRODUCT(M88:P88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X88*$K88*12*1000*(1-$C88)","v":0},null,{"$f":"IF(Q88=0,0,(IF($AK$3=1,$E88*$F$4*G88/$Q$80,($E88*$F$4*G88-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R88=0,0,IF($AK$3=1,$E88*$F$4*H88/$R$80,($E88*$F$4*H88-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000,AL88)","v":0},{"$f":"+$W88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+SUMPRODUCT(Z88:AC88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T88*$X88*12*1000*(1-$C88),AM88)","v":0},{"$f":"+Potencia!U88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!V88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!W88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+SUMPRODUCT(AE88:AH88,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 x2",0,0,null,null,{"$f":"+Potencia!T89*$K89*12*1000*(1-$C89)","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!H171","v":"Discap."},{"$f":"+IF(B89=0,0,VLOOKUP(B89,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24675015535939052,null,0,1,null,0,17.16,null,{"$f":"+$J89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AC89*(1-$C89)*1000","v":0},{"$f":"+SUMPRODUCT(M89:P89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X89*$K89*12*1000*(1-$C89)","v":0},null,{"$f":"IF(Q89=0,0,(IF($AK$3=1,$E89*$F$4*G89/$Q$80,($E89*$F$4*G89-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R89=0,0,IF($AK$3=1,$E89*$F$4*H89/$R$80,($E89*$F$4*H89-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W89*Energía!Z89*(1-$C89)*1000,AL89)","v":0},{"$f":"+$W89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AC89*(1-$C89)*1000","v":0},{"$f":"+SUMPRODUCT(Z89:AC89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T89*$X89*12*1000*(1-$C89),AM89)","v":0},{"$f":"+Potencia!U89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!V89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!W89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+SUMPRODUCT(AE89:AH89,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 Discap.",0,0,null,null,{"$f":"+Potencia!T90*$K90*12*1000*(1-$C90)","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H172","v":"Discapacitados 601-más"},{"$f":"+IF(B90=0,0,VLOOKUP(B90,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24675015535939052,null,0,1,null,0,17.16,null,{"$f":"+$J90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+SUMPRODUCT(M90:P90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X90*$K90*12*1000*(1-$C90)","v":0},null,{"$f":"IF(Q90=0,0,(IF($AK$3=1,$E90*$F$4*G90/$Q$80,($E90*$F$4*G90-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R90=0,0,IF($AK$3=1,$E90*$F$4*H90/$R$80,($E90*$F$4*H90-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000,AL90)","v":0},{"$f":"+$W90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+SUMPRODUCT(Z90:AC90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T90*$X90*12*1000*(1-$C90),AM90)","v":0},{"$f":"+Potencia!U90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!V90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!W90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+SUMPRODUCT(AE90:AH90,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T91*$K91*12*1000*(1-$C91)","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H173","v":"Cruz Roja"},{"$f":"+IF(B91=0,0,VLOOKUP(B91,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.24675015535939052,null,0,1,null,0,17.16,null,{"$f":"+$J91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AC91*(1-$C91)*1000","v":0},{"$f":"+SUMPRODUCT(M91:P91,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X91*$K91*12*1000*(1-$C91)","v":0},null,{"$f":"IF(Q91=0,0,(IF($AK$3=1,$E91*$F$4*G91/$Q$80,($E91*$F$4*G91-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R91=0,0,IF($AK$3=1,$E91*$F$4*H91/$R$80,($E91*$F$4*H91-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W91*Energía!Z91*(1-$C91)*1000,AL91)","v":0},{"$f":"+$W91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AC91*(1-$C91)*1000","v":0},{"$f":"+SUMPRODUCT(Z91:AC91,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T91*$X91*12*1000*(1-$C91),AM91)","v":0},{"$f":"+Potencia!U91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!V91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!W91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+SUMPRODUCT(AE91:AH91,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP92:AP101)","v":2625520.8866361873}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H174","v":0},{"$f":"+IF(B92=0,0,VLOOKUP(B92,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24675015535939052,null,0,1,null,0,17.16,null,{"$f":"+SUM(M93:M102)","v":0},0,0,0,0,9473957.8450721111,null,{"$f":"IF(Q92=0,0,(IF($AK$3=1,$E92*$F$4*G92/$Q$80,($E92*$F$4*G92-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R92=0,0,IF($AK$3=1,$E92*$F$4*H92/$R$80,($E92*$F$4*H92-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":1.3316589072439646},null,0,22.851266848306434,null,{"$f":"+SUM(Z93:Z102)","v":0},{"$f":"+SUM(AA93:AA102)","v":0},{"$f":"+SUM(AB93:AB102)","v":0},{"$f":"+SUM(AC93:AC102)","v":0},{"$f":"+SUM(AD93:AD102)","v":0},{"$f":"+SUM(AE93:AE102)","v":2575475.279077597},3639981.2685577138,3803190.4320247187,3983612.3250363744,{"$f":"+SUM(AI93:AI102)","v":11732496.520747531},null,"BTD_2 (10,001-30,000)",0,0,null,null,{"$f":"+Potencia!T93*$K93*12*1000*(1-$C93)","v":2612907.5654784981}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!H175","v":"Regular"},{"$f":"+IF(B93=0,0,VLOOKUP(B93,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24675015535939052,null,0,1,null,{"$f":"+J92","v":0},{"$f":"+K92","v":17.16},null,{"$f":"+($J93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$J82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($J93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$J82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($J93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$J82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($J93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$J82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+SUMPRODUCT(M93:P93,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X93*$K93*12*1000*(1-$C93)","v":9428443.8011570387},null,{"$f":"IF(Q93=0,0,(IF($AK$3=1,$E93*$F$4*G93/$Q$80,($E93*$F$4*G93-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R93=0,0,IF($AK$3=1,$E93*$F$4*H93/$R$80,($E93*$F$4*H93-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":1.3316589072439646},null,0,22.851266848306434,null,{"$f":"+IF($AK$3=1,$W93*Energía!Z93*(1-$C93)*1000,AL93)","v":0},{"$f":"+($W93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$W82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($W93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$W82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($W93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$W82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+SUMPRODUCT(Z93:AC93,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T93*$X93*12*1000*(1-$C93),AM93)","v":2563102.3830956821},{"$f":"+Potencia!U93*$X93*12*1000*(1-$C93)","v":3622494.3565388522},{"$f":"+Potencia!V93*$X93*12*1000*(1-$C93)","v":3784919.443365993},{"$f":"+Potencia!W93*$X93*12*1000*(1-$C93)","v":3964474.5676949015},{"$f":"+SUMPRODUCT(AE93:AH93,PremisaCosto!$F$84:$I$84)","v":11676132.182779055},null,"BTD_2 Regular",0,2563102.3830956821,null,null,{"$f":"+Potencia!T94*$K94*12*1000*(1-$C94)","v":12613.321157688979}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!H176","v":"Agro"},{"$f":"+IF(B94=0,0,VLOOKUP(B94,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.24675015535939052,null,0,1,null,{"$f":"+J93","v":0},17.16,null,{"$f":"+($J94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$J83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($J94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$J83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($J94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$J83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($J94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$J83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+SUMPRODUCT(M94:P94,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X94*$K94*12*1000*(1-$C94)","v":45514.043915073278},null,{"$f":"IF(Q94=0,0,(IF($AK$3=1,$E94*$F$4*G94/$Q$80,($E94*$F$4*G94-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R94=0,0,IF($AK$3=1,$E94*$F$4*H94/$R$80,($E94*$F$4*H94-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":1.3316589072439646},null,0,22.851266848306434,null,{"$f":"+IF($AK$3=1,$W94*Energía!Z94*(1-$C94)*1000,AL94)","v":0},{"$f":"+($W94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$W83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($W94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$W83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($W94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$W83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+SUMPRODUCT(Z94:AC94,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T94*$X94*12*1000*(1-$C94),AM94)","v":12372.895981914846},{"$f":"+Potencia!U94*$X94*12*1000*(1-$C94)","v":17486.912018861629},{"$f":"+Potencia!V94*$X94*12*1000*(1-$C94)","v":18270.988658725877},{"$f":"+Potencia!W94*$X94*12*1000*(1-$C94)","v":19137.75734147281},{"$f":"+SUMPRODUCT(AE94:AH94,PremisaCosto!$F$84:$I$84)","v":56364.33796847691},null,"BTD_2 Agro",0,12372.895981914846,null,null,{"$f":"+Potencia!T95*$K95*12*1000*(1-$C95)","v":0}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!H177","v":"Jub. 1"},{"$f":"+IF(B95=0,0,VLOOKUP(B95,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24675015535939052,null,0,1,null,0,17.16,null,{"$f":"+($J95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$J84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$J84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$J84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$J84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+SUMPRODUCT(M95:P95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X95*$K95*12*1000*(1-$C95)","v":0},null,{"$f":"IF(Q95=0,0,(IF($AK$3=1,$E95*$F$4*G95/$Q$80,($E95*$F$4*G95-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R95=0,0,IF($AK$3=1,$E95*$F$4*H95/$R$80,($E95*$F$4*H95-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W95*Energía!Z95*(1-$C95)*1000,AL95)","v":0},{"$f":"+($W95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$W84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$W84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$W84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+SUMPRODUCT(Z95:AC95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T95*$X95*12*1000*(1-$C95),AM95)","v":0},{"$f":"+Potencia!U95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!V95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!W95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+SUMPRODUCT(AE95:AH95,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 Jub. 1",0,0,null,null,{"$f":"+Potencia!T96*$K96*12*1000*(1-$C96)","v":0}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!H178","v":"Jub. 2"},{"$f":"+IF(B96=0,0,VLOOKUP(B96,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24675015535939052,null,0,1,null,0,17.16,null,{"$f":"+($J96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$J85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$J85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$J85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$J85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+SUMPRODUCT(M96:P96,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X96*$K96*12*1000*(1-$C96)","v":0},null,{"$f":"IF(Q96=0,0,(IF($AK$3=1,$E96*$F$4*G96/$Q$80,($E96*$F$4*G96-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R96=0,0,IF($AK$3=1,$E96*$F$4*H96/$R$80,($E96*$F$4*H96-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W96*((Energía!Z96-Clientes!T96*Límites!$B$14*12)+Clientes!T96*Límites!$B$14*12*(1-$C96))*1000,AL96)","v":0},{"$f":"+($W96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$W85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$W85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$W85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+SUMPRODUCT(Z96:AC96,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T96*$X96*12*1000*(1-$C96),AM96)","v":0},{"$f":"+Potencia!U96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!V96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!W96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+SUMPRODUCT(AE96:AH96,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 Jub. 2",0,0,null,null,{"$f":"+Potencia!T97*$K97*12*1000*(1-$C97)","v":0}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!H179","v":"Político"},{"$f":"+IF(B97=0,0,VLOOKUP(B97,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.24675015535939052,null,0,1,null,0,17.16,null,{"$f":"+($J97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$J86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$J86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$J86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$J86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+SUMPRODUCT(M97:P97,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X97*$K97*12*1000*(1-$C97)","v":0},null,{"$f":"IF(Q97=0,0,(IF($AK$3=1,$E97*$F$4*G97/$Q$80,($E97*$F$4*G97-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R97=0,0,IF($AK$3=1,$E97*$F$4*H97/$R$80,($E97*$F$4*H97-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W97*Energía!Z97*(1-$C97)*1000,AL97)","v":0},{"$f":"+($W97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$W86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$W86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$W86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+SUMPRODUCT(Z97:AC97,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T97*$X97*12*1000*(1-$C97),AM97)","v":0},{"$f":"+Potencia!U97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!V97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!W97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+SUMPRODUCT(AE97:AH97,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 Político",0,0,null,null,{"$f":"+Potencia!T98*$K98*12*1000*(1-$C98)","v":0}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!H180","v":"x1"},{"$f":"+IF(B98=0,0,VLOOKUP(B98,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24675015535939052,null,0,1,null,0,17.16,null,{"$f":"+($J98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$J87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$J87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$J87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$J87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+SUMPRODUCT(M98:P98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X98*$K98*12*1000*(1-$C98)","v":0},null,{"$f":"IF(Q98=0,0,(IF($AK$3=1,$E98*$F$4*G98/$Q$80,($E98*$F$4*G98-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R98=0,0,IF($AK$3=1,$E98*$F$4*H98/$R$80,($E98*$F$4*H98-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W98*Energía!Z98*(1-$C98)*1000,AL98)","v":0},{"$f":"+($W98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$W87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$W87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$W87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+SUMPRODUCT(Z98:AC98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T98*$X98*12*1000*(1-$C98),AM98)","v":0},{"$f":"+Potencia!U98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!V98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!W98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+SUMPRODUCT(AE98:AH98,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 x1",0,0,null,null,{"$f":"+Potencia!T99*$K99*12*1000*(1-$C99)","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!H181","v":"x2"},{"$f":"+IF(B99=0,0,VLOOKUP(B99,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24675015535939052,null,0,1,null,0,17.16,null,{"$f":"+($J99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$J88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$J88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$J88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$J88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+SUMPRODUCT(M99:P99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X99*$K99*12*1000*(1-$C99)","v":0},null,{"$f":"IF(Q99=0,0,(IF($AK$3=1,$E99*$F$4*G99/$Q$80,($E99*$F$4*G99-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R99=0,0,IF($AK$3=1,$E99*$F$4*H99/$R$80,($E99*$F$4*H99-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W99*((Energía!Z99-Clientes!T99*Límites!$B$16*12)+Clientes!T99*Límites!$B$16*12*(1-$C99))*1000,AL99)","v":0},{"$f":"+($W99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$W88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$W88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$W88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+SUMPRODUCT(Z99:AC99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T99*$X99*12*1000*(1-$C99),AM99)","v":0},{"$f":"+Potencia!U99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!V99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!W99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+SUMPRODUCT(AE99:AH99,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 x2",0,0,null,null,{"$f":"+Potencia!T100*$K100*12*1000*(1-$C100)","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!H182","v":"Discap."},{"$f":"+IF(B100=0,0,VLOOKUP(B100,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24675015535939052,null,0,1,null,0,17.16,null,{"$f":"+($J100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$J89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$J89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$J89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$J89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+SUMPRODUCT(M100:P100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X100*$K100*12*1000*(1-$C100)","v":0},null,{"$f":"IF(Q100=0,0,(IF($AK$3=1,$E100*$F$4*G100/$Q$80,($E100*$F$4*G100-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R100=0,0,IF($AK$3=1,$E100*$F$4*H100/$R$80,($E100*$F$4*H100-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W100*Energía!Z100*(1-$C100)*1000,AL100)","v":0},{"$f":"+($W100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$W89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$W89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$W89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+SUMPRODUCT(Z100:AC100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T100*$X100*12*1000*(1-$C100),AM100)","v":0},{"$f":"+Potencia!U100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!V100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!W100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+SUMPRODUCT(AE100:AH100,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 Discap.",0,0,null,null,{"$f":"+Potencia!T101*$K101*12*1000*(1-$C101)","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H183","v":"Discapacitados 601-más"},{"$f":"+IF(B101=0,0,VLOOKUP(B101,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24675015535939052,null,0,1,null,0,17.16,null,{"$f":"+($J101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$J90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$J90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$J90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$J90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+SUMPRODUCT(M101:P101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X101*$K101*12*1000*(1-$C101)","v":0},null,{"$f":"IF(Q101=0,0,(IF($AK$3=1,$E101*$F$4*G101/$Q$80,($E101*$F$4*G101-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R101=0,0,IF($AK$3=1,$E101*$F$4*H101/$R$80,($E101*$F$4*H101-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W101*((Energía!Z101-Clientes!T101*Límites!$B$15*12)+Clientes!T101*Límites!$B$15*12*(1-$C101))*1000,AL101)","v":0},{"$f":"+($W101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$W90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$W90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$W90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+SUMPRODUCT(Z101:AC101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T101*$X101*12*1000*(1-$C101),AM101)","v":0},{"$f":"+Potencia!U101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!V101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!W101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+SUMPRODUCT(AE101:AH101,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T102*$K102*12*1000*(1-$C102)","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H184","v":"Cruz Roja"},{"$f":"+IF(B102=0,0,VLOOKUP(B102,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.24675015535939052,null,0,1,null,0,17.16,null,{"$f":"+($J102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$J91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$J91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$J91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$J91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+SUMPRODUCT(M102:P102,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X102*$K102*12*1000*(1-$C102)","v":0},null,{"$f":"IF(Q102=0,0,(IF($AK$3=1,$E102*$F$4*G102/$Q$80,($E102*$F$4*G102-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R102=0,0,IF($AK$3=1,$E102*$F$4*H102/$R$80,($E102*$F$4*H102-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W102*Energía!Z102*(1-$C102)*1000,AL102)","v":0},{"$f":"+($W102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$W91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$W91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$W91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+SUMPRODUCT(Z102:AC102,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T102*$X102*12*1000*(1-$C102),AM102)","v":0},{"$f":"+Potencia!U102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!V102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!W102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+SUMPRODUCT(AE102:AH102,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP103:AP112)","v":946828.91058704758}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H185","v":0},{"$f":"+IF(B103=0,0,VLOOKUP(B103,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24675015535939052,null,0,1,null,0,17.16,null,{"$f":"+SUM(M104:M113)","v":0},0,0,0,0,3416547.6386249093,null,{"$f":"IF(Q103=0,0,(IF($AK$3=1,$E103*$F$4*G103/$Q$80,($E103*$F$4*G103-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R103=0,0,IF($AK$3=1,$E103*$F$4*H103/$R$80,($E103*$F$4*H103-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":1.3316589072439646},null,0,22.851266848306434,null,{"$f":"+SUM(Z104:Z113)","v":0},{"$f":"+SUM(AA104:AA113)","v":0},{"$f":"+SUM(AB104:AB113)","v":0},{"$f":"+SUM(AC104:AC113)","v":0},{"$f":"+SUM(AD104:AD113)","v":0},928781.20495821291,1312668.8561527051,1371526.1881319885,1436590.8635934524,{"$f":"+SUM(AI104:AI113)","v":4231033.5277652722},null,"BTD_3 (30,001-50,000)",0,0,null,null,{"$f":"+Potencia!T104*$K104*12*1000*(1-$C104)","v":946828.91058704758}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!H186","v":"Regular"},{"$f":"+IF(B104=0,0,VLOOKUP(B104,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24675015535939052,null,0,1,null,{"$f":"+J103","v":0},{"$f":"+K103","v":17.16},null,{"$f":"+($J104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$J82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($J104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$J82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($J104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$J82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($J104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$J82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+SUMPRODUCT(M104:P104,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X104*$K104*12*1000*(1-$C104)","v":3416547.6386249093},null,{"$f":"IF(Q104=0,0,(IF($AK$3=1,$E104*$F$4*G104/$Q$80,($E104*$F$4*G104-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R104=0,0,IF($AK$3=1,$E104*$F$4*H104/$R$80,($E104*$F$4*H104-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":1.3316589072439646},null,0,22.851266848306434,null,{"$f":"+IF($AK$3=1,$W104*Energía!Z104*(1-$C104)*1000,AL104)","v":0},{"$f":"+($W104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$W82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($W104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$W82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($W104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$W82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+SUMPRODUCT(Z104:AC104,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T104*$X104*12*1000*(1-$C104),AM104)","v":928781.20495821291},{"$f":"+Potencia!U104*$X104*12*1000*(1-$C104)","v":1312668.8561527051},{"$f":"+Potencia!V104*$X104*12*1000*(1-$C104)","v":1371526.1881319885},{"$f":"+Potencia!W104*$X104*12*1000*(1-$C104)","v":1436590.8635934524},{"$f":"+SUMPRODUCT(AE104:AH104,PremisaCosto!$F$84:$I$84)","v":4231033.5277652722},null,"BTD_3 Regular",0,928781.20495821291,null,null,{"$f":"+Potencia!T105*$K105*12*1000*(1-$C105)","v":0}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!H187","v":"Agro"},{"$f":"+IF(B105=0,0,VLOOKUP(B105,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.24675015535939052,null,0,1,null,{"$f":"+J104","v":0},17.16,null,{"$f":"+($J105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$J83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$J83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$J83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$J83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+SUMPRODUCT(M105:P105,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X105*$K105*12*1000*(1-$C105)","v":0},null,{"$f":"IF(Q105=0,0,(IF($AK$3=1,$E105*$F$4*G105/$Q$80,($E105*$F$4*G105-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R105=0,0,IF($AK$3=1,$E105*$F$4*H105/$R$80,($E105*$F$4*H105-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W105*Energía!Z105*(1-$C105)*1000,AL105)","v":0},{"$f":"+($W105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$W83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($W105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$W83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($W105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$W83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+SUMPRODUCT(Z105:AC105,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T105*$X105*12*1000*(1-$C105),AM105)","v":0},{"$f":"+Potencia!U105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!V105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!W105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+SUMPRODUCT(AE105:AH105,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 Agro",0,0,null,null,{"$f":"+Potencia!T106*$K106*12*1000*(1-$C106)","v":0}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!H188","v":"Jub. 1"},{"$f":"+IF(B106=0,0,VLOOKUP(B106,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24675015535939052,null,0,1,null,0,17.16,null,{"$f":"+($J106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$J84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$J84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$J84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$J84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+SUMPRODUCT(M106:P106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X106*$K106*12*1000*(1-$C106)","v":0},null,{"$f":"IF(Q106=0,0,(IF($AK$3=1,$E106*$F$4*G106/$Q$80,($E106*$F$4*G106-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R106=0,0,IF($AK$3=1,$E106*$F$4*H106/$R$80,($E106*$F$4*H106-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W106*Energía!Z106*(1-$C106)*1000,AL106)","v":0},{"$f":"+($W106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$W84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$W84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$W84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+SUMPRODUCT(Z106:AC106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T106*$X106*12*1000*(1-$C106),AM106)","v":0},{"$f":"+Potencia!U106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!V106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!W106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+SUMPRODUCT(AE106:AH106,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 Jub. 1",0,0,null,null,{"$f":"+Potencia!T107*$K107*12*1000*(1-$C107)","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!H189","v":"Jub. 2"},{"$f":"+IF(B107=0,0,VLOOKUP(B107,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24675015535939052,null,0,1,null,0,17.16,null,{"$f":"+($J107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$J85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$J85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$J85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$J85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+SUMPRODUCT(M107:P107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X107*$K107*12*1000*(1-$C107)","v":0},null,{"$f":"IF(Q107=0,0,(IF($AK$3=1,$E107*$F$4*G107/$Q$80,($E107*$F$4*G107-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R107=0,0,IF($AK$3=1,$E107*$F$4*H107/$R$80,($E107*$F$4*H107-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W107*((Energía!Z107-Clientes!T107*Límites!$B$14*12)+Clientes!T107*Límites!$B$14*12*(1-$C107))*1000,AL107)","v":0},{"$f":"+($W107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$W85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$W85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$W85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+SUMPRODUCT(Z107:AC107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T107*$X107*12*1000*(1-$C107),AM107)","v":0},{"$f":"+Potencia!U107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!V107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!W107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+SUMPRODUCT(AE107:AH107,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 Jub. 2",0,0,null,null,{"$f":"+Potencia!T108*$K108*12*1000*(1-$C108)","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!H190","v":"Político"},{"$f":"+IF(B108=0,0,VLOOKUP(B108,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.24675015535939052,null,0,1,null,0,17.16,null,{"$f":"+($J108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$J86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$J86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$J86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$J86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+SUMPRODUCT(M108:P108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X108*$K108*12*1000*(1-$C108)","v":0},null,{"$f":"IF(Q108=0,0,(IF($AK$3=1,$E108*$F$4*G108/$Q$80,($E108*$F$4*G108-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R108=0,0,IF($AK$3=1,$E108*$F$4*H108/$R$80,($E108*$F$4*H108-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W108*Energía!Z108*(1-$C108)*1000,AL108)","v":0},{"$f":"+($W108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$W86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$W86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$W86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+SUMPRODUCT(Z108:AC108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T108*$X108*12*1000*(1-$C108),AM108)","v":0},{"$f":"+Potencia!U108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!V108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!W108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+SUMPRODUCT(AE108:AH108,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 Político",0,0,null,null,{"$f":"+Potencia!T109*$K109*12*1000*(1-$C109)","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!H191","v":"x1"},{"$f":"+IF(B109=0,0,VLOOKUP(B109,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24675015535939052,null,0,1,null,0,17.16,null,{"$f":"+($J109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$J87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$J87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$J87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$J87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+SUMPRODUCT(M109:P109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X109*$K109*12*1000*(1-$C109)","v":0},null,{"$f":"IF(Q109=0,0,(IF($AK$3=1,$E109*$F$4*G109/$Q$80,($E109*$F$4*G109-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R109=0,0,IF($AK$3=1,$E109*$F$4*H109/$R$80,($E109*$F$4*H109-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W109*Energía!Z109*(1-$C109)*1000,AL109)","v":0},{"$f":"+($W109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$W87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$W87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$W87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+SUMPRODUCT(Z109:AC109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T109*$X109*12*1000*(1-$C109),AM109)","v":0},{"$f":"+Potencia!U109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!V109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!W109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+SUMPRODUCT(AE109:AH109,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 x1",0,0,null,null,{"$f":"+Potencia!T110*$K110*12*1000*(1-$C110)","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!H192","v":"x2"},{"$f":"+IF(B110=0,0,VLOOKUP(B110,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24675015535939052,null,0,1,null,0,17.16,null,{"$f":"+($J110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$J88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$J88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$J88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$J88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+SUMPRODUCT(M110:P110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X110*$K110*12*1000*(1-$C110)","v":0},null,{"$f":"IF(Q110=0,0,(IF($AK$3=1,$E110*$F$4*G110/$Q$80,($E110*$F$4*G110-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R110=0,0,IF($AK$3=1,$E110*$F$4*H110/$R$80,($E110*$F$4*H110-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W110*((Energía!Z110-Clientes!T110*Límites!$B$16*12)+Clientes!T110*Límites!$B$16*12*(1-$C110))*1000,AL110)","v":0},{"$f":"+($W110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$W88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$W88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$W88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+SUMPRODUCT(Z110:AC110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T110*$X110*12*1000*(1-$C110),AM110)","v":0},{"$f":"+Potencia!U110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!V110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!W110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+SUMPRODUCT(AE110:AH110,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 x2",0,0,null,null,{"$f":"+Potencia!T111*$K111*12*1000*(1-$C111)","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!H193","v":"Discap."},{"$f":"+IF(B111=0,0,VLOOKUP(B111,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24675015535939052,null,0,1,null,0,17.16,null,{"$f":"+($J111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$J89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$J89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$J89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$J89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+SUMPRODUCT(M111:P111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X111*$K111*12*1000*(1-$C111)","v":0},null,{"$f":"IF(Q111=0,0,(IF($AK$3=1,$E111*$F$4*G111/$Q$80,($E111*$F$4*G111-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R111=0,0,IF($AK$3=1,$E111*$F$4*H111/$R$80,($E111*$F$4*H111-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W111*Energía!Z111*(1-$C111)*1000,AL111)","v":0},{"$f":"+($W111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$W89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$W89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$W89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+SUMPRODUCT(Z111:AC111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T111*$X111*12*1000*(1-$C111),AM111)","v":0},{"$f":"+Potencia!U111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!V111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!W111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+SUMPRODUCT(AE111:AH111,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 Discap.",0,0,null,null,{"$f":"+Potencia!T112*$K112*12*1000*(1-$C112)","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H194","v":"Discapacitados 601-más"},{"$f":"+IF(B112=0,0,VLOOKUP(B112,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24675015535939052,null,0,1,null,0,17.16,null,{"$f":"+($J112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$J90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$J90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$J90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$J90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+SUMPRODUCT(M112:P112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X112*$K112*12*1000*(1-$C112)","v":0},null,{"$f":"IF(Q112=0,0,(IF($AK$3=1,$E112*$F$4*G112/$Q$80,($E112*$F$4*G112-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R112=0,0,IF($AK$3=1,$E112*$F$4*H112/$R$80,($E112*$F$4*H112-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W112*((Energía!Z112-Clientes!T112*Límites!$B$15*12)+Clientes!T112*Límites!$B$15*12*(1-$C112))*1000,AL112)","v":0},{"$f":"+($W112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$W90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$W90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$W90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+SUMPRODUCT(Z112:AC112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T112*$X112*12*1000*(1-$C112),AM112)","v":0},{"$f":"+Potencia!U112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!V112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!W112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+SUMPRODUCT(AE112:AH112,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T113*$K113*12*1000*(1-$C113)","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H195","v":"Cruz Roja"},{"$f":"+IF(B113=0,0,VLOOKUP(B113,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.24675015535939052,null,0,1,null,0,17.16,null,{"$f":"+($J113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$J91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$J91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$J91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$J91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+SUMPRODUCT(M113:P113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X113*$K113*12*1000*(1-$C113)","v":0},null,{"$f":"IF(Q113=0,0,(IF($AK$3=1,$E113*$F$4*G113/$Q$80,($E113*$F$4*G113-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R113=0,0,IF($AK$3=1,$E113*$F$4*H113/$R$80,($E113*$F$4*H113-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W113*Energía!Z113*(1-$C113)*1000,AL113)","v":0},{"$f":"+($W113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$W91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$W91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$W91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+SUMPRODUCT(Z113:AC113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T113*$X113*12*1000*(1-$C113),AM113)","v":0},{"$f":"+Potencia!U113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!V113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!W113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+SUMPRODUCT(AE113:AH113,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP114:AP123)","v":2690288.6311333994}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H196","v":0},{"$f":"+IF(B114=0,0,VLOOKUP(B114,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24675015535939052,null,0,1,null,0,17.16,null,{"$f":"+SUM(M115:M124)","v":0},0,0,0,0,9707666.4718860257,null,{"$f":"IF(Q114=0,0,(IF($AK$3=1,$E114*$F$4*G114/$Q$80,($E114*$F$4*G114-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R114=0,0,IF($AK$3=1,$E114*$F$4*H114/$R$80,($E114*$F$4*H114-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":1.3316589072439646},null,0,22.851266848306434,null,{"$f":"+SUM(Z115:Z124)","v":0},{"$f":"+SUM(AA115:AA124)","v":0},{"$f":"+SUM(AB115:AB124)","v":0},{"$f":"+SUM(AC115:AC124)","v":0},{"$f":"+SUM(AD115:AD124)","v":0},2639008.4719321006,3729774.2608650923,3897009.5547098219,4081882.1908588712,{"$f":"+SUM(AI115:AI124)","v":12021919.979855403},null,"BTD_4 (50,001-más)",0,0,null,null,{"$f":"+Potencia!T115*$K115*12*1000*(1-$C115)","v":2690288.6311333994}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!H197","v":"Regular"},{"$f":"+IF(B115=0,0,VLOOKUP(B115,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24675015535939052,null,0,1,null,{"$f":"+J114","v":0},{"$f":"+K114","v":17.16},null,{"$f":"+($J115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$J82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($J115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$J82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($J115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$J82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($J115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$J82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+SUMPRODUCT(M115:P115,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X115*$K115*12*1000*(1-$C115)","v":9707666.4718860257},null,{"$f":"IF(Q115=0,0,(IF($AK$3=1,$E115*$F$4*G115/$Q$80,($E115*$F$4*G115-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R115=0,0,IF($AK$3=1,$E115*$F$4*H115/$R$80,($E115*$F$4*H115-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":1.3316589072439646},null,0,22.851266848306434,null,{"$f":"+IF($AK$3=1,$W115*Energía!Z115*(1-$C115)*1000,AL115)","v":0},{"$f":"+($W115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$W82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($W115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$W82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($W115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$W82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+SUMPRODUCT(Z115:AC115,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T115*$X115*12*1000*(1-$C115),AM115)","v":2639008.4719321006},{"$f":"+Potencia!U115*$X115*12*1000*(1-$C115)","v":3729774.2608650923},{"$f":"+Potencia!V115*$X115*12*1000*(1-$C115)","v":3897009.5547098219},{"$f":"+Potencia!W115*$X115*12*1000*(1-$C115)","v":4081882.1908588712},{"$f":"+SUMPRODUCT(AE115:AH115,PremisaCosto!$F$84:$I$84)","v":12021919.979855403},null,"BTD_4 Regular",0,2639008.4719321006,null,null,{"$f":"+Potencia!T116*$K116*12*1000*(1-$C116)","v":0}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!H198","v":"Agro"},{"$f":"+IF(B116=0,0,VLOOKUP(B116,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.24675015535939052,null,0,1,null,{"$f":"+J115","v":0},17.16,null,{"$f":"+($J116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$J83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$J83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$J83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$J83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+SUMPRODUCT(M116:P116,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X116*$K116*12*1000*(1-$C116)","v":0},null,{"$f":"IF(Q116=0,0,(IF($AK$3=1,$E116*$F$4*G116/$Q$80,($E116*$F$4*G116-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R116=0,0,IF($AK$3=1,$E116*$F$4*H116/$R$80,($E116*$F$4*H116-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W116*Energía!Z116*(1-$C116)*1000,AL116)","v":0},{"$f":"+($W116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$W83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$W83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$W83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+SUMPRODUCT(Z116:AC116,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T116*$X116*12*1000*(1-$C116),AM116)","v":0},{"$f":"+Potencia!U116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!V116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!W116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+SUMPRODUCT(AE116:AH116,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Agro",0,0,null,null,{"$f":"+Potencia!T117*$K117*12*1000*(1-$C117)","v":0}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!H199","v":"Jub. 1"},{"$f":"+IF(B117=0,0,VLOOKUP(B117,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24675015535939052,null,0,1,null,0,17.16,null,{"$f":"+($J117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$J84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$J84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$J84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$J84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+SUMPRODUCT(M117:P117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X117*$K117*12*1000*(1-$C117)","v":0},null,{"$f":"IF(Q117=0,0,(IF($AK$3=1,$E117*$F$4*G117/$Q$80,($E117*$F$4*G117-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R117=0,0,IF($AK$3=1,$E117*$F$4*H117/$R$80,($E117*$F$4*H117-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W117*Energía!Z117*(1-$C117)*1000,AL117)","v":0},{"$f":"+($W117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$W84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$W84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$W84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+SUMPRODUCT(Z117:AC117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T117*$X117*12*1000*(1-$C117),AM117)","v":0},{"$f":"+Potencia!U117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!V117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!W117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+SUMPRODUCT(AE117:AH117,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Jub. 1",0,0,null,null,{"$f":"+Potencia!T118*$K118*12*1000*(1-$C118)","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!H200","v":"Jub. 2"},{"$f":"+IF(B118=0,0,VLOOKUP(B118,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24675015535939052,null,0,1,null,0,17.16,null,{"$f":"+($J118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$J85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$J85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$J85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$J85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+SUMPRODUCT(M118:P118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X118*$K118*12*1000*(1-$C118)","v":0},null,{"$f":"IF(Q118=0,0,(IF($AK$3=1,$E118*$F$4*G118/$Q$80,($E118*$F$4*G118-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R118=0,0,IF($AK$3=1,$E118*$F$4*H118/$R$80,($E118*$F$4*H118-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W118*((Energía!Z118-Clientes!T118*Límites!$B$14*12)+Clientes!T118*Límites!$B$14*12*(1-$C118))*1000,AL118)","v":0},{"$f":"+($W118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$W85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$W85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$W85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+SUMPRODUCT(Z118:AC118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T118*$X118*12*1000*(1-$C118),AM118)","v":0},{"$f":"+Potencia!U118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!V118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!W118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+SUMPRODUCT(AE118:AH118,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Jub. 2",0,0,null,null,{"$f":"+Potencia!T119*$K119*12*1000*(1-$C119)","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!H201","v":"Político"},{"$f":"+IF(B119=0,0,VLOOKUP(B119,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.24675015535939052,null,0,1,null,0,17.16,null,{"$f":"+($J119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$J86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$J86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$J86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$J86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+SUMPRODUCT(M119:P119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X119*$K119*12*1000*(1-$C119)","v":0},null,{"$f":"IF(Q119=0,0,(IF($AK$3=1,$E119*$F$4*G119/$Q$80,($E119*$F$4*G119-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R119=0,0,IF($AK$3=1,$E119*$F$4*H119/$R$80,($E119*$F$4*H119-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W119*Energía!Z119*(1-$C119)*1000,AL119)","v":0},{"$f":"+($W119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$W86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$W86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$W86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+SUMPRODUCT(Z119:AC119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T119*$X119*12*1000*(1-$C119),AM119)","v":0},{"$f":"+Potencia!U119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!V119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!W119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+SUMPRODUCT(AE119:AH119,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Político",0,0,null,null,{"$f":"+Potencia!T120*$K120*12*1000*(1-$C120)","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!H202","v":"x1"},{"$f":"+IF(B120=0,0,VLOOKUP(B120,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24675015535939052,null,0,1,null,0,17.16,null,{"$f":"+($J120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$J87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$J87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$J87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$J87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+SUMPRODUCT(M120:P120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X120*$K120*12*1000*(1-$C120)","v":0},null,{"$f":"IF(Q120=0,0,(IF($AK$3=1,$E120*$F$4*G120/$Q$80,($E120*$F$4*G120-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R120=0,0,IF($AK$3=1,$E120*$F$4*H120/$R$80,($E120*$F$4*H120-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W120*Energía!Z120*(1-$C120)*1000,AL120)","v":0},{"$f":"+($W120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$W87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$W87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$W87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+SUMPRODUCT(Z120:AC120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T120*$X120*12*1000*(1-$C120),AM120)","v":0},{"$f":"+Potencia!U120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!V120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!W120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+SUMPRODUCT(AE120:AH120,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 x1",0,0,null,null,{"$f":"+Potencia!T121*$K121*12*1000*(1-$C121)","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!H203","v":"x2"},{"$f":"+IF(B121=0,0,VLOOKUP(B121,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24675015535939052,null,0,1,null,0,17.16,null,{"$f":"+($J121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$J88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$J88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$J88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$J88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+SUMPRODUCT(M121:P121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X121*$K121*12*1000*(1-$C121)","v":0},null,{"$f":"IF(Q121=0,0,(IF($AK$3=1,$E121*$F$4*G121/$Q$80,($E121*$F$4*G121-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R121=0,0,IF($AK$3=1,$E121*$F$4*H121/$R$80,($E121*$F$4*H121-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W121*((Energía!Z121-Clientes!T121*Límites!$B$16*12)+Clientes!T121*Límites!$B$16*12*(1-$C121))*1000,AL121)","v":0},{"$f":"+($W121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$W88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$W88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$W88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+SUMPRODUCT(Z121:AC121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T121*$X121*12*1000*(1-$C121),AM121)","v":0},{"$f":"+Potencia!U121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!V121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!W121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+SUMPRODUCT(AE121:AH121,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 x2",0,0,null,null,{"$f":"+Potencia!T122*$K122*12*1000*(1-$C122)","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!H204","v":"Discap."},{"$f":"+IF(B122=0,0,VLOOKUP(B122,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24675015535939052,null,0,1,null,0,17.16,null,{"$f":"+($J122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$J89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$J89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$J89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$J89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+SUMPRODUCT(M122:P122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X122*$K122*12*1000*(1-$C122)","v":0},null,{"$f":"IF(Q122=0,0,(IF($AK$3=1,$E122*$F$4*G122/$Q$80,($E122*$F$4*G122-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R122=0,0,IF($AK$3=1,$E122*$F$4*H122/$R$80,($E122*$F$4*H122-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W122*Energía!Z122*(1-$C122)*1000,AL122)","v":0},{"$f":"+($W122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$W89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$W89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$W89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+SUMPRODUCT(Z122:AC122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T122*$X122*12*1000*(1-$C122),AM122)","v":0},{"$f":"+Potencia!U122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!V122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!W122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+SUMPRODUCT(AE122:AH122,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Discap.",0,0,null,null,{"$f":"+Potencia!T123*$K123*12*1000*(1-$C123)","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H205","v":"Discapacitados 601-más"},{"$f":"+IF(B123=0,0,VLOOKUP(B123,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24675015535939052,null,0,1,null,0,17.16,null,{"$f":"+($J123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$J90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$J90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$J90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$J90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+SUMPRODUCT(M123:P123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X123*$K123*12*1000*(1-$C123)","v":0},null,{"$f":"IF(Q123=0,0,(IF($AK$3=1,$E123*$F$4*G123/$Q$80,($E123*$F$4*G123-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R123=0,0,IF($AK$3=1,$E123*$F$4*H123/$R$80,($E123*$F$4*H123-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W123*((Energía!Z123-Clientes!T123*Límites!$B$15*12)+Clientes!T123*Límites!$B$15*12*(1-$C123))*1000,AL123)","v":0},{"$f":"+($W123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$W90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$W90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$W90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+SUMPRODUCT(Z123:AC123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T123*$X123*12*1000*(1-$C123),AM123)","v":0},{"$f":"+Potencia!U123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!V123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!W123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+SUMPRODUCT(AE123:AH123,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T124*$K124*12*1000*(1-$C124)","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H206","v":"Cruz Roja"},{"$f":"+IF(B124=0,0,VLOOKUP(B124,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.24675015535939052,null,0,1,null,0,17.16,null,{"$f":"+($J124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$J91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$J91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$J91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$J91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+SUMPRODUCT(M124:P124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X124*$K124*12*1000*(1-$C124)","v":0},null,{"$f":"IF(Q124=0,0,(IF($AK$3=1,$E124*$F$4*G124/$Q$80,($E124*$F$4*G124-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R124=0,0,IF($AK$3=1,$E124*$F$4*H124/$R$80,($E124*$F$4*H124-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W124*Energía!Z124*(1-$C124)*1000,AL124)","v":0},{"$f":"+($W124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$W91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$W91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$W91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+SUMPRODUCT(Z124:AC124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T124*$X124*12*1000*(1-$C124),AM124)","v":0},{"$f":"+Potencia!U124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!V124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!W124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+SUMPRODUCT(AE124:AH124,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP125:AP134)","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!H207","v":0},{"$f":"+IF(B125=0,0,VLOOKUP(B125,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24675015535939052,null,0,1,null,0,0,null,{"$f":"+SUM(M126:M135)","v":0},0,0,0,0,0,null,{"$f":"IF(Q125=0,0,(IF($AK$3=1,$E125*$F$4*G125/$Q$80,($E125*$F$4*G125-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R125=0,0,IF($AK$3=1,$E125*$F$4*H125/$R$80,($E125*$F$4*H125-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z126:Z135)","v":0},{"$f":"+SUM(AA126:AA135)","v":0},{"$f":"+SUM(AB126:AB135)","v":0},{"$f":"+SUM(AC126:AC135)","v":0},{"$f":"+SUM(AD126:AD135)","v":0},0,0,0,0,{"$f":"+SUM(AI126:AI135)","v":0},null,"BTD_5 (xxx)",0,0,null,null,{"$f":"+Potencia!T126*$K126*12*1000*(1-$C126)","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!H208","v":"Regular"},{"$f":"+IF(B126=0,0,VLOOKUP(B126,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24675015535939052,null,0,1,null,{"$f":"+J125","v":0},{"$f":"+K125","v":0},null,{"$f":"+($J126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$J82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$J82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$J82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$J82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+SUMPRODUCT(M126:P126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X126*$K126*12*1000*(1-$C126)","v":0},null,{"$f":"IF(Q126=0,0,(IF($AK$3=1,$E126*$F$4*G126/$Q$80,($E126*$F$4*G126-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R126=0,0,IF($AK$3=1,$E126*$F$4*H126/$R$80,($E126*$F$4*H126-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W126*Energía!Z126*(1-$C126)*1000,AL126)","v":0},{"$f":"+($W126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$W82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$W82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$W82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+SUMPRODUCT(Z126:AC126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T126*$X126*12*1000*(1-$C126),AM126)","v":0},{"$f":"+Potencia!U126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!V126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!W126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+SUMPRODUCT(AE126:AH126,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Regular",0,0,null,null,{"$f":"+Potencia!T127*$K127*12*1000*(1-$C127)","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!H209","v":"Agro"},{"$f":"+IF(B127=0,0,VLOOKUP(B127,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.24675015535939052,null,0,1,null,{"$f":"+J126","v":0},0,null,{"$f":"+($J127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$J83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$J83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$J83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$J83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+SUMPRODUCT(M127:P127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X127*$K127*12*1000*(1-$C127)","v":0},null,{"$f":"IF(Q127=0,0,(IF($AK$3=1,$E127*$F$4*G127/$Q$80,($E127*$F$4*G127-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R127=0,0,IF($AK$3=1,$E127*$F$4*H127/$R$80,($E127*$F$4*H127-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W127*Energía!Z127*(1-$C127)*1000,AL127)","v":0},{"$f":"+($W127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$W83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$W83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$W83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+SUMPRODUCT(Z127:AC127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T127*$X127*12*1000*(1-$C127),AM127)","v":0},{"$f":"+Potencia!U127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!V127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!W127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+SUMPRODUCT(AE127:AH127,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Agro",0,0,null,null,{"$f":"+Potencia!T128*$K128*12*1000*(1-$C128)","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!H210","v":"Jub. 1"},{"$f":"+IF(B128=0,0,VLOOKUP(B128,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24675015535939052,null,0,1,null,0,0,null,{"$f":"+($J128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$J84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$J84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$J84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$J84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+SUMPRODUCT(M128:P128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X128*$K128*12*1000*(1-$C128)","v":0},null,{"$f":"IF(Q128=0,0,(IF($AK$3=1,$E128*$F$4*G128/$Q$80,($E128*$F$4*G128-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R128=0,0,IF($AK$3=1,$E128*$F$4*H128/$R$80,($E128*$F$4*H128-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W128*Energía!Z128*(1-$C128)*1000,AL128)","v":0},{"$f":"+($W128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$W84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$W84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$W84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+SUMPRODUCT(Z128:AC128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T128*$X128*12*1000*(1-$C128),AM128)","v":0},{"$f":"+Potencia!U128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!V128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!W128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+SUMPRODUCT(AE128:AH128,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Jub. 1",0,0,null,null,{"$f":"+Potencia!T129*$K129*12*1000*(1-$C129)","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!H211","v":"Jub. 2"},{"$f":"+IF(B129=0,0,VLOOKUP(B129,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24675015535939052,null,0,1,null,0,0,null,{"$f":"+($J129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$J85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$J85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$J85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$J85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+SUMPRODUCT(M129:P129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X129*$K129*12*1000*(1-$C129)","v":0},null,{"$f":"IF(Q129=0,0,(IF($AK$3=1,$E129*$F$4*G129/$Q$80,($E129*$F$4*G129-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R129=0,0,IF($AK$3=1,$E129*$F$4*H129/$R$80,($E129*$F$4*H129-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W129*((Energía!Z129-Clientes!T129*Límites!$B$14*12)+Clientes!T129*Límites!$B$14*12*(1-$C129))*1000,AL129)","v":0},{"$f":"+($W129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$W85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$W85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$W85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+SUMPRODUCT(Z129:AC129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T129*$X129*12*1000*(1-$C129),AM129)","v":0},{"$f":"+Potencia!U129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!V129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!W129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+SUMPRODUCT(AE129:AH129,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Jub. 2",0,0,null,null,{"$f":"+Potencia!T130*$K130*12*1000*(1-$C130)","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!H212","v":"Político"},{"$f":"+IF(B130=0,0,VLOOKUP(B130,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,{"$f":"+E129","v":0.24675015535939052},null,0,1,null,0,0,null,{"$f":"+($J130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$J86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$J86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$J86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$J86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+SUMPRODUCT(M130:P130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X130*$K130*12*1000*(1-$C130)","v":0},null,{"$f":"IF(Q130=0,0,(IF($AK$3=1,$E130*$F$4*G130/$Q$80,($E130*$F$4*G130-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R130=0,0,IF($AK$3=1,$E130*$F$4*H130/$R$80,($E130*$F$4*H130-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W130*Energía!Z130*(1-$C130)*1000,AL130)","v":0},{"$f":"+($W130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$W86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$W86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$W86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+SUMPRODUCT(Z130:AC130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T130*$X130*12*1000*(1-$C130),AM130)","v":0},{"$f":"+Potencia!U130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!V130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!W130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+SUMPRODUCT(AE130:AH130,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Político",0,0,null,null,{"$f":"+Potencia!T131*$K131*12*1000*(1-$C131)","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!H213","v":"x1"},{"$f":"+IF(B131=0,0,VLOOKUP(B131,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24675015535939052,null,0,1,null,0,0,null,{"$f":"+($J131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$J87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$J87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$J87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$J87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+SUMPRODUCT(M131:P131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X131*$K131*12*1000*(1-$C131)","v":0},null,{"$f":"IF(Q131=0,0,(IF($AK$3=1,$E131*$F$4*G131/$Q$80,($E131*$F$4*G131-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R131=0,0,IF($AK$3=1,$E131*$F$4*H131/$R$80,($E131*$F$4*H131-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W131*Energía!Z131*(1-$C131)*1000,AL131)","v":0},{"$f":"+($W131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$W87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$W87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$W87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+SUMPRODUCT(Z131:AC131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T131*$X131*12*1000*(1-$C131),AM131)","v":0},{"$f":"+Potencia!U131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!V131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!W131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+SUMPRODUCT(AE131:AH131,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 x1",0,0,null,null,{"$f":"+Potencia!T132*$K132*12*1000*(1-$C132)","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!H214","v":"x2"},{"$f":"+IF(B132=0,0,VLOOKUP(B132,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24675015535939052,null,0,1,null,0,0,null,{"$f":"+($J132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$J88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$J88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$J88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$J88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+SUMPRODUCT(M132:P132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X132*$K132*12*1000*(1-$C132)","v":0},null,{"$f":"IF(Q132=0,0,(IF($AK$3=1,$E132*$F$4*G132/$Q$80,($E132*$F$4*G132-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R132=0,0,IF($AK$3=1,$E132*$F$4*H132/$R$80,($E132*$F$4*H132-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W132*((Energía!Z132-Clientes!T132*Límites!$B$16*12)+Clientes!T132*Límites!$B$16*12*(1-$C132))*1000,AL132)","v":0},{"$f":"+($W132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$W88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$W88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$W88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+SUMPRODUCT(Z132:AC132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T132*$X132*12*1000*(1-$C132),AM132)","v":0},{"$f":"+Potencia!U132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!V132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!W132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+SUMPRODUCT(AE132:AH132,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 x2",0,0,null,null,{"$f":"+Potencia!T133*$K133*12*1000*(1-$C133)","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!H215","v":"Discap."},{"$f":"+IF(B133=0,0,VLOOKUP(B133,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24675015535939052,null,0,1,null,0,0,null,{"$f":"+($J133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$J89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$J89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$J89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$J89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+SUMPRODUCT(M133:P133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X133*$K133*12*1000*(1-$C133)","v":0},null,{"$f":"IF(Q133=0,0,(IF($AK$3=1,$E133*$F$4*G133/$Q$80,($E133*$F$4*G133-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R133=0,0,IF($AK$3=1,$E133*$F$4*H133/$R$80,($E133*$F$4*H133-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W133*Energía!Z133*(1-$C133)*1000,AL133)","v":0},{"$f":"+($W133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$W89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$W89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$W89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+SUMPRODUCT(Z133:AC133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T133*$X133*12*1000*(1-$C133),AM133)","v":0},{"$f":"+Potencia!U133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!V133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!W133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+SUMPRODUCT(AE133:AH133,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Discap.",0,0,null,null,{"$f":"+Potencia!T134*$K134*12*1000*(1-$C134)","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H216","v":"Discapacitados 601-más"},{"$f":"+IF(B134=0,0,VLOOKUP(B134,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24675015535939052,null,0,1,null,0,0,null,{"$f":"+($J134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$J90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$J90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$J90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$J90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+SUMPRODUCT(M134:P134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X134*$K134*12*1000*(1-$C134)","v":0},null,{"$f":"IF(Q134=0,0,(IF($AK$3=1,$E134*$F$4*G134/$Q$80,($E134*$F$4*G134-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R134=0,0,IF($AK$3=1,$E134*$F$4*H134/$R$80,($E134*$F$4*H134-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W134*((Energía!Z134-Clientes!T134*Límites!$B$15*12)+Clientes!T134*Límites!$B$15*12*(1-$C134))*1000,AL134)","v":0},{"$f":"+($W134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$W90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$W90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$W90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+SUMPRODUCT(Z134:AC134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T134*$X134*12*1000*(1-$C134),AM134)","v":0},{"$f":"+Potencia!U134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!V134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!W134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+SUMPRODUCT(AE134:AH134,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T135*$K135*12*1000*(1-$C135)","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H217","v":"Cruz Roja"},{"$f":"+IF(B135=0,0,VLOOKUP(B135,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.24675015535939052,null,0,1,null,0,0,null,{"$f":"+($J135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$J91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$J91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$J91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$J91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+SUMPRODUCT(M135:P135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X135*$K135*12*1000*(1-$C135)","v":0},null,{"$f":"IF(Q135=0,0,(IF($AK$3=1,$E135*$F$4*G135/$Q$80,($E135*$F$4*G135-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R135=0,0,IF($AK$3=1,$E135*$F$4*H135/$R$80,($E135*$F$4*H135-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W135*Energía!Z135*(1-$C135)*1000,AL135)","v":0},{"$f":"+($W135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$W91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$W91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$W91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+SUMPRODUCT(Z135:AC135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T135*$X135*12*1000*(1-$C135),AM135)","v":0},{"$f":"+Potencia!U135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!V135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!W135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+SUMPRODUCT(AE135:AH135,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP136,AP147,AP158,AP169,AP180)","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!H218","v":0},{"$f":"+IF(B136=0,0,VLOOKUP(B136,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58320858042254364,null,1,0,null,null,null,null,{"$f":"+SUM(M137,M148,M159,M170,M181)","v":22470967.510178227},23519228.081138887,24708373.511192814,26020524.741757419,81720448.117405832,0,null,{"$f":"IF(Q136=0,0,(IF($AK$3=1,$E136*$F$4*G136/$Q$136,($E136*$F$4*G136-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.3096186237014276},{"$f":"IF(R136=0,0,IF($AK$3=1,$E136*$F$4*H136/$R$136,($E136*$F$4*H136-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z137,Z148,Z159,Z170,Z181)","v":21790539.096264936},{"$f":"+SUM(AA137,AA148,AA159,AA170,AA181)","v":30801219.110141076},{"$f":"+SUM(AB137,AB148,AB159,AB170,AB181)","v":32358546.111629143},{"$f":"+SUM(AC137,AC148,AC159,AC170,AC181)","v":34076963.800289296},{"$f":"+SUM(AD137,AD148,AD159,AD170,AD181)","v":99693646.325465709},0,0,0,0,{"$f":"+SUM(AI137,AI148,AI159,AI170,AI181)","v":0},243352823.4011367,"BTS",21790539.09626494,0,null,null,{"$f":"+SUM(AP137:AP146)","v":0}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!H219","v":0},{"$f":"+IF(B137=0,0,VLOOKUP(B137,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E136","v":0.58320858042254364},null,{"$f":"+G136","v":1},{"$f":"+H136","v":0},null,4.4310000000000002E-2,0,null,{"$f":"+SUM(M138:M147)","v":7731579.4949715203},8111192.1889821002,8542395.6922823358,9018499.9409667347,28216357.150377348,{"$f":"+SUM(R138:R147)","v":0},null,{"$f":"IF(Q137=0,0,(IF($AK$3=1,$E137*$F$4*G137/$Q$136,($E137*$F$4*G137-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.3096186237014276},{"$f":"IF(R137=0,0,IF($AK$3=1,$E137*$F$4*H137/$R$136,($E137*$F$4*H137-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,5.8029201216210261E-2,0,null,{"$f":"+SUM(Z138:Z147)","v":7573315.3197065657},{"$f":"+SUM(AA138:AA147)","v":10622568.351112511},{"$f":"+SUM(AB138:AB147)","v":11187280.489639798},{"$f":"+SUM(AC138:AC147)","v":11810795.480540261},{"$f":"+SUM(AD138:AD147)","v":34503771.775465146},{"$f":"+SUM(AE138:AE147)","v":0},{"$f":"+SUM(AF138:AF147)","v":0},0,0,0,null,"BTS_1 (0-300)",0,0,null,null,{"$f":"+Potencia!T138*$K138*12*1000*(1-$C138)","v":0}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!H220","v":"Regular"},{"$f":"+IF(B138=0,0,VLOOKUP(B138,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58320858042254364,null,1,0,null,{"$f":"+J137","v":4.4310000000000002E-2},{"$f":"+K137","v":0},null,{"$f":"+$J138*Energía!Z138*(1-$C138)*1000","v":5943372.0231482768},{"$f":"+$J138*Energía!AA138*(1-$C138)*1000","v":6234821.2226984557},{"$f":"+$J138*Energía!AB138*(1-$C138)*1000","v":6566011.5574074835},{"$f":"+$J138*Energía!AC138*(1-$C138)*1000","v":6931802.3620844577},{"$f":"+SUMPRODUCT(M138:P138,PremisaCosto!$F$84:$I$84)","v":21688830.483984262},{"$f":"+Potencia!X138*$K138*12*1000*(1-$C138)","v":0},null,{"$f":"IF(Q138=0,0,(IF($AK$3=1,$E138*$F$4*G138/$Q$136,($E138*$F$4*G138-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.3096186237014276},{"$f":"IF(R138=0,0,IF($AK$3=1,$E138*$F$4*H138/$R$136,($E138*$F$4*H138-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,5.8029201216210261E-2,0,null,{"$f":"+IF($AK$3=1,$W138*Energía!Z138*(1-$C138)*1000,AL138)","v":5821406.914931925},{"$f":"+$W138*Energía!AA138*(1-$C138)*1000","v":8165237.9886948047},{"$f":"+$W138*Energía!AB138*(1-$C138)*1000","v":8598971.0190196559},{"$f":"+$W138*Energía!AC138*(1-$C138)*1000","v":9078017.4692033529},{"$f":"+SUMPRODUCT(Z138:AC138,PremisaCosto!$F$84:$I$84)","v":26521303.956591781},{"$f":"+IF($AK$3=1,Potencia!T138*$X138*12*1000*(1-$C138),AM138)","v":0},{"$f":"+Potencia!U138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!V138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!W138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+SUMPRODUCT(AE138:AH138,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Regular",5821406.914931925,0,null,null,{"$f":"+Potencia!T139*$K139*12*1000*(1-$C139)","v":0}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!H221","v":"Agro"},{"$f":"+IF(B139=0,0,VLOOKUP(B139,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.58320858042254364,null,1,0,null,{"$f":"+J138","v":4.4310000000000002E-2},0,null,{"$f":"+$J139*Energía!Z139*(1-$C139)*1000","v":1134.3064469646511},{"$f":"+$J139*Energía!AA139*(1-$C139)*1000","v":1183.0653643038988},{"$f":"+$J139*Energía!AB139*(1-$C139)*1000","v":1238.5770817304665},{"$f":"+$J139*Energía!AC139*(1-$C139)*1000","v":1300.1178714378098},{"$f":"+SUMPRODUCT(M139:P139,PremisaCosto!$F$84:$I$84)","v":4104.494197390155},{"$f":"+Potencia!X139*$K139*12*1000*(1-$C139)","v":0},null,{"$f":"IF(Q139=0,0,(IF($AK$3=1,$E139*$F$4*G139/$Q$136,($E139*$F$4*G139-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.3096186237014276},{"$f":"IF(R139=0,0,IF($AK$3=1,$E139*$F$4*H139/$R$136,($E139*$F$4*H139-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,5.8029201216210261E-2,0,null,{"$f":"+IF($AK$3=1,$W139*Energía!Z139*(1-$C139)*1000,AL139)","v":1112.6008568851489},{"$f":"+$W139*Energía!AA139*(1-$C139)*1000","v":1549.3644341485001},{"$f":"+$W139*Energía!AB139*(1-$C139)*1000","v":1622.0636131239842},{"$f":"+$W139*Energía!AC139*(1-$C139)*1000","v":1702.6585774420137},{"$f":"+SUMPRODUCT(Z139:AC139,PremisaCosto!$F$84:$I$84)","v":5017.4948886053535},{"$f":"+IF($AK$3=1,Potencia!T139*$X139*12*1000*(1-$C139),AM139)","v":0},{"$f":"+Potencia!U139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!V139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!W139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+SUMPRODUCT(AE139:AH139,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Agro",1112.6008568851489,0,null,null,{"$f":"+Potencia!T140*$K140*12*1000*(1-$C140)","v":0}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!H222","v":"Jub. 1"},{"$f":"+IF(B140=0,0,VLOOKUP(B140,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58320858042254364,null,1,0,null,4.4310000000000002E-2,0,null,{"$f":"+$J140*Energía!Z140*(1-$C140)*1000","v":1786490.6499582559},{"$f":"+$J140*Energía!AA140*(1-$C140)*1000","v":1874576.6713524808},{"$f":"+$J140*Energía!AB140*(1-$C140)*1000","v":1974501.7747168932},{"$f":"+$J140*Energía!AC140*(1-$C140)*1000","v":2084717.7773023609},{"$f":"+SUMPRODUCT(M140:P140,PremisaCosto!$F$84:$I$84)","v":6521295.8850388937},{"$f":"+Potencia!X140*$K140*12*1000*(1-$C140)","v":0},null,{"$f":"IF(Q140=0,0,(IF($AK$3=1,$E140*$F$4*G140/$Q$136,($E140*$F$4*G140-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.3096186237014276},{"$f":"IF(R140=0,0,IF($AK$3=1,$E140*$F$4*H140/$R$136,($E140*$F$4*H140-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,5.8029201216210261E-2,0,null,{"$f":"+IF($AK$3=1,$W140*Energía!Z140*(1-$C140)*1000,AL140)","v":1750225.0003664577},{"$f":"+$W140*Energía!AA140*(1-$C140)*1000","v":2454980.5203594398},{"$f":"+$W140*Energía!AB140*(1-$C140)*1000","v":2585844.296700764},{"$f":"+$W140*Energía!AC140*(1-$C140)*1000","v":2730185.2263166169},{"$f":"+SUMPRODUCT(Z140:AC140,PremisaCosto!$F$84:$I$84)","v":7974850.0006975215},{"$f":"+IF($AK$3=1,Potencia!T140*$X140*12*1000*(1-$C140),AM140)","v":0},{"$f":"+Potencia!U140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!V140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!W140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+SUMPRODUCT(AE140:AH140,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Jub. 1",1750225.0003664577,0,null,null,{"$f":"+Potencia!T141*$K141*12*1000*(1-$C141)","v":0}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!H223","v":"Jub. 2"},{"$f":"+IF(B141=0,0,VLOOKUP(B141,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58320858042254364,null,1,0,null,4.4310000000000002E-2,0,null,{"$f":"+$J141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+SUMPRODUCT(M141:P141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X141*$K141*12*1000*(1-$C141)","v":0},null,{"$f":"IF(Q141=0,0,(IF($AK$3=1,$E141*$F$4*G141/$Q$136,($E141*$F$4*G141-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R141=0,0,IF($AK$3=1,$E141*$F$4*H141/$R$136,($E141*$F$4*H141-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000,AL141)","v":0},{"$f":"+$W141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+SUMPRODUCT(Z141:AC141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T141*$X141*12*1000*(1-$C141),AM141)","v":0},{"$f":"+Potencia!U141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!V141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!W141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+SUMPRODUCT(AE141:AH141,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Jub. 2",0,0,null,null,{"$f":"+Potencia!T142*$K142*12*1000*(1-$C142)","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!H224","v":"Político"},{"$f":"+IF(B142=0,0,VLOOKUP(B142,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.58320858042254364,null,1,0,null,4.4310000000000002E-2,0,null,{"$f":"+$J142*Energía!Z142*(1-$C142)*1000","v":16.243653008444095},{"$f":"+$J142*Energía!AA142*(1-$C142)*1000","v":17.06333076055698},{"$f":"+$J142*Energía!AB142*(1-$C142)*1000","v":18.001631159403569},{"$f":"+$J142*Energía!AC142*(1-$C142)*1000","v":19.051072892134371},{"$f":"+SUMPRODUCT(M142:P142,PremisaCosto!$F$84:$I$84)","v":59.422051627448369},{"$f":"+Potencia!X142*$K142*12*1000*(1-$C142)","v":0},null,{"$f":"IF(Q142=0,0,(IF($AK$3=1,$E142*$F$4*G142/$Q$136,($E142*$F$4*G142-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.3096186237014276},{"$f":"IF(R142=0,0,IF($AK$3=1,$E142*$F$4*H142/$R$136,($E142*$F$4*H142-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,5.8029201216210261E-2,0,null,{"$f":"+IF($AK$3=1,$W142*Energía!Z142*(1-$C142)*1000,AL142)","v":15.921656053659179},{"$f":"+$W142*Energía!AA142*(1-$C142)*1000","v":22.346455746402864},{"$f":"+$W142*Energía!AB142*(1-$C142)*1000","v":23.575271423358839},{"$f":"+$W142*Energía!AC142*(1-$C142)*1000","v":24.94963986103259},{"$f":"+SUMPRODUCT(Z142:AC142,PremisaCosto!$F$84:$I$84)","v":72.685305287279462},{"$f":"+IF($AK$3=1,Potencia!T142*$X142*12*1000*(1-$C142),AM142)","v":0},{"$f":"+Potencia!U142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!V142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!W142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+SUMPRODUCT(AE142:AH142,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+A142","v":"BTS_1 Político"},15.921656053659179,0,null,null,{"$f":"+Potencia!T143*$K143*12*1000*(1-$C143)","v":0}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!H225","v":"x1"},{"$f":"+IF(B143=0,0,VLOOKUP(B143,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58320858042254364,null,1,0,null,4.4310000000000002E-2,0,null,{"$f":"+$J143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AC143*(1-$C143)*1000","v":0},{"$f":"+SUMPRODUCT(M143:P143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X143*$K143*12*1000*(1-$C143)","v":0},null,{"$f":"IF(Q143=0,0,(IF($AK$3=1,$E143*$F$4*G143/$Q$136,($E143*$F$4*G143-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R143=0,0,IF($AK$3=1,$E143*$F$4*H143/$R$136,($E143*$F$4*H143-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J143*T143","v":0},{"$f":"+U143*K143","v":0},null,{"$f":"+IF($AK$3=1,$W143*Energía!Z143*(1-$C143)*1000,AL143)","v":0},{"$f":"+$W143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AC143*(1-$C143)*1000","v":0},{"$f":"+SUMPRODUCT(Z143:AC143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T143*$X143*12*1000*(1-$C143),AM143)","v":0},{"$f":"+Potencia!U143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!V143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!W143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+SUMPRODUCT(AE143:AH143,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 x1",0,0,null,null,{"$f":"+Potencia!T144*$K144*12*1000*(1-$C144)","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!H226","v":"x2"},{"$f":"+IF(B144=0,0,VLOOKUP(B144,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58320858042254364,null,1,0,null,4.4310000000000002E-2,0,null,{"$f":"+$J144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+SUMPRODUCT(M144:P144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X144*$K144*12*1000*(1-$C144)","v":0},null,{"$f":"IF(Q144=0,0,(IF($AK$3=1,$E144*$F$4*G144/$Q$136,($E144*$F$4*G144-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R144=0,0,IF($AK$3=1,$E144*$F$4*H144/$R$136,($E144*$F$4*H144-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000,AL144)","v":0},{"$f":"+$W144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+SUMPRODUCT(Z144:AC144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T144*$X144*12*1000*(1-$C144),AM144)","v":0},{"$f":"+Potencia!U144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!V144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!W144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+SUMPRODUCT(AE144:AH144,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 x2",0,0,null,null,{"$f":"+Potencia!T145*$K145*12*1000*(1-$C145)","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!H227","v":"Discap."},{"$f":"+IF(B145=0,0,VLOOKUP(B145,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58320858042254364,null,1,0,null,4.4310000000000002E-2,0,null,{"$f":"+$J145*Energía!Z145*(1-$C145)*1000","v":566.27176501424003},{"$f":"+$J145*Energía!AA145*(1-$C145)*1000","v":594.16623610024203},{"$f":"+$J145*Energía!AB145*(1-$C145)*1000","v":625.78144506920057},{"$f":"+$J145*Energía!AC145*(1-$C145)*1000","v":660.63263558620929},{"$f":"+SUMPRODUCT(M145:P145,PremisaCosto!$F$84:$I$84)","v":2066.8651051754618},{"$f":"+Potencia!X145*$K145*12*1000*(1-$C145)","v":0},null,{"$f":"IF(Q145=0,0,(IF($AK$3=1,$E145*$F$4*G145/$Q$136,($E145*$F$4*G145-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.3096186237014276},{"$f":"IF(R145=0,0,IF($AK$3=1,$E145*$F$4*H145/$R$136,($E145*$F$4*H145-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,5.8029201216210261E-2,0,null,{"$f":"+IF($AK$3=1,$W145*Energía!Z145*(1-$C145)*1000,AL145)","v":554.88189524452832},{"$f":"+$W145*Energía!AA145*(1-$C145)*1000","v":778.13116837145651},{"$f":"+$W145*Energía!AB145*(1-$C145)*1000","v":819.53503482941687},{"$f":"+$W145*Energía!AC145*(1-$C145)*1000","v":865.17680298865821},{"$f":"+SUMPRODUCT(Z145:AC145,PremisaCosto!$F$84:$I$84)","v":2527.637981950078},{"$f":"+IF($AK$3=1,Potencia!T145*$X145*12*1000*(1-$C145),AM145)","v":0},{"$f":"+Potencia!U145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!V145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!W145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+SUMPRODUCT(AE145:AH145,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Discap.",554.88189524452832,0,null,null,{"$f":"+Potencia!T146*$K146*12*1000*(1-$C146)","v":0}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H228","v":"Discapacitados 601-más"},{"$f":"+IF(B146=0,0,VLOOKUP(B146,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58320858042254364,null,1,0,null,4.4310000000000002E-2,0,null,{"$f":"+$J146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+SUMPRODUCT(M146:P146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X146*$K146*12*1000*(1-$C146)","v":0},null,{"$f":"IF(Q146=0,0,(IF($AK$3=1,$E146*$F$4*G146/$Q$136,($E146*$F$4*G146-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R146=0,0,IF($AK$3=1,$E146*$F$4*H146/$R$136,($E146*$F$4*H146-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000,AL146)","v":0},{"$f":"+$W146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+SUMPRODUCT(Z146:AC146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T146*$X146*12*1000*(1-$C146),AM146)","v":0},{"$f":"+Potencia!U146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!V146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!W146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+SUMPRODUCT(AE146:AH146,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T147*$K147*12*1000*(1-$C147)","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!H229","v":"Cruz Roja"},{"$f":"+IF(B147=0,0,VLOOKUP(B147,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.58320858042254364,null,1,0,null,4.4310000000000002E-2,0,null,{"$f":"+$J147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AC147*(1-$C147)*1000","v":0},{"$f":"+SUMPRODUCT(M147:P147,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X147*$K147*12*1000*(1-$C147)","v":0},null,{"$f":"IF(Q147=0,0,(IF($AK$3=1,$E147*$F$4*G147/$Q$136,($E147*$F$4*G147-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R147=0,0,IF($AK$3=1,$E147*$F$4*H147/$R$136,($E147*$F$4*H147-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W147*Energía!Z147*(1-$C147)*1000,AL147)","v":0},{"$f":"+$W147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AC147*(1-$C147)*1000","v":0},{"$f":"+SUMPRODUCT(Z147:AC147,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T147*$X147*12*1000*(1-$C147),AM147)","v":0},{"$f":"+Potencia!U147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!V147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!W147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+SUMPRODUCT(AE147:AH147,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP148:AP157)","v":0}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!H230","v":0},{"$f":"+IF(B148=0,0,VLOOKUP(B148,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58320858042254364,null,1,0,null,4.4310000000000002E-2,0,null,{"$f":"+SUM(M149:M158)","v":5685543.2762985611},5958292.0813971777,6267043.1300218925,6607207.7154827248,20713357.670140151,{"$f":"+SUM(R149:R158)","v":0},null,{"$f":"IF(Q148=0,0,(IF($AK$3=1,$E148*$F$4*G148/$Q$136,($E148*$F$4*G148-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.3096186237014276},{"$f":"IF(R148=0,0,IF($AK$3=1,$E148*$F$4*H148/$R$136,($E148*$F$4*H148-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,5.8029201216210261E-2,0,null,{"$f":"+SUM(Z149:Z158)","v":5337167.2832868947},{"$f":"+SUM(AA149:AA158)","v":7803090.2752504842},{"$f":"+SUM(AB149:AB158)","v":8207436.39861676},{"$f":"+SUM(AC149:AC158)","v":8652922.2748599388},{"$f":"+SUM(AD149:AD158)","v":25103152.250406969},{"$f":"+SUM(AE149:AE158)","v":0},{"$f":"+SUM(AF149:AF158)","v":0},0,0,0,null,"BTS_2 (301-750)",0,0,null,null,{"$f":"+Potencia!T149*$K149*12*1000*(1-$C149)","v":0}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!H231","v":"Regular"},{"$f":"+IF(B149=0,0,VLOOKUP(B149,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58320858042254364,null,1,0,null,{"$f":"+J148","v":4.4310000000000002E-2},{"$f":"+K148","v":0},null,{"$f":"+($J149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$J138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":4129030.525960057},{"$f":"+($J149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$J138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":4325036.9634644575},{"$f":"+($J149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$J138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":4546697.770197955},{"$f":"+($J149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$J138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":4790779.1553917825},{"$f":"+SUMPRODUCT(M149:P149,PremisaCosto!$F$84:$I$84)","v":15031483.298119085},{"$f":"+Potencia!X149*$K149*12*1000*(1-$C149)","v":0},null,{"$f":"IF(Q149=0,0,(IF($AK$3=1,$E149*$F$4*G149/$Q$136,($E149*$F$4*G149-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.3096186237014276},{"$f":"IF(R149=0,0,IF($AK$3=1,$E149*$F$4*H149/$R$136,($E149*$F$4*H149-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,5.8029201216210261E-2,0,null,{"$f":"+IF($AK$3=1,$W149*Energía!Z149*(1-$C149)*1000,AL149)","v":4049310.395906298},{"$f":"+$W149*Energía!AA149*(1-$C149)*1000","v":5664148.955550123},{"$f":"+$W149*Energía!AB149*(1-$C149)*1000","v":5954440.0761929955},{"$f":"+$W149*Energía!AC149*(1-$C149)*1000","v":6274093.6039416734},{"$f":"+SUMPRODUCT(Z149:AC149,PremisaCosto!$F$84:$I$84)","v":18382290.567064069},{"$f":"+IF($AK$3=1,Potencia!T149*$X149*12*1000*(1-$C149),AM149)","v":0},{"$f":"+Potencia!U149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!V149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!W149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+SUMPRODUCT(AE149:AH149,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Regular",4049310.395906298,0,null,null,{"$f":"+Potencia!T150*$K150*12*1000*(1-$C150)","v":0}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!H232","v":"Agro"},{"$f":"+IF(B150=0,0,VLOOKUP(B150,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.58320858042254364,null,1,0,null,{"$f":"+J149","v":4.4310000000000002E-2},0,null,{"$f":"+($J150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$J139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":4560.9807893569969},{"$f":"+($J150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$J139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":4750.9046257045056},{"$f":"+($J150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$J139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":4966.8740066078708},{"$f":"+($J150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$J139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":5205.8332738015088},{"$f":"+SUMPRODUCT(M150:P150,PremisaCosto!$F$84:$I$84)","v":16471.394110424699},{"$f":"+Potencia!X150*$K150*12*1000*(1-$C150)","v":0},null,{"$f":"IF(Q150=0,0,(IF($AK$3=1,$E150*$F$4*G150/$Q$136,($E150*$F$4*G150-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.3096186237014276},{"$f":"IF(R150=0,0,IF($AK$3=1,$E150*$F$4*H150/$R$136,($E150*$F$4*H150-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,5.8029201216210261E-2,0,null,{"$f":"+IF($AK$3=1,$W150*Energía!Z150*(1-$C150)*1000,AL150)","v":4474.2677756474113},{"$f":"+$W150*Energía!AA150*(1-$C150)*1000","v":6221.8731772518813},{"$f":"+$W150*Energía!AB150*(1-$C150)*1000","v":6504.7107006321939},{"$f":"+$W150*Energía!AC150*(1-$C150)*1000","v":6817.6562072550314},{"$f":"+SUMPRODUCT(Z150:AC150,PremisaCosto!$F$84:$I$84)","v":20132.983250769939},{"$f":"+IF($AK$3=1,Potencia!T150*$X150*12*1000*(1-$C150),AM150)","v":0},{"$f":"+Potencia!U150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!V150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!W150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+SUMPRODUCT(AE150:AH150,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Agro",4474.2677756474113,0,null,null,{"$f":"+Potencia!T151*$K151*12*1000*(1-$C151)","v":0}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!H233","v":"Jub. 1"},{"$f":"+IF(B151=0,0,VLOOKUP(B151,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58320858042254364,null,1,0,null,4.4310000000000002E-2,0,null,{"$f":"+($J151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$J140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":1262671.0680508548},{"$f":"+($J151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$J140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":1324648.3250630086},{"$f":"+($J151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$J140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":1394655.147047546},{"$f":"+($J151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$J140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":1471660.5716770797},{"$f":"+SUMPRODUCT(M151:P151,PremisaCosto!$F$84:$I$84)","v":4606863.0553231332},{"$f":"+Potencia!X151*$K151*12*1000*(1-$C151)","v":0},null,{"$f":"IF(Q151=0,0,(IF($AK$3=1,$E151*$F$4*G151/$Q$136,($E151*$F$4*G151-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.3096186237014276},{"$f":"IF(R151=0,0,IF($AK$3=1,$E151*$F$4*H151/$R$136,($E151*$F$4*H151-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,5.8029201216210261E-2,0,null,{"$f":"+IF($AK$3=1,$W151*Energía!Z151*(1-$C151)*1000,AL151)","v":1001283.6155726283},{"$f":"+$W151*Energía!AA151*(1-$C151)*1000","v":1734784.1163574182},{"$f":"+$W151*Energía!AB151*(1-$C151)*1000","v":1826466.3542145197},{"$f":"+$W151*Energía!AC151*(1-$C151)*1000","v":1927314.092435393},{"$f":"+SUMPRODUCT(Z151:AC151,PremisaCosto!$F$84:$I$84)","v":5407280.8749489374},{"$f":"+IF($AK$3=1,Potencia!T151*$X151*12*1000*(1-$C151),AM151)","v":0},{"$f":"+Potencia!U151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!V151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!W151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+SUMPRODUCT(AE151:AH151,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Jub. 1",1001283.6155726283,0,null,null,{"$f":"+Potencia!T152*$K152*12*1000*(1-$C152)","v":0}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!H234","v":"Jub. 2"},{"$f":"+IF(B152=0,0,VLOOKUP(B152,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58320858042254364,null,1,0,null,4.4310000000000002E-2,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":288492.14623638021},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":303028.64429273375},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":319852.41196071584},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":338643.19133682555},{"$f":"+SUMPRODUCT(M152:P152,PremisaCosto!$F$84:$I$84)","v":1055663.0135488685},{"$f":"+Potencia!X152*$K152*12*1000*(1-$C152)","v":0},null,{"$f":"IF(Q152=0,0,(IF($AK$3=1,$E152*$F$4*G152/$Q$136,($E152*$F$4*G152-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.3096186237014276},{"$f":"IF(R152=0,0,IF($AK$3=1,$E152*$F$4*H152/$R$136,($E152*$F$4*H152-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,5.8029201216210261E-2,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$W152*1000),AL152)","v":281397.03594375565},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":396851.95608075947},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":418884.6755395747},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":443493.43016439269},{"$f":"+SUMPRODUCT(Z152:AC152,PremisaCosto!$F$84:$I$84)","v":1289997.534598944},{"$f":"+IF($AK$3=1,Potencia!T152*$X152*12*1000*(1-$C152),AM152)","v":0},{"$f":"+Potencia!U152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!V152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!W152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+SUMPRODUCT(AE152:AH152,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Jub. 2",281397.03594375565,0,null,null,{"$f":"+Potencia!T153*$K153*12*1000*(1-$C153)","v":0}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!H235","v":"Político"},{"$f":"+IF(B153=0,0,VLOOKUP(B153,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.58320858042254364,null,1,0,null,4.4310000000000002E-2,0,null,{"$f":"+($J153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$J142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($J153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$J142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($J153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$J142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($J153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$J142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+SUMPRODUCT(M153:P153,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X153*$K153*12*1000*(1-$C153)","v":0},null,{"$f":"IF(Q153=0,0,(IF($AK$3=1,$E153*$F$4*G153/$Q$136,($E153*$F$4*G153-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R153=0,0,IF($AK$3=1,$E153*$F$4*H153/$R$136,($E153*$F$4*H153-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W153*Energía!Z153*(1-$C153)*1000,AL153)","v":0},{"$f":"+$W153*Energía!AA153*(1-$C153)*1000","v":0},{"$f":"+$W153*Energía!AB153*(1-$C153)*1000","v":0},{"$f":"+$W153*Energía!AC153*(1-$C153)*1000","v":0},{"$f":"+SUMPRODUCT(Z153:AC153,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T153*$X153*12*1000*(1-$C153),AM153)","v":0},{"$f":"+Potencia!U153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!V153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!W153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+SUMPRODUCT(AE153:AH153,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Político",0,0,null,null,{"$f":"+Potencia!T154*$K154*12*1000*(1-$C154)","v":0}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!H236","v":"x1"},{"$f":"+IF(B154=0,0,VLOOKUP(B154,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58320858042254364,null,1,0,null,4.4310000000000002E-2,0,null,{"$f":"+($J154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$J143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$J143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$J143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$J143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+SUMPRODUCT(M154:P154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X154*$K154*12*1000*(1-$C154)","v":0},null,{"$f":"IF(Q154=0,0,(IF($AK$3=1,$E154*$F$4*G154/$Q$136,($E154*$F$4*G154-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R154=0,0,IF($AK$3=1,$E154*$F$4*H154/$R$136,($E154*$F$4*H154-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W154*Energía!Z154*(1-$C154)*1000,AL154)","v":0},{"$f":"+$W154*Energía!AA154*(1-$C154)*1000","v":0},{"$f":"+$W154*Energía!AB154*(1-$C154)*1000","v":0},{"$f":"+$W154*Energía!AC154*(1-$C154)*1000","v":0},{"$f":"+SUMPRODUCT(Z154:AC154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T154*$X154*12*1000*(1-$C154),AM154)","v":0},{"$f":"+Potencia!U154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!V154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!W154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+SUMPRODUCT(AE154:AH154,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 x1",0,0,null,null,{"$f":"+Potencia!T155*$K155*12*1000*(1-$C155)","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!H237","v":"x2"},{"$f":"+IF(B155=0,0,VLOOKUP(B155,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58320858042254364,null,1,0,null,4.4310000000000002E-2,0,null,{"$f":"+($J155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$J144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$J144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$J144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$J144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+SUMPRODUCT(M155:P155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X155*$K155*12*1000*(1-$C155)","v":0},null,{"$f":"IF(Q155=0,0,(IF($AK$3=1,$E155*$F$4*G155/$Q$136,($E155*$F$4*G155-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R155=0,0,IF($AK$3=1,$E155*$F$4*H155/$R$136,($E155*$F$4*H155-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W155*((Energía!Z155-Clientes!T155*Límites!$B$16*12)+Clientes!T155*Límites!$B$16*12*(1-$C155))*1000,AL155)","v":0},{"$f":"+($W155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$W144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$W144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$W144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+SUMPRODUCT(Z155:AC155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T155*$X155*12*1000*(1-$C155),AM155)","v":0},{"$f":"+Potencia!U155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!V155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!W155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+SUMPRODUCT(AE155:AH155,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 x2",0,0,null,null,{"$f":"+Potencia!T156*$K156*12*1000*(1-$C156)","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!H238","v":"Discap."},{"$f":"+IF(B156=0,0,VLOOKUP(B156,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58320858042254364,null,1,0,null,4.4310000000000002E-2,0,null,{"$f":"+($J156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$J145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":788.55526191177933},{"$f":"+($J156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$J145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":827.24395127285197},{"$f":"+($J156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$J145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":870.92680906911005},{"$f":"+($J156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$J145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":918.96380323516439},{"$f":"+SUMPRODUCT(M156:P156,PremisaCosto!$F$84:$I$84)","v":2876.9090386387224},{"$f":"+Potencia!X156*$K156*12*1000*(1-$C156)","v":0},null,{"$f":"IF(Q156=0,0,(IF($AK$3=1,$E156*$F$4*G156/$Q$136,($E156*$F$4*G156-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.3096186237014276},{"$f":"IF(R156=0,0,IF($AK$3=1,$E156*$F$4*H156/$R$136,($E156*$F$4*H156-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,5.8029201216210261E-2,0,null,{"$f":"+IF($AK$3=1,$W156*Energía!Z156*(1-$C156)*1000,AL156)","v":701.96808856519908},{"$f":"+$W156*Energía!AA156*(1-$C156)*1000","v":1083.3740849312835},{"$f":"+$W156*Energía!AB156*(1-$C156)*1000","v":1140.5819690377639},{"$f":"+$W156*Energía!AC156*(1-$C156)*1000","v":1203.4921112242655},{"$f":"+SUMPRODUCT(Z156:AC156,PremisaCosto!$F$84:$I$84)","v":3450.2905442483343},{"$f":"+IF($AK$3=1,Potencia!T156*$X156*12*1000*(1-$C156),AM156)","v":0},{"$f":"+Potencia!U156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!V156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!W156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+SUMPRODUCT(AE156:AH156,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Discap.",701.96808856519908,0,null,null,{"$f":"+Potencia!T157*$K157*12*1000*(1-$C157)","v":0}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H239","v":"Discapacitados 601-más"},{"$f":"+IF(B157=0,0,VLOOKUP(B157,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58320858042254364,null,1,0,null,4.4310000000000002E-2,0,null,{"$f":"+($J157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$J146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$J146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$J146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$J146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+SUMPRODUCT(M157:P157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X157*$K157*12*1000*(1-$C157)","v":0},null,{"$f":"IF(Q157=0,0,(IF($AK$3=1,$E157*$F$4*G157/$Q$136,($E157*$F$4*G157-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R157=0,0,IF($AK$3=1,$E157*$F$4*H157/$R$136,($E157*$F$4*H157-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W157*((Energía!Z157-Clientes!T157*Límites!$B$15*12)+Clientes!T157*Límites!$B$15*12*(1-$C157))*1000,AL157)","v":0},{"$f":"+($W157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$W146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$W146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$W146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+SUMPRODUCT(Z157:AC157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T157*$X157*12*1000*(1-$C157),AM157)","v":0},{"$f":"+Potencia!U157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!V157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!W157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+SUMPRODUCT(AE157:AH157,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T158*$K158*12*1000*(1-$C158)","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!H240","v":"Cruz Roja"},{"$f":"+IF(B158=0,0,VLOOKUP(B158,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.58320858042254364,null,1,0,null,4.4310000000000002E-2,0,null,{"$f":"+($J158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$J147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$J147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$J147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$J147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+SUMPRODUCT(M158:P158,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X158*$K158*12*1000*(1-$C158)","v":0},null,{"$f":"IF(Q158=0,0,(IF($AK$3=1,$E158*$F$4*G158/$Q$136,($E158*$F$4*G158-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R158=0,0,IF($AK$3=1,$E158*$F$4*H158/$R$136,($E158*$F$4*H158-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W158*Energía!Z158*(1-$C158)*1000,AL158)","v":0},{"$f":"+$W158*Energía!AA158*(1-$C158)*1000","v":0},{"$f":"+$W158*Energía!AB158*(1-$C158)*1000","v":0},{"$f":"+$W158*Energía!AC158*(1-$C158)*1000","v":0},{"$f":"+SUMPRODUCT(Z158:AC158,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T158*$X158*12*1000*(1-$C158),AM158)","v":0},{"$f":"+Potencia!U158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!V158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!W158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+SUMPRODUCT(AE158:AH158,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP159:AP168)","v":0}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!H241","v":0},{"$f":"+IF(B159=0,0,VLOOKUP(B159,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58320858042254364,null,1,0,null,4.4310000000000002E-2,0,null,{"$f":"+SUM(M160:M169)","v":9053844.7389081456},9449743.8107596077,9898934.6888885833,10394817.085307959,32790733.296888329,{"$f":"+SUM(R160:R169)","v":0},null,{"$f":"IF(Q159=0,0,(IF($AK$3=1,$E159*$F$4*G159/$Q$136,($E159*$F$4*G159-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.3096186237014276},{"$f":"IF(R159=0,0,IF($AK$3=1,$E159*$F$4*H159/$R$136,($E159*$F$4*H159-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,5.8029201216210261E-2,0,null,{"$f":"+SUM(Z160:Z169)","v":8880056.4932714775},{"$f":"+SUM(AA160:AA169)","v":12375560.483778082},{"$f":"+SUM(AB160:AB169)","v":12963829.223372588},{"$f":"+SUM(AC160:AC169)","v":13613246.044889096},{"$f":"+SUM(AD160:AD169)","v":40086722.299593605},{"$f":"+SUM(AE160:AE169)","v":0},0,0,0,0,null,"BTS_3 (751-más)",0,0,null,null,{"$f":"+Potencia!T160*$K160*12*1000*(1-$C160)","v":0}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!H242","v":"Regular"},{"$f":"+IF(B160=0,0,VLOOKUP(B160,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58320858042254364,null,1,0,null,{"$f":"+J159","v":4.4310000000000002E-2},{"$f":"+K159","v":0},null,{"$f":"+($J160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$J138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":8428308.4707635455},{"$f":"+($J160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$J138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":8793521.175951371},{"$f":"+($J160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$J138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":9207624.938441284},{"$f":"+($J160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$J138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":9664609.2065868005},{"$f":"+SUMPRODUCT(M160:P160,PremisaCosto!$F$84:$I$84)","v":30507314.830765814},{"$f":"+Potencia!X160*$K160*12*1000*(1-$C160)","v":0},null,{"$f":"IF(Q160=0,0,(IF($AK$3=1,$E160*$F$4*G160/$Q$136,($E160*$F$4*G160-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.3096186237014276},{"$f":"IF(R160=0,0,IF($AK$3=1,$E160*$F$4*H160/$R$136,($E160*$F$4*H160-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,5.8029201216210261E-2,0,null,{"$f":"+IF($AK$3=1,$W160*Energía!Z160*(1-$C160)*1000,AL160)","v":8268159.5487672901},{"$f":"+$W160*Energía!AA160*(1-$C160)*1000","v":11516159.099938793},{"$f":"+$W160*Energía!AB160*(1-$C160)*1000","v":12058477.099440416},{"$f":"+$W160*Energía!AC160*(1-$C160)*1000","v":12656952.207742354},{"$f":"+SUMPRODUCT(Z160:AC160,PremisaCosto!$F$84:$I$84)","v":37295247.80924888},{"$f":"+IF($AK$3=1,Potencia!T160*$X160*12*1000*(1-$C160),AM160)","v":0},{"$f":"+Potencia!U160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!V160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!W160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+SUMPRODUCT(AE160:AH160,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Regular",8268159.5487672901,0,null,null,{"$f":"+Potencia!T161*$K161*12*1000*(1-$C161)","v":0}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!H243","v":"Agro"},{"$f":"+IF(B161=0,0,VLOOKUP(B161,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.58320858042254364,null,1,0,null,{"$f":"+J160","v":4.4310000000000002E-2},0,null,{"$f":"+($J161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$J139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":50964.012548510807},{"$f":"+($J161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$J139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":53066.184932064803},{"$f":"+($J161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$J139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":55455.774080356518},{"$f":"+($J161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$J139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":58098.161060686682},{"$f":"+SUMPRODUCT(M161:P161,PremisaCosto!$F$84:$I$84)","v":183943.73627374831},{"$f":"+Potencia!X161*$K161*12*1000*(1-$C161)","v":0},null,{"$f":"IF(Q161=0,0,(IF($AK$3=1,$E161*$F$4*G161/$Q$136,($E161*$F$4*G161-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.3096186237014276},{"$f":"IF(R161=0,0,IF($AK$3=1,$E161*$F$4*H161/$R$136,($E161*$F$4*H161-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,5.8029201216210261E-2,0,null,{"$f":"+IF($AK$3=1,$W161*Energía!Z161*(1-$C161)*1000,AL161)","v":49996.92952376321},{"$f":"+$W161*Energía!AA161*(1-$C161)*1000","v":69496.46407581614},{"$f":"+$W161*Energía!AB161*(1-$C161)*1000","v":72625.914527413814},{"$f":"+$W161*Energía!AC161*(1-$C161)*1000","v":76086.433727880343},{"$f":"+SUMPRODUCT(Z161:AC161,PremisaCosto!$F$84:$I$84)","v":224826.90006448835},{"$f":"+IF($AK$3=1,Potencia!T161*$X161*12*1000*(1-$C161),AM161)","v":0},{"$f":"+Potencia!U161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!V161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!W161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+SUMPRODUCT(AE161:AH161,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Agro",49996.92952376321,0,null,null,{"$f":"+Potencia!T162*$K162*12*1000*(1-$C162)","v":0}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!H244","v":"Jub. 1"},{"$f":"+IF(B162=0,0,VLOOKUP(B162,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58320858042254364,null,1,0,null,4.4310000000000002E-2,0,null,{"$f":"+($J162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$J140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$J140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$J140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$J140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+SUMPRODUCT(M162:P162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X162*$K162*12*1000*(1-$C162)","v":0},null,{"$f":"IF(Q162=0,0,(IF($AK$3=1,$E162*$F$4*G162/$Q$136,($E162*$F$4*G162-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R162=0,0,IF($AK$3=1,$E162*$F$4*H162/$R$136,($E162*$F$4*H162-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W162*Energía!Z162*(1-$C162)*1000,AL162)","v":0},{"$f":"+$W162*Energía!AA162*(1-$C162)*1000","v":0},{"$f":"+$W162*Energía!AB162*(1-$C162)*1000","v":0},{"$f":"+$W162*Energía!AC162*(1-$C162)*1000","v":0},{"$f":"+SUMPRODUCT(Z162:AC162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T162*$X162*12*1000*(1-$C162),AM162)","v":0},{"$f":"+Potencia!U162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!V162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!W162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+SUMPRODUCT(AE162:AH162,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Jub. 1",0,0,null,null,{"$f":"+Potencia!T163*$K163*12*1000*(1-$C163)","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!H245","v":"Jub. 2"},{"$f":"+IF(B163=0,0,VLOOKUP(B163,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58320858042254364,null,1,0,null,4.4310000000000002E-2,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":574526.04225058306},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":603107.59090477205},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":635801.72375241516},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":672053.44609477895},{"$f":"+SUMPRODUCT(M163:P163,PremisaCosto!$F$84:$I$84)","v":2099303.0126257739},{"$f":"+Potencia!X163*$K163*12*1000*(1-$C163)","v":0},null,{"$f":"IF(Q163=0,0,(IF($AK$3=1,$E163*$F$4*G163/$Q$136,($E163*$F$4*G163-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.3096186237014276},{"$f":"IF(R163=0,0,IF($AK$3=1,$E163*$F$4*H163/$R$136,($E163*$F$4*H163-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,5.8029201216210261E-2,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$W163*1000),AL163)","v":561856.19735829416},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":789840.93314459105},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":832657.77840763319},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":880133.70912844595},{"$f":"+SUMPRODUCT(Z163:AC163,PremisaCosto!$F$84:$I$84)","v":2566438.7349038599},{"$f":"+IF($AK$3=1,Potencia!T163*$X163*12*1000*(1-$C163),AM163)","v":0},{"$f":"+Potencia!U163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!V163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!W163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+SUMPRODUCT(AE163:AH163,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Jub. 2",561856.19735829416,0,null,null,{"$f":"+Potencia!T164*$K164*12*1000*(1-$C164)","v":0}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!H246","v":"Político"},{"$f":"+IF(B164=0,0,VLOOKUP(B164,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.58320858042254364,null,1,0,null,4.4310000000000002E-2,0,null,{"$f":"+($J164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$J142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$J142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$J142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$J142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+SUMPRODUCT(M164:P164,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X164*$K164*12*1000*(1-$C164)","v":0},null,{"$f":"IF(Q164=0,0,(IF($AK$3=1,$E164*$F$4*G164/$Q$136,($E164*$F$4*G164-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R164=0,0,IF($AK$3=1,$E164*$F$4*H164/$R$136,($E164*$F$4*H164-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W164*Energía!Z164*(1-$C164)*1000,AL164)","v":0},{"$f":"+$W164*Energía!AA164*(1-$C164)*1000","v":0},{"$f":"+$W164*Energía!AB164*(1-$C164)*1000","v":0},{"$f":"+$W164*Energía!AC164*(1-$C164)*1000","v":0},{"$f":"+SUMPRODUCT(Z164:AC164,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T164*$X164*12*1000*(1-$C164),AM164)","v":0},{"$f":"+Potencia!U164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!V164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!W164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+SUMPRODUCT(AE164:AH164,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Político",0,0,null,null,{"$f":"+Potencia!T165*$K165*12*1000*(1-$C165)","v":0}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!H247","v":"x1"},{"$f":"+IF(B165=0,0,VLOOKUP(B165,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58320858042254364,null,1,0,null,4.4310000000000002E-2,0,null,{"$f":"+($J165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$J143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$J143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$J143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$J143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+SUMPRODUCT(M165:P165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X165*$K165*12*1000*(1-$C165)","v":0},null,{"$f":"IF(Q165=0,0,(IF($AK$3=1,$E165*$F$4*G165/$Q$136,($E165*$F$4*G165-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R165=0,0,IF($AK$3=1,$E165*$F$4*H165/$R$136,($E165*$F$4*H165-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W165*Energía!Z165*(1-$C165)*1000,AL165)","v":0},{"$f":"+$W165*Energía!AA165*(1-$C165)*1000","v":0},{"$f":"+$W165*Energía!AB165*(1-$C165)*1000","v":0},{"$f":"+$W165*Energía!AC165*(1-$C165)*1000","v":0},{"$f":"+SUMPRODUCT(Z165:AC165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T165*$X165*12*1000*(1-$C165),AM165)","v":0},{"$f":"+Potencia!U165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!V165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!W165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+SUMPRODUCT(AE165:AH165,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 x1",0,0,null,null,{"$f":"+Potencia!T166*$K166*12*1000*(1-$C166)","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!H248","v":"x2"},{"$f":"+IF(B166=0,0,VLOOKUP(B166,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58320858042254364,null,1,0,null,4.4310000000000002E-2,0,null,{"$f":"+($J166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$J144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$J144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$J144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$J144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+SUMPRODUCT(M166:P166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X166*$K166*12*1000*(1-$C166)","v":0},null,{"$f":"IF(Q166=0,0,(IF($AK$3=1,$E166*$F$4*G166/$Q$136,($E166*$F$4*G166-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R166=0,0,IF($AK$3=1,$E166*$F$4*H166/$R$136,($E166*$F$4*H166-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W166*((Energía!Z166-Clientes!T166*Límites!$B$16*12)+Clientes!T166*Límites!$B$16*12*(1-$C166))*1000,AL166)","v":0},{"$f":"+($W166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$W144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$W144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$W144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+SUMPRODUCT(Z166:AC166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T166*$X166*12*1000*(1-$C166),AM166)","v":0},{"$f":"+Potencia!U166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!V166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!W166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+SUMPRODUCT(AE166:AH166,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 x2",0,0,null,null,{"$f":"+Potencia!T167*$K167*12*1000*(1-$C167)","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!H249","v":"Discap."},{"$f":"+IF(B167=0,0,VLOOKUP(B167,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58320858042254364,null,1,0,null,4.4310000000000002E-2,0,null,{"$f":"+($J167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$J145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$J145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$J145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$J145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+SUMPRODUCT(M167:P167,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X167*$K167*12*1000*(1-$C167)","v":0},null,{"$f":"IF(Q167=0,0,(IF($AK$3=1,$E167*$F$4*G167/$Q$136,($E167*$F$4*G167-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R167=0,0,IF($AK$3=1,$E167*$F$4*H167/$R$136,($E167*$F$4*H167-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W167*Energía!Z167*(1-$C167)*1000,AL167)","v":0},{"$f":"+$W167*Energía!AA167*(1-$C167)*1000","v":0},{"$f":"+$W167*Energía!AB167*(1-$C167)*1000","v":0},{"$f":"+$W167*Energía!AC167*(1-$C167)*1000","v":0},{"$f":"+SUMPRODUCT(Z167:AC167,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T167*$X167*12*1000*(1-$C167),AM167)","v":0},{"$f":"+Potencia!U167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!V167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!W167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+SUMPRODUCT(AE167:AH167,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Discap.",0,0,null,null,{"$f":"+Potencia!T168*$K168*12*1000*(1-$C168)","v":0}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H250","v":"Discapacitados 601-más"},{"$f":"+IF(B168=0,0,VLOOKUP(B168,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58320858042254364,null,1,0,null,4.4310000000000002E-2,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":46.213345507782677},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":48.858971400018333},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":52.252614528709948},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":56.271565691971539},{"$f":"+SUMPRODUCT(M168:P168,PremisaCosto!$F$84:$I$84)","v":171.7172229943219},{"$f":"+Potencia!X168*$K168*12*1000*(1-$C168)","v":0},null,{"$f":"IF(Q168=0,0,(IF($AK$3=1,$E168*$F$4*G168/$Q$136,($E168*$F$4*G168-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.3096186237014276},{"$f":"IF(R168=0,0,IF($AK$3=1,$E168*$F$4*H168/$R$136,($E168*$F$4*H168-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,5.8029201216210261E-2,0,null,{"$f":"IF($AK$3=1,IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$W168*1000),AL168)","v":43.817622130013561},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":63.986618880359423},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":68.43099712389035},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":73.69429041504425},{"$f":"+SUMPRODUCT(Z168:AC168,PremisaCosto!$F$84:$I$84)","v":208.8553763813475},{"$f":"+IF($AK$3=1,Potencia!T168*$X168*12*1000*(1-$C168),AM168)","v":0},{"$f":"+Potencia!U168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!V168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!W168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+SUMPRODUCT(AE168:AH168,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Discapacitados 601-más",43.817622130013561,0,null,null,{"$f":"+Potencia!T169*$K169*12*1000*(1-$C169)","v":0}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!H251","v":"Cruz Roja"},{"$f":"+IF(B169=0,0,VLOOKUP(B169,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.58320858042254364,null,1,0,null,4.4310000000000002E-2,0,null,{"$f":"+($J169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$J147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$J147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$J147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$J147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+SUMPRODUCT(M169:P169,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X169*$K169*12*1000*(1-$C169)","v":0},null,{"$f":"IF(Q169=0,0,(IF($AK$3=1,$E169*$F$4*G169/$Q$136,($E169*$F$4*G169-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R169=0,0,IF($AK$3=1,$E169*$F$4*H169/$R$136,($E169*$F$4*H169-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W169*Energía!Z169*(1-$C169)*1000,AL169)","v":0},{"$f":"+$W169*Energía!AA169*(1-$C169)*1000","v":0},{"$f":"+$W169*Energía!AB169*(1-$C169)*1000","v":0},{"$f":"+$W169*Energía!AC169*(1-$C169)*1000","v":0},{"$f":"+SUMPRODUCT(Z169:AC169,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T169*$X169*12*1000*(1-$C169),AM169)","v":0},{"$f":"+Potencia!U169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!V169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!W169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+SUMPRODUCT(AE169:AH169,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP170:AP179)","v":0}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!H252","v":0},{"$f":"+IF(B170=0,0,VLOOKUP(B170,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58320858042254364,null,1,0,null,0,0,null,{"$f":"+SUM(M171:M180)","v":0},0,0,0,0,{"$f":"+SUM(R171:R180)","v":0},null,{"$f":"IF(Q170=0,0,(IF($AK$3=1,$E170*$F$4*G170/$Q$136,($E170*$F$4*G170-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R170=0,0,IF($AK$3=1,$E170*$F$4*H170/$R$136,($E170*$F$4*H170-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z171:Z180)","v":0},{"$f":"+SUM(AA171:AA180)","v":0},{"$f":"+SUM(AB171:AB180)","v":0},{"$f":"+SUM(AC171:AC180)","v":0},{"$f":"+SUM(AD171:AD180)","v":0},0,0,0,0,0,null,"BTS_4 (xxx)",0,0,null,null,{"$f":"+Potencia!T171*$K171*12*1000*(1-$C171)","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!H253","v":"Regular"},{"$f":"+IF(B171=0,0,VLOOKUP(B171,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58320858042254364,null,1,0,null,{"$f":"+J170","v":0},{"$f":"+K170","v":0},null,{"$f":"+($J171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$J138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$J138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$J138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$J138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+SUMPRODUCT(M171:P171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X171*$K171*12*1000*(1-$C171)","v":0},null,{"$f":"IF(Q171=0,0,(IF($AK$3=1,$E171*$F$4*G171/$Q$136,($E171*$F$4*G171-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R171=0,0,IF($AK$3=1,$E171*$F$4*H171/$R$136,($E171*$F$4*H171-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W171*Energía!Z171*(1-$C171)*1000,AL171)","v":0},{"$f":"+($W171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$W138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$W138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$W138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+SUMPRODUCT(Z171:AC171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T171*$X171*12*1000*(1-$C171),AM171)","v":0},{"$f":"+Potencia!U171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!V171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!W171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+SUMPRODUCT(AE171:AH171,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Regular",0,0,null,null,{"$f":"+Potencia!T172*$K172*12*1000*(1-$C172)","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!H254","v":"Agro"},{"$f":"+IF(B172=0,0,VLOOKUP(B172,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.58320858042254364,null,1,0,null,{"$f":"+J171","v":0},0,null,{"$f":"+($J172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$J139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$J139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$J139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$J139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+SUMPRODUCT(M172:P172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X172*$K172*12*1000*(1-$C172)","v":0},null,{"$f":"IF(Q172=0,0,(IF($AK$3=1,$E172*$F$4*G172/$Q$136,($E172*$F$4*G172-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R172=0,0,IF($AK$3=1,$E172*$F$4*H172/$R$136,($E172*$F$4*H172-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W172*Energía!Z172*(1-$C172)*1000,AL172)","v":0},{"$f":"+($W172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$W139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$W139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$W139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+SUMPRODUCT(Z172:AC172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T172*$X172*12*1000*(1-$C172),AM172)","v":0},{"$f":"+Potencia!U172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!V172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!W172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+SUMPRODUCT(AE172:AH172,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Agro",0,0,null,null,{"$f":"+Potencia!T173*$K173*12*1000*(1-$C173)","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!H255","v":"Jub. 1"},{"$f":"+IF(B173=0,0,VLOOKUP(B173,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58320858042254364,null,1,0,null,0,0,null,{"$f":"+($J173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$J140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$J140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$J140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$J140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+SUMPRODUCT(M173:P173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X173*$K173*12*1000*(1-$C173)","v":0},null,{"$f":"IF(Q173=0,0,(IF($AK$3=1,$E173*$F$4*G173/$Q$136,($E173*$F$4*G173-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R173=0,0,IF($AK$3=1,$E173*$F$4*H173/$R$136,($E173*$F$4*H173-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W173*Energía!Z173*(1-$C173)*1000,AL173)","v":0},{"$f":"+($W173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$W140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$W140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$W140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+SUMPRODUCT(Z173:AC173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T173*$X173*12*1000*(1-$C173),AM173)","v":0},{"$f":"+Potencia!U173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!V173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!W173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+SUMPRODUCT(AE173:AH173,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Jub. 1",0,0,null,null,{"$f":"+Potencia!T174*$K174*12*1000*(1-$C174)","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!H256","v":"Jub. 2"},{"$f":"+IF(B174=0,0,VLOOKUP(B174,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58320858042254364,null,1,0,null,0,0,null,{"$f":"+($J174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$J141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$J141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$J141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$J141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+SUMPRODUCT(M174:P174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X174*$K174*12*1000*(1-$C174)","v":0},null,{"$f":"IF(Q174=0,0,(IF($AK$3=1,$E174*$F$4*G174/$Q$136,($E174*$F$4*G174-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R174=0,0,IF($AK$3=1,$E174*$F$4*H174/$R$136,($E174*$F$4*H174-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W174*((Energía!Z174-Clientes!T174*Límites!$B$14*12)+Clientes!T174*Límites!$B$14*12*(1-$C174))*1000,AL174)","v":0},{"$f":"+($W174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$W141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$W141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$W141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+SUMPRODUCT(Z174:AC174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T174*$X174*12*1000*(1-$C174),AM174)","v":0},{"$f":"+Potencia!U174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!V174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!W174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+SUMPRODUCT(AE174:AH174,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Jub. 2",0,0,null,null,{"$f":"+Potencia!T175*$K175*12*1000*(1-$C175)","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!H257","v":"Político"},{"$f":"+IF(B175=0,0,VLOOKUP(B175,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.58320858042254364,null,1,0,null,0,0,null,{"$f":"+($J175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$J142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$J142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$J142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$J142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+SUMPRODUCT(M175:P175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X175*$K175*12*1000*(1-$C175)","v":0},null,{"$f":"IF(Q175=0,0,(IF($AK$3=1,$E175*$F$4*G175/$Q$136,($E175*$F$4*G175-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R175=0,0,IF($AK$3=1,$E175*$F$4*H175/$R$136,($E175*$F$4*H175-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W175*Energía!Z175*(1-$C175)*1000,AL175)","v":0},{"$f":"+($W175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$W142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$W142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$W142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+SUMPRODUCT(Z175:AC175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T175*$X175*12*1000*(1-$C175),AM175)","v":0},{"$f":"+Potencia!U175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!V175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!W175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+SUMPRODUCT(AE175:AH175,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Político",0,0,null,null,{"$f":"+Potencia!T176*$K176*12*1000*(1-$C176)","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!H258","v":"x1"},{"$f":"+IF(B176=0,0,VLOOKUP(B176,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58320858042254364,null,1,0,null,0,0,null,{"$f":"+($J176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$J143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$J143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$J143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$J143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+SUMPRODUCT(M176:P176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X176*$K176*12*1000*(1-$C176)","v":0},null,{"$f":"IF(Q176=0,0,(IF($AK$3=1,$E176*$F$4*G176/$Q$136,($E176*$F$4*G176-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R176=0,0,IF($AK$3=1,$E176*$F$4*H176/$R$136,($E176*$F$4*H176-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W176*Energía!Z176*(1-$C176)*1000,AL176)","v":0},{"$f":"+($W176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$W143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$W143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$W143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+SUMPRODUCT(Z176:AC176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T176*$X176*12*1000*(1-$C176),AM176)","v":0},{"$f":"+Potencia!U176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!V176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!W176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+SUMPRODUCT(AE176:AH176,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 x1",0,0,null,null,{"$f":"+Potencia!T177*$K177*12*1000*(1-$C177)","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!H259","v":"x2"},{"$f":"+IF(B177=0,0,VLOOKUP(B177,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58320858042254364,null,1,0,null,0,0,null,{"$f":"+($J177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$J144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$J144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$J144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$J144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+SUMPRODUCT(M177:P177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X177*$K177*12*1000*(1-$C177)","v":0},null,{"$f":"IF(Q177=0,0,(IF($AK$3=1,$E177*$F$4*G177/$Q$136,($E177*$F$4*G177-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R177=0,0,IF($AK$3=1,$E177*$F$4*H177/$R$136,($E177*$F$4*H177-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W177*((Energía!Z177-Clientes!T177*Límites!$B$16*12)+Clientes!T177*Límites!$B$16*12*(1-$C177))*1000,AL177)","v":0},{"$f":"+($W177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$W144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$W144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$W144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+SUMPRODUCT(Z177:AC177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T177*$X177*12*1000*(1-$C177),AM177)","v":0},{"$f":"+Potencia!U177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!V177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!W177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+SUMPRODUCT(AE177:AH177,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 x2",0,0,null,null,{"$f":"+Potencia!T178*$K178*12*1000*(1-$C178)","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!H260","v":"Discap."},{"$f":"+IF(B178=0,0,VLOOKUP(B178,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58320858042254364,null,1,0,null,0,0,null,{"$f":"+($J178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$J145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$J145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$J145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$J145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+SUMPRODUCT(M178:P178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X178*$K178*12*1000*(1-$C178)","v":0},null,{"$f":"IF(Q178=0,0,(IF($AK$3=1,$E178*$F$4*G178/$Q$136,($E178*$F$4*G178-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R178=0,0,IF($AK$3=1,$E178*$F$4*H178/$R$136,($E178*$F$4*H178-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W178*Energía!Z178*(1-$C178)*1000,AL178)","v":0},{"$f":"+($W178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$W145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$W145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$W145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+SUMPRODUCT(Z178:AC178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T178*$X178*12*1000*(1-$C178),AM178)","v":0},{"$f":"+Potencia!U178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!V178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!W178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+SUMPRODUCT(AE178:AH178,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Discap.",0,0,null,null,{"$f":"+Potencia!T179*$K179*12*1000*(1-$C179)","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H261","v":"Discapacitados 601-más"},{"$f":"+IF(B179=0,0,VLOOKUP(B179,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58320858042254364,null,1,0,null,0,0,null,{"$f":"+($J179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$J146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$J146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$J146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$J146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+SUMPRODUCT(M179:P179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X179*$K179*12*1000*(1-$C179)","v":0},null,{"$f":"IF(Q179=0,0,(IF($AK$3=1,$E179*$F$4*G179/$Q$136,($E179*$F$4*G179-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R179=0,0,IF($AK$3=1,$E179*$F$4*H179/$R$136,($E179*$F$4*H179-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W179*((Energía!Z179-Clientes!T179*Límites!$B$15*12)+Clientes!T179*Límites!$B$15*12*(1-$C179))*1000,AL179)","v":0},{"$f":"+($W179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$W146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$W146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$W146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+SUMPRODUCT(Z179:AC179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T179*$X179*12*1000*(1-$C179),AM179)","v":0},{"$f":"+Potencia!U179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!V179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!W179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+SUMPRODUCT(AE179:AH179,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T180*$K180*12*1000*(1-$C180)","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!H262","v":"Cruz Roja"},{"$f":"+IF(B180=0,0,VLOOKUP(B180,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.58320858042254364,null,1,0,null,0,0,null,{"$f":"+($J180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$J147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$J147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$J147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$J147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+SUMPRODUCT(M180:P180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X180*$K180*12*1000*(1-$C180)","v":0},null,{"$f":"IF(Q180=0,0,(IF($AK$3=1,$E180*$F$4*G180/$Q$136,($E180*$F$4*G180-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R180=0,0,IF($AK$3=1,$E180*$F$4*H180/$R$136,($E180*$F$4*H180-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W180*Energía!Z180*(1-$C180)*1000,AL180)","v":0},{"$f":"+($W180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$W147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$W147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$W147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+SUMPRODUCT(Z180:AC180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T180*$X180*12*1000*(1-$C180),AM180)","v":0},{"$f":"+Potencia!U180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!V180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!W180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+SUMPRODUCT(AE180:AH180,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP181:AP190)","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!H263","v":0},{"$f":"+IF(B181=0,0,VLOOKUP(B181,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58320858042254364,null,1,0,null,0,0,null,{"$f":"+SUM(M182:M191)","v":0},0,0,0,0,{"$f":"+SUM(R182:R191)","v":0},null,{"$f":"IF(Q181=0,0,(IF($AK$3=1,$E181*$F$4*G181/$Q$136,($E181*$F$4*G181-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R181=0,0,IF($AK$3=1,$E181*$F$4*H181/$R$136,($E181*$F$4*H181-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z182:Z191)","v":0},{"$f":"+SUM(AA182:AA191)","v":0},{"$f":"+SUM(AB182:AB191)","v":0},{"$f":"+SUM(AC182:AC191)","v":0},{"$f":"+SUM(AD182:AD191)","v":0},0,0,0,0,0,null,"BTS_5 (xxx)",0,0,null,null,{"$f":"+Potencia!T182*$K182*12*1000*(1-$C182)","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!H264","v":"Regular"},{"$f":"+IF(B182=0,0,VLOOKUP(B182,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58320858042254364,null,1,0,null,{"$f":"+J181","v":0},{"$f":"+K181","v":0},null,{"$f":"+($J182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$J138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$J138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$J138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$J138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+SUMPRODUCT(M182:P182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X182*$K182*12*1000*(1-$C182)","v":0},null,{"$f":"IF(Q182=0,0,(IF($AK$3=1,$E182*$F$4*G182/$Q$136,($E182*$F$4*G182-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R182=0,0,IF($AK$3=1,$E182*$F$4*H182/$R$136,($E182*$F$4*H182-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W182*Energía!Z182*(1-$C182)*1000,AL182)","v":0},{"$f":"+($W182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$W138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$W138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$W138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+SUMPRODUCT(Z182:AC182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T182*$X182*12*1000*(1-$C182),AM182)","v":0},{"$f":"+Potencia!U182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!V182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!W182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+SUMPRODUCT(AE182:AH182,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Regular",0,0,null,null,{"$f":"+Potencia!T183*$K183*12*1000*(1-$C183)","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!H265","v":"Agro"},{"$f":"+IF(B183=0,0,VLOOKUP(B183,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.58320858042254364,null,1,0,null,{"$f":"+J182","v":0},0,null,{"$f":"+($J183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$J139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$J139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$J139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$J139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+SUMPRODUCT(M183:P183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X183*$K183*12*1000*(1-$C183)","v":0},null,{"$f":"IF(Q183=0,0,(IF($AK$3=1,$E183*$F$4*G183/$Q$136,($E183*$F$4*G183-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R183=0,0,IF($AK$3=1,$E183*$F$4*H183/$R$136,($E183*$F$4*H183-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W183*Energía!Z183*(1-$C183)*1000,AL183)","v":0},{"$f":"+($W183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$W139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$W139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$W139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+SUMPRODUCT(Z183:AC183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T183*$X183*12*1000*(1-$C183),AM183)","v":0},{"$f":"+Potencia!U183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!V183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!W183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+SUMPRODUCT(AE183:AH183,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Agro",0,0,null,null,{"$f":"+Potencia!T184*$K184*12*1000*(1-$C184)","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!H266","v":"Jub. 1"},{"$f":"+IF(B184=0,0,VLOOKUP(B184,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58320858042254364,null,1,0,null,0,0,null,{"$f":"+($J184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$J140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$J140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$J140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$J140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+SUMPRODUCT(M184:P184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X184*$K184*12*1000*(1-$C184)","v":0},null,{"$f":"IF(Q184=0,0,(IF($AK$3=1,$E184*$F$4*G184/$Q$136,($E184*$F$4*G184-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R184=0,0,IF($AK$3=1,$E184*$F$4*H184/$R$136,($E184*$F$4*H184-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W184*Energía!Z184*(1-$C184)*1000,AL184)","v":0},{"$f":"+($W184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$W140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$W140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$W140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+SUMPRODUCT(Z184:AC184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T184*$X184*12*1000*(1-$C184),AM184)","v":0},{"$f":"+Potencia!U184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!V184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!W184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+SUMPRODUCT(AE184:AH184,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Jub. 1",0,0,null,null,{"$f":"+Potencia!T185*$K185*12*1000*(1-$C185)","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!H267","v":"Jub. 2"},{"$f":"+IF(B185=0,0,VLOOKUP(B185,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58320858042254364,null,1,0,null,0,0,null,{"$f":"+($J185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$J141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$J141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$J141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$J141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+SUMPRODUCT(M185:P185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X185*$K185*12*1000*(1-$C185)","v":0},null,{"$f":"IF(Q185=0,0,(IF($AK$3=1,$E185*$F$4*G185/$Q$136,($E185*$F$4*G185-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R185=0,0,IF($AK$3=1,$E185*$F$4*H185/$R$136,($E185*$F$4*H185-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W185*((Energía!Z185-Clientes!T185*Límites!$B$14*12)+Clientes!T185*Límites!$B$14*12*(1-$C185))*1000,AL185)","v":0},{"$f":"+($W185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$W141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$W141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$W141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+SUMPRODUCT(Z185:AC185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T185*$X185*12*1000*(1-$C185),AM185)","v":0},{"$f":"+Potencia!U185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!V185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!W185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+SUMPRODUCT(AE185:AH185,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Jub. 2",0,0,null,null,{"$f":"+Potencia!T186*$K186*12*1000*(1-$C186)","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!H268","v":"Político"},{"$f":"+IF(B186=0,0,VLOOKUP(B186,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.58320858042254364,null,1,0,null,0,0,null,{"$f":"+($J186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$J142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$J142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$J142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$J142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+SUMPRODUCT(M186:P186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X186*$K186*12*1000*(1-$C186)","v":0},null,{"$f":"IF(Q186=0,0,(IF($AK$3=1,$E186*$F$4*G186/$Q$136,($E186*$F$4*G186-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R186=0,0,IF($AK$3=1,$E186*$F$4*H186/$R$136,($E186*$F$4*H186-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W186*Energía!Z186*(1-$C186)*1000,AL186)","v":0},{"$f":"+($W186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$W142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$W142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$W142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+SUMPRODUCT(Z186:AC186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T186*$X186*12*1000*(1-$C186),AM186)","v":0},{"$f":"+Potencia!U186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!V186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!W186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+SUMPRODUCT(AE186:AH186,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Político",0,0,null,null,{"$f":"+Potencia!T187*$K187*12*1000*(1-$C187)","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!H269","v":"x1"},{"$f":"+IF(B187=0,0,VLOOKUP(B187,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58320858042254364,null,1,0,null,0,0,null,{"$f":"+($J187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$J143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$J143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$J143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$J143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+SUMPRODUCT(M187:P187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X187*$K187*12*1000*(1-$C187)","v":0},null,{"$f":"IF(Q187=0,0,(IF($AK$3=1,$E187*$F$4*G187/$Q$136,($E187*$F$4*G187-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R187=0,0,IF($AK$3=1,$E187*$F$4*H187/$R$136,($E187*$F$4*H187-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W187*Energía!Z187*(1-$C187)*1000,AL187)","v":0},{"$f":"+($W187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$W143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$W143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$W143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+SUMPRODUCT(Z187:AC187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T187*$X187*12*1000*(1-$C187),AM187)","v":0},{"$f":"+Potencia!U187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!V187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!W187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+SUMPRODUCT(AE187:AH187,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 x1",0,0,null,null,{"$f":"+Potencia!T188*$K188*12*1000*(1-$C188)","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!H270","v":"x2"},{"$f":"+IF(B188=0,0,VLOOKUP(B188,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58320858042254364,null,1,0,null,0,0,null,{"$f":"+($J188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$J144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$J144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$J144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$J144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+SUMPRODUCT(M188:P188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X188*$K188*12*1000*(1-$C188)","v":0},null,{"$f":"IF(Q188=0,0,(IF($AK$3=1,$E188*$F$4*G188/$Q$136,($E188*$F$4*G188-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R188=0,0,IF($AK$3=1,$E188*$F$4*H188/$R$136,($E188*$F$4*H188-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W188*((Energía!Z188-Clientes!T188*Límites!$B$16*12)+Clientes!T188*Límites!$B$16*12*(1-$C188))*1000,AL188)","v":0},{"$f":"+($W188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$W144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$W144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$W144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+SUMPRODUCT(Z188:AC188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T188*$X188*12*1000*(1-$C188),AM188)","v":0},{"$f":"+Potencia!U188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!V188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!W188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+SUMPRODUCT(AE188:AH188,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 x2",0,0,null,null,{"$f":"+Potencia!T189*$K189*12*1000*(1-$C189)","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!H271","v":"Discap."},{"$f":"+IF(B189=0,0,VLOOKUP(B189,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58320858042254364,null,1,0,null,0,0,null,{"$f":"+($J189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$J145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$J145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$J145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$J145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+SUMPRODUCT(M189:P189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X189*$K189*12*1000*(1-$C189)","v":0},null,{"$f":"IF(Q189=0,0,(IF($AK$3=1,$E189*$F$4*G189/$Q$136,($E189*$F$4*G189-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R189=0,0,IF($AK$3=1,$E189*$F$4*H189/$R$136,($E189*$F$4*H189-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W189*Energía!Z189*(1-$C189)*1000,AL189)","v":0},{"$f":"+($W189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$W145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$W145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$W145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+SUMPRODUCT(Z189:AC189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T189*$X189*12*1000*(1-$C189),AM189)","v":0},{"$f":"+Potencia!U189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!V189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!W189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+SUMPRODUCT(AE189:AH189,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Discap.",0,0,null,null,{"$f":"+Potencia!T190*$K190*12*1000*(1-$C190)","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H272","v":"Discapacitados 601-más"},{"$f":"+IF(B190=0,0,VLOOKUP(B190,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58320858042254364,null,1,0,null,0,0,null,{"$f":"+($J190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$J146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$J146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$J146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$J146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+SUMPRODUCT(M190:P190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X190*$K190*12*1000*(1-$C190)","v":0},null,{"$f":"IF(Q190=0,0,(IF($AK$3=1,$E190*$F$4*G190/$Q$136,($E190*$F$4*G190-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R190=0,0,IF($AK$3=1,$E190*$F$4*H190/$R$136,($E190*$F$4*H190-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W190*((Energía!Z190-Clientes!T190*Límites!$B$15*12)+Clientes!T190*Límites!$B$15*12*(1-$C190))*1000,AL190)","v":0},{"$f":"+($W190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$W146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$W146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$W146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+SUMPRODUCT(Z190:AC190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T190*$X190*12*1000*(1-$C190),AM190)","v":0},{"$f":"+Potencia!U190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!V190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!W190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+SUMPRODUCT(AE190:AH190,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T191*$K191*12*1000*(1-$C191)","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!H273","v":"Cruz Roja"},{"$f":"+IF(B191=0,0,VLOOKUP(B191,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.58320858042254364,null,1,0,null,0,0,null,{"$f":"+($J191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$J147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$J147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$J147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$J147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+SUMPRODUCT(M191:P191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X191*$K191*12*1000*(1-$C191)","v":0},null,{"$f":"IF(Q191=0,0,(IF($AK$3=1,$E191*$F$4*G191/$Q$136,($E191*$F$4*G191-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R191=0,0,IF($AK$3=1,$E191*$F$4*H191/$R$136,($E191*$F$4*H191-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W191*Energía!Z191*(1-$C191)*1000,AL191)","v":0},{"$f":"+($W191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$W147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$W147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$W147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+SUMPRODUCT(Z191:AC191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T191*$X191*12*1000*(1-$C191),AM191)","v":0},{"$f":"+Potencia!U191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!V191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!W191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+SUMPRODUCT(AE191:AH191,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T192*$K192*12*1000*(1-$C192)","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!H274","v":0},{"$f":"+IF(B192=0,0,VLOOKUP(B192,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(M192:P192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X192*$K192*12*1000*(1-$C192)","v":0},null,{"$f":"IF(Q192=0,0,(IF($AK$3=1,$E192*$F$4*G192/$Q$192,($E192*$F$4*G192-$AL$192*PremisaCosto!$F$84)/($Q$192-$M$192*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R192=0,0,IF($AK$3=1,$E192*$F$4*H192/$R$192,($E192*$F$4*H192-$AM$192*PremisaCosto!$F$84)/($R$192-$AP$191*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V192:Y192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W192:Z192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X192:AA192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y192:AB192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Z192:AC192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T192*$X192*12*1000*(1-$C192),AM192)","v":0},{"$f":"+Potencia!U192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!V192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!W192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+SUMPRODUCT(AE192:AH192,PremisaCosto!$F$84:$I$84)","v":0},null,"Alumbrado Público",0,0,null,null,{"$f":"+Potencia!T193*$K193*12*1000*(1-$C193)","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!H275","v":0},{"$f":"+IF(B193=0,0,VLOOKUP(B193,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M194:M195)","v":0},0,0,0,0,0,null,{"$f":"IF(Q193=0,0,(IF($AK$3=1,$E193*$F$4*G193/$Q$193,($E193*$F$4*G193-$AL$193*PremisaCosto!$F$84)/($Q$193-$M$193*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R193=0,0,IF($AK$3=1,$E193*$F$4*H193/$R$193,($E193*$F$4*H193-$AM$193*PremisaCosto!$F$84)/($R$193-$AP$192*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V193:Y193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W193:Z193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X193:AA193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y193:AB193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Z193:AC193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T193*$X193*12*1000*(1-$C193),AM193)","v":0},{"$f":"+Potencia!U193*$X193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!V193*$X193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!W193*$X193*12*1000*(1-$C193)","v":0},{"$f":"+SUMPRODUCT(AE193:AH193,PremisaCosto!$F$84:$I$84)","v":0},null,"GRANDES CLIENTES",0,0,null,null,{"$f":"+Potencia!T194*$K194*12*1000*(1-$C194)","v":0}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!H276","v":0},{"$f":"+IF(B194=0,0,VLOOKUP(B194,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.13325824301157685},null,{"$f":"+G20","v":0},{"$f":"+H20","v":1},null,0,0,null,{"$f":"+$J194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AC194*(1-$C194)*1000","v":0},{"$f":"+SUMPRODUCT(M194:P194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X194*$K194*12*1000*(1-$C194)","v":0},null,{"$f":"IF(Q194=0,0,(IF($AK$3=1,$E194*$F$4*G194/$Q$193,($E194*$F$4*G194-$AL$193*PremisaCosto!$F$84)/($Q$193-$M$193*PremisaCosto!$F$84))))","v":0},{"$f":"+U20","v":1.3316509381580182},null,0,0,null,{"$f":"+IF($AK$3=1,$W194*Energía!Z194*(1-$C194)*1000,AL194)","v":0},{"$f":"+$W194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AC194*(1-$C194)*1000","v":0},{"$f":"+SUMPRODUCT(Z194:AC194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T194*$X194*12*1000*(1-$C194),AM194)","v":0},{"$f":"+Potencia!U194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!V194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!W194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+SUMPRODUCT(AE194:AH194,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_GC",0,0,null,null,{"$f":"+Potencia!T195*$K195*12*1000*(1-$C195)","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!H277","v":0},{"$f":"+IF(B195=0,0,VLOOKUP(B195,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.24675015535939052},null,{"$f":"+G80","v":0},{"$f":"+H80","v":1},null,0,0,null,{"$f":"+$J195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AC195*(1-$C195)*1000","v":0},{"$f":"+SUMPRODUCT(M195:P195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X195*$K195*12*1000*(1-$C195)","v":0},null,{"$f":"IF(Q195=0,0,(IF($AK$3=1,$E195*$F$4*G195/$Q$193,($E195*$F$4*G195-$AL$193*PremisaCosto!$F$84)/($Q$193-$M$193*PremisaCosto!$F$84))))","v":0},{"$f":"+U80","v":1.3316589072439646},null,0,0,null,{"$f":"+IF($AK$3=1,$W195*Energía!Z195*(1-$C195)*1000,AL195)","v":0},{"$f":"+$W195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AC195*(1-$C195)*1000","v":0},{"$f":"+SUMPRODUCT(Z195:AC195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T195*$X195*12*1000*(1-$C195),AM195)","v":0},{"$f":"+Potencia!U195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!V195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!W195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+SUMPRODUCT(AE195:AH195,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_GC",0,0,null,null,{"$f":"+Potencia!T196*$K196*12*1000*(1-$C196)","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!H278","v":0},{"$f":"+IF(B196=0,0,VLOOKUP(B196,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.8116778848675025E-5,null,1,0,null,0,null,null,{"$f":"+SUM(M197,M201,M205)","v":2464.2212554014659},{"$f":"+SUM(N197,N201,N205)","v":2578.9067082215415},2708.4587909253869,2851.0100252082411,8958.6811645321686,0,null,{"$f":"IF(Q196=0,0,(IF($AK$3=1,$E196*$F$4*G196/$Q$196,($E196*$F$4*G196-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":1.247336252099835},{"$f":"IF(R196=0,0,IF($AK$3=1,$E196*$F$4*H196/$R$196,($E196*$F$4*H196-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z197,Z201,Z205)","v":0},3216.7638279481807,3378.358837239723,3556.1681595423033,8225.0798323045965,0,0,0,0,0,{"$f":"+AD196/AD136","v":8.2503550983103969E-5},"BTSH",0,0,null,null,{"$f":"+Potencia!T197*$K197*12*1000*(1-$C197)","v":0}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!H279","v":0},{"$f":"+IF(B197=0,0,VLOOKUP(B197,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E196","v":4.8116778848675025E-5},null,{"$f":"+G196","v":1},{"$f":"+H196","v":0},null,0,0,null,{"$f":"+SUM(M198:M200)","v":2464.2212554014659},{"$f":"+SUM(N198:N200)","v":2578.9067082215415},{"$f":"+SUM(O198:O200)","v":2708.4587909253869},{"$f":"+SUM(P198:P200)","v":2851.0100252082411},{"$f":"+SUM(Q198:Q200)","v":8958.6811645321686},{"$f":"+Potencia!X197*$K197*12*1000*(1-$C197)","v":0},null,{"$f":"IF(Q197=0,0,(IF($AK$3=1,$E197*$F$4*G197/$Q$196,($E197*$F$4*G197-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":1.247336252099835},{"$f":"IF(R197=0,0,IF($AK$3=1,$E197*$F$4*H197/$R$196,($E197*$F$4*H197-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z198:Z200)","v":0},{"$f":"+SUM(AA198:AA200)","v":3216.7638279481807},3378.358837239723,3556.1681595423033,8225.0798323045965,{"$f":"+SUM(AE198:AE200)","v":0},{"$f":"+SUM(AF198:AF200)","v":0},0,0,{"$f":"+SUMPRODUCT(AE197:AH197,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_1",0,0,null,null,{"$f":"+Potencia!T198*$K198*12*1000*(1-$C198)","v":0}]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!H280","v":0},{"$f":"+IF(B198=0,0,VLOOKUP(B198,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E197","v":4.8116778848675025E-5},null,{"$f":"+G197","v":1},{"$f":"+H197","v":0},null,4.4310000000000002E-2,0,null,{"$f":"+$J198*Energía!Z198*(1-$C198)*1000","v":492.84425108029325},{"$f":"+$J198*Energía!AA198*(1-$C198)*1000","v":515.78134164430833},{"$f":"+$J198*Energía!AB198*(1-$C198)*1000","v":541.69175818507733},{"$f":"+$J198*Energía!AC198*(1-$C198)*1000","v":570.20200504164825},{"$f":"+SUMPRODUCT(M198:P198,PremisaCosto!$F$84:$I$84)","v":1791.7362329064335},{"$f":"+Potencia!X198*$K198*12*1000*(1-$C198)","v":0},null,{"$f":"IF(Q198=0,0,(IF($AK$3=1,$E198*$F$4*G198/$Q$196,($E198*$F$4*G198-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":1.247336252099835},{"$f":"IF(R198=0,0,IF($AK$3=1,$E198*$F$4*H198/$R$196,($E198*$F$4*H198-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,5.5269469330543691E-2,0,null,{"$f":"+IF($AK$3=1,$W198*Energía!Z198*(1-$C198)*1000,AL198)","v":0},{"$f":"+$W198*Energía!AA198*(1-$C198)*1000","v":643.35276558963608},{"$f":"+$W198*Energía!AB198*(1-$C198)*1000","v":675.6717674479446},{"$f":"+$W198*Energía!AC198*(1-$C198)*1000","v":711.23363190846067},{"$f":"+SUMPRODUCT(Z198:AC198,PremisaCosto!$F$84:$I$84)","v":1645.0159664609196},{"$f":"+IF($AK$3=1,Potencia!T198*$X198*12*1000*(1-$C198),AM198)","v":0},{"$f":"+Potencia!U198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!V198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!W198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+SUMPRODUCT(AE198:AH198,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_1 Punta",0,0,null,null,{"$f":"+Potencia!T199*$K199*12*1000*(1-$C199)","v":0}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H281","v":0},{"$f":"+IF(B199=0,0,VLOOKUP(B199,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.8116778848675025E-5,null,1,0,null,4.4310000000000002E-2,0,null,{"$f":"+$J199*Energía!Z199*(1-$C199)*1000","v":985.68850216058649},{"$f":"+$J199*Energía!AA199*(1-$C199)*1000","v":1031.5626832886167},{"$f":"+$J199*Energía!AB199*(1-$C199)*1000","v":1083.3835163701547},{"$f":"+$J199*Energía!AC199*(1-$C199)*1000","v":1140.4040100832965},{"$f":"+SUMPRODUCT(M199:P199,PremisaCosto!$F$84:$I$84)","v":3583.4724658128671},{"$f":"+Potencia!X199*$K199*12*1000*(1-$C199)","v":0},null,{"$f":"IF(Q199=0,0,(IF($AK$3=1,$E199*$F$4*G199/$Q$196,($E199*$F$4*G199-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":1.247336252099835},{"$f":"IF(R199=0,0,IF($AK$3=1,$E199*$F$4*H199/$R$196,($E199*$F$4*H199-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,5.5269469330543691E-2,0,null,{"$f":"+IF($AK$3=1,$W199*Energía!Z199*(1-$C199)*1000,AL199)","v":0},{"$f":"+$W199*Energía!AA199*(1-$C199)*1000","v":1286.7055311792722},{"$f":"+$W199*Energía!AB199*(1-$C199)*1000","v":1351.3435348958892},{"$f":"+$W199*Energía!AC199*(1-$C199)*1000","v":1422.4672638169213},{"$f":"+SUMPRODUCT(Z199:AC199,PremisaCosto!$F$84:$I$84)","v":3290.0319329218391},{"$f":"+IF($AK$3=1,Potencia!T199*$X199*12*1000*(1-$C199),AM199)","v":0},{"$f":"+Potencia!U199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!V199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!W199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+SUMPRODUCT(AE199:AH199,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_1 Fuera de Punta Medio",0,0,null,null,{"$f":"+Potencia!T200*$K200*12*1000*(1-$C200)","v":0}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H282","v":0},{"$f":"+IF(B200=0,0,VLOOKUP(B200,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.8116778848675025E-5,null,1,0,null,4.4310000000000002E-2,0,null,{"$f":"+$J200*Energía!Z200*(1-$C200)*1000","v":985.68850216058649},{"$f":"+$J200*Energía!AA200*(1-$C200)*1000","v":1031.5626832886167},{"$f":"+$J200*Energía!AB200*(1-$C200)*1000","v":1083.3835163701547},{"$f":"+$J200*Energía!AC200*(1-$C200)*1000","v":1140.4040100832965},{"$f":"+SUMPRODUCT(M200:P200,PremisaCosto!$F$84:$I$84)","v":3583.4724658128671},{"$f":"+Potencia!X200*$K200*12*1000*(1-$C200)","v":0},null,{"$f":"IF(Q200=0,0,(IF($AK$3=1,$E200*$F$4*G200/$Q$196,($E200*$F$4*G200-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":1.247336252099835},{"$f":"IF(R200=0,0,IF($AK$3=1,$E200*$F$4*H200/$R$196,($E200*$F$4*H200-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,5.5269469330543691E-2,0,null,{"$f":"+IF($AK$3=1,$W200*Energía!Z200*(1-$C200)*1000,AL200)","v":0},{"$f":"+$W200*Energía!AA200*(1-$C200)*1000","v":1286.7055311792722},{"$f":"+$W200*Energía!AB200*(1-$C200)*1000","v":1351.3435348958892},{"$f":"+$W200*Energía!AC200*(1-$C200)*1000","v":1422.4672638169213},{"$f":"+SUMPRODUCT(Z200:AC200,PremisaCosto!$F$84:$I$84)","v":3290.0319329218391},{"$f":"+IF($AK$3=1,Potencia!T200*$X200*12*1000*(1-$C200),AM200)","v":0},{"$f":"+Potencia!U200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!V200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!W200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+SUMPRODUCT(AE200:AH200,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_1 Fuera de Punta Bajo",0,0,null,null,{"$f":"+Potencia!T201*$K201*12*1000*(1-$C201)","v":0}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!H283","v":0},{"$f":"+IF(B201=0,0,VLOOKUP(B201,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.8116778848675025E-5,null,1,0,null,0,0,null,{"$f":"+SUM(M202:M204)","v":0},{"$f":"+SUM(N202:N204)","v":0},{"$f":"+SUM(O202:O204)","v":0},{"$f":"+SUM(P202:P204)","v":0},{"$f":"+SUM(Q202:Q204)","v":0},{"$f":"+Potencia!X201*$K201*12*1000*(1-$C201)","v":0},null,{"$f":"IF(Q201=0,0,(IF($AK$3=1,$E201*$F$4*G201/$Q$196,($E201*$F$4*G201-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R201=0,0,IF($AK$3=1,$E201*$F$4*H201/$R$196,($E201*$F$4*H201-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z202:Z204)","v":0},0,0,0,0,{"$f":"+SUM(AE202:AE204)","v":0},0,0,0,{"$f":"+SUMPRODUCT(AE201:AH201,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_2",0,0,null,null,{"$f":"+Potencia!T202*$K202*12*1000*(1-$C202)","v":0}]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!H284","v":0},{"$f":"+IF(B202=0,0,VLOOKUP(B202,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.8116778848675025E-5,null,1,0,null,4.4310000000000002E-2,0,null,{"$f":"+$J202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AC202*(1-$C202)*1000","v":0},{"$f":"+SUMPRODUCT(M202:P202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X202*$K202*12*1000*(1-$C202)","v":0},null,{"$f":"IF(Q202=0,0,(IF($AK$3=1,$E202*$F$4*G202/$Q$196,($E202*$F$4*G202-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R202=0,0,IF($AK$3=1,$E202*$F$4*H202/$R$196,($E202*$F$4*H202-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W202*Energía!Z202*(1-$C202)*1000,AL202)","v":0},{"$f":"+$W202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AC202*(1-$C202)*1000","v":0},{"$f":"+SUMPRODUCT(Z202:AC202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T202*$X202*12*1000*(1-$C202),AM202)","v":0},{"$f":"+Potencia!U202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!V202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!W202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+SUMPRODUCT(AE202:AH202,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_2 Punta",0,0,null,null,{"$f":"+Potencia!T203*$K203*12*1000*(1-$C203)","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H285","v":0},{"$f":"+IF(B203=0,0,VLOOKUP(B203,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.8116778848675025E-5,null,1,0,null,4.4310000000000002E-2,0,null,{"$f":"+$J203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AC203*(1-$C203)*1000","v":0},{"$f":"+SUMPRODUCT(M203:P203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X203*$K203*12*1000*(1-$C203)","v":0},null,{"$f":"IF(Q203=0,0,(IF($AK$3=1,$E203*$F$4*G203/$Q$196,($E203*$F$4*G203-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R203=0,0,IF($AK$3=1,$E203*$F$4*H203/$R$196,($E203*$F$4*H203-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W203*Energía!Z203*(1-$C203)*1000,AL203)","v":0},{"$f":"+$W203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AC203*(1-$C203)*1000","v":0},{"$f":"+SUMPRODUCT(Z203:AC203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T203*$X203*12*1000*(1-$C203),AM203)","v":0},{"$f":"+Potencia!U203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!V203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!W203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+SUMPRODUCT(AE203:AH203,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_2 Fuera de Punta Medio",0,0,null,null,{"$f":"+Potencia!T204*$K204*12*1000*(1-$C204)","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H286","v":0},{"$f":"+IF(B204=0,0,VLOOKUP(B204,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.8116778848675025E-5,null,1,0,null,4.4310000000000002E-2,0,null,{"$f":"+$J204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AC204*(1-$C204)*1000","v":0},{"$f":"+SUMPRODUCT(M204:P204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X204*$K204*12*1000*(1-$C204)","v":0},null,{"$f":"IF(Q204=0,0,(IF($AK$3=1,$E204*$F$4*G204/$Q$196,($E204*$F$4*G204-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R204=0,0,IF($AK$3=1,$E204*$F$4*H204/$R$196,($E204*$F$4*H204-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W204*Energía!Z204*(1-$C204)*1000,AL204)","v":0},{"$f":"+$W204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AC204*(1-$C204)*1000","v":0},{"$f":"+SUMPRODUCT(Z204:AC204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T204*$X204*12*1000*(1-$C204),AM204)","v":0},{"$f":"+Potencia!U204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!V204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!W204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+SUMPRODUCT(AE204:AH204,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_2 Fuera de Punta Bajo",0,0,null,null,{"$f":"+Potencia!T205*$K205*12*1000*(1-$C205)","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!H287","v":0},{"$f":"+IF(B205=0,0,VLOOKUP(B205,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.8116778848675025E-5,null,1,0,null,0,0,null,{"$f":"+SUM(M206:M208)","v":0},{"$f":"+SUM(N206:N208)","v":0},{"$f":"+SUM(O206:O208)","v":0},{"$f":"+SUM(P206:P208)","v":0},{"$f":"+SUM(Q206:Q208)","v":0},{"$f":"+Potencia!X205*$K205*12*1000*(1-$C205)","v":0},null,{"$f":"IF(Q205=0,0,(IF($AK$3=1,$E205*$F$4*G205/$Q$196,($E205*$F$4*G205-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R205=0,0,IF($AK$3=1,$E205*$F$4*H205/$R$196,($E205*$F$4*H205-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z206:Z208)","v":0},0,0,0,0,{"$f":"+SUM(AE206:AE208)","v":0},{"$f":"+SUM(AF206:AF208)","v":0},0,0,{"$f":"+SUMPRODUCT(AE205:AH205,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Z205/Z145","v":0},"BTSH_3",0,0,null,null,{"$f":"+Potencia!T206*$K206*12*1000*(1-$C206)","v":0}]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!H288","v":0},{"$f":"+IF(B206=0,0,VLOOKUP(B206,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.8116778848675025E-5,null,1,0,null,4.4310000000000002E-2,0,null,{"$f":"+$J206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AC206*(1-$C206)*1000","v":0},{"$f":"+SUMPRODUCT(M206:P206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X206*$K206*12*1000*(1-$C206)","v":0},null,{"$f":"IF(Q206=0,0,(IF($AK$3=1,$E206*$F$4*G206/$Q$196,($E206*$F$4*G206-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R206=0,0,IF($AK$3=1,$E206*$F$4*H206/$R$196,($E206*$F$4*H206-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W206*Energía!Z206*(1-$C206)*1000,AL206)","v":0},{"$f":"+$W206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AC206*(1-$C206)*1000","v":0},{"$f":"+SUMPRODUCT(Z206:AC206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T206*$X206*12*1000*(1-$C206),AM206)","v":0},{"$f":"+Potencia!U206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!V206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!W206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+SUMPRODUCT(AE206:AH206,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_3 Punta",0,0,null,null,{"$f":"+Potencia!T207*$K207*12*1000*(1-$C207)","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H289","v":0},{"$f":"+IF(B207=0,0,VLOOKUP(B207,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.8116778848675025E-5,null,1,0,null,4.4310000000000002E-2,0,null,{"$f":"+$J207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AC207*(1-$C207)*1000","v":0},{"$f":"+SUMPRODUCT(M207:P207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X207*$K207*12*1000*(1-$C207)","v":0},null,{"$f":"IF(Q207=0,0,(IF($AK$3=1,$E207*$F$4*G207/$Q$196,($E207*$F$4*G207-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R207=0,0,IF($AK$3=1,$E207*$F$4*H207/$R$196,($E207*$F$4*H207-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W207*Energía!Z207*(1-$C207)*1000,AL207)","v":0},{"$f":"+$W207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AC207*(1-$C207)*1000","v":0},{"$f":"+SUMPRODUCT(Z207:AC207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T207*$X207*12*1000*(1-$C207),AM207)","v":0},{"$f":"+Potencia!U207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!V207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!W207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+SUMPRODUCT(AE207:AH207,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_3 Fuera de Punta Medio",0,0,null,null,{"$f":"+Potencia!T208*$K208*12*1000*(1-$C208)","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H290","v":0},{"$f":"+IF(B208=0,0,VLOOKUP(B208,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.8116778848675025E-5,null,1,0,null,4.4310000000000002E-2,0,null,{"$f":"+$J208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AC208*(1-$C208)*1000","v":0},{"$f":"+SUMPRODUCT(M208:P208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X208*$K208*12*1000*(1-$C208)","v":0},null,{"$f":"IF(Q208=0,0,(IF($AK$3=1,$E208*$F$4*G208/$Q$196,($E208*$F$4*G208-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R208=0,0,IF($AK$3=1,$E208*$F$4*H208/$R$196,($E208*$F$4*H208-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W208*Energía!Z208*(1-$C208)*1000,AL208)","v":0},{"$f":"+$W208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AC208*(1-$C208)*1000","v":0},{"$f":"+SUMPRODUCT(Z208:AC208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T208*$X208*12*1000*(1-$C208),AM208)","v":0},{"$f":"+Potencia!U208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!V208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!W208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+SUMPRODUCT(AE208:AH208,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_3 Fuera de Punta Bajo",0,0,null,null,{"$f":"+SUM(AP209,AP220,AP231,AP242,AP253)","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!H291","v":0},{"$f":"+IF(B209=0,0,VLOOKUP(B209,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7247142596618199E-3,null,1,0,null,null,null,null,{"$f":"+SUM(M210,M221,M232,M243,M254)","v":108095.06240113408},113436.78613117865,119532.49559870115,126281.86644817037,394749.70107198122,0,null,{"$f":"IF(Q209=0,0,(IF($AK$3=1,$E209*$F$4*G209/$Q$209,($E209*$F$4*G209-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":1.1994540511383918},{"$f":"IF(R209=0,0,IF($AK$3=1,$E209*$F$4*H209/$R$209,($E209*$F$4*H209-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z210,Z221,Z232,Z243,Z254)","v":121608.02353409184},{"$f":"+SUM(AA210,AA221,AA232,AA243,AA254)","v":136062.21267316159},{"$f":"+SUM(AB210,AB221,AB232,AB243,AB254)","v":143373.73608854407},{"$f":"+SUM(AC210,AC221,AC232,AC243,AC254)","v":151469.29629657531},{"$f":"+SUM(AD210,AD221,AD232,AD243,AD254)","v":465762.52280766109},0,0,0,0,{"$f":"+SUM(AI210,AI221,AI232,AI243,AI254)","v":0},null,"BTS Prepago",121608.02353409184,0,null,null,{"$f":"+Potencia!T210*$K210*12*1000*(1-$C210)","v":0}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!H292","v":0},{"$f":"+IF(B210=0,0,VLOOKUP(B210,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E209","v":2.7247142596618199E-3},null,{"$f":"+G209","v":1},0,null,4.8460000000000003E-2,0,null,{"$f":"+SUM(M211:M220)","v":108095.06240113408},113436.78613117865,119532.49559870115,126281.86644817037,394749.70107198122,0,null,{"$f":"IF(Q210=0,0,(IF($AK$3=1,$E210*$F$4*G210/$Q$209,($E210*$F$4*G210-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":1.1994540511383918},{"$f":"IF(R210=0,0,IF($AK$3=1,$E210*$F$4*H210/$R$209,($E210*$F$4*H210-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,5.8125543318166467E-2,0,null,{"$f":"+SUM(Z211:Z220)","v":121608.02353409184},{"$f":"+SUM(AA211:AA220)","v":136062.21267316159},{"$f":"+SUM(AB211:AB220)","v":143373.73608854407},{"$f":"+SUM(AC211:AC220)","v":151469.29629657531},{"$f":"+SUM(AD211:AD220)","v":465762.52280766109},0,0,0,0,{"$f":"+SUM(AI211:AI220)","v":0},null,"BTS Prep",0,0,null,null,{"$f":"+Potencia!T211*$K211*12*1000*(1-$C211)","v":0}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!H293","v":"Regular"},{"$f":"+IF(B211=0,0,VLOOKUP(B211,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E210","v":2.7247142596618199E-3},null,1,0,null,{"$f":"+J210","v":4.8460000000000003E-2},{"$f":"+K210","v":0},null,{"$f":"+$J211*Energía!Z211*(1-$C211)*1000","v":89350.199943470318},{"$f":"+$J211*Energía!AA211*(1-$C211)*1000","v":93761.745237766736},{"$f":"+$J211*Energía!AB211*(1-$C211)*1000","v":98795.915358048616},{"$f":"+$J211*Energía!AC211*(1-$C211)*1000","v":104369.96609891366},{"$f":"+SUMPRODUCT(M211:P211,PremisaCosto!$F$84:$I$84)","v":326275.75718043244},{"$f":"+Potencia!X211*$K211*12*1000*(1-$C211)","v":0},null,{"$f":"IF(Q211=0,0,(IF($AK$3=1,$E211*$F$4*G211/$Q$209,($E211*$F$4*G211-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":1.1994540511383918},{"$f":"IF(R211=0,0,IF($AK$3=1,$E211*$F$4*H211/$R$209,($E211*$F$4*H211-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,5.8125543318166467E-2,0,null,{"$f":"+IF($AK$3=1,$W211*Energía!Z211*(1-$C211)*1000,AL211)","v":100585.13488732619},{"$f":"+$W211*Energía!AA211*(1-$C211)*1000","v":112462.90516724513},{"$f":"+$W211*Energía!AB211*(1-$C211)*1000","v":118501.16091213707},{"$f":"+$W211*Energía!AC211*(1-$C211)*1000","v":125186.97865451861},{"$f":"+SUMPRODUCT(Z211:AC211,PremisaCosto!$F$84:$I$84)","v":385032.81304097222},{"$f":"+IF($AK$3=1,Potencia!T211*$X211*12*1000*(1-$C211),AM211)","v":0},{"$f":"+Potencia!U211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!V211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!W211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+SUMPRODUCT(AE211:AH211,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Regular",100585.13488732619,0,null,null,{"$f":"+Potencia!T212*$K212*12*1000*(1-$C212)","v":0}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!H294","v":"Agro"},{"$f":"+IF(B212=0,0,VLOOKUP(B212,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.7247142596618199E-3,null,1,0,null,{"$f":"+J211","v":4.8460000000000003E-2},{"$f":"+K211","v":0},null,{"$f":"+$J212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AC212*(1-$C212)*1000","v":0},{"$f":"+SUMPRODUCT(M212:P212,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X212*$K212*12*1000*(1-$C212)","v":0},null,{"$f":"IF(Q212=0,0,(IF($AK$3=1,$E212*$F$4*G212/$Q$209,($E212*$F$4*G212-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R212=0,0,IF($AK$3=1,$E212*$F$4*H212/$R$209,($E212*$F$4*H212-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W212*Energía!Z212*(1-$C212)*1000,AL212)","v":0},{"$f":"+$W212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AC212*(1-$C212)*1000","v":0},{"$f":"+SUMPRODUCT(Z212:AC212,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T212*$X212*12*1000*(1-$C212),AM212)","v":0},{"$f":"+Potencia!U212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!V212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!W212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+SUMPRODUCT(AE212:AH212,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Agro",0,0,null,null,{"$f":"+Potencia!T213*$K213*12*1000*(1-$C213)","v":0}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!H295","v":"Jub. 1"},{"$f":"+IF(B213=0,0,VLOOKUP(B213,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.7247142596618199E-3,null,{"$f":"+G212","v":1},{"$f":"+H212","v":0},null,4.8460000000000003E-2,0,null,{"$f":"+$J213*Energía!Z213*(1-$C213)*1000","v":18631.339792585852},{"$f":"+$J213*Energía!AA213*(1-$C213)*1000","v":19555.884880249308},{"$f":"+$J213*Energía!AB213*(1-$C213)*1000","v":20610.99533124936},{"$f":"+$J213*Energía!AC213*(1-$C213)*1000","v":21779.197464389603},{"$f":"+SUMPRODUCT(M213:P213,PremisaCosto!$F$84:$I$84)","v":68059.251886391619},{"$f":"+Potencia!X213*$K213*12*1000*(1-$C213)","v":0},null,{"$f":"IF(Q213=0,0,(IF($AK$3=1,$E213*$F$4*G213/$Q$209,($E213*$F$4*G213-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":1.1994540511383918},{"$f":"IF(R213=0,0,IF($AK$3=1,$E213*$F$4*H213/$R$209,($E213*$F$4*H213-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,5.8125543318166467E-2,0,null,{"$f":"+IF($AK$3=1,$W213*Energía!Z213*(1-$C213)*1000,AL213)","v":21022.888646765652},{"$f":"+$W213*Energía!AA213*(1-$C213)*1000","v":23456.385343211055},{"$f":"+$W213*Energía!AB213*(1-$C213)*1000","v":24721.941848061524},{"$f":"+$W213*Energía!AC213*(1-$C213)*1000","v":26123.146629205101},{"$f":"+SUMPRODUCT(Z213:AC213,PremisaCosto!$F$84:$I$84)","v":80362.964299939835},{"$f":"+IF($AK$3=1,Potencia!T213*$X213*12*1000*(1-$C213),AM213)","v":0},{"$f":"+Potencia!U213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!V213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!W213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+SUMPRODUCT(AE213:AH213,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Jub. 1",21022.888646765652,0,null,null,{"$f":"+Potencia!T214*$K214*12*1000*(1-$C214)","v":0}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!H296","v":"Jub. 2"},{"$f":"+IF(B214=0,0,VLOOKUP(B214,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.7247142596618199E-3,null,1,0,null,4.8460000000000003E-2,0,null,{"$f":"+$J214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+SUMPRODUCT(M214:P214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X214*$K214*12*1000*(1-$C214)","v":0},null,{"$f":"IF(Q214=0,0,(IF($AK$3=1,$E214*$F$4*G214/$Q$209,($E214*$F$4*G214-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R214=0,0,IF($AK$3=1,$E214*$F$4*H214/$R$209,($E214*$F$4*H214-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000,AL214)","v":0},{"$f":"+$W214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+SUMPRODUCT(Z214:AC214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T214*$X214*12*1000*(1-$C214),AM214)","v":0},{"$f":"+Potencia!U214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!V214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!W214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+SUMPRODUCT(AE214:AH214,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Jub. 2",0,0,null,null,{"$f":"+Potencia!T215*$K215*12*1000*(1-$C215)","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!H297","v":"Político"},{"$f":"+IF(B215=0,0,VLOOKUP(B215,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.7247142596618199E-3,null,1,0,null,4.8460000000000003E-2,0,null,{"$f":"+$J215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AC215*(1-$C215)*1000","v":0},{"$f":"+SUMPRODUCT(M215:P215,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X215*$K215*12*1000*(1-$C215)","v":0},null,{"$f":"IF(Q215=0,0,(IF($AK$3=1,$E215*$F$4*G215/$Q$209,($E215*$F$4*G215-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R215=0,0,IF($AK$3=1,$E215*$F$4*H215/$R$209,($E215*$F$4*H215-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W215*Energía!Z215*(1-$C215)*1000,AL215)","v":0},{"$f":"+$W215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AC215*(1-$C215)*1000","v":0},{"$f":"+SUMPRODUCT(Z215:AC215,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T215*$X215*12*1000*(1-$C215),AM215)","v":0},{"$f":"+Potencia!U215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!V215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!W215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+SUMPRODUCT(AE215:AH215,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Político",0,0,null,null,{"$f":"+Potencia!T216*$K216*12*1000*(1-$C216)","v":0}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!H298","v":"x1"},{"$f":"+IF(B216=0,0,VLOOKUP(B216,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7247142596618199E-3,null,1,0,null,4.8460000000000003E-2,0,null,{"$f":"+$J216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AC216*(1-$C216)*1000","v":0},{"$f":"+SUMPRODUCT(M216:P216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X216*$K216*12*1000*(1-$C216)","v":0},null,{"$f":"IF(Q216=0,0,(IF($AK$3=1,$E216*$F$4*G216/$Q$209,($E216*$F$4*G216-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R216=0,0,IF($AK$3=1,$E216*$F$4*H216/$R$209,($E216*$F$4*H216-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W216*Energía!Z216*(1-$C216)*1000,AL216)","v":0},{"$f":"+$W216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AC216*(1-$C216)*1000","v":0},{"$f":"+SUMPRODUCT(Z216:AC216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T216*$X216*12*1000*(1-$C216),AM216)","v":0},{"$f":"+Potencia!U216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!V216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!W216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+SUMPRODUCT(AE216:AH216,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+A216","v":"BTS Prepago x1"},0,0,null,null,{"$f":"+Potencia!T217*$K217*12*1000*(1-$C217)","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!H299","v":"x2"},{"$f":"+IF(B217=0,0,VLOOKUP(B217,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7247142596618199E-3,null,1,0,null,4.8460000000000003E-2,0,null,{"$f":"+$J217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+SUMPRODUCT(M217:P217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X217*$K217*12*1000*(1-$C217)","v":0},null,{"$f":"IF(Q217=0,0,(IF($AK$3=1,$E217*$F$4*G217/$Q$209,($E217*$F$4*G217-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R217=0,0,IF($AK$3=1,$E217*$F$4*H217/$R$209,($E217*$F$4*H217-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J217*T217","v":0},{"$f":"+U217*K217","v":0},null,{"$f":"+IF($AK$3=1,$W217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000,AL217)","v":0},{"$f":"+$W217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+SUMPRODUCT(Z217:AC217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T217*$X217*12*1000*(1-$C217),AM217)","v":0},{"$f":"+Potencia!U217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!V217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!W217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+SUMPRODUCT(AE217:AH217,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago x2",0,0,null,null,{"$f":"+Potencia!T218*$K218*12*1000*(1-$C218)","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!H300","v":"Discap."},{"$f":"+IF(B218=0,0,VLOOKUP(B218,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.7247142596618199E-3,null,1,0,null,4.8460000000000003E-2,0,null,{"$f":"+$J218*Energía!Z218*(1-$C218)*1000","v":113.52266507790544},{"$f":"+$J218*Energía!AA218*(1-$C218)*1000","v":119.15601316262065},{"$f":"+$J218*Energía!AB218*(1-$C218)*1000","v":125.58490940317662},{"$f":"+$J218*Energía!AC218*(1-$C218)*1000","v":132.70288486710697},{"$f":"+SUMPRODUCT(M218:P218,PremisaCosto!$F$84:$I$84)","v":414.69200515715073},{"$f":"+Potencia!X218*$K218*12*1000*(1-$C218)","v":0},null,{"$f":"IF(Q218=0,0,(IF($AK$3=1,$E218*$F$4*G218/$Q$209,($E218*$F$4*G218-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":1.1994540511383918},{"$f":"IF(R218=0,0,IF($AK$3=1,$E218*$F$4*H218/$R$209,($E218*$F$4*H218-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,5.8125543318166467E-2,0,null,{"$f":"+IF($AK$3=1,$W218*Energía!Z218*(1-$C218)*1000,AL218)","v":0},{"$f":"+$W218*Energía!AA218*(1-$C218)*1000","v":142.9221627054049},{"$f":"+$W218*Energía!AB218*(1-$C218)*1000","v":150.63332834548811},{"$f":"+$W218*Energía!AC218*(1-$C218)*1000","v":159.17101285160305},{"$f":"+SUMPRODUCT(Z218:AC218,PremisaCosto!$F$84:$I$84)","v":366.74546674908322},{"$f":"+IF($AK$3=1,Potencia!T218*$X218*12*1000*(1-$C218),AM218)","v":0},{"$f":"+Potencia!U218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!V218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!W218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+SUMPRODUCT(AE218:AH218,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Discap.",0,0,null,null,{"$f":"+Potencia!T219*$K219*12*1000*(1-$C219)","v":0}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!H301","v":"Discapacitados 601-más"},{"$f":"+IF(B219=0,0,VLOOKUP(B219,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.7247142596618199E-3,null,1,0,null,4.8460000000000003E-2,0,null,{"$f":"+$J219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+SUMPRODUCT(M219:P219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X219*$K219*12*1000*(1-$C219)","v":0},null,{"$f":"IF(Q219=0,0,(IF($AK$3=1,$E219*$F$4*G219/$Q$209,($E219*$F$4*G219-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R219=0,0,IF($AK$3=1,$E219*$F$4*H219/$R$209,($E219*$F$4*H219-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000,AL219)","v":0},{"$f":"+$W219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+SUMPRODUCT(Z219:AC219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T219*$X219*12*1000*(1-$C219),AM219)","v":0},{"$f":"+Potencia!U219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!V219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!W219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+SUMPRODUCT(AE219:AH219,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T220*$K220*12*1000*(1-$C220)","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!H302","v":"Cruz Roja"},{"$f":"+IF(B220=0,0,VLOOKUP(B220,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.7247142596618199E-3,null,1,0,null,4.8460000000000003E-2,0,null,{"$f":"+$J220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+SUMPRODUCT(M220:P220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X220*$K220*12*1000*(1-$C220)","v":0},null,{"$f":"IF(Q220=0,0,(IF($AK$3=1,$E220*$F$4*G220/$Q$209,($E220*$F$4*G220-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R220=0,0,IF($AK$3=1,$E220*$F$4*H220/$R$209,($E220*$F$4*H220-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W220*Energía!Z220*(1-$C220)*1000,AL220)","v":0},{"$f":"+$W220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+SUMPRODUCT(Z220:AC220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T220*$X220*12*1000*(1-$C220),AM220)","v":0},{"$f":"+Potencia!U220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!V220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!W220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+SUMPRODUCT(AE220:AH220,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Cruz Roja",0,0,null,null,{"$f":"+SUM(AP221:AP230)","v":0}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H303","v":0},{"$f":"+IF(B221=0,0,VLOOKUP(B221,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7247142596618199E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M222:M231)","v":0},0,0,0,0,0,null,{"$f":"IF(Q221=0,0,(IF($AK$3=1,$E221*$F$4*G221/$Q$209,($E221*$F$4*G221-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R221=0,0,IF($AK$3=1,$E221*$F$4*H221/$R$209,($E221*$F$4*H221-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z222:Z231)","v":0},{"$f":"+SUM(AA222:AA231)","v":0},{"$f":"+SUM(AB222:AB231)","v":0},{"$f":"+SUM(AC222:AC231)","v":0},{"$f":"+SUM(AD222:AD231)","v":0},0,0,0,0,{"$f":"+SUM(AI222:AI231)","v":0},null,"X1D_2 (10,001-30,000)",0,0,null,null,{"$f":"+Potencia!T222*$K222*12*1000*(1-$C222)","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!H304","v":"Regular"},{"$f":"+IF(B222=0,0,VLOOKUP(B222,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7247142596618199E-3,null,1,0,null,{"$f":"+J221","v":0},{"$f":"+K221","v":0},null,{"$f":"+($J222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$J211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$J211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$J211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$J211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+SUMPRODUCT(M222:P222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X222*$K222*12*1000*(1-$C222)","v":0},null,{"$f":"IF(Q222=0,0,(IF($AK$3=1,$E222*$F$4*G222/$Q$209,($E222*$F$4*G222-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R222=0,0,IF($AK$3=1,$E222*$F$4*H222/$R$209,($E222*$F$4*H222-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$W211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$W211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$W211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$W211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+SUMPRODUCT(Z222:AC222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T222*$X222*12*1000*(1-$C222),AM222)","v":0},{"$f":"+Potencia!U222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!V222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!W222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+SUMPRODUCT(AE222:AH222,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Regular",0,0,null,null,{"$f":"+Potencia!T223*$K223*12*1000*(1-$C223)","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!H305","v":"Agro"},{"$f":"+IF(B223=0,0,VLOOKUP(B223,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.7247142596618199E-3,null,1,0,null,{"$f":"+J222","v":0},{"$f":"+K222","v":0},null,{"$f":"+($J223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$J212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$J212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$J212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$J212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+SUMPRODUCT(M223:P223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X223*$K223*12*1000*(1-$C223)","v":0},null,{"$f":"IF(Q223=0,0,(IF($AK$3=1,$E223*$F$4*G223/$Q$209,($E223*$F$4*G223-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R223=0,0,IF($AK$3=1,$E223*$F$4*H223/$R$209,($E223*$F$4*H223-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$W212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$W212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$W212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$W212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+SUMPRODUCT(Z223:AC223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T223*$X223*12*1000*(1-$C223),AM223)","v":0},{"$f":"+Potencia!U223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!V223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!W223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+SUMPRODUCT(AE223:AH223,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Agro",0,0,null,null,{"$f":"+Potencia!T224*$K224*12*1000*(1-$C224)","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!H306","v":"Jub. 1"},{"$f":"+IF(B224=0,0,VLOOKUP(B224,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.7247142596618199E-3,null,1,0,null,0,0,null,{"$f":"+($J224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$J213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$J213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$J213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$J213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+SUMPRODUCT(M224:P224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X224*$K224*12*1000*(1-$C224)","v":0},null,{"$f":"IF(Q224=0,0,(IF($AK$3=1,$E224*$F$4*G224/$Q$209,($E224*$F$4*G224-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R224=0,0,IF($AK$3=1,$E224*$F$4*H224/$R$209,($E224*$F$4*H224-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$W213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$W213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$W213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$W213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+SUMPRODUCT(Z224:AC224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T224*$X224*12*1000*(1-$C224),AM224)","v":0},{"$f":"+Potencia!U224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!V224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!W224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+SUMPRODUCT(AE224:AH224,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Jub. 1",0,0,null,null,{"$f":"+Potencia!T225*$K225*12*1000*(1-$C225)","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!H307","v":"Jub. 2"},{"$f":"+IF(B225=0,0,VLOOKUP(B225,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.7247142596618199E-3,null,1,0,null,0,0,null,{"$f":"+($J225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$J214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$J214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$J214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$J214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+SUMPRODUCT(M225:P225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X225*$K225*12*1000*(1-$C225)","v":0},null,{"$f":"IF(Q225=0,0,(IF($AK$3=1,$E225*$F$4*G225/$Q$209,($E225*$F$4*G225-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R225=0,0,IF($AK$3=1,$E225*$F$4*H225/$R$209,($E225*$F$4*H225-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$W214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$W214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$W214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$W214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+SUMPRODUCT(Z225:AC225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T225*$X225*12*1000*(1-$C225),AM225)","v":0},{"$f":"+Potencia!U225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!V225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!W225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+SUMPRODUCT(AE225:AH225,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Jub. 2",0,0,null,null,{"$f":"+Potencia!T226*$K226*12*1000*(1-$C226)","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!H308","v":"Político"},{"$f":"+IF(B226=0,0,VLOOKUP(B226,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.7247142596618199E-3,null,1,0,null,0,0,null,{"$f":"+($J226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$J215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$J215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$J215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$J215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+SUMPRODUCT(M226:P226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X226*$K226*12*1000*(1-$C226)","v":0},null,{"$f":"IF(Q226=0,0,(IF($AK$3=1,$E226*$F$4*G226/$Q$209,($E226*$F$4*G226-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R226=0,0,IF($AK$3=1,$E226*$F$4*H226/$R$209,($E226*$F$4*H226-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$W215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$W215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$W215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$W215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+SUMPRODUCT(Z226:AC226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T226*$X226*12*1000*(1-$C226),AM226)","v":0},{"$f":"+Potencia!U226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!V226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!W226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+SUMPRODUCT(AE226:AH226,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Político",0,0,null,null,{"$f":"+Potencia!T227*$K227*12*1000*(1-$C227)","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!H309","v":"x1"},{"$f":"+IF(B227=0,0,VLOOKUP(B227,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7247142596618199E-3,null,1,0,null,0,0,null,{"$f":"+($J227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$J216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$J216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$J216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$J216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+SUMPRODUCT(M227:P227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X227*$K227*12*1000*(1-$C227)","v":0},null,{"$f":"IF(Q227=0,0,(IF($AK$3=1,$E227*$F$4*G227/$Q$209,($E227*$F$4*G227-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R227=0,0,IF($AK$3=1,$E227*$F$4*H227/$R$209,($E227*$F$4*H227-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$W216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$W216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$W216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$W216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+SUMPRODUCT(Z227:AC227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T227*$X227*12*1000*(1-$C227),AM227)","v":0},{"$f":"+Potencia!U227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!V227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!W227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+SUMPRODUCT(AE227:AH227,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 x1",0,0,null,null,{"$f":"+Potencia!T228*$K228*12*1000*(1-$C228)","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!H310","v":"x2"},{"$f":"+IF(B228=0,0,VLOOKUP(B228,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7247142596618199E-3,null,1,0,null,0,0,null,{"$f":"+($J228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$J217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$J217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$J217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$J217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+SUMPRODUCT(M228:P228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X228*$K228*12*1000*(1-$C228)","v":0},null,{"$f":"IF(Q228=0,0,(IF($AK$3=1,$E228*$F$4*G228/$Q$209,($E228*$F$4*G228-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R228=0,0,IF($AK$3=1,$E228*$F$4*H228/$R$209,($E228*$F$4*H228-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$W217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$W217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$W217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$W217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+SUMPRODUCT(Z228:AC228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T228*$X228*12*1000*(1-$C228),AM228)","v":0},{"$f":"+Potencia!U228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!V228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!W228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+SUMPRODUCT(AE228:AH228,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 x2",0,0,null,null,{"$f":"+Potencia!T229*$K229*12*1000*(1-$C229)","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!H311","v":"Discap."},{"$f":"+IF(B229=0,0,VLOOKUP(B229,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.7247142596618199E-3,null,1,0,null,0,0,null,{"$f":"+($J229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$J218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$J218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$J218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$J218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+SUMPRODUCT(M229:P229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X229*$K229*12*1000*(1-$C229)","v":0},null,{"$f":"IF(Q229=0,0,(IF($AK$3=1,$E229*$F$4*G229/$Q$209,($E229*$F$4*G229-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R229=0,0,IF($AK$3=1,$E229*$F$4*H229/$R$209,($E229*$F$4*H229-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$W218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$W218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$W218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$W218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+SUMPRODUCT(Z229:AC229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T229*$X229*12*1000*(1-$C229),AM229)","v":0},{"$f":"+Potencia!U229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!V229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!W229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+SUMPRODUCT(AE229:AH229,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Discap.",0,0,null,null,{"$f":"+Potencia!T230*$K230*12*1000*(1-$C230)","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H312","v":"Discapacitados 601-más"},{"$f":"+IF(B230=0,0,VLOOKUP(B230,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.7247142596618199E-3,null,1,0,null,0,0,null,{"$f":"+($J230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$J219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$J219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$J219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$J219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+SUMPRODUCT(M230:P230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X230*$K230*12*1000*(1-$C230)","v":0},null,{"$f":"IF(Q230=0,0,(IF($AK$3=1,$E230*$F$4*G230/$Q$209,($E230*$F$4*G230-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R230=0,0,IF($AK$3=1,$E230*$F$4*H230/$R$209,($E230*$F$4*H230-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$W219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$W219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$W219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$W219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+SUMPRODUCT(Z230:AC230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T230*$X230*12*1000*(1-$C230),AM230)","v":0},{"$f":"+Potencia!U230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!V230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!W230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+SUMPRODUCT(AE230:AH230,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T231*$K231*12*1000*(1-$C231)","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!H313","v":"Cruz Roja"},{"$f":"+IF(B231=0,0,VLOOKUP(B231,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.7247142596618199E-3,null,1,0,null,0,0,null,{"$f":"+($J231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$J220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$J220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$J220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$J220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+SUMPRODUCT(M231:P231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X231*$K231*12*1000*(1-$C231)","v":0},null,{"$f":"IF(Q231=0,0,(IF($AK$3=1,$E231*$F$4*G231/$Q$209,($E231*$F$4*G231-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R231=0,0,IF($AK$3=1,$E231*$F$4*H231/$R$209,($E231*$F$4*H231-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$W220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$W220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$W220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$W220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+SUMPRODUCT(Z231:AC231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T231*$X231*12*1000*(1-$C231),AM231)","v":0},{"$f":"+Potencia!U231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!V231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!W231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+SUMPRODUCT(AE231:AH231,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP232:AP241)","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H314","v":0},{"$f":"+IF(B232=0,0,VLOOKUP(B232,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7247142596618199E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M233:M242)","v":0},0,0,0,0,0,null,{"$f":"IF(Q232=0,0,(IF($AK$3=1,$E232*$F$4*G232/$Q$209,($E232*$F$4*G232-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R232=0,0,IF($AK$3=1,$E232*$F$4*H232/$R$209,($E232*$F$4*H232-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z233:Z242)","v":0},{"$f":"+SUM(AA233:AA242)","v":0},{"$f":"+SUM(AB233:AB242)","v":0},{"$f":"+SUM(AC233:AC242)","v":0},{"$f":"+SUM(AD233:AD242)","v":0},0,0,0,0,{"$f":"+SUM(AI233:AI242)","v":0},null,"X1D_3 (30,001-50,000)",0,0,null,null,{"$f":"+Potencia!T233*$K233*12*1000*(1-$C233)","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!H315","v":"Regular"},{"$f":"+IF(B233=0,0,VLOOKUP(B233,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7247142596618199E-3,null,1,0,null,{"$f":"+J232","v":0},{"$f":"+K232","v":0},null,{"$f":"+($J233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$J211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$J211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$J211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$J211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+SUMPRODUCT(M233:P233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X233*$K233*12*1000*(1-$C233)","v":0},null,{"$f":"IF(Q233=0,0,(IF($AK$3=1,$E233*$F$4*G233/$Q$209,($E233*$F$4*G233-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R233=0,0,IF($AK$3=1,$E233*$F$4*H233/$R$209,($E233*$F$4*H233-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$W211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$W211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$W211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$W211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+SUMPRODUCT(Z233:AC233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T233*$X233*12*1000*(1-$C233),AM233)","v":0},{"$f":"+Potencia!U233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!V233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!W233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+SUMPRODUCT(AE233:AH233,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Regular",0,0,null,null,{"$f":"+Potencia!T234*$K234*12*1000*(1-$C234)","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!H316","v":"Agro"},{"$f":"+IF(B234=0,0,VLOOKUP(B234,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.7247142596618199E-3,null,1,0,null,{"$f":"+J233","v":0},{"$f":"+K233","v":0},null,{"$f":"+($J234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$J212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$J212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$J212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$J212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+SUMPRODUCT(M234:P234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X234*$K234*12*1000*(1-$C234)","v":0},null,{"$f":"IF(Q234=0,0,(IF($AK$3=1,$E234*$F$4*G234/$Q$209,($E234*$F$4*G234-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R234=0,0,IF($AK$3=1,$E234*$F$4*H234/$R$209,($E234*$F$4*H234-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$W212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$W212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$W212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$W212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+SUMPRODUCT(Z234:AC234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T234*$X234*12*1000*(1-$C234),AM234)","v":0},{"$f":"+Potencia!U234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!V234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!W234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+SUMPRODUCT(AE234:AH234,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Agro",0,0,null,null,{"$f":"+Potencia!T235*$K235*12*1000*(1-$C235)","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!H317","v":"Jub. 1"},{"$f":"+IF(B235=0,0,VLOOKUP(B235,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.7247142596618199E-3,null,1,0,null,0,0,null,{"$f":"+($J235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$J213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$J213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$J213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$J213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+SUMPRODUCT(M235:P235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X235*$K235*12*1000*(1-$C235)","v":0},null,{"$f":"IF(Q235=0,0,(IF($AK$3=1,$E235*$F$4*G235/$Q$209,($E235*$F$4*G235-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R235=0,0,IF($AK$3=1,$E235*$F$4*H235/$R$209,($E235*$F$4*H235-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$W213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$W213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$W213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$W213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+SUMPRODUCT(Z235:AC235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T235*$X235*12*1000*(1-$C235),AM235)","v":0},{"$f":"+Potencia!U235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!V235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!W235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+SUMPRODUCT(AE235:AH235,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Jub. 1",0,0,null,null,{"$f":"+Potencia!T236*$K236*12*1000*(1-$C236)","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!H318","v":"Jub. 2"},{"$f":"+IF(B236=0,0,VLOOKUP(B236,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.7247142596618199E-3,null,1,0,null,0,0,null,{"$f":"+($J236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$J214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$J214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$J214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$J214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+SUMPRODUCT(M236:P236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X236*$K236*12*1000*(1-$C236)","v":0},null,{"$f":"IF(Q236=0,0,(IF($AK$3=1,$E236*$F$4*G236/$Q$209,($E236*$F$4*G236-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R236=0,0,IF($AK$3=1,$E236*$F$4*H236/$R$209,($E236*$F$4*H236-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$W214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$W214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$W214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$W214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+SUMPRODUCT(Z236:AC236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T236*$X236*12*1000*(1-$C236),AM236)","v":0},{"$f":"+Potencia!U236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!V236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!W236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+SUMPRODUCT(AE236:AH236,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Jub. 2",0,0,null,null,{"$f":"+Potencia!T237*$K237*12*1000*(1-$C237)","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!H319","v":"Político"},{"$f":"+IF(B237=0,0,VLOOKUP(B237,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.7247142596618199E-3,null,1,0,null,0,0,null,{"$f":"+($J237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$J215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$J215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$J215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$J215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+SUMPRODUCT(M237:P237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X237*$K237*12*1000*(1-$C237)","v":0},null,{"$f":"IF(Q237=0,0,(IF($AK$3=1,$E237*$F$4*G237/$Q$209,($E237*$F$4*G237-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R237=0,0,IF($AK$3=1,$E237*$F$4*H237/$R$209,($E237*$F$4*H237-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$W215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$W215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$W215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$W215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+SUMPRODUCT(Z237:AC237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T237*$X237*12*1000*(1-$C237),AM237)","v":0},{"$f":"+Potencia!U237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!V237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!W237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+SUMPRODUCT(AE237:AH237,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Político",0,0,null,null,{"$f":"+Potencia!T238*$K238*12*1000*(1-$C238)","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!H320","v":"x1"},{"$f":"+IF(B238=0,0,VLOOKUP(B238,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7247142596618199E-3,null,1,0,null,0,0,null,{"$f":"+($J238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$J216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$J216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$J216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$J216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+SUMPRODUCT(M238:P238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X238*$K238*12*1000*(1-$C238)","v":0},null,{"$f":"IF(Q238=0,0,(IF($AK$3=1,$E238*$F$4*G238/$Q$209,($E238*$F$4*G238-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R238=0,0,IF($AK$3=1,$E238*$F$4*H238/$R$209,($E238*$F$4*H238-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$W216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$W216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$W216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$W216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+SUMPRODUCT(Z238:AC238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T238*$X238*12*1000*(1-$C238),AM238)","v":0},{"$f":"+Potencia!U238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!V238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!W238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+SUMPRODUCT(AE238:AH238,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 x1",0,0,null,null,{"$f":"+Potencia!T239*$K239*12*1000*(1-$C239)","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!H321","v":"x2"},{"$f":"+IF(B239=0,0,VLOOKUP(B239,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7247142596618199E-3,null,1,0,null,0,0,null,{"$f":"+($J239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$J217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$J217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$J217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$J217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+SUMPRODUCT(M239:P239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X239*$K239*12*1000*(1-$C239)","v":0},null,{"$f":"IF(Q239=0,0,(IF($AK$3=1,$E239*$F$4*G239/$Q$209,($E239*$F$4*G239-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R239=0,0,IF($AK$3=1,$E239*$F$4*H239/$R$209,($E239*$F$4*H239-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$W217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$W217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$W217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$W217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+SUMPRODUCT(Z239:AC239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T239*$X239*12*1000*(1-$C239),AM239)","v":0},{"$f":"+Potencia!U239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!V239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!W239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+SUMPRODUCT(AE239:AH239,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 x2",0,0,null,null,{"$f":"+Potencia!T240*$K240*12*1000*(1-$C240)","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!H322","v":"Discap."},{"$f":"+IF(B240=0,0,VLOOKUP(B240,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.7247142596618199E-3,null,1,0,null,0,0,null,{"$f":"+($J240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$J218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$J218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$J218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$J218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+SUMPRODUCT(M240:P240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X240*$K240*12*1000*(1-$C240)","v":0},null,{"$f":"IF(Q240=0,0,(IF($AK$3=1,$E240*$F$4*G240/$Q$209,($E240*$F$4*G240-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R240=0,0,IF($AK$3=1,$E240*$F$4*H240/$R$209,($E240*$F$4*H240-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$W218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$W218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$W218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$W218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+SUMPRODUCT(Z240:AC240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T240*$X240*12*1000*(1-$C240),AM240)","v":0},{"$f":"+Potencia!U240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!V240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!W240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+SUMPRODUCT(AE240:AH240,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Discap.",0,0,null,null,{"$f":"+Potencia!T241*$K241*12*1000*(1-$C241)","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H323","v":"Discapacitados 601-más"},{"$f":"+IF(B241=0,0,VLOOKUP(B241,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.7247142596618199E-3,null,1,0,null,0,0,null,{"$f":"+($J241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$J219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$J219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$J219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$J219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+SUMPRODUCT(M241:P241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X241*$K241*12*1000*(1-$C241)","v":0},null,{"$f":"IF(Q241=0,0,(IF($AK$3=1,$E241*$F$4*G241/$Q$209,($E241*$F$4*G241-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R241=0,0,IF($AK$3=1,$E241*$F$4*H241/$R$209,($E241*$F$4*H241-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$W219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$W219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$W219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$W219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+SUMPRODUCT(Z241:AC241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T241*$X241*12*1000*(1-$C241),AM241)","v":0},{"$f":"+Potencia!U241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!V241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!W241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+SUMPRODUCT(AE241:AH241,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T242*$K242*12*1000*(1-$C242)","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!H324","v":"Cruz Roja"},{"$f":"+IF(B242=0,0,VLOOKUP(B242,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.7247142596618199E-3,null,1,0,null,0,0,null,{"$f":"+($J242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$J220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$J220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$J220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$J220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+SUMPRODUCT(M242:P242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X242*$K242*12*1000*(1-$C242)","v":0},null,{"$f":"IF(Q242=0,0,(IF($AK$3=1,$E242*$F$4*G242/$Q$209,($E242*$F$4*G242-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R242=0,0,IF($AK$3=1,$E242*$F$4*H242/$R$209,($E242*$F$4*H242-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$W220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$W220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$W220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$W220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+SUMPRODUCT(Z242:AC242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T242*$X242*12*1000*(1-$C242),AM242)","v":0},{"$f":"+Potencia!U242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!V242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!W242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+SUMPRODUCT(AE242:AH242,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP243:AP252)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!H325","v":0},{"$f":"+IF(B243=0,0,VLOOKUP(B243,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7247142596618199E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M244:M253)","v":0},0,0,0,0,0,null,{"$f":"IF(Q243=0,0,(IF($AK$3=1,$E243*$F$4*G243/$Q$209,($E243*$F$4*G243-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R243=0,0,IF($AK$3=1,$E243*$F$4*H243/$R$209,($E243*$F$4*H243-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z244:Z253)","v":0},{"$f":"+SUM(AA244:AA253)","v":0},{"$f":"+SUM(AB244:AB253)","v":0},{"$f":"+SUM(AC244:AC253)","v":0},{"$f":"+SUM(AD244:AD253)","v":0},0,0,0,0,{"$f":"+SUM(AI244:AI253)","v":0},null,"X1D_4 (50,001-más)",0,0,null,null,{"$f":"+Potencia!T244*$K244*12*1000*(1-$C244)","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!H326","v":"Regular"},{"$f":"+IF(B244=0,0,VLOOKUP(B244,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7247142596618199E-3,null,1,0,null,{"$f":"+J243","v":0},{"$f":"+K243","v":0},null,{"$f":"+($J244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$J211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$J211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$J211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$J211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+SUMPRODUCT(M244:P244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X244*$K244*12*1000*(1-$C244)","v":0},null,{"$f":"IF(Q244=0,0,(IF($AK$3=1,$E244*$F$4*G244/$Q$209,($E244*$F$4*G244-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R244=0,0,IF($AK$3=1,$E244*$F$4*H244/$R$209,($E244*$F$4*H244-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$W211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$W211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$W211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$W211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+SUMPRODUCT(Z244:AC244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T244*$X244*12*1000*(1-$C244),AM244)","v":0},{"$f":"+Potencia!U244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!V244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!W244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+SUMPRODUCT(AE244:AH244,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Regular",0,0,null,null,{"$f":"+Potencia!T245*$K245*12*1000*(1-$C245)","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!H327","v":"Agro"},{"$f":"+IF(B245=0,0,VLOOKUP(B245,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.7247142596618199E-3,null,1,0,null,{"$f":"+J244","v":0},{"$f":"+K244","v":0},null,{"$f":"+($J245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$J212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$J212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$J212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$J212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+SUMPRODUCT(M245:P245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X245*$K245*12*1000*(1-$C245)","v":0},null,{"$f":"IF(Q245=0,0,(IF($AK$3=1,$E245*$F$4*G245/$Q$209,($E245*$F$4*G245-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R245=0,0,IF($AK$3=1,$E245*$F$4*H245/$R$209,($E245*$F$4*H245-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$W212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$W212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$W212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$W212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+SUMPRODUCT(Z245:AC245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T245*$X245*12*1000*(1-$C245),AM245)","v":0},{"$f":"+Potencia!U245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!V245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!W245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+SUMPRODUCT(AE245:AH245,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Agro",0,0,null,null,{"$f":"+Potencia!T246*$K246*12*1000*(1-$C246)","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!H328","v":"Jub. 1"},{"$f":"+IF(B246=0,0,VLOOKUP(B246,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.7247142596618199E-3,null,1,0,null,0,0,null,{"$f":"+($J246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$J213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$J213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$J213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$J213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+SUMPRODUCT(M246:P246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X246*$K246*12*1000*(1-$C246)","v":0},null,{"$f":"IF(Q246=0,0,(IF($AK$3=1,$E246*$F$4*G246/$Q$209,($E246*$F$4*G246-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R246=0,0,IF($AK$3=1,$E246*$F$4*H246/$R$209,($E246*$F$4*H246-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$W213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$W213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$W213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$W213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+SUMPRODUCT(Z246:AC246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T246*$X246*12*1000*(1-$C246),AM246)","v":0},{"$f":"+Potencia!U246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!V246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!W246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+SUMPRODUCT(AE246:AH246,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Jub. 1",0,0,null,null,{"$f":"+Potencia!T247*$K247*12*1000*(1-$C247)","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!H329","v":"Jub. 2"},{"$f":"+IF(B247=0,0,VLOOKUP(B247,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.7247142596618199E-3,null,1,0,null,0,0,null,{"$f":"+($J247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$J214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$J214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$J214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$J214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+SUMPRODUCT(M247:P247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X247*$K247*12*1000*(1-$C247)","v":0},null,{"$f":"IF(Q247=0,0,(IF($AK$3=1,$E247*$F$4*G247/$Q$209,($E247*$F$4*G247-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R247=0,0,IF($AK$3=1,$E247*$F$4*H247/$R$209,($E247*$F$4*H247-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$W214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$W214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$W214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$W214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+SUMPRODUCT(Z247:AC247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T247*$X247*12*1000*(1-$C247),AM247)","v":0},{"$f":"+Potencia!U247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!V247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!W247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+SUMPRODUCT(AE247:AH247,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Jub. 2",0,0,null,null,{"$f":"+Potencia!T248*$K248*12*1000*(1-$C248)","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!H330","v":"Político"},{"$f":"+IF(B248=0,0,VLOOKUP(B248,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.7247142596618199E-3,null,1,0,null,0,0,null,{"$f":"+($J248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$J215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$J215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$J215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$J215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+SUMPRODUCT(M248:P248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X248*$K248*12*1000*(1-$C248)","v":0},null,{"$f":"IF(Q248=0,0,(IF($AK$3=1,$E248*$F$4*G248/$Q$209,($E248*$F$4*G248-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R248=0,0,IF($AK$3=1,$E248*$F$4*H248/$R$209,($E248*$F$4*H248-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$W215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$W215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$W215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$W215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+SUMPRODUCT(Z248:AC248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T248*$X248*12*1000*(1-$C248),AM248)","v":0},{"$f":"+Potencia!U248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!V248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!W248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+SUMPRODUCT(AE248:AH248,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Político",0,0,null,null,{"$f":"+Potencia!T249*$K249*12*1000*(1-$C249)","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!H331","v":"x1"},{"$f":"+IF(B249=0,0,VLOOKUP(B249,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7247142596618199E-3,null,1,0,null,0,0,null,{"$f":"+($J249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$J216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$J216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$J216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$J216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+SUMPRODUCT(M249:P249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X249*$K249*12*1000*(1-$C249)","v":0},null,{"$f":"IF(Q249=0,0,(IF($AK$3=1,$E249*$F$4*G249/$Q$209,($E249*$F$4*G249-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R249=0,0,IF($AK$3=1,$E249*$F$4*H249/$R$209,($E249*$F$4*H249-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$W216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$W216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$W216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$W216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+SUMPRODUCT(Z249:AC249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T249*$X249*12*1000*(1-$C249),AM249)","v":0},{"$f":"+Potencia!U249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!V249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!W249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+SUMPRODUCT(AE249:AH249,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 x1",0,0,null,null,{"$f":"+Potencia!T250*$K250*12*1000*(1-$C250)","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!H332","v":"x2"},{"$f":"+IF(B250=0,0,VLOOKUP(B250,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7247142596618199E-3,null,1,0,null,0,0,null,{"$f":"+($J250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$J217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$J217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$J217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$J217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+SUMPRODUCT(M250:P250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X250*$K250*12*1000*(1-$C250)","v":0},null,{"$f":"IF(Q250=0,0,(IF($AK$3=1,$E250*$F$4*G250/$Q$209,($E250*$F$4*G250-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R250=0,0,IF($AK$3=1,$E250*$F$4*H250/$R$209,($E250*$F$4*H250-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$W217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$W217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$W217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$W217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+SUMPRODUCT(Z250:AC250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T250*$X250*12*1000*(1-$C250),AM250)","v":0},{"$f":"+Potencia!U250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!V250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!W250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+SUMPRODUCT(AE250:AH250,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 x2",0,0,null,null,{"$f":"+Potencia!T251*$K251*12*1000*(1-$C251)","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!H333","v":"Discap."},{"$f":"+IF(B251=0,0,VLOOKUP(B251,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.7247142596618199E-3,null,1,0,null,0,0,null,{"$f":"+($J251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$J218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$J218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$J218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$J218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+SUMPRODUCT(M251:P251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X251*$K251*12*1000*(1-$C251)","v":0},null,{"$f":"IF(Q251=0,0,(IF($AK$3=1,$E251*$F$4*G251/$Q$209,($E251*$F$4*G251-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R251=0,0,IF($AK$3=1,$E251*$F$4*H251/$R$209,($E251*$F$4*H251-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$W218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$W218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$W218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$W218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+SUMPRODUCT(Z251:AC251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T251*$X251*12*1000*(1-$C251),AM251)","v":0},{"$f":"+Potencia!U251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!V251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!W251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+SUMPRODUCT(AE251:AH251,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Discap.",0,0,null,null,{"$f":"+Potencia!T252*$K252*12*1000*(1-$C252)","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H334","v":"Discapacitados 601-más"},{"$f":"+IF(B252=0,0,VLOOKUP(B252,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.7247142596618199E-3,null,1,0,null,0,0,null,{"$f":"+($J252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$J219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$J219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$J219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$J219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+SUMPRODUCT(M252:P252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X252*$K252*12*1000*(1-$C252)","v":0},null,{"$f":"IF(Q252=0,0,(IF($AK$3=1,$E252*$F$4*G252/$Q$209,($E252*$F$4*G252-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R252=0,0,IF($AK$3=1,$E252*$F$4*H252/$R$209,($E252*$F$4*H252-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$W219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$W219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$W219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$W219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+SUMPRODUCT(Z252:AC252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T252*$X252*12*1000*(1-$C252),AM252)","v":0},{"$f":"+Potencia!U252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!V252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!W252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+SUMPRODUCT(AE252:AH252,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T253*$K253*12*1000*(1-$C253)","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!H335","v":"Cruz Roja"},{"$f":"+IF(B253=0,0,VLOOKUP(B253,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.7247142596618199E-3,null,1,0,null,0,0,null,{"$f":"+($J253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$J220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$J220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$J220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$J220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+SUMPRODUCT(M253:P253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X253*$K253*12*1000*(1-$C253)","v":0},null,{"$f":"IF(Q253=0,0,(IF($AK$3=1,$E253*$F$4*G253/$Q$209,($E253*$F$4*G253-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R253=0,0,IF($AK$3=1,$E253*$F$4*H253/$R$209,($E253*$F$4*H253-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$W220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$W220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$W220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$W220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+SUMPRODUCT(Z253:AC253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T253*$X253*12*1000*(1-$C253),AM253)","v":0},{"$f":"+Potencia!U253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!V253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!W253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+SUMPRODUCT(AE253:AH253,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP254:AP263)","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!H336","v":0},{"$f":"+IF(B254=0,0,VLOOKUP(B254,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7247142596618199E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M255:M264)","v":0},0,0,0,0,0,null,{"$f":"IF(Q254=0,0,(IF($AK$3=1,$E254*$F$4*G254/$Q$209,($E254*$F$4*G254-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R254=0,0,IF($AK$3=1,$E254*$F$4*H254/$R$209,($E254*$F$4*H254-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z255:Z264)","v":0},{"$f":"+SUM(AA255:AA264)","v":0},{"$f":"+SUM(AB255:AB264)","v":0},{"$f":"+SUM(AC255:AC264)","v":0},{"$f":"+SUM(AD255:AD264)","v":0},0,0,0,0,{"$f":"+SUM(AI255:AI264)","v":0},null,"X1D_5 (xxx)",0,0,null,null,{"$f":"+Potencia!T255*$K255*12*1000*(1-$C255)","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!H337","v":"Regular"},{"$f":"+IF(B255=0,0,VLOOKUP(B255,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7247142596618199E-3,null,1,0,null,{"$f":"+J254","v":0},{"$f":"+K254","v":0},null,{"$f":"+($J255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$J211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$J211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$J211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$J211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+SUMPRODUCT(M255:P255,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X255*$K255*12*1000*(1-$C255)","v":0},null,{"$f":"IF(Q255=0,0,(IF($AK$3=1,$E255*$F$4*G255/$Q$209,($E255*$F$4*G255-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R255=0,0,IF($AK$3=1,$E255*$F$4*H255/$R$209,($E255*$F$4*H255-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$W211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$W211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$W211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$W211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+SUMPRODUCT(Z255:AC255,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T255*$X255*12*1000*(1-$C255),AM255)","v":0},{"$f":"+Potencia!U255*$X255*12*1000*(1-$C255)","v":0},{"$f":"+Potencia!V255*$X255*12*1000*(1-$C255)","v":0},{"$f":"+Potencia!W255*$X255*12*1000*(1-$C255)","v":0},{"$f":"+SUMPRODUCT(AE255:AH255,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Regular",0,0,null,null,{"$f":"+Potencia!T256*$K256*12*1000*(1-$C256)","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!H338","v":"Agro"},{"$f":"+IF(B256=0,0,VLOOKUP(B256,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.7247142596618199E-3,null,1,0,null,{"$f":"+J255","v":0},{"$f":"+K255","v":0},null,{"$f":"+($J256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$J212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$J212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$J212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$J212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+SUMPRODUCT(M256:P256,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X256*$K256*12*1000*(1-$C256)","v":0},null,{"$f":"IF(Q256=0,0,(IF($AK$3=1,$E256*$F$4*G256/$Q$209,($E256*$F$4*G256-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R256=0,0,IF($AK$3=1,$E256*$F$4*H256/$R$209,($E256*$F$4*H256-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$W212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$W212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$W212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$W212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+SUMPRODUCT(Z256:AC256,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T256*$X256*12*1000*(1-$C256),AM256)","v":0},{"$f":"+Potencia!U256*$X256*12*1000*(1-$C256)","v":0},{"$f":"+Potencia!V256*$X256*12*1000*(1-$C256)","v":0},{"$f":"+Potencia!W256*$X256*12*1000*(1-$C256)","v":0},{"$f":"+SUMPRODUCT(AE256:AH256,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Agro",0,0,null,null,{"$f":"+Potencia!T257*$K257*12*1000*(1-$C257)","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!H339","v":"Jub. 1"},{"$f":"+IF(B257=0,0,VLOOKUP(B257,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.7247142596618199E-3,null,1,0,null,0,0,null,{"$f":"+($J257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$J213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$J213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$J213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$J213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+SUMPRODUCT(M257:P257,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X257*$K257*12*1000*(1-$C257)","v":0},null,{"$f":"IF(Q257=0,0,(IF($AK$3=1,$E257*$F$4*G257/$Q$209,($E257*$F$4*G257-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R257=0,0,IF($AK$3=1,$E257*$F$4*H257/$R$209,($E257*$F$4*H257-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$W213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$W213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$W213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$W213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+SUMPRODUCT(Z257:AC257,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T257*$X257*12*1000*(1-$C257),AM257)","v":0},{"$f":"+Potencia!U257*$X257*12*1000*(1-$C257)","v":0},{"$f":"+Potencia!V257*$X257*12*1000*(1-$C257)","v":0},{"$f":"+Potencia!W257*$X257*12*1000*(1-$C257)","v":0},{"$f":"+SUMPRODUCT(AE257:AH257,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Jub. 1",0,0,null,null,{"$f":"+Potencia!T258*$K258*12*1000*(1-$C258)","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!H340","v":"Jub. 2"},{"$f":"+IF(B258=0,0,VLOOKUP(B258,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.7247142596618199E-3,null,1,0,null,0,0,null,{"$f":"+($J258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$J214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$J214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$J214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$J214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+SUMPRODUCT(M258:P258,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X258*$K258*12*1000*(1-$C258)","v":0},null,{"$f":"IF(Q258=0,0,(IF($AK$3=1,$E258*$F$4*G258/$Q$209,($E258*$F$4*G258-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R258=0,0,IF($AK$3=1,$E258*$F$4*H258/$R$209,($E258*$F$4*H258-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$W214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$W214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$W214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$W214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+SUMPRODUCT(Z258:AC258,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T258*$X258*12*1000*(1-$C258),AM258)","v":0},{"$f":"+Potencia!U258*$X258*12*1000*(1-$C258)","v":0},{"$f":"+Potencia!V258*$X258*12*1000*(1-$C258)","v":0},{"$f":"+Potencia!W258*$X258*12*1000*(1-$C258)","v":0},{"$f":"+SUMPRODUCT(AE258:AH258,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Jub. 2",0,0,null,null,{"$f":"+Potencia!T259*$K259*12*1000*(1-$C259)","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!H341","v":"Político"},{"$f":"+IF(B259=0,0,VLOOKUP(B259,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.7247142596618199E-3,null,1,0,null,0,0,null,{"$f":"+($J259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$J215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$J215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$J215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$J215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+SUMPRODUCT(M259:P259,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X259*$K259*12*1000*(1-$C259)","v":0},null,{"$f":"IF(Q259=0,0,(IF($AK$3=1,$E259*$F$4*G259/$Q$209,($E259*$F$4*G259-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R259=0,0,IF($AK$3=1,$E259*$F$4*H259/$R$209,($E259*$F$4*H259-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$W215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$W215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$W215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$W215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+SUMPRODUCT(Z259:AC259,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T259*$X259*12*1000*(1-$C259),AM259)","v":0},{"$f":"+Potencia!U259*$X259*12*1000*(1-$C259)","v":0},{"$f":"+Potencia!V259*$X259*12*1000*(1-$C259)","v":0},{"$f":"+Potencia!W259*$X259*12*1000*(1-$C259)","v":0},{"$f":"+SUMPRODUCT(AE259:AH259,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Político",0,0,null,null,{"$f":"+Potencia!T260*$K260*12*1000*(1-$C260)","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!H342","v":"x1"},{"$f":"+IF(B260=0,0,VLOOKUP(B260,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7247142596618199E-3,null,1,0,null,0,0,null,{"$f":"+($J260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$J216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$J216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$J216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$J216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+SUMPRODUCT(M260:P260,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X260*$K260*12*1000*(1-$C260)","v":0},null,{"$f":"IF(Q260=0,0,(IF($AK$3=1,$E260*$F$4*G260/$Q$209,($E260*$F$4*G260-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R260=0,0,IF($AK$3=1,$E260*$F$4*H260/$R$209,($E260*$F$4*H260-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$W216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$W216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$W216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$W216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+SUMPRODUCT(Z260:AC260,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T260*$X260*12*1000*(1-$C260),AM260)","v":0},{"$f":"+Potencia!U260*$X260*12*1000*(1-$C260)","v":0},{"$f":"+Potencia!V260*$X260*12*1000*(1-$C260)","v":0},{"$f":"+Potencia!W260*$X260*12*1000*(1-$C260)","v":0},{"$f":"+SUMPRODUCT(AE260:AH260,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 x1",0,0,null,null,{"$f":"+Potencia!T261*$K261*12*1000*(1-$C261)","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!H343","v":"x2"},{"$f":"+IF(B261=0,0,VLOOKUP(B261,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7247142596618199E-3,null,1,0,null,0,0,null,{"$f":"+($J261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$J217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$J217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$J217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$J217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+SUMPRODUCT(M261:P261,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X261*$K261*12*1000*(1-$C261)","v":0},null,{"$f":"IF(Q261=0,0,(IF($AK$3=1,$E261*$F$4*G261/$Q$209,($E261*$F$4*G261-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R261=0,0,IF($AK$3=1,$E261*$F$4*H261/$R$209,($E261*$F$4*H261-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$W217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$W217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$W217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$W217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+SUMPRODUCT(Z261:AC261,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T261*$X261*12*1000*(1-$C261),AM261)","v":0},{"$f":"+Potencia!U261*$X261*12*1000*(1-$C261)","v":0},{"$f":"+Potencia!V261*$X261*12*1000*(1-$C261)","v":0},{"$f":"+Potencia!W261*$X261*12*1000*(1-$C261)","v":0},{"$f":"+SUMPRODUCT(AE261:AH261,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 x2",0,0,null,null,{"$f":"+Potencia!T262*$K262*12*1000*(1-$C262)","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!H344","v":"Discap."},{"$f":"+IF(B262=0,0,VLOOKUP(B262,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.7247142596618199E-3,null,1,0,null,0,0,null,{"$f":"+($J262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$J218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$J218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$J218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$J218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+SUMPRODUCT(M262:P262,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X262*$K262*12*1000*(1-$C262)","v":0},null,{"$f":"IF(Q262=0,0,(IF($AK$3=1,$E262*$F$4*G262/$Q$209,($E262*$F$4*G262-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R262=0,0,IF($AK$3=1,$E262*$F$4*H262/$R$209,($E262*$F$4*H262-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$W218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$W218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$W218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$W218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+SUMPRODUCT(Z262:AC262,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T262*$X262*12*1000*(1-$C262),AM262)","v":0},{"$f":"+Potencia!U262*$X262*12*1000*(1-$C262)","v":0},{"$f":"+Potencia!V262*$X262*12*1000*(1-$C262)","v":0},{"$f":"+Potencia!W262*$X262*12*1000*(1-$C262)","v":0},{"$f":"+SUMPRODUCT(AE262:AH262,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Discap.",0,0,null,null,{"$f":"+Potencia!T263*$K263*12*1000*(1-$C263)","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H345","v":"Discapacitados 601-más"},{"$f":"+IF(B263=0,0,VLOOKUP(B263,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.7247142596618199E-3,null,1,0,null,0,0,null,{"$f":"+($J263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$J219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$J219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$J219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$J219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+SUMPRODUCT(M263:P263,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X263*$K263*12*1000*(1-$C263)","v":0},null,{"$f":"IF(Q263=0,0,(IF($AK$3=1,$E263*$F$4*G263/$Q$209,($E263*$F$4*G263-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R263=0,0,IF($AK$3=1,$E263*$F$4*H263/$R$209,($E263*$F$4*H263-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$W219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$W219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$W219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$W219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+SUMPRODUCT(Z263:AC263,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T263*$X263*12*1000*(1-$C263),AM263)","v":0},{"$f":"+Potencia!U263*$X263*12*1000*(1-$C263)","v":0},{"$f":"+Potencia!V263*$X263*12*1000*(1-$C263)","v":0},{"$f":"+Potencia!W263*$X263*12*1000*(1-$C263)","v":0},{"$f":"+SUMPRODUCT(AE263:AH263,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T264*$K264*12*1000*(1-$C264)","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!H346","v":"Cruz Roja"},{"$f":"+IF(B264=0,0,VLOOKUP(B264,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.7247142596618199E-3,null,{"$f":"+G263","v":1},{"$f":"+H263","v":0},null,0,0,null,{"$f":"+($J264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$J220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$J220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$J220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$J220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+SUMPRODUCT(M264:P264,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X264*$K264*12*1000*(1-$C264)","v":0},null,{"$f":"IF(Q264=0,0,(IF($AK$3=1,$E264*$F$4*G264/$Q$209,($E264*$F$4*G264-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R264=0,0,IF($AK$3=1,$E264*$F$4*H264/$R$209,($E264*$F$4*H264-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$W220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$W220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$W220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$W220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+SUMPRODUCT(Z264:AC264,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T264*$X264*12*1000*(1-$C264),AM264)","v":0},{"$f":"+Potencia!U264*$X264*12*1000*(1-$C264)","v":0},{"$f":"+Potencia!V264*$X264*12*1000*(1-$C264)","v":0},{"$f":"+Potencia!W264*$X264*12*1000*(1-$C264)","v":0},{"$f":"+SUMPRODUCT(AE264:AH264,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Cruz Roja",0,0,null,null,{"$f":"+Potencia!AE265*$X265*12*1000*(1-$C265)","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!H347","v":0},{"$f":"+IF(B265=0,0,VLOOKUP(B265,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,null,null,null,{"$f":"+SUM(M266:M267)","v":0},{"$f":"+SUM(N266:N267)","v":0},{"$f":"+SUM(O266:O267)","v":0},{"$f":"+SUM(P266:P267)","v":0},null,{"$f":"+SUM(R266:R267)","v":0},null,{"$f":"IF(Q265=0,0,(IF($AK$3=1,$E265*$F$4*G265/$Q$265,($E265*$F$4*G265-$AL$265*PremisaCosto!$F$84)/($Q$265-$M$265*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R265=0,0,IF($AK$3=1,$E265*$F$4*H265/$R$265,($E265*$F$4*H265-$AM$265*PremisaCosto!$F$84)/($R$265-$AP$264*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V265:Y265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W265:Z265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X265:AA265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y265:AB265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD266:AD267)","v":0},{"$f":"+IF($AK$3=1,Potencia!T265*$X265*12*1000*(1-$C265),AM265)","v":0},{"$f":"+Potencia!U265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!V265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!W265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+SUM(AI266:AI267)","v":0},null,"X2H",0,0,null,null,{"$f":"+Potencia!T266*$K266*12*1000*(1-$C266)","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!H348","v":0},{"$f":"+IF(B266=0,0,VLOOKUP(B266,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,0,1,null,0,0,null,{"$f":"+$J266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+SUMPRODUCT(M266:P266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X266*$K266*12*1000*(1-$C266)","v":0},null,{"$f":"IF(Q266=0,0,(IF($AK$3=1,$E266*$F$4*G266/$Q$265,($E266*$F$4*G266-$AL$265*PremisaCosto!$F$84)/($Q$265-$M$265*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R266=0,0,IF($AK$3=1,$E266*$F$4*H266/$R$265,($E266*$F$4*H266-$AM$265*PremisaCosto!$F$84)/($R$265-$AP$264*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W266*Energía!Z266*(1-$C266)*1000,AL266)","v":0},{"$f":"+$W266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+SUMPRODUCT(Z266:AC266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T266*$X266*12*1000*(1-$C266),AM266)","v":0},{"$f":"+Potencia!U266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!V266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!W266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+SUMPRODUCT(AE266:AH266,PremisaCosto!$F$84:$I$84)","v":0},null,"X2H Punta",0,0,null,null,{"$f":"+Potencia!T267*$K267*12*1000*(1-$C267)","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!H349","v":0},{"$f":"+IF(B267=0,0,VLOOKUP(B267,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E266","v":0},null,0,1,null,0,0,null,{"$f":"+$J267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+SUMPRODUCT(M267:P267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X267*$K267*12*1000*(1-$C267)","v":0},null,{"$f":"IF(Q267=0,0,(IF($AK$3=1,$E267*$F$4*G267/$Q$265,($E267*$F$4*G267-$AL$265*PremisaCosto!$F$84)/($Q$265-$M$265*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R267=0,0,IF($AK$3=1,$E267*$F$4*H267/$R$265,($E267*$F$4*H267-$AM$265*PremisaCosto!$F$84)/($R$265-$AP$264*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W267*Energía!Z267*(1-$C267)*1000,AL267)","v":0},{"$f":"+$W267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+SUMPRODUCT(Z267:AC267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T267*$X267*12*1000*(1-$C267),AM267)","v":0},{"$f":"+Potencia!U267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!V267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!W267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+SUMPRODUCT(AE267:AH267,PremisaCosto!$F$84:$I$84)","v":0},null,"X2H Fuera de Punta",0,0,null,null,{"$f":"+SUM(AP268,AP279,AP290,AP301,AP312)","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!H350","v":0},{"$f":"+IF(B268=0,0,VLOOKUP(B268,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,null,null,null,{"$f":"+SUM(M269,M280,M291,M302,M313)","v":0},0,0,0,0,0,null,{"$f":"IF(Q268=0,0,(IF($AK$3=1,$E268*$F$4*G268/$Q$268,($E268*$F$4*G268-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R268=0,0,IF($AK$3=1,$E268*$F$4*H268/$R$268,($E268*$F$4*H268-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z269,Z280,Z291,Z302,Z313)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(AI269,AI280,AI291,AI302,AI313)","v":0},null,"X2D",0,0,null,null,{"$f":"+SUM(AP269:AP278)","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0-10,000)"},{"$f":"+PremisaCosto!H351","v":0},{"$f":"+IF(B269=0,0,VLOOKUP(B269,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E268","v":0},null,{"$f":"+G268","v":0},{"$f":"+H268","v":1},null,0,0,null,{"$f":"+SUM(M270:M279)","v":0},0,0,0,0,0,null,{"$f":"IF(Q269=0,0,(IF($AK$3=1,$E269*$F$4*G269/$Q$268,($E269*$F$4*G269-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R269=0,0,IF($AK$3=1,$E269*$F$4*H269/$R$268,($E269*$F$4*H269-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z270:Z279)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(AI270:AI279)","v":0},null,"X2D_1 (0-10,000)",0,0,null,null,{"$f":"+Potencia!T270*$K270*12*1000*(1-$C270)","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!H352","v":"Regular"},{"$f":"+IF(B270=0,0,VLOOKUP(B270,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E269","v":0},null,{"$f":"+G269","v":0},{"$f":"+H269","v":1},null,{"$f":"+J269","v":0},{"$f":"+K269","v":0},null,{"$f":"+$J270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+SUMPRODUCT(M270:P270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X270*$K270*12*1000*(1-$C270)","v":0},null,{"$f":"IF(Q270=0,0,(IF($AK$3=1,$E270*$F$4*G270/$Q$268,($E270*$F$4*G270-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R270=0,0,IF($AK$3=1,$E270*$F$4*H270/$R$268,($E270*$F$4*H270-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+SUMPRODUCT(Z270:AC270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T270*$X270*12*1000*(1-$C270),AM270)","v":0},{"$f":"+Potencia!U270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!V270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!W270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+SUMPRODUCT(AE270:AH270,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Regular",0,0,null,null,{"$f":"+Potencia!T271*$K271*12*1000*(1-$C271)","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!H353","v":"Agro"},{"$f":"+IF(B271=0,0,VLOOKUP(B271,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,{"$f":"+G270","v":0},1,null,{"$f":"+J270","v":0},0,null,{"$f":"+$J271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AC271*(1-$C271)*1000","v":0},{"$f":"+SUMPRODUCT(M271:P271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X271*$K271*12*1000*(1-$C271)","v":0},null,{"$f":"IF(Q271=0,0,(IF($AK$3=1,$E271*$F$4*G271/$Q$268,($E271*$F$4*G271-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R271=0,0,IF($AK$3=1,$E271*$F$4*H271/$R$268,($E271*$F$4*H271-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AC271*(1-$C271)*1000","v":0},{"$f":"+SUMPRODUCT(Z271:AC271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T271*$X271*12*1000*(1-$C271),AM271)","v":0},{"$f":"+Potencia!U271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!V271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!W271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+SUMPRODUCT(AE271:AH271,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Agro",0,0,null,null,{"$f":"+Potencia!T272*$K272*12*1000*(1-$C272)","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!H354","v":"Jub. 1"},{"$f":"+IF(B272=0,0,VLOOKUP(B272,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AC272*(1-$C272)*1000","v":0},{"$f":"+SUMPRODUCT(M272:P272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X272*$K272*12*1000*(1-$C272)","v":0},null,{"$f":"IF(Q272=0,0,(IF($AK$3=1,$E272*$F$4*G272/$Q$268,($E272*$F$4*G272-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R272=0,0,IF($AK$3=1,$E272*$F$4*H272/$R$268,($E272*$F$4*H272-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AC272*(1-$C272)*1000","v":0},{"$f":"+SUMPRODUCT(Z272:AC272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T272*$X272*12*1000*(1-$C272),AM272)","v":0},{"$f":"+Potencia!U272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!V272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!W272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+SUMPRODUCT(AE272:AH272,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Jub. 1",0,0,null,null,{"$f":"+Potencia!T273*$K273*12*1000*(1-$C273)","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!H355","v":"Jub. 2"},{"$f":"+IF(B273=0,0,VLOOKUP(B273,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+SUMPRODUCT(M273:P273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X273*$K273*12*1000*(1-$C273)","v":0},null,{"$f":"IF(Q273=0,0,(IF($AK$3=1,$E273*$F$4*G273/$Q$268,($E273*$F$4*G273-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R273=0,0,IF($AK$3=1,$E273*$F$4*H273/$R$268,($E273*$F$4*H273-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+SUMPRODUCT(Z273:AC273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T273*$X273*12*1000*(1-$C273),AM273)","v":0},{"$f":"+Potencia!U273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!V273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!W273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+SUMPRODUCT(AE273:AH273,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Jub. 2",0,0,null,null,{"$f":"+Potencia!T274*$K274*12*1000*(1-$C274)","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!H356","v":"Político"},{"$f":"+IF(B274=0,0,VLOOKUP(B274,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+$J274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AC274*(1-$C274)*1000","v":0},{"$f":"+SUMPRODUCT(M274:P274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X274*$K274*12*1000*(1-$C274)","v":0},null,{"$f":"IF(Q274=0,0,(IF($AK$3=1,$E274*$F$4*G274/$Q$268,($E274*$F$4*G274-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R274=0,0,IF($AK$3=1,$E274*$F$4*H274/$R$268,($E274*$F$4*H274-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AC274*(1-$C274)*1000","v":0},{"$f":"+SUMPRODUCT(Z274:AC274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T274*$X274*12*1000*(1-$C274),AM274)","v":0},{"$f":"+Potencia!U274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!V274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!W274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+SUMPRODUCT(AE274:AH274,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Político",0,0,null,null,{"$f":"+Potencia!T275*$K275*12*1000*(1-$C275)","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!H357","v":"x1"},{"$f":"+IF(B275=0,0,VLOOKUP(B275,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AC275*(1-$C275)*1000","v":0},{"$f":"+SUMPRODUCT(M275:P275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X275*$K275*12*1000*(1-$C275)","v":0},null,{"$f":"IF(Q275=0,0,(IF($AK$3=1,$E275*$F$4*G275/$Q$268,($E275*$F$4*G275-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R275=0,0,IF($AK$3=1,$E275*$F$4*H275/$R$268,($E275*$F$4*H275-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AC275*(1-$C275)*1000","v":0},{"$f":"+SUMPRODUCT(Z275:AC275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T275*$X275*12*1000*(1-$C275),AM275)","v":0},{"$f":"+Potencia!U275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!V275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!W275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+SUMPRODUCT(AE275:AH275,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 x1",0,0,null,null,{"$f":"+Potencia!T276*$K276*12*1000*(1-$C276)","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!H358","v":"x2"},{"$f":"+IF(B276=0,0,VLOOKUP(B276,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+SUMPRODUCT(M276:P276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X276*$K276*12*1000*(1-$C276)","v":0},null,{"$f":"IF(Q276=0,0,(IF($AK$3=1,$E276*$F$4*G276/$Q$268,($E276*$F$4*G276-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R276=0,0,IF($AK$3=1,$E276*$F$4*H276/$R$268,($E276*$F$4*H276-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J276*T276","v":0},{"$f":"+U276*K276","v":0},null,{"$f":"+$W276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+SUMPRODUCT(Z276:AC276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T276*$X276*12*1000*(1-$C276),AM276)","v":0},{"$f":"+Potencia!U276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!V276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!W276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+SUMPRODUCT(AE276:AH276,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 x2",0,0,null,null,{"$f":"+Potencia!T277*$K277*12*1000*(1-$C277)","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!H359","v":"Discap."},{"$f":"+IF(B277=0,0,VLOOKUP(B277,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AC277*(1-$C277)*1000","v":0},{"$f":"+SUMPRODUCT(M277:P277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X277*$K277*12*1000*(1-$C277)","v":0},null,{"$f":"IF(Q277=0,0,(IF($AK$3=1,$E277*$F$4*G277/$Q$268,($E277*$F$4*G277-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R277=0,0,IF($AK$3=1,$E277*$F$4*H277/$R$268,($E277*$F$4*H277-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AC277*(1-$C277)*1000","v":0},{"$f":"+SUMPRODUCT(Z277:AC277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T277*$X277*12*1000*(1-$C277),AM277)","v":0},{"$f":"+Potencia!U277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!V277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!W277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+SUMPRODUCT(AE277:AH277,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Discap.",0,0,null,null,{"$f":"+Potencia!T278*$K278*12*1000*(1-$C278)","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H360","v":"Discapacitados 601-más"},{"$f":"+IF(B278=0,0,VLOOKUP(B278,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+SUMPRODUCT(M278:P278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X278*$K278*12*1000*(1-$C278)","v":0},null,{"$f":"IF(Q278=0,0,(IF($AK$3=1,$E278*$F$4*G278/$Q$268,($E278*$F$4*G278-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R278=0,0,IF($AK$3=1,$E278*$F$4*H278/$R$268,($E278*$F$4*H278-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+SUMPRODUCT(Z278:AC278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T278*$X278*12*1000*(1-$C278),AM278)","v":0},{"$f":"+Potencia!U278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!V278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!W278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+SUMPRODUCT(AE278:AH278,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T279*$K279*12*1000*(1-$C279)","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!H361","v":"Cruz Roja"},{"$f":"+IF(B279=0,0,VLOOKUP(B279,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+$J279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AC279*(1-$C279)*1000","v":0},{"$f":"+SUMPRODUCT(M279:P279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X279*$K279*12*1000*(1-$C279)","v":0},null,{"$f":"IF(Q279=0,0,(IF($AK$3=1,$E279*$F$4*G279/$Q$268,($E279*$F$4*G279-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R279=0,0,IF($AK$3=1,$E279*$F$4*H279/$R$268,($E279*$F$4*H279-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AC279*(1-$C279)*1000","v":0},{"$f":"+SUMPRODUCT(Z279:AC279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T279*$X279*12*1000*(1-$C279),AM279)","v":0},{"$f":"+Potencia!U279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!V279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!W279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+SUMPRODUCT(AE279:AH279,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP280:AP289)","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H362","v":0},{"$f":"+IF(B280=0,0,VLOOKUP(B280,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M281:M290)","v":0},0,0,0,0,0,null,{"$f":"IF(Q280=0,0,(IF($AK$3=1,$E280*$F$4*G280/$Q$268,($E280*$F$4*G280-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R280=0,0,IF($AK$3=1,$E280*$F$4*H280/$R$268,($E280*$F$4*H280-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z281:Z290)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(AI281:AI290)","v":0},null,{"$f":"+A280","v":"X2D_2 (10,001-30,000)"},0,0,null,null,{"$f":"+Potencia!T281*$K281*12*1000*(1-$C281)","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!H363","v":"Regular"},{"$f":"+IF(B281=0,0,VLOOKUP(B281,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J280","v":0},{"$f":"+K280","v":0},null,{"$f":"+($J281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$J270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$J270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$J270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$J270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+SUMPRODUCT(M281:P281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X281*$K281*12*1000*(1-$C281)","v":0},null,{"$f":"IF(Q281=0,0,(IF($AK$3=1,$E281*$F$4*G281/$Q$268,($E281*$F$4*G281-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R281=0,0,IF($AK$3=1,$E281*$F$4*H281/$R$268,($E281*$F$4*H281-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$W270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$W270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$W270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$W270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+SUMPRODUCT(Z281:AC281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T281*$X281*12*1000*(1-$C281),AM281)","v":0},{"$f":"+Potencia!U281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!V281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!W281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+SUMPRODUCT(AE281:AH281,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Regular",0,0,null,null,{"$f":"+Potencia!T282*$K282*12*1000*(1-$C282)","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!H364","v":"Agro"},{"$f":"+IF(B282=0,0,VLOOKUP(B282,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J281","v":0},0,null,{"$f":"+($J282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$J271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$J271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$J271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$J271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+SUMPRODUCT(M282:P282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X282*$K282*12*1000*(1-$C282)","v":0},null,{"$f":"IF(Q282=0,0,(IF($AK$3=1,$E282*$F$4*G282/$Q$268,($E282*$F$4*G282-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R282=0,0,IF($AK$3=1,$E282*$F$4*H282/$R$268,($E282*$F$4*H282-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$W271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$W271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$W271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$W271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+SUMPRODUCT(Z282:AC282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T282*$X282*12*1000*(1-$C282),AM282)","v":0},{"$f":"+Potencia!U282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!V282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!W282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+SUMPRODUCT(AE282:AH282,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Agro",0,0,null,null,{"$f":"+Potencia!T283*$K283*12*1000*(1-$C283)","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!H365","v":"Jub. 1"},{"$f":"+IF(B283=0,0,VLOOKUP(B283,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$J272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$J272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$J272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$J272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+SUMPRODUCT(M283:P283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X283*$K283*12*1000*(1-$C283)","v":0},null,{"$f":"IF(Q283=0,0,(IF($AK$3=1,$E283*$F$4*G283/$Q$268,($E283*$F$4*G283-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R283=0,0,IF($AK$3=1,$E283*$F$4*H283/$R$268,($E283*$F$4*H283-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$W272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$W272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$W272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$W272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+SUMPRODUCT(Z283:AC283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T283*$X283*12*1000*(1-$C283),AM283)","v":0},{"$f":"+Potencia!U283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!V283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!W283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+SUMPRODUCT(AE283:AH283,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Jub. 1",0,0,null,null,{"$f":"+Potencia!T284*$K284*12*1000*(1-$C284)","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!H366","v":"Jub. 2"},{"$f":"+IF(B284=0,0,VLOOKUP(B284,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$J273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$J273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$J273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$J273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+SUMPRODUCT(M284:P284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X284*$K284*12*1000*(1-$C284)","v":0},null,{"$f":"IF(Q284=0,0,(IF($AK$3=1,$E284*$F$4*G284/$Q$268,($E284*$F$4*G284-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R284=0,0,IF($AK$3=1,$E284*$F$4*H284/$R$268,($E284*$F$4*H284-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$W273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$W273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$W273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$W273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+SUMPRODUCT(Z284:AC284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T284*$X284*12*1000*(1-$C284),AM284)","v":0},{"$f":"+Potencia!U284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!V284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!W284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+SUMPRODUCT(AE284:AH284,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Jub. 2",0,0,null,null,{"$f":"+Potencia!T285*$K285*12*1000*(1-$C285)","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!H367","v":"Político"},{"$f":"+IF(B285=0,0,VLOOKUP(B285,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$J274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$J274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$J274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$J274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+SUMPRODUCT(M285:P285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X285*$K285*12*1000*(1-$C285)","v":0},null,{"$f":"IF(Q285=0,0,(IF($AK$3=1,$E285*$F$4*G285/$Q$268,($E285*$F$4*G285-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R285=0,0,IF($AK$3=1,$E285*$F$4*H285/$R$268,($E285*$F$4*H285-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$W274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$W274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$W274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$W274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+SUMPRODUCT(Z285:AC285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T285*$X285*12*1000*(1-$C285),AM285)","v":0},{"$f":"+Potencia!U285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!V285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!W285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+SUMPRODUCT(AE285:AH285,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Político",0,0,null,null,{"$f":"+Potencia!T286*$K286*12*1000*(1-$C286)","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!H368","v":"x1"},{"$f":"+IF(B286=0,0,VLOOKUP(B286,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$J275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$J275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$J275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$J275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+SUMPRODUCT(M286:P286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X286*$K286*12*1000*(1-$C286)","v":0},null,{"$f":"IF(Q286=0,0,(IF($AK$3=1,$E286*$F$4*G286/$Q$268,($E286*$F$4*G286-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R286=0,0,IF($AK$3=1,$E286*$F$4*H286/$R$268,($E286*$F$4*H286-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$W275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$W275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$W275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$W275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+SUMPRODUCT(Z286:AC286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T286*$X286*12*1000*(1-$C286),AM286)","v":0},{"$f":"+Potencia!U286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!V286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!W286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+SUMPRODUCT(AE286:AH286,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 x1",0,0,null,null,{"$f":"+Potencia!T287*$K287*12*1000*(1-$C287)","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!H369","v":"x2"},{"$f":"+IF(B287=0,0,VLOOKUP(B287,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G286","v":0},1,null,0,0,null,{"$f":"+($J287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$J276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$J276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$J276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$J276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+SUMPRODUCT(M287:P287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X287*$K287*12*1000*(1-$C287)","v":0},null,{"$f":"IF(Q287=0,0,(IF($AK$3=1,$E287*$F$4*G287/$Q$268,($E287*$F$4*G287-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R287=0,0,IF($AK$3=1,$E287*$F$4*H287/$R$268,($E287*$F$4*H287-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$W276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$W276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$W276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$W276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+SUMPRODUCT(Z287:AC287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T287*$X287*12*1000*(1-$C287),AM287)","v":0},{"$f":"+Potencia!U287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!V287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!W287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+SUMPRODUCT(AE287:AH287,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 x2",0,0,null,null,{"$f":"+Potencia!T288*$K288*12*1000*(1-$C288)","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!H370","v":"Discap."},{"$f":"+IF(B288=0,0,VLOOKUP(B288,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$J277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$J277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$J277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$J277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+SUMPRODUCT(M288:P288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X288*$K288*12*1000*(1-$C288)","v":0},null,{"$f":"IF(Q288=0,0,(IF($AK$3=1,$E288*$F$4*G288/$Q$268,($E288*$F$4*G288-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R288=0,0,IF($AK$3=1,$E288*$F$4*H288/$R$268,($E288*$F$4*H288-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$W277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$W277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$W277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$W277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+SUMPRODUCT(Z288:AC288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T288*$X288*12*1000*(1-$C288),AM288)","v":0},{"$f":"+Potencia!U288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!V288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!W288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+SUMPRODUCT(AE288:AH288,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Discap.",0,0,null,null,{"$f":"+Potencia!T289*$K289*12*1000*(1-$C289)","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H371","v":"Discapacitados 601-más"},{"$f":"+IF(B289=0,0,VLOOKUP(B289,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$J278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$J278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$J278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$J278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+SUMPRODUCT(M289:P289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X289*$K289*12*1000*(1-$C289)","v":0},null,{"$f":"IF(Q289=0,0,(IF($AK$3=1,$E289*$F$4*G289/$Q$268,($E289*$F$4*G289-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R289=0,0,IF($AK$3=1,$E289*$F$4*H289/$R$268,($E289*$F$4*H289-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$W278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$W278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$W278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$W278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+SUMPRODUCT(Z289:AC289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T289*$X289*12*1000*(1-$C289),AM289)","v":0},{"$f":"+Potencia!U289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!V289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!W289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+SUMPRODUCT(AE289:AH289,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T290*$K290*12*1000*(1-$C290)","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!H372","v":"Cruz Roja"},{"$f":"+IF(B290=0,0,VLOOKUP(B290,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$J279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$J279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$J279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$J279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+SUMPRODUCT(M290:P290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X290*$K290*12*1000*(1-$C290)","v":0},null,{"$f":"IF(Q290=0,0,(IF($AK$3=1,$E290*$F$4*G290/$Q$268,($E290*$F$4*G290-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R290=0,0,IF($AK$3=1,$E290*$F$4*H290/$R$268,($E290*$F$4*H290-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$W279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$W279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$W279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$W279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+SUMPRODUCT(Z290:AC290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T290*$X290*12*1000*(1-$C290),AM290)","v":0},{"$f":"+Potencia!U290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!V290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!W290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+SUMPRODUCT(AE290:AH290,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP291:AP300)","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H373","v":0},{"$f":"+IF(B291=0,0,VLOOKUP(B291,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M292:M301)","v":0},0,0,0,0,0,null,{"$f":"IF(Q291=0,0,(IF($AK$3=1,$E291*$F$4*G291/$Q$268,($E291*$F$4*G291-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R291=0,0,IF($AK$3=1,$E291*$F$4*H291/$R$268,($E291*$F$4*H291-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z292:Z301)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(AI292:AI301)","v":0},null,"X2D_3 (30,001-50,000)",0,0,null,null,{"$f":"+Potencia!T292*$K292*12*1000*(1-$C292)","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!H374","v":"Regular"},{"$f":"+IF(B292=0,0,VLOOKUP(B292,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J291","v":0},{"$f":"+K291","v":0},null,{"$f":"+($J292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$J270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$J270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$J270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$J270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+SUMPRODUCT(M292:P292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X292*$K292*12*1000*(1-$C292)","v":0},null,{"$f":"IF(Q292=0,0,(IF($AK$3=1,$E292*$F$4*G292/$Q$268,($E292*$F$4*G292-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R292=0,0,IF($AK$3=1,$E292*$F$4*H292/$R$268,($E292*$F$4*H292-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$W270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$W270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$W270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$W270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+SUMPRODUCT(Z292:AC292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T292*$X292*12*1000*(1-$C292),AM292)","v":0},{"$f":"+Potencia!U292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!V292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!W292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+SUMPRODUCT(AE292:AH292,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Regular",0,0,null,null,{"$f":"+Potencia!T293*$K293*12*1000*(1-$C293)","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!H375","v":"Agro"},{"$f":"+IF(B293=0,0,VLOOKUP(B293,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J292","v":0},0,null,{"$f":"+($J293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$J271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$J271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$J271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$J271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+SUMPRODUCT(M293:P293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X293*$K293*12*1000*(1-$C293)","v":0},null,{"$f":"IF(Q293=0,0,(IF($AK$3=1,$E293*$F$4*G293/$Q$268,($E293*$F$4*G293-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R293=0,0,IF($AK$3=1,$E293*$F$4*H293/$R$268,($E293*$F$4*H293-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$W271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$W271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$W271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$W271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+SUMPRODUCT(Z293:AC293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T293*$X293*12*1000*(1-$C293),AM293)","v":0},{"$f":"+Potencia!U293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!V293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!W293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+SUMPRODUCT(AE293:AH293,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Agro",0,0,null,null,{"$f":"+Potencia!T294*$K294*12*1000*(1-$C294)","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!H376","v":"Jub. 1"},{"$f":"+IF(B294=0,0,VLOOKUP(B294,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$J272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$J272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$J272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$J272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+SUMPRODUCT(M294:P294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X294*$K294*12*1000*(1-$C294)","v":0},null,{"$f":"IF(Q294=0,0,(IF($AK$3=1,$E294*$F$4*G294/$Q$268,($E294*$F$4*G294-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R294=0,0,IF($AK$3=1,$E294*$F$4*H294/$R$268,($E294*$F$4*H294-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$W272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$W272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$W272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$W272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+SUMPRODUCT(Z294:AC294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T294*$X294*12*1000*(1-$C294),AM294)","v":0},{"$f":"+Potencia!U294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!V294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!W294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+SUMPRODUCT(AE294:AH294,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Jub. 1",0,0,null,null,{"$f":"+Potencia!T295*$K295*12*1000*(1-$C295)","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!H377","v":"Jub. 2"},{"$f":"+IF(B295=0,0,VLOOKUP(B295,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$J273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$J273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$J273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$J273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+SUMPRODUCT(M295:P295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X295*$K295*12*1000*(1-$C295)","v":0},null,{"$f":"IF(Q295=0,0,(IF($AK$3=1,$E295*$F$4*G295/$Q$268,($E295*$F$4*G295-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R295=0,0,IF($AK$3=1,$E295*$F$4*H295/$R$268,($E295*$F$4*H295-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$W273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$W273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$W273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$W273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+SUMPRODUCT(Z295:AC295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T295*$X295*12*1000*(1-$C295),AM295)","v":0},{"$f":"+Potencia!U295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!V295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!W295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+SUMPRODUCT(AE295:AH295,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Jub. 2",0,0,null,null,{"$f":"+Potencia!T296*$K296*12*1000*(1-$C296)","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!H378","v":"Político"},{"$f":"+IF(B296=0,0,VLOOKUP(B296,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$J274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$J274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$J274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$J274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+SUMPRODUCT(M296:P296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X296*$K296*12*1000*(1-$C296)","v":0},null,{"$f":"IF(Q296=0,0,(IF($AK$3=1,$E296*$F$4*G296/$Q$268,($E296*$F$4*G296-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R296=0,0,IF($AK$3=1,$E296*$F$4*H296/$R$268,($E296*$F$4*H296-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$W274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$W274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$W274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$W274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+SUMPRODUCT(Z296:AC296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T296*$X296*12*1000*(1-$C296),AM296)","v":0},{"$f":"+Potencia!U296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!V296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!W296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+SUMPRODUCT(AE296:AH296,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Político",0,0,null,null,{"$f":"+Potencia!T297*$K297*12*1000*(1-$C297)","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!H379","v":"x1"},{"$f":"+IF(B297=0,0,VLOOKUP(B297,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$J275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$J275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$J275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$J275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+SUMPRODUCT(M297:P297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X297*$K297*12*1000*(1-$C297)","v":0},null,{"$f":"IF(Q297=0,0,(IF($AK$3=1,$E297*$F$4*G297/$Q$268,($E297*$F$4*G297-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R297=0,0,IF($AK$3=1,$E297*$F$4*H297/$R$268,($E297*$F$4*H297-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$W275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$W275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$W275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$W275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+SUMPRODUCT(Z297:AC297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T297*$X297*12*1000*(1-$C297),AM297)","v":0},{"$f":"+Potencia!U297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!V297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!W297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+SUMPRODUCT(AE297:AH297,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 x1",0,0,null,null,{"$f":"+Potencia!T298*$K298*12*1000*(1-$C298)","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!H380","v":"x2"},{"$f":"+IF(B298=0,0,VLOOKUP(B298,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$J276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$J276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$J276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$J276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+SUMPRODUCT(M298:P298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X298*$K298*12*1000*(1-$C298)","v":0},null,{"$f":"IF(Q298=0,0,(IF($AK$3=1,$E298*$F$4*G298/$Q$268,($E298*$F$4*G298-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R298=0,0,IF($AK$3=1,$E298*$F$4*H298/$R$268,($E298*$F$4*H298-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$W276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$W276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$W276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$W276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+SUMPRODUCT(Z298:AC298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T298*$X298*12*1000*(1-$C298),AM298)","v":0},{"$f":"+Potencia!U298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!V298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!W298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+SUMPRODUCT(AE298:AH298,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 x2",0,0,null,null,{"$f":"+Potencia!T299*$K299*12*1000*(1-$C299)","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!H381","v":"Discap."},{"$f":"+IF(B299=0,0,VLOOKUP(B299,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$J277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$J277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$J277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$J277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+SUMPRODUCT(M299:P299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X299*$K299*12*1000*(1-$C299)","v":0},null,{"$f":"IF(Q299=0,0,(IF($AK$3=1,$E299*$F$4*G299/$Q$268,($E299*$F$4*G299-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R299=0,0,IF($AK$3=1,$E299*$F$4*H299/$R$268,($E299*$F$4*H299-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$W277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$W277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$W277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$W277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+SUMPRODUCT(Z299:AC299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T299*$X299*12*1000*(1-$C299),AM299)","v":0},{"$f":"+Potencia!U299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!V299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!W299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+SUMPRODUCT(AE299:AH299,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Discap.",0,0,null,null,{"$f":"+Potencia!T300*$K300*12*1000*(1-$C300)","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H382","v":"Discapacitados 601-más"},{"$f":"+IF(B300=0,0,VLOOKUP(B300,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$J278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$J278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$J278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$J278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+SUMPRODUCT(M300:P300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X300*$K300*12*1000*(1-$C300)","v":0},null,{"$f":"IF(Q300=0,0,(IF($AK$3=1,$E300*$F$4*G300/$Q$268,($E300*$F$4*G300-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R300=0,0,IF($AK$3=1,$E300*$F$4*H300/$R$268,($E300*$F$4*H300-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$W278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$W278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$W278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$W278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+SUMPRODUCT(Z300:AC300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T300*$X300*12*1000*(1-$C300),AM300)","v":0},{"$f":"+Potencia!U300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!V300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!W300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+SUMPRODUCT(AE300:AH300,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T301*$K301*12*1000*(1-$C301)","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!H383","v":"Cruz Roja"},{"$f":"+IF(B301=0,0,VLOOKUP(B301,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$J279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$J279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$J279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$J279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+SUMPRODUCT(M301:P301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X301*$K301*12*1000*(1-$C301)","v":0},null,{"$f":"IF(Q301=0,0,(IF($AK$3=1,$E301*$F$4*G301/$Q$268,($E301*$F$4*G301-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R301=0,0,IF($AK$3=1,$E301*$F$4*H301/$R$268,($E301*$F$4*H301-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$W279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$W279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$W279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$W279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+SUMPRODUCT(Z301:AC301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T301*$X301*12*1000*(1-$C301),AM301)","v":0},{"$f":"+Potencia!U301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!V301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!W301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+SUMPRODUCT(AE301:AH301,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP302:AP311)","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!H384","v":0},{"$f":"+IF(B302=0,0,VLOOKUP(B302,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M303:M312)","v":0},0,0,0,0,0,null,{"$f":"IF(Q302=0,0,(IF($AK$3=1,$E302*$F$4*G302/$Q$268,($E302*$F$4*G302-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R302=0,0,IF($AK$3=1,$E302*$F$4*H302/$R$268,($E302*$F$4*H302-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z303:Z312)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(AI303:AI312)","v":0},null,"X2D_4 (50,001-más)",0,0,null,null,{"$f":"+Potencia!T303*$K303*12*1000*(1-$C303)","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!H385","v":"Regular"},{"$f":"+IF(B303=0,0,VLOOKUP(B303,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G302","v":0},1,null,{"$f":"+J302","v":0},{"$f":"+K302","v":0},null,{"$f":"+($J303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$J270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$J270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$J270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$J270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+SUMPRODUCT(M303:P303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X303*$K303*12*1000*(1-$C303)","v":0},null,{"$f":"IF(Q303=0,0,(IF($AK$3=1,$E303*$F$4*G303/$Q$268,($E303*$F$4*G303-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R303=0,0,IF($AK$3=1,$E303*$F$4*H303/$R$268,($E303*$F$4*H303-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$W270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$W270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$W270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$W270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+SUMPRODUCT(Z303:AC303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T303*$X303*12*1000*(1-$C303),AM303)","v":0},{"$f":"+Potencia!U303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!V303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!W303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+SUMPRODUCT(AE303:AH303,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Regular",0,0,null,null,{"$f":"+Potencia!T304*$K304*12*1000*(1-$C304)","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!H386","v":"Agro"},{"$f":"+IF(B304=0,0,VLOOKUP(B304,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J303","v":0},0,null,{"$f":"+($J304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$J271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$J271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$J271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$J271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+SUMPRODUCT(M304:P304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X304*$K304*12*1000*(1-$C304)","v":0},null,{"$f":"IF(Q304=0,0,(IF($AK$3=1,$E304*$F$4*G304/$Q$268,($E304*$F$4*G304-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R304=0,0,IF($AK$3=1,$E304*$F$4*H304/$R$268,($E304*$F$4*H304-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$W271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$W271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$W271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$W271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+SUMPRODUCT(Z304:AC304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T304*$X304*12*1000*(1-$C304),AM304)","v":0},{"$f":"+Potencia!U304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!V304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!W304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+SUMPRODUCT(AE304:AH304,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Agro",0,0,null,null,{"$f":"+Potencia!T305*$K305*12*1000*(1-$C305)","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!H387","v":"Jub. 1"},{"$f":"+IF(B305=0,0,VLOOKUP(B305,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$J272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$J272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$J272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$J272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+SUMPRODUCT(M305:P305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X305*$K305*12*1000*(1-$C305)","v":0},null,{"$f":"IF(Q305=0,0,(IF($AK$3=1,$E305*$F$4*G305/$Q$268,($E305*$F$4*G305-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R305=0,0,IF($AK$3=1,$E305*$F$4*H305/$R$268,($E305*$F$4*H305-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$W272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$W272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$W272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$W272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+SUMPRODUCT(Z305:AC305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T305*$X305*12*1000*(1-$C305),AM305)","v":0},{"$f":"+Potencia!U305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!V305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!W305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+SUMPRODUCT(AE305:AH305,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Jub. 1",0,0,null,null,{"$f":"+Potencia!T306*$K306*12*1000*(1-$C306)","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!H388","v":"Jub. 2"},{"$f":"+IF(B306=0,0,VLOOKUP(B306,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$J273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$J273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$J273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$J273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+SUMPRODUCT(M306:P306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X306*$K306*12*1000*(1-$C306)","v":0},null,{"$f":"IF(Q306=0,0,(IF($AK$3=1,$E306*$F$4*G306/$Q$268,($E306*$F$4*G306-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R306=0,0,IF($AK$3=1,$E306*$F$4*H306/$R$268,($E306*$F$4*H306-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$W273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$W273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$W273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$W273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+SUMPRODUCT(Z306:AC306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T306*$X306*12*1000*(1-$C306),AM306)","v":0},{"$f":"+Potencia!U306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!V306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!W306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+SUMPRODUCT(AE306:AH306,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Jub. 2",0,0,null,null,{"$f":"+Potencia!T307*$K307*12*1000*(1-$C307)","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!H389","v":"Político"},{"$f":"+IF(B307=0,0,VLOOKUP(B307,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$J274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$J274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$J274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$J274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+SUMPRODUCT(M307:P307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X307*$K307*12*1000*(1-$C307)","v":0},null,{"$f":"IF(Q307=0,0,(IF($AK$3=1,$E307*$F$4*G307/$Q$268,($E307*$F$4*G307-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R307=0,0,IF($AK$3=1,$E307*$F$4*H307/$R$268,($E307*$F$4*H307-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$W274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$W274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$W274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$W274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+SUMPRODUCT(Z307:AC307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T307*$X307*12*1000*(1-$C307),AM307)","v":0},{"$f":"+Potencia!U307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!V307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!W307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+SUMPRODUCT(AE307:AH307,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Político",0,0,null,null,{"$f":"+Potencia!T308*$K308*12*1000*(1-$C308)","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!H390","v":"x1"},{"$f":"+IF(B308=0,0,VLOOKUP(B308,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$J275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$J275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$J275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$J275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+SUMPRODUCT(M308:P308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X308*$K308*12*1000*(1-$C308)","v":0},null,{"$f":"IF(Q308=0,0,(IF($AK$3=1,$E308*$F$4*G308/$Q$268,($E308*$F$4*G308-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R308=0,0,IF($AK$3=1,$E308*$F$4*H308/$R$268,($E308*$F$4*H308-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$W275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$W275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$W275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$W275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+SUMPRODUCT(Z308:AC308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T308*$X308*12*1000*(1-$C308),AM308)","v":0},{"$f":"+Potencia!U308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!V308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!W308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+SUMPRODUCT(AE308:AH308,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 x1",0,0,null,null,{"$f":"+Potencia!T309*$K309*12*1000*(1-$C309)","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!H391","v":"x2"},{"$f":"+IF(B309=0,0,VLOOKUP(B309,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$J276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$J276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$J276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$J276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+SUMPRODUCT(M309:P309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X309*$K309*12*1000*(1-$C309)","v":0},null,{"$f":"IF(Q309=0,0,(IF($AK$3=1,$E309*$F$4*G309/$Q$268,($E309*$F$4*G309-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R309=0,0,IF($AK$3=1,$E309*$F$4*H309/$R$268,($E309*$F$4*H309-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$W276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$W276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$W276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$W276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+SUMPRODUCT(Z309:AC309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T309*$X309*12*1000*(1-$C309),AM309)","v":0},{"$f":"+Potencia!U309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!V309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!W309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+SUMPRODUCT(AE309:AH309,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 x2",0,0,null,null,{"$f":"+Potencia!T310*$K310*12*1000*(1-$C310)","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!H392","v":"Discap."},{"$f":"+IF(B310=0,0,VLOOKUP(B310,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$J277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$J277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$J277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$J277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+SUMPRODUCT(M310:P310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X310*$K310*12*1000*(1-$C310)","v":0},null,{"$f":"IF(Q310=0,0,(IF($AK$3=1,$E310*$F$4*G310/$Q$268,($E310*$F$4*G310-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R310=0,0,IF($AK$3=1,$E310*$F$4*H310/$R$268,($E310*$F$4*H310-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$W277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$W277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$W277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$W277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+SUMPRODUCT(Z310:AC310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T310*$X310*12*1000*(1-$C310),AM310)","v":0},{"$f":"+Potencia!U310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!V310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!W310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+SUMPRODUCT(AE310:AH310,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Discap.",0,0,null,null,{"$f":"+Potencia!T311*$K311*12*1000*(1-$C311)","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H393","v":"Discapacitados 601-más"},{"$f":"+IF(B311=0,0,VLOOKUP(B311,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$J278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$J278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$J278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$J278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+SUMPRODUCT(M311:P311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X311*$K311*12*1000*(1-$C311)","v":0},null,{"$f":"IF(Q311=0,0,(IF($AK$3=1,$E311*$F$4*G311/$Q$268,($E311*$F$4*G311-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R311=0,0,IF($AK$3=1,$E311*$F$4*H311/$R$268,($E311*$F$4*H311-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$W278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$W278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$W278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$W278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+SUMPRODUCT(Z311:AC311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T311*$X311*12*1000*(1-$C311),AM311)","v":0},{"$f":"+Potencia!U311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!V311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!W311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+SUMPRODUCT(AE311:AH311,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T312*$K312*12*1000*(1-$C312)","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!H394","v":"Cruz Roja"},{"$f":"+IF(B312=0,0,VLOOKUP(B312,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$J279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$J279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$J279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$J279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+SUMPRODUCT(M312:P312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X312*$K312*12*1000*(1-$C312)","v":0},null,{"$f":"IF(Q312=0,0,(IF($AK$3=1,$E312*$F$4*G312/$Q$268,($E312*$F$4*G312-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R312=0,0,IF($AK$3=1,$E312*$F$4*H312/$R$268,($E312*$F$4*H312-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$W279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$W279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$W279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$W279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+SUMPRODUCT(Z312:AC312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T312*$X312*12*1000*(1-$C312),AM312)","v":0},{"$f":"+Potencia!U312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!V312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!W312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+SUMPRODUCT(AE312:AH312,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP313:AP322)","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!H395","v":0},{"$f":"+IF(B313=0,0,VLOOKUP(B313,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M314:M323)","v":0},0,0,0,0,0,null,{"$f":"IF(Q313=0,0,(IF($AK$3=1,$E313*$F$4*G313/$Q$268,($E313*$F$4*G313-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R313=0,0,IF($AK$3=1,$E313*$F$4*H313/$R$268,($E313*$F$4*H313-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z314:Z323)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(AI314:AI323)","v":0},null,"X2D_5 (xxx)",0,0,null,null,{"$f":"+Potencia!T314*$K314*12*1000*(1-$C314)","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!H396","v":"Regular"},{"$f":"+IF(B314=0,0,VLOOKUP(B314,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J313","v":0},{"$f":"+K313","v":0},null,{"$f":"+($J314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$J270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$J270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$J270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$J270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+SUMPRODUCT(M314:P314,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X314*$K314*12*1000*(1-$C314)","v":0},null,{"$f":"IF(Q314=0,0,(IF($AK$3=1,$E314*$F$4*G314/$Q$268,($E314*$F$4*G314-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R314=0,0,IF($AK$3=1,$E314*$F$4*H314/$R$268,($E314*$F$4*H314-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$W270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$W270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$W270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$W270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+SUMPRODUCT(Z314:AC314,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T314*$X314*12*1000*(1-$C314),AM314)","v":0},{"$f":"+Potencia!U314*$X314*12*1000*(1-$C314)","v":0},{"$f":"+Potencia!V314*$X314*12*1000*(1-$C314)","v":0},{"$f":"+Potencia!W314*$X314*12*1000*(1-$C314)","v":0},{"$f":"+SUMPRODUCT(AE314:AH314,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Regular",0,0,null,null,{"$f":"+Potencia!T315*$K315*12*1000*(1-$C315)","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!H397","v":"Agro"},{"$f":"+IF(B315=0,0,VLOOKUP(B315,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J314","v":0},0,null,{"$f":"+($J315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$J271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$J271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$J271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$J271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+SUMPRODUCT(M315:P315,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X315*$K315*12*1000*(1-$C315)","v":0},null,{"$f":"IF(Q315=0,0,(IF($AK$3=1,$E315*$F$4*G315/$Q$268,($E315*$F$4*G315-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R315=0,0,IF($AK$3=1,$E315*$F$4*H315/$R$268,($E315*$F$4*H315-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$W271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$W271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$W271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$W271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+SUMPRODUCT(Z315:AC315,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T315*$X315*12*1000*(1-$C315),AM315)","v":0},{"$f":"+Potencia!U315*$X315*12*1000*(1-$C315)","v":0},{"$f":"+Potencia!V315*$X315*12*1000*(1-$C315)","v":0},{"$f":"+Potencia!W315*$X315*12*1000*(1-$C315)","v":0},{"$f":"+SUMPRODUCT(AE315:AH315,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Agro",0,0,null,null,{"$f":"+Potencia!T316*$K316*12*1000*(1-$C316)","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!H398","v":"Jub. 1"},{"$f":"+IF(B316=0,0,VLOOKUP(B316,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$J272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$J272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$J272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$J272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+SUMPRODUCT(M316:P316,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X316*$K316*12*1000*(1-$C316)","v":0},null,{"$f":"IF(Q316=0,0,(IF($AK$3=1,$E316*$F$4*G316/$Q$268,($E316*$F$4*G316-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R316=0,0,IF($AK$3=1,$E316*$F$4*H316/$R$268,($E316*$F$4*H316-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$W272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$W272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$W272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$W272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+SUMPRODUCT(Z316:AC316,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T316*$X316*12*1000*(1-$C316),AM316)","v":0},{"$f":"+Potencia!U316*$X316*12*1000*(1-$C316)","v":0},{"$f":"+Potencia!V316*$X316*12*1000*(1-$C316)","v":0},{"$f":"+Potencia!W316*$X316*12*1000*(1-$C316)","v":0},{"$f":"+SUMPRODUCT(AE316:AH316,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Jub. 1",0,0,null,null,{"$f":"+Potencia!T317*$K317*12*1000*(1-$C317)","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!H399","v":"Jub. 2"},{"$f":"+IF(B317=0,0,VLOOKUP(B317,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$J273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$J273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$J273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$J273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+SUMPRODUCT(M317:P317,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X317*$K317*12*1000*(1-$C317)","v":0},null,{"$f":"IF(Q317=0,0,(IF($AK$3=1,$E317*$F$4*G317/$Q$268,($E317*$F$4*G317-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R317=0,0,IF($AK$3=1,$E317*$F$4*H317/$R$268,($E317*$F$4*H317-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$W273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$W273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$W273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$W273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+SUMPRODUCT(Z317:AC317,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T317*$X317*12*1000*(1-$C317),AM317)","v":0},{"$f":"+Potencia!U317*$X317*12*1000*(1-$C317)","v":0},{"$f":"+Potencia!V317*$X317*12*1000*(1-$C317)","v":0},{"$f":"+Potencia!W317*$X317*12*1000*(1-$C317)","v":0},{"$f":"+SUMPRODUCT(AE317:AH317,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Jub. 2",0,0,null,null,{"$f":"+Potencia!T318*$K318*12*1000*(1-$C318)","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!H400","v":"Político"},{"$f":"+IF(B318=0,0,VLOOKUP(B318,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$J274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$J274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$J274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$J274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+SUMPRODUCT(M318:P318,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X318*$K318*12*1000*(1-$C318)","v":0},null,{"$f":"IF(Q318=0,0,(IF($AK$3=1,$E318*$F$4*G318/$Q$268,($E318*$F$4*G318-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R318=0,0,IF($AK$3=1,$E318*$F$4*H318/$R$268,($E318*$F$4*H318-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$W274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$W274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$W274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$W274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+SUMPRODUCT(Z318:AC318,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T318*$X318*12*1000*(1-$C318),AM318)","v":0},{"$f":"+Potencia!U318*$X318*12*1000*(1-$C318)","v":0},{"$f":"+Potencia!V318*$X318*12*1000*(1-$C318)","v":0},{"$f":"+Potencia!W318*$X318*12*1000*(1-$C318)","v":0},{"$f":"+SUMPRODUCT(AE318:AH318,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Político",0,0,null,null,{"$f":"+Potencia!T319*$K319*12*1000*(1-$C319)","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!H401","v":"x1"},{"$f":"+IF(B319=0,0,VLOOKUP(B319,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G318","v":0},1,null,0,0,null,{"$f":"+($J319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$J275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$J275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$J275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$J275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+SUMPRODUCT(M319:P319,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X319*$K319*12*1000*(1-$C319)","v":0},null,{"$f":"IF(Q319=0,0,(IF($AK$3=1,$E319*$F$4*G319/$Q$268,($E319*$F$4*G319-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R319=0,0,IF($AK$3=1,$E319*$F$4*H319/$R$268,($E319*$F$4*H319-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$W275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$W275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$W275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$W275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+SUMPRODUCT(Z319:AC319,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T319*$X319*12*1000*(1-$C319),AM319)","v":0},{"$f":"+Potencia!U319*$X319*12*1000*(1-$C319)","v":0},{"$f":"+Potencia!V319*$X319*12*1000*(1-$C319)","v":0},{"$f":"+Potencia!W319*$X319*12*1000*(1-$C319)","v":0},{"$f":"+SUMPRODUCT(AE319:AH319,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 x1",0,0,null,null,{"$f":"+Potencia!T320*$K320*12*1000*(1-$C320)","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!H402","v":"x2"},{"$f":"+IF(B320=0,0,VLOOKUP(B320,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$J276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$J276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$J276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$J276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+SUMPRODUCT(M320:P320,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X320*$K320*12*1000*(1-$C320)","v":0},null,{"$f":"IF(Q320=0,0,(IF($AK$3=1,$E320*$F$4*G320/$Q$268,($E320*$F$4*G320-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R320=0,0,IF($AK$3=1,$E320*$F$4*H320/$R$268,($E320*$F$4*H320-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$W276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$W276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$W276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$W276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+SUMPRODUCT(Z320:AC320,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T320*$X320*12*1000*(1-$C320),AM320)","v":0},{"$f":"+Potencia!U320*$X320*12*1000*(1-$C320)","v":0},{"$f":"+Potencia!V320*$X320*12*1000*(1-$C320)","v":0},{"$f":"+Potencia!W320*$X320*12*1000*(1-$C320)","v":0},{"$f":"+SUMPRODUCT(AE320:AH320,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 x2",0,0,null,null,{"$f":"+Potencia!T321*$K321*12*1000*(1-$C321)","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!H403","v":"Discap."},{"$f":"+IF(B321=0,0,VLOOKUP(B321,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$J277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$J277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$J277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$J277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+SUMPRODUCT(M321:P321,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X321*$K321*12*1000*(1-$C321)","v":0},null,{"$f":"IF(Q321=0,0,(IF($AK$3=1,$E321*$F$4*G321/$Q$268,($E321*$F$4*G321-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R321=0,0,IF($AK$3=1,$E321*$F$4*H321/$R$268,($E321*$F$4*H321-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$W277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$W277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$W277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$W277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+SUMPRODUCT(Z321:AC321,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T321*$X321*12*1000*(1-$C321),AM321)","v":0},{"$f":"+Potencia!U321*$X321*12*1000*(1-$C321)","v":0},{"$f":"+Potencia!V321*$X321*12*1000*(1-$C321)","v":0},{"$f":"+Potencia!W321*$X321*12*1000*(1-$C321)","v":0},{"$f":"+SUMPRODUCT(AE321:AH321,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Discap.",0,0,null,null,{"$f":"+Potencia!T322*$K322*12*1000*(1-$C322)","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H404","v":"Discapacitados 601-más"},{"$f":"+IF(B322=0,0,VLOOKUP(B322,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$J278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$J278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$J278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$J278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+SUMPRODUCT(M322:P322,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X322*$K322*12*1000*(1-$C322)","v":0},null,{"$f":"IF(Q322=0,0,(IF($AK$3=1,$E322*$F$4*G322/$Q$268,($E322*$F$4*G322-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R322=0,0,IF($AK$3=1,$E322*$F$4*H322/$R$268,($E322*$F$4*H322-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$W278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$W278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$W278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$W278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+SUMPRODUCT(Z322:AC322,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T322*$X322*12*1000*(1-$C322),AM322)","v":0},{"$f":"+Potencia!U322*$X322*12*1000*(1-$C322)","v":0},{"$f":"+Potencia!V322*$X322*12*1000*(1-$C322)","v":0},{"$f":"+Potencia!W322*$X322*12*1000*(1-$C322)","v":0},{"$f":"+SUMPRODUCT(AE322:AH322,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T323*$K323*12*1000*(1-$C323)","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!H405","v":"Cruz Roja"},{"$f":"+IF(B323=0,0,VLOOKUP(B323,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$J279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$J279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$J279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$J279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+SUMPRODUCT(M323:P323,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X323*$K323*12*1000*(1-$C323)","v":0},null,{"$f":"IF(Q323=0,0,(IF($AK$3=1,$E323*$F$4*G323/$Q$268,($E323*$F$4*G323-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R323=0,0,IF($AK$3=1,$E323*$F$4*H323/$R$268,($E323*$F$4*H323-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$W279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$W279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$W279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$W279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+SUMPRODUCT(Z323:AC323,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T323*$X323*12*1000*(1-$C323),AM323)","v":0},{"$f":"+Potencia!U323*$X323*12*1000*(1-$C323)","v":0},{"$f":"+Potencia!V323*$X323*12*1000*(1-$C323)","v":0},{"$f":"+Potencia!W323*$X323*12*1000*(1-$C323)","v":0},{"$f":"+SUMPRODUCT(AE323:AH323,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP324,AP335,AP346,AP357,AP368)","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!H406","v":0},{"$f":"+IF(B324=0,0,VLOOKUP(B324,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,null,null,null,{"$f":"+SUM(M325,M336,M347,M358,M369)","v":0},0,0,0,0,0,null,{"$f":"IF(Q324=0,0,(IF($AK$3=1,$E324*$F$4*G324/$Q$324,($E324*$F$4*G324-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R324=0,0,IF($AK$3=1,$E324*$F$4*H324/$R$324,($E324*$F$4*H324-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z325,Z336,Z347,Z358,Z369)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(AI325,AI336,AI347,AI358,AI369)","v":0},null,"X3D",0,0,null,null,{"$f":"+SUM(AP325:AP334)","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!H407","v":0},{"$f":"+IF(B325=0,0,VLOOKUP(B325,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E324","v":0},null,{"$f":"+G324","v":0},{"$f":"+H324","v":1},null,0,0,null,{"$f":"+SUM(M326:M335)","v":0},0,0,0,0,0,null,{"$f":"IF(Q325=0,0,(IF($AK$3=1,$E325*$F$4*G325/$Q$324,($E325*$F$4*G325-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R325=0,0,IF($AK$3=1,$E325*$F$4*H325/$R$324,($E325*$F$4*H325-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z326:Z335)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(AI326:AI335)","v":0},null,"X3D_1 (0-10,000)",0,0,null,null,{"$f":"+Potencia!T326*$K326*12*1000*(1-$C326)","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!H408","v":"Regular"},{"$f":"+IF(B326=0,0,VLOOKUP(B326,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E325","v":0},null,0,1,null,{"$f":"+J325","v":0},{"$f":"+K325","v":0},null,{"$f":"+$J326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+SUMPRODUCT(M326:P326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X326*$K326*12*1000*(1-$C326)","v":0},null,{"$f":"IF(Q326=0,0,(IF($AK$3=1,$E326*$F$4*G326/$Q$324,($E326*$F$4*G326-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R326=0,0,IF($AK$3=1,$E326*$F$4*H326/$R$324,($E326*$F$4*H326-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+SUMPRODUCT(Z326:AC326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T326*$X326*12*1000*(1-$C326),AM326)","v":0},{"$f":"+Potencia!U326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!V326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!W326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+SUMPRODUCT(AE326:AH326,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Regular",0,0,null,null,{"$f":"+Potencia!T327*$K327*12*1000*(1-$C327)","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!H409","v":"Agro"},{"$f":"+IF(B327=0,0,VLOOKUP(B327,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+$J327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AC327*(1-$C327)*1000","v":0},{"$f":"+SUMPRODUCT(M327:P327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X327*$K327*12*1000*(1-$C327)","v":0},null,{"$f":"IF(Q327=0,0,(IF($AK$3=1,$E327*$F$4*G327/$Q$324,($E327*$F$4*G327-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R327=0,0,IF($AK$3=1,$E327*$F$4*H327/$R$324,($E327*$F$4*H327-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AC327*(1-$C327)*1000","v":0},{"$f":"+SUMPRODUCT(Z327:AC327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T327*$X327*12*1000*(1-$C327),AM327)","v":0},{"$f":"+Potencia!U327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!V327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!W327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+SUMPRODUCT(AE327:AH327,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Agro",0,0,null,null,{"$f":"+Potencia!T328*$K328*12*1000*(1-$C328)","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!H410","v":"Jub. 1"},{"$f":"+IF(B328=0,0,VLOOKUP(B328,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AC328*(1-$C328)*1000","v":0},{"$f":"+SUMPRODUCT(M328:P328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X328*$K328*12*1000*(1-$C328)","v":0},null,{"$f":"IF(Q328=0,0,(IF($AK$3=1,$E328*$F$4*G328/$Q$324,($E328*$F$4*G328-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R328=0,0,IF($AK$3=1,$E328*$F$4*H328/$R$324,($E328*$F$4*H328-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AC328*(1-$C328)*1000","v":0},{"$f":"+SUMPRODUCT(Z328:AC328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T328*$X328*12*1000*(1-$C328),AM328)","v":0},{"$f":"+Potencia!U328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!V328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!W328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+SUMPRODUCT(AE328:AH328,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Jub. 1",0,0,null,null,{"$f":"+Potencia!T329*$K329*12*1000*(1-$C329)","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!H411","v":"Jub. 2"},{"$f":"+IF(B329=0,0,VLOOKUP(B329,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+SUMPRODUCT(M329:P329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X329*$K329*12*1000*(1-$C329)","v":0},null,{"$f":"IF(Q329=0,0,(IF($AK$3=1,$E329*$F$4*G329/$Q$324,($E329*$F$4*G329-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R329=0,0,IF($AK$3=1,$E329*$F$4*H329/$R$324,($E329*$F$4*H329-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+SUMPRODUCT(Z329:AC329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T329*$X329*12*1000*(1-$C329),AM329)","v":0},{"$f":"+Potencia!U329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!V329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!W329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+SUMPRODUCT(AE329:AH329,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Jub. 2",0,0,null,null,{"$f":"+Potencia!T330*$K330*12*1000*(1-$C330)","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!H412","v":"Político"},{"$f":"+IF(B330=0,0,VLOOKUP(B330,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+$J330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AC330*(1-$C330)*1000","v":0},{"$f":"+SUMPRODUCT(M330:P330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X330*$K330*12*1000*(1-$C330)","v":0},null,{"$f":"IF(Q330=0,0,(IF($AK$3=1,$E330*$F$4*G330/$Q$324,($E330*$F$4*G330-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R330=0,0,IF($AK$3=1,$E330*$F$4*H330/$R$324,($E330*$F$4*H330-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AC330*(1-$C330)*1000","v":0},{"$f":"+SUMPRODUCT(Z330:AC330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T330*$X330*12*1000*(1-$C330),AM330)","v":0},{"$f":"+Potencia!U330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!V330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!W330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+SUMPRODUCT(AE330:AH330,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Político",0,0,null,null,{"$f":"+Potencia!T331*$K331*12*1000*(1-$C331)","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!H413","v":"x1"},{"$f":"+IF(B331=0,0,VLOOKUP(B331,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AC331*(1-$C331)*1000","v":0},{"$f":"+SUMPRODUCT(M331:P331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X331*$K331*12*1000*(1-$C331)","v":0},null,{"$f":"IF(Q331=0,0,(IF($AK$3=1,$E331*$F$4*G331/$Q$324,($E331*$F$4*G331-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R331=0,0,IF($AK$3=1,$E331*$F$4*H331/$R$324,($E331*$F$4*H331-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AC331*(1-$C331)*1000","v":0},{"$f":"+SUMPRODUCT(Z331:AC331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T331*$X331*12*1000*(1-$C331),AM331)","v":0},{"$f":"+Potencia!U331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!V331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!W331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+SUMPRODUCT(AE331:AH331,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 x1",0,0,null,null,{"$f":"+Potencia!T332*$K332*12*1000*(1-$C332)","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!H414","v":"x2"},{"$f":"+IF(B332=0,0,VLOOKUP(B332,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+SUMPRODUCT(M332:P332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X332*$K332*12*1000*(1-$C332)","v":0},null,{"$f":"IF(Q332=0,0,(IF($AK$3=1,$E332*$F$4*G332/$Q$324,($E332*$F$4*G332-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R332=0,0,IF($AK$3=1,$E332*$F$4*H332/$R$324,($E332*$F$4*H332-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J332*T332","v":0},{"$f":"+U332*K332","v":0},null,{"$f":"+$W332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+SUMPRODUCT(Z332:AC332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T332*$X332*12*1000*(1-$C332),AM332)","v":0},{"$f":"+Potencia!U332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!V332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!W332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+SUMPRODUCT(AE332:AH332,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 x2",0,0,null,null,{"$f":"+Potencia!T333*$K333*12*1000*(1-$C333)","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!H415","v":"Discap."},{"$f":"+IF(B333=0,0,VLOOKUP(B333,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AC333*(1-$C333)*1000","v":0},{"$f":"+SUMPRODUCT(M333:P333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X333*$K333*12*1000*(1-$C333)","v":0},null,{"$f":"IF(Q333=0,0,(IF($AK$3=1,$E333*$F$4*G333/$Q$324,($E333*$F$4*G333-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R333=0,0,IF($AK$3=1,$E333*$F$4*H333/$R$324,($E333*$F$4*H333-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AC333*(1-$C333)*1000","v":0},{"$f":"+SUMPRODUCT(Z333:AC333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T333*$X333*12*1000*(1-$C333),AM333)","v":0},{"$f":"+Potencia!U333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!V333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!W333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+SUMPRODUCT(AE333:AH333,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Discap.",0,0,null,null,{"$f":"+Potencia!T334*$K334*12*1000*(1-$C334)","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H416","v":"Discapacitados 601-más"},{"$f":"+IF(B334=0,0,VLOOKUP(B334,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+SUMPRODUCT(M334:P334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X334*$K334*12*1000*(1-$C334)","v":0},null,{"$f":"IF(Q334=0,0,(IF($AK$3=1,$E334*$F$4*G334/$Q$324,($E334*$F$4*G334-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R334=0,0,IF($AK$3=1,$E334*$F$4*H334/$R$324,($E334*$F$4*H334-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+SUMPRODUCT(Z334:AC334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T334*$X334*12*1000*(1-$C334),AM334)","v":0},{"$f":"+Potencia!U334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!V334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!W334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+SUMPRODUCT(AE334:AH334,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T335*$K335*12*1000*(1-$C335)","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!H417","v":"Cruz Roja"},{"$f":"+IF(B335=0,0,VLOOKUP(B335,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+$J335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AC335*(1-$C335)*1000","v":0},{"$f":"+SUMPRODUCT(M335:P335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X335*$K335*12*1000*(1-$C335)","v":0},null,{"$f":"IF(Q335=0,0,(IF($AK$3=1,$E335*$F$4*G335/$Q$324,($E335*$F$4*G335-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R335=0,0,IF($AK$3=1,$E335*$F$4*H335/$R$324,($E335*$F$4*H335-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AC335*(1-$C335)*1000","v":0},{"$f":"+SUMPRODUCT(Z335:AC335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T335*$X335*12*1000*(1-$C335),AM335)","v":0},{"$f":"+Potencia!U335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!V335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!W335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+SUMPRODUCT(AE335:AH335,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP336:AP345)","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H418","v":0},{"$f":"+IF(B336=0,0,VLOOKUP(B336,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M337:M346)","v":0},0,0,0,0,0,null,{"$f":"IF(Q336=0,0,(IF($AK$3=1,$E336*$F$4*G336/$Q$324,($E336*$F$4*G336-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R336=0,0,IF($AK$3=1,$E336*$F$4*H336/$R$324,($E336*$F$4*H336-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z337:Z346)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(AI337:AI346)","v":0},null,"X3D_2 (10,001-30,000)",0,0,null,null,{"$f":"+Potencia!T337*$K337*12*1000*(1-$C337)","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!H419","v":"Regular"},{"$f":"+IF(B337=0,0,VLOOKUP(B337,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J336","v":0},{"$f":"+K336","v":0},null,{"$f":"+($J337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$J326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$J326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$J326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$J326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+SUMPRODUCT(M337:P337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X337*$K337*12*1000*(1-$C337)","v":0},null,{"$f":"IF(Q337=0,0,(IF($AK$3=1,$E337*$F$4*G337/$Q$324,($E337*$F$4*G337-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R337=0,0,IF($AK$3=1,$E337*$F$4*H337/$R$324,($E337*$F$4*H337-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$W326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$W326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$W326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$W326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+SUMPRODUCT(Z337:AC337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T337*$X337*12*1000*(1-$C337),AM337)","v":0},{"$f":"+Potencia!U337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!V337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!W337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+SUMPRODUCT(AE337:AH337,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Regular",0,0,null,null,{"$f":"+Potencia!T338*$K338*12*1000*(1-$C338)","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!H420","v":"Agro"},{"$f":"+IF(B338=0,0,VLOOKUP(B338,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$J327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$J327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$J327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$J327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+SUMPRODUCT(M338:P338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X338*$K338*12*1000*(1-$C338)","v":0},null,{"$f":"IF(Q338=0,0,(IF($AK$3=1,$E338*$F$4*G338/$Q$324,($E338*$F$4*G338-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R338=0,0,IF($AK$3=1,$E338*$F$4*H338/$R$324,($E338*$F$4*H338-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$W327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$W327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$W327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$W327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+SUMPRODUCT(Z338:AC338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T338*$X338*12*1000*(1-$C338),AM338)","v":0},{"$f":"+Potencia!U338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!V338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!W338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+SUMPRODUCT(AE338:AH338,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Agro",0,0,null,null,{"$f":"+Potencia!T339*$K339*12*1000*(1-$C339)","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!H421","v":"Jub. 1"},{"$f":"+IF(B339=0,0,VLOOKUP(B339,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$J328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$J328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$J328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$J328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+SUMPRODUCT(M339:P339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X339*$K339*12*1000*(1-$C339)","v":0},null,{"$f":"IF(Q339=0,0,(IF($AK$3=1,$E339*$F$4*G339/$Q$324,($E339*$F$4*G339-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R339=0,0,IF($AK$3=1,$E339*$F$4*H339/$R$324,($E339*$F$4*H339-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$W328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$W328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$W328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$W328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+SUMPRODUCT(Z339:AC339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T339*$X339*12*1000*(1-$C339),AM339)","v":0},{"$f":"+Potencia!U339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!V339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!W339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+SUMPRODUCT(AE339:AH339,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Jub. 1",0,0,null,null,{"$f":"+Potencia!T340*$K340*12*1000*(1-$C340)","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!H422","v":"Jub. 2"},{"$f":"+IF(B340=0,0,VLOOKUP(B340,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$J329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$J329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$J329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$J329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+SUMPRODUCT(M340:P340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X340*$K340*12*1000*(1-$C340)","v":0},null,{"$f":"IF(Q340=0,0,(IF($AK$3=1,$E340*$F$4*G340/$Q$324,($E340*$F$4*G340-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R340=0,0,IF($AK$3=1,$E340*$F$4*H340/$R$324,($E340*$F$4*H340-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$W329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$W329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$W329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$W329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+SUMPRODUCT(Z340:AC340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T340*$X340*12*1000*(1-$C340),AM340)","v":0},{"$f":"+Potencia!U340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!V340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!W340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+SUMPRODUCT(AE340:AH340,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Jub. 2",0,0,null,null,{"$f":"+Potencia!T341*$K341*12*1000*(1-$C341)","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!H423","v":"Político"},{"$f":"+IF(B341=0,0,VLOOKUP(B341,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$J330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$J330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$J330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$J330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+SUMPRODUCT(M341:P341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X341*$K341*12*1000*(1-$C341)","v":0},null,{"$f":"IF(Q341=0,0,(IF($AK$3=1,$E341*$F$4*G341/$Q$324,($E341*$F$4*G341-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R341=0,0,IF($AK$3=1,$E341*$F$4*H341/$R$324,($E341*$F$4*H341-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$W330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$W330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$W330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$W330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+SUMPRODUCT(Z341:AC341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T341*$X341*12*1000*(1-$C341),AM341)","v":0},{"$f":"+Potencia!U341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!V341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!W341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+SUMPRODUCT(AE341:AH341,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Político",0,0,null,null,{"$f":"+Potencia!T342*$K342*12*1000*(1-$C342)","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!H424","v":"x1"},{"$f":"+IF(B342=0,0,VLOOKUP(B342,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$J331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$J331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$J331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$J331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+SUMPRODUCT(M342:P342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X342*$K342*12*1000*(1-$C342)","v":0},null,{"$f":"IF(Q342=0,0,(IF($AK$3=1,$E342*$F$4*G342/$Q$324,($E342*$F$4*G342-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R342=0,0,IF($AK$3=1,$E342*$F$4*H342/$R$324,($E342*$F$4*H342-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$W331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$W331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$W331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$W331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+SUMPRODUCT(Z342:AC342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T342*$X342*12*1000*(1-$C342),AM342)","v":0},{"$f":"+Potencia!U342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!V342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!W342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+SUMPRODUCT(AE342:AH342,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 x1",0,0,null,null,{"$f":"+Potencia!T343*$K343*12*1000*(1-$C343)","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!H425","v":"x2"},{"$f":"+IF(B343=0,0,VLOOKUP(B343,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$J332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$J332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$J332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$J332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+SUMPRODUCT(M343:P343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X343*$K343*12*1000*(1-$C343)","v":0},null,{"$f":"IF(Q343=0,0,(IF($AK$3=1,$E343*$F$4*G343/$Q$324,($E343*$F$4*G343-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R343=0,0,IF($AK$3=1,$E343*$F$4*H343/$R$324,($E343*$F$4*H343-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$W332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$W332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$W332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$W332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+SUMPRODUCT(Z343:AC343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T343*$X343*12*1000*(1-$C343),AM343)","v":0},{"$f":"+Potencia!U343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!V343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!W343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+SUMPRODUCT(AE343:AH343,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 x2",0,0,null,null,{"$f":"+Potencia!T344*$K344*12*1000*(1-$C344)","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!H426","v":"Discap."},{"$f":"+IF(B344=0,0,VLOOKUP(B344,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$J333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$J333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$J333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$J333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+SUMPRODUCT(M344:P344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X344*$K344*12*1000*(1-$C344)","v":0},null,{"$f":"IF(Q344=0,0,(IF($AK$3=1,$E344*$F$4*G344/$Q$324,($E344*$F$4*G344-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R344=0,0,IF($AK$3=1,$E344*$F$4*H344/$R$324,($E344*$F$4*H344-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$W333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$W333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$W333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$W333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+SUMPRODUCT(Z344:AC344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T344*$X344*12*1000*(1-$C344),AM344)","v":0},{"$f":"+Potencia!U344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!V344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!W344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+SUMPRODUCT(AE344:AH344,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+A344","v":"X3D_2 Discap."},0,0,null,null,{"$f":"+Potencia!T345*$K345*12*1000*(1-$C345)","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H427","v":"Discapacitados 601-más"},{"$f":"+IF(B345=0,0,VLOOKUP(B345,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$J334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$J334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$J334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$J334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+SUMPRODUCT(M345:P345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X345*$K345*12*1000*(1-$C345)","v":0},null,{"$f":"IF(Q345=0,0,(IF($AK$3=1,$E345*$F$4*G345/$Q$324,($E345*$F$4*G345-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R345=0,0,IF($AK$3=1,$E345*$F$4*H345/$R$324,($E345*$F$4*H345-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$W334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$W334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$W334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$W334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+SUMPRODUCT(Z345:AC345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T345*$X345*12*1000*(1-$C345),AM345)","v":0},{"$f":"+Potencia!U345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!V345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!W345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+SUMPRODUCT(AE345:AH345,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T346*$K346*12*1000*(1-$C346)","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!H428","v":"Cruz Roja"},{"$f":"+IF(B346=0,0,VLOOKUP(B346,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$J335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$J335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$J335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$J335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+SUMPRODUCT(M346:P346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X346*$K346*12*1000*(1-$C346)","v":0},null,{"$f":"IF(Q346=0,0,(IF($AK$3=1,$E346*$F$4*G346/$Q$324,($E346*$F$4*G346-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R346=0,0,IF($AK$3=1,$E346*$F$4*H346/$R$324,($E346*$F$4*H346-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$W335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$W335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$W335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$W335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+SUMPRODUCT(Z346:AC346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T346*$X346*12*1000*(1-$C346),AM346)","v":0},{"$f":"+Potencia!U346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!V346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!W346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+SUMPRODUCT(AE346:AH346,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP347:AP356)","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H429","v":0},{"$f":"+IF(B347=0,0,VLOOKUP(B347,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M348:M357)","v":0},0,0,0,0,0,null,{"$f":"IF(Q347=0,0,(IF($AK$3=1,$E347*$F$4*G347/$Q$324,($E347*$F$4*G347-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R347=0,0,IF($AK$3=1,$E347*$F$4*H347/$R$324,($E347*$F$4*H347-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z348:Z357)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(AI348:AI357)","v":0},null,"X3D_3 (30,001-50,000)",0,0,null,null,{"$f":"+Potencia!T348*$K348*12*1000*(1-$C348)","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!H430","v":"Regular"},{"$f":"+IF(B348=0,0,VLOOKUP(B348,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J347","v":0},{"$f":"+K347","v":0},null,{"$f":"+($J348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$J326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$J326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$J326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$J326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+SUMPRODUCT(M348:P348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X348*$K348*12*1000*(1-$C348)","v":0},null,{"$f":"IF(Q348=0,0,(IF($AK$3=1,$E348*$F$4*G348/$Q$324,($E348*$F$4*G348-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R348=0,0,IF($AK$3=1,$E348*$F$4*H348/$R$324,($E348*$F$4*H348-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$W326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$W326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$W326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$W326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+SUMPRODUCT(Z348:AC348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T348*$X348*12*1000*(1-$C348),AM348)","v":0},{"$f":"+Potencia!U348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!V348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!W348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+SUMPRODUCT(AE348:AH348,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Regular",0,0,null,null,{"$f":"+Potencia!T349*$K349*12*1000*(1-$C349)","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!H431","v":"Agro"},{"$f":"+IF(B349=0,0,VLOOKUP(B349,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$J327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$J327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$J327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$J327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+SUMPRODUCT(M349:P349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X349*$K349*12*1000*(1-$C349)","v":0},null,{"$f":"IF(Q349=0,0,(IF($AK$3=1,$E349*$F$4*G349/$Q$324,($E349*$F$4*G349-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R349=0,0,IF($AK$3=1,$E349*$F$4*H349/$R$324,($E349*$F$4*H349-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$W327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$W327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$W327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$W327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+SUMPRODUCT(Z349:AC349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T349*$X349*12*1000*(1-$C349),AM349)","v":0},{"$f":"+Potencia!U349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!V349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!W349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+SUMPRODUCT(AE349:AH349,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Agro",0,0,null,null,{"$f":"+Potencia!T350*$K350*12*1000*(1-$C350)","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!H432","v":"Jub. 1"},{"$f":"+IF(B350=0,0,VLOOKUP(B350,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$J328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$J328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$J328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$J328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+SUMPRODUCT(M350:P350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X350*$K350*12*1000*(1-$C350)","v":0},null,{"$f":"IF(Q350=0,0,(IF($AK$3=1,$E350*$F$4*G350/$Q$324,($E350*$F$4*G350-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R350=0,0,IF($AK$3=1,$E350*$F$4*H350/$R$324,($E350*$F$4*H350-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$W328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$W328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$W328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$W328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+SUMPRODUCT(Z350:AC350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T350*$X350*12*1000*(1-$C350),AM350)","v":0},{"$f":"+Potencia!U350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!V350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!W350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+SUMPRODUCT(AE350:AH350,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Jub. 1",0,0,null,null,{"$f":"+Potencia!T351*$K351*12*1000*(1-$C351)","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!H433","v":"Jub. 2"},{"$f":"+IF(B351=0,0,VLOOKUP(B351,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$J329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$J329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$J329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$J329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+SUMPRODUCT(M351:P351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X351*$K351*12*1000*(1-$C351)","v":0},null,{"$f":"IF(Q351=0,0,(IF($AK$3=1,$E351*$F$4*G351/$Q$324,($E351*$F$4*G351-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R351=0,0,IF($AK$3=1,$E351*$F$4*H351/$R$324,($E351*$F$4*H351-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$W329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$W329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$W329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$W329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+SUMPRODUCT(Z351:AC351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T351*$X351*12*1000*(1-$C351),AM351)","v":0},{"$f":"+Potencia!U351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!V351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!W351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+SUMPRODUCT(AE351:AH351,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Jub. 2",0,0,null,null,{"$f":"+Potencia!T352*$K352*12*1000*(1-$C352)","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!H434","v":"Político"},{"$f":"+IF(B352=0,0,VLOOKUP(B352,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$J330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$J330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$J330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$J330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+SUMPRODUCT(M352:P352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X352*$K352*12*1000*(1-$C352)","v":0},null,{"$f":"IF(Q352=0,0,(IF($AK$3=1,$E352*$F$4*G352/$Q$324,($E352*$F$4*G352-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R352=0,0,IF($AK$3=1,$E352*$F$4*H352/$R$324,($E352*$F$4*H352-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$W330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$W330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$W330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$W330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+SUMPRODUCT(Z352:AC352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T352*$X352*12*1000*(1-$C352),AM352)","v":0},{"$f":"+Potencia!U352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!V352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!W352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+SUMPRODUCT(AE352:AH352,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Político",0,0,null,null,{"$f":"+Potencia!T353*$K353*12*1000*(1-$C353)","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!H435","v":"x1"},{"$f":"+IF(B353=0,0,VLOOKUP(B353,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$J331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$J331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$J331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$J331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+SUMPRODUCT(M353:P353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X353*$K353*12*1000*(1-$C353)","v":0},null,{"$f":"IF(Q353=0,0,(IF($AK$3=1,$E353*$F$4*G353/$Q$324,($E353*$F$4*G353-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R353=0,0,IF($AK$3=1,$E353*$F$4*H353/$R$324,($E353*$F$4*H353-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$W331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$W331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$W331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$W331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+SUMPRODUCT(Z353:AC353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T353*$X353*12*1000*(1-$C353),AM353)","v":0},{"$f":"+Potencia!U353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!V353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!W353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+SUMPRODUCT(AE353:AH353,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 x1",0,0,null,null,{"$f":"+Potencia!T354*$K354*12*1000*(1-$C354)","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!H436","v":"x2"},{"$f":"+IF(B354=0,0,VLOOKUP(B354,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$J332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$J332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$J332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$J332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+SUMPRODUCT(M354:P354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X354*$K354*12*1000*(1-$C354)","v":0},null,{"$f":"IF(Q354=0,0,(IF($AK$3=1,$E354*$F$4*G354/$Q$324,($E354*$F$4*G354-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R354=0,0,IF($AK$3=1,$E354*$F$4*H354/$R$324,($E354*$F$4*H354-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$W332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$W332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$W332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$W332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+SUMPRODUCT(Z354:AC354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T354*$X354*12*1000*(1-$C354),AM354)","v":0},{"$f":"+Potencia!U354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!V354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!W354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+SUMPRODUCT(AE354:AH354,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 x2",0,0,null,null,{"$f":"+Potencia!T355*$K355*12*1000*(1-$C355)","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!H437","v":"Discap."},{"$f":"+IF(B355=0,0,VLOOKUP(B355,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$J333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$J333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$J333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$J333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+SUMPRODUCT(M355:P355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X355*$K355*12*1000*(1-$C355)","v":0},null,{"$f":"IF(Q355=0,0,(IF($AK$3=1,$E355*$F$4*G355/$Q$324,($E355*$F$4*G355-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R355=0,0,IF($AK$3=1,$E355*$F$4*H355/$R$324,($E355*$F$4*H355-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$W333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$W333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$W333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$W333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+SUMPRODUCT(Z355:AC355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T355*$X355*12*1000*(1-$C355),AM355)","v":0},{"$f":"+Potencia!U355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!V355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!W355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+SUMPRODUCT(AE355:AH355,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Discap.",0,0,null,null,{"$f":"+Potencia!T356*$K356*12*1000*(1-$C356)","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H438","v":"Discapacitados 601-más"},{"$f":"+IF(B356=0,0,VLOOKUP(B356,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$J334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$J334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$J334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$J334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+SUMPRODUCT(M356:P356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X356*$K356*12*1000*(1-$C356)","v":0},null,{"$f":"IF(Q356=0,0,(IF($AK$3=1,$E356*$F$4*G356/$Q$324,($E356*$F$4*G356-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R356=0,0,IF($AK$3=1,$E356*$F$4*H356/$R$324,($E356*$F$4*H356-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$W334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$W334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$W334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$W334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+SUMPRODUCT(Z356:AC356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T356*$X356*12*1000*(1-$C356),AM356)","v":0},{"$f":"+Potencia!U356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!V356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!W356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+SUMPRODUCT(AE356:AH356,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T357*$K357*12*1000*(1-$C357)","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!H439","v":"Cruz Roja"},{"$f":"+IF(B357=0,0,VLOOKUP(B357,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G356","v":0},{"$f":"+H356","v":1},null,0,0,null,{"$f":"+($J357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$J335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$J335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$J335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$J335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+SUMPRODUCT(M357:P357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X357*$K357*12*1000*(1-$C357)","v":0},null,{"$f":"IF(Q357=0,0,(IF($AK$3=1,$E357*$F$4*G357/$Q$324,($E357*$F$4*G357-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R357=0,0,IF($AK$3=1,$E357*$F$4*H357/$R$324,($E357*$F$4*H357-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$W335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$W335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$W335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$W335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+SUMPRODUCT(Z357:AC357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T357*$X357*12*1000*(1-$C357),AM357)","v":0},{"$f":"+Potencia!U357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!V357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!W357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+SUMPRODUCT(AE357:AH357,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP358:AP367)","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!H440","v":0},{"$f":"+IF(B358=0,0,VLOOKUP(B358,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M359:M368)","v":0},0,0,0,0,0,null,{"$f":"IF(Q358=0,0,(IF($AK$3=1,$E358*$F$4*G358/$Q$324,($E358*$F$4*G358-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R358=0,0,IF($AK$3=1,$E358*$F$4*H358/$R$324,($E358*$F$4*H358-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z359:Z368)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(AI359:AI368)","v":0},null,"X3D_4 (50,001-más)",0,0,null,null,{"$f":"+Potencia!T359*$K359*12*1000*(1-$C359)","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!H441","v":"Regular"},{"$f":"+IF(B359=0,0,VLOOKUP(B359,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J358","v":0},{"$f":"+K358","v":0},null,{"$f":"+($J359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$J326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$J326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$J326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$J326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+SUMPRODUCT(M359:P359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X359*$K359*12*1000*(1-$C359)","v":0},null,{"$f":"IF(Q359=0,0,(IF($AK$3=1,$E359*$F$4*G359/$Q$324,($E359*$F$4*G359-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R359=0,0,IF($AK$3=1,$E359*$F$4*H359/$R$324,($E359*$F$4*H359-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$W326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$W326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$W326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$W326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+SUMPRODUCT(Z359:AC359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T359*$X359*12*1000*(1-$C359),AM359)","v":0},{"$f":"+Potencia!U359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!V359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!W359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+SUMPRODUCT(AE359:AH359,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Regular",0,0,null,null,{"$f":"+Potencia!T360*$K360*12*1000*(1-$C360)","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!H442","v":"Agro"},{"$f":"+IF(B360=0,0,VLOOKUP(B360,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$J327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$J327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$J327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$J327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+SUMPRODUCT(M360:P360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X360*$K360*12*1000*(1-$C360)","v":0},null,{"$f":"IF(Q360=0,0,(IF($AK$3=1,$E360*$F$4*G360/$Q$324,($E360*$F$4*G360-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R360=0,0,IF($AK$3=1,$E360*$F$4*H360/$R$324,($E360*$F$4*H360-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$W327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$W327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$W327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$W327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+SUMPRODUCT(Z360:AC360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T360*$X360*12*1000*(1-$C360),AM360)","v":0},{"$f":"+Potencia!U360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!V360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!W360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+SUMPRODUCT(AE360:AH360,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Agro",0,0,null,null,{"$f":"+Potencia!T361*$K361*12*1000*(1-$C361)","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!H443","v":"Jub. 1"},{"$f":"+IF(B361=0,0,VLOOKUP(B361,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$J328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$J328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$J328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$J328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+SUMPRODUCT(M361:P361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X361*$K361*12*1000*(1-$C361)","v":0},null,{"$f":"IF(Q361=0,0,(IF($AK$3=1,$E361*$F$4*G361/$Q$324,($E361*$F$4*G361-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R361=0,0,IF($AK$3=1,$E361*$F$4*H361/$R$324,($E361*$F$4*H361-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$W328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$W328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$W328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$W328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+SUMPRODUCT(Z361:AC361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T361*$X361*12*1000*(1-$C361),AM361)","v":0},{"$f":"+Potencia!U361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!V361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!W361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+SUMPRODUCT(AE361:AH361,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Jub. 1",0,0,null,null,{"$f":"+Potencia!T362*$K362*12*1000*(1-$C362)","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!H444","v":"Jub. 2"},{"$f":"+IF(B362=0,0,VLOOKUP(B362,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$J329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$J329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$J329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$J329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+SUMPRODUCT(M362:P362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X362*$K362*12*1000*(1-$C362)","v":0},null,{"$f":"IF(Q362=0,0,(IF($AK$3=1,$E362*$F$4*G362/$Q$324,($E362*$F$4*G362-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R362=0,0,IF($AK$3=1,$E362*$F$4*H362/$R$324,($E362*$F$4*H362-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$W329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$W329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$W329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$W329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+SUMPRODUCT(Z362:AC362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T362*$X362*12*1000*(1-$C362),AM362)","v":0},{"$f":"+Potencia!U362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!V362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!W362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+SUMPRODUCT(AE362:AH362,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Jub. 2",0,0,null,null,{"$f":"+Potencia!T363*$K363*12*1000*(1-$C363)","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!H445","v":"Político"},{"$f":"+IF(B363=0,0,VLOOKUP(B363,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$J330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$J330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$J330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$J330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+SUMPRODUCT(M363:P363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X363*$K363*12*1000*(1-$C363)","v":0},null,{"$f":"IF(Q363=0,0,(IF($AK$3=1,$E363*$F$4*G363/$Q$324,($E363*$F$4*G363-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R363=0,0,IF($AK$3=1,$E363*$F$4*H363/$R$324,($E363*$F$4*H363-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$W330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$W330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$W330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$W330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+SUMPRODUCT(Z363:AC363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T363*$X363*12*1000*(1-$C363),AM363)","v":0},{"$f":"+Potencia!U363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!V363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!W363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+SUMPRODUCT(AE363:AH363,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Político",0,0,null,null,{"$f":"+Potencia!T364*$K364*12*1000*(1-$C364)","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!H446","v":"x1"},{"$f":"+IF(B364=0,0,VLOOKUP(B364,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$J331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$J331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$J331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$J331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+SUMPRODUCT(M364:P364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X364*$K364*12*1000*(1-$C364)","v":0},null,{"$f":"IF(Q364=0,0,(IF($AK$3=1,$E364*$F$4*G364/$Q$324,($E364*$F$4*G364-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R364=0,0,IF($AK$3=1,$E364*$F$4*H364/$R$324,($E364*$F$4*H364-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$W331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$W331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$W331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$W331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+SUMPRODUCT(Z364:AC364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T364*$X364*12*1000*(1-$C364),AM364)","v":0},{"$f":"+Potencia!U364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!V364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!W364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+SUMPRODUCT(AE364:AH364,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 x1",0,0,null,null,{"$f":"+Potencia!T365*$K365*12*1000*(1-$C365)","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!H447","v":"x2"},{"$f":"+IF(B365=0,0,VLOOKUP(B365,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$J332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$J332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$J332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$J332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+SUMPRODUCT(M365:P365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X365*$K365*12*1000*(1-$C365)","v":0},null,{"$f":"IF(Q365=0,0,(IF($AK$3=1,$E365*$F$4*G365/$Q$324,($E365*$F$4*G365-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R365=0,0,IF($AK$3=1,$E365*$F$4*H365/$R$324,($E365*$F$4*H365-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$W332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$W332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$W332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$W332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+SUMPRODUCT(Z365:AC365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T365*$X365*12*1000*(1-$C365),AM365)","v":0},{"$f":"+Potencia!U365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!V365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!W365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+SUMPRODUCT(AE365:AH365,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 x2",0,0,null,null,{"$f":"+Potencia!T366*$K366*12*1000*(1-$C366)","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!H448","v":"Discap."},{"$f":"+IF(B366=0,0,VLOOKUP(B366,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$J333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$J333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$J333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$J333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+SUMPRODUCT(M366:P366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X366*$K366*12*1000*(1-$C366)","v":0},null,{"$f":"IF(Q366=0,0,(IF($AK$3=1,$E366*$F$4*G366/$Q$324,($E366*$F$4*G366-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R366=0,0,IF($AK$3=1,$E366*$F$4*H366/$R$324,($E366*$F$4*H366-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$W333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$W333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$W333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$W333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+SUMPRODUCT(Z366:AC366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T366*$X366*12*1000*(1-$C366),AM366)","v":0},{"$f":"+Potencia!U366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!V366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!W366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+SUMPRODUCT(AE366:AH366,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Discap.",0,0,null,null,{"$f":"+Potencia!T367*$K367*12*1000*(1-$C367)","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H449","v":"Discapacitados 601-más"},{"$f":"+IF(B367=0,0,VLOOKUP(B367,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$J334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$J334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$J334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$J334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+SUMPRODUCT(M367:P367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X367*$K367*12*1000*(1-$C367)","v":0},null,{"$f":"IF(Q367=0,0,(IF($AK$3=1,$E367*$F$4*G367/$Q$324,($E367*$F$4*G367-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R367=0,0,IF($AK$3=1,$E367*$F$4*H367/$R$324,($E367*$F$4*H367-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$W334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$W334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$W334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$W334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+SUMPRODUCT(Z367:AC367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T367*$X367*12*1000*(1-$C367),AM367)","v":0},{"$f":"+Potencia!U367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!V367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!W367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+SUMPRODUCT(AE367:AH367,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T368*$K368*12*1000*(1-$C368)","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!H450","v":"Cruz Roja"},{"$f":"+IF(B368=0,0,VLOOKUP(B368,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$J335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$J335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$J335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$J335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+SUMPRODUCT(M368:P368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X368*$K368*12*1000*(1-$C368)","v":0},null,{"$f":"IF(Q368=0,0,(IF($AK$3=1,$E368*$F$4*G368/$Q$324,($E368*$F$4*G368-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R368=0,0,IF($AK$3=1,$E368*$F$4*H368/$R$324,($E368*$F$4*H368-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$W335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$W335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$W335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$W335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+SUMPRODUCT(Z368:AC368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T368*$X368*12*1000*(1-$C368),AM368)","v":0},{"$f":"+Potencia!U368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!V368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!W368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+SUMPRODUCT(AE368:AH368,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP369:AP378)","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!H451","v":0},{"$f":"+IF(B369=0,0,VLOOKUP(B369,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M370:M379)","v":0},0,0,0,0,0,null,{"$f":"IF(Q369=0,0,(IF($AK$3=1,$E369*$F$4*G369/$Q$324,($E369*$F$4*G369-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R369=0,0,IF($AK$3=1,$E369*$F$4*H369/$R$324,($E369*$F$4*H369-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z370:Z379)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(AI370:AI379)","v":0},null,"X3D_5 (xxx)",0,0,null,null,{"$f":"+Potencia!T370*$K370*12*1000*(1-$C370)","v":0}]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!H452","v":"Regular"},{"$f":"+IF(B370=0,0,VLOOKUP(B370,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J369","v":0},{"$f":"+K369","v":0},null,{"$f":"+($J370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$J326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$J326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$J326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$J326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+SUMPRODUCT(M370:P370,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X370*$K370*12*1000*(1-$C370)","v":0},null,{"$f":"IF(Q370=0,0,(IF($AK$3=1,$E370*$F$4*G370/$Q$324,($E370*$F$4*G370-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R370=0,0,IF($AK$3=1,$E370*$F$4*H370/$R$324,($E370*$F$4*H370-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$W326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$W326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$W326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$W326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+SUMPRODUCT(Z370:AC370,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T370*$X370*12*1000*(1-$C370),AM370)","v":0},{"$f":"+Potencia!U370*$X370*12*1000*(1-$C370)","v":0},{"$f":"+Potencia!V370*$X370*12*1000*(1-$C370)","v":0},{"$f":"+Potencia!W370*$X370*12*1000*(1-$C370)","v":0},{"$f":"+SUMPRODUCT(AE370:AH370,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Regular",0,0,null,null,{"$f":"+Potencia!T371*$K371*12*1000*(1-$C371)","v":0}]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!H453","v":"Agro"},{"$f":"+IF(B371=0,0,VLOOKUP(B371,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$J327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$J327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$J327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$J327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+SUMPRODUCT(M371:P371,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X371*$K371*12*1000*(1-$C371)","v":0},null,{"$f":"IF(Q371=0,0,(IF($AK$3=1,$E371*$F$4*G371/$Q$324,($E371*$F$4*G371-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R371=0,0,IF($AK$3=1,$E371*$F$4*H371/$R$324,($E371*$F$4*H371-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$W327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$W327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$W327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$W327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+SUMPRODUCT(Z371:AC371,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T371*$X371*12*1000*(1-$C371),AM371)","v":0},{"$f":"+Potencia!U371*$X371*12*1000*(1-$C371)","v":0},{"$f":"+Potencia!V371*$X371*12*1000*(1-$C371)","v":0},{"$f":"+Potencia!W371*$X371*12*1000*(1-$C371)","v":0},{"$f":"+SUMPRODUCT(AE371:AH371,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Agro",0,0,null,null,{"$f":"+Potencia!T372*$K372*12*1000*(1-$C372)","v":0}]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!H454","v":"Jub. 1"},{"$f":"+IF(B372=0,0,VLOOKUP(B372,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$J328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$J328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$J328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$J328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+SUMPRODUCT(M372:P372,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X372*$K372*12*1000*(1-$C372)","v":0},null,{"$f":"IF(Q372=0,0,(IF($AK$3=1,$E372*$F$4*G372/$Q$324,($E372*$F$4*G372-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R372=0,0,IF($AK$3=1,$E372*$F$4*H372/$R$324,($E372*$F$4*H372-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$W328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$W328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$W328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$W328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+SUMPRODUCT(Z372:AC372,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T372*$X372*12*1000*(1-$C372),AM372)","v":0},{"$f":"+Potencia!U372*$X372*12*1000*(1-$C372)","v":0},{"$f":"+Potencia!V372*$X372*12*1000*(1-$C372)","v":0},{"$f":"+Potencia!W372*$X372*12*1000*(1-$C372)","v":0},{"$f":"+SUMPRODUCT(AE372:AH372,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Jub. 1",0,0,null,null,{"$f":"+Potencia!T373*$K373*12*1000*(1-$C373)","v":0}]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!H455","v":"Jub. 2"},{"$f":"+IF(B373=0,0,VLOOKUP(B373,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$J329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$J329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$J329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$J329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+SUMPRODUCT(M373:P373,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X373*$K373*12*1000*(1-$C373)","v":0},null,{"$f":"IF(Q373=0,0,(IF($AK$3=1,$E373*$F$4*G373/$Q$324,($E373*$F$4*G373-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R373=0,0,IF($AK$3=1,$E373*$F$4*H373/$R$324,($E373*$F$4*H373-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$W329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$W329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$W329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$W329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+SUMPRODUCT(Z373:AC373,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T373*$X373*12*1000*(1-$C373),AM373)","v":0},{"$f":"+Potencia!U373*$X373*12*1000*(1-$C373)","v":0},{"$f":"+Potencia!V373*$X373*12*1000*(1-$C373)","v":0},{"$f":"+Potencia!W373*$X373*12*1000*(1-$C373)","v":0},{"$f":"+SUMPRODUCT(AE373:AH373,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Jub. 2",0,0,null,null,{"$f":"+Potencia!T374*$K374*12*1000*(1-$C374)","v":0}]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!H456","v":"Político"},{"$f":"+IF(B374=0,0,VLOOKUP(B374,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$J330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$J330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$J330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$J330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+SUMPRODUCT(M374:P374,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X374*$K374*12*1000*(1-$C374)","v":0},null,{"$f":"IF(Q374=0,0,(IF($AK$3=1,$E374*$F$4*G374/$Q$324,($E374*$F$4*G374-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R374=0,0,IF($AK$3=1,$E374*$F$4*H374/$R$324,($E374*$F$4*H374-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$W330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$W330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$W330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$W330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+SUMPRODUCT(Z374:AC374,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T374*$X374*12*1000*(1-$C374),AM374)","v":0},{"$f":"+Potencia!U374*$X374*12*1000*(1-$C374)","v":0},{"$f":"+Potencia!V374*$X374*12*1000*(1-$C374)","v":0},{"$f":"+Potencia!W374*$X374*12*1000*(1-$C374)","v":0},{"$f":"+SUMPRODUCT(AE374:AH374,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Político",0,0,null,null,{"$f":"+Potencia!T375*$K375*12*1000*(1-$C375)","v":0}]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!H457","v":"x1"},{"$f":"+IF(B375=0,0,VLOOKUP(B375,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$J331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$J331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$J331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$J331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+SUMPRODUCT(M375:P375,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X375*$K375*12*1000*(1-$C375)","v":0},null,{"$f":"IF(Q375=0,0,(IF($AK$3=1,$E375*$F$4*G375/$Q$324,($E375*$F$4*G375-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R375=0,0,IF($AK$3=1,$E375*$F$4*H375/$R$324,($E375*$F$4*H375-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$W331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$W331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$W331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$W331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+SUMPRODUCT(Z375:AC375,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T375*$X375*12*1000*(1-$C375),AM375)","v":0},{"$f":"+Potencia!U375*$X375*12*1000*(1-$C375)","v":0},{"$f":"+Potencia!V375*$X375*12*1000*(1-$C375)","v":0},{"$f":"+Potencia!W375*$X375*12*1000*(1-$C375)","v":0},{"$f":"+SUMPRODUCT(AE375:AH375,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 x1",0,0,null,null,{"$f":"+Potencia!T376*$K376*12*1000*(1-$C376)","v":0}]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!H458","v":"x2"},{"$f":"+IF(B376=0,0,VLOOKUP(B376,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$J332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$J332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$J332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$J332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+SUMPRODUCT(M376:P376,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X376*$K376*12*1000*(1-$C376)","v":0},null,{"$f":"IF(Q376=0,0,(IF($AK$3=1,$E376*$F$4*G376/$Q$324,($E376*$F$4*G376-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R376=0,0,IF($AK$3=1,$E376*$F$4*H376/$R$324,($E376*$F$4*H376-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$W332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$W332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$W332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$W332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+SUMPRODUCT(Z376:AC376,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T376*$X376*12*1000*(1-$C376),AM376)","v":0},{"$f":"+Potencia!U376*$X376*12*1000*(1-$C376)","v":0},{"$f":"+Potencia!V376*$X376*12*1000*(1-$C376)","v":0},{"$f":"+Potencia!W376*$X376*12*1000*(1-$C376)","v":0},{"$f":"+SUMPRODUCT(AE376:AH376,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 x2",0,0,null,null,{"$f":"+Potencia!T377*$K377*12*1000*(1-$C377)","v":0}]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!H459","v":"Discap."},{"$f":"+IF(B377=0,0,VLOOKUP(B377,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$J333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$J333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$J333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$J333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+SUMPRODUCT(M377:P377,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X377*$K377*12*1000*(1-$C377)","v":0},null,{"$f":"IF(Q377=0,0,(IF($AK$3=1,$E377*$F$4*G377/$Q$324,($E377*$F$4*G377-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R377=0,0,IF($AK$3=1,$E377*$F$4*H377/$R$324,($E377*$F$4*H377-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$W333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$W333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$W333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$W333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+SUMPRODUCT(Z377:AC377,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T377*$X377*12*1000*(1-$C377),AM377)","v":0},{"$f":"+Potencia!U377*$X377*12*1000*(1-$C377)","v":0},{"$f":"+Potencia!V377*$X377*12*1000*(1-$C377)","v":0},{"$f":"+Potencia!W377*$X377*12*1000*(1-$C377)","v":0},{"$f":"+SUMPRODUCT(AE377:AH377,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Discap.",0,0,null,null,{"$f":"+Potencia!T378*$K378*12*1000*(1-$C378)","v":0}]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H460","v":"Discapacitados 601-más"},{"$f":"+IF(B378=0,0,VLOOKUP(B378,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$J334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$J334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$J334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$J334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+SUMPRODUCT(M378:P378,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X378*$K378*12*1000*(1-$C378)","v":0},null,{"$f":"IF(Q378=0,0,(IF($AK$3=1,$E378*$F$4*G378/$Q$324,($E378*$F$4*G378-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R378=0,0,IF($AK$3=1,$E378*$F$4*H378/$R$324,($E378*$F$4*H378-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$W334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$W334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$W334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$W334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+SUMPRODUCT(Z378:AC378,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T378*$X378*12*1000*(1-$C378),AM378)","v":0},{"$f":"+Potencia!U378*$X378*12*1000*(1-$C378)","v":0},{"$f":"+Potencia!V378*$X378*12*1000*(1-$C378)","v":0},{"$f":"+Potencia!W378*$X378*12*1000*(1-$C378)","v":0},{"$f":"+SUMPRODUCT(AE378:AH378,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T379*$K379*12*1000*(1-$C379)","v":0}]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!H461","v":"Cruz Roja"},{"$f":"+IF(B379=0,0,VLOOKUP(B379,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$J335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$J335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$J335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$J335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+SUMPRODUCT(M379:P379,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X379*$K379*12*1000*(1-$C379)","v":0},null,{"$f":"IF(Q379=0,0,(IF($AK$3=1,$E379*$F$4*G379/$Q$324,($E379*$F$4*G379-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R379=0,0,IF($AK$3=1,$E379*$F$4*H379/$R$324,($E379*$F$4*H379-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$W335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$W335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$W335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$W335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+SUMPRODUCT(Z379:AC379,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T379*$X379*12*1000*(1-$C379),AM379)","v":0},{"$f":"+Potencia!U379*$X379*12*1000*(1-$C379)","v":0},{"$f":"+Potencia!V379*$X379*12*1000*(1-$C379)","v":0},{"$f":"+Potencia!W379*$X379*12*1000*(1-$C379)","v":0},{"$f":"+SUMPRODUCT(AE379:AH379,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Cruz Roja",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"CCOMF","index":5,"n_rows":381,"n_cols":44,"rows_kept":381,"cut":false,"hidden":false,"merged":[[1,25,2,25],[1,26,2,26],[1,27,2,27],[6,37,6,38],[7,36,8,36],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,4,8,4],[7,6,7,7],[7,20,8,20],[5,6,5,10],[5,12,5,20],[5,22,5,34],[7,9,7,10],[7,22,7,23],[7,25,7,28],[7,12,7,15],[7,16,8,16],[7,17,8,17],[7,19,8,19],[7,30,7,33]]}
[{"$f":"+\"Cargo de Comercialización Fijo\"&\" - \"&PremisaCosto!A2","v":"Cargo de Comercialización Fijo - EDECHI"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+PremisaCosto!A2","v":"EDECHI"},null,null,"Factor de ajuste Cargos Comercialización","EDEMET","EDECHI"]
["Check: VP Costos = VP Ingresos",null,null,null,null,{"$f":"+PremisaCosto!F89","v":"2022/2023"},{"$f":"+PremisaCosto!G89","v":"2023/2024"},{"$f":"+PremisaCosto!H89","v":"2024/2025"},{"$f":"+PremisaCosto!I89","v":"2025/2026"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingresos año 1 nueva tarifa","Ingresos año 1 tarifa vigente","Ingresos a recuperar sig años",null,null,null,null,null,null,null,null,"Recuperación costos 2022/2023","Cuatro años = 1","Factor de ajuste Pliego Vigente",null,null,"Factor de ajuste Jul-Dic 22",1.0066667950597128,1.0077082757068871]
[{"$f":"AI7","v":"OK"},null,null,null,"IMP - Costos Comercialización Fijo",{"$f":"+Costos!E15","v":6023693.4280862212},{"$f":"+Costos!F15","v":6270318.7595831146},{"$f":"+Costos!G15","v":6523012.0615068311},{"$f":"+Costos!H15","v":6781752.4725332269},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Resumen!R3","v":2},"Tres años = 2",{"$f":"IF(AM1=\"EDEMET\",AQ2*AQ3,AR2*AR3)","v":1.0499714446144655},null,null,"Factor de ajuste Ene-Jun 23",1.0388843001145258,1.0419398847130947]
[null,null,null,null,"VP Costos Permitidos",{"$f":"+SUMPRODUCT(F3:I3,PremisaCosto!$F$84:$I$84)","v":21650560.047556736},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20404092.541565638,{"$f":"+SUM(Z10,AE10)","v":5759833.5587308342},{"$f":"+Z4-AA4","v":14644258.982834805},null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor ajuste final",1.0458103288341425,1.0499714446144655]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*Poner opción 1 en hoja \"Resumen\", celda R3 para ver los ingresos a recuperar"]
[null,null,null,null,"1 - ASIGNACIÓN COSTOS",null,"2 - DISEÑO DE CARGOS",null,null,null,null,null,"3 - GENERACION DEL MULTIPLICADOR PARA AJUSTAR TARIFA",null,null,null,null,null,null,null,null,null,"4 - CÁLCULO TARIFA A APLICAR",null,null,null,null,null,null,null,null,null,null,null,null,null,"Para BUSCARV",15,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,null,null,null,{"$f":"+IF(ROUND(SUM(AD10,AI10)-F4,0)=0,\"OK\",\"Error\")","v":"OK"},null,null,"Tarifa Vigente"]
["Categorías ","Sub Categoría","Descuento",null,"% Asignación ",null,"Diseño",null,null,"Cargo Relativo",null,null,"Ingreso por Energía Cargo Relativo",null,null,null,"Ingreso por Energía a Cargo Relativo (VP)","Ingreso por Cliente a Cargo Relativo (VP)",null,"Multiplicador Energía","Multiplicador Clientes",null,"Tarifa a Aplicar (CR x Multiplicador)",null,null,"Ingresos con Tarifa a Aplicar por Energía",null,null,null,"Ingresos (VP)","Ingresos con Tarifa a Aplicar por Clientes",null,null,null,"Ingresos (VP)",null,"Categorías ","Ingreso por Energia","Ingreso por Clientes",null,null,"Ingreso por Clientes Cargo Relativo"]
[null,null,null,null,null,null,"Energía","Cliente",null,"Energía","Cliente",null,{"$f":"+F2","v":"2022/2023"},{"$f":"+G2","v":"2023/2024"},{"$f":"+H2","v":"2024/2025"},{"$f":"+I2","v":"2025/2026"},null,null,null,null,null,null,"por Energía ($/kWh)","por Clientes ($/mes)",null,{"$f":"+M9","v":"2022/2023"},{"$f":"+N9","v":"2023/2024"},{"$f":"+O9","v":"2024/2025"},{"$f":"+P9","v":"2025/2026"},"por Energía",{"$f":"+Z9","v":"2022/2023"},{"$f":"+AA9","v":"2023/2024"},{"$f":"+AB9","v":"2024/2025"},{"$f":"+AC9","v":"2025/2026"},"por Clientes",null,null,"2022/2023","2022/2023",null,null,"2022/2023"]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,{"$f":"+SUM(E11,E15,E16,E20,E76,E80,E136,E196,E209,E265,E268,E324)","v":1.0000000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":31017.246318748377},{"$f":"+SUM(AA11,AA15,AA16,AA20,AA76,AA80,AA136,AA192,AA196,AA209,AA265,AA268,AA324)","v":27536.893587124378},29016.633173109149,{"$f":"+SUM(AC11,AC15,AC16,AC20,AC76,AC80,AC136,AC192,AC196,AC209,AC265,AC268,AC324)","v":30655.049715049503},{"$f":"+SUM(AD11,AD15,AD16,AD20,AD76,AD80,AD136,AD192,AD196,AD209,AD265,AD268,AD324)","v":100409.75732368772},5728816.3124120859,6343109.9951661434,6598051.4316130653,6858950.3507768214,{"$f":"+SUM(AI11,AI15,AI16,AI20,AI76,AI80,AI136,AI192,AI196,AI209,AI265,AI268,AI324)","v":21550150.29023305},null,{"$f":"+A10","v":"TOTAL"},null,5759833.5587308323,null,null,{"$f":"+SUM(AP11,AP15,AP16,AP20,AP76,AP80,AP136,AP192,AP196,AP209,AP265,AP268,AP324)","v":5898871.4416362848}]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,5.6850136349094382E-5,null,null,1,null,null,13.32,null,{"$f":"+SUM(M12:M14)","v":0},{"$f":"+SUM(N12:N14)","v":0},{"$f":"+SUM(O12:O14)","v":0},{"$f":"+SUM(P12:P14)","v":0},{"$f":"+SUM(Q12:Q14)","v":0},{"$f":"+K11*Clientes!X11*12*(1-$C11)","v":1222.0695587972937},null,null,{"$f":"IF(R11=0,0,IF($AK$3=1,$E11*$F$4*H11/$R$11,($E11*$F$4*H11-$AM$11*PremisaCosto!$F$84)/($R$11-$AP$11*PremisaCosto!$F$84)))","v":1.0257284358363412},null,null,{"$f":"+U11*K11","v":13.662702765340065},null,{"$f":"+IF($AK$3=1,$W11*Energía!Z11*(1-$C11)*1000,AL11)","v":0},{"$f":"+SUM(AA12:AA14)","v":0},{"$f":"+SUM(AB12:AB14)","v":0},{"$f":"+SUM(AC12:AC14)","v":0},{"$f":"+SUMPRODUCT(Z11:AC11,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T11*$X11*12*(1-$C11),AM11)","v":337.59810524069019},{"$f":"+$X11*Clientes!U11*12*(1-$C11)","v":366.6545845012111},{"$f":"+$X11*Clientes!V11*12*(1-$C11)","v":372.40836642931254},{"$f":"+$X11*Clientes!W11*12*(1-$C11)","v":378.01901170865278},{"$f":"+SUMPRODUCT(AE11:AH11,PremisaCosto!$F$84:$I$84)","v":1230.8372907378553},null,{"$f":"+A11","v":"ATH"},null,337.59810524069019,null,null,{"$f":"+K11*Clientes!T11*12*(1-$C11)","v":352.16721775515202}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!H94","v":"Regular"},{"$f":"+IF(B12=0,0,VLOOKUP(B12,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":5.6850136349094382E-5},null,0,null,null,0,null,null,{"$f":"+$J12*Energía!Z12*(1-$C12)*1000","v":0},{"$f":"+$J12*Energía!AA12*(1-$C12)*1000","v":0},{"$f":"+$J12*Energía!AB12*(1-$C12)*1000","v":0},{"$f":"+$J12*Energía!AC12*(1-$C12)*1000","v":0},{"$f":"+SUMPRODUCT(M12:P12,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K12*Clientes!X12*12*(1-$C12)","v":0},null,{"$f":"IF(Q12=0,0,(IF($AK$3=1,$E12*$F$4*G12/$Q$11,($E12*$F$4*G12-$AL$11*PremisaCosto!$F$84)/($Q$11-$M$11*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R12=0,0,IF($AK$3=1,$E12*$F$4*H12/$R$11,($E12*$F$4*H12-$AM$11*PremisaCosto!$F$84)/($R$11-$AP$11*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J12*T12","v":0},0,null,{"$f":"+IF($AK$3=1,$W12*Energía!Z12*(1-$C12)*1000,AL12)","v":0},{"$f":"+$W12*Energía!AA12*(1-$C12)*1000","v":0},{"$f":"+$W12*Energía!AB12*(1-$C12)*1000","v":0},{"$f":"+$W12*Energía!AC12*(1-$C12)*1000","v":0},{"$f":"+SUMPRODUCT(Z12:AC12,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T12*$X12*12*(1-$C12),AM12)","v":0},{"$f":"+$X12*Clientes!U12*12*(1-$C12)","v":0},{"$f":"+$X12*Clientes!V12*12*(1-$C12)","v":0},{"$f":"+$X12*Clientes!W12*12*(1-$C12)","v":0},{"$f":"+SUMPRODUCT(AE12:AH12,PremisaCosto!$F$84:$I$84)","v":0},null,"ATH Punta",null,0,null,null,{"$f":"+K12*Clientes!T12*12*(1-$C12)","v":0}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H95","v":"Regular"},{"$f":"+IF(B13=0,0,VLOOKUP(B13,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":5.6850136349094382E-5},null,0,null,null,0,null,null,{"$f":"+$J13*Energía!Z13*(1-$C13)*1000","v":0},{"$f":"+$J13*Energía!AA13*(1-$C13)*1000","v":0},{"$f":"+$J13*Energía!AB13*(1-$C13)*1000","v":0},{"$f":"+$J13*Energía!AC13*(1-$C13)*1000","v":0},{"$f":"+SUMPRODUCT(M13:P13,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K13*Clientes!X13*12*(1-$C13)","v":0},null,{"$f":"IF(Q13=0,0,(IF($AK$3=1,$E13*$F$4*G13/$Q$11,($E13*$F$4*G13-$AL$11*PremisaCosto!$F$84)/($Q$11-$M$11*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R13=0,0,IF($AK$3=1,$E13*$F$4*H13/$R$11,($E13*$F$4*H13-$AM$11*PremisaCosto!$F$84)/($R$11-$AP$11*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J13*T13","v":0},{"$f":"+U13*K13","v":0},null,{"$f":"+IF($AK$3=1,$W13*Energía!Z13*(1-$C13)*1000,AL13)","v":0},{"$f":"+$W13*Energía!AA13*(1-$C13)*1000","v":0},{"$f":"+$W13*Energía!AB13*(1-$C13)*1000","v":0},{"$f":"+$W13*Energía!AC13*(1-$C13)*1000","v":0},{"$f":"+SUMPRODUCT(Z13:AC13,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T13*$X13*12*(1-$C13),AM13)","v":0},{"$f":"+$X13*Clientes!U13*12*(1-$C13)","v":0},{"$f":"+$X13*Clientes!V13*12*(1-$C13)","v":0},{"$f":"+$X13*Clientes!W13*12*(1-$C13)","v":0},{"$f":"+SUMPRODUCT(AE13:AH13,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+A13","v":"ATH Fuera de Punta Medio"},null,0,null,null,{"$f":"+K13*Clientes!T13*12*(1-$C13)","v":0}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H96","v":"Regular"},{"$f":"+IF(B14=0,0,VLOOKUP(B14,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":5.6850136349094382E-5},null,0,null,null,0,null,null,{"$f":"+$J14*Energía!Z14*(1-$C14)*1000","v":0},{"$f":"+$J14*Energía!AA14*(1-$C14)*1000","v":0},{"$f":"+$J14*Energía!AB14*(1-$C14)*1000","v":0},{"$f":"+$J14*Energía!AC14*(1-$C14)*1000","v":0},{"$f":"+SUMPRODUCT(M14:P14,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K14*Clientes!X14*12*(1-$C14)","v":0},null,{"$f":"IF(Q14=0,0,(IF($AK$3=1,$E14*$F$4*G14/$Q$11,($E14*$F$4*G14-$AL$11*PremisaCosto!$F$84)/($Q$11-$M$11*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R14=0,0,IF($AK$3=1,$E14*$F$4*H14/$R$11,($E14*$F$4*H14-$AM$11*PremisaCosto!$F$84)/($R$11-$AP$11*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W14*Energía!Z14*(1-$C14)*1000,AL14)","v":0},{"$f":"+$W14*Energía!AA14*(1-$C14)*1000","v":0},{"$f":"+$W14*Energía!AB14*(1-$C14)*1000","v":0},{"$f":"+$W14*Energía!AC14*(1-$C14)*1000","v":0},{"$f":"+SUMPRODUCT(Z14:AC14,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T14*$X14*12*(1-$C14),AM14)","v":0},{"$f":"+$X14*Clientes!U14*12*(1-$C14)","v":0},{"$f":"+$X14*Clientes!V14*12*(1-$C14)","v":0},{"$f":"+$X14*Clientes!W14*12*(1-$C14)","v":0},{"$f":"+SUMPRODUCT(AE14:AH14,PremisaCosto!$F$84:$I$84)","v":0},null,"ATH Fuera de Punta Bajo",null,0,null,null,{"$f":"+K14*Clientes!T14*12*(1-$C14)","v":0}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!H97","v":"Regular"},{"$f":"+IF(B15=0,0,VLOOKUP(B15,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.8425068174547192E-9,null,0,1,null,0,13.32,null,{"$f":"+$J15*Energía!Z15*(1-$C15)*1000","v":0},{"$f":"+$J15*Energía!AA15*(1-$C15)*1000","v":0},{"$f":"+$J15*Energía!AB15*(1-$C15)*1000","v":0},{"$f":"+$J15*Energía!AC15*(1-$C15)*1000","v":0},{"$f":"+SUMPRODUCT(M15:P15,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K15*Clientes!X15*12*(1-$C15)","v":6.1103477939864682E-2},null,{"$f":"IF(Q15=0,0,(IF($AK$3=1,$E15*$F$4*G15/$Q$15,($E15*$F$4*G15-$AL$15*PremisaCosto!$F$84)/($Q$15-$M$15*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R15=0,0,IF($AK$3=1,$E15*$F$4*H15/$R$15,($E15*$F$4*H15-$AM$15*PremisaCosto!$F$84)/($R$15-$AP$15*PremisaCosto!$F$84)))","v":1.0257284358363414},null,0,13.662702765340068,null,{"$f":"+IF($AK$3=1,$W15*Energía!Z15*(1-$C15)*1000,AL15)","v":0},{"$f":"+$W15*Energía!AA15*(1-$C15)*1000","v":0},{"$f":"+$W15*Energía!AB15*(1-$C15)*1000","v":0},{"$f":"+$W15*Energía!AC15*(1-$C15)*1000","v":0},{"$f":"+SUMPRODUCT(Z15:AC15,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T15*$X15*12*(1-$C15),AM15)","v":1.6879905262034513E-2},{"$f":"+$X15*Clientes!U15*12*(1-$C15)","v":1.8332729225060563E-2},{"$f":"+$X15*Clientes!V15*12*(1-$C15)","v":1.8620418321465639E-2},{"$f":"+$X15*Clientes!W15*12*(1-$C15)","v":1.8900950585432647E-2},{"$f":"+SUMPRODUCT(AE15:AH15,PremisaCosto!$F$84:$I$84)","v":6.1541864536892789E-2},null,"ATD",null,1.6879905262034513E-2,null,null,{"$f":"+K15*Clientes!T15*12*(1-$C15)","v":1.76083608877576E-2}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!H98","v":0},{"$f":"+IF(B16=0,0,VLOOKUP(B16,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.9795095444366066E-4,null,null,1,null,null,13.32,null,{"$f":"+SUM(M17:M19)","v":0},{"$f":"+SUM(N17:N19)","v":0},{"$f":"+SUM(O17:O19)","v":0},{"$f":"+SUM(P17:P19)","v":0},{"$f":"+SUM(Q17:Q19)","v":0},{"$f":"+K16*Clientes!X16*12*(1-$C16)","v":8554.4869115810561},null,{"$f":"IF(Q16=0,0,(IF($AK$3=1,$E16*$F$4*G16/$Q$16,($E16*$F$4*G16-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R16=0,0,IF($AK$3=1,$E16*$F$4*H16/$R$16,($E16*$F$4*H16-$AM$16*PremisaCosto!$F$84)/($R$16-$AP$16*PremisaCosto!$F$84)))","v":1.0257284358363412},null,0,13.662702765340065,null,{"$f":"+SUM(Z17:Z19)","v":0},{"$f":"+SUM(AA17:AA19)","v":0},{"$f":"+SUM(AB17:AB19)","v":0},{"$f":"+SUM(AC17:AC19)","v":0},{"$f":"+SUMPRODUCT(Z16:AC16,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T16*$X16*12*(1-$C16),AM16)","v":2363.1867366848314},{"$f":"+$X16*Clientes!U16*12*(1-$C16)","v":2566.5820915084778},{"$f":"+$X16*Clientes!V16*12*(1-$C16)","v":2606.8585650051887},{"$f":"+$X16*Clientes!W16*12*(1-$C16)","v":2646.1330819605696},{"$f":"+SUMPRODUCT(AE16:AH16,PremisaCosto!$F$84:$I$84)","v":8615.8610351649877},null,"MTH",null,2363.1867366848314,null,null,{"$f":"+K16*Clientes!T16*12*(1-$C16)","v":2465.1705242860644}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!H99","v":"Regular"},{"$f":"+IF(B17=0,0,VLOOKUP(B17,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":3.9795095444366066E-4},null,0,null,null,0,null,null,{"$f":"+$J17*Energía!Z17*(1-$C17)*1000","v":0},{"$f":"+$J17*Energía!AA17*(1-$C17)*1000","v":0},{"$f":"+$J17*Energía!AB17*(1-$C17)*1000","v":0},{"$f":"+$J17*Energía!AC17*(1-$C17)*1000","v":0},{"$f":"+SUMPRODUCT(M17:P17,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K17*Clientes!X17*12*(1-$C17)","v":0},null,{"$f":"IF(Q17=0,0,(IF($AK$3=1,$E17*$F$4*G17/$Q$16,($E17*$F$4*G17-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R17=0,0,IF($AK$3=1,$E17*$F$4*H17/$R$16,($E17*$F$4*H17-$AM$16*PremisaCosto!$F$84)/($R$16-$AP$16*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W17*Energía!Z17*(1-$C17)*1000,AL17)","v":0},{"$f":"+$W17*Energía!AA17*(1-$C17)*1000","v":0},{"$f":"+$W17*Energía!AB17*(1-$C17)*1000","v":0},{"$f":"+$W17*Energía!AC17*(1-$C17)*1000","v":0},{"$f":"+SUMPRODUCT(Z17:AC17,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T17*$X17*12*(1-$C17),AM17)","v":0},{"$f":"+$X17*Clientes!U17*12*(1-$C17)","v":0},{"$f":"+$X17*Clientes!V17*12*(1-$C17)","v":0},{"$f":"+$X17*Clientes!W17*12*(1-$C17)","v":0},{"$f":"+SUMPRODUCT(AE17:AH17,PremisaCosto!$F$84:$I$84)","v":0},null,"MTH Punta",null,0,null,null,{"$f":"+K17*Clientes!T17*12*(1-$C17)","v":0}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H100","v":"Regular"},{"$f":"+IF(B18=0,0,VLOOKUP(B18,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":3.9795095444366066E-4},null,0,null,null,0,null,null,{"$f":"+$J18*Energía!Z18*(1-$C18)*1000","v":0},{"$f":"+$J18*Energía!AA18*(1-$C18)*1000","v":0},{"$f":"+$J18*Energía!AB18*(1-$C18)*1000","v":0},{"$f":"+$J18*Energía!AC18*(1-$C18)*1000","v":0},{"$f":"+SUMPRODUCT(M18:P18,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K18*Clientes!X18*12*(1-$C18)","v":0},null,{"$f":"IF(Q18=0,0,(IF($AK$3=1,$E18*$F$4*G18/$Q$16,($E18*$F$4*G18-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R18=0,0,IF($AK$3=1,$E18*$F$4*H18/$R$16,($E18*$F$4*H18-$AM$16*PremisaCosto!$F$84)/($R$16-$AP$16*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J18*T18","v":0},{"$f":"+U18*K18","v":0},null,{"$f":"+IF($AK$3=1,$W18*Energía!Z18*(1-$C18)*1000,AL18)","v":0},{"$f":"+$W18*Energía!AA18*(1-$C18)*1000","v":0},{"$f":"+$W18*Energía!AB18*(1-$C18)*1000","v":0},{"$f":"+$W18*Energía!AC18*(1-$C18)*1000","v":0},{"$f":"+SUMPRODUCT(Z18:AC18,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T18*$X18*12*(1-$C18),AM18)","v":0},{"$f":"+$X18*Clientes!U18*12*(1-$C18)","v":0},{"$f":"+$X18*Clientes!V18*12*(1-$C18)","v":0},{"$f":"+$X18*Clientes!W18*12*(1-$C18)","v":0},{"$f":"+SUMPRODUCT(AE18:AH18,PremisaCosto!$F$84:$I$84)","v":0},null,"MTH Fuera de Punta Medio",null,0,null,null,{"$f":"+K18*Clientes!T18*12*(1-$C18)","v":0}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H101","v":"Regular"},{"$f":"+IF(B19=0,0,VLOOKUP(B19,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":3.9795095444366066E-4},null,0,null,null,0,null,null,{"$f":"+$J19*Energía!Z19*(1-$C19)*1000","v":0},{"$f":"+$J19*Energía!AA19*(1-$C19)*1000","v":0},{"$f":"+$J19*Energía!AB19*(1-$C19)*1000","v":0},{"$f":"+$J19*Energía!AC19*(1-$C19)*1000","v":0},{"$f":"+SUMPRODUCT(M19:P19,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K19*Clientes!X19*12*(1-$C19)","v":0},null,{"$f":"IF(Q19=0,0,(IF($AK$3=1,$E19*$F$4*G19/$Q$16,($E19*$F$4*G19-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R19=0,0,IF($AK$3=1,$E19*$F$4*H19/$R$16,($E19*$F$4*H19-$AM$16*PremisaCosto!$F$84)/($R$16-$AP$16*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W19*Energía!Z19*(1-$C19)*1000,AL19)","v":0},{"$f":"+$W19*Energía!AA19*(1-$C19)*1000","v":0},{"$f":"+$W19*Energía!AB19*(1-$C19)*1000","v":0},{"$f":"+$W19*Energía!AC19*(1-$C19)*1000","v":0},{"$f":"+SUMPRODUCT(Z19:AC19,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T19*$X19*12*(1-$C19),AM19)","v":0},{"$f":"+$X19*Clientes!U19*12*(1-$C19)","v":0},{"$f":"+$X19*Clientes!V19*12*(1-$C19)","v":0},{"$f":"+$X19*Clientes!W19*12*(1-$C19)","v":0},{"$f":"+SUMPRODUCT(AE19:AH19,PremisaCosto!$F$84:$I$84)","v":0},null,"MTH Fuera de Punta Bajo",null,0,null,null,{"$f":"+K19*Clientes!T19*12*(1-$C19)","v":0}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!H102","v":0},{"$f":"+IF(B20=0,0,VLOOKUP(B20,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.0340168187657207E-3,null,0,1,null,0,13.32,null,{"$f":"+SUM(M21,M32,M43,M54,M65)","v":0},0,0,0,0,151079.49522763604,null,{"$f":"IF(Q20=0,0,(IF($AK$3=1,$E20*$F$4*G20/$Q$20,($E20*$F$4*G20-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R20=0,0,IF($AK$3=1,$E20*$F$4*H20/$R$20,($E20*$F$4*H20-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":1.0265402600401794},null,0,13.673516263735189,null,{"$f":"+SUM(Z21,Z32,Z43,Z54,Z65)","v":0},{"$f":"+SUM(AA21,AA32,AA43,AA54,AA65)","v":0},0,0,{"$f":"+SUMPRODUCT(Z20:AC20,PremisaCosto!$F$84:$I$84)","v":0},41678.986385068922,45335.856884142006,46116.575700353154,46883.355881979936,{"$f":"+SUMPRODUCT(AE20:AH20,PremisaCosto!$F$84:$I$84)","v":152290.40351021124},null,"MTD",null,41678.986385068914,null,null,{"$f":"+SUM(AP21,AP32,AP43,AP54,AP65)","v":43442.741807391205}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H103","v":0},{"$f":"+IF(B21=0,0,VLOOKUP(B21,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":7.0340168187657207E-3},null,{"$f":"+G20","v":0},{"$f":"+H20","v":1},null,0,13.32,null,{"$f":"+SUM(M22:M31)","v":0},0,0,0,0,151079.49522763604,null,{"$f":"IF(Q21=0,0,(IF($AK$3=1,$E21*$F$4*G21/$Q$20,($E21*$F$4*G21-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R21=0,0,IF($AK$3=1,$E21*$F$4*H21/$R$20,($E21*$F$4*H21-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":1.0265402600401794},null,{"$f":"+W22","v":0},13.673516263735189,null,{"$f":"+SUM(Z22:Z31)","v":0},{"$f":"+SUM(AA22:AA31)","v":0},0,0,0,{"$f":"+SUM(AE22:AE31)","v":41678.986385068922},45335.856884142006,46116.575700353154,46883.355881979936,{"$f":"+SUM(AI22:AI31)","v":152290.40351021127},null,"MTD_1 (0-10,000)",null,41678.986385068914,null,null,{"$f":"+SUM(AP22:AP31)","v":43442.741807391205}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!H104","v":"Regular"},{"$f":"+IF(B22=0,0,VLOOKUP(B22,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E21","v":7.0340168187657207E-3},null,{"$f":"+G20","v":0},{"$f":"+H20","v":1},null,{"$f":"+J21","v":0},{"$f":"+K21","v":13.32},null,{"$f":"+$J22*Energía!Z22*(1-$C22)*1000","v":0},{"$f":"+$J22*Energía!AA22*(1-$C22)*1000","v":0},{"$f":"+$J22*Energía!AB22*(1-$C22)*1000","v":0},{"$f":"+$J22*Energía!AC22*(1-$C22)*1000","v":0},{"$f":"+SUMPRODUCT(M22:P22,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K22*Clientes!X22*12*(1-$C22)","v":145980.62522638205},null,{"$f":"IF(Q22=0,0,(IF($AK$3=1,$E22*$F$4*G22/$Q$20,($E22*$F$4*G22-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R22=0,0,IF($AK$3=1,$E22*$F$4*H22/$R$20,($E22*$F$4*H22-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":1.0265402600401794},null,0,13.673516263735189,null,{"$f":"+IF($AK$3=1,$W22*Energía!Z22*(1-$C22)*1000,AL22)","v":0},{"$f":"+$W22*Energía!AA22*(1-$C22)*1000","v":0},{"$f":"+$W22*Energía!AB22*(1-$C22)*1000","v":0},{"$f":"+$W22*Energía!AC22*(1-$C22)*1000","v":0},{"$f":"+SUMPRODUCT(Z22:AC22,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T22*$X22*12*(1-$C22),AM22)","v":40273.521165538499},{"$f":"+$X22*Clientes!U22*12*(1-$C22)","v":43806.373627162757},{"$f":"+$X22*Clientes!V22*12*(1-$C22)","v":44559.311938587198},{"$f":"+$X22*Clientes!W22*12*(1-$C22)","v":45298.703622024041},{"$f":"+SUMPRODUCT(AE22:AH22,PremisaCosto!$F$84:$I$84)","v":147149.87032898373},null,"MTD_1 Regular",null,40273.521165538499,null,null,{"$f":"+K22*Clientes!T22*12*(1-$C22)","v":41978.527610453115}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!H105","v":"Agro"},{"$f":"+IF(B23=0,0,VLOOKUP(B23,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,7.0340168187657207E-3,null,{"$f":"+G22","v":0},{"$f":"+H22","v":1},null,{"$f":"+J22","v":0},{"$f":"+K22","v":13.32},null,{"$f":"+$J23*Energía!Z23*(1-$C23)*1000","v":0},{"$f":"+$J23*Energía!AA23*(1-$C23)*1000","v":0},{"$f":"+$J23*Energía!AB23*(1-$C23)*1000","v":0},{"$f":"+$J23*Energía!AC23*(1-$C23)*1000","v":0},{"$f":"+SUMPRODUCT(M23:P23,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K23*Clientes!X23*12*(1-$C23)","v":4643.864323429716},null,{"$f":"IF(Q23=0,0,(IF($AK$3=1,$E23*$F$4*G23/$Q$20,($E23*$F$4*G23-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R23=0,0,IF($AK$3=1,$E23*$F$4*H23/$R$20,($E23*$F$4*H23-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":1.0265402600401794},null,0,13.673516263735189,null,{"$f":"+IF($AK$3=1,$W23*Energía!Z23*(1-$C23)*1000,AL23)","v":0},{"$f":"+$W23*Energía!AA23*(1-$C23)*1000","v":0},{"$f":"+$W23*Energía!AB23*(1-$C23)*1000","v":0},{"$f":"+$W23*Energía!AC23*(1-$C23)*1000","v":0},{"$f":"+SUMPRODUCT(Z23:AC23,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T23*$X23*12*(1-$C23),AM23)","v":1282.8727999146226},{"$f":"+$X23*Clientes!U23*12*(1-$C23)","v":1394.3901539643318},{"$f":"+$X23*Clientes!V23*12*(1-$C23)","v":1416.2718300915155},{"$f":"+$X23*Clientes!W23*12*(1-$C23)","v":1437.609156462441},{"$f":"+SUMPRODUCT(AE23:AH23,PremisaCosto!$F$84:$I$84)","v":4679.9092301262872},null,"MTD_1 Agro",null,1282.8727999146226,null,null,{"$f":"+K23*Clientes!T23*12*(1-$C23)","v":1338.2354274695776}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!H106","v":"Jub. 1"},{"$f":"+IF(B24=0,0,VLOOKUP(B24,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.0340168187657207E-3,null,0,1,null,0,13.32,null,{"$f":"+$J24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AC24*(1-$C24)*1000","v":0},{"$f":"+SUMPRODUCT(M24:P24,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K24*Clientes!X24*12*(1-$C24)","v":0},null,{"$f":"IF(Q24=0,0,(IF($AK$3=1,$E24*$F$4*G24/$Q$20,($E24*$F$4*G24-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R24=0,0,IF($AK$3=1,$E24*$F$4*H24/$R$20,($E24*$F$4*H24-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W24*Energía!Z24*(1-$C24)*1000,AL24)","v":0},{"$f":"+$W24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AC24*(1-$C24)*1000","v":0},{"$f":"+SUMPRODUCT(Z24:AC24,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T24*$X24*12*(1-$C24),AM24)","v":0},{"$f":"+$X24*Clientes!U24*12*(1-$C24)","v":0},{"$f":"+$X24*Clientes!V24*12*(1-$C24)","v":0},{"$f":"+$X24*Clientes!W24*12*(1-$C24)","v":0},{"$f":"+SUMPRODUCT(AE24:AH24,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 Jub. 1",null,0,null,null,{"$f":"+K24*Clientes!T24*12*(1-$C24)","v":0}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!H107","v":"Jub. 2"},{"$f":"+IF(B25=0,0,VLOOKUP(B25,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.0340168187657207E-3,null,0,1,null,0,13.32,null,{"$f":"+$J25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+SUMPRODUCT(M25:P25,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K25*Clientes!X25*12*(1-$C25)","v":455.00567782429999},null,{"$f":"IF(Q25=0,0,(IF($AK$3=1,$E25*$F$4*G25/$Q$20,($E25*$F$4*G25-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R25=0,0,IF($AK$3=1,$E25*$F$4*H25/$R$20,($E25*$F$4*H25-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":1.0265402600401794},null,0,13.673516263735189,null,{"$f":"+IF($AK$3=1,$W25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000,AL25)","v":0},{"$f":"+$W25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$W25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$W25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+SUMPRODUCT(Z25:AC25,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T25*$X25*12*(1-$C25),AM25)","v":122.59241961579833},{"$f":"+$X25*Clientes!U25*12*(1-$C25)","v":135.09310301491291},{"$f":"+$X25*Clientes!V25*12*(1-$C25)","v":140.99193167444463},{"$f":"+$X25*Clientes!W25*12*(1-$C25)","v":147.04310349345468},{"$f":"+SUMPRODUCT(AE25:AH25,PremisaCosto!$F$84:$I$84)","v":460.62395110122884},null,"MTD_1 Jub. 2",null,122.59241961579833,null,null,{"$f":"+K25*Clientes!T25*12*(1-$C25)","v":125.97876946851557}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!H108","v":"Político"},{"$f":"+IF(B26=0,0,VLOOKUP(B26,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,7.0340168187657207E-3,null,0,1,null,0,13.32,null,{"$f":"+$J26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AC26*(1-$C26)*1000","v":0},{"$f":"+SUMPRODUCT(M26:P26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K26*Clientes!X26*12*(1-$C26)","v":0},null,{"$f":"IF(Q26=0,0,(IF($AK$3=1,$E26*$F$4*G26/$Q$20,($E26*$F$4*G26-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R26=0,0,IF($AK$3=1,$E26*$F$4*H26/$R$20,($E26*$F$4*H26-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W26*Energía!Z26*(1-$C26)*1000,AL26)","v":0},{"$f":"+$W26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AC26*(1-$C26)*1000","v":0},{"$f":"+SUMPRODUCT(Z26:AC26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T26*$X26*12*(1-$C26),AM26)","v":0},{"$f":"+$X26*Clientes!U26*12*(1-$C26)","v":0},{"$f":"+$X26*Clientes!V26*12*(1-$C26)","v":0},{"$f":"+$X26*Clientes!W26*12*(1-$C26)","v":0},{"$f":"+SUMPRODUCT(AE26:AH26,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 Político",null,0,null,null,{"$f":"+K26*Clientes!T26*12*(1-$C26)","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!H109","v":"x1"},{"$f":"+IF(B27=0,0,VLOOKUP(B27,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.0340168187657207E-3,null,0,1,null,0,13.32,null,{"$f":"+$J27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AC27*(1-$C27)*1000","v":0},{"$f":"+SUMPRODUCT(M27:P27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K27*Clientes!X27*12*(1-$C27)","v":0},null,{"$f":"IF(Q27=0,0,(IF($AK$3=1,$E27*$F$4*G27/$Q$20,($E27*$F$4*G27-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R27=0,0,IF($AK$3=1,$E27*$F$4*H27/$R$20,($E27*$F$4*H27-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W27*Energía!Z27*(1-$C27)*1000,AL27)","v":0},{"$f":"+$W27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AC27*(1-$C27)*1000","v":0},{"$f":"+SUMPRODUCT(Z27:AC27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T27*$X27*12*(1-$C27),AM27)","v":0},{"$f":"+$X27*Clientes!U27*12*(1-$C27)","v":0},{"$f":"+$X27*Clientes!V27*12*(1-$C27)","v":0},{"$f":"+$X27*Clientes!W27*12*(1-$C27)","v":0},{"$f":"+SUMPRODUCT(AE27:AH27,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 x1",null,0,null,null,{"$f":"+K27*Clientes!T27*12*(1-$C27)","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!H110","v":"x2"},{"$f":"+IF(B28=0,0,VLOOKUP(B28,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.0340168187657207E-3,null,0,1,null,0,13.32,null,{"$f":"+$J28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+SUMPRODUCT(M28:P28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K28*Clientes!X28*12*(1-$C28)","v":0},null,{"$f":"IF(Q28=0,0,(IF($AK$3=1,$E28*$F$4*G28/$Q$20,($E28*$F$4*G28-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R28=0,0,IF($AK$3=1,$E28*$F$4*H28/$R$20,($E28*$F$4*H28-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000,AL28)","v":0},{"$f":"+$W28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+SUMPRODUCT(Z28:AC28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T28*$X28*12*(1-$C28),AM28)","v":0},{"$f":"+$X28*Clientes!U28*12*(1-$C28)","v":0},{"$f":"+$X28*Clientes!V28*12*(1-$C28)","v":0},{"$f":"+$X28*Clientes!W28*12*(1-$C28)","v":0},{"$f":"+SUMPRODUCT(AE28:AH28,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 x2",null,0,null,null,{"$f":"+K28*Clientes!T28*12*(1-$C28)","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!H111","v":"Discap."},{"$f":"+IF(B29=0,0,VLOOKUP(B29,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.0340168187657207E-3,null,0,1,null,0,13.32,null,{"$f":"+$J29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AC29*(1-$C29)*1000","v":0},{"$f":"+SUMPRODUCT(M29:P29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K29*Clientes!X29*12*(1-$C29)","v":0},null,{"$f":"IF(Q29=0,0,(IF($AK$3=1,$E29*$F$4*G29/$Q$20,($E29*$F$4*G29-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R29=0,0,IF($AK$3=1,$E29*$F$4*H29/$R$20,($E29*$F$4*H29-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W29*Energía!Z29*(1-$C29)*1000,AL29)","v":0},{"$f":"+$W29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AC29*(1-$C29)*1000","v":0},{"$f":"+SUMPRODUCT(Z29:AC29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T29*$X29*12*(1-$C29),AM29)","v":0},{"$f":"+$X29*Clientes!U29*12*(1-$C29)","v":0},{"$f":"+$X29*Clientes!V29*12*(1-$C29)","v":0},{"$f":"+$X29*Clientes!W29*12*(1-$C29)","v":0},{"$f":"+SUMPRODUCT(AE29:AH29,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 Discap.",null,0,null,null,{"$f":"+K29*Clientes!T29*12*(1-$C29)","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H112","v":"Discapacitados 601-más"},{"$f":"+IF(B30=0,0,VLOOKUP(B30,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.0340168187657207E-3,null,0,1,null,0,13.32,null,{"$f":"+$J30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+SUMPRODUCT(M30:P30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K30*Clientes!X30*12*(1-$C30)","v":0},null,{"$f":"IF(Q30=0,0,(IF($AK$3=1,$E30*$F$4*G30/$Q$20,($E30*$F$4*G30-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R30=0,0,IF($AK$3=1,$E30*$F$4*H30/$R$20,($E30*$F$4*H30-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000,AL30)","v":0},{"$f":"+$W30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+SUMPRODUCT(Z30:AC30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T30*$X30*12*(1-$C30),AM30)","v":0},{"$f":"+$X30*Clientes!U30*12*(1-$C30)","v":0},{"$f":"+$X30*Clientes!V30*12*(1-$C30)","v":0},{"$f":"+$X30*Clientes!W30*12*(1-$C30)","v":0},{"$f":"+SUMPRODUCT(AE30:AH30,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 Discapacitados 601-más",null,0,null,null,{"$f":"+K30*Clientes!T30*12*(1-$C30)","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H113","v":"Cruz Roja"},{"$f":"+IF(B31=0,0,VLOOKUP(B31,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,7.0340168187657207E-3,null,0,1,null,0,13.32,null,{"$f":"+$J31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AC31*(1-$C31)*1000","v":0},{"$f":"+SUMPRODUCT(M31:P31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K31*Clientes!X31*12*(1-$C31)","v":0},null,{"$f":"IF(Q31=0,0,(IF($AK$3=1,$E31*$F$4*G31/$Q$20,($E31*$F$4*G31-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R31=0,0,IF($AK$3=1,$E31*$F$4*H31/$R$20,($E31*$F$4*H31-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W31*Energía!Z31*(1-$C31)*1000,AL31)","v":0},{"$f":"+$W31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AC31*(1-$C31)*1000","v":0},{"$f":"+SUMPRODUCT(Z31:AC31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T31*$X31*12*(1-$C31),AM31)","v":0},{"$f":"+$X31*Clientes!U31*12*(1-$C31)","v":0},{"$f":"+$X31*Clientes!V31*12*(1-$C31)","v":0},{"$f":"+$X31*Clientes!W31*12*(1-$C31)","v":0},{"$f":"+SUMPRODUCT(AE31:AH31,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 Cruz Roja",null,0,null,null,{"$f":"+K31*Clientes!T31*12*(1-$C31)","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H114","v":0},{"$f":"+IF(B32=0,0,VLOOKUP(B32,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.0340168187657207E-3,null,0,1,null,0,{"$f":"+K31","v":13.32},null,{"$f":"+SUM(M33:M42)","v":0},0,0,0,0,0,null,{"$f":"IF(Q32=0,0,(IF($AK$3=1,$E32*$F$4*G32/$Q$20,($E32*$F$4*G32-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R32=0,0,IF($AK$3=1,$E32*$F$4*H32/$R$20,($E32*$F$4*H32-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,{"$f":"+W33","v":0},0,null,{"$f":"+SUM(Z33:Z42)","v":0},{"$f":"+SUM(AA33:AA42)","v":0},0,0,0,{"$f":"+SUM(AE33:AE42)","v":0},0,0,0,{"$f":"+SUM(AI33:AI42)","v":0},null,"MTD_2 (10,001-30,000)",null,0,null,null,{"$f":"+SUM(AP33:AP42)","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!H115","v":"Regular"},{"$f":"+IF(B33=0,0,VLOOKUP(B33,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.0340168187657207E-3,null,0,1,null,{"$f":"+J32","v":0},{"$f":"+K32","v":13.32},null,{"$f":"+($J33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$J22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$J22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$J22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$J22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+SUMPRODUCT(M33:P33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K33*Clientes!X33*12*(1-$C33)","v":0},null,{"$f":"IF(Q33=0,0,(IF($AK$3=1,$E33*$F$4*G33/$Q$20,($E33*$F$4*G33-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R33=0,0,IF($AK$3=1,$E33*$F$4*H33/$R$20,($E33*$F$4*H33-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$W22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$W22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$W22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$W22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+SUMPRODUCT(Z33:AC33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T33*$X33*12*(1-$C33),AM33)","v":0},{"$f":"+$X33*Clientes!U33*12*(1-$C33)","v":0},{"$f":"+$X33*Clientes!V33*12*(1-$C33)","v":0},{"$f":"+$X33*Clientes!W33*12*(1-$C33)","v":0},{"$f":"+SUMPRODUCT(AE33:AH33,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Regular",null,0,null,null,{"$f":"+K33*Clientes!T33*12*(1-$C33)","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!H116","v":"Agro"},{"$f":"+IF(B34=0,0,VLOOKUP(B34,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,7.0340168187657207E-3,null,0,1,null,{"$f":"+J33","v":0},{"$f":"+K33","v":13.32},null,{"$f":"+($J34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$J23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$J23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$J23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$J23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+SUMPRODUCT(M34:P34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K34*Clientes!X34*12*(1-$C34)","v":0},null,{"$f":"IF(Q34=0,0,(IF($AK$3=1,$E34*$F$4*G34/$Q$20,($E34*$F$4*G34-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R34=0,0,IF($AK$3=1,$E34*$F$4*H34/$R$20,($E34*$F$4*H34-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$W23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$W23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$W23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$W23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+SUMPRODUCT(Z34:AC34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T34*$X34*12*(1-$C34),AM34)","v":0},{"$f":"+$X34*Clientes!U34*12*(1-$C34)","v":0},{"$f":"+$X34*Clientes!V34*12*(1-$C34)","v":0},{"$f":"+$X34*Clientes!W34*12*(1-$C34)","v":0},{"$f":"+SUMPRODUCT(AE34:AH34,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Agro",null,0,null,null,{"$f":"+K34*Clientes!T34*12*(1-$C34)","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!H117","v":"Jub. 1"},{"$f":"+IF(B35=0,0,VLOOKUP(B35,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.0340168187657207E-3,null,0,1,null,0,13.32,null,{"$f":"+($J35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$J24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$J24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$J24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$J24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+SUMPRODUCT(M35:P35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K35*Clientes!X35*12*(1-$C35)","v":0},null,{"$f":"IF(Q35=0,0,(IF($AK$3=1,$E35*$F$4*G35/$Q$20,($E35*$F$4*G35-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R35=0,0,IF($AK$3=1,$E35*$F$4*H35/$R$20,($E35*$F$4*H35-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$W24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$W24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$W24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$W24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+SUMPRODUCT(Z35:AC35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T35*$X35*12*(1-$C35),AM35)","v":0},{"$f":"+$X35*Clientes!U35*12*(1-$C35)","v":0},{"$f":"+$X35*Clientes!V35*12*(1-$C35)","v":0},{"$f":"+$X35*Clientes!W35*12*(1-$C35)","v":0},{"$f":"+SUMPRODUCT(AE35:AH35,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Jub. 1",null,0,null,null,{"$f":"+K35*Clientes!T35*12*(1-$C35)","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!H118","v":"Jub. 2"},{"$f":"+IF(B36=0,0,VLOOKUP(B36,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.0340168187657207E-3,null,0,1,null,0,13.32,null,{"$f":"+($J36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$J25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$J25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$J25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$J25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+SUMPRODUCT(M36:P36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K36*Clientes!X36*12*(1-$C36)","v":0},null,{"$f":"IF(Q36=0,0,(IF($AK$3=1,$E36*$F$4*G36/$Q$20,($E36*$F$4*G36-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R36=0,0,IF($AK$3=1,$E36*$F$4*H36/$R$20,($E36*$F$4*H36-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$W25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$W25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$W25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$W25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+SUMPRODUCT(Z36:AC36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T36*$X36*12*(1-$C36),AM36)","v":0},{"$f":"+$X36*Clientes!U36*12*(1-$C36)","v":0},{"$f":"+$X36*Clientes!V36*12*(1-$C36)","v":0},{"$f":"+$X36*Clientes!W36*12*(1-$C36)","v":0},{"$f":"+SUMPRODUCT(AE36:AH36,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Jub. 2",null,0,null,null,{"$f":"+K36*Clientes!T36*12*(1-$C36)","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!H119","v":"Político"},{"$f":"+IF(B37=0,0,VLOOKUP(B37,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,7.0340168187657207E-3,null,0,1,null,0,13.32,null,{"$f":"+($J37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$J26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$J26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$J26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$J26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+SUMPRODUCT(M37:P37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K37*Clientes!X37*12*(1-$C37)","v":0},null,{"$f":"IF(Q37=0,0,(IF($AK$3=1,$E37*$F$4*G37/$Q$20,($E37*$F$4*G37-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R37=0,0,IF($AK$3=1,$E37*$F$4*H37/$R$20,($E37*$F$4*H37-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$W26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$W26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$W26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$W26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+SUMPRODUCT(Z37:AC37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T37*$X37*12*(1-$C37),AM37)","v":0},{"$f":"+$X37*Clientes!U37*12*(1-$C37)","v":0},{"$f":"+$X37*Clientes!V37*12*(1-$C37)","v":0},{"$f":"+$X37*Clientes!W37*12*(1-$C37)","v":0},{"$f":"+SUMPRODUCT(AE37:AH37,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Político",null,0,null,null,{"$f":"+K37*Clientes!T37*12*(1-$C37)","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!H120","v":"x1"},{"$f":"+IF(B38=0,0,VLOOKUP(B38,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.0340168187657207E-3,null,0,1,null,0,13.32,null,{"$f":"+($J38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$J27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$J27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$J27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$J27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+SUMPRODUCT(M38:P38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K38*Clientes!X38*12*(1-$C38)","v":0},null,{"$f":"IF(Q38=0,0,(IF($AK$3=1,$E38*$F$4*G38/$Q$20,($E38*$F$4*G38-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R38=0,0,IF($AK$3=1,$E38*$F$4*H38/$R$20,($E38*$F$4*H38-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$W27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$W27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$W27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$W27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+SUMPRODUCT(Z38:AC38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T38*$X38*12*(1-$C38),AM38)","v":0},{"$f":"+$X38*Clientes!U38*12*(1-$C38)","v":0},{"$f":"+$X38*Clientes!V38*12*(1-$C38)","v":0},{"$f":"+$X38*Clientes!W38*12*(1-$C38)","v":0},{"$f":"+SUMPRODUCT(AE38:AH38,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 x1",null,0,null,null,{"$f":"+K38*Clientes!T38*12*(1-$C38)","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!H121","v":"x2"},{"$f":"+IF(B39=0,0,VLOOKUP(B39,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.0340168187657207E-3,null,0,{"$f":"+H38","v":1},null,0,13.32,null,{"$f":"+($J39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$J28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$J28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$J28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$J28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+SUMPRODUCT(M39:P39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K39*Clientes!X39*12*(1-$C39)","v":0},null,{"$f":"IF(Q39=0,0,(IF($AK$3=1,$E39*$F$4*G39/$Q$20,($E39*$F$4*G39-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R39=0,0,IF($AK$3=1,$E39*$F$4*H39/$R$20,($E39*$F$4*H39-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$W28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$W28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$W28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$W28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+SUMPRODUCT(Z39:AC39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T39*$X39*12*(1-$C39),AM39)","v":0},{"$f":"+$X39*Clientes!U39*12*(1-$C39)","v":0},{"$f":"+$X39*Clientes!V39*12*(1-$C39)","v":0},{"$f":"+$X39*Clientes!W39*12*(1-$C39)","v":0},{"$f":"+SUMPRODUCT(AE39:AH39,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 x2",null,0,null,null,{"$f":"+K39*Clientes!T39*12*(1-$C39)","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!H122","v":"Discap."},{"$f":"+IF(B40=0,0,VLOOKUP(B40,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.0340168187657207E-3,null,0,1,null,0,13.32,null,{"$f":"+($J40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$J29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$J29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$J29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$J29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+SUMPRODUCT(M40:P40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K40*Clientes!X40*12*(1-$C40)","v":0},null,{"$f":"IF(Q40=0,0,(IF($AK$3=1,$E40*$F$4*G40/$Q$20,($E40*$F$4*G40-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R40=0,0,IF($AK$3=1,$E40*$F$4*H40/$R$20,($E40*$F$4*H40-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$W29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$W29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$W29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$W29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+SUMPRODUCT(Z40:AC40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T40*$X40*12*(1-$C40),AM40)","v":0},{"$f":"+$X40*Clientes!U40*12*(1-$C40)","v":0},{"$f":"+$X40*Clientes!V40*12*(1-$C40)","v":0},{"$f":"+$X40*Clientes!W40*12*(1-$C40)","v":0},{"$f":"+SUMPRODUCT(AE40:AH40,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Discap.",null,0,null,null,{"$f":"+K40*Clientes!T40*12*(1-$C40)","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H123","v":"Discapacitados 601-más"},{"$f":"+IF(B41=0,0,VLOOKUP(B41,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.0340168187657207E-3,null,0,1,null,0,13.32,null,{"$f":"+($J41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$J30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$J30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$J30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$J30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+SUMPRODUCT(M41:P41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K41*Clientes!X41*12*(1-$C41)","v":0},null,{"$f":"IF(Q41=0,0,(IF($AK$3=1,$E41*$F$4*G41/$Q$20,($E41*$F$4*G41-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R41=0,0,IF($AK$3=1,$E41*$F$4*H41/$R$20,($E41*$F$4*H41-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$W30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$W30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$W30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$W30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+SUMPRODUCT(Z41:AC41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T41*$X41*12*(1-$C41),AM41)","v":0},{"$f":"+$X41*Clientes!U41*12*(1-$C41)","v":0},{"$f":"+$X41*Clientes!V41*12*(1-$C41)","v":0},{"$f":"+$X41*Clientes!W41*12*(1-$C41)","v":0},{"$f":"+SUMPRODUCT(AE41:AH41,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Discapacitados 601-más",null,0,null,null,{"$f":"+K41*Clientes!T41*12*(1-$C41)","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H124","v":"Cruz Roja"},{"$f":"+IF(B42=0,0,VLOOKUP(B42,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,7.0340168187657207E-3,null,0,1,null,0,13.32,null,{"$f":"+($J42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$J31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$J31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$J31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$J31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+SUMPRODUCT(M42:P42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K42*Clientes!X42*12*(1-$C42)","v":0},null,{"$f":"IF(Q42=0,0,(IF($AK$3=1,$E42*$F$4*G42/$Q$20,($E42*$F$4*G42-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R42=0,0,IF($AK$3=1,$E42*$F$4*H42/$R$20,($E42*$F$4*H42-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$W31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$W31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$W31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$W31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+SUMPRODUCT(Z42:AC42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T42*$X42*12*(1-$C42),AM42)","v":0},{"$f":"+$X42*Clientes!U42*12*(1-$C42)","v":0},{"$f":"+$X42*Clientes!V42*12*(1-$C42)","v":0},{"$f":"+$X42*Clientes!W42*12*(1-$C42)","v":0},{"$f":"+SUMPRODUCT(AE42:AH42,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Cruz Roja",null,0,null,null,{"$f":"+K42*Clientes!T42*12*(1-$C42)","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H125","v":0},{"$f":"+IF(B43=0,0,VLOOKUP(B43,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.0340168187657207E-3,null,0,1,null,0,{"$f":"+K42","v":13.32},null,{"$f":"+SUM(M44:M53)","v":0},0,0,0,0,0,null,{"$f":"IF(Q43=0,0,(IF($AK$3=1,$E43*$F$4*G43/$Q$20,($E43*$F$4*G43-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R43=0,0,IF($AK$3=1,$E43*$F$4*H43/$R$20,($E43*$F$4*H43-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z44:Z53)","v":0},{"$f":"+SUM(AA44:AA53)","v":0},0,0,0,{"$f":"+SUM(AE44:AE53)","v":0},0,0,0,{"$f":"+SUM(AI44:AI53)","v":0},null,"MTD_3 (30,001-50,000)",null,0,null,null,{"$f":"+SUM(AP44:AP53)","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!H126","v":"Regular"},{"$f":"+IF(B44=0,0,VLOOKUP(B44,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.0340168187657207E-3,null,0,1,null,{"$f":"+J43","v":0},{"$f":"+K43","v":13.32},null,{"$f":"+($J44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$J22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$J22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$J22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$J22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+SUMPRODUCT(M44:P44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K44*Clientes!X44*12*(1-$C44)","v":0},null,{"$f":"IF(Q44=0,0,(IF($AK$3=1,$E44*$F$4*G44/$Q$20,($E44*$F$4*G44-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R44=0,0,IF($AK$3=1,$E44*$F$4*H44/$R$20,($E44*$F$4*H44-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$W22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$W22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$W22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$W22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+SUMPRODUCT(Z44:AC44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T44*$X44*12*(1-$C44),AM44)","v":0},{"$f":"+$X44*Clientes!U44*12*(1-$C44)","v":0},{"$f":"+$X44*Clientes!V44*12*(1-$C44)","v":0},{"$f":"+$X44*Clientes!W44*12*(1-$C44)","v":0},{"$f":"+SUMPRODUCT(AE44:AH44,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Regular",null,0,null,null,{"$f":"+K44*Clientes!T44*12*(1-$C44)","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!H127","v":"Agro"},{"$f":"+IF(B45=0,0,VLOOKUP(B45,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,7.0340168187657207E-3,null,0,1,null,{"$f":"+J44","v":0},{"$f":"+K44","v":13.32},null,{"$f":"+($J45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$J23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$J23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$J23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$J23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+SUMPRODUCT(M45:P45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K45*Clientes!X45*12*(1-$C45)","v":0},null,{"$f":"IF(Q45=0,0,(IF($AK$3=1,$E45*$F$4*G45/$Q$20,($E45*$F$4*G45-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R45=0,0,IF($AK$3=1,$E45*$F$4*H45/$R$20,($E45*$F$4*H45-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$W23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$W23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$W23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$W23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+SUMPRODUCT(Z45:AC45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T45*$X45*12*(1-$C45),AM45)","v":0},{"$f":"+$X45*Clientes!U45*12*(1-$C45)","v":0},{"$f":"+$X45*Clientes!V45*12*(1-$C45)","v":0},{"$f":"+$X45*Clientes!W45*12*(1-$C45)","v":0},{"$f":"+SUMPRODUCT(AE45:AH45,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Agro",null,0,null,null,{"$f":"+K45*Clientes!T45*12*(1-$C45)","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!H128","v":"Jub. 1"},{"$f":"+IF(B46=0,0,VLOOKUP(B46,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.0340168187657207E-3,null,0,1,null,0,13.32,null,{"$f":"+($J46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$J24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$J24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$J24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$J24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+SUMPRODUCT(M46:P46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K46*Clientes!X46*12*(1-$C46)","v":0},null,{"$f":"IF(Q46=0,0,(IF($AK$3=1,$E46*$F$4*G46/$Q$20,($E46*$F$4*G46-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R46=0,0,IF($AK$3=1,$E46*$F$4*H46/$R$20,($E46*$F$4*H46-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$W24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$W24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$W24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$W24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+SUMPRODUCT(Z46:AC46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T46*$X46*12*(1-$C46),AM46)","v":0},{"$f":"+$X46*Clientes!U46*12*(1-$C46)","v":0},{"$f":"+$X46*Clientes!V46*12*(1-$C46)","v":0},{"$f":"+$X46*Clientes!W46*12*(1-$C46)","v":0},{"$f":"+SUMPRODUCT(AE46:AH46,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Jub. 1",null,0,null,null,{"$f":"+K46*Clientes!T46*12*(1-$C46)","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!H129","v":"Jub. 2"},{"$f":"+IF(B47=0,0,VLOOKUP(B47,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.0340168187657207E-3,null,0,1,null,0,13.32,null,{"$f":"+($J47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$J25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$J25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$J25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$J25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+SUMPRODUCT(M47:P47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K47*Clientes!X47*12*(1-$C47)","v":0},null,{"$f":"IF(Q47=0,0,(IF($AK$3=1,$E47*$F$4*G47/$Q$20,($E47*$F$4*G47-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R47=0,0,IF($AK$3=1,$E47*$F$4*H47/$R$20,($E47*$F$4*H47-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$W25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$W25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$W25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$W25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+SUMPRODUCT(Z47:AC47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T47*$X47*12*(1-$C47),AM47)","v":0},{"$f":"+$X47*Clientes!U47*12*(1-$C47)","v":0},{"$f":"+$X47*Clientes!V47*12*(1-$C47)","v":0},{"$f":"+$X47*Clientes!W47*12*(1-$C47)","v":0},{"$f":"+SUMPRODUCT(AE47:AH47,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Jub. 2",null,0,null,null,{"$f":"+K47*Clientes!T47*12*(1-$C47)","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!H130","v":"Político"},{"$f":"+IF(B48=0,0,VLOOKUP(B48,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,7.0340168187657207E-3,null,0,1,null,0,13.32,null,{"$f":"+($J48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$J26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$J26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$J26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$J26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+SUMPRODUCT(M48:P48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K48*Clientes!X48*12*(1-$C48)","v":0},null,{"$f":"IF(Q48=0,0,(IF($AK$3=1,$E48*$F$4*G48/$Q$20,($E48*$F$4*G48-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R48=0,0,IF($AK$3=1,$E48*$F$4*H48/$R$20,($E48*$F$4*H48-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$W26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$W26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$W26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$W26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+SUMPRODUCT(Z48:AC48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T48*$X48*12*(1-$C48),AM48)","v":0},{"$f":"+$X48*Clientes!U48*12*(1-$C48)","v":0},{"$f":"+$X48*Clientes!V48*12*(1-$C48)","v":0},{"$f":"+$X48*Clientes!W48*12*(1-$C48)","v":0},{"$f":"+SUMPRODUCT(AE48:AH48,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Político",null,0,null,null,{"$f":"+K48*Clientes!T48*12*(1-$C48)","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!H131","v":"x1"},{"$f":"+IF(B49=0,0,VLOOKUP(B49,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.0340168187657207E-3,null,0,1,null,0,13.32,null,{"$f":"+($J49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$J27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$J27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$J27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$J27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+SUMPRODUCT(M49:P49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K49*Clientes!X49*12*(1-$C49)","v":0},null,{"$f":"IF(Q49=0,0,(IF($AK$3=1,$E49*$F$4*G49/$Q$20,($E49*$F$4*G49-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R49=0,0,IF($AK$3=1,$E49*$F$4*H49/$R$20,($E49*$F$4*H49-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$W27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$W27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$W27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$W27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+SUMPRODUCT(Z49:AC49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T49*$X49*12*(1-$C49),AM49)","v":0},{"$f":"+$X49*Clientes!U49*12*(1-$C49)","v":0},{"$f":"+$X49*Clientes!V49*12*(1-$C49)","v":0},{"$f":"+$X49*Clientes!W49*12*(1-$C49)","v":0},{"$f":"+SUMPRODUCT(AE49:AH49,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 x1",null,0,null,null,{"$f":"+K49*Clientes!T49*12*(1-$C49)","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!H132","v":"x2"},{"$f":"+IF(B50=0,0,VLOOKUP(B50,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.0340168187657207E-3,null,0,1,null,0,13.32,null,{"$f":"+($J50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$J28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$J28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$J28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$J28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+SUMPRODUCT(M50:P50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K50*Clientes!X50*12*(1-$C50)","v":0},null,{"$f":"IF(Q50=0,0,(IF($AK$3=1,$E50*$F$4*G50/$Q$20,($E50*$F$4*G50-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R50=0,0,IF($AK$3=1,$E50*$F$4*H50/$R$20,($E50*$F$4*H50-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$W28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$W28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$W28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$W28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+SUMPRODUCT(Z50:AC50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T50*$X50*12*(1-$C50),AM50)","v":0},{"$f":"+$X50*Clientes!U50*12*(1-$C50)","v":0},{"$f":"+$X50*Clientes!V50*12*(1-$C50)","v":0},{"$f":"+$X50*Clientes!W50*12*(1-$C50)","v":0},{"$f":"+SUMPRODUCT(AE50:AH50,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 x2",null,0,null,null,{"$f":"+K50*Clientes!T50*12*(1-$C50)","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!H133","v":"Discap."},{"$f":"+IF(B51=0,0,VLOOKUP(B51,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.0340168187657207E-3,null,0,1,null,0,13.32,null,{"$f":"+($J51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$J29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$J29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$J29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$J29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+SUMPRODUCT(M51:P51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K51*Clientes!X51*12*(1-$C51)","v":0},null,{"$f":"IF(Q51=0,0,(IF($AK$3=1,$E51*$F$4*G51/$Q$20,($E51*$F$4*G51-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R51=0,0,IF($AK$3=1,$E51*$F$4*H51/$R$20,($E51*$F$4*H51-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$W29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$W29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$W29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$W29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+SUMPRODUCT(Z51:AC51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T51*$X51*12*(1-$C51),AM51)","v":0},{"$f":"+$X51*Clientes!U51*12*(1-$C51)","v":0},{"$f":"+$X51*Clientes!V51*12*(1-$C51)","v":0},{"$f":"+$X51*Clientes!W51*12*(1-$C51)","v":0},{"$f":"+SUMPRODUCT(AE51:AH51,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Discap.",null,0,null,null,{"$f":"+K51*Clientes!T51*12*(1-$C51)","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H134","v":"Discapacitados 601-más"},{"$f":"+IF(B52=0,0,VLOOKUP(B52,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.0340168187657207E-3,null,0,1,null,0,13.32,null,{"$f":"+($J52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$J30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$J30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$J30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$J30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+SUMPRODUCT(M52:P52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K52*Clientes!X52*12*(1-$C52)","v":0},null,{"$f":"IF(Q52=0,0,(IF($AK$3=1,$E52*$F$4*G52/$Q$20,($E52*$F$4*G52-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R52=0,0,IF($AK$3=1,$E52*$F$4*H52/$R$20,($E52*$F$4*H52-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$W30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$W30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$W30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$W30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+SUMPRODUCT(Z52:AC52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T52*$X52*12*(1-$C52),AM52)","v":0},{"$f":"+$X52*Clientes!U52*12*(1-$C52)","v":0},{"$f":"+$X52*Clientes!V52*12*(1-$C52)","v":0},{"$f":"+$X52*Clientes!W52*12*(1-$C52)","v":0},{"$f":"+SUMPRODUCT(AE52:AH52,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Discapacitados 601-más",null,0,null,null,{"$f":"+K52*Clientes!T52*12*(1-$C52)","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H135","v":"Cruz Roja"},{"$f":"+IF(B53=0,0,VLOOKUP(B53,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,7.0340168187657207E-3,null,0,1,null,0,13.32,null,{"$f":"+($J53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$J31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$J31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$J31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$J31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+SUMPRODUCT(M53:P53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K53*Clientes!X53*12*(1-$C53)","v":0},null,{"$f":"IF(Q53=0,0,(IF($AK$3=1,$E53*$F$4*G53/$Q$20,($E53*$F$4*G53-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R53=0,0,IF($AK$3=1,$E53*$F$4*H53/$R$20,($E53*$F$4*H53-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$W31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$W31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$W31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$W31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+SUMPRODUCT(Z53:AC53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T53*$X53*12*(1-$C53),AM53)","v":0},{"$f":"+$X53*Clientes!U53*12*(1-$C53)","v":0},{"$f":"+$X53*Clientes!V53*12*(1-$C53)","v":0},{"$f":"+$X53*Clientes!W53*12*(1-$C53)","v":0},{"$f":"+SUMPRODUCT(AE53:AH53,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Cruz Roja",null,0,null,null,{"$f":"+K53*Clientes!T53*12*(1-$C53)","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H136","v":0},{"$f":"+IF(B54=0,0,VLOOKUP(B54,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.0340168187657207E-3,null,0,1,null,0,{"$f":"+K53","v":13.32},null,{"$f":"+SUM(M55:M64)","v":0},0,0,0,0,0,null,{"$f":"IF(Q54=0,0,(IF($AK$3=1,$E54*$F$4*G54/$Q$20,($E54*$F$4*G54-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R54=0,0,IF($AK$3=1,$E54*$F$4*H54/$R$20,($E54*$F$4*H54-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z55:Z64)","v":0},{"$f":"+SUM(AA55:AA64)","v":0},0,0,0,{"$f":"+SUM(AE55:AE64)","v":0},0,0,0,{"$f":"+SUM(AI55:AI64)","v":0},null,"MTD_4 (50,001-más)",null,0,null,null,{"$f":"+SUM(AP55:AP64)","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!H137","v":"Regular"},{"$f":"+IF(B55=0,0,VLOOKUP(B55,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.0340168187657207E-3,null,0,{"$f":"+H54","v":1},null,{"$f":"+J54","v":0},{"$f":"+K54","v":13.32},null,{"$f":"+($J55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$J22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$J22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$J22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$J22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+SUMPRODUCT(M55:P55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K55*Clientes!X55*12*(1-$C55)","v":0},null,{"$f":"IF(Q55=0,0,(IF($AK$3=1,$E55*$F$4*G55/$Q$20,($E55*$F$4*G55-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R55=0,0,IF($AK$3=1,$E55*$F$4*H55/$R$20,($E55*$F$4*H55-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$W22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$W22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$W22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$W22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+SUMPRODUCT(Z55:AC55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T55*$X55*12*(1-$C55),AM55)","v":0},{"$f":"+$X55*Clientes!U55*12*(1-$C55)","v":0},{"$f":"+$X55*Clientes!V55*12*(1-$C55)","v":0},{"$f":"+$X55*Clientes!W55*12*(1-$C55)","v":0},{"$f":"+SUMPRODUCT(AE55:AH55,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Regular",null,0,null,null,{"$f":"+K55*Clientes!T55*12*(1-$C55)","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!H138","v":"Agro"},{"$f":"+IF(B56=0,0,VLOOKUP(B56,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,7.0340168187657207E-3,null,0,1,null,{"$f":"+J55","v":0},{"$f":"+K55","v":13.32},null,{"$f":"+($J56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$J23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$J23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$J23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$J23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+SUMPRODUCT(M56:P56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K56*Clientes!X56*12*(1-$C56)","v":0},null,{"$f":"IF(Q56=0,0,(IF($AK$3=1,$E56*$F$4*G56/$Q$20,($E56*$F$4*G56-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R56=0,0,IF($AK$3=1,$E56*$F$4*H56/$R$20,($E56*$F$4*H56-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$W23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$W23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$W23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$W23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+SUMPRODUCT(Z56:AC56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T56*$X56*12*(1-$C56),AM56)","v":0},{"$f":"+$X56*Clientes!U56*12*(1-$C56)","v":0},{"$f":"+$X56*Clientes!V56*12*(1-$C56)","v":0},{"$f":"+$X56*Clientes!W56*12*(1-$C56)","v":0},{"$f":"+SUMPRODUCT(AE56:AH56,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Agro",null,0,null,null,{"$f":"+K56*Clientes!T56*12*(1-$C56)","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!H139","v":"Jub. 1"},{"$f":"+IF(B57=0,0,VLOOKUP(B57,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.0340168187657207E-3,null,0,1,null,0,13.32,null,{"$f":"+($J57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$J24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$J24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$J24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$J24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+SUMPRODUCT(M57:P57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K57*Clientes!X57*12*(1-$C57)","v":0},null,{"$f":"IF(Q57=0,0,(IF($AK$3=1,$E57*$F$4*G57/$Q$20,($E57*$F$4*G57-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R57=0,0,IF($AK$3=1,$E57*$F$4*H57/$R$20,($E57*$F$4*H57-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$W24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$W24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$W24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$W24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+SUMPRODUCT(Z57:AC57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T57*$X57*12*(1-$C57),AM57)","v":0},{"$f":"+$X57*Clientes!U57*12*(1-$C57)","v":0},{"$f":"+$X57*Clientes!V57*12*(1-$C57)","v":0},{"$f":"+$X57*Clientes!W57*12*(1-$C57)","v":0},{"$f":"+SUMPRODUCT(AE57:AH57,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Jub. 1",null,0,null,null,{"$f":"+K57*Clientes!T57*12*(1-$C57)","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!H140","v":"Jub. 2"},{"$f":"+IF(B58=0,0,VLOOKUP(B58,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.0340168187657207E-3,null,0,1,null,0,13.32,null,{"$f":"+($J58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$J25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$J25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$J25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$J25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+SUMPRODUCT(M58:P58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K58*Clientes!X58*12*(1-$C58)","v":0},null,{"$f":"IF(Q58=0,0,(IF($AK$3=1,$E58*$F$4*G58/$Q$20,($E58*$F$4*G58-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R58=0,0,IF($AK$3=1,$E58*$F$4*H58/$R$20,($E58*$F$4*H58-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$W25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$W25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$W25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$W25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+SUMPRODUCT(Z58:AC58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T58*$X58*12*(1-$C58),AM58)","v":0},{"$f":"+$X58*Clientes!U58*12*(1-$C58)","v":0},{"$f":"+$X58*Clientes!V58*12*(1-$C58)","v":0},{"$f":"+$X58*Clientes!W58*12*(1-$C58)","v":0},{"$f":"+SUMPRODUCT(AE58:AH58,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Jub. 2",null,0,null,null,{"$f":"+K58*Clientes!T58*12*(1-$C58)","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!H141","v":"Político"},{"$f":"+IF(B59=0,0,VLOOKUP(B59,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,7.0340168187657207E-3,null,0,1,null,0,13.32,null,{"$f":"+($J59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$J26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$J26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$J26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$J26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+SUMPRODUCT(M59:P59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K59*Clientes!X59*12*(1-$C59)","v":0},null,{"$f":"IF(Q59=0,0,(IF($AK$3=1,$E59*$F$4*G59/$Q$20,($E59*$F$4*G59-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R59=0,0,IF($AK$3=1,$E59*$F$4*H59/$R$20,($E59*$F$4*H59-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$W26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$W26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$W26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$W26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+SUMPRODUCT(Z59:AC59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T59*$X59*12*(1-$C59),AM59)","v":0},{"$f":"+$X59*Clientes!U59*12*(1-$C59)","v":0},{"$f":"+$X59*Clientes!V59*12*(1-$C59)","v":0},{"$f":"+$X59*Clientes!W59*12*(1-$C59)","v":0},{"$f":"+SUMPRODUCT(AE59:AH59,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Político",null,0,null,null,{"$f":"+K59*Clientes!T59*12*(1-$C59)","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!H142","v":"x1"},{"$f":"+IF(B60=0,0,VLOOKUP(B60,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.0340168187657207E-3,null,0,1,null,0,13.32,null,{"$f":"+($J60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$J27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$J27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$J27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$J27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+SUMPRODUCT(M60:P60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K60*Clientes!X60*12*(1-$C60)","v":0},null,{"$f":"IF(Q60=0,0,(IF($AK$3=1,$E60*$F$4*G60/$Q$20,($E60*$F$4*G60-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R60=0,0,IF($AK$3=1,$E60*$F$4*H60/$R$20,($E60*$F$4*H60-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$W27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$W27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$W27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$W27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+SUMPRODUCT(Z60:AC60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T60*$X60*12*(1-$C60),AM60)","v":0},{"$f":"+$X60*Clientes!U60*12*(1-$C60)","v":0},{"$f":"+$X60*Clientes!V60*12*(1-$C60)","v":0},{"$f":"+$X60*Clientes!W60*12*(1-$C60)","v":0},{"$f":"+SUMPRODUCT(AE60:AH60,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 x1",null,0,null,null,{"$f":"+K60*Clientes!T60*12*(1-$C60)","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!H143","v":"x2"},{"$f":"+IF(B61=0,0,VLOOKUP(B61,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.0340168187657207E-3,null,0,1,null,0,13.32,null,{"$f":"+($J61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$J28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$J28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$J28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$J28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+SUMPRODUCT(M61:P61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K61*Clientes!X61*12*(1-$C61)","v":0},null,{"$f":"IF(Q61=0,0,(IF($AK$3=1,$E61*$F$4*G61/$Q$20,($E61*$F$4*G61-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R61=0,0,IF($AK$3=1,$E61*$F$4*H61/$R$20,($E61*$F$4*H61-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$W28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$W28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$W28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$W28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+SUMPRODUCT(Z61:AC61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T61*$X61*12*(1-$C61),AM61)","v":0},{"$f":"+$X61*Clientes!U61*12*(1-$C61)","v":0},{"$f":"+$X61*Clientes!V61*12*(1-$C61)","v":0},{"$f":"+$X61*Clientes!W61*12*(1-$C61)","v":0},{"$f":"+SUMPRODUCT(AE61:AH61,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 x2",null,0,null,null,{"$f":"+K61*Clientes!T61*12*(1-$C61)","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!H144","v":"Discap."},{"$f":"+IF(B62=0,0,VLOOKUP(B62,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.0340168187657207E-3,null,0,1,null,0,13.32,null,{"$f":"+($J62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$J29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$J29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$J29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$J29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+SUMPRODUCT(M62:P62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K62*Clientes!X62*12*(1-$C62)","v":0},null,{"$f":"IF(Q62=0,0,(IF($AK$3=1,$E62*$F$4*G62/$Q$20,($E62*$F$4*G62-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R62=0,0,IF($AK$3=1,$E62*$F$4*H62/$R$20,($E62*$F$4*H62-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$W29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$W29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$W29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$W29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+SUMPRODUCT(Z62:AC62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T62*$X62*12*(1-$C62),AM62)","v":0},{"$f":"+$X62*Clientes!U62*12*(1-$C62)","v":0},{"$f":"+$X62*Clientes!V62*12*(1-$C62)","v":0},{"$f":"+$X62*Clientes!W62*12*(1-$C62)","v":0},{"$f":"+SUMPRODUCT(AE62:AH62,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Discap.",null,0,null,null,{"$f":"+K62*Clientes!T62*12*(1-$C62)","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H145","v":"Discapacitados 601-más"},{"$f":"+IF(B63=0,0,VLOOKUP(B63,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.0340168187657207E-3,null,0,1,null,0,13.32,null,{"$f":"+($J63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$J30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$J30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$J30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$J30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+SUMPRODUCT(M63:P63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K63*Clientes!X63*12*(1-$C63)","v":0},null,{"$f":"IF(Q63=0,0,(IF($AK$3=1,$E63*$F$4*G63/$Q$20,($E63*$F$4*G63-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R63=0,0,IF($AK$3=1,$E63*$F$4*H63/$R$20,($E63*$F$4*H63-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$W30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$W30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$W30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$W30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+SUMPRODUCT(Z63:AC63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T63*$X63*12*(1-$C63),AM63)","v":0},{"$f":"+$X63*Clientes!U63*12*(1-$C63)","v":0},{"$f":"+$X63*Clientes!V63*12*(1-$C63)","v":0},{"$f":"+$X63*Clientes!W63*12*(1-$C63)","v":0},{"$f":"+SUMPRODUCT(AE63:AH63,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Discapacitados 601-más",null,0,null,null,{"$f":"+K63*Clientes!T63*12*(1-$C63)","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H146","v":"Cruz Roja"},{"$f":"+IF(B64=0,0,VLOOKUP(B64,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,7.0340168187657207E-3,null,0,1,null,0,13.32,null,{"$f":"+($J64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$J31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$J31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$J31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$J31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+SUMPRODUCT(M64:P64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K64*Clientes!X64*12*(1-$C64)","v":0},null,{"$f":"IF(Q64=0,0,(IF($AK$3=1,$E64*$F$4*G64/$Q$20,($E64*$F$4*G64-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R64=0,0,IF($AK$3=1,$E64*$F$4*H64/$R$20,($E64*$F$4*H64-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$W31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$W31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$W31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$W31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+SUMPRODUCT(Z64:AC64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T64*$X64*12*(1-$C64),AM64)","v":0},{"$f":"+$X64*Clientes!U64*12*(1-$C64)","v":0},{"$f":"+$X64*Clientes!V64*12*(1-$C64)","v":0},{"$f":"+$X64*Clientes!W64*12*(1-$C64)","v":0},{"$f":"+SUMPRODUCT(AE64:AH64,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Cruz Roja",null,0,null,null,{"$f":"+K64*Clientes!T64*12*(1-$C64)","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!H147","v":0},{"$f":"+IF(B65=0,0,VLOOKUP(B65,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.0340168187657207E-3,null,0,1,null,0,{"$f":"+K64","v":13.32},null,{"$f":"+SUM(M66:M75)","v":0},{"$f":"+SUM(N66:N75)","v":0},{"$f":"+SUM(O66:O75)","v":0},{"$f":"+SUM(P66:P75)","v":0},{"$f":"+SUM(Q66:Q75)","v":0},{"$f":"+K65*Clientes!X65*12*(1-$C65)","v":0},null,{"$f":"IF(Q65=0,0,(IF($AK$3=1,$E65*$F$4*G65/$Q$20,($E65*$F$4*G65-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R65=0,0,IF($AK$3=1,$E65*$F$4*H65/$R$20,($E65*$F$4*H65-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z66:Z75)","v":0},{"$f":"+SUM(AA66:AA75)","v":0},{"$f":"+SUM(AB66:AB75)","v":0},{"$f":"+SUM(AC66:AC75)","v":0},{"$f":"+SUM(AD66:AD75)","v":0},{"$f":"+SUM(AE66:AE75)","v":0},{"$f":"+$X65*Clientes!U65*12*(1-$C65)","v":0},{"$f":"+$X65*Clientes!V65*12*(1-$C65)","v":0},{"$f":"+$X65*Clientes!W65*12*(1-$C65)","v":0},{"$f":"+SUM(AI66:AI75)","v":0},null,"MTD_5 (xxx)",null,0,null,null,{"$f":"+K65*Clientes!T65*12*(1-$C65)","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!H148","v":"Regular"},{"$f":"+IF(B66=0,0,VLOOKUP(B66,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.0340168187657207E-3,null,0,1,null,{"$f":"+J65","v":0},{"$f":"+K65","v":13.32},null,{"$f":"+($J66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$J55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$J22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$J33+Clientes!U66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$J33+Clientes!V66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$J33+Clientes!W66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+SUMPRODUCT(M66:P66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K66*Clientes!X66*12*(1-$C66)","v":0},null,{"$f":"IF(Q66=0,0,(IF($AK$3=1,$E66*$F$4*G66/$Q$20,($E66*$F$4*G66-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R66=0,0,IF($AK$3=1,$E66*$F$4*H66/$R$20,($E66*$F$4*H66-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$W55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$W22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$W33+Clientes!U66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$W33+Clientes!V66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$W33+Clientes!W66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+SUMPRODUCT(Z66:AC66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T66*$X66*12*(1-$C66),AM66)","v":0},{"$f":"+$X66*Clientes!U66*12*(1-$C66)","v":0},{"$f":"+$X66*Clientes!V66*12*(1-$C66)","v":0},{"$f":"+$X66*Clientes!W66*12*(1-$C66)","v":0},{"$f":"+SUMPRODUCT(AE66:AH66,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Regular",null,0,null,null,{"$f":"+K66*Clientes!T66*12*(1-$C66)","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!H149","v":"Agro"},{"$f":"+IF(B67=0,0,VLOOKUP(B67,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,7.0340168187657207E-3,null,0,1,null,{"$f":"+J66","v":0},{"$f":"+K66","v":13.32},null,{"$f":"+($J67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$J34+Clientes!T67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$J34+Clientes!U67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$J34+Clientes!V67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$J34+Clientes!W67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+SUMPRODUCT(M67:P67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K67*Clientes!X67*12*(1-$C67)","v":0},null,{"$f":"IF(Q67=0,0,(IF($AK$3=1,$E67*$F$4*G67/$Q$20,($E67*$F$4*G67-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R67=0,0,IF($AK$3=1,$E67*$F$4*H67/$R$20,($E67*$F$4*H67-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$W34+Clientes!T67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$W34+Clientes!U67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$W34+Clientes!V67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$W34+Clientes!W67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+SUMPRODUCT(Z67:AC67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T67*$X67*12*(1-$C67),AM67)","v":0},{"$f":"+$X67*Clientes!U67*12*(1-$C67)","v":0},{"$f":"+$X67*Clientes!V67*12*(1-$C67)","v":0},{"$f":"+$X67*Clientes!W67*12*(1-$C67)","v":0},{"$f":"+SUMPRODUCT(AE67:AH67,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Agro",null,0,null,null,{"$f":"+K67*Clientes!T67*12*(1-$C67)","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!H150","v":"Jub. 1"},{"$f":"+IF(B68=0,0,VLOOKUP(B68,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.0340168187657207E-3,null,0,1,null,0,13.32,null,{"$f":"+($J68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$J35+Clientes!T68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$J35+Clientes!U68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$J35+Clientes!V68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$J35+Clientes!W68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+SUMPRODUCT(M68:P68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K68*Clientes!X68*12*(1-$C68)","v":0},null,{"$f":"IF(Q68=0,0,(IF($AK$3=1,$E68*$F$4*G68/$Q$20,($E68*$F$4*G68-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R68=0,0,IF($AK$3=1,$E68*$F$4*H68/$R$20,($E68*$F$4*H68-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$W35+Clientes!T68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$W35+Clientes!U68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$W35+Clientes!V68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$W35+Clientes!W68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+SUMPRODUCT(Z68:AC68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T68*$X68*12*(1-$C68),AM68)","v":0},{"$f":"+$X68*Clientes!U68*12*(1-$C68)","v":0},{"$f":"+$X68*Clientes!V68*12*(1-$C68)","v":0},{"$f":"+$X68*Clientes!W68*12*(1-$C68)","v":0},{"$f":"+SUMPRODUCT(AE68:AH68,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Jub. 1",null,0,null,null,{"$f":"+K68*Clientes!T68*12*(1-$C68)","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!H151","v":"Jub. 2"},{"$f":"+IF(B69=0,0,VLOOKUP(B69,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.0340168187657207E-3,null,0,1,null,0,13.32,null,{"$f":"+($J69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$J36+Clientes!T69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$J36+Clientes!U69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$J36+Clientes!V69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$J36+Clientes!W69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+SUMPRODUCT(M69:P69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K69*Clientes!X69*12*(1-$C69)","v":0},null,{"$f":"IF(Q69=0,0,(IF($AK$3=1,$E69*$F$4*G69/$Q$20,($E69*$F$4*G69-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R69=0,0,IF($AK$3=1,$E69*$F$4*H69/$R$20,($E69*$F$4*H69-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$W36+Clientes!T69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$W36+Clientes!U69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$W36+Clientes!V69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$W36+Clientes!W69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+SUMPRODUCT(Z69:AC69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T69*$X69*12*(1-$C69),AM69)","v":0},{"$f":"+$X69*Clientes!U69*12*(1-$C69)","v":0},{"$f":"+$X69*Clientes!V69*12*(1-$C69)","v":0},{"$f":"+$X69*Clientes!W69*12*(1-$C69)","v":0},{"$f":"+SUMPRODUCT(AE69:AH69,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Jub. 2",null,0,null,null,{"$f":"+K69*Clientes!T69*12*(1-$C69)","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!H152","v":"Político"},{"$f":"+IF(B70=0,0,VLOOKUP(B70,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,7.0340168187657207E-3,null,0,1,null,0,13.32,null,{"$f":"+($J70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$J37+Clientes!T70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$J37+Clientes!U70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$J37+Clientes!V70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$J37+Clientes!W70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+SUMPRODUCT(M70:P70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K70*Clientes!X70*12*(1-$C70)","v":0},null,{"$f":"IF(Q70=0,0,(IF($AK$3=1,$E70*$F$4*G70/$Q$20,($E70*$F$4*G70-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R70=0,0,IF($AK$3=1,$E70*$F$4*H70/$R$20,($E70*$F$4*H70-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$W37+Clientes!T70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$W37+Clientes!U70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$W37+Clientes!V70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$W37+Clientes!W70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+SUMPRODUCT(Z70:AC70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T70*$X70*12*(1-$C70),AM70)","v":0},{"$f":"+$X70*Clientes!U70*12*(1-$C70)","v":0},{"$f":"+$X70*Clientes!V70*12*(1-$C70)","v":0},{"$f":"+$X70*Clientes!W70*12*(1-$C70)","v":0},{"$f":"+SUMPRODUCT(AE70:AH70,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Político",null,0,null,null,{"$f":"+K70*Clientes!T70*12*(1-$C70)","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!H153","v":"x1"},{"$f":"+IF(B71=0,0,VLOOKUP(B71,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.0340168187657207E-3,null,0,{"$f":"+H70","v":1},null,0,13.32,null,{"$f":"+($J71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$J38+Clientes!T71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$J38+Clientes!U71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$J38+Clientes!V71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$J38+Clientes!W71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+SUMPRODUCT(M71:P71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K71*Clientes!X71*12*(1-$C71)","v":0},null,{"$f":"IF(Q71=0,0,(IF($AK$3=1,$E71*$F$4*G71/$Q$20,($E71*$F$4*G71-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R71=0,0,IF($AK$3=1,$E71*$F$4*H71/$R$20,($E71*$F$4*H71-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$W38+Clientes!T71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$W38+Clientes!U71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$W38+Clientes!V71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$W38+Clientes!W71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+SUMPRODUCT(Z71:AC71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T71*$X71*12*(1-$C71),AM71)","v":0},{"$f":"+$X71*Clientes!U71*12*(1-$C71)","v":0},{"$f":"+$X71*Clientes!V71*12*(1-$C71)","v":0},{"$f":"+$X71*Clientes!W71*12*(1-$C71)","v":0},{"$f":"+SUMPRODUCT(AE71:AH71,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 x1",null,0,null,null,{"$f":"+K71*Clientes!T71*12*(1-$C71)","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!H154","v":"x2"},{"$f":"+IF(B72=0,0,VLOOKUP(B72,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.0340168187657207E-3,null,0,{"$f":"+H71","v":1},null,0,13.32,null,{"$f":"+($J72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$J39+Clientes!T72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$J39+Clientes!U72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$J39+Clientes!V72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$J39+Clientes!W72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+SUMPRODUCT(M72:P72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K72*Clientes!X72*12*(1-$C72)","v":0},null,{"$f":"IF(Q72=0,0,(IF($AK$3=1,$E72*$F$4*G72/$Q$20,($E72*$F$4*G72-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R72=0,0,IF($AK$3=1,$E72*$F$4*H72/$R$20,($E72*$F$4*H72-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$W39+Clientes!T72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$W39+Clientes!U72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$W39+Clientes!V72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$W39+Clientes!W72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+SUMPRODUCT(Z72:AC72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T72*$X72*12*(1-$C72),AM72)","v":0},{"$f":"+$X72*Clientes!U72*12*(1-$C72)","v":0},{"$f":"+$X72*Clientes!V72*12*(1-$C72)","v":0},{"$f":"+$X72*Clientes!W72*12*(1-$C72)","v":0},{"$f":"+SUMPRODUCT(AE72:AH72,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 x2",null,0,null,null,{"$f":"+K72*Clientes!T72*12*(1-$C72)","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!H155","v":"Discap."},{"$f":"+IF(B73=0,0,VLOOKUP(B73,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.0340168187657207E-3,null,0,{"$f":"+H72","v":1},null,0,13.32,null,{"$f":"+($J73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$J40+Clientes!T73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$J40+Clientes!U73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$J40+Clientes!V73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$J40+Clientes!W73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+SUMPRODUCT(M73:P73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K73*Clientes!X73*12*(1-$C73)","v":0},null,{"$f":"IF(Q73=0,0,(IF($AK$3=1,$E73*$F$4*G73/$Q$20,($E73*$F$4*G73-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R73=0,0,IF($AK$3=1,$E73*$F$4*H73/$R$20,($E73*$F$4*H73-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$W40+Clientes!T73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$W40+Clientes!U73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$W40+Clientes!V73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$W40+Clientes!W73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+SUMPRODUCT(Z73:AC73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T73*$X73*12*(1-$C73),AM73)","v":0},{"$f":"+$X73*Clientes!U73*12*(1-$C73)","v":0},{"$f":"+$X73*Clientes!V73*12*(1-$C73)","v":0},{"$f":"+$X73*Clientes!W73*12*(1-$C73)","v":0},{"$f":"+SUMPRODUCT(AE73:AH73,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Discap.",null,0,null,null,{"$f":"+K73*Clientes!T73*12*(1-$C73)","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H156","v":"Discapacitados 601-más"},{"$f":"+IF(B74=0,0,VLOOKUP(B74,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.0340168187657207E-3,null,0,{"$f":"+H73","v":1},null,0,13.32,null,{"$f":"+($J74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$J41+Clientes!T74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$J41+Clientes!U74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$J41+Clientes!V74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$J41+Clientes!W74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+SUMPRODUCT(M74:P74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K74*Clientes!X74*12*(1-$C74)","v":0},null,{"$f":"IF(Q74=0,0,(IF($AK$3=1,$E74*$F$4*G74/$Q$20,($E74*$F$4*G74-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R74=0,0,IF($AK$3=1,$E74*$F$4*H74/$R$20,($E74*$F$4*H74-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$W41+Clientes!T74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$W41+Clientes!U74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$W41+Clientes!V74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$W41+Clientes!W74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+SUMPRODUCT(Z74:AC74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T74*$X74*12*(1-$C74),AM74)","v":0},{"$f":"+$X74*Clientes!U74*12*(1-$C74)","v":0},{"$f":"+$X74*Clientes!V74*12*(1-$C74)","v":0},{"$f":"+$X74*Clientes!W74*12*(1-$C74)","v":0},{"$f":"+SUMPRODUCT(AE74:AH74,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Discapacitados 601-más",null,0,null,null,{"$f":"+K74*Clientes!T74*12*(1-$C74)","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H157","v":"Cruz Roja"},{"$f":"+IF(B75=0,0,VLOOKUP(B75,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,7.0340168187657207E-3,null,0,{"$f":"+H74","v":1},null,0,13.32,null,{"$f":"+($J75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$J42+Clientes!T75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$J42+Clientes!U75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$J42+Clientes!V75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$J42+Clientes!W75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+SUMPRODUCT(M75:P75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K75*Clientes!X75*12*(1-$C75)","v":0},null,{"$f":"IF(Q75=0,0,(IF($AK$3=1,$E75*$F$4*G75/$Q$20,($E75*$F$4*G75-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R75=0,0,IF($AK$3=1,$E75*$F$4*H75/$R$20,($E75*$F$4*H75-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$W42+Clientes!T75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$W42+Clientes!U75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$W42+Clientes!V75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$W42+Clientes!W75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+SUMPRODUCT(Z75:AC75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T75*$X75*12*(1-$C75),AM75)","v":0},{"$f":"+$X75*Clientes!U75*12*(1-$C75)","v":0},{"$f":"+$X75*Clientes!V75*12*(1-$C75)","v":0},{"$f":"+$X75*Clientes!W75*12*(1-$C75)","v":0},{"$f":"+SUMPRODUCT(AE75:AH75,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Cruz Roja",null,0,null,null,{"$f":"+K75*Clientes!T75*12*(1-$C75)","v":0}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!H158","v":0},{"$f":"+IF(B76=0,0,VLOOKUP(B76,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.379639153261079E-4,null,0,1,null,0,5.31,null,{"$f":"+SUM(M77:M79)","v":0},{"$f":"+SUM(N77:N79)","v":0},{"$f":"+SUM(O77:O79)","v":0},{"$f":"+SUM(P77:P79)","v":0},{"$f":"+SUM(Q77:Q79)","v":0},{"$f":"+K76*Clientes!X76*12*(1-$C76)","v":5115.3519707765081},null,{"$f":"IF(Q76=0,0,(IF($AK$3=1,$E76*$F$4*G76/$Q$76,($E76*$F$4*G76-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R76=0,0,IF($AK$3=1,$E76*$F$4*H76/$R$76,($E76*$F$4*H76-$AM$76*PremisaCosto!$F$84)/($R$76-$AP$76*PremisaCosto!$F$84)))","v":1.0257284358363421},null,0,5.4466179942909765,null,{"$f":"+SUM(Z77:Z79)","v":0},{"$f":"+SUM(AA77:AA79)","v":0},{"$f":"+SUM(AB77:AB79)","v":0},{"$f":"+SUM(AC77:AC79)","v":0},{"$f":"+SUMPRODUCT(Z76:AC76,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T76*$X76*12*(1-$C76),AM76)","v":1413.1217986257266},{"$f":"+$X76*Clientes!U76*12*(1-$C76)","v":1534.7467236385169},{"$f":"+$X76*Clientes!V76*12*(1-$C76)","v":1558.8309662362117},{"$f":"+$X76*Clientes!W76*12*(1-$C76)","v":1582.3160659020984},{"$f":"+SUMPRODUCT(AE76:AH76,PremisaCosto!$F$84:$I$84)","v":5152.0520379196068},null,"BTH",null,1413.1217986257266,null,null,{"$f":"+K76*Clientes!T76*12*(1-$C76)","v":1474.1053472926801}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!H159","v":0},{"$f":"+IF(B77=0,0,VLOOKUP(B77,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E76","v":2.379639153261079E-4},null,0,null,null,0,{"$f":"+K76","v":5.31},null,{"$f":"+$J77*Energía!Z77*(1-$C77)*1000","v":0},{"$f":"+$J77*Energía!AA77*(1-$C77)*1000","v":0},{"$f":"+$J77*Energía!AB77*(1-$C77)*1000","v":0},{"$f":"+$J77*Energía!AC77*(1-$C77)*1000","v":0},{"$f":"+SUMPRODUCT(M77:P77,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K77*Clientes!X77*12*(1-$C77)","v":0},null,{"$f":"IF(Q77=0,0,(IF($AK$3=1,$E77*$F$4*G77/$Q$76,($E77*$F$4*G77-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R77=0,0,IF($AK$3=1,$E77*$F$4*H77/$R$76,($E77*$F$4*H77-$AM$76*PremisaCosto!$F$84)/($R$76-$AP$76*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W77*Energía!Z77*(1-$C77)*1000,AL77)","v":0},{"$f":"+$W77*Energía!AA77*(1-$C77)*1000","v":0},{"$f":"+$W77*Energía!AB77*(1-$C77)*1000","v":0},{"$f":"+$W77*Energía!AC77*(1-$C77)*1000","v":0},{"$f":"+SUMPRODUCT(Z77:AC77,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T77*$X77*12*(1-$C77),AM77)","v":0},{"$f":"+$X77*Clientes!U77*12*(1-$C77)","v":0},{"$f":"+$X77*Clientes!V77*12*(1-$C77)","v":0},{"$f":"+$X77*Clientes!W77*12*(1-$C77)","v":0},{"$f":"+SUMPRODUCT(AE77:AH77,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+A77","v":"BTH Punta"},null,0,null,null,{"$f":"+K77*Clientes!T77*12*(1-$C77)","v":0}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H160","v":0},{"$f":"+IF(B78=0,0,VLOOKUP(B78,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":2.379639153261079E-4},null,0,null,null,0,{"$f":"+K76","v":5.31},null,{"$f":"+$J78*Energía!Z78*(1-$C78)*1000","v":0},{"$f":"+$J78*Energía!AA78*(1-$C78)*1000","v":0},{"$f":"+$J78*Energía!AB78*(1-$C78)*1000","v":0},{"$f":"+$J78*Energía!AC78*(1-$C78)*1000","v":0},{"$f":"+SUMPRODUCT(M78:P78,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K78*Clientes!X78*12*(1-$C78)","v":0},null,{"$f":"IF(Q78=0,0,(IF($AK$3=1,$E78*$F$4*G78/$Q$76,($E78*$F$4*G78-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R78=0,0,IF($AK$3=1,$E78*$F$4*H78/$R$76,($E78*$F$4*H78-$AM$76*PremisaCosto!$F$84)/($R$76-$AP$76*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J78*T78","v":0},{"$f":"+U78*K78","v":0},null,{"$f":"+IF($AK$3=1,$W78*Energía!Z78*(1-$C78)*1000,AL78)","v":0},{"$f":"+$W78*Energía!AA78*(1-$C78)*1000","v":0},{"$f":"+$W78*Energía!AB78*(1-$C78)*1000","v":0},{"$f":"+$W78*Energía!AC78*(1-$C78)*1000","v":0},{"$f":"+SUMPRODUCT(Z78:AC78,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T78*$X78*12*(1-$C78),AM78)","v":0},{"$f":"+$X78*Clientes!U78*12*(1-$C78)","v":0},{"$f":"+$X78*Clientes!V78*12*(1-$C78)","v":0},{"$f":"+$X78*Clientes!W78*12*(1-$C78)","v":0},{"$f":"+SUMPRODUCT(AE78:AH78,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+A78","v":"BTH Fuera de Punta Medio"},null,0,null,null,{"$f":"+K78*Clientes!T78*12*(1-$C78)","v":0}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H161","v":0},{"$f":"+IF(B79=0,0,VLOOKUP(B79,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":2.379639153261079E-4},null,0,null,null,0,{"$f":"+K77","v":5.31},null,{"$f":"+$J79*Energía!Z79*(1-$C79)*1000","v":0},{"$f":"+$J79*Energía!AA79*(1-$C79)*1000","v":0},{"$f":"+$J79*Energía!AB79*(1-$C79)*1000","v":0},{"$f":"+$J79*Energía!AC79*(1-$C79)*1000","v":0},{"$f":"+SUMPRODUCT(M79:P79,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K79*Clientes!X79*12*(1-$C79)","v":0},null,{"$f":"IF(Q79=0,0,(IF($AK$3=1,$E79*$F$4*G79/$Q$76,($E79*$F$4*G79-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R79=0,0,IF($AK$3=1,$E79*$F$4*H79/$R$76,($E79*$F$4*H79-$AM$76*PremisaCosto!$F$84)/($R$76-$AP$76*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J79*T79","v":0},{"$f":"+U79*K79","v":0},null,{"$f":"+IF($AK$3=1,$W79*Energía!Z79*(1-$C79)*1000,AL79)","v":0},{"$f":"+$W79*Energía!AA79*(1-$C79)*1000","v":0},{"$f":"+$W79*Energía!AB79*(1-$C79)*1000","v":0},{"$f":"+$W79*Energía!AC79*(1-$C79)*1000","v":0},{"$f":"+SUMPRODUCT(Z79:AC79,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T79*$X79*12*(1-$C79),AM79)","v":0},{"$f":"+$X79*Clientes!U79*12*(1-$C79)","v":0},{"$f":"+$X79*Clientes!V79*12*(1-$C79)","v":0},{"$f":"+$X79*Clientes!W79*12*(1-$C79)","v":0},{"$f":"+SUMPRODUCT(AE79:AH79,PremisaCosto!$F$84:$I$84)","v":0},null,"BTH Fuera de Punta Bajo",null,0,null,null,{"$f":"+K79*Clientes!T79*12*(1-$C79)","v":0}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!H162","v":0},{"$f":"+IF(B80=0,0,VLOOKUP(B80,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.1020562183352678E-2,null,0,1,null,0,5.31,null,{"$f":"+SUM(M81,M92,M103,M114,M125)","v":0},0,0,0,0,236901.69329422349,null,{"$f":"IF(Q80=0,0,(IF($AK$3=1,$E80*$F$4*G80/$Q$80,($E80*$F$4*G80-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R80=0,0,IF($AK$3=1,$E80*$F$4*H80/$R$80,($E80*$F$4*H80-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0257284358363419},null,0,5.4466179942909747,null,{"$f":"+SUM(Z81,Z92,Z103,Z114,Z125)","v":0},{"$f":"+SUM(AA81,AA92,AA103,AA114,AA125)","v":0},0,0,{"$f":"+SUMPRODUCT(Z80:AC80,PremisaCosto!$F$84:$I$84)","v":0},65444.362154926224,71077.044098792336,72192.431248239402,73280.070947289802,{"$f":"+SUMPRODUCT(AE80:AH80,PremisaCosto!$F$84:$I$84)","v":238601.34330851014},null,"BTD",null,65444.362154926224,null,null,{"$f":"+SUM(AP81,AP92,AP103,AP114,AP125)","v":68268.626452833152}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H163","v":0},{"$f":"+IF(B81=0,0,VLOOKUP(B81,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":1.1020562183352678E-2},null,{"$f":"+G80","v":0},1,null,0,{"$f":"+K80","v":5.31},null,{"$f":"+SUM(M82:M91)","v":0},0,0,0,0,161645.12227653767,null,{"$f":"IF(Q81=0,0,(IF($AK$3=1,$E81*$F$4*G81/$Q$80,($E81*$F$4*G81-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R81=0,0,IF($AK$3=1,$E81*$F$4*H81/$R$80,($E81*$F$4*H81-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0257284358363419},null,0,5.4466179942909747,null,{"$f":"+SUM(Z82:Z91)","v":0},{"$f":"+SUM(AA82:AA91)","v":0},0,0,0,{"$f":"+SUM(AE82:AE91)","v":44654.648836572967},48497.996466977122,49259.058533064286,50001.187682506308,{"$f":"+SUM(AI82:AI91)","v":162804.84439825956},null,"BTD_1 (0-10,000)",null,44654.648836572967,null,null,{"$f":"+SUM(AP82:AP91)","v":46581.728974448699}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!H164","v":"Regular"},{"$f":"+IF(B82=0,0,VLOOKUP(B82,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.1020562183352678E-2,null,0,1,null,{"$f":"+J81","v":0},{"$f":"+K81","v":5.31},null,{"$f":"+$J82*Energía!Z82*(1-$C82)*1000","v":0},{"$f":"+$J82*Energía!AA82*(1-$C82)*1000","v":0},{"$f":"+$J82*Energía!AB82*(1-$C82)*1000","v":0},{"$f":"+$J82*Energía!AC82*(1-$C82)*1000","v":0},{"$f":"+SUMPRODUCT(M82:P82,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K82*Clientes!X82*12*(1-$C82)","v":159793.85203949476},null,{"$f":"IF(Q82=0,0,(IF($AK$3=1,$E82*$F$4*G82/$Q$80,($E82*$F$4*G82-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R82=0,0,IF($AK$3=1,$E82*$F$4*H82/$R$80,($E82*$F$4*H82-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0257284358363419},null,0,5.4466179942909747,null,{"$f":"+IF($AK$3=1,$W82*Energía!Z82*(1-$C82)*1000,AL82)","v":0},{"$f":"+$W82*Energía!AA82*(1-$C82)*1000","v":0},{"$f":"+$W82*Energía!AB82*(1-$C82)*1000","v":0},{"$f":"+$W82*Energía!AC82*(1-$C82)*1000","v":0},{"$f":"+SUMPRODUCT(Z82:AC82,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T82*$X82*12*(1-$C82),AM82)","v":44143.233328498893},{"$f":"+$X82*Clientes!U82*12*(1-$C82)","v":47942.564319374615},{"$f":"+$X82*Clientes!V82*12*(1-$C82)","v":48694.910183378801},{"$f":"+$X82*Clientes!W82*12*(1-$C82)","v":49428.539963417927},{"$f":"+SUMPRODUCT(AE82:AH82,PremisaCosto!$F$84:$I$84)","v":160940.29223215533},null,"BTD_1 Regular",null,44143.233328498893,null,null,{"$f":"+K82*Clientes!T82*12*(1-$C82)","v":46048.243229714208}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!H165","v":"Agro"},{"$f":"+IF(B83=0,0,VLOOKUP(B83,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.1020562183352678E-2,null,0,1,null,{"$f":"+J82","v":0},{"$f":"+K82","v":5.31},null,{"$f":"+$J83*Energía!Z83*(1-$C83)*1000","v":0},{"$f":"+$J83*Energía!AA83*(1-$C83)*1000","v":0},{"$f":"+$J83*Energía!AB83*(1-$C83)*1000","v":0},{"$f":"+$J83*Energía!AC83*(1-$C83)*1000","v":0},{"$f":"+SUMPRODUCT(M83:P83,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K83*Clientes!X83*12*(1-$C83)","v":1851.270237042927},null,{"$f":"IF(Q83=0,0,(IF($AK$3=1,$E83*$F$4*G83/$Q$80,($E83*$F$4*G83-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R83=0,0,IF($AK$3=1,$E83*$F$4*H83/$R$80,($E83*$F$4*H83-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0257284358363419},null,0,5.4466179942909747,null,{"$f":"+IF($AK$3=1,$W83*Energía!Z83*(1-$C83)*1000,AL83)","v":0},{"$f":"+$W83*Energía!AA83*(1-$C83)*1000","v":0},{"$f":"+$W83*Energía!AB83*(1-$C83)*1000","v":0},{"$f":"+$W83*Energía!AC83*(1-$C83)*1000","v":0},{"$f":"+SUMPRODUCT(Z83:AC83,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T83*$X83*12*(1-$C83),AM83)","v":511.41550807407259},{"$f":"+$X83*Clientes!U83*12*(1-$C83)","v":555.43214760251055},{"$f":"+$X83*Clientes!V83*12*(1-$C83)","v":564.14834968548587},{"$f":"+$X83*Clientes!W83*12*(1-$C83)","v":572.64771908837838},{"$f":"+SUMPRODUCT(AE83:AH83,PremisaCosto!$F$84:$I$84)","v":1864.5521661042385},null,"BTD_1 Agro",null,511.41550807407259,null,null,{"$f":"+K83*Clientes!T83*12*(1-$C83)","v":533.48574473449366}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!H166","v":"Jub. 1"},{"$f":"+IF(B84=0,0,VLOOKUP(B84,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.1020562183352678E-2,null,{"$f":"+G83","v":0},{"$f":"+H83","v":1},null,0,5.31,null,{"$f":"+$J84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AC84*(1-$C84)*1000","v":0},{"$f":"+SUMPRODUCT(M84:P84,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K84*Clientes!X84*12*(1-$C84)","v":0},null,{"$f":"IF(Q84=0,0,(IF($AK$3=1,$E84*$F$4*G84/$Q$80,($E84*$F$4*G84-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R84=0,0,IF($AK$3=1,$E84*$F$4*H84/$R$80,($E84*$F$4*H84-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W84*Energía!Z84*(1-$C84)*1000,AL84)","v":0},{"$f":"+$W84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AC84*(1-$C84)*1000","v":0},{"$f":"+SUMPRODUCT(Z84:AC84,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T84*$X84*12*(1-$C84),AM84)","v":0},{"$f":"+$X84*Clientes!U84*12*(1-$C84)","v":0},{"$f":"+$X84*Clientes!V84*12*(1-$C84)","v":0},{"$f":"+$X84*Clientes!W84*12*(1-$C84)","v":0},{"$f":"+SUMPRODUCT(AE84:AH84,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 Jub. 1",null,0,null,null,{"$f":"+K84*Clientes!T84*12*(1-$C84)","v":0}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!H167","v":"Jub. 2"},{"$f":"+IF(B85=0,0,VLOOKUP(B85,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.1020562183352678E-2,null,0,1,null,0,5.31,null,{"$f":"+$J85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+SUMPRODUCT(M85:P85,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K85*Clientes!X85*12*(1-$C85)","v":0},null,{"$f":"IF(Q85=0,0,(IF($AK$3=1,$E85*$F$4*G85/$Q$80,($E85*$F$4*G85-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R85=0,0,IF($AK$3=1,$E85*$F$4*H85/$R$80,($E85*$F$4*H85-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000,AL85)","v":0},{"$f":"+$W85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+SUMPRODUCT(Z85:AC85,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T85*$X85*12*(1-$C85),AM85)","v":0},{"$f":"+$X85*Clientes!U85*12*(1-$C85)","v":0},{"$f":"+$X85*Clientes!V85*12*(1-$C85)","v":0},{"$f":"+$X85*Clientes!W85*12*(1-$C85)","v":0},{"$f":"+SUMPRODUCT(AE85:AH85,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 Jub. 2",null,0,null,null,{"$f":"+K85*Clientes!T85*12*(1-$C85)","v":0}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!H168","v":"Político"},{"$f":"+IF(B86=0,0,VLOOKUP(B86,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.1020562183352678E-2,null,0,1,null,0,5.31,null,{"$f":"+$J86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AC86*(1-$C86)*1000","v":0},{"$f":"+SUMPRODUCT(M86:P86,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K86*Clientes!X86*12*(1-$C86)","v":0},null,{"$f":"IF(Q86=0,0,(IF($AK$3=1,$E86*$F$4*G86/$Q$80,($E86*$F$4*G86-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R86=0,0,IF($AK$3=1,$E86*$F$4*H86/$R$80,($E86*$F$4*H86-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W86*Energía!Z86*(1-$C86)*1000,AL86)","v":0},{"$f":"+$W86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AC86*(1-$C86)*1000","v":0},{"$f":"+SUMPRODUCT(Z86:AC86,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T86*$X86*12*(1-$C86),AM86)","v":0},{"$f":"+$X86*Clientes!U86*12*(1-$C86)","v":0},{"$f":"+$X86*Clientes!V86*12*(1-$C86)","v":0},{"$f":"+$X86*Clientes!W86*12*(1-$C86)","v":0},{"$f":"+SUMPRODUCT(AE86:AH86,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 Político",null,0,null,null,{"$f":"+K86*Clientes!T86*12*(1-$C86)","v":0}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!H169","v":"x1"},{"$f":"+IF(B87=0,0,VLOOKUP(B87,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E86","v":1.1020562183352678E-2},null,0,1,null,0,5.31,null,{"$f":"+$J87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AC87*(1-$C87)*1000","v":0},{"$f":"+SUMPRODUCT(M87:P87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K87*Clientes!X87*12*(1-$C87)","v":0},null,{"$f":"IF(Q87=0,0,(IF($AK$3=1,$E87*$F$4*G87/$Q$80,($E87*$F$4*G87-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R87=0,0,IF($AK$3=1,$E87*$F$4*H87/$R$80,($E87*$F$4*H87-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W87*Energía!Z87*(1-$C87)*1000,AL87)","v":0},{"$f":"+$W87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AC87*(1-$C87)*1000","v":0},{"$f":"+SUMPRODUCT(Z87:AC87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T87*$X87*12*(1-$C87),AM87)","v":0},{"$f":"+$X87*Clientes!U87*12*(1-$C87)","v":0},{"$f":"+$X87*Clientes!V87*12*(1-$C87)","v":0},{"$f":"+$X87*Clientes!W87*12*(1-$C87)","v":0},{"$f":"+SUMPRODUCT(AE87:AH87,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 x1",null,0,null,null,{"$f":"+K87*Clientes!T87*12*(1-$C87)","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!H170","v":"x2"},{"$f":"+IF(B88=0,0,VLOOKUP(B88,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.1020562183352678E-2,null,0,1,null,0,5.31,null,{"$f":"+$J88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+SUMPRODUCT(M88:P88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K88*Clientes!X88*12*(1-$C88)","v":0},null,{"$f":"IF(Q88=0,0,(IF($AK$3=1,$E88*$F$4*G88/$Q$80,($E88*$F$4*G88-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R88=0,0,IF($AK$3=1,$E88*$F$4*H88/$R$80,($E88*$F$4*H88-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000,AL88)","v":0},{"$f":"+$W88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+SUMPRODUCT(Z88:AC88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T88*$X88*12*(1-$C88),AM88)","v":0},{"$f":"+$X88*Clientes!U88*12*(1-$C88)","v":0},{"$f":"+$X88*Clientes!V88*12*(1-$C88)","v":0},{"$f":"+$X88*Clientes!W88*12*(1-$C88)","v":0},{"$f":"+SUMPRODUCT(AE88:AH88,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 x2",null,0,null,null,{"$f":"+K88*Clientes!T88*12*(1-$C88)","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!H171","v":"Discap."},{"$f":"+IF(B89=0,0,VLOOKUP(B89,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.1020562183352678E-2,null,0,1,null,0,5.31,null,{"$f":"+$J89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AC89*(1-$C89)*1000","v":0},{"$f":"+SUMPRODUCT(M89:P89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K89*Clientes!X89*12*(1-$C89)","v":0},null,{"$f":"IF(Q89=0,0,(IF($AK$3=1,$E89*$F$4*G89/$Q$80,($E89*$F$4*G89-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R89=0,0,IF($AK$3=1,$E89*$F$4*H89/$R$80,($E89*$F$4*H89-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W89*Energía!Z89*(1-$C89)*1000,AL89)","v":0},{"$f":"+$W89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AC89*(1-$C89)*1000","v":0},{"$f":"+SUMPRODUCT(Z89:AC89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T89*$X89*12*(1-$C89),AM89)","v":0},{"$f":"+$X89*Clientes!U89*12*(1-$C89)","v":0},{"$f":"+$X89*Clientes!V89*12*(1-$C89)","v":0},{"$f":"+$X89*Clientes!W89*12*(1-$C89)","v":0},{"$f":"+SUMPRODUCT(AE89:AH89,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 Discap.",null,0,null,null,{"$f":"+K89*Clientes!T89*12*(1-$C89)","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H172","v":"Discapacitados 601-más"},{"$f":"+IF(B90=0,0,VLOOKUP(B90,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.1020562183352678E-2,null,0,1,null,0,5.31,null,{"$f":"+$J90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+SUMPRODUCT(M90:P90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K90*Clientes!X90*12*(1-$C90)","v":0},null,{"$f":"IF(Q90=0,0,(IF($AK$3=1,$E90*$F$4*G90/$Q$80,($E90*$F$4*G90-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R90=0,0,IF($AK$3=1,$E90*$F$4*H90/$R$80,($E90*$F$4*H90-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000,AL90)","v":0},{"$f":"+$W90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+SUMPRODUCT(Z90:AC90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T90*$X90*12*(1-$C90),AM90)","v":0},{"$f":"+$X90*Clientes!U90*12*(1-$C90)","v":0},{"$f":"+$X90*Clientes!V90*12*(1-$C90)","v":0},{"$f":"+$X90*Clientes!W90*12*(1-$C90)","v":0},{"$f":"+SUMPRODUCT(AE90:AH90,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 Discapacitados 601-más",null,0,null,null,{"$f":"+K90*Clientes!T90*12*(1-$C90)","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H173","v":"Cruz Roja"},{"$f":"+IF(B91=0,0,VLOOKUP(B91,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.1020562183352678E-2,null,0,1,null,0,5.31,null,{"$f":"+$J91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AC91*(1-$C91)*1000","v":0},{"$f":"+SUMPRODUCT(M91:P91,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K91*Clientes!X91*12*(1-$C91)","v":0},null,{"$f":"IF(Q91=0,0,(IF($AK$3=1,$E91*$F$4*G91/$Q$80,($E91*$F$4*G91-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R91=0,0,IF($AK$3=1,$E91*$F$4*H91/$R$80,($E91*$F$4*H91-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W91*Energía!Z91*(1-$C91)*1000,AL91)","v":0},{"$f":"+$W91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AC91*(1-$C91)*1000","v":0},{"$f":"+SUMPRODUCT(Z91:AC91,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T91*$X91*12*(1-$C91),AM91)","v":0},{"$f":"+$X91*Clientes!U91*12*(1-$C91)","v":0},{"$f":"+$X91*Clientes!V91*12*(1-$C91)","v":0},{"$f":"+$X91*Clientes!W91*12*(1-$C91)","v":0},{"$f":"+SUMPRODUCT(AE91:AH91,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 Cruz Roja",null,0,null,null,{"$f":"+K91*Clientes!T91*12*(1-$C91)","v":0}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H174","v":0},{"$f":"+IF(B92=0,0,VLOOKUP(B92,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.1020562183352678E-2,null,0,1,null,0,{"$f":"+K91","v":5.31},null,{"$f":"+SUM(M93:M102)","v":0},0,0,0,0,56743.868647256553,null,{"$f":"IF(Q92=0,0,(IF($AK$3=1,$E92*$F$4*G92/$Q$80,($E92*$F$4*G92-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R92=0,0,IF($AK$3=1,$E92*$F$4*H92/$R$80,($E92*$F$4*H92-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0257284358363419},null,0,5.4466179942909747,null,{"$f":"+SUM(Z93:Z102)","v":0},{"$f":"+SUM(AA93:AA102)","v":0},0,0,0,{"$f":"+SUM(AE93:AE102)","v":15675.558237612528},17024.726155790118,17291.889218320259,17552.406073899703,{"$f":"+SUM(AI93:AI102)","v":57150.977249208212},null,"BTD_2 (10,001-30,000)",null,15675.558237612529,null,null,{"$f":"+SUM(AP93:AP102)","v":16352.040031039516}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!H175","v":"Regular"},{"$f":"+IF(B93=0,0,VLOOKUP(B93,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.1020562183352678E-2,null,0,1,null,{"$f":"+J92","v":0},{"$f":"+K92","v":5.31},null,{"$f":"+($J93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$J82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($J93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$J82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($J93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$J82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($J93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$J82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+SUMPRODUCT(M93:P93,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K93*Clientes!X93*12*(1-$C93)","v":56512.459867626188},null,{"$f":"IF(Q93=0,0,(IF($AK$3=1,$E93*$F$4*G93/$Q$80,($E93*$F$4*G93-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R93=0,0,IF($AK$3=1,$E93*$F$4*H93/$R$80,($E93*$F$4*H93-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0257284358363419},null,0,5.4466179942909747,null,{"$f":"+IF($AK$3=1,$W93*Energía!Z93*(1-$C93)*1000,AL93)","v":0},{"$f":"+($W93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$W82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($W93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$W82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($W93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$W82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+SUMPRODUCT(Z93:AC93,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T93*$X93*12*(1-$C93),AM93)","v":15611.631299103268},{"$f":"+$X93*Clientes!U93*12*(1-$C93)","v":16955.297137339803},{"$f":"+$X93*Clientes!V93*12*(1-$C93)","v":17221.370674609574},{"$f":"+$X93*Clientes!W93*12*(1-$C93)","v":17480.825109013655},{"$f":"+SUMPRODUCT(AE93:AH93,PremisaCosto!$F$84:$I$84)","v":56917.90822844518},null,"BTD_2 Regular",null,15611.631299103268,null,null,{"$f":"+K93*Clientes!T93*12*(1-$C93)","v":16285.354312947704}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!H176","v":"Agro"},{"$f":"+IF(B94=0,0,VLOOKUP(B94,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.1020562183352678E-2,null,0,1,null,{"$f":"+J93","v":0},{"$f":"+K93","v":5.31},null,{"$f":"+($J94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$J83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($J94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$J83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($J94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$J83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($J94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$J83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+SUMPRODUCT(M94:P94,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K94*Clientes!X94*12*(1-$C94)","v":231.40877963036587},null,{"$f":"IF(Q94=0,0,(IF($AK$3=1,$E94*$F$4*G94/$Q$80,($E94*$F$4*G94-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R94=0,0,IF($AK$3=1,$E94*$F$4*H94/$R$80,($E94*$F$4*H94-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0257284358363419},null,0,5.4466179942909747,null,{"$f":"+IF($AK$3=1,$W94*Energía!Z94*(1-$C94)*1000,AL94)","v":0},{"$f":"+($W94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$W83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($W94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$W83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($W94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$W83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+SUMPRODUCT(Z94:AC94,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T94*$X94*12*(1-$C94),AM94)","v":63.926938509259074},{"$f":"+$X94*Clientes!U94*12*(1-$C94)","v":69.429018450313819},{"$f":"+$X94*Clientes!V94*12*(1-$C94)","v":70.518543710685734},{"$f":"+$X94*Clientes!W94*12*(1-$C94)","v":71.580964886047298},{"$f":"+SUMPRODUCT(AE94:AH94,PremisaCosto!$F$84:$I$84)","v":233.06902076302981},null,"BTD_2 Agro",null,63.926938509259074,null,null,{"$f":"+K94*Clientes!T94*12*(1-$C94)","v":66.685718091811708}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!H177","v":"Jub. 1"},{"$f":"+IF(B95=0,0,VLOOKUP(B95,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.1020562183352678E-2,null,0,1,null,0,5.31,null,{"$f":"+($J95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$J84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$J84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$J84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$J84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+SUMPRODUCT(M95:P95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K95*Clientes!X95*12*(1-$C95)","v":0},null,{"$f":"IF(Q95=0,0,(IF($AK$3=1,$E95*$F$4*G95/$Q$80,($E95*$F$4*G95-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R95=0,0,IF($AK$3=1,$E95*$F$4*H95/$R$80,($E95*$F$4*H95-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W95*Energía!Z95*(1-$C95)*1000,AL95)","v":0},{"$f":"+($W95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$W84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$W84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$W84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+SUMPRODUCT(Z95:AC95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T95*$X95*12*(1-$C95),AM95)","v":0},{"$f":"+$X95*Clientes!U95*12*(1-$C95)","v":0},{"$f":"+$X95*Clientes!V95*12*(1-$C95)","v":0},{"$f":"+$X95*Clientes!W95*12*(1-$C95)","v":0},{"$f":"+SUMPRODUCT(AE95:AH95,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 Jub. 1",null,0,null,null,{"$f":"+K95*Clientes!T95*12*(1-$C95)","v":0}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!H178","v":"Jub. 2"},{"$f":"+IF(B96=0,0,VLOOKUP(B96,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.1020562183352678E-2,null,0,1,null,0,5.31,null,{"$f":"+($J96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$J85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$J85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$J85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$J85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+SUMPRODUCT(M96:P96,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K96*Clientes!X96*12*(1-$C96)","v":0},null,{"$f":"IF(Q96=0,0,(IF($AK$3=1,$E96*$F$4*G96/$Q$80,($E96*$F$4*G96-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R96=0,0,IF($AK$3=1,$E96*$F$4*H96/$R$80,($E96*$F$4*H96-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W96*((Energía!Z96-Clientes!T96*Límites!$B$14*12)+Clientes!T96*Límites!$B$14*12*(1-$C96))*1000,AL96)","v":0},{"$f":"+($W96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$W85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$W85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$W85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+SUMPRODUCT(Z96:AC96,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T96*$X96*12*(1-$C96),AM96)","v":0},{"$f":"+$X96*Clientes!U96*12*(1-$C96)","v":0},{"$f":"+$X96*Clientes!V96*12*(1-$C96)","v":0},{"$f":"+$X96*Clientes!W96*12*(1-$C96)","v":0},{"$f":"+SUMPRODUCT(AE96:AH96,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 Jub. 2",null,0,null,null,{"$f":"+K96*Clientes!T96*12*(1-$C96)","v":0}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!H179","v":"Político"},{"$f":"+IF(B97=0,0,VLOOKUP(B97,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.1020562183352678E-2,null,0,1,null,0,5.31,null,{"$f":"+($J97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$J86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$J86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$J86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$J86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+SUMPRODUCT(M97:P97,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K97*Clientes!X97*12*(1-$C97)","v":0},null,{"$f":"IF(Q97=0,0,(IF($AK$3=1,$E97*$F$4*G97/$Q$80,($E97*$F$4*G97-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R97=0,0,IF($AK$3=1,$E97*$F$4*H97/$R$80,($E97*$F$4*H97-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W97*Energía!Z97*(1-$C97)*1000,AL97)","v":0},{"$f":"+($W97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$W86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$W86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$W86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+SUMPRODUCT(Z97:AC97,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T97*$X97*12*(1-$C97),AM97)","v":0},{"$f":"+$X97*Clientes!U97*12*(1-$C97)","v":0},{"$f":"+$X97*Clientes!V97*12*(1-$C97)","v":0},{"$f":"+$X97*Clientes!W97*12*(1-$C97)","v":0},{"$f":"+SUMPRODUCT(AE97:AH97,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 Político",null,0,null,null,{"$f":"+K97*Clientes!T97*12*(1-$C97)","v":0}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!H180","v":"x1"},{"$f":"+IF(B98=0,0,VLOOKUP(B98,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.1020562183352678E-2,null,0,1,null,0,5.31,null,{"$f":"+($J98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$J87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$J87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$J87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$J87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+SUMPRODUCT(M98:P98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K98*Clientes!X98*12*(1-$C98)","v":0},null,{"$f":"IF(Q98=0,0,(IF($AK$3=1,$E98*$F$4*G98/$Q$80,($E98*$F$4*G98-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R98=0,0,IF($AK$3=1,$E98*$F$4*H98/$R$80,($E98*$F$4*H98-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W98*Energía!Z98*(1-$C98)*1000,AL98)","v":0},{"$f":"+($W98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$W87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$W87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$W87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+SUMPRODUCT(Z98:AC98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T98*$X98*12*(1-$C98),AM98)","v":0},{"$f":"+$X98*Clientes!U98*12*(1-$C98)","v":0},{"$f":"+$X98*Clientes!V98*12*(1-$C98)","v":0},{"$f":"+$X98*Clientes!W98*12*(1-$C98)","v":0},{"$f":"+SUMPRODUCT(AE98:AH98,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 x1",null,0,null,null,{"$f":"+K98*Clientes!T98*12*(1-$C98)","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!H181","v":"x2"},{"$f":"+IF(B99=0,0,VLOOKUP(B99,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.1020562183352678E-2,null,0,1,null,0,5.31,null,{"$f":"+($J99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$J88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$J88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$J88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$J88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+SUMPRODUCT(M99:P99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K99*Clientes!X99*12*(1-$C99)","v":0},null,{"$f":"IF(Q99=0,0,(IF($AK$3=1,$E99*$F$4*G99/$Q$80,($E99*$F$4*G99-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R99=0,0,IF($AK$3=1,$E99*$F$4*H99/$R$80,($E99*$F$4*H99-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W99*((Energía!Z99-Clientes!T99*Límites!$B$16*12)+Clientes!T99*Límites!$B$16*12*(1-$C99))*1000,AL99)","v":0},{"$f":"+($W99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$W88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$W88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$W88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+SUMPRODUCT(Z99:AC99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T99*$X99*12*(1-$C99),AM99)","v":0},{"$f":"+$X99*Clientes!U99*12*(1-$C99)","v":0},{"$f":"+$X99*Clientes!V99*12*(1-$C99)","v":0},{"$f":"+$X99*Clientes!W99*12*(1-$C99)","v":0},{"$f":"+SUMPRODUCT(AE99:AH99,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 x2",null,0,null,null,{"$f":"+K99*Clientes!T99*12*(1-$C99)","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!H182","v":"Discap."},{"$f":"+IF(B100=0,0,VLOOKUP(B100,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.1020562183352678E-2,null,0,{"$f":"+H99","v":1},null,0,5.31,null,{"$f":"+($J100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$J89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$J89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$J89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$J89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+SUMPRODUCT(M100:P100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K100*Clientes!X100*12*(1-$C100)","v":0},null,{"$f":"IF(Q100=0,0,(IF($AK$3=1,$E100*$F$4*G100/$Q$80,($E100*$F$4*G100-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R100=0,0,IF($AK$3=1,$E100*$F$4*H100/$R$80,($E100*$F$4*H100-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W100*Energía!Z100*(1-$C100)*1000,AL100)","v":0},{"$f":"+($W100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$W89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$W89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$W89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+SUMPRODUCT(Z100:AC100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T100*$X100*12*(1-$C100),AM100)","v":0},{"$f":"+$X100*Clientes!U100*12*(1-$C100)","v":0},{"$f":"+$X100*Clientes!V100*12*(1-$C100)","v":0},{"$f":"+$X100*Clientes!W100*12*(1-$C100)","v":0},{"$f":"+SUMPRODUCT(AE100:AH100,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 Discap.",null,0,null,null,{"$f":"+K100*Clientes!T100*12*(1-$C100)","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H183","v":"Discapacitados 601-más"},{"$f":"+IF(B101=0,0,VLOOKUP(B101,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.1020562183352678E-2,null,0,1,null,0,5.31,null,{"$f":"+($J101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$J90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$J90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$J90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$J90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+SUMPRODUCT(M101:P101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K101*Clientes!X101*12*(1-$C101)","v":0},null,{"$f":"IF(Q101=0,0,(IF($AK$3=1,$E101*$F$4*G101/$Q$80,($E101*$F$4*G101-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R101=0,0,IF($AK$3=1,$E101*$F$4*H101/$R$80,($E101*$F$4*H101-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W101*((Energía!Z101-Clientes!T101*Límites!$B$15*12)+Clientes!T101*Límites!$B$15*12*(1-$C101))*1000,AL101)","v":0},{"$f":"+($W101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$W90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$W90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$W90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+SUMPRODUCT(Z101:AC101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T101*$X101*12*(1-$C101),AM101)","v":0},{"$f":"+$X101*Clientes!U101*12*(1-$C101)","v":0},{"$f":"+$X101*Clientes!V101*12*(1-$C101)","v":0},{"$f":"+$X101*Clientes!W101*12*(1-$C101)","v":0},{"$f":"+SUMPRODUCT(AE101:AH101,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 Discapacitados 601-más",null,0,null,null,{"$f":"+K101*Clientes!T101*12*(1-$C101)","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H184","v":"Cruz Roja"},{"$f":"+IF(B102=0,0,VLOOKUP(B102,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.1020562183352678E-2,null,0,1,null,0,5.31,null,{"$f":"+($J102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$J91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$J91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$J91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$J91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+SUMPRODUCT(M102:P102,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K102*Clientes!X102*12*(1-$C102)","v":0},null,{"$f":"IF(Q102=0,0,(IF($AK$3=1,$E102*$F$4*G102/$Q$80,($E102*$F$4*G102-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R102=0,0,IF($AK$3=1,$E102*$F$4*H102/$R$80,($E102*$F$4*H102-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W102*Energía!Z102*(1-$C102)*1000,AL102)","v":0},{"$f":"+($W102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$W91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$W91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$W91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+SUMPRODUCT(Z102:AC102,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T102*$X102*12*(1-$C102),AM102)","v":0},{"$f":"+$X102*Clientes!U102*12*(1-$C102)","v":0},{"$f":"+$X102*Clientes!V102*12*(1-$C102)","v":0},{"$f":"+$X102*Clientes!W102*12*(1-$C102)","v":0},{"$f":"+SUMPRODUCT(AE102:AH102,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 Cruz Roja",null,0,null,null,{"$f":"+K102*Clientes!T102*12*(1-$C102)","v":0}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H185","v":0},{"$f":"+IF(B103=0,0,VLOOKUP(B103,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.1020562183352678E-2,null,0,1,null,0,{"$f":"+K102","v":5.31},null,{"$f":"+SUM(M104:M113)","v":0},0,0,0,0,8525.5866179608493,null,{"$f":"IF(Q103=0,0,(IF($AK$3=1,$E103*$F$4*G103/$Q$80,($E103*$F$4*G103-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R103=0,0,IF($AK$3=1,$E103*$F$4*H103/$R$80,($E103*$F$4*H103-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0257284358363419},null,0,5.4466179942909747,null,{"$f":"+SUM(Z104:Z113)","v":0},{"$f":"+SUM(AA104:AA113)","v":0},0,0,0,{"$f":"+SUM(AE104:AE113)","v":2355.2029977095444},2557.9112060641942,2598.0516103936852,2637.1934431701638,{"$f":"+SUM(AI104:AI113)","v":8586.7533965326784},null,"BTD_3 (30,001-50,000)",null,2355.2029977095444,null,null,{"$f":"+SUM(AP104:AP113)","v":2456.8422454878005}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!H186","v":"Regular"},{"$f":"+IF(B104=0,0,VLOOKUP(B104,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.1020562183352678E-2,null,0,1,null,{"$f":"+J103","v":0},{"$f":"+K103","v":5.31},null,{"$f":"+($J104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$J82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($J104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$J82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($J104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$J82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($J104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$J82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+SUMPRODUCT(M104:P104,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K104*Clientes!X104*12*(1-$C104)","v":8525.5866179608493},null,{"$f":"IF(Q104=0,0,(IF($AK$3=1,$E104*$F$4*G104/$Q$80,($E104*$F$4*G104-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R104=0,0,IF($AK$3=1,$E104*$F$4*H104/$R$80,($E104*$F$4*H104-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0257284358363419},null,0,5.4466179942909747,null,{"$f":"+IF($AK$3=1,$W104*Energía!Z104*(1-$C104)*1000,AL104)","v":0},{"$f":"+($W104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$W82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($W104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$W82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($W104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$W82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+SUMPRODUCT(Z104:AC104,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T104*$X104*12*(1-$C104),AM104)","v":2355.2029977095444},{"$f":"+$X104*Clientes!U104*12*(1-$C104)","v":2557.9112060641942},{"$f":"+$X104*Clientes!V104*12*(1-$C104)","v":2598.0516103936852},{"$f":"+$X104*Clientes!W104*12*(1-$C104)","v":2637.1934431701638},{"$f":"+SUMPRODUCT(AE104:AH104,PremisaCosto!$F$84:$I$84)","v":8586.7533965326784},null,"BTD_3 Regular",null,2355.2029977095444,null,null,{"$f":"+K104*Clientes!T104*12*(1-$C104)","v":2456.8422454878005}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!H187","v":"Agro"},{"$f":"+IF(B105=0,0,VLOOKUP(B105,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.1020562183352678E-2,null,0,1,null,{"$f":"+J104","v":0},{"$f":"+K104","v":5.31},null,{"$f":"+($J105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$J83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$J83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$J83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$J83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+SUMPRODUCT(M105:P105,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K105*Clientes!X105*12*(1-$C105)","v":0},null,{"$f":"IF(Q105=0,0,(IF($AK$3=1,$E105*$F$4*G105/$Q$80,($E105*$F$4*G105-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R105=0,0,IF($AK$3=1,$E105*$F$4*H105/$R$80,($E105*$F$4*H105-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W105*Energía!Z105*(1-$C105)*1000,AL105)","v":0},{"$f":"+($W105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$W83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($W105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$W83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($W105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$W83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+SUMPRODUCT(Z105:AC105,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T105*$X105*12*(1-$C105),AM105)","v":0},{"$f":"+$X105*Clientes!U105*12*(1-$C105)","v":0},{"$f":"+$X105*Clientes!V105*12*(1-$C105)","v":0},{"$f":"+$X105*Clientes!W105*12*(1-$C105)","v":0},{"$f":"+SUMPRODUCT(AE105:AH105,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 Agro",null,0,null,null,{"$f":"+K105*Clientes!T105*12*(1-$C105)","v":0}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!H188","v":"Jub. 1"},{"$f":"+IF(B106=0,0,VLOOKUP(B106,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.1020562183352678E-2,null,0,1,null,0,5.31,null,{"$f":"+($J106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$J84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$J84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$J84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$J84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+SUMPRODUCT(M106:P106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K106*Clientes!X106*12*(1-$C106)","v":0},null,{"$f":"IF(Q106=0,0,(IF($AK$3=1,$E106*$F$4*G106/$Q$80,($E106*$F$4*G106-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R106=0,0,IF($AK$3=1,$E106*$F$4*H106/$R$80,($E106*$F$4*H106-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W106*Energía!Z106*(1-$C106)*1000,AL106)","v":0},{"$f":"+($W106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$W84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$W84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$W84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+SUMPRODUCT(Z106:AC106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T106*$X106*12*(1-$C106),AM106)","v":0},{"$f":"+$X106*Clientes!U106*12*(1-$C106)","v":0},{"$f":"+$X106*Clientes!V106*12*(1-$C106)","v":0},{"$f":"+$X106*Clientes!W106*12*(1-$C106)","v":0},{"$f":"+SUMPRODUCT(AE106:AH106,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 Jub. 1",null,0,null,null,{"$f":"+K106*Clientes!T106*12*(1-$C106)","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!H189","v":"Jub. 2"},{"$f":"+IF(B107=0,0,VLOOKUP(B107,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.1020562183352678E-2,null,0,1,null,0,5.31,null,{"$f":"+($J107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$J85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$J85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$J85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$J85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+SUMPRODUCT(M107:P107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K107*Clientes!X107*12*(1-$C107)","v":0},null,{"$f":"IF(Q107=0,0,(IF($AK$3=1,$E107*$F$4*G107/$Q$80,($E107*$F$4*G107-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R107=0,0,IF($AK$3=1,$E107*$F$4*H107/$R$80,($E107*$F$4*H107-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W107*((Energía!Z107-Clientes!T107*Límites!$B$14*12)+Clientes!T107*Límites!$B$14*12*(1-$C107))*1000,AL107)","v":0},{"$f":"+($W107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$W85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$W85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$W85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+SUMPRODUCT(Z107:AC107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T107*$X107*12*(1-$C107),AM107)","v":0},{"$f":"+$X107*Clientes!U107*12*(1-$C107)","v":0},{"$f":"+$X107*Clientes!V107*12*(1-$C107)","v":0},{"$f":"+$X107*Clientes!W107*12*(1-$C107)","v":0},{"$f":"+SUMPRODUCT(AE107:AH107,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 Jub. 2",null,0,null,null,{"$f":"+K107*Clientes!T107*12*(1-$C107)","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!H190","v":"Político"},{"$f":"+IF(B108=0,0,VLOOKUP(B108,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.1020562183352678E-2,null,0,1,null,0,5.31,null,{"$f":"+($J108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$J86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$J86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$J86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$J86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+SUMPRODUCT(M108:P108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K108*Clientes!X108*12*(1-$C108)","v":0},null,{"$f":"IF(Q108=0,0,(IF($AK$3=1,$E108*$F$4*G108/$Q$80,($E108*$F$4*G108-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R108=0,0,IF($AK$3=1,$E108*$F$4*H108/$R$80,($E108*$F$4*H108-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W108*Energía!Z108*(1-$C108)*1000,AL108)","v":0},{"$f":"+($W108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$W86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$W86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$W86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+SUMPRODUCT(Z108:AC108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T108*$X108*12*(1-$C108),AM108)","v":0},{"$f":"+$X108*Clientes!U108*12*(1-$C108)","v":0},{"$f":"+$X108*Clientes!V108*12*(1-$C108)","v":0},{"$f":"+$X108*Clientes!W108*12*(1-$C108)","v":0},{"$f":"+SUMPRODUCT(AE108:AH108,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 Político",null,0,null,null,{"$f":"+K108*Clientes!T108*12*(1-$C108)","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!H191","v":"x1"},{"$f":"+IF(B109=0,0,VLOOKUP(B109,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.1020562183352678E-2,null,0,1,null,0,5.31,null,{"$f":"+($J109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$J87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$J87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$J87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$J87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+SUMPRODUCT(M109:P109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K109*Clientes!X109*12*(1-$C109)","v":0},null,{"$f":"IF(Q109=0,0,(IF($AK$3=1,$E109*$F$4*G109/$Q$80,($E109*$F$4*G109-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R109=0,0,IF($AK$3=1,$E109*$F$4*H109/$R$80,($E109*$F$4*H109-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W109*Energía!Z109*(1-$C109)*1000,AL109)","v":0},{"$f":"+($W109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$W87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$W87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$W87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+SUMPRODUCT(Z109:AC109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T109*$X109*12*(1-$C109),AM109)","v":0},{"$f":"+$X109*Clientes!U109*12*(1-$C109)","v":0},{"$f":"+$X109*Clientes!V109*12*(1-$C109)","v":0},{"$f":"+$X109*Clientes!W109*12*(1-$C109)","v":0},{"$f":"+SUMPRODUCT(AE109:AH109,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 x1",null,0,null,null,{"$f":"+K109*Clientes!T109*12*(1-$C109)","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!H192","v":"x2"},{"$f":"+IF(B110=0,0,VLOOKUP(B110,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.1020562183352678E-2,null,0,1,null,0,5.31,null,{"$f":"+($J110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$J88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$J88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$J88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$J88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+SUMPRODUCT(M110:P110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K110*Clientes!X110*12*(1-$C110)","v":0},null,{"$f":"IF(Q110=0,0,(IF($AK$3=1,$E110*$F$4*G110/$Q$80,($E110*$F$4*G110-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R110=0,0,IF($AK$3=1,$E110*$F$4*H110/$R$80,($E110*$F$4*H110-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W110*((Energía!Z110-Clientes!T110*Límites!$B$16*12)+Clientes!T110*Límites!$B$16*12*(1-$C110))*1000,AL110)","v":0},{"$f":"+($W110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$W88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$W88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$W88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+SUMPRODUCT(Z110:AC110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T110*$X110*12*(1-$C110),AM110)","v":0},{"$f":"+$X110*Clientes!U110*12*(1-$C110)","v":0},{"$f":"+$X110*Clientes!V110*12*(1-$C110)","v":0},{"$f":"+$X110*Clientes!W110*12*(1-$C110)","v":0},{"$f":"+SUMPRODUCT(AE110:AH110,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 x2",null,0,null,null,{"$f":"+K110*Clientes!T110*12*(1-$C110)","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!H193","v":"Discap."},{"$f":"+IF(B111=0,0,VLOOKUP(B111,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.1020562183352678E-2,null,0,1,null,0,5.31,null,{"$f":"+($J111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$J89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$J89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$J89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$J89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+SUMPRODUCT(M111:P111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K111*Clientes!X111*12*(1-$C111)","v":0},null,{"$f":"IF(Q111=0,0,(IF($AK$3=1,$E111*$F$4*G111/$Q$80,($E111*$F$4*G111-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R111=0,0,IF($AK$3=1,$E111*$F$4*H111/$R$80,($E111*$F$4*H111-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W111*Energía!Z111*(1-$C111)*1000,AL111)","v":0},{"$f":"+($W111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$W89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$W89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$W89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+SUMPRODUCT(Z111:AC111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T111*$X111*12*(1-$C111),AM111)","v":0},{"$f":"+$X111*Clientes!U111*12*(1-$C111)","v":0},{"$f":"+$X111*Clientes!V111*12*(1-$C111)","v":0},{"$f":"+$X111*Clientes!W111*12*(1-$C111)","v":0},{"$f":"+SUMPRODUCT(AE111:AH111,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 Discap.",null,0,null,null,{"$f":"+K111*Clientes!T111*12*(1-$C111)","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H194","v":"Discapacitados 601-más"},{"$f":"+IF(B112=0,0,VLOOKUP(B112,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.1020562183352678E-2,null,0,1,null,0,5.31,null,{"$f":"+($J112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$J90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$J90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$J90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$J90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+SUMPRODUCT(M112:P112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K112*Clientes!X112*12*(1-$C112)","v":0},null,{"$f":"IF(Q112=0,0,(IF($AK$3=1,$E112*$F$4*G112/$Q$80,($E112*$F$4*G112-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R112=0,0,IF($AK$3=1,$E112*$F$4*H112/$R$80,($E112*$F$4*H112-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W112*((Energía!Z112-Clientes!T112*Límites!$B$15*12)+Clientes!T112*Límites!$B$15*12*(1-$C112))*1000,AL112)","v":0},{"$f":"+($W112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$W90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$W90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$W90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+SUMPRODUCT(Z112:AC112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T112*$X112*12*(1-$C112),AM112)","v":0},{"$f":"+$X112*Clientes!U112*12*(1-$C112)","v":0},{"$f":"+$X112*Clientes!V112*12*(1-$C112)","v":0},{"$f":"+$X112*Clientes!W112*12*(1-$C112)","v":0},{"$f":"+SUMPRODUCT(AE112:AH112,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 Discapacitados 601-más",null,0,null,null,{"$f":"+K112*Clientes!T112*12*(1-$C112)","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H195","v":"Cruz Roja"},{"$f":"+IF(B113=0,0,VLOOKUP(B113,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.1020562183352678E-2,null,0,1,null,0,5.31,null,{"$f":"+($J113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$J91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$J91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$J91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$J91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+SUMPRODUCT(M113:P113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K113*Clientes!X113*12*(1-$C113)","v":0},null,{"$f":"IF(Q113=0,0,(IF($AK$3=1,$E113*$F$4*G113/$Q$80,($E113*$F$4*G113-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R113=0,0,IF($AK$3=1,$E113*$F$4*H113/$R$80,($E113*$F$4*H113-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W113*Energía!Z113*(1-$C113)*1000,AL113)","v":0},{"$f":"+($W113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$W91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$W91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$W91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+SUMPRODUCT(Z113:AC113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T113*$X113*12*(1-$C113),AM113)","v":0},{"$f":"+$X113*Clientes!U113*12*(1-$C113)","v":0},{"$f":"+$X113*Clientes!V113*12*(1-$C113)","v":0},{"$f":"+$X113*Clientes!W113*12*(1-$C113)","v":0},{"$f":"+SUMPRODUCT(AE113:AH113,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 Cruz Roja",null,0,null,null,{"$f":"+K113*Clientes!T113*12*(1-$C113)","v":0}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H196","v":0},{"$f":"+IF(B114=0,0,VLOOKUP(B114,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.1020562183352678E-2,null,0,1,null,0,{"$f":"+K113","v":5.31},null,{"$f":"+SUM(M115:M124)","v":0},0,0,0,0,9987.1157524684222,null,{"$f":"IF(Q114=0,0,(IF($AK$3=1,$E114*$F$4*G114/$Q$80,($E114*$F$4*G114-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R114=0,0,IF($AK$3=1,$E114*$F$4*H114/$R$80,($E114*$F$4*H114-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0257284358363419},null,0,5.4466179942909747,null,{"$f":"+SUM(Z115:Z124)","v":0},{"$f":"+SUM(AA115:AA124)","v":0},0,0,0,{"$f":"+SUM(AE115:AE124)","v":2758.9520830311808},2996.4102699609134,3043.4318864611751,3089.2837477136204,{"$f":"+SUM(AI115:AI124)","v":10058.768264509708},null,"BTD_4 (50,001-más)",null,2758.9520830311808,null,null,{"$f":"+SUM(AP115:AP124)","v":2878.015201857138}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!H197","v":"Regular"},{"$f":"+IF(B115=0,0,VLOOKUP(B115,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.1020562183352678E-2,null,0,1,null,{"$f":"+J114","v":0},{"$f":"+K114","v":5.31},null,{"$f":"+($J115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$J82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($J115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$J82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($J115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$J82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($J115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$J82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+SUMPRODUCT(M115:P115,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K115*Clientes!X115*12*(1-$C115)","v":9987.1157524684222},null,{"$f":"IF(Q115=0,0,(IF($AK$3=1,$E115*$F$4*G115/$Q$80,($E115*$F$4*G115-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R115=0,0,IF($AK$3=1,$E115*$F$4*H115/$R$80,($E115*$F$4*H115-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0257284358363419},null,0,5.4466179942909747,null,{"$f":"+IF($AK$3=1,$W115*Energía!Z115*(1-$C115)*1000,AL115)","v":0},{"$f":"+($W115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$W82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($W115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$W82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($W115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$W82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+SUMPRODUCT(Z115:AC115,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T115*$X115*12*(1-$C115),AM115)","v":2758.9520830311808},{"$f":"+$X115*Clientes!U115*12*(1-$C115)","v":2996.4102699609134},{"$f":"+$X115*Clientes!V115*12*(1-$C115)","v":3043.4318864611751},{"$f":"+$X115*Clientes!W115*12*(1-$C115)","v":3089.2837477136204},{"$f":"+SUMPRODUCT(AE115:AH115,PremisaCosto!$F$84:$I$84)","v":10058.768264509708},null,"BTD_4 Regular",null,2758.9520830311808,null,null,{"$f":"+K115*Clientes!T115*12*(1-$C115)","v":2878.015201857138}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!H198","v":"Agro"},{"$f":"+IF(B116=0,0,VLOOKUP(B116,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.1020562183352678E-2,null,0,{"$f":"+H115","v":1},null,{"$f":"+J115","v":0},{"$f":"+K115","v":5.31},null,{"$f":"+($J116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$J83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$J83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$J83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$J83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+SUMPRODUCT(M116:P116,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K116*Clientes!X116*12*(1-$C116)","v":0},null,{"$f":"IF(Q116=0,0,(IF($AK$3=1,$E116*$F$4*G116/$Q$80,($E116*$F$4*G116-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R116=0,0,IF($AK$3=1,$E116*$F$4*H116/$R$80,($E116*$F$4*H116-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W116*Energía!Z116*(1-$C116)*1000,AL116)","v":0},{"$f":"+($W116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$W83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$W83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$W83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+SUMPRODUCT(Z116:AC116,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T116*$X116*12*(1-$C116),AM116)","v":0},{"$f":"+$X116*Clientes!U116*12*(1-$C116)","v":0},{"$f":"+$X116*Clientes!V116*12*(1-$C116)","v":0},{"$f":"+$X116*Clientes!W116*12*(1-$C116)","v":0},{"$f":"+SUMPRODUCT(AE116:AH116,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Agro",null,0,null,null,{"$f":"+K116*Clientes!T116*12*(1-$C116)","v":0}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!H199","v":"Jub. 1"},{"$f":"+IF(B117=0,0,VLOOKUP(B117,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.1020562183352678E-2,null,0,1,null,0,5.31,null,{"$f":"+($J117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$J84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$J84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$J84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$J84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+SUMPRODUCT(M117:P117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K117*Clientes!X117*12*(1-$C117)","v":0},null,{"$f":"IF(Q117=0,0,(IF($AK$3=1,$E117*$F$4*G117/$Q$80,($E117*$F$4*G117-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R117=0,0,IF($AK$3=1,$E117*$F$4*H117/$R$80,($E117*$F$4*H117-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W117*Energía!Z117*(1-$C117)*1000,AL117)","v":0},{"$f":"+($W117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$W84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$W84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$W84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+SUMPRODUCT(Z117:AC117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T117*$X117*12*(1-$C117),AM117)","v":0},{"$f":"+$X117*Clientes!U117*12*(1-$C117)","v":0},{"$f":"+$X117*Clientes!V117*12*(1-$C117)","v":0},{"$f":"+$X117*Clientes!W117*12*(1-$C117)","v":0},{"$f":"+SUMPRODUCT(AE117:AH117,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Jub. 1",null,0,null,null,{"$f":"+K117*Clientes!T117*12*(1-$C117)","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!H200","v":"Jub. 2"},{"$f":"+IF(B118=0,0,VLOOKUP(B118,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.1020562183352678E-2,null,0,1,null,0,5.31,null,{"$f":"+($J118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$J85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$J85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$J85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$J85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+SUMPRODUCT(M118:P118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K118*Clientes!X118*12*(1-$C118)","v":0},null,{"$f":"IF(Q118=0,0,(IF($AK$3=1,$E118*$F$4*G118/$Q$80,($E118*$F$4*G118-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R118=0,0,IF($AK$3=1,$E118*$F$4*H118/$R$80,($E118*$F$4*H118-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W118*((Energía!Z118-Clientes!T118*Límites!$B$14*12)+Clientes!T118*Límites!$B$14*12*(1-$C118))*1000,AL118)","v":0},{"$f":"+($W118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$W85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$W85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$W85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+SUMPRODUCT(Z118:AC118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T118*$X118*12*(1-$C118),AM118)","v":0},{"$f":"+$X118*Clientes!U118*12*(1-$C118)","v":0},{"$f":"+$X118*Clientes!V118*12*(1-$C118)","v":0},{"$f":"+$X118*Clientes!W118*12*(1-$C118)","v":0},{"$f":"+SUMPRODUCT(AE118:AH118,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Jub. 2",null,0,null,null,{"$f":"+K118*Clientes!T118*12*(1-$C118)","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!H201","v":"Político"},{"$f":"+IF(B119=0,0,VLOOKUP(B119,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.1020562183352678E-2,null,0,1,null,0,5.31,null,{"$f":"+($J119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$J86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$J86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$J86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$J86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+SUMPRODUCT(M119:P119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K119*Clientes!X119*12*(1-$C119)","v":0},null,{"$f":"IF(Q119=0,0,(IF($AK$3=1,$E119*$F$4*G119/$Q$80,($E119*$F$4*G119-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R119=0,0,IF($AK$3=1,$E119*$F$4*H119/$R$80,($E119*$F$4*H119-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W119*Energía!Z119*(1-$C119)*1000,AL119)","v":0},{"$f":"+($W119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$W86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$W86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$W86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+SUMPRODUCT(Z119:AC119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T119*$X119*12*(1-$C119),AM119)","v":0},{"$f":"+$X119*Clientes!U119*12*(1-$C119)","v":0},{"$f":"+$X119*Clientes!V119*12*(1-$C119)","v":0},{"$f":"+$X119*Clientes!W119*12*(1-$C119)","v":0},{"$f":"+SUMPRODUCT(AE119:AH119,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Político",null,0,null,null,{"$f":"+K119*Clientes!T119*12*(1-$C119)","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!H202","v":"x1"},{"$f":"+IF(B120=0,0,VLOOKUP(B120,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.1020562183352678E-2,null,0,1,null,0,5.31,null,{"$f":"+($J120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$J87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$J87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$J87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$J87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+SUMPRODUCT(M120:P120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K120*Clientes!X120*12*(1-$C120)","v":0},null,{"$f":"IF(Q120=0,0,(IF($AK$3=1,$E120*$F$4*G120/$Q$80,($E120*$F$4*G120-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R120=0,0,IF($AK$3=1,$E120*$F$4*H120/$R$80,($E120*$F$4*H120-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W120*Energía!Z120*(1-$C120)*1000,AL120)","v":0},{"$f":"+($W120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$W87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$W87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$W87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+SUMPRODUCT(Z120:AC120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T120*$X120*12*(1-$C120),AM120)","v":0},{"$f":"+$X120*Clientes!U120*12*(1-$C120)","v":0},{"$f":"+$X120*Clientes!V120*12*(1-$C120)","v":0},{"$f":"+$X120*Clientes!W120*12*(1-$C120)","v":0},{"$f":"+SUMPRODUCT(AE120:AH120,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 x1",null,0,null,null,{"$f":"+K120*Clientes!T120*12*(1-$C120)","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!H203","v":"x2"},{"$f":"+IF(B121=0,0,VLOOKUP(B121,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.1020562183352678E-2,null,0,1,null,0,5.31,null,{"$f":"+($J121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$J88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$J88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$J88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$J88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+SUMPRODUCT(M121:P121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K121*Clientes!X121*12*(1-$C121)","v":0},null,{"$f":"IF(Q121=0,0,(IF($AK$3=1,$E121*$F$4*G121/$Q$80,($E121*$F$4*G121-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R121=0,0,IF($AK$3=1,$E121*$F$4*H121/$R$80,($E121*$F$4*H121-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W121*((Energía!Z121-Clientes!T121*Límites!$B$16*12)+Clientes!T121*Límites!$B$16*12*(1-$C121))*1000,AL121)","v":0},{"$f":"+($W121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$W88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$W88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$W88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+SUMPRODUCT(Z121:AC121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T121*$X121*12*(1-$C121),AM121)","v":0},{"$f":"+$X121*Clientes!U121*12*(1-$C121)","v":0},{"$f":"+$X121*Clientes!V121*12*(1-$C121)","v":0},{"$f":"+$X121*Clientes!W121*12*(1-$C121)","v":0},{"$f":"+SUMPRODUCT(AE121:AH121,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 x2",null,0,null,null,{"$f":"+K121*Clientes!T121*12*(1-$C121)","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!H204","v":"Discap."},{"$f":"+IF(B122=0,0,VLOOKUP(B122,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.1020562183352678E-2,null,0,1,null,0,5.31,null,{"$f":"+($J122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$J89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$J89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$J89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$J89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+SUMPRODUCT(M122:P122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K122*Clientes!X122*12*(1-$C122)","v":0},null,{"$f":"IF(Q122=0,0,(IF($AK$3=1,$E122*$F$4*G122/$Q$80,($E122*$F$4*G122-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R122=0,0,IF($AK$3=1,$E122*$F$4*H122/$R$80,($E122*$F$4*H122-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W122*Energía!Z122*(1-$C122)*1000,AL122)","v":0},{"$f":"+($W122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$W89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$W89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$W89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+SUMPRODUCT(Z122:AC122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T122*$X122*12*(1-$C122),AM122)","v":0},{"$f":"+$X122*Clientes!U122*12*(1-$C122)","v":0},{"$f":"+$X122*Clientes!V122*12*(1-$C122)","v":0},{"$f":"+$X122*Clientes!W122*12*(1-$C122)","v":0},{"$f":"+SUMPRODUCT(AE122:AH122,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Discap.",null,0,null,null,{"$f":"+K122*Clientes!T122*12*(1-$C122)","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H205","v":"Discapacitados 601-más"},{"$f":"+IF(B123=0,0,VLOOKUP(B123,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.1020562183352678E-2,null,0,1,null,0,5.31,null,{"$f":"+($J123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$J90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$J90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$J90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$J90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+SUMPRODUCT(M123:P123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K123*Clientes!X123*12*(1-$C123)","v":0},null,{"$f":"IF(Q123=0,0,(IF($AK$3=1,$E123*$F$4*G123/$Q$80,($E123*$F$4*G123-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R123=0,0,IF($AK$3=1,$E123*$F$4*H123/$R$80,($E123*$F$4*H123-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W123*((Energía!Z123-Clientes!T123*Límites!$B$15*12)+Clientes!T123*Límites!$B$15*12*(1-$C123))*1000,AL123)","v":0},{"$f":"+($W123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$W90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$W90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$W90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+SUMPRODUCT(Z123:AC123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T123*$X123*12*(1-$C123),AM123)","v":0},{"$f":"+$X123*Clientes!U123*12*(1-$C123)","v":0},{"$f":"+$X123*Clientes!V123*12*(1-$C123)","v":0},{"$f":"+$X123*Clientes!W123*12*(1-$C123)","v":0},{"$f":"+SUMPRODUCT(AE123:AH123,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Discapacitados 601-más",null,0,null,null,{"$f":"+K123*Clientes!T123*12*(1-$C123)","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H206","v":"Cruz Roja"},{"$f":"+IF(B124=0,0,VLOOKUP(B124,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.1020562183352678E-2,null,0,1,null,0,5.31,null,{"$f":"+($J124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$J91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$J91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$J91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$J91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+SUMPRODUCT(M124:P124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K124*Clientes!X124*12*(1-$C124)","v":0},null,{"$f":"IF(Q124=0,0,(IF($AK$3=1,$E124*$F$4*G124/$Q$80,($E124*$F$4*G124-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R124=0,0,IF($AK$3=1,$E124*$F$4*H124/$R$80,($E124*$F$4*H124-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W124*Energía!Z124*(1-$C124)*1000,AL124)","v":0},{"$f":"+($W124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$W91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$W91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$W91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+SUMPRODUCT(Z124:AC124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T124*$X124*12*(1-$C124),AM124)","v":0},{"$f":"+$X124*Clientes!U124*12*(1-$C124)","v":0},{"$f":"+$X124*Clientes!V124*12*(1-$C124)","v":0},{"$f":"+$X124*Clientes!W124*12*(1-$C124)","v":0},{"$f":"+SUMPRODUCT(AE124:AH124,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Cruz Roja",null,0,null,null,{"$f":"+K124*Clientes!T124*12*(1-$C124)","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!H207","v":0},{"$f":"+IF(B125=0,0,VLOOKUP(B125,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.1020562183352678E-2,null,0,1,null,0,{"$f":"+K124","v":5.31},null,{"$f":"+SUM(M126:M135)","v":0},{"$f":"+SUM(N126:N135)","v":0},{"$f":"+SUM(O126:O135)","v":0},{"$f":"+SUM(P126:P135)","v":0},{"$f":"+SUM(Q126:Q135)","v":0},{"$f":"+K125*Clientes!X125*12*(1-$C125)","v":0},null,{"$f":"IF(Q125=0,0,(IF($AK$3=1,$E125*$F$4*G125/$Q$80,($E125*$F$4*G125-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R125=0,0,IF($AK$3=1,$E125*$F$4*H125/$R$80,($E125*$F$4*H125-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z126:Z135)","v":0},{"$f":"+SUM(AA126:AA135)","v":0},{"$f":"+SUM(AB126:AB135)","v":0},{"$f":"+SUM(AC126:AC135)","v":0},{"$f":"+SUM(AD126:AD135)","v":0},{"$f":"+SUM(AE126:AE135)","v":0},{"$f":"+$X125*Clientes!U125*12*(1-$C125)","v":0},{"$f":"+$X125*Clientes!V125*12*(1-$C125)","v":0},{"$f":"+$X125*Clientes!W125*12*(1-$C125)","v":0},{"$f":"+SUM(AI126:AI135)","v":0},null,"BTD_5 (xxx)",null,0,null,null,{"$f":"+K125*Clientes!T125*12*(1-$C125)","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!H208","v":"Regular"},{"$f":"+IF(B126=0,0,VLOOKUP(B126,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.1020562183352678E-2,null,0,1,null,{"$f":"+J125","v":0},{"$f":"+K125","v":5.31},null,{"$f":"+($J126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$J82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$J82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$J82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$J82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+SUMPRODUCT(M126:P126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K126*Clientes!X126*12*(1-$C126)","v":0},null,{"$f":"IF(Q126=0,0,(IF($AK$3=1,$E126*$F$4*G126/$Q$80,($E126*$F$4*G126-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R126=0,0,IF($AK$3=1,$E126*$F$4*H126/$R$80,($E126*$F$4*H126-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W126*Energía!Z126*(1-$C126)*1000,AL126)","v":0},{"$f":"+($W126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$W82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$W82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$W82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+SUMPRODUCT(Z126:AC126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T126*$X126*12*(1-$C126),AM126)","v":0},{"$f":"+$X126*Clientes!U126*12*(1-$C126)","v":0},{"$f":"+$X126*Clientes!V126*12*(1-$C126)","v":0},{"$f":"+$X126*Clientes!W126*12*(1-$C126)","v":0},{"$f":"+SUMPRODUCT(AE126:AH126,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Regular",null,0,null,null,{"$f":"+K126*Clientes!T126*12*(1-$C126)","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!H209","v":"Agro"},{"$f":"+IF(B127=0,0,VLOOKUP(B127,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.1020562183352678E-2,null,0,1,null,{"$f":"+J126","v":0},{"$f":"+K126","v":5.31},null,{"$f":"+($J127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$J83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$J83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$J83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$J83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+SUMPRODUCT(M127:P127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K127*Clientes!X127*12*(1-$C127)","v":0},null,{"$f":"IF(Q127=0,0,(IF($AK$3=1,$E127*$F$4*G127/$Q$80,($E127*$F$4*G127-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R127=0,0,IF($AK$3=1,$E127*$F$4*H127/$R$80,($E127*$F$4*H127-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W127*Energía!Z127*(1-$C127)*1000,AL127)","v":0},{"$f":"+($W127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$W83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$W83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$W83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+SUMPRODUCT(Z127:AC127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T127*$X127*12*(1-$C127),AM127)","v":0},{"$f":"+$X127*Clientes!U127*12*(1-$C127)","v":0},{"$f":"+$X127*Clientes!V127*12*(1-$C127)","v":0},{"$f":"+$X127*Clientes!W127*12*(1-$C127)","v":0},{"$f":"+SUMPRODUCT(AE127:AH127,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Agro",null,0,null,null,{"$f":"+K127*Clientes!T127*12*(1-$C127)","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!H210","v":"Jub. 1"},{"$f":"+IF(B128=0,0,VLOOKUP(B128,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.1020562183352678E-2,null,0,1,null,0,5.31,null,{"$f":"+($J128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$J84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$J84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$J84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$J84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+SUMPRODUCT(M128:P128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K128*Clientes!X128*12*(1-$C128)","v":0},null,{"$f":"IF(Q128=0,0,(IF($AK$3=1,$E128*$F$4*G128/$Q$80,($E128*$F$4*G128-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R128=0,0,IF($AK$3=1,$E128*$F$4*H128/$R$80,($E128*$F$4*H128-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W128*Energía!Z128*(1-$C128)*1000,AL128)","v":0},{"$f":"+($W128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$W84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$W84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$W84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+SUMPRODUCT(Z128:AC128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T128*$X128*12*(1-$C128),AM128)","v":0},{"$f":"+$X128*Clientes!U128*12*(1-$C128)","v":0},{"$f":"+$X128*Clientes!V128*12*(1-$C128)","v":0},{"$f":"+$X128*Clientes!W128*12*(1-$C128)","v":0},{"$f":"+SUMPRODUCT(AE128:AH128,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Jub. 1",null,0,null,null,{"$f":"+K128*Clientes!T128*12*(1-$C128)","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!H211","v":"Jub. 2"},{"$f":"+IF(B129=0,0,VLOOKUP(B129,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.1020562183352678E-2,null,0,1,null,0,5.31,null,{"$f":"+($J129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$J85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$J85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$J85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$J85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+SUMPRODUCT(M129:P129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K129*Clientes!X129*12*(1-$C129)","v":0},null,{"$f":"IF(Q129=0,0,(IF($AK$3=1,$E129*$F$4*G129/$Q$80,($E129*$F$4*G129-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R129=0,0,IF($AK$3=1,$E129*$F$4*H129/$R$80,($E129*$F$4*H129-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W129*((Energía!Z129-Clientes!T129*Límites!$B$14*12)+Clientes!T129*Límites!$B$14*12*(1-$C129))*1000,AL129)","v":0},{"$f":"+($W129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$W85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$W85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$W85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+SUMPRODUCT(Z129:AC129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T129*$X129*12*(1-$C129),AM129)","v":0},{"$f":"+$X129*Clientes!U129*12*(1-$C129)","v":0},{"$f":"+$X129*Clientes!V129*12*(1-$C129)","v":0},{"$f":"+$X129*Clientes!W129*12*(1-$C129)","v":0},{"$f":"+SUMPRODUCT(AE129:AH129,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Jub. 2",null,0,null,null,{"$f":"+K129*Clientes!T129*12*(1-$C129)","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!H212","v":"Político"},{"$f":"+IF(B130=0,0,VLOOKUP(B130,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.1020562183352678E-2,null,0,1,null,0,5.31,null,{"$f":"+($J130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$J86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$J86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$J86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$J86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+SUMPRODUCT(M130:P130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K130*Clientes!X130*12*(1-$C130)","v":0},null,{"$f":"IF(Q130=0,0,(IF($AK$3=1,$E130*$F$4*G130/$Q$80,($E130*$F$4*G130-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R130=0,0,IF($AK$3=1,$E130*$F$4*H130/$R$80,($E130*$F$4*H130-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W130*Energía!Z130*(1-$C130)*1000,AL130)","v":0},{"$f":"+($W130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$W86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$W86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$W86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+SUMPRODUCT(Z130:AC130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T130*$X130*12*(1-$C130),AM130)","v":0},{"$f":"+$X130*Clientes!U130*12*(1-$C130)","v":0},{"$f":"+$X130*Clientes!V130*12*(1-$C130)","v":0},{"$f":"+$X130*Clientes!W130*12*(1-$C130)","v":0},{"$f":"+SUMPRODUCT(AE130:AH130,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Político",null,0,null,null,{"$f":"+K130*Clientes!T130*12*(1-$C130)","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!H213","v":"x1"},{"$f":"+IF(B131=0,0,VLOOKUP(B131,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.1020562183352678E-2,null,0,1,null,0,5.31,null,{"$f":"+($J131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$J87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$J87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$J87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$J87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+SUMPRODUCT(M131:P131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K131*Clientes!X131*12*(1-$C131)","v":0},null,{"$f":"IF(Q131=0,0,(IF($AK$3=1,$E131*$F$4*G131/$Q$80,($E131*$F$4*G131-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R131=0,0,IF($AK$3=1,$E131*$F$4*H131/$R$80,($E131*$F$4*H131-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W131*Energía!Z131*(1-$C131)*1000,AL131)","v":0},{"$f":"+($W131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$W87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$W87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$W87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+SUMPRODUCT(Z131:AC131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T131*$X131*12*(1-$C131),AM131)","v":0},{"$f":"+$X131*Clientes!U131*12*(1-$C131)","v":0},{"$f":"+$X131*Clientes!V131*12*(1-$C131)","v":0},{"$f":"+$X131*Clientes!W131*12*(1-$C131)","v":0},{"$f":"+SUMPRODUCT(AE131:AH131,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 x1",null,0,null,null,{"$f":"+K131*Clientes!T131*12*(1-$C131)","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!H214","v":"x2"},{"$f":"+IF(B132=0,0,VLOOKUP(B132,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.1020562183352678E-2,null,0,{"$f":"+H131","v":1},null,0,5.31,null,{"$f":"+($J132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$J88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$J88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$J88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$J88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+SUMPRODUCT(M132:P132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K132*Clientes!X132*12*(1-$C132)","v":0},null,{"$f":"IF(Q132=0,0,(IF($AK$3=1,$E132*$F$4*G132/$Q$80,($E132*$F$4*G132-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R132=0,0,IF($AK$3=1,$E132*$F$4*H132/$R$80,($E132*$F$4*H132-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W132*((Energía!Z132-Clientes!T132*Límites!$B$16*12)+Clientes!T132*Límites!$B$16*12*(1-$C132))*1000,AL132)","v":0},{"$f":"+($W132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$W88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$W88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$W88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+SUMPRODUCT(Z132:AC132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T132*$X132*12*(1-$C132),AM132)","v":0},{"$f":"+$X132*Clientes!U132*12*(1-$C132)","v":0},{"$f":"+$X132*Clientes!V132*12*(1-$C132)","v":0},{"$f":"+$X132*Clientes!W132*12*(1-$C132)","v":0},{"$f":"+SUMPRODUCT(AE132:AH132,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 x2",null,0,null,null,{"$f":"+K132*Clientes!T132*12*(1-$C132)","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!H215","v":"Discap."},{"$f":"+IF(B133=0,0,VLOOKUP(B133,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.1020562183352678E-2,null,0,{"$f":"+H132","v":1},null,0,5.31,null,{"$f":"+($J133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$J89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$J89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$J89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$J89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+SUMPRODUCT(M133:P133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K133*Clientes!X133*12*(1-$C133)","v":0},null,{"$f":"IF(Q133=0,0,(IF($AK$3=1,$E133*$F$4*G133/$Q$80,($E133*$F$4*G133-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R133=0,0,IF($AK$3=1,$E133*$F$4*H133/$R$80,($E133*$F$4*H133-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W133*Energía!Z133*(1-$C133)*1000,AL133)","v":0},{"$f":"+($W133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$W89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$W89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$W89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+SUMPRODUCT(Z133:AC133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T133*$X133*12*(1-$C133),AM133)","v":0},{"$f":"+$X133*Clientes!U133*12*(1-$C133)","v":0},{"$f":"+$X133*Clientes!V133*12*(1-$C133)","v":0},{"$f":"+$X133*Clientes!W133*12*(1-$C133)","v":0},{"$f":"+SUMPRODUCT(AE133:AH133,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Discap.",null,0,null,null,{"$f":"+K133*Clientes!T133*12*(1-$C133)","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H216","v":"Discapacitados 601-más"},{"$f":"+IF(B134=0,0,VLOOKUP(B134,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.1020562183352678E-2,null,0,{"$f":"+H133","v":1},null,0,5.31,null,{"$f":"+($J134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$J90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$J90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$J90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$J90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+SUMPRODUCT(M134:P134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K134*Clientes!X134*12*(1-$C134)","v":0},null,{"$f":"IF(Q134=0,0,(IF($AK$3=1,$E134*$F$4*G134/$Q$80,($E134*$F$4*G134-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R134=0,0,IF($AK$3=1,$E134*$F$4*H134/$R$80,($E134*$F$4*H134-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W134*((Energía!Z134-Clientes!T134*Límites!$B$15*12)+Clientes!T134*Límites!$B$15*12*(1-$C134))*1000,AL134)","v":0},{"$f":"+($W134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$W90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$W90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$W90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+SUMPRODUCT(Z134:AC134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T134*$X134*12*(1-$C134),AM134)","v":0},{"$f":"+$X134*Clientes!U134*12*(1-$C134)","v":0},{"$f":"+$X134*Clientes!V134*12*(1-$C134)","v":0},{"$f":"+$X134*Clientes!W134*12*(1-$C134)","v":0},{"$f":"+SUMPRODUCT(AE134:AH134,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Discapacitados 601-más",null,0,null,null,{"$f":"+K134*Clientes!T134*12*(1-$C134)","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H217","v":"Cruz Roja"},{"$f":"+IF(B135=0,0,VLOOKUP(B135,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.1020562183352678E-2,null,0,{"$f":"+H134","v":1},null,0,5.31,null,{"$f":"+($J135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$J91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$J91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$J91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$J91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+SUMPRODUCT(M135:P135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K135*Clientes!X135*12*(1-$C135)","v":0},null,{"$f":"IF(Q135=0,0,(IF($AK$3=1,$E135*$F$4*G135/$Q$80,($E135*$F$4*G135-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R135=0,0,IF($AK$3=1,$E135*$F$4*H135/$R$80,($E135*$F$4*H135-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W135*Energía!Z135*(1-$C135)*1000,AL135)","v":0},{"$f":"+($W135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$W91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$W91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$W91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+SUMPRODUCT(Z135:AC135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T135*$X135*12*(1-$C135),AM135)","v":0},{"$f":"+$X135*Clientes!U135*12*(1-$C135)","v":0},{"$f":"+$X135*Clientes!V135*12*(1-$C135)","v":0},{"$f":"+$X135*Clientes!W135*12*(1-$C135)","v":0},{"$f":"+SUMPRODUCT(AE135:AH135,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Cruz Roja",null,0,null,null,{"$f":"+K135*Clientes!T135*12*(1-$C135)","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!H218","v":0},{"$f":"+IF(B136=0,0,VLOOKUP(B136,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97653717254869121,null,0,1,null,null,2.83,null,{"$f":"+SUM(M137,M148,M159,M170,M181)","v":0},0,0,0,0,20793779.717800546,null,{"$f":"IF(Q136=0,0,(IF($AK$3=1,$E136*$F$4*G136/$Q$136,($E136*$F$4*G136-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R136=0,0,IF($AK$3=1,$E136*$F$4*H136/$R$136,($E136*$F$4*H136-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0332435540029401},null,0,2.9240792578283203,null,{"$f":"+SUM(Z137,Z148,Z159,Z170,Z181)","v":0},{"$f":"+SUM(AA137,AA148,AA159,AA170,AA181)","v":0},0,0,{"$f":"+SUMPRODUCT(Z136:AC136,PremisaCosto!$F$84:$I$84)","v":0},5617579.0403516339,6221564.4657844026,6474512.5353906658,6733460.8702946175,{"$f":"+SUMPRODUCT(AE136:AH136,PremisaCosto!$F$84:$I$84)","v":21142576.692936711},null,"BTS",null,5617579.040351633,null,null,{"$f":"+SUM(AP137,AP148,AP159,AP170,AP181)","v":5782251.8730615452}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!H219","v":0},{"$f":"+IF(B137=0,0,VLOOKUP(B137,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E136","v":0.97653717254869121},null,{"$f":"+G136","v":0},{"$f":"+H136","v":1},null,0,{"$f":"+K136","v":2.83},null,{"$f":"+SUM(M138:M147)","v":0},0,0,0,0,16566764.951637782,null,{"$f":"IF(Q137=0,0,(IF($AK$3=1,$E137*$F$4*G137/$Q$136,($E137*$F$4*G137-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R137=0,0,IF($AK$3=1,$E137*$F$4*H137/$R$136,($E137*$F$4*H137-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0332435540029401},null,0,2.9240792578283203,null,{"$f":"+SUM(Z138:Z147)","v":0},{"$f":"+SUM(AA138:AA147)","v":0},0,0,0,{"$f":"+SUM(AE138:AE147)","v":4471618.2888480714},4954842.2935889168,5161246.9768713098,5372699.2973509962,{"$f":"+SUM(AI138:AI147)","v":16847392.574120145},null,"BTS_1 (0-300)",null,0,null,null,{"$f":"+SUM(AP138:AP147)","v":4600186.2403794732}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!H220","v":"Regular"},{"$f":"+IF(B138=0,0,VLOOKUP(B138,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97653717254869121,null,0,1,null,{"$f":"+J137","v":0},{"$f":"+K137","v":2.83},null,{"$f":"+$J138*Energía!Z138*(1-$C138)*1000","v":0},{"$f":"+$J138*Energía!AA138*(1-$C138)*1000","v":0},{"$f":"+$J138*Energía!AB138*(1-$C138)*1000","v":0},{"$f":"+$J138*Energía!AC138*(1-$C138)*1000","v":0},{"$f":"+SUMPRODUCT(M138:P138,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K138*Clientes!X138*12*(1-$C138)","v":13374718.1558844},null,{"$f":"IF(Q138=0,0,(IF($AK$3=1,$E138*$F$4*G138/$Q$136,($E138*$F$4*G138-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R138=0,0,IF($AK$3=1,$E138*$F$4*H138/$R$136,($E138*$F$4*H138-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0332435540029401},null,0,2.9240792578283203,null,{"$f":"+IF($AK$3=1,$W138*Energía!Z138*(1-$C138)*1000,AL138)","v":0},{"$f":"+$W138*Energía!AA138*(1-$C138)*1000","v":0},{"$f":"+$W138*Energía!AB138*(1-$C138)*1000","v":0},{"$f":"+$W138*Energía!AC138*(1-$C138)*1000","v":0},{"$f":"+SUMPRODUCT(Z138:AC138,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T138*$X138*12*(1-$C138),AM138)","v":3611569.9347575791},{"$f":"+$X138*Clientes!U138*12*(1-$C138)","v":4000914.7743048826},{"$f":"+$X138*Clientes!V138*12*(1-$C138)","v":4165683.0319390465},{"$f":"+$X138*Clientes!W138*12*(1-$C138)","v":4334424.1004466275},{"$f":"+SUMPRODUCT(AE138:AH138,PremisaCosto!$F$84:$I$84)","v":13600228.067039549},null,"BTS_1 Regular",null,3611569.9347575791,null,null,{"$f":"+K138*Clientes!T138*12*(1-$C138)","v":3716372.4198766798}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!H221","v":"Agro"},{"$f":"+IF(B139=0,0,VLOOKUP(B139,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.97653717254869121,null,0,1,null,{"$f":"+J138","v":0},{"$f":"+K138","v":2.83},null,{"$f":"+$J139*Energía!Z139*(1-$C139)*1000","v":0},{"$f":"+$J139*Energía!AA139*(1-$C139)*1000","v":0},{"$f":"+$J139*Energía!AB139*(1-$C139)*1000","v":0},{"$f":"+$J139*Energía!AC139*(1-$C139)*1000","v":0},{"$f":"+SUMPRODUCT(M139:P139,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K139*Clientes!X139*12*(1-$C139)","v":1849.9628428077276},null,{"$f":"IF(Q139=0,0,(IF($AK$3=1,$E139*$F$4*G139/$Q$136,($E139*$F$4*G139-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R139=0,0,IF($AK$3=1,$E139*$F$4*H139/$R$136,($E139*$F$4*H139-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0332435540029401},null,0,2.9240792578283203,null,{"$f":"+IF($AK$3=1,$W139*Energía!Z139*(1-$C139)*1000,AL139)","v":0},{"$f":"+$W139*Energía!AA139*(1-$C139)*1000","v":0},{"$f":"+$W139*Energía!AB139*(1-$C139)*1000","v":0},{"$f":"+$W139*Energía!AC139*(1-$C139)*1000","v":0},{"$f":"+SUMPRODUCT(Z139:AC139,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T139*$X139*12*(1-$C139),AM139)","v":511.05433892995251},{"$f":"+$X139*Clientes!U139*12*(1-$C139)","v":559.10645731371085},{"$f":"+$X139*Clientes!V139*12*(1-$C139)","v":567.88031905159903},{"$f":"+$X139*Clientes!W139*12*(1-$C139)","v":576.43591371201558},{"$f":"+SUMPRODUCT(AE139:AH139,PremisaCosto!$F$84:$I$84)","v":1873.2937268944343},null,"BTS_1 Agro",null,511.05433892995251,null,null,{"$f":"+K139*Clientes!T139*12*(1-$C139)","v":533.10898926504854}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!H222","v":"Jub. 1"},{"$f":"+IF(B140=0,0,VLOOKUP(B140,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97653717254869121,null,0,1,null,0,2.83,null,{"$f":"+$J140*Energía!Z140*(1-$C140)*1000","v":0},{"$f":"+$J140*Energía!AA140*(1-$C140)*1000","v":0},{"$f":"+$J140*Energía!AB140*(1-$C140)*1000","v":0},{"$f":"+$J140*Energía!AC140*(1-$C140)*1000","v":0},{"$f":"+SUMPRODUCT(M140:P140,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K140*Clientes!X140*12*(1-$C140)","v":3189196.9663159875},null,{"$f":"IF(Q140=0,0,(IF($AK$3=1,$E140*$F$4*G140/$Q$136,($E140*$F$4*G140-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R140=0,0,IF($AK$3=1,$E140*$F$4*H140/$R$136,($E140*$F$4*H140-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0332435540029401},null,0,2.9240792578283203,null,{"$f":"+IF($AK$3=1,$W140*Energía!Z140*(1-$C140)*1000,AL140)","v":0},{"$f":"+$W140*Energía!AA140*(1-$C140)*1000","v":0},{"$f":"+$W140*Energía!AB140*(1-$C140)*1000","v":0},{"$f":"+$W140*Energía!AC140*(1-$C140)*1000","v":0},{"$f":"+SUMPRODUCT(Z140:AC140,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T140*$X140*12*(1-$C140),AM140)","v":859267.01970302395},{"$f":"+$X140*Clientes!U140*12*(1-$C140)","v":953069.17054033221},{"$f":"+$X140*Clientes!V140*12*(1-$C140)","v":994684.85344517161},{"$f":"+$X140*Clientes!W140*12*(1-$C140)","v":1037375.3030509097},{"$f":"+SUMPRODUCT(AE140:AH140,PremisaCosto!$F$84:$I$84)","v":3244274.6837551678},null,"BTS_1 Jub. 1",null,859267.01970302395,null,null,{"$f":"+K140*Clientes!T140*12*(1-$C140)","v":883002.4085201734}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!H223","v":"Jub. 2"},{"$f":"+IF(B141=0,0,VLOOKUP(B141,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97653717254869121,null,0,1,null,0,2.83,null,{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!T141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!Z141-Clientes!T141*(Límites!$B$14*12-0.01*12)))*$J141*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!U141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!AA141-Clientes!U141*(Límites!$B$14*12-0.01*12)))*$J141*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!V141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!AB141-Clientes!V141*(Límites!$B$14*12-0.01*12)))*$J141*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!W141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!AC141-Clientes!W141*(Límites!$B$14*12-0.01*12)))*$J141*1000)","v":0},{"$f":"+SUMPRODUCT(M141:P141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K141*Clientes!X141*12*(1-$C141)","v":0},null,{"$f":"IF(Q141=0,0,(IF($AK$3=1,$E141*$F$4*G141/$Q$136,($E141*$F$4*G141-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R141=0,0,IF($AK$3=1,$E141*$F$4*H141/$R$136,($E141*$F$4*H141-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$B$8<Límites!$B$14,0,(Clientes!T141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!Z141-Clientes!T141*(Límites!$B$14*12-0.01*12)))*$W141*1000),AL141)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!U141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!AA141-Clientes!U141*(Límites!$B$14*12-0.01*12)))*$W141*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!V141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!AB141-Clientes!V141*(Límites!$B$14*12-0.01*12)))*$W141*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!W141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!AC141-Clientes!W141*(Límites!$B$14*12-0.01*12)))*$W141*1000)","v":0},{"$f":"+SUMPRODUCT(Z141:AC141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T141*$X141*12*(1-$C141),AM141)","v":0},{"$f":"+$X141*Clientes!U141*12*(1-$C141)","v":0},{"$f":"+$X141*Clientes!V141*12*(1-$C141)","v":0},{"$f":"+$X141*Clientes!W141*12*(1-$C141)","v":0},{"$f":"+SUMPRODUCT(AE141:AH141,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Jub. 2",null,0,null,null,{"$f":"+K141*Clientes!T141*12*(1-$C141)","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!H224","v":"Político"},{"$f":"+IF(B142=0,0,VLOOKUP(B142,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.97653717254869121,null,0,1,null,0,2.83,null,{"$f":"+$J142*Energía!Z142*(1-$C142)*1000","v":0},{"$f":"+$J142*Energía!AA142*(1-$C142)*1000","v":0},{"$f":"+$J142*Energía!AB142*(1-$C142)*1000","v":0},{"$f":"+$J142*Energía!AC142*(1-$C142)*1000","v":0},{"$f":"+SUMPRODUCT(M142:P142,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K142*Clientes!X142*12*(1-$C142)","v":129.82195388124401},null,{"$f":"IF(Q142=0,0,(IF($AK$3=1,$E142*$F$4*G142/$Q$136,($E142*$F$4*G142-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R142=0,0,IF($AK$3=1,$E142*$F$4*H142/$R$136,($E142*$F$4*H142-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0332435540029401},null,0,2.9240792578283203,null,{"$f":"+IF($AK$3=1,$W142*Energía!Z142*(1-$C142)*1000,AL142)","v":0},{"$f":"+$W142*Energía!AA142*(1-$C142)*1000","v":0},{"$f":"+$W142*Energía!AB142*(1-$C142)*1000","v":0},{"$f":"+$W142*Energía!AC142*(1-$C142)*1000","v":0},{"$f":"+SUMPRODUCT(Z142:AC142,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T142*$X142*12*(1-$C142),AM142)","v":35.863462381049295},{"$f":"+$X142*Clientes!U142*12*(1-$C142)","v":39.235540864120061},{"$f":"+$X142*Clientes!V142*12*(1-$C142)","v":39.851250459761339},{"$f":"+$X142*Clientes!W142*12*(1-$C142)","v":40.451643067509863},{"$f":"+SUMPRODUCT(AE142:AH142,PremisaCosto!$F$84:$I$84)","v":131.45920890487258},null,{"$f":"+A142","v":"BTS_1 Político"},null,35.863462381049295,null,null,{"$f":"+K142*Clientes!T142*12*(1-$C142)","v":37.411157141406918}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!H225","v":"x1"},{"$f":"+IF(B143=0,0,VLOOKUP(B143,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97653717254869121,null,0,1,null,0,2.83,null,{"$f":"+IF(Límites!$B$8<Límites!$B$16,$J143*Energía!Z143*(1-$C143)*1000,(Clientes!T143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!Z143-Clientes!T143*(Límites!$B$16*12-0.01*12))*$J143*1000))","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,$J143*Energía!AA143*(1-$C143)*1000,(Clientes!U143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!AA143-Clientes!U143*(Límites!$B$16*12-0.01*12))*$J143*1000))","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,$J143*Energía!AB143*(1-$C143)*1000,(Clientes!V143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!AB143-Clientes!V143*(Límites!$B$16*12-0.01*12))*$J143*1000))","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,$J143*Energía!AC143*(1-$C143)*1000,(Clientes!W143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!AC143-Clientes!W143*(Límites!$B$16*12-0.01*12))*$J143*1000))","v":0},{"$f":"+SUMPRODUCT(M143:P143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K143*Clientes!X143*12*(1-$C143)","v":0},null,{"$f":"IF(Q143=0,0,(IF($AK$3=1,$E143*$F$4*G143/$Q$136,($E143*$F$4*G143-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R143=0,0,IF($AK$3=1,$E143*$F$4*H143/$R$136,($E143*$F$4*H143-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J143*T143","v":0},{"$f":"+U143*K143","v":0},null,{"$f":"+IF($AK$3=1,IF(Límites!$B$8<Límites!$B$16,$W143*Energía!Z143*(1-$C143)*1000,(Clientes!T143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!Z143-Clientes!T143*(Límites!$B$16*12-0.01*12))*$W143*1000)),AL143)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,$W143*Energía!AA143*(1-$C143)*1000,(Clientes!U143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!AA143-Clientes!U143*(Límites!$B$16*12-0.01*12))*$W143*1000))","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,$W143*Energía!AB143*(1-$C143)*1000,(Clientes!V143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!AB143-Clientes!V143*(Límites!$B$16*12-0.01*12))*$W143*1000))","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,$W143*Energía!AC143*(1-$C143)*1000,(Clientes!W143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!AC143-Clientes!W143*(Límites!$B$16*12-0.01*12))*$W143*1000))","v":0},{"$f":"+SUMPRODUCT(Z143:AC143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T143*$X143*12*(1-$C143),AM143)","v":0},{"$f":"+$X143*Clientes!U143*12*(1-$C143)","v":0},{"$f":"+$X143*Clientes!V143*12*(1-$C143)","v":0},{"$f":"+$X143*Clientes!W143*12*(1-$C143)","v":0},{"$f":"+SUMPRODUCT(AE143:AH143,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 x1",null,0,null,null,{"$f":"+K143*Clientes!T143*12*(1-$C143)","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!H226","v":"x2"},{"$f":"+IF(B144=0,0,VLOOKUP(B144,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97653717254869121,null,0,1,null,0,2.83,null,{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!T144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!Z144-Clientes!T144*(Límites!$B$16*12-0.01*12)))*$J144*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!U144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!AA144-Clientes!U144*(Límites!$B$16*12-0.01*12)))*$J144*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!V144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!AB144-Clientes!V144*(Límites!$B$16*12-0.01*12)))*$J144*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!W144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!AC144-Clientes!W144*(Límites!$B$16*12-0.01*12)))*$J144*1000)","v":0},{"$f":"+SUMPRODUCT(M144:P144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K144*Clientes!X144*12*(1-$C144)","v":0},null,{"$f":"IF(Q144=0,0,(IF($AK$3=1,$E144*$F$4*G144/$Q$136,($E144*$F$4*G144-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R144=0,0,IF($AK$3=1,$E144*$F$4*H144/$R$136,($E144*$F$4*H144-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$B$8<Límites!$B$16,0,(Clientes!T144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!Z144-Clientes!T144*(Límites!$B$16*12-0.01*12)))*$W144*1000),AL144)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!U144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!AA144-Clientes!U144*(Límites!$B$16*12-0.01*12)))*$W144*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!V144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!AB144-Clientes!V144*(Límites!$B$16*12-0.01*12)))*$W144*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!W144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!AC144-Clientes!W144*(Límites!$B$16*12-0.01*12)))*$W144*1000)","v":0},{"$f":"+SUMPRODUCT(Z144:AC144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T144*$X144*12*(1-$C144),AM144)","v":0},{"$f":"+$X144*Clientes!U144*12*(1-$C144)","v":0},{"$f":"+$X144*Clientes!V144*12*(1-$C144)","v":0},{"$f":"+$X144*Clientes!W144*12*(1-$C144)","v":0},{"$f":"+SUMPRODUCT(AE144:AH144,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 x2",null,0,null,null,{"$f":"+K144*Clientes!T144*12*(1-$C144)","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!H227","v":"Discap."},{"$f":"+IF(B145=0,0,VLOOKUP(B145,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97653717254869121,null,0,1,null,0,2.83,null,{"$f":"+IF(Límites!$B$8<Límites!$B$15,$J145*Energía!Z145*(1-$C145)*1000,(Clientes!T145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!Z145-Clientes!T145*(Límites!$B$15*12-0.01*12)))*$J145*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,$J145*Energía!AA145*(1-$C145)*1000,(Clientes!U145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!AA145-Clientes!U145*(Límites!$B$15*12-0.01*12)))*$J145*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,$J145*Energía!AB145*(1-$C145)*1000,(Clientes!V145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!AB145-Clientes!V145*(Límites!$B$15*12-0.01*12)))*$J145*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,$J145*Energía!AC145*(1-$C145)*1000,(Clientes!W145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!AC145-Clientes!W145*(Límites!$B$15*12-0.01*12)))*$J145*1000)","v":0},{"$f":"+SUMPRODUCT(M145:P145,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K145*Clientes!X145*12*(1-$C145)","v":870.04464070457379},null,{"$f":"IF(Q145=0,0,(IF($AK$3=1,$E145*$F$4*G145/$Q$136,($E145*$F$4*G145-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R145=0,0,IF($AK$3=1,$E145*$F$4*H145/$R$136,($E145*$F$4*H145-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0332435540029401},null,0,2.9240792578283203,null,{"$f":"+IF($AK$3=1,IF(Límites!$B$8<Límites!$B$15,$W145*Energía!Z145*(1-$C145)*1000,(Clientes!T145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!Z145-Clientes!T145*(Límites!$B$15*12-0.01*12)))*$W145*1000),AL145)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,$W145*Energía!AA145*(1-$C145)*1000,(Clientes!U145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!AA145-Clientes!U145*(Límites!$B$15*12-0.01*12)))*$W145*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,$W145*Energía!AB145*(1-$C145)*1000,(Clientes!V145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!AB145-Clientes!V145*(Límites!$B$15*12-0.01*12)))*$W145*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,$W145*Energía!AC145*(1-$C145)*1000,(Clientes!W145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!AC145-Clientes!W145*(Límites!$B$15*12-0.01*12)))*$W145*1000)","v":0},{"$f":"+SUMPRODUCT(Z145:AC145,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T145*$X145*12*(1-$C145),AM145)","v":234.416586157236},{"$f":"+$X145*Clientes!U145*12*(1-$C145)","v":260.00674552479506},{"$f":"+$X145*Clientes!V145*12*(1-$C145)","v":271.35991758128358},{"$f":"+$X145*Clientes!W145*12*(1-$C145)","v":283.00629667954502},{"$f":"+SUMPRODUCT(AE145:AH145,PremisaCosto!$F$84:$I$84)","v":885.07038962705394},null,"BTS_1 Discap.",null,234.416586157236,null,null,{"$f":"+K145*Clientes!T145*12*(1-$C145)","v":240.89183621344534}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H228","v":"Discapacitados 601-más"},{"$f":"+IF(B146=0,0,VLOOKUP(B146,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97653717254869121,null,0,1,null,0,2.83,null,{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!T146*Límites!$B$15*12*(1-$C146)+(Energía!Z146-Clientes!T146*Límites!$B$15*12))*$J146*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!U146*Límites!$B$15*12*(1-$C146)+(Energía!AA146-Clientes!U146*Límites!$B$15*12))*$J146*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!V146*Límites!$B$15*12*(1-$C146)+(Energía!AB146-Clientes!V146*Límites!$B$15*12))*$J146*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!W146*Límites!$B$15*12*(1-$C146)+(Energía!AC146-Clientes!W146*Límites!$B$15*12))*$J146*1000)","v":0},{"$f":"+SUMPRODUCT(M146:P146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K146*Clientes!X146*12*(1-$C146)","v":0},null,{"$f":"IF(Q146=0,0,(IF($AK$3=1,$E146*$F$4*G146/$Q$136,($E146*$F$4*G146-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R146=0,0,IF($AK$3=1,$E146*$F$4*H146/$R$136,($E146*$F$4*H146-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$B$8<Límites!$B$15,0,(Clientes!T146*Límites!$B$15*12*(1-$C146)+(Energía!Z146-Clientes!T146*Límites!$B$15*12))*$W146*1000),AL146)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!U146*Límites!$B$15*12*(1-$C146)+(Energía!AA146-Clientes!U146*Límites!$B$15*12))*$W146*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!V146*Límites!$B$15*12*(1-$C146)+(Energía!AB146-Clientes!V146*Límites!$B$15*12))*$W146*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!W146*Límites!$B$15*12*(1-$C146)+(Energía!AC146-Clientes!W146*Límites!$B$15*12))*$W146*1000)","v":0},{"$f":"+SUMPRODUCT(Z146:AC146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T146*$X146*12*(1-$C146),AM146)","v":0},{"$f":"+$X146*Clientes!U146*12*(1-$C146)","v":0},{"$f":"+$X146*Clientes!V146*12*(1-$C146)","v":0},{"$f":"+$X146*Clientes!W146*12*(1-$C146)","v":0},{"$f":"+SUMPRODUCT(AE146:AH146,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Discapacitados 601-más",null,0,null,null,{"$f":"+K146*Clientes!T146*12*(1-$C146)","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!H229","v":"Cruz Roja"},{"$f":"+IF(B147=0,0,VLOOKUP(B147,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.97653717254869121,null,0,1,null,0,2.83,null,{"$f":"+$J147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AC147*(1-$C147)*1000","v":0},{"$f":"+SUMPRODUCT(M147:P147,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K147*Clientes!X147*12*(1-$C147)","v":0},null,{"$f":"IF(Q147=0,0,(IF($AK$3=1,$E147*$F$4*G147/$Q$136,($E147*$F$4*G147-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R147=0,0,IF($AK$3=1,$E147*$F$4*H147/$R$136,($E147*$F$4*H147-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W147*Energía!Z147*(1-$C147)*1000,AL147)","v":0},{"$f":"+$W147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AC147*(1-$C147)*1000","v":0},{"$f":"+SUMPRODUCT(Z147:AC147,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T147*$X147*12*(1-$C147),AM147)","v":0},{"$f":"+$X147*Clientes!U147*12*(1-$C147)","v":0},{"$f":"+$X147*Clientes!V147*12*(1-$C147)","v":0},{"$f":"+$X147*Clientes!W147*12*(1-$C147)","v":0},{"$f":"+SUMPRODUCT(AE147:AH147,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Cruz Roja",null,0,null,null,{"$f":"+K147*Clientes!T147*12*(1-$C147)","v":0}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!H230","v":0},{"$f":"+IF(B148=0,0,VLOOKUP(B148,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97653717254869121,null,0,1,null,0,{"$f":"+K147","v":2.83},null,{"$f":"+SUM(M149:M158)","v":0},0,0,0,0,3169560.4882316492,null,{"$f":"IF(Q148=0,0,(IF($AK$3=1,$E148*$F$4*G148/$Q$136,($E148*$F$4*G148-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R148=0,0,IF($AK$3=1,$E148*$F$4*H148/$R$136,($E148*$F$4*H148-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0332435540029401},null,0,2.9240792578283203,null,{"$f":"+SUM(Z149:Z158)","v":0},{"$f":"+SUM(AA149:AA158)","v":0},0,0,0,{"$f":"+SUM(AE149:AE158)","v":857186.25192885497},948792.94356336386,986243.33311345824,1024547.747013362,{"$f":"+SUM(AI149:AI158)","v":3222106.6875937772},null,"BTS_2 (301-750)",null,0,null,null,{"$f":"+SUM(AP149:AP158)","v":882883.50552714127}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!H231","v":"Regular"},{"$f":"+IF(B149=0,0,VLOOKUP(B149,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97653717254869121,null,0,1,null,{"$f":"+J148","v":0},{"$f":"+K148","v":2.83},null,{"$f":"+$J149*Energía!Z149*(1-$C149)*1000","v":0},{"$f":"+$J149*Energía!AA149*(1-$C149)*1000","v":0},{"$f":"+$J149*Energía!AB149*(1-$C149)*1000","v":0},{"$f":"+$J149*Energía!AC149*(1-$C149)*1000","v":0},{"$f":"+SUMPRODUCT(M149:P149,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K149*Clientes!X149*12*(1-$C149)","v":2300389.3841715446},null,{"$f":"IF(Q149=0,0,(IF($AK$3=1,$E149*$F$4*G149/$Q$136,($E149*$F$4*G149-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R149=0,0,IF($AK$3=1,$E149*$F$4*H149/$R$136,($E149*$F$4*H149-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0332435540029401},null,0,2.9240792578283203,null,{"$f":"+IF($AK$3=1,$W149*Energía!Z149*(1-$C149)*1000,AL149)","v":0},{"$f":"+$W149*Energía!AA149*(1-$C149)*1000","v":0},{"$f":"+$W149*Energía!AB149*(1-$C149)*1000","v":0},{"$f":"+$W149*Energía!AC149*(1-$C149)*1000","v":0},{"$f":"+SUMPRODUCT(Z149:AC149,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T149*$X149*12*(1-$C149),AM149)","v":622989.88176012889},{"$f":"+$X149*Clientes!U149*12*(1-$C149)","v":689039.73871832492},{"$f":"+$X149*Clientes!V149*12*(1-$C149)","v":715166.79441182397},{"$f":"+$X149*Clientes!W149*12*(1-$C149)","v":741855.97184777888},{"$f":"+SUMPRODUCT(AE149:AH149,PremisaCosto!$F$84:$I$84)","v":2337935.2624353459},null,"BTS_2 Regular",null,622989.88176012889,null,null,{"$f":"+K149*Clientes!T149*12*(1-$C149)","v":642208.44283311453}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!H232","v":"Agro"},{"$f":"+IF(B150=0,0,VLOOKUP(B150,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.97653717254869121,null,0,1,null,{"$f":"+J149","v":0},{"$f":"+K149","v":2.83},null,{"$f":"+$J150*Energía!Z150*(1-$C150)*1000","v":0},{"$f":"+$J150*Energía!AA150*(1-$C150)*1000","v":0},{"$f":"+$J150*Energía!AB150*(1-$C150)*1000","v":0},{"$f":"+$J150*Energía!AC150*(1-$C150)*1000","v":0},{"$f":"+SUMPRODUCT(M150:P150,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K150*Clientes!X150*12*(1-$C150)","v":2219.9554113692725},null,{"$f":"IF(Q150=0,0,(IF($AK$3=1,$E150*$F$4*G150/$Q$136,($E150*$F$4*G150-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R150=0,0,IF($AK$3=1,$E150*$F$4*H150/$R$136,($E150*$F$4*H150-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0332435540029401},null,0,2.9240792578283203,null,{"$f":"+IF($AK$3=1,$W150*Energía!Z150*(1-$C150)*1000,AL150)","v":0},{"$f":"+$W150*Energía!AA150*(1-$C150)*1000","v":0},{"$f":"+$W150*Energía!AB150*(1-$C150)*1000","v":0},{"$f":"+$W150*Energía!AC150*(1-$C150)*1000","v":0},{"$f":"+SUMPRODUCT(Z150:AC150,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T150*$X150*12*(1-$C150),AM150)","v":613.26520671594301},{"$f":"+$X150*Clientes!U150*12*(1-$C150)","v":670.92774877645309},{"$f":"+$X150*Clientes!V150*12*(1-$C150)","v":681.456382861919},{"$f":"+$X150*Clientes!W150*12*(1-$C150)","v":691.72309645441862},{"$f":"+SUMPRODUCT(AE150:AH150,PremisaCosto!$F$84:$I$84)","v":2247.9524722733213},null,"BTS_2 Agro",null,613.26520671594301,null,null,{"$f":"+K150*Clientes!T150*12*(1-$C150)","v":639.73078711805829}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!H233","v":"Jub. 1"},{"$f":"+IF(B151=0,0,VLOOKUP(B151,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97653717254869121,null,0,1,null,0,2.83,null,{"$f":"+$J151*Energía!Z151*(1-$C151)*1000","v":0},{"$f":"+$J151*Energía!AA151*(1-$C151)*1000","v":0},{"$f":"+$J151*Energía!AB151*(1-$C151)*1000","v":0},{"$f":"+$J151*Energía!AC151*(1-$C151)*1000","v":0},{"$f":"+SUMPRODUCT(M151:P151,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K151*Clientes!X151*12*(1-$C151)","v":763222.49315140117},null,{"$f":"IF(Q151=0,0,(IF($AK$3=1,$E151*$F$4*G151/$Q$136,($E151*$F$4*G151-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R151=0,0,IF($AK$3=1,$E151*$F$4*H151/$R$136,($E151*$F$4*H151-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0332435540029401},null,0,2.9240792578283203,null,{"$f":"+IF($AK$3=1,$W151*Energía!Z151*(1-$C151)*1000,AL151)","v":0},{"$f":"+$W151*Energía!AA151*(1-$C151)*1000","v":0},{"$f":"+$W151*Energía!AB151*(1-$C151)*1000","v":0},{"$f":"+$W151*Energía!AC151*(1-$C151)*1000","v":0},{"$f":"+SUMPRODUCT(Z151:AC151,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T151*$X151*12*(1-$C151),AM151)","v":205635.43863459755},{"$f":"+$X151*Clientes!U151*12*(1-$C151)","v":228083.69510202858},{"$f":"+$X151*Clientes!V151*12*(1-$C151)","v":238042.94992269264},{"$f":"+$X151*Clientes!W151*12*(1-$C151)","v":248259.4124761119},{"$f":"+SUMPRODUCT(AE151:AH151,PremisaCosto!$F$84:$I$84)","v":776403.41401173233},null,"BTS_2 Jub. 1",null,205635.43863459755,null,null,{"$f":"+K151*Clientes!T151*12*(1-$C151)","v":211315.67187835011}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!H234","v":"Jub. 2"},{"$f":"+IF(B152=0,0,VLOOKUP(B152,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97653717254869121,null,0,1,null,0,2.83,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":0},{"$f":"+SUMPRODUCT(M152:P152,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K152*Clientes!X152*12*(1-$C152)","v":103341.96899035436},null,{"$f":"IF(Q152=0,0,(IF($AK$3=1,$E152*$F$4*G152/$Q$136,($E152*$F$4*G152-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R152=0,0,IF($AK$3=1,$E152*$F$4*H152/$R$136,($E152*$F$4*H152-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0332435540029401},null,0,2.9240792578283203,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$W152*1000),AL152)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":0},{"$f":"+SUMPRODUCT(Z152:AC152,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T152*$X152*12*(1-$C152),AM152)","v":27843.481178009471},{"$f":"+$X152*Clientes!U152*12*(1-$C152)","v":30883.023440667326},{"$f":"+$X152*Clientes!V152*12*(1-$C152)","v":32231.527988265796},{"$f":"+$X152*Clientes!W152*12*(1-$C152)","v":33614.859016714836},{"$f":"+SUMPRODUCT(AE152:AH152,PremisaCosto!$F$84:$I$84)","v":105126.6940568134},null,"BTS_2 Jub. 2",null,27843.481178009471,null,null,{"$f":"+K152*Clientes!T152*12*(1-$C152)","v":28612.596990241454}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!H235","v":"Político"},{"$f":"+IF(B153=0,0,VLOOKUP(B153,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.97653717254869121,null,0,{"$f":"+H152","v":1},null,0,2.83,null,{"$f":"+$J153*Energía!Z153*(1-$C153)*1000","v":0},{"$f":"+$J153*Energía!AA153*(1-$C153)*1000","v":0},{"$f":"+$J153*Energía!AB153*(1-$C153)*1000","v":0},{"$f":"+$J153*Energía!AC153*(1-$C153)*1000","v":0},{"$f":"+SUMPRODUCT(M153:P153,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K153*Clientes!X153*12*(1-$C153)","v":0},null,{"$f":"IF(Q153=0,0,(IF($AK$3=1,$E153*$F$4*G153/$Q$136,($E153*$F$4*G153-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R153=0,0,IF($AK$3=1,$E153*$F$4*H153/$R$136,($E153*$F$4*H153-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W153*Energía!Z153*(1-$C153)*1000,AL153)","v":0},{"$f":"+$W153*Energía!AA153*(1-$C153)*1000","v":0},{"$f":"+$W153*Energía!AB153*(1-$C153)*1000","v":0},{"$f":"+$W153*Energía!AC153*(1-$C153)*1000","v":0},{"$f":"+SUMPRODUCT(Z153:AC153,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T153*$X153*12*(1-$C153),AM153)","v":0},{"$f":"+$X153*Clientes!U153*12*(1-$C153)","v":0},{"$f":"+$X153*Clientes!V153*12*(1-$C153)","v":0},{"$f":"+$X153*Clientes!W153*12*(1-$C153)","v":0},{"$f":"+SUMPRODUCT(AE153:AH153,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Político",null,0,null,null,{"$f":"+K153*Clientes!T153*12*(1-$C153)","v":0}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!H236","v":"x1"},{"$f":"+IF(B154=0,0,VLOOKUP(B154,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97653717254869121,null,0,1,null,0,2.83,null,{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J154*Energía!Z154*(1-$C154)*1000,(Clientes!T154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!Z154-Clientes!T154*(Límites!$B$16*12-0.01*12)))*$J154*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J154*Energía!AA154*(1-$C154)*1000,(Clientes!U154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!AA154-Clientes!U154*(Límites!$B$16*12-0.01*12)))*$J154*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J154*Energía!AB154*(1-$C154)*1000,(Clientes!V154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!AB154-Clientes!V154*(Límites!$B$16*12-0.01*12)))*$J154*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J154*Energía!AC154*(1-$C154)*1000,(Clientes!W154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!AC154-Clientes!W154*(Límites!$B$16*12-0.01*12)))*$J154*1000)","v":0},{"$f":"+SUMPRODUCT(M154:P154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K154*Clientes!X154*12*(1-$C154)","v":0},null,{"$f":"IF(Q154=0,0,(IF($AK$3=1,$E154*$F$4*G154/$Q$136,($E154*$F$4*G154-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R154=0,0,IF($AK$3=1,$E154*$F$4*H154/$R$136,($E154*$F$4*H154-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$16,$W154*Energía!Z154*(1-$C154)*1000,(Clientes!T154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!Z154-Clientes!T154*(Límites!$B$16*12-0.01*12)))*$W154*1000),AL154)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W154*Energía!AA154*(1-$C154)*1000,(Clientes!U154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!AA154-Clientes!U154*(Límites!$B$16*12-0.01*12)))*$W154*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W154*Energía!AB154*(1-$C154)*1000,(Clientes!V154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!AB154-Clientes!V154*(Límites!$B$16*12-0.01*12)))*$W154*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W154*Energía!AC154*(1-$C154)*1000,(Clientes!W154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!AC154-Clientes!W154*(Límites!$B$16*12-0.01*12)))*$W154*1000)","v":0},{"$f":"+SUMPRODUCT(Z154:AC154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T154*$X154*12*(1-$C154),AM154)","v":0},{"$f":"+$X154*Clientes!U154*12*(1-$C154)","v":0},{"$f":"+$X154*Clientes!V154*12*(1-$C154)","v":0},{"$f":"+$X154*Clientes!W154*12*(1-$C154)","v":0},{"$f":"+SUMPRODUCT(AE154:AH154,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 x1",null,0,null,null,{"$f":"+K154*Clientes!T154*12*(1-$C154)","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!H237","v":"x2"},{"$f":"+IF(B155=0,0,VLOOKUP(B155,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97653717254869121,null,0,1,null,0,2.83,null,{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!T155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!Z155-Clientes!T155*(Límites!$B$16*12-0.01*12)))*$J155*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!U155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!AA155-Clientes!U155*(Límites!$B$16*12-0.01*12)))*$J155*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!V155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!AB155-Clientes!V155*(Límites!$B$16*12-0.01*12)))*$J155*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!W155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!AC155-Clientes!W155*(Límites!$B$16*12-0.01*12)))*$J155*1000)","v":0},{"$f":"+SUMPRODUCT(M155:P155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K155*Clientes!X155*12*(1-$C155)","v":0},null,{"$f":"IF(Q155=0,0,(IF($AK$3=1,$E155*$F$4*G155/$Q$136,($E155*$F$4*G155-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R155=0,0,IF($AK$3=1,$E155*$F$4*H155/$R$136,($E155*$F$4*H155-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$16,0,(Clientes!T155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!Z155-Clientes!T155*(Límites!$B$16*12-0.01*12)))*$W155*1000),AL155)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!U155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!AA155-Clientes!U155*(Límites!$B$16*12-0.01*12)))*$W155*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!V155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!AB155-Clientes!V155*(Límites!$B$16*12-0.01*12)))*$W155*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!W155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!AC155-Clientes!W155*(Límites!$B$16*12-0.01*12)))*$W155*1000)","v":0},{"$f":"+SUMPRODUCT(Z155:AC155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T155*$X155*12*(1-$C155),AM155)","v":0},{"$f":"+$X155*Clientes!U155*12*(1-$C155)","v":0},{"$f":"+$X155*Clientes!V155*12*(1-$C155)","v":0},{"$f":"+$X155*Clientes!W155*12*(1-$C155)","v":0},{"$f":"+SUMPRODUCT(AE155:AH155,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 x2",null,0,null,null,{"$f":"+K155*Clientes!T155*12*(1-$C155)","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!H238","v":"Discap."},{"$f":"+IF(B156=0,0,VLOOKUP(B156,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97653717254869121,null,0,1,null,0,2.83,null,{"$f":"+$J156*Energía!Z156*(1-$C156)*1000","v":0},{"$f":"+$J156*Energía!AA156*(1-$C156)*1000","v":0},{"$f":"+$J156*Energía!AB156*(1-$C156)*1000","v":0},{"$f":"+$J156*Energía!AC156*(1-$C156)*1000","v":0},{"$f":"+SUMPRODUCT(M156:P156,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K156*Clientes!X156*12*(1-$C156)","v":386.68650697981059},null,{"$f":"IF(Q156=0,0,(IF($AK$3=1,$E156*$F$4*G156/$Q$136,($E156*$F$4*G156-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R156=0,0,IF($AK$3=1,$E156*$F$4*H156/$R$136,($E156*$F$4*H156-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0332435540029401},null,0,2.9240792578283203,null,{"$f":"+IF($AK$3=1,$W156*Energía!Z156*(1-$C156)*1000,AL156)","v":0},{"$f":"+$W156*Energía!AA156*(1-$C156)*1000","v":0},{"$f":"+$W156*Energía!AB156*(1-$C156)*1000","v":0},{"$f":"+$W156*Energía!AC156*(1-$C156)*1000","v":0},{"$f":"+SUMPRODUCT(Z156:AC156,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T156*$X156*12*(1-$C156),AM156)","v":104.18514940321599},{"$f":"+$X156*Clientes!U156*12*(1-$C156)","v":115.55855356657558},{"$f":"+$X156*Clientes!V156*12*(1-$C156)","v":120.6044078139038},{"$f":"+$X156*Clientes!W156*12*(1-$C156)","v":125.78057630201998},{"$f":"+SUMPRODUCT(AE156:AH156,PremisaCosto!$F$84:$I$84)","v":393.36461761202395},null,"BTS_2 Discap.",null,104.18514940321599,null,null,{"$f":"+K156*Clientes!T156*12*(1-$C156)","v":107.06303831708682}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H239","v":"Discapacitados 601-más"},{"$f":"+IF(B157=0,0,VLOOKUP(B157,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97653717254869121,null,0,1,null,0,2.83,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!Z157-Clientes!T157*(Límites!$B$15*12-0.01*12)))*$J157*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!AA157-Clientes!U157*(Límites!$B$15*12-0.01*12)))*$J157*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!AB157-Clientes!V157*(Límites!$B$15*12-0.01*12)))*$J157*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!AC157-Clientes!W157*(Límites!$B$15*12-0.01*12)))*$J157*1000)","v":0},{"$f":"+SUMPRODUCT(M157:P157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K157*Clientes!X157*12*(1-$C157)","v":0},null,{"$f":"IF(Q157=0,0,(IF($AK$3=1,$E157*$F$4*G157/$Q$136,($E157*$F$4*G157-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R157=0,0,IF($AK$3=1,$E157*$F$4*H157/$R$136,($E157*$F$4*H157-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"IF($AK$3=1,IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!Z157-Clientes!T157*(Límites!$B$15*12-0.01*12)))*$W157*1000),AL157)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!AA157-Clientes!U157*(Límites!$B$15*12-0.01*12)))*$W157*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!AB157-Clientes!V157*(Límites!$B$15*12-0.01*12)))*$W157*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!AC157-Clientes!W157*(Límites!$B$15*12-0.01*12)))*$W157*1000)","v":0},{"$f":"+SUMPRODUCT(Z157:AC157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T157*$X157*12*(1-$C157),AM157)","v":0},{"$f":"+$X157*Clientes!U157*12*(1-$C157)","v":0},{"$f":"+$X157*Clientes!V157*12*(1-$C157)","v":0},{"$f":"+$X157*Clientes!W157*12*(1-$C157)","v":0},{"$f":"+SUMPRODUCT(AE157:AH157,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Discapacitados 601-más",null,0,null,null,{"$f":"+K157*Clientes!T157*12*(1-$C157)","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!H240","v":"Cruz Roja"},{"$f":"+IF(B158=0,0,VLOOKUP(B158,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.97653717254869121,null,0,1,null,0,2.83,null,{"$f":"+$J158*Energía!Z158*(1-$C158)*1000","v":0},{"$f":"+$J158*Energía!AA158*(1-$C158)*1000","v":0},{"$f":"+$J158*Energía!AB158*(1-$C158)*1000","v":0},{"$f":"+$J158*Energía!AC158*(1-$C158)*1000","v":0},{"$f":"+SUMPRODUCT(M158:P158,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K158*Clientes!X158*12*(1-$C158)","v":0},null,{"$f":"IF(Q158=0,0,(IF($AK$3=1,$E158*$F$4*G158/$Q$136,($E158*$F$4*G158-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R158=0,0,IF($AK$3=1,$E158*$F$4*H158/$R$136,($E158*$F$4*H158-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W158*Energía!Z158*(1-$C158)*1000,AL158)","v":0},{"$f":"+$W158*Energía!AA158*(1-$C158)*1000","v":0},{"$f":"+$W158*Energía!AB158*(1-$C158)*1000","v":0},{"$f":"+$W158*Energía!AC158*(1-$C158)*1000","v":0},{"$f":"+SUMPRODUCT(Z158:AC158,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T158*$X158*12*(1-$C158),AM158)","v":0},{"$f":"+$X158*Clientes!U158*12*(1-$C158)","v":0},{"$f":"+$X158*Clientes!V158*12*(1-$C158)","v":0},{"$f":"+$X158*Clientes!W158*12*(1-$C158)","v":0},{"$f":"+SUMPRODUCT(AE158:AH158,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Cruz Roja",null,0,null,null,{"$f":"+K158*Clientes!T158*12*(1-$C158)","v":0}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!H241","v":0},{"$f":"+IF(B159=0,0,VLOOKUP(B159,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97653717254869121,null,0,1,null,0,{"$f":"+K158","v":2.83},null,{"$f":"+SUM(M160:M169)","v":0},0,0,0,0,1057454.2779311182,null,{"$f":"IF(Q159=0,0,(IF($AK$3=1,$E159*$F$4*G159/$Q$136,($E159*$F$4*G159-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R159=0,0,IF($AK$3=1,$E159*$F$4*H159/$R$136,($E159*$F$4*H159-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0332435540029401},null,0,2.9240792578283203,null,{"$f":"+SUM(Z160:Z169)","v":0},{"$f":"+SUM(AA160:AA169)","v":0},0,0,0,{"$f":"+SUM(AE160:AE169)","v":288774.49957470823},317929.22863212199,327022.22540589824,336213.82593025913,{"$f":"+SUM(AI160:AI169)","v":1073077.4312227936},null,"BTS_3 (751-más)",null,0,null,null,{"$f":"+SUM(AP160:AP169)","v":299182.12715493003}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!H242","v":"Regular"},{"$f":"+IF(B160=0,0,VLOOKUP(B160,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97653717254869121,null,0,1,null,{"$f":"+J159","v":0},{"$f":"+K159","v":2.83},null,{"$f":"+$J160*Energía!Z160*(1-$C160)*1000","v":0},{"$f":"+$J160*Energía!AA160*(1-$C160)*1000","v":0},{"$f":"+$J160*Energía!AB160*(1-$C160)*1000","v":0},{"$f":"+$J160*Energía!AC160*(1-$C160)*1000","v":0},{"$f":"+SUMPRODUCT(M160:P160,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K160*Clientes!X160*12*(1-$C160)","v":936675.30232647597},null,{"$f":"IF(Q160=0,0,(IF($AK$3=1,$E160*$F$4*G160/$Q$136,($E160*$F$4*G160-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R160=0,0,IF($AK$3=1,$E160*$F$4*H160/$R$136,($E160*$F$4*H160-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0332435540029401},null,0,2.9240792578283203,null,{"$f":"+IF($AK$3=1,$W160*Energía!Z160*(1-$C160)*1000,AL160)","v":0},{"$f":"+$W160*Energía!AA160*(1-$C160)*1000","v":0},{"$f":"+$W160*Energía!AB160*(1-$C160)*1000","v":0},{"$f":"+$W160*Energía!AC160*(1-$C160)*1000","v":0},{"$f":"+SUMPRODUCT(Z160:AC160,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T160*$X160*12*(1-$C160),AM160)","v":256179.96143811257},{"$f":"+$X160*Clientes!U160*12*(1-$C160)","v":281808.99423157267},{"$f":"+$X160*Clientes!V160*12*(1-$C160)","v":289390.48988226813},{"$f":"+$X160*Clientes!W160*12*(1-$C160)","v":297033.42166840332},{"$f":"+SUMPRODUCT(AE160:AH160,PremisaCosto!$F$84:$I$84)","v":950248.78807272296},null,"BTS_3 Regular",null,256179.96143811257,null,null,{"$f":"+K160*Clientes!T160*12*(1-$C160)","v":265653.89645184821}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!H243","v":"Agro"},{"$f":"+IF(B161=0,0,VLOOKUP(B161,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.97653717254869121,null,0,1,null,{"$f":"+J160","v":0},{"$f":"+K160","v":2.83},null,{"$f":"+$J161*Energía!Z161*(1-$C161)*1000","v":0},{"$f":"+$J161*Energía!AA161*(1-$C161)*1000","v":0},{"$f":"+$J161*Energía!AB161*(1-$C161)*1000","v":0},{"$f":"+$J161*Energía!AC161*(1-$C161)*1000","v":0},{"$f":"+SUMPRODUCT(M161:P161,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K161*Clientes!X161*12*(1-$C161)","v":7769.8439397924549},null,{"$f":"IF(Q161=0,0,(IF($AK$3=1,$E161*$F$4*G161/$Q$136,($E161*$F$4*G161-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R161=0,0,IF($AK$3=1,$E161*$F$4*H161/$R$136,($E161*$F$4*H161-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0332435540029401},null,0,2.9240792578283203,null,{"$f":"+IF($AK$3=1,$W161*Energía!Z161*(1-$C161)*1000,AL161)","v":0},{"$f":"+$W161*Energía!AA161*(1-$C161)*1000","v":0},{"$f":"+$W161*Energía!AB161*(1-$C161)*1000","v":0},{"$f":"+$W161*Energía!AC161*(1-$C161)*1000","v":0},{"$f":"+SUMPRODUCT(Z161:AC161,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T161*$X161*12*(1-$C161),AM161)","v":2146.4282235058004},{"$f":"+$X161*Clientes!U161*12*(1-$C161)","v":2348.2471207175854},{"$f":"+$X161*Clientes!V161*12*(1-$C161)","v":2385.0973400167168},{"$f":"+$X161*Clientes!W161*12*(1-$C161)","v":2421.0308375904656},{"$f":"+SUMPRODUCT(AE161:AH161,PremisaCosto!$F$84:$I$84)","v":7867.8336529566232},null,"BTS_3 Agro",null,2146.4282235058004,null,null,{"$f":"+K161*Clientes!T161*12*(1-$C161)","v":2239.0577549132045}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!H244","v":"Jub. 1"},{"$f":"+IF(B162=0,0,VLOOKUP(B162,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97653717254869121,null,0,1,null,0,2.83,null,{"$f":"+$J162*Energía!Z162*(1-$C162)*1000","v":0},{"$f":"+$J162*Energía!AA162*(1-$C162)*1000","v":0},{"$f":"+$J162*Energía!AB162*(1-$C162)*1000","v":0},{"$f":"+$J162*Energía!AC162*(1-$C162)*1000","v":0},{"$f":"+SUMPRODUCT(M162:P162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K162*Clientes!X162*12*(1-$C162)","v":0},null,{"$f":"IF(Q162=0,0,(IF($AK$3=1,$E162*$F$4*G162/$Q$136,($E162*$F$4*G162-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R162=0,0,IF($AK$3=1,$E162*$F$4*H162/$R$136,($E162*$F$4*H162-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W162*Energía!Z162*(1-$C162)*1000,AL162)","v":0},{"$f":"+$W162*Energía!AA162*(1-$C162)*1000","v":0},{"$f":"+$W162*Energía!AB162*(1-$C162)*1000","v":0},{"$f":"+$W162*Energía!AC162*(1-$C162)*1000","v":0},{"$f":"+SUMPRODUCT(Z162:AC162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T162*$X162*12*(1-$C162),AM162)","v":0},{"$f":"+$X162*Clientes!U162*12*(1-$C162)","v":0},{"$f":"+$X162*Clientes!V162*12*(1-$C162)","v":0},{"$f":"+$X162*Clientes!W162*12*(1-$C162)","v":0},{"$f":"+SUMPRODUCT(AE162:AH162,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Jub. 1",null,0,null,null,{"$f":"+K162*Clientes!T162*12*(1-$C162)","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!H245","v":"Jub. 2"},{"$f":"+IF(B163=0,0,VLOOKUP(B163,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97653717254869121,null,0,1,null,0,2.83,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":0},{"$f":"+SUMPRODUCT(M163:P163,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K163*Clientes!X163*12*(1-$C163)","v":112912.46003810465},null,{"$f":"IF(Q163=0,0,(IF($AK$3=1,$E163*$F$4*G163/$Q$136,($E163*$F$4*G163-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R163=0,0,IF($AK$3=1,$E163*$F$4*H163/$R$136,($E163*$F$4*H163-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0332435540029401},null,0,2.9240792578283203,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$W163*1000),AL163)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":0},{"$f":"+SUMPRODUCT(Z163:AC163,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T163*$X163*12*(1-$C163),AM163)","v":30422.063625739069},{"$f":"+$X163*Clientes!U163*12*(1-$C163)","v":33743.097641440065},{"$f":"+$X163*Clientes!V163*12*(1-$C163)","v":35216.487081659914},{"$f":"+$X163*Clientes!W163*12*(1-$C163)","v":36727.928280189837},{"$f":"+SUMPRODUCT(AE163:AH163,PremisaCosto!$F$84:$I$84)","v":114862.468342711},null,"BTS_3 Jub. 2",null,30422.063625739069,null,null,{"$f":"+K163*Clientes!T163*12*(1-$C163)","v":31262.407188589343}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!H246","v":"Político"},{"$f":"+IF(B164=0,0,VLOOKUP(B164,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.97653717254869121,null,0,1,null,0,2.83,null,{"$f":"+$J164*Energía!Z164*(1-$C164)*1000","v":0},{"$f":"+$J164*Energía!AA164*(1-$C164)*1000","v":0},{"$f":"+$J164*Energía!AB164*(1-$C164)*1000","v":0},{"$f":"+$J164*Energía!AC164*(1-$C164)*1000","v":0},{"$f":"+SUMPRODUCT(M164:P164,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K164*Clientes!X164*12*(1-$C164)","v":0},null,{"$f":"IF(Q164=0,0,(IF($AK$3=1,$E164*$F$4*G164/$Q$136,($E164*$F$4*G164-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R164=0,0,IF($AK$3=1,$E164*$F$4*H164/$R$136,($E164*$F$4*H164-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W164*Energía!Z164*(1-$C164)*1000,AL164)","v":0},{"$f":"+$W164*Energía!AA164*(1-$C164)*1000","v":0},{"$f":"+$W164*Energía!AB164*(1-$C164)*1000","v":0},{"$f":"+$W164*Energía!AC164*(1-$C164)*1000","v":0},{"$f":"+SUMPRODUCT(Z164:AC164,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T164*$X164*12*(1-$C164),AM164)","v":0},{"$f":"+$X164*Clientes!U164*12*(1-$C164)","v":0},{"$f":"+$X164*Clientes!V164*12*(1-$C164)","v":0},{"$f":"+$X164*Clientes!W164*12*(1-$C164)","v":0},{"$f":"+SUMPRODUCT(AE164:AH164,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Político",null,0,null,null,{"$f":"+K164*Clientes!T164*12*(1-$C164)","v":0}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!H247","v":"x1"},{"$f":"+IF(B165=0,0,VLOOKUP(B165,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97653717254869121,null,0,1,null,0,2.83,null,{"$f":"+IF(Límites!$D$8<Límites!$B$16,$J165*Energía!Z165*(1-$C165)*1000,(Clientes!T165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!Z165-Clientes!T165*(Límites!$B$16*12-0.01*12)))*$J165*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$16,$J165*Energía!AA165*(1-$C165)*1000,(Clientes!U165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!AA165-Clientes!U165*(Límites!$B$16*12-0.01*12)))*$J165*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$16,$J165*Energía!AB165*(1-$C165)*1000,(Clientes!V165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!AB165-Clientes!V165*(Límites!$B$16*12-0.01*12)))*$J165*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$16,$J165*Energía!AC165*(1-$C165)*1000,(Clientes!W165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!AC165-Clientes!W165*(Límites!$B$16*12-0.01*12)))*$J165*1000)","v":0},{"$f":"+SUMPRODUCT(M165:P165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K165*Clientes!X165*12*(1-$C165)","v":0},null,{"$f":"IF(Q165=0,0,(IF($AK$3=1,$E165*$F$4*G165/$Q$136,($E165*$F$4*G165-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R165=0,0,IF($AK$3=1,$E165*$F$4*H165/$R$136,($E165*$F$4*H165-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$16,$W165*Energía!Z165*(1-$C165)*1000,(Clientes!T165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!Z165-Clientes!T165*(Límites!$B$16*12-0.01*12)))*$W165*1000),AL165)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W165*Energía!AA165*(1-$C165)*1000,(Clientes!U165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!AA165-Clientes!U165*(Límites!$B$16*12-0.01*12)))*$W165*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W165*Energía!AB165*(1-$C165)*1000,(Clientes!V165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!AB165-Clientes!V165*(Límites!$B$16*12-0.01*12)))*$W165*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W165*Energía!AC165*(1-$C165)*1000,(Clientes!W165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!AC165-Clientes!W165*(Límites!$B$16*12-0.01*12)))*$W165*1000)","v":0},{"$f":"+SUMPRODUCT(Z165:AC165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T165*$X165*12*(1-$C165),AM165)","v":0},{"$f":"+$X165*Clientes!U165*12*(1-$C165)","v":0},{"$f":"+$X165*Clientes!V165*12*(1-$C165)","v":0},{"$f":"+$X165*Clientes!W165*12*(1-$C165)","v":0},{"$f":"+SUMPRODUCT(AE165:AH165,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 x1",null,0,null,null,{"$f":"+K165*Clientes!T165*12*(1-$C165)","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!H248","v":"x2"},{"$f":"+IF(B166=0,0,VLOOKUP(B166,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97653717254869121,null,0,1,null,0,2.83,null,{"$f":"+IF(Límites!$D$8<Límites!$B$16,0,(Clientes!T166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!Z166-Clientes!T166*(Límites!$B$16*12-0.01*12)))*$J166*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$16,0,(Clientes!U166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!AA166-Clientes!U166*(Límites!$B$16*12-0.01*12)))*$J166*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$16,0,(Clientes!V166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!AB166-Clientes!V166*(Límites!$B$16*12-0.01*12)))*$J166*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$16,0,(Clientes!W166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!AC166-Clientes!W166*(Límites!$B$16*12-0.01*12)))*$J166*1000)","v":0},{"$f":"+SUMPRODUCT(M166:P166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K166*Clientes!X166*12*(1-$C166)","v":0},null,{"$f":"IF(Q166=0,0,(IF($AK$3=1,$E166*$F$4*G166/$Q$136,($E166*$F$4*G166-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R166=0,0,IF($AK$3=1,$E166*$F$4*H166/$R$136,($E166*$F$4*H166-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$16,0,(Clientes!T166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!Z166-Clientes!T166*(Límites!$B$16*12-0.01*12)))*$W166*1000),AL166)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!U166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!AA166-Clientes!U166*(Límites!$B$16*12-0.01*12)))*$W166*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!V166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!AB166-Clientes!V166*(Límites!$B$16*12-0.01*12)))*$W166*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!W166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!AC166-Clientes!W166*(Límites!$B$16*12-0.01*12)))*$W166*1000)","v":0},{"$f":"+SUMPRODUCT(Z166:AC166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T166*$X166*12*(1-$C166),AM166)","v":0},{"$f":"+$X166*Clientes!U166*12*(1-$C166)","v":0},{"$f":"+$X166*Clientes!V166*12*(1-$C166)","v":0},{"$f":"+$X166*Clientes!W166*12*(1-$C166)","v":0},{"$f":"+SUMPRODUCT(AE166:AH166,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 x2",null,0,null,null,{"$f":"+K166*Clientes!T166*12*(1-$C166)","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!H249","v":"Discap."},{"$f":"+IF(B167=0,0,VLOOKUP(B167,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97653717254869121,null,0,1,null,0,2.83,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,$J167*Energía!Z167*(1-$C167)*1000,(Clientes!T167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!Z167-Clientes!T167*(Límites!$B$15*12-0.01*12)))*$J167*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,$J167*Energía!AA167*(1-$C167)*1000,(Clientes!U167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!AA167-Clientes!U167*(Límites!$B$15*12-0.01*12)))*$J167*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,$J167*Energía!AB167*(1-$C167)*1000,(Clientes!V167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!AB167-Clientes!V167*(Límites!$B$15*12-0.01*12)))*$J167*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,$J167*Energía!AC167*(1-$C167)*1000,(Clientes!W167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!AC167-Clientes!W167*(Límites!$B$15*12-0.01*12)))*$J167*1000)","v":0},{"$f":"+SUMPRODUCT(M167:P167,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K167*Clientes!X167*12*(1-$C167)","v":0},null,{"$f":"IF(Q167=0,0,(IF($AK$3=1,$E167*$F$4*G167/$Q$136,($E167*$F$4*G167-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R167=0,0,IF($AK$3=1,$E167*$F$4*H167/$R$136,($E167*$F$4*H167-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$15,$W167*Energía!Z167*(1-$C167)*1000,(Clientes!T167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!Z167-Clientes!T167*(Límites!$B$15*12-0.01*12)))*$W167*1000),AL167)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$W167*Energía!AA167*(1-$C167)*1000,(Clientes!U167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!AA167-Clientes!U167*(Límites!$B$15*12-0.01*12)))*$W167*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$W167*Energía!AB167*(1-$C167)*1000,(Clientes!V167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!AB167-Clientes!V167*(Límites!$B$15*12-0.01*12)))*$W167*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$W167*Energía!AC167*(1-$C167)*1000,(Clientes!W167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!AC167-Clientes!W167*(Límites!$B$15*12-0.01*12)))*$W167*1000)","v":0},{"$f":"+SUMPRODUCT(Z167:AC167,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T167*$X167*12*(1-$C167),AM167)","v":0},{"$f":"+$X167*Clientes!U167*12*(1-$C167)","v":0},{"$f":"+$X167*Clientes!V167*12*(1-$C167)","v":0},{"$f":"+$X167*Clientes!W167*12*(1-$C167)","v":0},{"$f":"+SUMPRODUCT(AE167:AH167,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Discap.",null,0,null,null,{"$f":"+K167*Clientes!T167*12*(1-$C167)","v":0}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H250","v":"Discapacitados 601-más"},{"$f":"+IF(B168=0,0,VLOOKUP(B168,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97653717254869121,null,0,1,null,0,2.83,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+SUMPRODUCT(M168:P168,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K168*Clientes!X168*12*(1-$C168)","v":96.671626744952647},null,{"$f":"IF(Q168=0,0,(IF($AK$3=1,$E168*$F$4*G168/$Q$136,($E168*$F$4*G168-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R168=0,0,IF($AK$3=1,$E168*$F$4*H168/$R$136,($E168*$F$4*H168-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0332435540029401},null,0,2.9240792578283203,null,{"$f":"IF($AK$3=1,IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$W168*1000),AL168)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+SUMPRODUCT(Z168:AC168,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T168*$X168*12*(1-$C168),AM168)","v":26.046287350803997},{"$f":"+$X168*Clientes!U168*12*(1-$C168)","v":28.889638391643896},{"$f":"+$X168*Clientes!V168*12*(1-$C168)","v":30.151101953475951},{"$f":"+$X168*Clientes!W168*12*(1-$C168)","v":31.445144075504995},{"$f":"+SUMPRODUCT(AE168:AH168,PremisaCosto!$F$84:$I$84)","v":98.341154403005987},null,"BTS_3 Discapacitados 601-más",null,26.046287350803997,null,null,{"$f":"+K168*Clientes!T168*12*(1-$C168)","v":26.765759579271705}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!H251","v":"Cruz Roja"},{"$f":"+IF(B169=0,0,VLOOKUP(B169,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.97653717254869121,null,0,{"$f":"+H168","v":1},null,0,2.83,null,{"$f":"+$J169*Energía!Z169*(1-$C169)*1000","v":0},{"$f":"+$J169*Energía!AA169*(1-$C169)*1000","v":0},{"$f":"+$J169*Energía!AB169*(1-$C169)*1000","v":0},{"$f":"+$J169*Energía!AC169*(1-$C169)*1000","v":0},{"$f":"+SUMPRODUCT(M169:P169,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K169*Clientes!X169*12*(1-$C169)","v":0},null,{"$f":"IF(Q169=0,0,(IF($AK$3=1,$E169*$F$4*G169/$Q$136,($E169*$F$4*G169-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R169=0,0,IF($AK$3=1,$E169*$F$4*H169/$R$136,($E169*$F$4*H169-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W169*Energía!Z169*(1-$C169)*1000,AL169)","v":0},{"$f":"+$W169*Energía!AA169*(1-$C169)*1000","v":0},{"$f":"+$W169*Energía!AB169*(1-$C169)*1000","v":0},{"$f":"+$W169*Energía!AC169*(1-$C169)*1000","v":0},{"$f":"+SUMPRODUCT(Z169:AC169,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T169*$X169*12*(1-$C169),AM169)","v":0},{"$f":"+$X169*Clientes!U169*12*(1-$C169)","v":0},{"$f":"+$X169*Clientes!V169*12*(1-$C169)","v":0},{"$f":"+$X169*Clientes!W169*12*(1-$C169)","v":0},{"$f":"+SUMPRODUCT(AE169:AH169,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Cruz Roja",null,0,null,null,{"$f":"+K169*Clientes!T169*12*(1-$C169)","v":0}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!H252","v":0},{"$f":"+IF(B170=0,0,VLOOKUP(B170,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97653717254869121,null,0,1,null,0,{"$f":"+K169","v":2.83},null,{"$f":"+SUM(M171:M180)","v":0},0,0,0,0,0,null,{"$f":"IF(Q170=0,0,(IF($AK$3=1,$E170*$F$4*G170/$Q$136,($E170*$F$4*G170-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R170=0,0,IF($AK$3=1,$E170*$F$4*H170/$R$136,($E170*$F$4*H170-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z171:Z180)","v":0},{"$f":"+SUM(AA171:AA180)","v":0},0,0,0,{"$f":"+SUM(AE171:AE180)","v":0},0,0,0,{"$f":"+SUM(AI171:AI180)","v":0},null,"BTS_4 (xxx)",null,0,null,null,{"$f":"+SUM(AP171:AP180)","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!H253","v":"Regular"},{"$f":"+IF(B171=0,0,VLOOKUP(B171,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97653717254869121,null,0,1,null,{"$f":"+J170","v":0},{"$f":"+K170","v":2.83},null,{"$f":"+$J171*Energía!Z171*(1-$C171)*1000","v":0},{"$f":"+$J171*Energía!AA171*(1-$C171)*1000","v":0},{"$f":"+$J171*Energía!AB171*(1-$C171)*1000","v":0},{"$f":"+$J171*Energía!AC171*(1-$C171)*1000","v":0},{"$f":"+SUMPRODUCT(M171:P171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K171*Clientes!X171*12*(1-$C171)","v":0},null,{"$f":"IF(Q171=0,0,(IF($AK$3=1,$E171*$F$4*G171/$Q$136,($E171*$F$4*G171-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R171=0,0,IF($AK$3=1,$E171*$F$4*H171/$R$136,($E171*$F$4*H171-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W171*Energía!Z171*(1-$C171)*1000,AL171)","v":0},{"$f":"+$W171*Energía!AA171*(1-$C171)*1000","v":0},{"$f":"+$W171*Energía!AB171*(1-$C171)*1000","v":0},{"$f":"+$W171*Energía!AC171*(1-$C171)*1000","v":0},{"$f":"+SUMPRODUCT(Z171:AC171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T171*$X171*12*(1-$C171),AM171)","v":0},{"$f":"+$X171*Clientes!U171*12*(1-$C171)","v":0},{"$f":"+$X171*Clientes!V171*12*(1-$C171)","v":0},{"$f":"+$X171*Clientes!W171*12*(1-$C171)","v":0},{"$f":"+SUMPRODUCT(AE171:AH171,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Regular",null,0,null,null,{"$f":"+K171*Clientes!T171*12*(1-$C171)","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!H254","v":"Agro"},{"$f":"+IF(B172=0,0,VLOOKUP(B172,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.97653717254869121,null,0,1,null,{"$f":"+J171","v":0},{"$f":"+K171","v":2.83},null,{"$f":"+$J172*Energía!Z172*(1-$C172)*1000","v":0},{"$f":"+$J172*Energía!AA172*(1-$C172)*1000","v":0},{"$f":"+$J172*Energía!AB172*(1-$C172)*1000","v":0},{"$f":"+$J172*Energía!AC172*(1-$C172)*1000","v":0},{"$f":"+SUMPRODUCT(M172:P172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K172*Clientes!X172*12*(1-$C172)","v":0},null,{"$f":"IF(Q172=0,0,(IF($AK$3=1,$E172*$F$4*G172/$Q$136,($E172*$F$4*G172-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R172=0,0,IF($AK$3=1,$E172*$F$4*H172/$R$136,($E172*$F$4*H172-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W172*Energía!Z172*(1-$C172)*1000,AL172)","v":0},{"$f":"+$W172*Energía!AA172*(1-$C172)*1000","v":0},{"$f":"+$W172*Energía!AB172*(1-$C172)*1000","v":0},{"$f":"+$W172*Energía!AC172*(1-$C172)*1000","v":0},{"$f":"+SUMPRODUCT(Z172:AC172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T172*$X172*12*(1-$C172),AM172)","v":0},{"$f":"+$X172*Clientes!U172*12*(1-$C172)","v":0},{"$f":"+$X172*Clientes!V172*12*(1-$C172)","v":0},{"$f":"+$X172*Clientes!W172*12*(1-$C172)","v":0},{"$f":"+SUMPRODUCT(AE172:AH172,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Agro",null,0,null,null,{"$f":"+K172*Clientes!T172*12*(1-$C172)","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!H255","v":"Jub. 1"},{"$f":"+IF(B173=0,0,VLOOKUP(B173,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97653717254869121,null,0,1,null,0,2.83,null,{"$f":"+$J173*Energía!Z173*(1-$C173)*1000","v":0},{"$f":"+$J173*Energía!AA173*(1-$C173)*1000","v":0},{"$f":"+$J173*Energía!AB173*(1-$C173)*1000","v":0},{"$f":"+$J173*Energía!AC173*(1-$C173)*1000","v":0},{"$f":"+SUMPRODUCT(M173:P173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K173*Clientes!X173*12*(1-$C173)","v":0},null,{"$f":"IF(Q173=0,0,(IF($AK$3=1,$E173*$F$4*G173/$Q$136,($E173*$F$4*G173-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R173=0,0,IF($AK$3=1,$E173*$F$4*H173/$R$136,($E173*$F$4*H173-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W173*Energía!Z173*(1-$C173)*1000,AL173)","v":0},{"$f":"+$W173*Energía!AA173*(1-$C173)*1000","v":0},{"$f":"+$W173*Energía!AB173*(1-$C173)*1000","v":0},{"$f":"+$W173*Energía!AC173*(1-$C173)*1000","v":0},{"$f":"+SUMPRODUCT(Z173:AC173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T173*$X173*12*(1-$C173),AM173)","v":0},{"$f":"+$X173*Clientes!U173*12*(1-$C173)","v":0},{"$f":"+$X173*Clientes!V173*12*(1-$C173)","v":0},{"$f":"+$X173*Clientes!W173*12*(1-$C173)","v":0},{"$f":"+SUMPRODUCT(AE173:AH173,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Jub. 1",null,0,null,null,{"$f":"+K173*Clientes!T173*12*(1-$C173)","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!H256","v":"Jub. 2"},{"$f":"+IF(B174=0,0,VLOOKUP(B174,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97653717254869121,null,0,1,null,0,2.83,null,{"$f":"+IF(Límites!$E$8<Límites!$B$14,0,(Clientes!T174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!Z174-Clientes!T174*(Límites!$B$14*12-0.01*12)))*$J174*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$14,0,(Clientes!U174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!AA174-Clientes!U174*(Límites!$B$14*12-0.01*12)))*$J174*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$14,0,(Clientes!V174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!AB174-Clientes!V174*(Límites!$B$14*12-0.01*12)))*$J174*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$14,0,(Clientes!W174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!AC174-Clientes!W174*(Límites!$B$14*12-0.01*12)))*$J174*1000)","v":0},{"$f":"+SUMPRODUCT(M174:P174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K174*Clientes!X174*12*(1-$C174)","v":0},null,{"$f":"IF(Q174=0,0,(IF($AK$3=1,$E174*$F$4*G174/$Q$136,($E174*$F$4*G174-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R174=0,0,IF($AK$3=1,$E174*$F$4*H174/$R$136,($E174*$F$4*H174-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!Z174-Clientes!T174*(Límites!$B$14*12-0.01*12)))*$W174*1000),AL174)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!AA174-Clientes!U174*(Límites!$B$14*12-0.01*12)))*$W174*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!AB174-Clientes!V174*(Límites!$B$14*12-0.01*12)))*$W174*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!AC174-Clientes!W174*(Límites!$B$14*12-0.01*12)))*$W174*1000)","v":0},{"$f":"+SUMPRODUCT(Z174:AC174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T174*$X174*12*(1-$C174),AM174)","v":0},{"$f":"+$X174*Clientes!U174*12*(1-$C174)","v":0},{"$f":"+$X174*Clientes!V174*12*(1-$C174)","v":0},{"$f":"+$X174*Clientes!W174*12*(1-$C174)","v":0},{"$f":"+SUMPRODUCT(AE174:AH174,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Jub. 2",null,0,null,null,{"$f":"+K174*Clientes!T174*12*(1-$C174)","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!H257","v":"Político"},{"$f":"+IF(B175=0,0,VLOOKUP(B175,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.97653717254869121,null,0,1,null,0,2.83,null,{"$f":"+$J175*Energía!Z175*(1-$C175)*1000","v":0},{"$f":"+$J175*Energía!AA175*(1-$C175)*1000","v":0},{"$f":"+$J175*Energía!AB175*(1-$C175)*1000","v":0},{"$f":"+$J175*Energía!AC175*(1-$C175)*1000","v":0},{"$f":"+SUMPRODUCT(M175:P175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K175*Clientes!X175*12*(1-$C175)","v":0},null,{"$f":"IF(Q175=0,0,(IF($AK$3=1,$E175*$F$4*G175/$Q$136,($E175*$F$4*G175-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R175=0,0,IF($AK$3=1,$E175*$F$4*H175/$R$136,($E175*$F$4*H175-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W175*Energía!Z175*(1-$C175)*1000,AL175)","v":0},{"$f":"+$W175*Energía!AA175*(1-$C175)*1000","v":0},{"$f":"+$W175*Energía!AB175*(1-$C175)*1000","v":0},{"$f":"+$W175*Energía!AC175*(1-$C175)*1000","v":0},{"$f":"+SUMPRODUCT(Z175:AC175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T175*$X175*12*(1-$C175),AM175)","v":0},{"$f":"+$X175*Clientes!U175*12*(1-$C175)","v":0},{"$f":"+$X175*Clientes!V175*12*(1-$C175)","v":0},{"$f":"+$X175*Clientes!W175*12*(1-$C175)","v":0},{"$f":"+SUMPRODUCT(AE175:AH175,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Político",null,0,null,null,{"$f":"+K175*Clientes!T175*12*(1-$C175)","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!H258","v":"x1"},{"$f":"+IF(B176=0,0,VLOOKUP(B176,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97653717254869121,null,0,1,null,0,2.83,null,{"$f":"+IF(Límites!$E$8<Límites!$B$16,$J176*Energía!Z176*(1-$C176)*1000,(Clientes!T176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!Z176-Clientes!T176*(Límites!$B$16*12-0.01*12)))*$J176*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$16,$J176*Energía!AA176*(1-$C176)*1000,(Clientes!U176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!AA176-Clientes!U176*(Límites!$B$16*12-0.01*12)))*$J176*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$16,$J176*Energía!AB176*(1-$C176)*1000,(Clientes!V176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!AB176-Clientes!V176*(Límites!$B$16*12-0.01*12)))*$J176*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$16,$J176*Energía!AC176*(1-$C176)*1000,(Clientes!W176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!AC176-Clientes!W176*(Límites!$B$16*12-0.01*12)))*$J176*1000)","v":0},{"$f":"+SUMPRODUCT(M176:P176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K176*Clientes!X176*12*(1-$C176)","v":0},null,{"$f":"IF(Q176=0,0,(IF($AK$3=1,$E176*$F$4*G176/$Q$136,($E176*$F$4*G176-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R176=0,0,IF($AK$3=1,$E176*$F$4*H176/$R$136,($E176*$F$4*H176-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$16,$W176*Energía!Z176*(1-$C176)*1000,(Clientes!T176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!Z176-Clientes!T176*(Límites!$B$16*12-0.01*12)))*$W176*1000),AL176)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J176*Energía!AA176*(1-$C176)*1000,(Clientes!U176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!AA176-Clientes!U176*(Límites!$B$16*12-0.01*12)))*$W176*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J176*Energía!AB176*(1-$C176)*1000,(Clientes!V176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!AB176-Clientes!V176*(Límites!$B$16*12-0.01*12)))*$W176*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J176*Energía!AC176*(1-$C176)*1000,(Clientes!W176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!AC176-Clientes!W176*(Límites!$B$16*12-0.01*12)))*$W176*1000)","v":0},{"$f":"+SUMPRODUCT(Z176:AC176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T176*$X176*12*(1-$C176),AM176)","v":0},{"$f":"+$X176*Clientes!U176*12*(1-$C176)","v":0},{"$f":"+$X176*Clientes!V176*12*(1-$C176)","v":0},{"$f":"+$X176*Clientes!W176*12*(1-$C176)","v":0},{"$f":"+SUMPRODUCT(AE176:AH176,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 x1",null,0,null,null,{"$f":"+K176*Clientes!T176*12*(1-$C176)","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!H259","v":"x2"},{"$f":"+IF(B177=0,0,VLOOKUP(B177,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97653717254869121,null,0,1,null,0,2.83,null,{"$f":"+IF(Límites!$E$8<Límites!$B$16,0,(Clientes!T177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!Z177-Clientes!T177*(Límites!$B$16*12-0.01*12)))*$J177*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$16,0,(Clientes!U177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!AA177-Clientes!U177*(Límites!$B$16*12-0.01*12)))*$J177*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$16,0,(Clientes!V177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!AB177-Clientes!V177*(Límites!$B$16*12-0.01*12)))*$J177*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$16,0,(Clientes!W177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!AC177-Clientes!W177*(Límites!$B$16*12-0.01*12)))*$J177*1000)","v":0},{"$f":"+SUMPRODUCT(M177:P177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K177*Clientes!X177*12*(1-$C177)","v":0},null,{"$f":"IF(Q177=0,0,(IF($AK$3=1,$E177*$F$4*G177/$Q$136,($E177*$F$4*G177-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R177=0,0,IF($AK$3=1,$E177*$F$4*H177/$R$136,($E177*$F$4*H177-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$16,0,(Clientes!T177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!Z177-Clientes!T177*(Límites!$B$16*12-0.01*12)))*$W177*1000),AL177)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!U177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!AA177-Clientes!U177*(Límites!$B$16*12-0.01*12)))*$W177*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!V177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!AB177-Clientes!V177*(Límites!$B$16*12-0.01*12)))*$W177*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!W177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!AC177-Clientes!W177*(Límites!$B$16*12-0.01*12)))*$W177*1000)","v":0},{"$f":"+SUMPRODUCT(Z177:AC177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T177*$X177*12*(1-$C177),AM177)","v":0},{"$f":"+$X177*Clientes!U177*12*(1-$C177)","v":0},{"$f":"+$X177*Clientes!V177*12*(1-$C177)","v":0},{"$f":"+$X177*Clientes!W177*12*(1-$C177)","v":0},{"$f":"+SUMPRODUCT(AE177:AH177,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 x2",null,0,null,null,{"$f":"+K177*Clientes!T177*12*(1-$C177)","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!H260","v":"Discap."},{"$f":"+IF(B178=0,0,VLOOKUP(B178,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97653717254869121,null,0,1,null,0,2.83,null,{"$f":"+IF(Límites!$E$8<Límites!$B$15,$J178*Energía!Z178*(1-$C178)*1000,(Clientes!T178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!Z178-Clientes!T178*(Límites!$B$15*12-0.01*12)))*$J178*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$15,$J178*Energía!AA178*(1-$C178)*1000,(Clientes!U178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!AA178-Clientes!U178*(Límites!$B$15*12-0.01*12)))*$J178*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$15,$J178*Energía!AB178*(1-$C178)*1000,(Clientes!V178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!AB178-Clientes!V178*(Límites!$B$15*12-0.01*12)))*$J178*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$15,$J178*Energía!AC178*(1-$C178)*1000,(Clientes!W178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!AC178-Clientes!W178*(Límites!$B$15*12-0.01*12)))*$J178*1000)","v":0},{"$f":"+SUMPRODUCT(M178:P178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K178*Clientes!X178*12*(1-$C178)","v":0},null,{"$f":"IF(Q178=0,0,(IF($AK$3=1,$E178*$F$4*G178/$Q$136,($E178*$F$4*G178-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R178=0,0,IF($AK$3=1,$E178*$F$4*H178/$R$136,($E178*$F$4*H178-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$15,$W178*Energía!Z178*(1-$C178)*1000,(Clientes!T178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!Z178-Clientes!T178*(Límites!$B$15*12-0.01*12)))*$W178*1000),AL178)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J178*Energía!AA178*(1-$C178)*1000,(Clientes!U178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!AA178-Clientes!U178*(Límites!$B$15*12-0.01*12)))*$W178*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J178*Energía!AB178*(1-$C178)*1000,(Clientes!V178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!AB178-Clientes!V178*(Límites!$B$15*12-0.01*12)))*$W178*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J178*Energía!AC178*(1-$C178)*1000,(Clientes!W178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!AC178-Clientes!W178*(Límites!$B$15*12-0.01*12)))*$W178*1000)","v":0},{"$f":"+SUMPRODUCT(Z178:AC178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T178*$X178*12*(1-$C178),AM178)","v":0},{"$f":"+$X178*Clientes!U178*12*(1-$C178)","v":0},{"$f":"+$X178*Clientes!V178*12*(1-$C178)","v":0},{"$f":"+$X178*Clientes!W178*12*(1-$C178)","v":0},{"$f":"+SUMPRODUCT(AE178:AH178,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Discap.",null,0,null,null,{"$f":"+K178*Clientes!T178*12*(1-$C178)","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H261","v":"Discapacitados 601-más"},{"$f":"+IF(B179=0,0,VLOOKUP(B179,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97653717254869121,null,0,1,null,0,2.83,null,{"$f":"+IF(Límites!$E$8<Límites!$B$15,0,(Clientes!T179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!Z179-Clientes!T179*(Límites!$B$15*12-0.01*12)))*$J179*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$15,0,(Clientes!U179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!AA179-Clientes!U179*(Límites!$B$15*12-0.01*12)))*$J179*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$15,0,(Clientes!V179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!AB179-Clientes!V179*(Límites!$B$15*12-0.01*12)))*$J179*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$15,0,(Clientes!W179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!AC179-Clientes!W179*(Límites!$B$15*12-0.01*12)))*$J179*1000)","v":0},{"$f":"+SUMPRODUCT(M179:P179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K179*Clientes!X179*12*(1-$C179)","v":0},null,{"$f":"IF(Q179=0,0,(IF($AK$3=1,$E179*$F$4*G179/$Q$136,($E179*$F$4*G179-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R179=0,0,IF($AK$3=1,$E179*$F$4*H179/$R$136,($E179*$F$4*H179-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"IF($AK$3=1,IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!Z179-Clientes!T179*(Límites!$B$15*12-0.01*12)))*$W179*1000),AL179)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!AA179-Clientes!U179*(Límites!$B$15*12-0.01*12)))*$W179*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!AB179-Clientes!V179*(Límites!$B$15*12-0.01*12)))*$W179*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!AC179-Clientes!W179*(Límites!$B$15*12-0.01*12)))*$W179*1000)","v":0},{"$f":"+SUMPRODUCT(Z179:AC179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T179*$X179*12*(1-$C179),AM179)","v":0},{"$f":"+$X179*Clientes!U179*12*(1-$C179)","v":0},{"$f":"+$X179*Clientes!V179*12*(1-$C179)","v":0},{"$f":"+$X179*Clientes!W179*12*(1-$C179)","v":0},{"$f":"+SUMPRODUCT(AE179:AH179,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Discapacitados 601-más",null,0,null,null,{"$f":"+K179*Clientes!T179*12*(1-$C179)","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!H262","v":"Cruz Roja"},{"$f":"+IF(B180=0,0,VLOOKUP(B180,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.97653717254869121,null,0,1,null,0,2.83,null,{"$f":"+$J180*Energía!Z180*(1-$C180)*1000","v":0},{"$f":"+$J180*Energía!AA180*(1-$C180)*1000","v":0},{"$f":"+$J180*Energía!AB180*(1-$C180)*1000","v":0},{"$f":"+$J180*Energía!AC180*(1-$C180)*1000","v":0},{"$f":"+SUMPRODUCT(M180:P180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K180*Clientes!X180*12*(1-$C180)","v":0},null,{"$f":"IF(Q180=0,0,(IF($AK$3=1,$E180*$F$4*G180/$Q$136,($E180*$F$4*G180-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R180=0,0,IF($AK$3=1,$E180*$F$4*H180/$R$136,($E180*$F$4*H180-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W180*Energía!Z180*(1-$C180)*1000,AL180)","v":0},{"$f":"+$W180*Energía!AA180*(1-$C180)*1000","v":0},{"$f":"+$W180*Energía!AB180*(1-$C180)*1000","v":0},{"$f":"+$W180*Energía!AC180*(1-$C180)*1000","v":0},{"$f":"+SUMPRODUCT(Z180:AC180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T180*$X180*12*(1-$C180),AM180)","v":0},{"$f":"+$X180*Clientes!U180*12*(1-$C180)","v":0},{"$f":"+$X180*Clientes!V180*12*(1-$C180)","v":0},{"$f":"+$X180*Clientes!W180*12*(1-$C180)","v":0},{"$f":"+SUMPRODUCT(AE180:AH180,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Cruz Roja",null,0,null,null,{"$f":"+K180*Clientes!T180*12*(1-$C180)","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!H263","v":0},{"$f":"+IF(B181=0,0,VLOOKUP(B181,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97653717254869121,null,0,1,null,0,{"$f":"+K180","v":2.83},null,{"$f":"+SUM(M182:M191)","v":0},0,0,0,0,0,null,{"$f":"IF(Q181=0,0,(IF($AK$3=1,$E181*$F$4*G181/$Q$136,($E181*$F$4*G181-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R181=0,0,IF($AK$3=1,$E181*$F$4*H181/$R$136,($E181*$F$4*H181-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z182:Z191)","v":0},{"$f":"+SUM(AA182:AA191)","v":0},0,0,0,{"$f":"+SUM(AE182:AE191)","v":0},0,0,0,{"$f":"+SUM(AI182:AI191)","v":0},null,"BTS_5 (xxx)",null,0,null,null,{"$f":"+SUM(AP182:AP191)","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!H264","v":"Regular"},{"$f":"+IF(B182=0,0,VLOOKUP(B182,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97653717254869121,null,0,1,null,{"$f":"+J181","v":0},{"$f":"+K181","v":2.83},null,{"$f":"+$J182*Energía!Z182*(1-$C182)*1000","v":0},{"$f":"+$J182*Energía!AA182*(1-$C182)*1000","v":0},{"$f":"+$J182*Energía!AB182*(1-$C182)*1000","v":0},{"$f":"+$J182*Energía!AC182*(1-$C182)*1000","v":0},{"$f":"+SUMPRODUCT(M182:P182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K182*Clientes!X182*12*(1-$C182)","v":0},null,{"$f":"IF(Q182=0,0,(IF($AK$3=1,$E182*$F$4*G182/$Q$136,($E182*$F$4*G182-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R182=0,0,IF($AK$3=1,$E182*$F$4*H182/$R$136,($E182*$F$4*H182-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W182*Energía!Z182*(1-$C182)*1000,AL182)","v":0},{"$f":"+$W182*Energía!AA182*(1-$C182)*1000","v":0},{"$f":"+$W182*Energía!AB182*(1-$C182)*1000","v":0},{"$f":"+$W182*Energía!AC182*(1-$C182)*1000","v":0},{"$f":"+SUMPRODUCT(Z182:AC182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T182*$X182*12*(1-$C182),AM182)","v":0},{"$f":"+$X182*Clientes!U182*12*(1-$C182)","v":0},{"$f":"+$X182*Clientes!V182*12*(1-$C182)","v":0},{"$f":"+$X182*Clientes!W182*12*(1-$C182)","v":0},{"$f":"+SUMPRODUCT(AE182:AH182,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Regular",null,0,null,null,{"$f":"+K182*Clientes!T182*12*(1-$C182)","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!H265","v":"Agro"},{"$f":"+IF(B183=0,0,VLOOKUP(B183,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.97653717254869121,null,0,1,null,{"$f":"+J182","v":0},{"$f":"+K182","v":2.83},null,{"$f":"+$J183*Energía!Z183*(1-$C183)*1000","v":0},{"$f":"+$J183*Energía!AA183*(1-$C183)*1000","v":0},{"$f":"+$J183*Energía!AB183*(1-$C183)*1000","v":0},{"$f":"+$J183*Energía!AC183*(1-$C183)*1000","v":0},{"$f":"+SUMPRODUCT(M183:P183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K183*Clientes!X183*12*(1-$C183)","v":0},null,{"$f":"IF(Q183=0,0,(IF($AK$3=1,$E183*$F$4*G183/$Q$136,($E183*$F$4*G183-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R183=0,0,IF($AK$3=1,$E183*$F$4*H183/$R$136,($E183*$F$4*H183-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W183*Energía!Z183*(1-$C183)*1000,AL183)","v":0},{"$f":"+$W183*Energía!AA183*(1-$C183)*1000","v":0},{"$f":"+$W183*Energía!AB183*(1-$C183)*1000","v":0},{"$f":"+$W183*Energía!AC183*(1-$C183)*1000","v":0},{"$f":"+SUMPRODUCT(Z183:AC183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T183*$X183*12*(1-$C183),AM183)","v":0},{"$f":"+$X183*Clientes!U183*12*(1-$C183)","v":0},{"$f":"+$X183*Clientes!V183*12*(1-$C183)","v":0},{"$f":"+$X183*Clientes!W183*12*(1-$C183)","v":0},{"$f":"+SUMPRODUCT(AE183:AH183,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Agro",null,0,null,null,{"$f":"+K183*Clientes!T183*12*(1-$C183)","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!H266","v":"Jub. 1"},{"$f":"+IF(B184=0,0,VLOOKUP(B184,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97653717254869121,null,0,1,null,0,2.83,null,{"$f":"+$J184*Energía!Z184*(1-$C184)*1000","v":0},{"$f":"+$J184*Energía!AA184*(1-$C184)*1000","v":0},{"$f":"+$J184*Energía!AB184*(1-$C184)*1000","v":0},{"$f":"+$J184*Energía!AC184*(1-$C184)*1000","v":0},{"$f":"+SUMPRODUCT(M184:P184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K184*Clientes!X184*12*(1-$C184)","v":0},null,{"$f":"IF(Q184=0,0,(IF($AK$3=1,$E184*$F$4*G184/$Q$136,($E184*$F$4*G184-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R184=0,0,IF($AK$3=1,$E184*$F$4*H184/$R$136,($E184*$F$4*H184-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W184*Energía!Z184*(1-$C184)*1000,AL184)","v":0},{"$f":"+$W184*Energía!AA184*(1-$C184)*1000","v":0},{"$f":"+$W184*Energía!AB184*(1-$C184)*1000","v":0},{"$f":"+$W184*Energía!AC184*(1-$C184)*1000","v":0},{"$f":"+SUMPRODUCT(Z184:AC184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T184*$X184*12*(1-$C184),AM184)","v":0},{"$f":"+$X184*Clientes!U184*12*(1-$C184)","v":0},{"$f":"+$X184*Clientes!V184*12*(1-$C184)","v":0},{"$f":"+$X184*Clientes!W184*12*(1-$C184)","v":0},{"$f":"+SUMPRODUCT(AE184:AH184,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Jub. 1",null,0,null,null,{"$f":"+K184*Clientes!T184*12*(1-$C184)","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!H267","v":"Jub. 2"},{"$f":"+IF(B185=0,0,VLOOKUP(B185,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97653717254869121,null,0,{"$f":"+H184","v":1},null,0,2.83,null,{"$f":"+IF(Límites!$F$8<Límites!$B$14,0,(Clientes!T185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!Z185-Clientes!T185*(Límites!$B$14*12-0.01*12)))*$J185*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$14,0,(Clientes!U185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!AA185-Clientes!U185*(Límites!$B$14*12-0.01*12)))*$J185*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$14,0,(Clientes!V185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!AB185-Clientes!V185*(Límites!$B$14*12-0.01*12)))*$J185*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$14,0,(Clientes!W185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!AC185-Clientes!W185*(Límites!$B$14*12-0.01*12)))*$J185*1000)","v":0},{"$f":"+SUMPRODUCT(M185:P185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K185*Clientes!X185*12*(1-$C185)","v":0},null,{"$f":"IF(Q185=0,0,(IF($AK$3=1,$E185*$F$4*G185/$Q$136,($E185*$F$4*G185-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R185=0,0,IF($AK$3=1,$E185*$F$4*H185/$R$136,($E185*$F$4*H185-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!Z185-Clientes!T185*(Límites!$B$14*12-0.01*12)))*$W185*1000),AL185)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!AA185-Clientes!U185*(Límites!$B$14*12-0.01*12)))*$W185*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!AB185-Clientes!V185*(Límites!$B$14*12-0.01*12)))*$W185*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!AC185-Clientes!W185*(Límites!$B$14*12-0.01*12)))*$W185*1000)","v":0},{"$f":"+SUMPRODUCT(Z185:AC185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T185*$X185*12*(1-$C185),AM185)","v":0},{"$f":"+$X185*Clientes!U185*12*(1-$C185)","v":0},{"$f":"+$X185*Clientes!V185*12*(1-$C185)","v":0},{"$f":"+$X185*Clientes!W185*12*(1-$C185)","v":0},{"$f":"+SUMPRODUCT(AE185:AH185,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Jub. 2",null,0,null,null,{"$f":"+K185*Clientes!T185*12*(1-$C185)","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!H268","v":"Político"},{"$f":"+IF(B186=0,0,VLOOKUP(B186,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.97653717254869121,null,0,1,null,0,2.83,null,{"$f":"+$J186*Energía!Z186*(1-$C186)*1000","v":0},{"$f":"+$J186*Energía!AA186*(1-$C186)*1000","v":0},{"$f":"+$J186*Energía!AB186*(1-$C186)*1000","v":0},{"$f":"+$J186*Energía!AC186*(1-$C186)*1000","v":0},{"$f":"+SUMPRODUCT(M186:P186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K186*Clientes!X186*12*(1-$C186)","v":0},null,{"$f":"IF(Q186=0,0,(IF($AK$3=1,$E186*$F$4*G186/$Q$136,($E186*$F$4*G186-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R186=0,0,IF($AK$3=1,$E186*$F$4*H186/$R$136,($E186*$F$4*H186-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W186*Energía!Z186*(1-$C186)*1000,AL186)","v":0},{"$f":"+$W186*Energía!AA186*(1-$C186)*1000","v":0},{"$f":"+$W186*Energía!AB186*(1-$C186)*1000","v":0},{"$f":"+$W186*Energía!AC186*(1-$C186)*1000","v":0},{"$f":"+SUMPRODUCT(Z186:AC186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T186*$X186*12*(1-$C186),AM186)","v":0},{"$f":"+$X186*Clientes!U186*12*(1-$C186)","v":0},{"$f":"+$X186*Clientes!V186*12*(1-$C186)","v":0},{"$f":"+$X186*Clientes!W186*12*(1-$C186)","v":0},{"$f":"+SUMPRODUCT(AE186:AH186,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Político",null,0,null,null,{"$f":"+K186*Clientes!T186*12*(1-$C186)","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!H269","v":"x1"},{"$f":"+IF(B187=0,0,VLOOKUP(B187,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97653717254869121,null,0,1,null,{"$f":"+J186","v":0},2.83,null,{"$f":"+IF(Límites!$F$8<Límites!$B$16,$J187*Energía!Z187*(1-$C187)*1000,(Clientes!T187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!Z187-Clientes!T187*(Límites!$B$16*12-0.01*12)))*$J187*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$16,$J187*Energía!AA187*(1-$C187)*1000,(Clientes!U187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!AA187-Clientes!U187*(Límites!$B$16*12-0.01*12)))*$J187*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$16,$J187*Energía!AB187*(1-$C187)*1000,(Clientes!V187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!AB187-Clientes!V187*(Límites!$B$16*12-0.01*12)))*$J187*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$16,$J187*Energía!AC187*(1-$C187)*1000,(Clientes!W187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!AC187-Clientes!W187*(Límites!$B$16*12-0.01*12)))*$J187*1000)","v":0},{"$f":"+SUMPRODUCT(M187:P187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K187*Clientes!X187*12*(1-$C187)","v":0},null,{"$f":"IF(Q187=0,0,(IF($AK$3=1,$E187*$F$4*G187/$Q$136,($E187*$F$4*G187-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R187=0,0,IF($AK$3=1,$E187*$F$4*H187/$R$136,($E187*$F$4*H187-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$16,$W187*Energía!Z187*(1-$C187)*1000,(Clientes!T187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!Z187-Clientes!T187*(Límites!$B$16*12-0.01*12)))*$W187*1000),AL187)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J187*Energía!AA187*(1-$C187)*1000,(Clientes!U187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!AA187-Clientes!U187*(Límites!$B$16*12-0.01*12)))*$W187*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J187*Energía!AB187*(1-$C187)*1000,(Clientes!V187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!AB187-Clientes!V187*(Límites!$B$16*12-0.01*12)))*$W187*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J187*Energía!AC187*(1-$C187)*1000,(Clientes!W187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!AC187-Clientes!W187*(Límites!$B$16*12-0.01*12)))*$W187*1000)","v":0},{"$f":"+SUMPRODUCT(Z187:AC187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T187*$X187*12*(1-$C187),AM187)","v":0},{"$f":"+$X187*Clientes!U187*12*(1-$C187)","v":0},{"$f":"+$X187*Clientes!V187*12*(1-$C187)","v":0},{"$f":"+$X187*Clientes!W187*12*(1-$C187)","v":0},{"$f":"+SUMPRODUCT(AE187:AH187,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 x1",null,0,null,null,{"$f":"+K187*Clientes!T187*12*(1-$C187)","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!H270","v":"x2"},{"$f":"+IF(B188=0,0,VLOOKUP(B188,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97653717254869121,null,0,1,null,0,2.83,null,{"$f":"+IF(Límites!$F$8<Límites!$B$16,0,(Clientes!T188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!Z188-Clientes!T188*(Límites!$B$16*12-0.01*12)))*$J188*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$16,0,(Clientes!U188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!AA188-Clientes!U188*(Límites!$B$16*12-0.01*12)))*$J188*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$16,0,(Clientes!V188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!AB188-Clientes!V188*(Límites!$B$16*12-0.01*12)))*$J188*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$16,0,(Clientes!W188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!AC188-Clientes!W188*(Límites!$B$16*12-0.01*12)))*$J188*1000)","v":0},{"$f":"+SUMPRODUCT(M188:P188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K188*Clientes!X188*12*(1-$C188)","v":0},null,{"$f":"IF(Q188=0,0,(IF($AK$3=1,$E188*$F$4*G188/$Q$136,($E188*$F$4*G188-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R188=0,0,IF($AK$3=1,$E188*$F$4*H188/$R$136,($E188*$F$4*H188-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$16,0,(Clientes!T188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!Z188-Clientes!T188*(Límites!$B$16*12-0.01*12)))*$W188*1000),AL188)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!U188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!AA188-Clientes!U188*(Límites!$B$16*12-0.01*12)))*$W188*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!V188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!AB188-Clientes!V188*(Límites!$B$16*12-0.01*12)))*$W188*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!W188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!AC188-Clientes!W188*(Límites!$B$16*12-0.01*12)))*$W188*1000)","v":0},{"$f":"+SUMPRODUCT(Z188:AC188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T188*$X188*12*(1-$C188),AM188)","v":0},{"$f":"+$X188*Clientes!U188*12*(1-$C188)","v":0},{"$f":"+$X188*Clientes!V188*12*(1-$C188)","v":0},{"$f":"+$X188*Clientes!W188*12*(1-$C188)","v":0},{"$f":"+SUMPRODUCT(AE188:AH188,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 x2",null,0,null,null,{"$f":"+K188*Clientes!T188*12*(1-$C188)","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!H271","v":"Discap."},{"$f":"+IF(B189=0,0,VLOOKUP(B189,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,{"$f":"+E188","v":0.97653717254869121},null,0,1,null,0,2.83,null,{"$f":"+IF(Límites!$F$8<Límites!$B$15,$J189*Energía!Z189*(1-$C189)*1000,(Clientes!T189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!Z189-Clientes!T189*(Límites!$B$15*12-0.01*12)))*$J189*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$15,$J189*Energía!AA189*(1-$C189)*1000,(Clientes!U189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!AA189-Clientes!U189*(Límites!$B$15*12-0.01*12)))*$J189*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$15,$J189*Energía!AB189*(1-$C189)*1000,(Clientes!V189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!AB189-Clientes!V189*(Límites!$B$15*12-0.01*12)))*$J189*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$15,$J189*Energía!AC189*(1-$C189)*1000,(Clientes!W189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!AC189-Clientes!W189*(Límites!$B$15*12-0.01*12)))*$J189*1000)","v":0},{"$f":"+SUMPRODUCT(M189:P189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K189*Clientes!X189*12*(1-$C189)","v":0},null,{"$f":"IF(Q189=0,0,(IF($AK$3=1,$E189*$F$4*G189/$Q$136,($E189*$F$4*G189-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R189=0,0,IF($AK$3=1,$E189*$F$4*H189/$R$136,($E189*$F$4*H189-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$15,$W189*Energía!Z189*(1-$C189)*1000,(Clientes!T189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!Z189-Clientes!T189*(Límites!$B$15*12-0.01*12)))*$W189*1000),AL189)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J189*Energía!AA189*(1-$C189)*1000,(Clientes!U189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!AA189-Clientes!U189*(Límites!$B$15*12-0.01*12)))*$W189*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J189*Energía!AB189*(1-$C189)*1000,(Clientes!V189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!AB189-Clientes!V189*(Límites!$B$15*12-0.01*12)))*$W189*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J189*Energía!AC189*(1-$C189)*1000,(Clientes!W189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!AC189-Clientes!W189*(Límites!$B$15*12-0.01*12)))*$W189*1000)","v":0},{"$f":"+SUMPRODUCT(Z189:AC189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T189*$X189*12*(1-$C189),AM189)","v":0},{"$f":"+$X189*Clientes!U189*12*(1-$C189)","v":0},{"$f":"+$X189*Clientes!V189*12*(1-$C189)","v":0},{"$f":"+$X189*Clientes!W189*12*(1-$C189)","v":0},{"$f":"+SUMPRODUCT(AE189:AH189,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Discap.",null,0,null,null,{"$f":"+K189*Clientes!T189*12*(1-$C189)","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H272","v":"Discapacitados 601-más"},{"$f":"+IF(B190=0,0,VLOOKUP(B190,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97653717254869121,null,0,1,null,0,2.83,null,{"$f":"+IF(Límites!$F$8<Límites!$B$15,0,(Clientes!T190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!Z190-Clientes!T190*(Límites!$B$15*12-0.01*12)))*$J190*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$15,0,(Clientes!U190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!AA190-Clientes!U190*(Límites!$B$15*12-0.01*12)))*$J190*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$15,0,(Clientes!V190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!AB190-Clientes!V190*(Límites!$B$15*12-0.01*12)))*$J190*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$15,0,(Clientes!W190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!AC190-Clientes!W190*(Límites!$B$15*12-0.01*12)))*$J190*1000)","v":0},{"$f":"+SUMPRODUCT(M190:P190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K190*Clientes!X190*12*(1-$C190)","v":0},null,{"$f":"IF(Q190=0,0,(IF($AK$3=1,$E190*$F$4*G190/$Q$136,($E190*$F$4*G190-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R190=0,0,IF($AK$3=1,$E190*$F$4*H190/$R$136,($E190*$F$4*H190-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"IF($AK$3=1,IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!Z190-Clientes!T190*(Límites!$B$15*12-0.01*12)))*$W190*1000),AL190)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!AA190-Clientes!U190*(Límites!$B$15*12-0.01*12)))*$W190*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!AB190-Clientes!V190*(Límites!$B$15*12-0.01*12)))*$W190*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!AC190-Clientes!W190*(Límites!$B$15*12-0.01*12)))*$W190*1000)","v":0},{"$f":"+SUMPRODUCT(Z190:AC190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T190*$X190*12*(1-$C190),AM190)","v":0},{"$f":"+$X190*Clientes!U190*12*(1-$C190)","v":0},{"$f":"+$X190*Clientes!V190*12*(1-$C190)","v":0},{"$f":"+$X190*Clientes!W190*12*(1-$C190)","v":0},{"$f":"+SUMPRODUCT(AE190:AH190,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Discapacitados 601-más",null,0,null,null,{"$f":"+K190*Clientes!T190*12*(1-$C190)","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!H273","v":"Cruz Roja"},{"$f":"+IF(B191=0,0,VLOOKUP(B191,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.97653717254869121,null,0,1,null,0,2.83,null,{"$f":"+$J191*Energía!Z191*(1-$C191)*1000","v":0},{"$f":"+$J191*Energía!AA191*(1-$C191)*1000","v":0},{"$f":"+$J191*Energía!AB191*(1-$C191)*1000","v":0},{"$f":"+$J191*Energía!AC191*(1-$C191)*1000","v":0},{"$f":"+SUMPRODUCT(M191:P191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K191*Clientes!X191*12*(1-$C191)","v":0},null,{"$f":"IF(Q191=0,0,(IF($AK$3=1,$E191*$F$4*G191/$Q$136,($E191*$F$4*G191-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R191=0,0,IF($AK$3=1,$E191*$F$4*H191/$R$136,($E191*$F$4*H191-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W191*Energía!Z191*(1-$C191)*1000,AL191)","v":0},{"$f":"+$W191*Energía!AA191*(1-$C191)*1000","v":0},{"$f":"+$W191*Energía!AB191*(1-$C191)*1000","v":0},{"$f":"+$W191*Energía!AC191*(1-$C191)*1000","v":0},{"$f":"+SUMPRODUCT(Z191:AC191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T191*$X191*12*(1-$C191),AM191)","v":0},{"$f":"+$X191*Clientes!U191*12*(1-$C191)","v":0},{"$f":"+$X191*Clientes!V191*12*(1-$C191)","v":0},{"$f":"+$X191*Clientes!W191*12*(1-$C191)","v":0},{"$f":"+SUMPRODUCT(AE191:AH191,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Cruz Roja",null,0,null,null,{"$f":"+K191*Clientes!T191*12*(1-$C191)","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!H274","v":0},{"$f":"+IF(B192=0,0,VLOOKUP(B192,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(M192:P192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K192*Clientes!X192*12*(1-$C192)","v":0},null,{"$f":"IF(Q192=0,0,(IF($AK$3=1,$E192*$F$4*G192/$Q$192,($E192*$F$4*G192-$AL$192*PremisaCosto!$F$84)/($Q$192-$M$192*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R192=0,0,IF($AK$3=1,$E192*$F$4*H192/$R$192,($E192*$F$4*H192-$AM$192*PremisaCosto!$F$84)/($R$192-$AP$192*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V192:Y192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W192:Z192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X192:AA192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y192:AB192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Z192:AC192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T192*$X192*12*(1-$C192),AM192)","v":0},{"$f":"+$X192*Clientes!U192*12*(1-$C192)","v":0},{"$f":"+$X192*Clientes!V192*12*(1-$C192)","v":0},{"$f":"+$X192*Clientes!W192*12*(1-$C192)","v":0},{"$f":"+SUMPRODUCT(AE192:AH192,PremisaCosto!$F$84:$I$84)","v":0},null,"Alumbrado Público",null,0,null,null,{"$f":"+K192*Clientes!T192*12*(1-$C192)","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!H275","v":0},{"$f":"+IF(B193=0,0,VLOOKUP(B193,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M194:M195)","v":0},{"$f":"+SUM(N194:N195)","v":0},{"$f":"+SUM(O194:O195)","v":0},{"$f":"+SUM(P194:P195)","v":0},{"$f":"+SUM(Q194:Q195)","v":0},{"$f":"+K193*Clientes!X193*12*(1-$C193)","v":0},null,{"$f":"IF(Q193=0,0,(IF($AK$3=1,$E193*$F$4*G193/$Q$193,($E193*$F$4*G193-$AL$193*PremisaCosto!$F$84)/($Q$193-$M$193*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R193=0,0,IF($AK$3=1,$E193*$F$4*H193/$R$193,($E193*$F$4*H193-$AM$193*PremisaCosto!$F$84)/($R$193-$AP$193*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V193:Y193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W193:Z193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X193:AA193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y193:AB193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Z193:AC193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T193*$X193*12*(1-$C193),AM193)","v":0},{"$f":"+$X193*Clientes!U193*12*(1-$C193)","v":0},{"$f":"+$X193*Clientes!V193*12*(1-$C193)","v":0},{"$f":"+$X193*Clientes!W193*12*(1-$C193)","v":0},{"$f":"+SUMPRODUCT(AE193:AH193,PremisaCosto!$F$84:$I$84)","v":0},null,"GRANDES CLIENTES",null,0,null,null,{"$f":"+K193*Clientes!T193*12*(1-$C193)","v":0}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!H276","v":0},{"$f":"+IF(B194=0,0,VLOOKUP(B194,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":7.0340168187657207E-3},null,{"$f":"+G20","v":0},{"$f":"+H20","v":1},null,0,0,null,{"$f":"+$J194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AC194*(1-$C194)*1000","v":0},{"$f":"+SUMPRODUCT(M194:P194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K194*Clientes!X194*12*(1-$C194)","v":0},null,{"$f":"IF(Q194=0,0,(IF($AK$3=1,$E194*$F$4*G194/$Q$193,($E194*$F$4*G194-$AL$193*PremisaCosto!$F$84)/($Q$193-$M$193*PremisaCosto!$F$84))))","v":0},{"$f":"+U20","v":1.0265402600401794},null,0,0,null,{"$f":"+IF($AK$3=1,$W194*Energía!Z194*(1-$C194)*1000,AL194)","v":0},{"$f":"+$W194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AC194*(1-$C194)*1000","v":0},{"$f":"+SUMPRODUCT(Z194:AC194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T194*$X194*12*(1-$C194),AM194)","v":0},{"$f":"+$X194*Clientes!U194*12*(1-$C194)","v":0},{"$f":"+$X194*Clientes!V194*12*(1-$C194)","v":0},{"$f":"+$X194*Clientes!W194*12*(1-$C194)","v":0},{"$f":"+SUMPRODUCT(AE194:AH194,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_GC",null,0,null,null,{"$f":"+K194*Clientes!T194*12*(1-$C194)","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!H277","v":0},{"$f":"+IF(B195=0,0,VLOOKUP(B195,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":1.1020562183352678E-2},null,{"$f":"+G80","v":0},{"$f":"+H80","v":1},null,0,0,null,{"$f":"+$J195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AC195*(1-$C195)*1000","v":0},{"$f":"+SUMPRODUCT(M195:P195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K195*Clientes!X195*12*(1-$C195)","v":0},null,{"$f":"IF(Q195=0,0,(IF($AK$3=1,$E195*$F$4*G195/$Q$193,($E195*$F$4*G195-$AL$193*PremisaCosto!$F$84)/($Q$193-$M$193*PremisaCosto!$F$84))))","v":0},{"$f":"+U80","v":1.0257284358363419},null,0,0,null,{"$f":"+IF($AK$3=1,$W195*Energía!Z195*(1-$C195)*1000,AL195)","v":0},{"$f":"+$W195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AC195*(1-$C195)*1000","v":0},{"$f":"+SUMPRODUCT(Z195:AC195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T195*$X195*12*(1-$C195),AM195)","v":0},{"$f":"+$X195*Clientes!U195*12*(1-$C195)","v":0},{"$f":"+$X195*Clientes!V195*12*(1-$C195)","v":0},{"$f":"+$X195*Clientes!W195*12*(1-$C195)","v":0},{"$f":"+SUMPRODUCT(AE195:AH195,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_GC",null,0,null,null,{"$f":"+K195*Clientes!T195*12*(1-$C195)","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!H278","v":0},{"$f":"+IF(B196=0,0,VLOOKUP(B196,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.7736491260927773E-5,null,0,1,null,null,2.83,null,{"$f":"+SUM(M197,M201,M205)","v":0},{"$f":"+SUM(N197,N201,N205)","v":0},0,0,0,2218.4799573227806,null,{"$f":"IF(Q196=0,0,(IF($AK$3=1,$E196*$F$4*G196/$Q$196,($E196*$F$4*G196-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R196=0,0,IF($AK$3=1,$E196*$F$4*H196/$R$196,($E196*$F$4*H196-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":1.0346450966984664},null,0,2.9280456236566601,null,{"$f":"+SUM(Z197,Z201,Z205)","v":0},0,0,0,{"$f":"+SUMPRODUCT(Z196:AC196,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AE197,AE201,AE205)","v":0},{"$f":"+SUM(AF197,AF201,AF205)","v":664.62666642940212},{"$f":"+SUM(AG197,AG201,AG205)","v":691.7727557177875},{"$f":"+SUM(AH197,AH201,AH205)","v":719.56659241188845},{"$f":"+SUMPRODUCT(AE196:AH196,PremisaCosto!$F$84:$I$84)","v":1683.0385719310864},null,"BTSH",null,0,null,null,{"$f":"+K196*Clientes!T196*12*(1-$C196)","v":616.73961682023321}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!H279","v":0},{"$f":"+IF(B197=0,0,VLOOKUP(B197,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E196","v":7.7736491260927773E-5},null,{"$f":"+G196","v":0},{"$f":"+H196","v":1},null,0,{"$f":"+K196","v":2.83},null,{"$f":"+SUM(M198:M200)","v":0},{"$f":"+SUM(N198:N200)","v":0},0,0,0,2218.4799573227806,null,{"$f":"IF(Q197=0,0,(IF($AK$3=1,$E197*$F$4*G197/$Q$196,($E197*$F$4*G197-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R197=0,0,IF($AK$3=1,$E197*$F$4*H197/$R$196,($E197*$F$4*H197-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":1.0346450966984664},null,0,2.9280456236566601,null,{"$f":"+SUM(Z198:Z200)","v":0},{"$f":"+SUM(AA198:AA200)","v":0},0,0,{"$f":"+SUM(AD198:AD200)","v":0},{"$f":"+SUM(AE198:AE200)","v":0},{"$f":"+SUM(AF198:AF200)","v":664.62666642940212},{"$f":"+SUM(AG198:AG200)","v":691.7727557177875},{"$f":"+SUM(AH198:AH200)","v":719.56659241188845},{"$f":"+SUM(AI198:AI200)","v":1683.0385719310862},null,"BTSH_1",null,0,null,null,{"$f":"+K197*Clientes!T197*12*(1-$C197)","v":616.73961682023321}]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!H280","v":0},{"$f":"+IF(B198=0,0,VLOOKUP(B198,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E197","v":7.7736491260927773E-5},null,{"$f":"+G197","v":0},{"$f":"+H197","v":1},null,0,{"$f":"+K197","v":2.83},null,{"$f":"+$J198*Energía!Z198*(1-$C198)*1000","v":0},{"$f":"+$J198*Energía!AA198*(1-$C198)*1000","v":0},{"$f":"+$J198*Energía!AB198*(1-$C198)*1000","v":0},{"$f":"+$J198*Energía!AC198*(1-$C198)*1000","v":0},{"$f":"+SUMPRODUCT(M198:P198,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K198*Clientes!X198*12*(1-$C198)","v":443.69599146455613},null,{"$f":"IF(Q198=0,0,(IF($AK$3=1,$E198*$F$4*G198/$Q$196,($E198*$F$4*G198-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R198=0,0,IF($AK$3=1,$E198*$F$4*H198/$R$196,($E198*$F$4*H198-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":1.0346450966984664},null,{"$f":"+J198*T198","v":0},{"$f":"+U198*K198","v":2.9280456236566601},null,{"$f":"+IF($AK$3=1,$W198*Energía!Z206*(1-$C198)*1000,AL198)","v":0},{"$f":"+$W198*Energía!AA206*(1-$C198)*1000","v":0},{"$f":"+$W198*Energía!AB206*(1-$C198)*1000","v":0},{"$f":"+$W198*Energía!AC206*(1-$C198)*1000","v":0},{"$f":"+SUMPRODUCT(Z198:AC198,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T198*$X198*12*(1-$C198),AM198)","v":0},{"$f":"+$X198*Clientes!U198*12*(1-$C198)","v":132.92533328588041},{"$f":"+$X198*Clientes!V198*12*(1-$C198)","v":138.3545511435575},{"$f":"+$X198*Clientes!W198*12*(1-$C198)","v":143.91331848237769},{"$f":"+SUMPRODUCT(AE198:AH198,PremisaCosto!$F$84:$I$84)","v":336.60771438621725},null,{"$f":"+A198","v":"BTSH_1 Punta"},null,0,null,null,{"$f":"+K198*Clientes!T198*12*(1-$C198)","v":123.34792336404665}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H281","v":0},{"$f":"+IF(B199=0,0,VLOOKUP(B199,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E198","v":7.7736491260927773E-5},null,0,1,null,0,{"$f":"+K198","v":2.83},null,{"$f":"+$J199*Energía!Z199*(1-$C199)*1000","v":0},{"$f":"+$J199*Energía!AA199*(1-$C199)*1000","v":0},{"$f":"+$J199*Energía!AB199*(1-$C199)*1000","v":0},{"$f":"+$J199*Energía!AC199*(1-$C199)*1000","v":0},{"$f":"+SUMPRODUCT(M199:P199,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K199*Clientes!X199*12*(1-$C199)","v":887.39198292911226},null,{"$f":"IF(Q199=0,0,(IF($AK$3=1,$E199*$F$4*G199/$Q$196,($E199*$F$4*G199-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R199=0,0,IF($AK$3=1,$E199*$F$4*H199/$R$196,($E199*$F$4*H199-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":1.0346450966984664},null,0,2.9280456236566601,null,{"$f":"+IF($AK$3=1,$W199*Energía!Z207*(1-$C199)*1000,AL199)","v":0},{"$f":"+$W199*Energía!AA207*(1-$C199)*1000","v":0},{"$f":"+$W199*Energía!AB207*(1-$C199)*1000","v":0},{"$f":"+$W199*Energía!AC207*(1-$C199)*1000","v":0},{"$f":"+SUMPRODUCT(Z199:AC199,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T199*$X199*12*(1-$C199),AM199)","v":0},{"$f":"+$X199*Clientes!U199*12*(1-$C199)","v":265.85066657176083},{"$f":"+$X199*Clientes!V199*12*(1-$C199)","v":276.709102287115},{"$f":"+$X199*Clientes!W199*12*(1-$C199)","v":287.82663696475538},{"$f":"+SUMPRODUCT(AE199:AH199,PremisaCosto!$F$84:$I$84)","v":673.21542877243451},null,"BTSH_1 Fuera de Punta Medio",null,0,null,null,{"$f":"+K199*Clientes!T199*12*(1-$C199)","v":246.6958467280933}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H282","v":0},{"$f":"+IF(B200=0,0,VLOOKUP(B200,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.7736491260927773E-5,null,0,1,null,0,2.83,null,{"$f":"+$J200*Energía!Z200*(1-$C200)*1000","v":0},{"$f":"+$J200*Energía!AA200*(1-$C200)*1000","v":0},{"$f":"+$J200*Energía!AB200*(1-$C200)*1000","v":0},{"$f":"+$J200*Energía!AC200*(1-$C200)*1000","v":0},{"$f":"+SUMPRODUCT(M200:P200,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K200*Clientes!X200*12*(1-$C200)","v":887.39198292911226},null,{"$f":"IF(Q200=0,0,(IF($AK$3=1,$E200*$F$4*G200/$Q$196,($E200*$F$4*G200-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R200=0,0,IF($AK$3=1,$E200*$F$4*H200/$R$196,($E200*$F$4*H200-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":1.0346450966984664},null,0,2.9280456236566601,null,{"$f":"+IF($AK$3=1,$W200*Energía!Z208*(1-$C200)*1000,AL200)","v":0},{"$f":"+$W200*Energía!AA208*(1-$C200)*1000","v":0},{"$f":"+$W200*Energía!AB208*(1-$C200)*1000","v":0},{"$f":"+$W200*Energía!AC208*(1-$C200)*1000","v":0},{"$f":"+SUMPRODUCT(Z200:AC200,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T200*$X200*12*(1-$C200),AM200)","v":0},{"$f":"+$X200*Clientes!U200*12*(1-$C200)","v":265.85066657176083},{"$f":"+$X200*Clientes!V200*12*(1-$C200)","v":276.709102287115},{"$f":"+$X200*Clientes!W200*12*(1-$C200)","v":287.82663696475538},{"$f":"+SUMPRODUCT(AE200:AH200,PremisaCosto!$F$84:$I$84)","v":673.21542877243451},null,"BTSH_1 Fuera de Punta Bajo",null,0,null,null,{"$f":"+K200*Clientes!T200*12*(1-$C200)","v":246.6958467280933}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!H283","v":0},{"$f":"+IF(B201=0,0,VLOOKUP(B201,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.7736491260927773E-5,null,0,1,null,0,2.83,null,{"$f":"+SUM(M202:M204)","v":0},{"$f":"+SUM(N202:N204)","v":0},{"$f":"+SUM(O202:O204)","v":0},{"$f":"+SUM(P202:P204)","v":0},{"$f":"+SUM(Q202:Q204)","v":0},{"$f":"+SUM(R202:R204)","v":0},null,{"$f":"IF(Q201=0,0,(IF($AK$3=1,$E201*$F$4*G201/$Q$196,($E201*$F$4*G201-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R201=0,0,IF($AK$3=1,$E201*$F$4*H201/$R$196,($E201*$F$4*H201-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z202:Z204)","v":0},{"$f":"+SUM(AA202:AA204)","v":0},{"$f":"+SUM(AB202:AB204)","v":0},{"$f":"+SUM(AC202:AC204)","v":0},{"$f":"+SUM(AD202:AD204)","v":0},{"$f":"+SUM(AE202:AE204)","v":0},{"$f":"+SUM(AF202:AF204)","v":0},{"$f":"+SUM(AG202:AG204)","v":0},{"$f":"+SUM(AH202:AH204)","v":0},{"$f":"+SUM(AI202:AI204)","v":0},null,"BTSH_2",null,0,null,null,{"$f":"+K201*Clientes!T201*12*(1-$C201)","v":0}]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!H284","v":0},{"$f":"+IF(B202=0,0,VLOOKUP(B202,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.7736491260927773E-5,null,0,1,null,0,2.83,null,{"$f":"+$J202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AC202*(1-$C202)*1000","v":0},{"$f":"+SUMPRODUCT(M202:P202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K202*Clientes!X202*12*(1-$C202)","v":0},null,{"$f":"IF(Q202=0,0,(IF($AK$3=1,$E202*$F$4*G202/$Q$196,($E202*$F$4*G202-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R202=0,0,IF($AK$3=1,$E202*$F$4*H202/$R$196,($E202*$F$4*H202-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W202*Energía!Z210*(1-$C202)*1000,AL202)","v":0},{"$f":"+$W202*Energía!AA210*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AB210*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AC210*(1-$C202)*1000","v":0},{"$f":"+SUMPRODUCT(Z202:AC202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T202*$X202*12*(1-$C202),AM202)","v":0},{"$f":"+$X202*Clientes!U202*12*(1-$C202)","v":0},{"$f":"+$X202*Clientes!V202*12*(1-$C202)","v":0},{"$f":"+$X202*Clientes!W202*12*(1-$C202)","v":0},{"$f":"+SUMPRODUCT(AE202:AH202,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_2 Punta",null,0,null,null,{"$f":"+K202*Clientes!T202*12*(1-$C202)","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H285","v":0},{"$f":"+IF(B203=0,0,VLOOKUP(B203,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.7736491260927773E-5,null,0,1,null,0,2.83,null,{"$f":"+$J203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AC203*(1-$C203)*1000","v":0},{"$f":"+SUMPRODUCT(M203:P203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K203*Clientes!X203*12*(1-$C203)","v":0},null,{"$f":"IF(Q203=0,0,(IF($AK$3=1,$E203*$F$4*G203/$Q$196,($E203*$F$4*G203-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R203=0,0,IF($AK$3=1,$E203*$F$4*H203/$R$196,($E203*$F$4*H203-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W203*Energía!Z211*(1-$C203)*1000,AL203)","v":0},{"$f":"+$W203*Energía!AA211*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AB211*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AC211*(1-$C203)*1000","v":0},{"$f":"+SUMPRODUCT(Z203:AC203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T203*$X203*12*(1-$C203),AM203)","v":0},{"$f":"+$X203*Clientes!U203*12*(1-$C203)","v":0},{"$f":"+$X203*Clientes!V203*12*(1-$C203)","v":0},{"$f":"+$X203*Clientes!W203*12*(1-$C203)","v":0},{"$f":"+SUMPRODUCT(AE203:AH203,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_2 Fuera de Punta Medio",null,0,null,null,{"$f":"+K203*Clientes!T203*12*(1-$C203)","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H286","v":0},{"$f":"+IF(B204=0,0,VLOOKUP(B204,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.7736491260927773E-5,null,0,1,null,0,2.83,null,{"$f":"+$J204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AC204*(1-$C204)*1000","v":0},{"$f":"+SUMPRODUCT(M204:P204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K204*Clientes!X204*12*(1-$C204)","v":0},null,{"$f":"IF(Q204=0,0,(IF($AK$3=1,$E204*$F$4*G204/$Q$196,($E204*$F$4*G204-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R204=0,0,IF($AK$3=1,$E204*$F$4*H204/$R$196,($E204*$F$4*H204-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W204*Energía!Z212*(1-$C204)*1000,AL204)","v":0},{"$f":"+$W204*Energía!AA212*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AB212*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AC212*(1-$C204)*1000","v":0},{"$f":"+SUMPRODUCT(Z204:AC204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T204*$X204*12*(1-$C204),AM204)","v":0},{"$f":"+$X204*Clientes!U204*12*(1-$C204)","v":0},{"$f":"+$X204*Clientes!V204*12*(1-$C204)","v":0},{"$f":"+$X204*Clientes!W204*12*(1-$C204)","v":0},{"$f":"+SUMPRODUCT(AE204:AH204,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_2 Fuera de Punta Bajo",null,0,null,null,{"$f":"+K204*Clientes!T204*12*(1-$C204)","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!H287","v":0},{"$f":"+IF(B205=0,0,VLOOKUP(B205,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.7736491260927773E-5,null,0,1,null,0,2.83,null,{"$f":"+SUM(M206:M208)","v":0},{"$f":"+SUM(N206:N208)","v":0},{"$f":"+SUM(O206:O208)","v":0},{"$f":"+SUM(P206:P208)","v":0},{"$f":"+SUM(Q206:Q208)","v":0},{"$f":"+SUM(R206:R208)","v":0},null,{"$f":"IF(Q205=0,0,(IF($AK$3=1,$E205*$F$4*G205/$Q$196,($E205*$F$4*G205-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R205=0,0,IF($AK$3=1,$E205*$F$4*H205/$R$196,($E205*$F$4*H205-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z206:Z208)","v":0},{"$f":"+SUM(AA206:AA208)","v":0},{"$f":"+SUM(AB206:AB208)","v":0},{"$f":"+SUM(AC206:AC208)","v":0},{"$f":"+SUM(AD206:AD208)","v":0},{"$f":"+SUM(AE206:AE208)","v":0},{"$f":"+SUM(AF206:AF208)","v":0},{"$f":"+SUM(AG206:AG208)","v":0},{"$f":"+SUM(AH206:AH208)","v":0},{"$f":"+SUM(AI206:AI208)","v":0},null,"BTSH_3",null,0,null,null,{"$f":"+K205*Clientes!T205*12*(1-$C205)","v":0}]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!H288","v":0},{"$f":"+IF(B206=0,0,VLOOKUP(B206,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.7736491260927773E-5,null,0,1,null,0,2.83,null,{"$f":"+$J206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AC206*(1-$C206)*1000","v":0},{"$f":"+SUMPRODUCT(M206:P206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K206*Clientes!X206*12*(1-$C206)","v":0},null,{"$f":"IF(Q206=0,0,(IF($AK$3=1,$E206*$F$4*G206/$Q$196,($E206*$F$4*G206-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R206=0,0,IF($AK$3=1,$E206*$F$4*H206/$R$196,($E206*$F$4*H206-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W206*Energía!Z214*(1-$C206)*1000,AL206)","v":0},{"$f":"+$W206*Energía!AA214*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AB214*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AC214*(1-$C206)*1000","v":0},{"$f":"+SUMPRODUCT(Z206:AC206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T206*$X206*12*(1-$C206),AM206)","v":0},{"$f":"+$X206*Clientes!U206*12*(1-$C206)","v":0},{"$f":"+$X206*Clientes!V206*12*(1-$C206)","v":0},{"$f":"+$X206*Clientes!W206*12*(1-$C206)","v":0},{"$f":"+SUMPRODUCT(AE206:AH206,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_3 Punta",null,0,null,null,{"$f":"+K206*Clientes!T206*12*(1-$C206)","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H289","v":0},{"$f":"+IF(B207=0,0,VLOOKUP(B207,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.7736491260927773E-5,null,0,1,null,0,2.83,null,{"$f":"+$J207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AC207*(1-$C207)*1000","v":0},{"$f":"+SUMPRODUCT(M207:P207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K207*Clientes!X207*12*(1-$C207)","v":0},null,{"$f":"IF(Q207=0,0,(IF($AK$3=1,$E207*$F$4*G207/$Q$196,($E207*$F$4*G207-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R207=0,0,IF($AK$3=1,$E207*$F$4*H207/$R$196,($E207*$F$4*H207-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W207*Energía!Z215*(1-$C207)*1000,AL207)","v":0},{"$f":"+$W207*Energía!AA215*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AB215*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AC215*(1-$C207)*1000","v":0},{"$f":"+SUMPRODUCT(Z207:AC207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T207*$X207*12*(1-$C207),AM207)","v":0},{"$f":"+$X207*Clientes!U207*12*(1-$C207)","v":0},{"$f":"+$X207*Clientes!V207*12*(1-$C207)","v":0},{"$f":"+$X207*Clientes!W207*12*(1-$C207)","v":0},{"$f":"+SUMPRODUCT(AE207:AH207,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_3 Fuera de Punta Medio",null,0,null,null,{"$f":"+K207*Clientes!T207*12*(1-$C207)","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H290","v":0},{"$f":"+IF(B208=0,0,VLOOKUP(B208,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.7736491260927773E-5,null,0,1,null,0,2.83,null,{"$f":"+$J208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AC208*(1-$C208)*1000","v":0},{"$f":"+SUMPRODUCT(M208:P208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K208*Clientes!X208*12*(1-$C208)","v":0},null,{"$f":"IF(Q208=0,0,(IF($AK$3=1,$E208*$F$4*G208/$Q$196,($E208*$F$4*G208-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R208=0,0,IF($AK$3=1,$E208*$F$4*H208/$R$196,($E208*$F$4*H208-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W208*Energía!Z216*(1-$C208)*1000,AL208)","v":0},{"$f":"+$W208*Energía!AA216*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AB216*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AC216*(1-$C208)*1000","v":0},{"$f":"+SUMPRODUCT(Z208:AC208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T208*$X208*12*(1-$C208),AM208)","v":0},{"$f":"+$X208*Clientes!U208*12*(1-$C208)","v":0},{"$f":"+$X208*Clientes!V208*12*(1-$C208)","v":0},{"$f":"+$X208*Clientes!W208*12*(1-$C208)","v":0},{"$f":"+SUMPRODUCT(AE208:AH208,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_3 Fuera de Punta Bajo",null,0,null,null,{"$f":"+K208*Clientes!T208*12*(1-$C208)","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!H291","v":0},{"$f":"+IF(B209=0,0,VLOOKUP(B209,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.6377441093039514E-3,null,1,0,null,null,0,null,{"$f":"+SUM(M210,M221,M232,M243,M254)","v":28284.056773553031},29681.767398748358,31276.76525364281,33042.799557631035,103289.85162180607,0,null,{"$f":"IF(Q209=0,0,(IF($AK$3=1,$E209*$F$4*G209/$Q$209,($E209*$F$4*G209-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.92773766525390844},{"$f":"IF(R209=0,0,IF($AK$3=1,$E209*$F$4*H209/$R$209,($E209*$F$4*H209-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,{"$f":"+U209*K209","v":0},null,{"$f":"+SUM(Z210,Z221,Z232,Z243,Z254)","v":31017.246318748377},{"$f":"+SUM(AA210,AA221,AA232,AA243,AA254)","v":27536.893587124378},29016.633173109149,30655.049715049503,{"$f":"+SUMPRODUCT(Z209:AC209,PremisaCosto!$F$84:$I$84)","v":100409.75732368772},0,0,0,0,{"$f":"+SUM(AI210,AI221,AI232,AI243,AI254)","v":0},null,"BTS Prepago",31017.246318748377,null,null,null,{"$f":"+SUM(AP210,AP221,AP232,AP243,AP254)","v":0}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!H292","v":0},{"$f":"+IF(B210=0,0,VLOOKUP(B210,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E209","v":4.6377441093039514E-3},null,{"$f":"+G209","v":1},{"$f":"+H209","v":0},null,1.268E-2,{"$f":"+K209","v":0},null,{"$f":"+SUM(M211:M220)","v":28284.056773553031},29681.767398748358,31276.76525364281,33042.799557631035,103289.85162180607,0,null,{"$f":"IF(Q210=0,0,(IF($AK$3=1,$E210*$F$4*G210/$Q$209,($E210*$F$4*G210-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.92773766525390844},{"$f":"IF(R210=0,0,IF($AK$3=1,$E210*$F$4*H210/$R$209,($E210*$F$4*H210-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,1.1763713595419559E-2,0,null,{"$f":"+SUM(Z211:Z220)","v":31017.246318748377},{"$f":"+SUM(AA211:AA220)","v":27536.893587124378},29016.633173109149,30655.049715049503,100409.75732368771,{"$f":"+SUM(AE211:AE220)","v":0},0,0,0,{"$f":"+SUM(AI211:AI220)","v":0},null,"BTS Prep",0,null,null,null,{"$f":"+SUM(AP211:AP220)","v":0}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!H293","v":"Regular"},{"$f":"+IF(B211=0,0,VLOOKUP(B211,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E210","v":4.6377441093039514E-3},null,1,0,null,{"$f":"+J210","v":1.268E-2},{"$f":"+K210","v":0},null,{"$f":"+$J211*Energía!Z211*(1-$C211)*1000","v":23379.29292784159},{"$f":"+$J211*Energía!AA211*(1-$C211)*1000","v":24533.613900430915},{"$f":"+$J211*Energía!AB211*(1-$C211)*1000","v":25850.850324805127},{"$f":"+$J211*Energía!AC211*(1-$C211)*1000","v":27309.35142662454},{"$f":"+SUMPRODUCT(M211:P211,PremisaCosto!$F$84:$I$84)","v":85373.02106991093},{"$f":"+K211*Clientes!X211*12*(1-$C211)","v":0},null,{"$f":"IF(Q211=0,0,(IF($AK$3=1,$E211*$F$4*G211/$Q$209,($E211*$F$4*G211-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.92773766525390844},{"$f":"IF(R211=0,0,IF($AK$3=1,$E211*$F$4*H211/$R$209,($E211*$F$4*H211-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,1.1763713595419559E-2,0,null,{"$f":"+IF($AK$3=1,$W211*Energía!Z211*(1-$C211)*1000,AL211)","v":25655.164964753294},{"$f":"+$W211*Energía!AA211*(1-$C211)*1000","v":22760.757680226612},{"$f":"+$W211*Energía!AB211*(1-$C211)*1000","v":23982.807525162949},{"$f":"+$W211*Energía!AC211*(1-$C211)*1000","v":25335.913932135147},{"$f":"+SUMPRODUCT(Z211:AC211,PremisaCosto!$F$84:$I$84)","v":83008.719595138333},{"$f":"+IF($AK$3=1,Clientes!T211*$X211*12*(1-$C211),AM211)","v":0},{"$f":"+$X211*Clientes!U211*12*(1-$C211)","v":0},{"$f":"+$X211*Clientes!V211*12*(1-$C211)","v":0},{"$f":"+$X211*Clientes!W211*12*(1-$C211)","v":0},{"$f":"+SUMPRODUCT(AE211:AH211,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Regular",25655.164964753294,null,null,null,{"$f":"+K211*Clientes!T211*12*(1-$C211)","v":0}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!H294","v":"Agro"},{"$f":"+IF(B212=0,0,VLOOKUP(B212,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,4.6377441093039514E-3,null,1,0,null,{"$f":"+J211","v":1.268E-2},{"$f":"+K211","v":0},null,{"$f":"+$J212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AC212*(1-$C212)*1000","v":0},{"$f":"+SUMPRODUCT(M212:P212,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K212*Clientes!X212*12*(1-$C212)","v":0},null,{"$f":"IF(Q212=0,0,(IF($AK$3=1,$E212*$F$4*G212/$Q$209,($E212*$F$4*G212-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R212=0,0,IF($AK$3=1,$E212*$F$4*H212/$R$209,($E212*$F$4*H212-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W212*Energía!Z212*(1-$C212)*1000,AL212)","v":0},{"$f":"+$W212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AC212*(1-$C212)*1000","v":0},{"$f":"+SUMPRODUCT(Z212:AC212,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T212*$X212*12*(1-$C212),AM212)","v":0},{"$f":"+$X212*Clientes!U212*12*(1-$C212)","v":0},{"$f":"+$X212*Clientes!V212*12*(1-$C212)","v":0},{"$f":"+$X212*Clientes!W212*12*(1-$C212)","v":0},{"$f":"+SUMPRODUCT(AE212:AH212,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Agro",0,null,null,null,{"$f":"+K212*Clientes!T212*12*(1-$C212)","v":0}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!H295","v":"Jub. 1"},{"$f":"+IF(B213=0,0,VLOOKUP(B213,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.6377441093039514E-3,null,1,0,null,1.268E-2,0,null,{"$f":"+$J213*Energía!Z213*(1-$C213)*1000","v":4875.0596073047582},{"$f":"+$J213*Energía!AA213*(1-$C213)*1000","v":5116.9752431192992},{"$f":"+$J213*Energía!AB213*(1-$C213)*1000","v":5393.054494433386},{"$f":"+$J213*Energía!AC213*(1-$C213)*1000","v":5698.7252135464332},{"$f":"+SUMPRODUCT(M213:P213,PremisaCosto!$F$84:$I$84)","v":17808.322614928718},{"$f":"+K213*Clientes!X213*12*(1-$C213)","v":0},null,{"$f":"IF(Q213=0,0,(IF($AK$3=1,$E213*$F$4*G213/$Q$209,($E213*$F$4*G213-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.92773766525390844},{"$f":"IF(R213=0,0,IF($AK$3=1,$E213*$F$4*H213/$R$209,($E213*$F$4*H213-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,1.1763713595419559E-2,0,null,{"$f":"+IF($AK$3=1,$W213*Energía!Z213*(1-$C213)*1000,AL213)","v":5362.0813539950832},{"$f":"+$W213*Energía!AA213*(1-$C213)*1000","v":4747.2106652135481},{"$f":"+$W213*Energía!AB213*(1-$C213)*1000","v":5003.3397852527269},{"$f":"+$W213*Energía!AC213*(1-$C213)*1000","v":5286.9220245391489},{"$f":"+SUMPRODUCT(Z213:AC213,PremisaCosto!$F$84:$I$84)","v":17326.814101775872},{"$f":"+IF($AK$3=1,Clientes!T213*$X213*12*(1-$C213),AM213)","v":0},{"$f":"+$X213*Clientes!U213*12*(1-$C213)","v":0},{"$f":"+$X213*Clientes!V213*12*(1-$C213)","v":0},{"$f":"+$X213*Clientes!W213*12*(1-$C213)","v":0},{"$f":"+SUMPRODUCT(AE213:AH213,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Jub. 1",5362.0813539950832,null,null,null,{"$f":"+K213*Clientes!T213*12*(1-$C213)","v":0}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!H296","v":"Jub. 2"},{"$f":"+IF(B214=0,0,VLOOKUP(B214,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.6377441093039514E-3,null,1,0,null,1.268E-2,0,null,{"$f":"+$J214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+SUMPRODUCT(M214:P214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K214*Clientes!X214*12*(1-$C214)","v":0},null,{"$f":"IF(Q214=0,0,(IF($AK$3=1,$E214*$F$4*G214/$Q$209,($E214*$F$4*G214-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R214=0,0,IF($AK$3=1,$E214*$F$4*H214/$R$209,($E214*$F$4*H214-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000,AL214)","v":0},{"$f":"+$W214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+SUMPRODUCT(Z214:AC214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T214*$X214*12*(1-$C214),AM214)","v":0},{"$f":"+$X214*Clientes!U214*12*(1-$C214)","v":0},{"$f":"+$X214*Clientes!V214*12*(1-$C214)","v":0},{"$f":"+$X214*Clientes!W214*12*(1-$C214)","v":0},{"$f":"+SUMPRODUCT(AE214:AH214,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Jub. 2",0,null,null,null,{"$f":"+K214*Clientes!T214*12*(1-$C214)","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!H297","v":"Político"},{"$f":"+IF(B215=0,0,VLOOKUP(B215,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,4.6377441093039514E-3,null,1,0,null,1.268E-2,0,null,{"$f":"+$J215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AC215*(1-$C215)*1000","v":0},{"$f":"+SUMPRODUCT(M215:P215,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K215*Clientes!X215*12*(1-$C215)","v":0},null,{"$f":"IF(Q215=0,0,(IF($AK$3=1,$E215*$F$4*G215/$Q$209,($E215*$F$4*G215-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R215=0,0,IF($AK$3=1,$E215*$F$4*H215/$R$209,($E215*$F$4*H215-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W215*Energía!Z215*(1-$C215)*1000,AL215)","v":0},{"$f":"+$W215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AC215*(1-$C215)*1000","v":0},{"$f":"+SUMPRODUCT(Z215:AC215,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T215*$X215*12*(1-$C215),AM215)","v":0},{"$f":"+$X215*Clientes!U215*12*(1-$C215)","v":0},{"$f":"+$X215*Clientes!V215*12*(1-$C215)","v":0},{"$f":"+$X215*Clientes!W215*12*(1-$C215)","v":0},{"$f":"+SUMPRODUCT(AE215:AH215,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Político",0,null,null,null,{"$f":"+K215*Clientes!T215*12*(1-$C215)","v":0}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!H298","v":"x1"},{"$f":"+IF(B216=0,0,VLOOKUP(B216,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.6377441093039514E-3,null,1,0,null,1.268E-2,0,null,{"$f":"+$J216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AC216*(1-$C216)*1000","v":0},{"$f":"+SUMPRODUCT(M216:P216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K216*Clientes!X216*12*(1-$C216)","v":0},null,{"$f":"IF(Q216=0,0,(IF($AK$3=1,$E216*$F$4*G216/$Q$209,($E216*$F$4*G216-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R216=0,0,IF($AK$3=1,$E216*$F$4*H216/$R$209,($E216*$F$4*H216-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W216*Energía!Z216*(1-$C216)*1000,AL216)","v":0},{"$f":"+$W216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AC216*(1-$C216)*1000","v":0},{"$f":"+SUMPRODUCT(Z216:AC216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T216*$X216*12*(1-$C216),AM216)","v":0},{"$f":"+$X216*Clientes!U216*12*(1-$C216)","v":0},{"$f":"+$X216*Clientes!V216*12*(1-$C216)","v":0},{"$f":"+$X216*Clientes!W216*12*(1-$C216)","v":0},{"$f":"+SUMPRODUCT(AE216:AH216,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+A216","v":"BTS Prepago x1"},0,null,null,null,{"$f":"+K216*Clientes!T216*12*(1-$C216)","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!H299","v":"x2"},{"$f":"+IF(B217=0,0,VLOOKUP(B217,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.6377441093039514E-3,null,1,0,null,1.268E-2,0,null,{"$f":"+$J217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+SUMPRODUCT(M217:P217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K217*Clientes!X217*12*(1-$C217)","v":0},null,{"$f":"IF(Q217=0,0,(IF($AK$3=1,$E217*$F$4*G217/$Q$209,($E217*$F$4*G217-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R217=0,0,IF($AK$3=1,$E217*$F$4*H217/$R$209,($E217*$F$4*H217-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J217*T217","v":0},{"$f":"+U217*K217","v":0},null,{"$f":"+IF($AK$3=1,$W217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000,AL217)","v":0},{"$f":"+$W217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+SUMPRODUCT(Z217:AC217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T217*$X217*12*(1-$C217),AM217)","v":0},{"$f":"+$X217*Clientes!U217*12*(1-$C217)","v":0},{"$f":"+$X217*Clientes!V217*12*(1-$C217)","v":0},{"$f":"+$X217*Clientes!W217*12*(1-$C217)","v":0},{"$f":"+SUMPRODUCT(AE217:AH217,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago x2",0,null,null,null,{"$f":"+K217*Clientes!T217*12*(1-$C217)","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!H300","v":"Discap."},{"$f":"+IF(B218=0,0,VLOOKUP(B218,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.6377441093039514E-3,null,1,0,null,1.268E-2,0,null,{"$f":"+$J218*Energía!Z218*(1-$C218)*1000","v":29.704238406682645},{"$f":"+$J218*Energía!AA218*(1-$C218)*1000","v":31.178255198143422},{"$f":"+$J218*Energía!AB218*(1-$C218)*1000","v":32.860434404297969},{"$f":"+$J218*Energía!AC218*(1-$C218)*1000","v":34.72291746006843},{"$f":"+SUMPRODUCT(M218:P218,PremisaCosto!$F$84:$I$84)","v":108.50793696641915},{"$f":"+K218*Clientes!X218*12*(1-$C218)","v":0},null,{"$f":"IF(Q218=0,0,(IF($AK$3=1,$E218*$F$4*G218/$Q$209,($E218*$F$4*G218-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.92773766525390844},{"$f":"IF(R218=0,0,IF($AK$3=1,$E218*$F$4*H218/$R$209,($E218*$F$4*H218-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,1.1763713595419559E-2,0,null,{"$f":"+IF($AK$3=1,$W218*Energía!Z218*(1-$C218)*1000,AL218)","v":0},{"$f":"+$W218*Energía!AA218*(1-$C218)*1000","v":28.925241684216108},{"$f":"+$W218*Energía!AB218*(1-$C218)*1000","v":30.485862693472608},{"$f":"+$W218*Energía!AC218*(1-$C218)*1000","v":32.213758375208059},{"$f":"+SUMPRODUCT(Z218:AC218,PremisaCosto!$F$84:$I$84)","v":74.223626773503213},{"$f":"+IF($AK$3=1,Clientes!T218*$X218*12*(1-$C218),AM218)","v":0},{"$f":"+$X218*Clientes!U218*12*(1-$C218)","v":0},{"$f":"+$X218*Clientes!V218*12*(1-$C218)","v":0},{"$f":"+$X218*Clientes!W218*12*(1-$C218)","v":0},{"$f":"+SUMPRODUCT(AE218:AH218,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Discap.",0,null,null,null,{"$f":"+K218*Clientes!T218*12*(1-$C218)","v":0}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!H301","v":"Discapacitados 601-más"},{"$f":"+IF(B219=0,0,VLOOKUP(B219,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.6377441093039514E-3,null,1,0,null,1.268E-2,0,null,{"$f":"+$J219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+SUMPRODUCT(M219:P219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K219*Clientes!X219*12*(1-$C219)","v":0},null,{"$f":"IF(Q219=0,0,(IF($AK$3=1,$E219*$F$4*G219/$Q$209,($E219*$F$4*G219-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R219=0,0,IF($AK$3=1,$E219*$F$4*H219/$R$209,($E219*$F$4*H219-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000,AL219)","v":0},{"$f":"+$W219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+SUMPRODUCT(Z219:AC219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T219*$X219*12*(1-$C219),AM219)","v":0},{"$f":"+$X219*Clientes!U219*12*(1-$C219)","v":0},{"$f":"+$X219*Clientes!V219*12*(1-$C219)","v":0},{"$f":"+$X219*Clientes!W219*12*(1-$C219)","v":0},{"$f":"+SUMPRODUCT(AE219:AH219,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Discapacitados 601-más",0,null,null,null,{"$f":"+K219*Clientes!T219*12*(1-$C219)","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!H302","v":"Cruz Roja"},{"$f":"+IF(B220=0,0,VLOOKUP(B220,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,4.6377441093039514E-3,null,1,0,null,1.268E-2,0,null,{"$f":"+$J220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+SUMPRODUCT(M220:P220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K220*Clientes!X220*12*(1-$C220)","v":0},null,{"$f":"IF(Q220=0,0,(IF($AK$3=1,$E220*$F$4*G220/$Q$209,($E220*$F$4*G220-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R220=0,0,IF($AK$3=1,$E220*$F$4*H220/$R$209,($E220*$F$4*H220-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W220*Energía!Z220*(1-$C220)*1000,AL220)","v":0},{"$f":"+$W220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+SUMPRODUCT(Z220:AC220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T220*$X220*12*(1-$C220),AM220)","v":0},{"$f":"+$X220*Clientes!U220*12*(1-$C220)","v":0},{"$f":"+$X220*Clientes!V220*12*(1-$C220)","v":0},{"$f":"+$X220*Clientes!W220*12*(1-$C220)","v":0},{"$f":"+SUMPRODUCT(AE220:AH220,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Cruz Roja",0,null,null,null,{"$f":"+K220*Clientes!T220*12*(1-$C220)","v":0}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H303","v":0},{"$f":"+IF(B221=0,0,VLOOKUP(B221,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.6377441093039514E-3,null,1,0,null,0,{"$f":"+K220","v":0},null,{"$f":"+SUM(M222:M231)","v":0},0,0,0,0,0,null,{"$f":"IF(Q221=0,0,(IF($AK$3=1,$E221*$F$4*G221/$Q$209,($E221*$F$4*G221-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R221=0,0,IF($AK$3=1,$E221*$F$4*H221/$R$209,($E221*$F$4*H221-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z222:Z231)","v":0},{"$f":"+SUM(AA222:AA231)","v":0},0,0,0,{"$f":"+SUM(AE222:AE231)","v":0},0,0,0,{"$f":"+SUM(AI222:AI231)","v":0},null,"X1D_2 (10,001-30,000)",null,0,null,null,{"$f":"+SUM(AP222:AP231)","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!H304","v":"Regular"},{"$f":"+IF(B222=0,0,VLOOKUP(B222,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.6377441093039514E-3,null,1,0,null,{"$f":"+J221","v":0},{"$f":"+K221","v":0},null,{"$f":"+($J222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$J211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$J211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$J211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$J211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+SUMPRODUCT(M222:P222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K222*Clientes!X222*12*(1-$C222)","v":0},null,{"$f":"IF(Q222=0,0,(IF($AK$3=1,$E222*$F$4*G222/$Q$209,($E222*$F$4*G222-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R222=0,0,IF($AK$3=1,$E222*$F$4*H222/$R$209,($E222*$F$4*H222-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$W211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$W211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$W211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$W211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+SUMPRODUCT(Z222:AC222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T222*$X222*12*(1-$C222),AM222)","v":0},{"$f":"+$X222*Clientes!U222*12*(1-$C222)","v":0},{"$f":"+$X222*Clientes!V222*12*(1-$C222)","v":0},{"$f":"+$X222*Clientes!W222*12*(1-$C222)","v":0},{"$f":"+SUMPRODUCT(AE222:AH222,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Regular",null,0,null,null,{"$f":"+K222*Clientes!T222*12*(1-$C222)","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!H305","v":"Agro"},{"$f":"+IF(B223=0,0,VLOOKUP(B223,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,4.6377441093039514E-3,null,1,0,null,{"$f":"+J222","v":0},{"$f":"+K222","v":0},null,{"$f":"+($J223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$J212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$J212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$J212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$J212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+SUMPRODUCT(M223:P223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K223*Clientes!X223*12*(1-$C223)","v":0},null,{"$f":"IF(Q223=0,0,(IF($AK$3=1,$E223*$F$4*G223/$Q$209,($E223*$F$4*G223-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R223=0,0,IF($AK$3=1,$E223*$F$4*H223/$R$209,($E223*$F$4*H223-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$W212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$W212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$W212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$W212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+SUMPRODUCT(Z223:AC223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T223*$X223*12*(1-$C223),AM223)","v":0},{"$f":"+$X223*Clientes!U223*12*(1-$C223)","v":0},{"$f":"+$X223*Clientes!V223*12*(1-$C223)","v":0},{"$f":"+$X223*Clientes!W223*12*(1-$C223)","v":0},{"$f":"+SUMPRODUCT(AE223:AH223,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Agro",null,0,null,null,{"$f":"+K223*Clientes!T223*12*(1-$C223)","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!H306","v":"Jub. 1"},{"$f":"+IF(B224=0,0,VLOOKUP(B224,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.6377441093039514E-3,null,1,0,null,0,0,null,{"$f":"+($J224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$J213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$J213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$J213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$J213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+SUMPRODUCT(M224:P224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K224*Clientes!X224*12*(1-$C224)","v":0},null,{"$f":"IF(Q224=0,0,(IF($AK$3=1,$E224*$F$4*G224/$Q$209,($E224*$F$4*G224-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R224=0,0,IF($AK$3=1,$E224*$F$4*H224/$R$209,($E224*$F$4*H224-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$W213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$W213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$W213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$W213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+SUMPRODUCT(Z224:AC224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T224*$X224*12*(1-$C224),AM224)","v":0},{"$f":"+$X224*Clientes!U224*12*(1-$C224)","v":0},{"$f":"+$X224*Clientes!V224*12*(1-$C224)","v":0},{"$f":"+$X224*Clientes!W224*12*(1-$C224)","v":0},{"$f":"+SUMPRODUCT(AE224:AH224,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Jub. 1",null,0,null,null,{"$f":"+K224*Clientes!T224*12*(1-$C224)","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!H307","v":"Jub. 2"},{"$f":"+IF(B225=0,0,VLOOKUP(B225,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.6377441093039514E-3,null,1,0,null,0,0,null,{"$f":"+($J225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$J214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$J214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$J214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$J214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+SUMPRODUCT(M225:P225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K225*Clientes!X225*12*(1-$C225)","v":0},null,{"$f":"IF(Q225=0,0,(IF($AK$3=1,$E225*$F$4*G225/$Q$209,($E225*$F$4*G225-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R225=0,0,IF($AK$3=1,$E225*$F$4*H225/$R$209,($E225*$F$4*H225-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$W214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$W214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$W214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$W214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+SUMPRODUCT(Z225:AC225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T225*$X225*12*(1-$C225),AM225)","v":0},{"$f":"+$X225*Clientes!U225*12*(1-$C225)","v":0},{"$f":"+$X225*Clientes!V225*12*(1-$C225)","v":0},{"$f":"+$X225*Clientes!W225*12*(1-$C225)","v":0},{"$f":"+SUMPRODUCT(AE225:AH225,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Jub. 2",null,0,null,null,{"$f":"+K225*Clientes!T225*12*(1-$C225)","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!H308","v":"Político"},{"$f":"+IF(B226=0,0,VLOOKUP(B226,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,4.6377441093039514E-3,null,1,{"$f":"+H225","v":0},null,0,0,null,{"$f":"+($J226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$J215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$J215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$J215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$J215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+SUMPRODUCT(M226:P226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K226*Clientes!X226*12*(1-$C226)","v":0},null,{"$f":"IF(Q226=0,0,(IF($AK$3=1,$E226*$F$4*G226/$Q$209,($E226*$F$4*G226-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R226=0,0,IF($AK$3=1,$E226*$F$4*H226/$R$209,($E226*$F$4*H226-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$W215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$W215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$W215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$W215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+SUMPRODUCT(Z226:AC226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T226*$X226*12*(1-$C226),AM226)","v":0},{"$f":"+$X226*Clientes!U226*12*(1-$C226)","v":0},{"$f":"+$X226*Clientes!V226*12*(1-$C226)","v":0},{"$f":"+$X226*Clientes!W226*12*(1-$C226)","v":0},{"$f":"+SUMPRODUCT(AE226:AH226,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Político",null,0,null,null,{"$f":"+K226*Clientes!T226*12*(1-$C226)","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!H309","v":"x1"},{"$f":"+IF(B227=0,0,VLOOKUP(B227,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.6377441093039514E-3,null,1,0,null,0,0,null,{"$f":"+($J227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$J216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$J216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$J216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$J216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+SUMPRODUCT(M227:P227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K227*Clientes!X227*12*(1-$C227)","v":0},null,{"$f":"IF(Q227=0,0,(IF($AK$3=1,$E227*$F$4*G227/$Q$209,($E227*$F$4*G227-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R227=0,0,IF($AK$3=1,$E227*$F$4*H227/$R$209,($E227*$F$4*H227-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$W216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$W216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$W216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$W216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+SUMPRODUCT(Z227:AC227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T227*$X227*12*(1-$C227),AM227)","v":0},{"$f":"+$X227*Clientes!U227*12*(1-$C227)","v":0},{"$f":"+$X227*Clientes!V227*12*(1-$C227)","v":0},{"$f":"+$X227*Clientes!W227*12*(1-$C227)","v":0},{"$f":"+SUMPRODUCT(AE227:AH227,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 x1",null,0,null,null,{"$f":"+K227*Clientes!T227*12*(1-$C227)","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!H310","v":"x2"},{"$f":"+IF(B228=0,0,VLOOKUP(B228,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.6377441093039514E-3,null,1,0,null,0,0,null,{"$f":"+($J228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$J217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$J217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$J217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$J217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+SUMPRODUCT(M228:P228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K228*Clientes!X228*12*(1-$C228)","v":0},null,{"$f":"IF(Q228=0,0,(IF($AK$3=1,$E228*$F$4*G228/$Q$209,($E228*$F$4*G228-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R228=0,0,IF($AK$3=1,$E228*$F$4*H228/$R$209,($E228*$F$4*H228-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$W217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$W217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$W217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$W217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+SUMPRODUCT(Z228:AC228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T228*$X228*12*(1-$C228),AM228)","v":0},{"$f":"+$X228*Clientes!U228*12*(1-$C228)","v":0},{"$f":"+$X228*Clientes!V228*12*(1-$C228)","v":0},{"$f":"+$X228*Clientes!W228*12*(1-$C228)","v":0},{"$f":"+SUMPRODUCT(AE228:AH228,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 x2",null,0,null,null,{"$f":"+K228*Clientes!T228*12*(1-$C228)","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!H311","v":"Discap."},{"$f":"+IF(B229=0,0,VLOOKUP(B229,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.6377441093039514E-3,null,1,0,null,0,0,null,{"$f":"+($J229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$J218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$J218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$J218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$J218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+SUMPRODUCT(M229:P229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K229*Clientes!X229*12*(1-$C229)","v":0},null,{"$f":"IF(Q229=0,0,(IF($AK$3=1,$E229*$F$4*G229/$Q$209,($E229*$F$4*G229-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R229=0,0,IF($AK$3=1,$E229*$F$4*H229/$R$209,($E229*$F$4*H229-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$W218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$W218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$W218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$W218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+SUMPRODUCT(Z229:AC229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T229*$X229*12*(1-$C229),AM229)","v":0},{"$f":"+$X229*Clientes!U229*12*(1-$C229)","v":0},{"$f":"+$X229*Clientes!V229*12*(1-$C229)","v":0},{"$f":"+$X229*Clientes!W229*12*(1-$C229)","v":0},{"$f":"+SUMPRODUCT(AE229:AH229,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Discap.",null,0,null,null,{"$f":"+K229*Clientes!T229*12*(1-$C229)","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H312","v":"Discapacitados 601-más"},{"$f":"+IF(B230=0,0,VLOOKUP(B230,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.6377441093039514E-3,null,1,0,null,0,0,null,{"$f":"+($J230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$J219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$J219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$J219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$J219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+SUMPRODUCT(M230:P230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K230*Clientes!X230*12*(1-$C230)","v":0},null,{"$f":"IF(Q230=0,0,(IF($AK$3=1,$E230*$F$4*G230/$Q$209,($E230*$F$4*G230-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R230=0,0,IF($AK$3=1,$E230*$F$4*H230/$R$209,($E230*$F$4*H230-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$W219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$W219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$W219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$W219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+SUMPRODUCT(Z230:AC230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T230*$X230*12*(1-$C230),AM230)","v":0},{"$f":"+$X230*Clientes!U230*12*(1-$C230)","v":0},{"$f":"+$X230*Clientes!V230*12*(1-$C230)","v":0},{"$f":"+$X230*Clientes!W230*12*(1-$C230)","v":0},{"$f":"+SUMPRODUCT(AE230:AH230,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Discapacitados 601-más",null,0,null,null,{"$f":"+K230*Clientes!T230*12*(1-$C230)","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!H313","v":"Cruz Roja"},{"$f":"+IF(B231=0,0,VLOOKUP(B231,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,4.6377441093039514E-3,null,1,0,null,0,0,null,{"$f":"+($J231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$J220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$J220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$J220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$J220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+SUMPRODUCT(M231:P231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K231*Clientes!X231*12*(1-$C231)","v":0},null,{"$f":"IF(Q231=0,0,(IF($AK$3=1,$E231*$F$4*G231/$Q$209,($E231*$F$4*G231-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R231=0,0,IF($AK$3=1,$E231*$F$4*H231/$R$209,($E231*$F$4*H231-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$W220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$W220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$W220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$W220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+SUMPRODUCT(Z231:AC231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T231*$X231*12*(1-$C231),AM231)","v":0},{"$f":"+$X231*Clientes!U231*12*(1-$C231)","v":0},{"$f":"+$X231*Clientes!V231*12*(1-$C231)","v":0},{"$f":"+$X231*Clientes!W231*12*(1-$C231)","v":0},{"$f":"+SUMPRODUCT(AE231:AH231,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Cruz Roja",null,0,null,null,{"$f":"+K231*Clientes!T231*12*(1-$C231)","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H314","v":0},{"$f":"+IF(B232=0,0,VLOOKUP(B232,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.6377441093039514E-3,null,1,0,null,0,{"$f":"+K231","v":0},null,{"$f":"+SUM(M233:M242)","v":0},0,0,0,0,0,null,{"$f":"IF(Q232=0,0,(IF($AK$3=1,$E232*$F$4*G232/$Q$209,($E232*$F$4*G232-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R232=0,0,IF($AK$3=1,$E232*$F$4*H232/$R$209,($E232*$F$4*H232-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z233:Z242)","v":0},{"$f":"+SUM(AA233:AA242)","v":0},0,0,0,{"$f":"+SUM(AE233:AE242)","v":0},0,0,0,{"$f":"+SUM(AI233:AI242)","v":0},null,"X1D_3 (30,001-50,000)",null,0,null,null,{"$f":"+SUM(AP233:AP242)","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!H315","v":"Regular"},{"$f":"+IF(B233=0,0,VLOOKUP(B233,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.6377441093039514E-3,null,1,0,null,{"$f":"+J232","v":0},{"$f":"+K232","v":0},null,{"$f":"+($J233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$J211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$J211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$J211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$J211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+SUMPRODUCT(M233:P233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K233*Clientes!X233*12*(1-$C233)","v":0},null,{"$f":"IF(Q233=0,0,(IF($AK$3=1,$E233*$F$4*G233/$Q$209,($E233*$F$4*G233-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R233=0,0,IF($AK$3=1,$E233*$F$4*H233/$R$209,($E233*$F$4*H233-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$W211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$W211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$W211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$W211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+SUMPRODUCT(Z233:AC233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T233*$X233*12*(1-$C233),AM233)","v":0},{"$f":"+$X233*Clientes!U233*12*(1-$C233)","v":0},{"$f":"+$X233*Clientes!V233*12*(1-$C233)","v":0},{"$f":"+$X233*Clientes!W233*12*(1-$C233)","v":0},{"$f":"+SUMPRODUCT(AE233:AH233,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Regular",null,0,null,null,{"$f":"+K233*Clientes!T233*12*(1-$C233)","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!H316","v":"Agro"},{"$f":"+IF(B234=0,0,VLOOKUP(B234,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,4.6377441093039514E-3,null,1,0,null,{"$f":"+J233","v":0},{"$f":"+K233","v":0},null,{"$f":"+($J234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$J212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$J212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$J212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$J212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+SUMPRODUCT(M234:P234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K234*Clientes!X234*12*(1-$C234)","v":0},null,{"$f":"IF(Q234=0,0,(IF($AK$3=1,$E234*$F$4*G234/$Q$209,($E234*$F$4*G234-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R234=0,0,IF($AK$3=1,$E234*$F$4*H234/$R$209,($E234*$F$4*H234-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$W212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$W212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$W212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$W212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+SUMPRODUCT(Z234:AC234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T234*$X234*12*(1-$C234),AM234)","v":0},{"$f":"+$X234*Clientes!U234*12*(1-$C234)","v":0},{"$f":"+$X234*Clientes!V234*12*(1-$C234)","v":0},{"$f":"+$X234*Clientes!W234*12*(1-$C234)","v":0},{"$f":"+SUMPRODUCT(AE234:AH234,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Agro",null,0,null,null,{"$f":"+K234*Clientes!T234*12*(1-$C234)","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!H317","v":"Jub. 1"},{"$f":"+IF(B235=0,0,VLOOKUP(B235,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.6377441093039514E-3,null,1,0,null,0,0,null,{"$f":"+($J235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$J213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$J213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$J213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$J213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+SUMPRODUCT(M235:P235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K235*Clientes!X235*12*(1-$C235)","v":0},null,{"$f":"IF(Q235=0,0,(IF($AK$3=1,$E235*$F$4*G235/$Q$209,($E235*$F$4*G235-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R235=0,0,IF($AK$3=1,$E235*$F$4*H235/$R$209,($E235*$F$4*H235-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$W213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$W213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$W213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$W213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+SUMPRODUCT(Z235:AC235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T235*$X235*12*(1-$C235),AM235)","v":0},{"$f":"+$X235*Clientes!U235*12*(1-$C235)","v":0},{"$f":"+$X235*Clientes!V235*12*(1-$C235)","v":0},{"$f":"+$X235*Clientes!W235*12*(1-$C235)","v":0},{"$f":"+SUMPRODUCT(AE235:AH235,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Jub. 1",null,0,null,null,{"$f":"+K235*Clientes!T235*12*(1-$C235)","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!H318","v":"Jub. 2"},{"$f":"+IF(B236=0,0,VLOOKUP(B236,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.6377441093039514E-3,null,1,0,null,0,0,null,{"$f":"+($J236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$J214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$J214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$J214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$J214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+SUMPRODUCT(M236:P236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K236*Clientes!X236*12*(1-$C236)","v":0},null,{"$f":"IF(Q236=0,0,(IF($AK$3=1,$E236*$F$4*G236/$Q$209,($E236*$F$4*G236-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R236=0,0,IF($AK$3=1,$E236*$F$4*H236/$R$209,($E236*$F$4*H236-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$W214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$W214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$W214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$W214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+SUMPRODUCT(Z236:AC236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T236*$X236*12*(1-$C236),AM236)","v":0},{"$f":"+$X236*Clientes!U236*12*(1-$C236)","v":0},{"$f":"+$X236*Clientes!V236*12*(1-$C236)","v":0},{"$f":"+$X236*Clientes!W236*12*(1-$C236)","v":0},{"$f":"+SUMPRODUCT(AE236:AH236,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Jub. 2",null,0,null,null,{"$f":"+K236*Clientes!T236*12*(1-$C236)","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!H319","v":"Político"},{"$f":"+IF(B237=0,0,VLOOKUP(B237,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,4.6377441093039514E-3,null,1,0,null,0,0,null,{"$f":"+($J237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$J215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$J215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$J215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$J215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+SUMPRODUCT(M237:P237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K237*Clientes!X237*12*(1-$C237)","v":0},null,{"$f":"IF(Q237=0,0,(IF($AK$3=1,$E237*$F$4*G237/$Q$209,($E237*$F$4*G237-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R237=0,0,IF($AK$3=1,$E237*$F$4*H237/$R$209,($E237*$F$4*H237-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$W215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$W215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$W215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$W215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+SUMPRODUCT(Z237:AC237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T237*$X237*12*(1-$C237),AM237)","v":0},{"$f":"+$X237*Clientes!U237*12*(1-$C237)","v":0},{"$f":"+$X237*Clientes!V237*12*(1-$C237)","v":0},{"$f":"+$X237*Clientes!W237*12*(1-$C237)","v":0},{"$f":"+SUMPRODUCT(AE237:AH237,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Político",null,0,null,null,{"$f":"+K237*Clientes!T237*12*(1-$C237)","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!H320","v":"x1"},{"$f":"+IF(B238=0,0,VLOOKUP(B238,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.6377441093039514E-3,null,1,0,null,0,0,null,{"$f":"+($J238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$J216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$J216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$J216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$J216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+SUMPRODUCT(M238:P238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K238*Clientes!X238*12*(1-$C238)","v":0},null,{"$f":"IF(Q238=0,0,(IF($AK$3=1,$E238*$F$4*G238/$Q$209,($E238*$F$4*G238-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R238=0,0,IF($AK$3=1,$E238*$F$4*H238/$R$209,($E238*$F$4*H238-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$W216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$W216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$W216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$W216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+SUMPRODUCT(Z238:AC238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T238*$X238*12*(1-$C238),AM238)","v":0},{"$f":"+$X238*Clientes!U238*12*(1-$C238)","v":0},{"$f":"+$X238*Clientes!V238*12*(1-$C238)","v":0},{"$f":"+$X238*Clientes!W238*12*(1-$C238)","v":0},{"$f":"+SUMPRODUCT(AE238:AH238,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 x1",null,0,null,null,{"$f":"+K238*Clientes!T238*12*(1-$C238)","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!H321","v":"x2"},{"$f":"+IF(B239=0,0,VLOOKUP(B239,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.6377441093039514E-3,null,1,0,null,0,0,null,{"$f":"+($J239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$J217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$J217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$J217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$J217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+SUMPRODUCT(M239:P239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K239*Clientes!X239*12*(1-$C239)","v":0},null,{"$f":"IF(Q239=0,0,(IF($AK$3=1,$E239*$F$4*G239/$Q$209,($E239*$F$4*G239-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R239=0,0,IF($AK$3=1,$E239*$F$4*H239/$R$209,($E239*$F$4*H239-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$W217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$W217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$W217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$W217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+SUMPRODUCT(Z239:AC239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T239*$X239*12*(1-$C239),AM239)","v":0},{"$f":"+$X239*Clientes!U239*12*(1-$C239)","v":0},{"$f":"+$X239*Clientes!V239*12*(1-$C239)","v":0},{"$f":"+$X239*Clientes!W239*12*(1-$C239)","v":0},{"$f":"+SUMPRODUCT(AE239:AH239,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 x2",null,0,null,null,{"$f":"+K239*Clientes!T239*12*(1-$C239)","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!H322","v":"Discap."},{"$f":"+IF(B240=0,0,VLOOKUP(B240,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.6377441093039514E-3,null,1,0,null,0,0,null,{"$f":"+($J240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$J218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$J218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$J218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$J218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+SUMPRODUCT(M240:P240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K240*Clientes!X240*12*(1-$C240)","v":0},null,{"$f":"IF(Q240=0,0,(IF($AK$3=1,$E240*$F$4*G240/$Q$209,($E240*$F$4*G240-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R240=0,0,IF($AK$3=1,$E240*$F$4*H240/$R$209,($E240*$F$4*H240-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$W218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$W218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$W218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$W218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+SUMPRODUCT(Z240:AC240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T240*$X240*12*(1-$C240),AM240)","v":0},{"$f":"+$X240*Clientes!U240*12*(1-$C240)","v":0},{"$f":"+$X240*Clientes!V240*12*(1-$C240)","v":0},{"$f":"+$X240*Clientes!W240*12*(1-$C240)","v":0},{"$f":"+SUMPRODUCT(AE240:AH240,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Discap.",null,0,null,null,{"$f":"+K240*Clientes!T240*12*(1-$C240)","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H323","v":"Discapacitados 601-más"},{"$f":"+IF(B241=0,0,VLOOKUP(B241,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.6377441093039514E-3,null,1,0,null,0,0,null,{"$f":"+($J241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$J219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$J219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$J219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$J219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+SUMPRODUCT(M241:P241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K241*Clientes!X241*12*(1-$C241)","v":0},null,{"$f":"IF(Q241=0,0,(IF($AK$3=1,$E241*$F$4*G241/$Q$209,($E241*$F$4*G241-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R241=0,0,IF($AK$3=1,$E241*$F$4*H241/$R$209,($E241*$F$4*H241-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$W219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$W219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$W219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$W219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+SUMPRODUCT(Z241:AC241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T241*$X241*12*(1-$C241),AM241)","v":0},{"$f":"+$X241*Clientes!U241*12*(1-$C241)","v":0},{"$f":"+$X241*Clientes!V241*12*(1-$C241)","v":0},{"$f":"+$X241*Clientes!W241*12*(1-$C241)","v":0},{"$f":"+SUMPRODUCT(AE241:AH241,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Discapacitados 601-más",null,0,null,null,{"$f":"+K241*Clientes!T241*12*(1-$C241)","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!H324","v":"Cruz Roja"},{"$f":"+IF(B242=0,0,VLOOKUP(B242,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,4.6377441093039514E-3,null,1,{"$f":"+H241","v":0},null,0,0,null,{"$f":"+($J242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$J220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$J220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$J220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$J220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+SUMPRODUCT(M242:P242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K242*Clientes!X242*12*(1-$C242)","v":0},null,{"$f":"IF(Q242=0,0,(IF($AK$3=1,$E242*$F$4*G242/$Q$209,($E242*$F$4*G242-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R242=0,0,IF($AK$3=1,$E242*$F$4*H242/$R$209,($E242*$F$4*H242-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$W220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$W220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$W220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$W220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+SUMPRODUCT(Z242:AC242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T242*$X242*12*(1-$C242),AM242)","v":0},{"$f":"+$X242*Clientes!U242*12*(1-$C242)","v":0},{"$f":"+$X242*Clientes!V242*12*(1-$C242)","v":0},{"$f":"+$X242*Clientes!W242*12*(1-$C242)","v":0},{"$f":"+SUMPRODUCT(AE242:AH242,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Cruz Roja",null,0,null,null,{"$f":"+K242*Clientes!T242*12*(1-$C242)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!H325","v":0},{"$f":"+IF(B243=0,0,VLOOKUP(B243,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.6377441093039514E-3,null,1,0,null,0,{"$f":"+K242","v":0},null,{"$f":"+SUM(M244:M253)","v":0},0,0,0,0,0,null,{"$f":"IF(Q243=0,0,(IF($AK$3=1,$E243*$F$4*G243/$Q$209,($E243*$F$4*G243-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R243=0,0,IF($AK$3=1,$E243*$F$4*H243/$R$209,($E243*$F$4*H243-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z244:Z253)","v":0},{"$f":"+SUM(AA244:AA253)","v":0},0,0,0,{"$f":"+SUM(AE244:AE253)","v":0},0,0,0,{"$f":"+SUM(AI244:AI253)","v":0},null,"X1D_4 (50,001-más)",null,0,null,null,{"$f":"+SUM(AP244:AP253)","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!H326","v":"Regular"},{"$f":"+IF(B244=0,0,VLOOKUP(B244,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.6377441093039514E-3,null,1,0,null,{"$f":"+J243","v":0},{"$f":"+K243","v":0},null,{"$f":"+($J244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$J211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$J211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$J211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$J211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+SUMPRODUCT(M244:P244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K244*Clientes!X244*12*(1-$C244)","v":0},null,{"$f":"IF(Q244=0,0,(IF($AK$3=1,$E244*$F$4*G244/$Q$209,($E244*$F$4*G244-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R244=0,0,IF($AK$3=1,$E244*$F$4*H244/$R$209,($E244*$F$4*H244-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$W211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$W211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$W211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$W211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+SUMPRODUCT(Z244:AC244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T244*$X244*12*(1-$C244),AM244)","v":0},{"$f":"+$X244*Clientes!U244*12*(1-$C244)","v":0},{"$f":"+$X244*Clientes!V244*12*(1-$C244)","v":0},{"$f":"+$X244*Clientes!W244*12*(1-$C244)","v":0},{"$f":"+SUMPRODUCT(AE244:AH244,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Regular",null,0,null,null,{"$f":"+K244*Clientes!T244*12*(1-$C244)","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!H327","v":"Agro"},{"$f":"+IF(B245=0,0,VLOOKUP(B245,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,4.6377441093039514E-3,null,1,0,null,{"$f":"+J244","v":0},{"$f":"+K244","v":0},null,{"$f":"+($J245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$J212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$J212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$J212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$J212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+SUMPRODUCT(M245:P245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K245*Clientes!X245*12*(1-$C245)","v":0},null,{"$f":"IF(Q245=0,0,(IF($AK$3=1,$E245*$F$4*G245/$Q$209,($E245*$F$4*G245-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R245=0,0,IF($AK$3=1,$E245*$F$4*H245/$R$209,($E245*$F$4*H245-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$W212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$W212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$W212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$W212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+SUMPRODUCT(Z245:AC245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T245*$X245*12*(1-$C245),AM245)","v":0},{"$f":"+$X245*Clientes!U245*12*(1-$C245)","v":0},{"$f":"+$X245*Clientes!V245*12*(1-$C245)","v":0},{"$f":"+$X245*Clientes!W245*12*(1-$C245)","v":0},{"$f":"+SUMPRODUCT(AE245:AH245,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Agro",null,0,null,null,{"$f":"+K245*Clientes!T245*12*(1-$C245)","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!H328","v":"Jub. 1"},{"$f":"+IF(B246=0,0,VLOOKUP(B246,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.6377441093039514E-3,null,1,0,null,0,0,null,{"$f":"+($J246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$J213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$J213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$J213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$J213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+SUMPRODUCT(M246:P246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K246*Clientes!X246*12*(1-$C246)","v":0},null,{"$f":"IF(Q246=0,0,(IF($AK$3=1,$E246*$F$4*G246/$Q$209,($E246*$F$4*G246-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R246=0,0,IF($AK$3=1,$E246*$F$4*H246/$R$209,($E246*$F$4*H246-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$W213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$W213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$W213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$W213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+SUMPRODUCT(Z246:AC246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T246*$X246*12*(1-$C246),AM246)","v":0},{"$f":"+$X246*Clientes!U246*12*(1-$C246)","v":0},{"$f":"+$X246*Clientes!V246*12*(1-$C246)","v":0},{"$f":"+$X246*Clientes!W246*12*(1-$C246)","v":0},{"$f":"+SUMPRODUCT(AE246:AH246,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Jub. 1",null,0,null,null,{"$f":"+K246*Clientes!T246*12*(1-$C246)","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!H329","v":"Jub. 2"},{"$f":"+IF(B247=0,0,VLOOKUP(B247,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.6377441093039514E-3,null,1,0,null,0,0,null,{"$f":"+($J247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$J214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$J214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$J214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$J214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+SUMPRODUCT(M247:P247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K247*Clientes!X247*12*(1-$C247)","v":0},null,{"$f":"IF(Q247=0,0,(IF($AK$3=1,$E247*$F$4*G247/$Q$209,($E247*$F$4*G247-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R247=0,0,IF($AK$3=1,$E247*$F$4*H247/$R$209,($E247*$F$4*H247-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$W214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$W214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$W214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$W214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+SUMPRODUCT(Z247:AC247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T247*$X247*12*(1-$C247),AM247)","v":0},{"$f":"+$X247*Clientes!U247*12*(1-$C247)","v":0},{"$f":"+$X247*Clientes!V247*12*(1-$C247)","v":0},{"$f":"+$X247*Clientes!W247*12*(1-$C247)","v":0},{"$f":"+SUMPRODUCT(AE247:AH247,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Jub. 2",null,0,null,null,{"$f":"+K247*Clientes!T247*12*(1-$C247)","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!H330","v":"Político"},{"$f":"+IF(B248=0,0,VLOOKUP(B248,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,4.6377441093039514E-3,null,1,0,null,0,0,null,{"$f":"+($J248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$J215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$J215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$J215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$J215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+SUMPRODUCT(M248:P248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K248*Clientes!X248*12*(1-$C248)","v":0},null,{"$f":"IF(Q248=0,0,(IF($AK$3=1,$E248*$F$4*G248/$Q$209,($E248*$F$4*G248-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R248=0,0,IF($AK$3=1,$E248*$F$4*H248/$R$209,($E248*$F$4*H248-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$W215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$W215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$W215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$W215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+SUMPRODUCT(Z248:AC248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T248*$X248*12*(1-$C248),AM248)","v":0},{"$f":"+$X248*Clientes!U248*12*(1-$C248)","v":0},{"$f":"+$X248*Clientes!V248*12*(1-$C248)","v":0},{"$f":"+$X248*Clientes!W248*12*(1-$C248)","v":0},{"$f":"+SUMPRODUCT(AE248:AH248,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Político",null,0,null,null,{"$f":"+K248*Clientes!T248*12*(1-$C248)","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!H331","v":"x1"},{"$f":"+IF(B249=0,0,VLOOKUP(B249,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.6377441093039514E-3,null,1,0,null,0,0,null,{"$f":"+($J249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$J216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$J216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$J216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$J216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+SUMPRODUCT(M249:P249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K249*Clientes!X249*12*(1-$C249)","v":0},null,{"$f":"IF(Q249=0,0,(IF($AK$3=1,$E249*$F$4*G249/$Q$209,($E249*$F$4*G249-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R249=0,0,IF($AK$3=1,$E249*$F$4*H249/$R$209,($E249*$F$4*H249-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$W216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$W216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$W216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$W216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+SUMPRODUCT(Z249:AC249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T249*$X249*12*(1-$C249),AM249)","v":0},{"$f":"+$X249*Clientes!U249*12*(1-$C249)","v":0},{"$f":"+$X249*Clientes!V249*12*(1-$C249)","v":0},{"$f":"+$X249*Clientes!W249*12*(1-$C249)","v":0},{"$f":"+SUMPRODUCT(AE249:AH249,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 x1",null,0,null,null,{"$f":"+K249*Clientes!T249*12*(1-$C249)","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!H332","v":"x2"},{"$f":"+IF(B250=0,0,VLOOKUP(B250,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.6377441093039514E-3,null,1,0,null,0,0,null,{"$f":"+($J250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$J217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$J217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$J217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$J217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+SUMPRODUCT(M250:P250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K250*Clientes!X250*12*(1-$C250)","v":0},null,{"$f":"IF(Q250=0,0,(IF($AK$3=1,$E250*$F$4*G250/$Q$209,($E250*$F$4*G250-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R250=0,0,IF($AK$3=1,$E250*$F$4*H250/$R$209,($E250*$F$4*H250-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$W217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$W217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$W217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$W217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+SUMPRODUCT(Z250:AC250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T250*$X250*12*(1-$C250),AM250)","v":0},{"$f":"+$X250*Clientes!U250*12*(1-$C250)","v":0},{"$f":"+$X250*Clientes!V250*12*(1-$C250)","v":0},{"$f":"+$X250*Clientes!W250*12*(1-$C250)","v":0},{"$f":"+SUMPRODUCT(AE250:AH250,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 x2",null,0,null,null,{"$f":"+K250*Clientes!T250*12*(1-$C250)","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!H333","v":"Discap."},{"$f":"+IF(B251=0,0,VLOOKUP(B251,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.6377441093039514E-3,null,1,0,null,0,0,null,{"$f":"+($J251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$J218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$J218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$J218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$J218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+SUMPRODUCT(M251:P251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K251*Clientes!X251*12*(1-$C251)","v":0},null,{"$f":"IF(Q251=0,0,(IF($AK$3=1,$E251*$F$4*G251/$Q$209,($E251*$F$4*G251-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R251=0,0,IF($AK$3=1,$E251*$F$4*H251/$R$209,($E251*$F$4*H251-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$W218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$W218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$W218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$W218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+SUMPRODUCT(Z251:AC251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T251*$X251*12*(1-$C251),AM251)","v":0},{"$f":"+$X251*Clientes!U251*12*(1-$C251)","v":0},{"$f":"+$X251*Clientes!V251*12*(1-$C251)","v":0},{"$f":"+$X251*Clientes!W251*12*(1-$C251)","v":0},{"$f":"+SUMPRODUCT(AE251:AH251,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Discap.",null,0,null,null,{"$f":"+K251*Clientes!T251*12*(1-$C251)","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H334","v":"Discapacitados 601-más"},{"$f":"+IF(B252=0,0,VLOOKUP(B252,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.6377441093039514E-3,null,1,0,null,0,0,null,{"$f":"+($J252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$J219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$J219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$J219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$J219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+SUMPRODUCT(M252:P252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K252*Clientes!X252*12*(1-$C252)","v":0},null,{"$f":"IF(Q252=0,0,(IF($AK$3=1,$E252*$F$4*G252/$Q$209,($E252*$F$4*G252-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R252=0,0,IF($AK$3=1,$E252*$F$4*H252/$R$209,($E252*$F$4*H252-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$W219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$W219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$W219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$W219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+SUMPRODUCT(Z252:AC252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T252*$X252*12*(1-$C252),AM252)","v":0},{"$f":"+$X252*Clientes!U252*12*(1-$C252)","v":0},{"$f":"+$X252*Clientes!V252*12*(1-$C252)","v":0},{"$f":"+$X252*Clientes!W252*12*(1-$C252)","v":0},{"$f":"+SUMPRODUCT(AE252:AH252,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Discapacitados 601-más",null,0,null,null,{"$f":"+K252*Clientes!T252*12*(1-$C252)","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!H335","v":"Cruz Roja"},{"$f":"+IF(B253=0,0,VLOOKUP(B253,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,4.6377441093039514E-3,null,1,0,null,0,0,null,{"$f":"+($J253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$J220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$J220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$J220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$J220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+SUMPRODUCT(M253:P253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K253*Clientes!X253*12*(1-$C253)","v":0},null,{"$f":"IF(Q253=0,0,(IF($AK$3=1,$E253*$F$4*G253/$Q$209,($E253*$F$4*G253-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R253=0,0,IF($AK$3=1,$E253*$F$4*H253/$R$209,($E253*$F$4*H253-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$W220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$W220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$W220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$W220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+SUMPRODUCT(Z253:AC253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T253*$X253*12*(1-$C253),AM253)","v":0},{"$f":"+$X253*Clientes!U253*12*(1-$C253)","v":0},{"$f":"+$X253*Clientes!V253*12*(1-$C253)","v":0},{"$f":"+$X253*Clientes!W253*12*(1-$C253)","v":0},{"$f":"+SUMPRODUCT(AE253:AH253,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Cruz Roja",null,0,null,null,{"$f":"+K253*Clientes!T253*12*(1-$C253)","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!H336","v":0},{"$f":"+IF(B254=0,0,VLOOKUP(B254,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.6377441093039514E-3,null,1,0,null,0,{"$f":"+K253","v":0},null,{"$f":"+SUM(M255:M264)","v":0},0,0,0,0,0,null,{"$f":"IF(Q254=0,0,(IF($AK$3=1,$E254*$F$4*G254/$Q$209,($E254*$F$4*G254-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R254=0,0,IF($AK$3=1,$E254*$F$4*H254/$R$209,($E254*$F$4*H254-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z255:Z264)","v":0},{"$f":"+SUM(AA255:AA264)","v":0},0,0,0,{"$f":"+SUM(AE255:AE264)","v":0},0,0,0,{"$f":"+SUM(AI255:AI264)","v":0},null,"X1D_5 (xxx)",null,0,null,null,{"$f":"+SUM(AP255:AP264)","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!H337","v":"Regular"},{"$f":"+IF(B255=0,0,VLOOKUP(B255,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.6377441093039514E-3,null,1,0,null,{"$f":"+J254","v":0},{"$f":"+K254","v":0},null,{"$f":"+($J255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$J211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$J211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$J211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$J211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+SUMPRODUCT(M255:P255,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K255*Clientes!X255*12*(1-$C255)","v":0},null,{"$f":"IF(Q255=0,0,(IF($AK$3=1,$E255*$F$4*G255/$Q$209,($E255*$F$4*G255-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R255=0,0,IF($AK$3=1,$E255*$F$4*H255/$R$209,($E255*$F$4*H255-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$W211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$W211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$W211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$W211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+SUMPRODUCT(Z255:AC255,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T255*$X255*12*(1-$C255),AM255)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE255:AH255,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Regular",null,0,null,null,{"$f":"+K255*Clientes!T255*12*(1-$C255)","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!H338","v":"Agro"},{"$f":"+IF(B256=0,0,VLOOKUP(B256,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,4.6377441093039514E-3,null,1,0,null,{"$f":"+J255","v":0},0,null,{"$f":"+($J256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$J212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$J212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$J212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$J212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+SUMPRODUCT(M256:P256,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K256*Clientes!X256*12*(1-$C256)","v":0},null,{"$f":"IF(Q256=0,0,(IF($AK$3=1,$E256*$F$4*G256/$Q$209,($E256*$F$4*G256-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R256=0,0,IF($AK$3=1,$E256*$F$4*H256/$R$209,($E256*$F$4*H256-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$W212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$W212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$W212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$W212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+SUMPRODUCT(Z256:AC256,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T256*$X256*12*(1-$C256),AM256)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE256:AH256,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Agro",null,0,null,null,{"$f":"+K256*Clientes!T256*12*(1-$C256)","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!H339","v":"Jub. 1"},{"$f":"+IF(B257=0,0,VLOOKUP(B257,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.6377441093039514E-3,null,1,0,null,0,0,null,{"$f":"+($J257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$J213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$J213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$J213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$J213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+SUMPRODUCT(M257:P257,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K257*Clientes!X257*12*(1-$C257)","v":0},null,{"$f":"IF(Q257=0,0,(IF($AK$3=1,$E257*$F$4*G257/$Q$209,($E257*$F$4*G257-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R257=0,0,IF($AK$3=1,$E257*$F$4*H257/$R$209,($E257*$F$4*H257-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$W213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$W213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$W213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$W213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+SUMPRODUCT(Z257:AC257,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T257*$X257*12*(1-$C257),AM257)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE257:AH257,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Jub. 1",null,0,null,null,{"$f":"+K257*Clientes!T257*12*(1-$C257)","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!H340","v":"Jub. 2"},{"$f":"+IF(B258=0,0,VLOOKUP(B258,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.6377441093039514E-3,null,{"$f":"+G257","v":1},0,null,0,0,null,{"$f":"+($J258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$J214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$J214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$J214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$J214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+SUMPRODUCT(M258:P258,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K258*Clientes!X258*12*(1-$C258)","v":0},null,{"$f":"IF(Q258=0,0,(IF($AK$3=1,$E258*$F$4*G258/$Q$209,($E258*$F$4*G258-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R258=0,0,IF($AK$3=1,$E258*$F$4*H258/$R$209,($E258*$F$4*H258-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$W214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$W214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$W214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$W214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+SUMPRODUCT(Z258:AC258,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T258*$X258*12*(1-$C258),AM258)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE258:AH258,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Jub. 2",null,0,null,null,{"$f":"+K258*Clientes!T258*12*(1-$C258)","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!H341","v":"Político"},{"$f":"+IF(B259=0,0,VLOOKUP(B259,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,4.6377441093039514E-3,null,1,0,null,0,0,null,{"$f":"+($J259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$J215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$J215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$J215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$J215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+SUMPRODUCT(M259:P259,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K259*Clientes!X259*12*(1-$C259)","v":0},null,{"$f":"IF(Q259=0,0,(IF($AK$3=1,$E259*$F$4*G259/$Q$209,($E259*$F$4*G259-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R259=0,0,IF($AK$3=1,$E259*$F$4*H259/$R$209,($E259*$F$4*H259-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$W215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$W215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$W215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$W215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+SUMPRODUCT(Z259:AC259,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T259*$X259*12*(1-$C259),AM259)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE259:AH259,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Político",null,0,null,null,{"$f":"+K259*Clientes!T259*12*(1-$C259)","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!H342","v":"x1"},{"$f":"+IF(B260=0,0,VLOOKUP(B260,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.6377441093039514E-3,null,1,0,null,0,0,null,{"$f":"+($J260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$J216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$J216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$J216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$J216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+SUMPRODUCT(M260:P260,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K260*Clientes!X260*12*(1-$C260)","v":0},null,{"$f":"IF(Q260=0,0,(IF($AK$3=1,$E260*$F$4*G260/$Q$209,($E260*$F$4*G260-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R260=0,0,IF($AK$3=1,$E260*$F$4*H260/$R$209,($E260*$F$4*H260-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$W216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$W216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$W216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$W216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+SUMPRODUCT(Z260:AC260,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T260*$X260*12*(1-$C260),AM260)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE260:AH260,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 x1",null,0,null,null,{"$f":"+K260*Clientes!T260*12*(1-$C260)","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!H343","v":"x2"},{"$f":"+IF(B261=0,0,VLOOKUP(B261,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.6377441093039514E-3,null,1,0,null,0,0,null,{"$f":"+($J261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$J217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$J217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$J217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$J217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+SUMPRODUCT(M261:P261,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K261*Clientes!X261*12*(1-$C261)","v":0},null,{"$f":"IF(Q261=0,0,(IF($AK$3=1,$E261*$F$4*G261/$Q$209,($E261*$F$4*G261-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R261=0,0,IF($AK$3=1,$E261*$F$4*H261/$R$209,($E261*$F$4*H261-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$W217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$W217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$W217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$W217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+SUMPRODUCT(Z261:AC261,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T261*$X261*12*(1-$C261),AM261)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE261:AH261,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 x2",null,0,null,null,{"$f":"+K261*Clientes!T261*12*(1-$C261)","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!H344","v":"Discap."},{"$f":"+IF(B262=0,0,VLOOKUP(B262,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.6377441093039514E-3,null,1,0,null,0,0,null,{"$f":"+($J262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$J218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$J218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$J218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$J218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+SUMPRODUCT(M262:P262,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K262*Clientes!X262*12*(1-$C262)","v":0},null,{"$f":"IF(Q262=0,0,(IF($AK$3=1,$E262*$F$4*G262/$Q$209,($E262*$F$4*G262-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R262=0,0,IF($AK$3=1,$E262*$F$4*H262/$R$209,($E262*$F$4*H262-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$W218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$W218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$W218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$W218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+SUMPRODUCT(Z262:AC262,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T262*$X262*12*(1-$C262),AM262)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE262:AH262,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Discap.",null,0,null,null,{"$f":"+K262*Clientes!T262*12*(1-$C262)","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H345","v":"Discapacitados 601-más"},{"$f":"+IF(B263=0,0,VLOOKUP(B263,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.6377441093039514E-3,null,1,0,null,0,0,null,{"$f":"+($J263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$J219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$J219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$J219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$J219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+SUMPRODUCT(M263:P263,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K263*Clientes!X263*12*(1-$C263)","v":0},null,{"$f":"IF(Q263=0,0,(IF($AK$3=1,$E263*$F$4*G263/$Q$209,($E263*$F$4*G263-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R263=0,0,IF($AK$3=1,$E263*$F$4*H263/$R$209,($E263*$F$4*H263-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$W219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$W219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$W219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$W219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+SUMPRODUCT(Z263:AC263,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T263*$X263*12*(1-$C263),AM263)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE263:AH263,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Discapacitados 601-más",null,0,null,null,{"$f":"+K263*Clientes!T263*12*(1-$C263)","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!H346","v":"Cruz Roja"},{"$f":"+IF(B264=0,0,VLOOKUP(B264,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,4.6377441093039514E-3,null,1,0,null,0,0,null,{"$f":"+($J264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$J220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$J220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$J220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$J220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+SUMPRODUCT(M264:P264,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K264*Clientes!X264*12*(1-$C264)","v":0},null,{"$f":"IF(Q264=0,0,(IF($AK$3=1,$E264*$F$4*G264/$Q$209,($E264*$F$4*G264-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R264=0,0,IF($AK$3=1,$E264*$F$4*H264/$R$209,($E264*$F$4*H264-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$W220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$W220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$W220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$W220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+SUMPRODUCT(Z264:AC264,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T264*$X264*12*(1-$C264),AM264)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE264:AH264,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Cruz Roja",null,0,null,null,{"$f":"+K264*Clientes!T264*12*(1-$C264)","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!H347","v":0},{"$f":"+IF(B265=0,0,VLOOKUP(B265,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,null,0,null,{"$f":"+SUM(M266:M267)","v":0},{"$f":"+SUM(N266:N267)","v":0},{"$f":"+SUM(O266:O267)","v":0},{"$f":"+SUM(P266:P267)","v":0},null,{"$f":"+K265*Clientes!X265*12*(1-$C265)","v":0},null,{"$f":"IF(Q265=0,0,(IF($AK$3=1,$E265*$F$4*G265/$Q$265,($E265*$F$4*G265-$AL$265*PremisaCosto!$F$84)/($Q$265-$M$265*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R265=0,0,IF($AK$3=1,$E265*$F$4*H265/$R$265,($E265*$F$4*H265-$AM$265*PremisaCosto!$F$84)/($R$265-$AP$265*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J265*T265","v":0},{"$f":"+U265*K265","v":0},null,{"$f":"+SUMPRODUCT(V265:Y265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W265:Z265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X265:AA265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y265:AB265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD266:AD267)","v":0},{"$f":"+IF($AK$3=1,Clientes!T265*$X265*12*(1-$C265),AM265)","v":0},{"$f":"+Potencia!U265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!V265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!W265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+SUM(AI266:AI267)","v":0},null,"X2H",null,0,null,null,{"$f":"+K265*Clientes!T265*12*(1-$C265)","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!H348","v":0},{"$f":"+IF(B266=0,0,VLOOKUP(B266,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,0,null,null,0,{"$f":"+K265","v":0},null,{"$f":"+$J266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+SUMPRODUCT(M266:P266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K266*Clientes!X266*12*(1-$C266)","v":0},null,{"$f":"IF(Q266=0,0,(IF($AK$3=1,$E266*$F$4*G266/$Q$265,($E266*$F$4*G266-$AL$265*PremisaCosto!$F$84)/($Q$265-$M$265*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R266=0,0,IF($AK$3=1,$E266*$F$4*H266/$R$265,($E266*$F$4*H266-$AM$265*PremisaCosto!$F$84)/($R$265-$AP$265*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W266*Energía!Z266*(1-$C266)*1000,AL266)","v":0},{"$f":"+$W266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+SUMPRODUCT(Z266:AC266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T266*$X266*12*(1-$C266),AM266)","v":0},{"$f":"+$X266*Clientes!U266*12*(1-$C266)","v":0},{"$f":"+$X266*Clientes!V266*12*(1-$C266)","v":0},{"$f":"+$X266*Clientes!W266*12*(1-$C266)","v":0},{"$f":"+SUMPRODUCT(AE266:AH266,PremisaCosto!$F$84:$I$84)","v":0},null,"X2H Punta",null,0,null,null,{"$f":"+K266*Clientes!T266*12*(1-$C266)","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!H349","v":0},{"$f":"+IF(B267=0,0,VLOOKUP(B267,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E266","v":0},null,0,null,null,0,{"$f":"+K266","v":0},null,{"$f":"+$J267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+SUMPRODUCT(M267:P267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K267*Clientes!X267*12*(1-$C267)","v":0},null,{"$f":"IF(Q267=0,0,(IF($AK$3=1,$E267*$F$4*G267/$Q$265,($E267*$F$4*G267-$AL$265*PremisaCosto!$F$84)/($Q$265-$M$265*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R267=0,0,IF($AK$3=1,$E267*$F$4*H267/$R$265,($E267*$F$4*H267-$AM$265*PremisaCosto!$F$84)/($R$265-$AP$265*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W267*Energía!Z267*(1-$C267)*1000,AL267)","v":0},{"$f":"+$W267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+SUMPRODUCT(Z267:AC267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T267*$X267*12*(1-$C267),AM267)","v":0},{"$f":"+$X267*Clientes!U267*12*(1-$C267)","v":0},{"$f":"+$X267*Clientes!V267*12*(1-$C267)","v":0},{"$f":"+$X267*Clientes!W267*12*(1-$C267)","v":0},{"$f":"+SUMPRODUCT(AE267:AH267,PremisaCosto!$F$84:$I$84)","v":0},null,"X2H Fuera de Punta",null,0,null,null,{"$f":"+K267*Clientes!T267*12*(1-$C267)","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!H350","v":0},{"$f":"+IF(B268=0,0,VLOOKUP(B268,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,null,0,null,{"$f":"+SUM(M269,M280,M291,M302,M313)","v":0},0,0,0,0,0,null,{"$f":"IF(Q268=0,0,(IF($AK$3=1,$E268*$F$4*G268/$Q$268,($E268*$F$4*G268-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R268=0,0,IF($AK$3=1,$E268*$F$4*H268/$R$268,($E268*$F$4*H268-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z269,Z280,Z291,Z302,Z313)","v":0},{"$f":"+SUM(AA269,AA280,AA291,AA302,AA313)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(AI269,AI280,AI291,AI302,AI313)","v":0},null,"X2D",null,0,null,null,{"$f":"+SUM(AP269,AP280,AP291,AP302,AP313)","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0-10,000)"},{"$f":"+PremisaCosto!H351","v":0},{"$f":"+IF(B269=0,0,VLOOKUP(B269,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E268","v":0},null,{"$f":"+G268","v":0},{"$f":"+H268","v":1},null,0,{"$f":"+K268","v":0},null,{"$f":"+SUM(M270:M279)","v":0},0,0,0,0,0,null,{"$f":"IF(Q269=0,0,(IF($AK$3=1,$E269*$F$4*G269/$Q$268,($E269*$F$4*G269-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R269=0,0,IF($AK$3=1,$E269*$F$4*H269/$R$268,($E269*$F$4*H269-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z270:Z279)","v":0},{"$f":"+SUM(AA270:AA279)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(AI270:AI279)","v":0},null,"X2D_1 (0-10,000)",null,0,null,null,{"$f":"+SUM(AP270:AP279)","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!H352","v":"Regular"},{"$f":"+IF(B270=0,0,VLOOKUP(B270,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E269","v":0},null,{"$f":"+G269","v":0},1,null,{"$f":"+J269","v":0},{"$f":"+K269","v":0},null,{"$f":"+$J270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+SUMPRODUCT(M270:P270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K270*Clientes!X270*12*(1-$C270)","v":0},null,{"$f":"IF(Q270=0,0,(IF($AK$3=1,$E270*$F$4*G270/$Q$268,($E270*$F$4*G270-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R270=0,0,IF($AK$3=1,$E270*$F$4*H270/$R$268,($E270*$F$4*H270-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+SUMPRODUCT(Z270:AC270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T270*$X270*12*(1-$C270),AM270)","v":0},{"$f":"+$X270*Clientes!U270*12*(1-$C270)","v":0},{"$f":"+$X270*Clientes!V270*12*(1-$C270)","v":0},{"$f":"+$X270*Clientes!W270*12*(1-$C270)","v":0},{"$f":"+SUMPRODUCT(AE270:AH270,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Regular",null,0,null,null,{"$f":"+K270*Clientes!T270*12*(1-$C270)","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!H353","v":"Agro"},{"$f":"+IF(B271=0,0,VLOOKUP(B271,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J270","v":0},0,null,{"$f":"+$J271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AC271*(1-$C271)*1000","v":0},{"$f":"+SUMPRODUCT(M271:P271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K271*Clientes!X271*12*(1-$C271)","v":0},null,{"$f":"IF(Q271=0,0,(IF($AK$3=1,$E271*$F$4*G271/$Q$268,($E271*$F$4*G271-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R271=0,0,IF($AK$3=1,$E271*$F$4*H271/$R$268,($E271*$F$4*H271-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AC271*(1-$C271)*1000","v":0},{"$f":"+SUMPRODUCT(Z271:AC271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T271*$X271*12*(1-$C271),AM271)","v":0},{"$f":"+$X271*Clientes!U271*12*(1-$C271)","v":0},{"$f":"+$X271*Clientes!V271*12*(1-$C271)","v":0},{"$f":"+$X271*Clientes!W271*12*(1-$C271)","v":0},{"$f":"+SUMPRODUCT(AE271:AH271,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Agro",null,0,null,null,{"$f":"+K271*Clientes!T271*12*(1-$C271)","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!H354","v":"Jub. 1"},{"$f":"+IF(B272=0,0,VLOOKUP(B272,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AC272*(1-$C272)*1000","v":0},{"$f":"+SUMPRODUCT(M272:P272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K272*Clientes!X272*12*(1-$C272)","v":0},null,{"$f":"IF(Q272=0,0,(IF($AK$3=1,$E272*$F$4*G272/$Q$268,($E272*$F$4*G272-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R272=0,0,IF($AK$3=1,$E272*$F$4*H272/$R$268,($E272*$F$4*H272-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AC272*(1-$C272)*1000","v":0},{"$f":"+SUMPRODUCT(Z272:AC272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T272*$X272*12*(1-$C272),AM272)","v":0},{"$f":"+$X272*Clientes!U272*12*(1-$C272)","v":0},{"$f":"+$X272*Clientes!V272*12*(1-$C272)","v":0},{"$f":"+$X272*Clientes!W272*12*(1-$C272)","v":0},{"$f":"+SUMPRODUCT(AE272:AH272,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Jub. 1",null,0,null,null,{"$f":"+K272*Clientes!T272*12*(1-$C272)","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!H355","v":"Jub. 2"},{"$f":"+IF(B273=0,0,VLOOKUP(B273,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+SUMPRODUCT(M273:P273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K273*Clientes!X273*12*(1-$C273)","v":0},null,{"$f":"IF(Q273=0,0,(IF($AK$3=1,$E273*$F$4*G273/$Q$268,($E273*$F$4*G273-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R273=0,0,IF($AK$3=1,$E273*$F$4*H273/$R$268,($E273*$F$4*H273-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+SUMPRODUCT(Z273:AC273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T273*$X273*12*(1-$C273),AM273)","v":0},{"$f":"+$X273*Clientes!U273*12*(1-$C273)","v":0},{"$f":"+$X273*Clientes!V273*12*(1-$C273)","v":0},{"$f":"+$X273*Clientes!W273*12*(1-$C273)","v":0},{"$f":"+SUMPRODUCT(AE273:AH273,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Jub. 2",null,0,null,null,{"$f":"+K273*Clientes!T273*12*(1-$C273)","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!H356","v":"Político"},{"$f":"+IF(B274=0,0,VLOOKUP(B274,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+$J274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AC274*(1-$C274)*1000","v":0},{"$f":"+SUMPRODUCT(M274:P274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K274*Clientes!X274*12*(1-$C274)","v":0},null,{"$f":"IF(Q274=0,0,(IF($AK$3=1,$E274*$F$4*G274/$Q$268,($E274*$F$4*G274-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R274=0,0,IF($AK$3=1,$E274*$F$4*H274/$R$268,($E274*$F$4*H274-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AC274*(1-$C274)*1000","v":0},{"$f":"+SUMPRODUCT(Z274:AC274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T274*$X274*12*(1-$C274),AM274)","v":0},{"$f":"+$X274*Clientes!U274*12*(1-$C274)","v":0},{"$f":"+$X274*Clientes!V274*12*(1-$C274)","v":0},{"$f":"+$X274*Clientes!W274*12*(1-$C274)","v":0},{"$f":"+SUMPRODUCT(AE274:AH274,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Político",null,0,null,null,{"$f":"+K274*Clientes!T274*12*(1-$C274)","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!H357","v":"x1"},{"$f":"+IF(B275=0,0,VLOOKUP(B275,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AC275*(1-$C275)*1000","v":0},{"$f":"+SUMPRODUCT(M275:P275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K275*Clientes!X275*12*(1-$C275)","v":0},null,{"$f":"IF(Q275=0,0,(IF($AK$3=1,$E275*$F$4*G275/$Q$268,($E275*$F$4*G275-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R275=0,0,IF($AK$3=1,$E275*$F$4*H275/$R$268,($E275*$F$4*H275-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AC275*(1-$C275)*1000","v":0},{"$f":"+SUMPRODUCT(Z275:AC275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T275*$X275*12*(1-$C275),AM275)","v":0},{"$f":"+$X275*Clientes!U275*12*(1-$C275)","v":0},{"$f":"+$X275*Clientes!V275*12*(1-$C275)","v":0},{"$f":"+$X275*Clientes!W275*12*(1-$C275)","v":0},{"$f":"+SUMPRODUCT(AE275:AH275,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 x1",null,0,null,null,{"$f":"+K275*Clientes!T275*12*(1-$C275)","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!H358","v":"x2"},{"$f":"+IF(B276=0,0,VLOOKUP(B276,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+SUMPRODUCT(M276:P276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K276*Clientes!X276*12*(1-$C276)","v":0},null,{"$f":"IF(Q276=0,0,(IF($AK$3=1,$E276*$F$4*G276/$Q$268,($E276*$F$4*G276-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R276=0,0,IF($AK$3=1,$E276*$F$4*H276/$R$268,($E276*$F$4*H276-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+SUMPRODUCT(Z276:AC276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T276*$X276*12*(1-$C276),AM276)","v":0},{"$f":"+$X276*Clientes!U276*12*(1-$C276)","v":0},{"$f":"+$X276*Clientes!V276*12*(1-$C276)","v":0},{"$f":"+$X276*Clientes!W276*12*(1-$C276)","v":0},{"$f":"+SUMPRODUCT(AE276:AH276,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 x2",null,0,null,null,{"$f":"+K276*Clientes!T276*12*(1-$C276)","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!H359","v":"Discap."},{"$f":"+IF(B277=0,0,VLOOKUP(B277,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AC277*(1-$C277)*1000","v":0},{"$f":"+SUMPRODUCT(M277:P277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K277*Clientes!X277*12*(1-$C277)","v":0},null,{"$f":"IF(Q277=0,0,(IF($AK$3=1,$E277*$F$4*G277/$Q$268,($E277*$F$4*G277-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R277=0,0,IF($AK$3=1,$E277*$F$4*H277/$R$268,($E277*$F$4*H277-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AC277*(1-$C277)*1000","v":0},{"$f":"+SUMPRODUCT(Z277:AC277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T277*$X277*12*(1-$C277),AM277)","v":0},{"$f":"+$X277*Clientes!U277*12*(1-$C277)","v":0},{"$f":"+$X277*Clientes!V277*12*(1-$C277)","v":0},{"$f":"+$X277*Clientes!W277*12*(1-$C277)","v":0},{"$f":"+SUMPRODUCT(AE277:AH277,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Discap.",null,0,null,null,{"$f":"+K277*Clientes!T277*12*(1-$C277)","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H360","v":"Discapacitados 601-más"},{"$f":"+IF(B278=0,0,VLOOKUP(B278,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+SUMPRODUCT(M278:P278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K278*Clientes!X278*12*(1-$C278)","v":0},null,{"$f":"IF(Q278=0,0,(IF($AK$3=1,$E278*$F$4*G278/$Q$268,($E278*$F$4*G278-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R278=0,0,IF($AK$3=1,$E278*$F$4*H278/$R$268,($E278*$F$4*H278-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+SUMPRODUCT(Z278:AC278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T278*$X278*12*(1-$C278),AM278)","v":0},{"$f":"+$X278*Clientes!U278*12*(1-$C278)","v":0},{"$f":"+$X278*Clientes!V278*12*(1-$C278)","v":0},{"$f":"+$X278*Clientes!W278*12*(1-$C278)","v":0},{"$f":"+SUMPRODUCT(AE278:AH278,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Discapacitados 601-más",null,0,null,null,{"$f":"+K278*Clientes!T278*12*(1-$C278)","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!H361","v":"Cruz Roja"},{"$f":"+IF(B279=0,0,VLOOKUP(B279,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+$J279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AC279*(1-$C279)*1000","v":0},{"$f":"+SUMPRODUCT(M279:P279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K279*Clientes!X279*12*(1-$C279)","v":0},null,{"$f":"IF(Q279=0,0,(IF($AK$3=1,$E279*$F$4*G279/$Q$268,($E279*$F$4*G279-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R279=0,0,IF($AK$3=1,$E279*$F$4*H279/$R$268,($E279*$F$4*H279-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AC279*(1-$C279)*1000","v":0},{"$f":"+SUMPRODUCT(Z279:AC279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T279*$X279*12*(1-$C279),AM279)","v":0},{"$f":"+$X279*Clientes!U279*12*(1-$C279)","v":0},{"$f":"+$X279*Clientes!V279*12*(1-$C279)","v":0},{"$f":"+$X279*Clientes!W279*12*(1-$C279)","v":0},{"$f":"+SUMPRODUCT(AE279:AH279,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Cruz Roja",null,0,null,null,{"$f":"+K279*Clientes!T279*12*(1-$C279)","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H362","v":0},{"$f":"+IF(B280=0,0,VLOOKUP(B280,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,{"$f":"+K279","v":0},null,{"$f":"+SUM(M281:M290)","v":0},0,0,0,0,0,null,{"$f":"IF(Q280=0,0,(IF($AK$3=1,$E280*$F$4*G280/$Q$268,($E280*$F$4*G280-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R280=0,0,IF($AK$3=1,$E280*$F$4*H280/$R$268,($E280*$F$4*H280-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z281:Z290)","v":0},{"$f":"+SUM(AA281:AA290)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(AI281:AI290)","v":0},null,{"$f":"+A280","v":"X2D_2 (10,001-30,000)"},null,0,null,null,{"$f":"+SUM(AP281:AP290)","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!H363","v":"Regular"},{"$f":"+IF(B281=0,0,VLOOKUP(B281,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J280","v":0},{"$f":"+K280","v":0},null,{"$f":"+($J281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$J270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$J270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$J270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$J270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+SUMPRODUCT(M281:P281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K281*Clientes!X281*12*(1-$C281)","v":0},null,{"$f":"IF(Q281=0,0,(IF($AK$3=1,$E281*$F$4*G281/$Q$268,($E281*$F$4*G281-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R281=0,0,IF($AK$3=1,$E281*$F$4*H281/$R$268,($E281*$F$4*H281-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$W270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$W270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$W270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$W270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+SUMPRODUCT(Z281:AC281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T281*$X281*12*(1-$C281),AM281)","v":0},{"$f":"+$X281*Clientes!U281*12*(1-$C281)","v":0},{"$f":"+$X281*Clientes!V281*12*(1-$C281)","v":0},{"$f":"+$X281*Clientes!W281*12*(1-$C281)","v":0},{"$f":"+SUMPRODUCT(AE281:AH281,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Regular",null,0,null,null,{"$f":"+K281*Clientes!T281*12*(1-$C281)","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!H364","v":"Agro"},{"$f":"+IF(B282=0,0,VLOOKUP(B282,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J281","v":0},0,null,{"$f":"+($J282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$J271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$J271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$J271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$J271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+SUMPRODUCT(M282:P282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K282*Clientes!X282*12*(1-$C282)","v":0},null,{"$f":"IF(Q282=0,0,(IF($AK$3=1,$E282*$F$4*G282/$Q$268,($E282*$F$4*G282-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R282=0,0,IF($AK$3=1,$E282*$F$4*H282/$R$268,($E282*$F$4*H282-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$W271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$W271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$W271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$W271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+SUMPRODUCT(Z282:AC282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T282*$X282*12*(1-$C282),AM282)","v":0},{"$f":"+$X282*Clientes!U282*12*(1-$C282)","v":0},{"$f":"+$X282*Clientes!V282*12*(1-$C282)","v":0},{"$f":"+$X282*Clientes!W282*12*(1-$C282)","v":0},{"$f":"+SUMPRODUCT(AE282:AH282,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Agro",null,0,null,null,{"$f":"+K282*Clientes!T282*12*(1-$C282)","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!H365","v":"Jub. 1"},{"$f":"+IF(B283=0,0,VLOOKUP(B283,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$J272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$J272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$J272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$J272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+SUMPRODUCT(M283:P283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K283*Clientes!X283*12*(1-$C283)","v":0},null,{"$f":"IF(Q283=0,0,(IF($AK$3=1,$E283*$F$4*G283/$Q$268,($E283*$F$4*G283-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R283=0,0,IF($AK$3=1,$E283*$F$4*H283/$R$268,($E283*$F$4*H283-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$W272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$W272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$W272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$W272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+SUMPRODUCT(Z283:AC283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T283*$X283*12*(1-$C283),AM283)","v":0},{"$f":"+$X283*Clientes!U283*12*(1-$C283)","v":0},{"$f":"+$X283*Clientes!V283*12*(1-$C283)","v":0},{"$f":"+$X283*Clientes!W283*12*(1-$C283)","v":0},{"$f":"+SUMPRODUCT(AE283:AH283,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Jub. 1",null,0,null,null,{"$f":"+K283*Clientes!T283*12*(1-$C283)","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!H366","v":"Jub. 2"},{"$f":"+IF(B284=0,0,VLOOKUP(B284,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$J273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$J273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$J273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$J273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+SUMPRODUCT(M284:P284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K284*Clientes!X284*12*(1-$C284)","v":0},null,{"$f":"IF(Q284=0,0,(IF($AK$3=1,$E284*$F$4*G284/$Q$268,($E284*$F$4*G284-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R284=0,0,IF($AK$3=1,$E284*$F$4*H284/$R$268,($E284*$F$4*H284-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$W273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$W273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$W273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$W273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+SUMPRODUCT(Z284:AC284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T284*$X284*12*(1-$C284),AM284)","v":0},{"$f":"+$X284*Clientes!U284*12*(1-$C284)","v":0},{"$f":"+$X284*Clientes!V284*12*(1-$C284)","v":0},{"$f":"+$X284*Clientes!W284*12*(1-$C284)","v":0},{"$f":"+SUMPRODUCT(AE284:AH284,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Jub. 2",null,0,null,null,{"$f":"+K284*Clientes!T284*12*(1-$C284)","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!H367","v":"Político"},{"$f":"+IF(B285=0,0,VLOOKUP(B285,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$J274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$J274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$J274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$J274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+SUMPRODUCT(M285:P285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K285*Clientes!X285*12*(1-$C285)","v":0},null,{"$f":"IF(Q285=0,0,(IF($AK$3=1,$E285*$F$4*G285/$Q$268,($E285*$F$4*G285-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R285=0,0,IF($AK$3=1,$E285*$F$4*H285/$R$268,($E285*$F$4*H285-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$W274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$W274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$W274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$W274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+SUMPRODUCT(Z285:AC285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T285*$X285*12*(1-$C285),AM285)","v":0},{"$f":"+$X285*Clientes!U285*12*(1-$C285)","v":0},{"$f":"+$X285*Clientes!V285*12*(1-$C285)","v":0},{"$f":"+$X285*Clientes!W285*12*(1-$C285)","v":0},{"$f":"+SUMPRODUCT(AE285:AH285,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Político",null,0,null,null,{"$f":"+K285*Clientes!T285*12*(1-$C285)","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!H368","v":"x1"},{"$f":"+IF(B286=0,0,VLOOKUP(B286,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G285","v":0},1,null,0,0,null,{"$f":"+($J286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$J275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$J275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$J275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$J275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+SUMPRODUCT(M286:P286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K286*Clientes!X286*12*(1-$C286)","v":0},null,{"$f":"IF(Q286=0,0,(IF($AK$3=1,$E286*$F$4*G286/$Q$268,($E286*$F$4*G286-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R286=0,0,IF($AK$3=1,$E286*$F$4*H286/$R$268,($E286*$F$4*H286-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$W275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$W275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$W275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$W275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+SUMPRODUCT(Z286:AC286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T286*$X286*12*(1-$C286),AM286)","v":0},{"$f":"+$X286*Clientes!U286*12*(1-$C286)","v":0},{"$f":"+$X286*Clientes!V286*12*(1-$C286)","v":0},{"$f":"+$X286*Clientes!W286*12*(1-$C286)","v":0},{"$f":"+SUMPRODUCT(AE286:AH286,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 x1",null,0,null,null,{"$f":"+K286*Clientes!T286*12*(1-$C286)","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!H369","v":"x2"},{"$f":"+IF(B287=0,0,VLOOKUP(B287,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$J276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$J276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$J276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$J276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+SUMPRODUCT(M287:P287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K287*Clientes!X287*12*(1-$C287)","v":0},null,{"$f":"IF(Q287=0,0,(IF($AK$3=1,$E287*$F$4*G287/$Q$268,($E287*$F$4*G287-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R287=0,0,IF($AK$3=1,$E287*$F$4*H287/$R$268,($E287*$F$4*H287-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$W276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$W276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$W276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$W276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+SUMPRODUCT(Z287:AC287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T287*$X287*12*(1-$C287),AM287)","v":0},{"$f":"+$X287*Clientes!U287*12*(1-$C287)","v":0},{"$f":"+$X287*Clientes!V287*12*(1-$C287)","v":0},{"$f":"+$X287*Clientes!W287*12*(1-$C287)","v":0},{"$f":"+SUMPRODUCT(AE287:AH287,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 x2",null,0,null,null,{"$f":"+K287*Clientes!T287*12*(1-$C287)","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!H370","v":"Discap."},{"$f":"+IF(B288=0,0,VLOOKUP(B288,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$J277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$J277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$J277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$J277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+SUMPRODUCT(M288:P288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K288*Clientes!X288*12*(1-$C288)","v":0},null,{"$f":"IF(Q288=0,0,(IF($AK$3=1,$E288*$F$4*G288/$Q$268,($E288*$F$4*G288-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R288=0,0,IF($AK$3=1,$E288*$F$4*H288/$R$268,($E288*$F$4*H288-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$W277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$W277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$W277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$W277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+SUMPRODUCT(Z288:AC288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T288*$X288*12*(1-$C288),AM288)","v":0},{"$f":"+$X288*Clientes!U288*12*(1-$C288)","v":0},{"$f":"+$X288*Clientes!V288*12*(1-$C288)","v":0},{"$f":"+$X288*Clientes!W288*12*(1-$C288)","v":0},{"$f":"+SUMPRODUCT(AE288:AH288,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Discap.",null,0,null,null,{"$f":"+K288*Clientes!T288*12*(1-$C288)","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H371","v":"Discapacitados 601-más"},{"$f":"+IF(B289=0,0,VLOOKUP(B289,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$J278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$J278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$J278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$J278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+SUMPRODUCT(M289:P289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K289*Clientes!X289*12*(1-$C289)","v":0},null,{"$f":"IF(Q289=0,0,(IF($AK$3=1,$E289*$F$4*G289/$Q$268,($E289*$F$4*G289-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R289=0,0,IF($AK$3=1,$E289*$F$4*H289/$R$268,($E289*$F$4*H289-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$W278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$W278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$W278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$W278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+SUMPRODUCT(Z289:AC289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T289*$X289*12*(1-$C289),AM289)","v":0},{"$f":"+$X289*Clientes!U289*12*(1-$C289)","v":0},{"$f":"+$X289*Clientes!V289*12*(1-$C289)","v":0},{"$f":"+$X289*Clientes!W289*12*(1-$C289)","v":0},{"$f":"+SUMPRODUCT(AE289:AH289,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Discapacitados 601-más",null,0,null,null,{"$f":"+K289*Clientes!T289*12*(1-$C289)","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!H372","v":"Cruz Roja"},{"$f":"+IF(B290=0,0,VLOOKUP(B290,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$J279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$J279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$J279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$J279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+SUMPRODUCT(M290:P290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K290*Clientes!X290*12*(1-$C290)","v":0},null,{"$f":"IF(Q290=0,0,(IF($AK$3=1,$E290*$F$4*G290/$Q$268,($E290*$F$4*G290-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R290=0,0,IF($AK$3=1,$E290*$F$4*H290/$R$268,($E290*$F$4*H290-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$W279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$W279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$W279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$W279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+SUMPRODUCT(Z290:AC290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T290*$X290*12*(1-$C290),AM290)","v":0},{"$f":"+$X290*Clientes!U290*12*(1-$C290)","v":0},{"$f":"+$X290*Clientes!V290*12*(1-$C290)","v":0},{"$f":"+$X290*Clientes!W290*12*(1-$C290)","v":0},{"$f":"+SUMPRODUCT(AE290:AH290,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Cruz Roja",null,0,null,null,{"$f":"+K290*Clientes!T290*12*(1-$C290)","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H373","v":0},{"$f":"+IF(B291=0,0,VLOOKUP(B291,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,{"$f":"+K290","v":0},null,{"$f":"+SUM(M292:M301)","v":0},0,0,0,0,0,null,{"$f":"IF(Q291=0,0,(IF($AK$3=1,$E291*$F$4*G291/$Q$268,($E291*$F$4*G291-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R291=0,0,IF($AK$3=1,$E291*$F$4*H291/$R$268,($E291*$F$4*H291-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z292:Z301)","v":0},{"$f":"+SUM(AA292:AA301)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(AI292:AI301)","v":0},null,"X2D_3 (30,001-50,000)",null,0,null,null,{"$f":"+SUM(AP292:AP301)","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!H374","v":"Regular"},{"$f":"+IF(B292=0,0,VLOOKUP(B292,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J291","v":0},{"$f":"+K291","v":0},null,{"$f":"+($J292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$J270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$J270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$J270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$J270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+SUMPRODUCT(M292:P292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K292*Clientes!X292*12*(1-$C292)","v":0},null,{"$f":"IF(Q292=0,0,(IF($AK$3=1,$E292*$F$4*G292/$Q$268,($E292*$F$4*G292-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R292=0,0,IF($AK$3=1,$E292*$F$4*H292/$R$268,($E292*$F$4*H292-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$W270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$W270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$W270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$W270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+SUMPRODUCT(Z292:AC292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T292*$X292*12*(1-$C292),AM292)","v":0},{"$f":"+$X292*Clientes!U292*12*(1-$C292)","v":0},{"$f":"+$X292*Clientes!V292*12*(1-$C292)","v":0},{"$f":"+$X292*Clientes!W292*12*(1-$C292)","v":0},{"$f":"+SUMPRODUCT(AE292:AH292,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Regular",null,0,null,null,{"$f":"+K292*Clientes!T292*12*(1-$C292)","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!H375","v":"Agro"},{"$f":"+IF(B293=0,0,VLOOKUP(B293,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J292","v":0},0,null,{"$f":"+($J293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$J271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$J271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$J271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$J271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+SUMPRODUCT(M293:P293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K293*Clientes!X293*12*(1-$C293)","v":0},null,{"$f":"IF(Q293=0,0,(IF($AK$3=1,$E293*$F$4*G293/$Q$268,($E293*$F$4*G293-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R293=0,0,IF($AK$3=1,$E293*$F$4*H293/$R$268,($E293*$F$4*H293-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$W271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$W271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$W271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$W271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+SUMPRODUCT(Z293:AC293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T293*$X293*12*(1-$C293),AM293)","v":0},{"$f":"+$X293*Clientes!U293*12*(1-$C293)","v":0},{"$f":"+$X293*Clientes!V293*12*(1-$C293)","v":0},{"$f":"+$X293*Clientes!W293*12*(1-$C293)","v":0},{"$f":"+SUMPRODUCT(AE293:AH293,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Agro",null,0,null,null,{"$f":"+K293*Clientes!T293*12*(1-$C293)","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!H376","v":"Jub. 1"},{"$f":"+IF(B294=0,0,VLOOKUP(B294,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$J272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$J272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$J272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$J272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+SUMPRODUCT(M294:P294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K294*Clientes!X294*12*(1-$C294)","v":0},null,{"$f":"IF(Q294=0,0,(IF($AK$3=1,$E294*$F$4*G294/$Q$268,($E294*$F$4*G294-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R294=0,0,IF($AK$3=1,$E294*$F$4*H294/$R$268,($E294*$F$4*H294-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$W272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$W272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$W272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$W272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+SUMPRODUCT(Z294:AC294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T294*$X294*12*(1-$C294),AM294)","v":0},{"$f":"+$X294*Clientes!U294*12*(1-$C294)","v":0},{"$f":"+$X294*Clientes!V294*12*(1-$C294)","v":0},{"$f":"+$X294*Clientes!W294*12*(1-$C294)","v":0},{"$f":"+SUMPRODUCT(AE294:AH294,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Jub. 1",null,0,null,null,{"$f":"+K294*Clientes!T294*12*(1-$C294)","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!H377","v":"Jub. 2"},{"$f":"+IF(B295=0,0,VLOOKUP(B295,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$J273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$J273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$J273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$J273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+SUMPRODUCT(M295:P295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K295*Clientes!X295*12*(1-$C295)","v":0},null,{"$f":"IF(Q295=0,0,(IF($AK$3=1,$E295*$F$4*G295/$Q$268,($E295*$F$4*G295-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R295=0,0,IF($AK$3=1,$E295*$F$4*H295/$R$268,($E295*$F$4*H295-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$W273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$W273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$W273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$W273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+SUMPRODUCT(Z295:AC295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T295*$X295*12*(1-$C295),AM295)","v":0},{"$f":"+$X295*Clientes!U295*12*(1-$C295)","v":0},{"$f":"+$X295*Clientes!V295*12*(1-$C295)","v":0},{"$f":"+$X295*Clientes!W295*12*(1-$C295)","v":0},{"$f":"+SUMPRODUCT(AE295:AH295,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Jub. 2",null,0,null,null,{"$f":"+K295*Clientes!T295*12*(1-$C295)","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!H378","v":"Político"},{"$f":"+IF(B296=0,0,VLOOKUP(B296,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$J274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$J274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$J274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$J274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+SUMPRODUCT(M296:P296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K296*Clientes!X296*12*(1-$C296)","v":0},null,{"$f":"IF(Q296=0,0,(IF($AK$3=1,$E296*$F$4*G296/$Q$268,($E296*$F$4*G296-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R296=0,0,IF($AK$3=1,$E296*$F$4*H296/$R$268,($E296*$F$4*H296-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$W274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$W274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$W274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$W274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+SUMPRODUCT(Z296:AC296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T296*$X296*12*(1-$C296),AM296)","v":0},{"$f":"+$X296*Clientes!U296*12*(1-$C296)","v":0},{"$f":"+$X296*Clientes!V296*12*(1-$C296)","v":0},{"$f":"+$X296*Clientes!W296*12*(1-$C296)","v":0},{"$f":"+SUMPRODUCT(AE296:AH296,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Político",null,0,null,null,{"$f":"+K296*Clientes!T296*12*(1-$C296)","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!H379","v":"x1"},{"$f":"+IF(B297=0,0,VLOOKUP(B297,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$J275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$J275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$J275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$J275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+SUMPRODUCT(M297:P297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K297*Clientes!X297*12*(1-$C297)","v":0},null,{"$f":"IF(Q297=0,0,(IF($AK$3=1,$E297*$F$4*G297/$Q$268,($E297*$F$4*G297-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R297=0,0,IF($AK$3=1,$E297*$F$4*H297/$R$268,($E297*$F$4*H297-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$W275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$W275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$W275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$W275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+SUMPRODUCT(Z297:AC297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T297*$X297*12*(1-$C297),AM297)","v":0},{"$f":"+$X297*Clientes!U297*12*(1-$C297)","v":0},{"$f":"+$X297*Clientes!V297*12*(1-$C297)","v":0},{"$f":"+$X297*Clientes!W297*12*(1-$C297)","v":0},{"$f":"+SUMPRODUCT(AE297:AH297,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 x1",null,0,null,null,{"$f":"+K297*Clientes!T297*12*(1-$C297)","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!H380","v":"x2"},{"$f":"+IF(B298=0,0,VLOOKUP(B298,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$J276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$J276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$J276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$J276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+SUMPRODUCT(M298:P298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K298*Clientes!X298*12*(1-$C298)","v":0},null,{"$f":"IF(Q298=0,0,(IF($AK$3=1,$E298*$F$4*G298/$Q$268,($E298*$F$4*G298-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R298=0,0,IF($AK$3=1,$E298*$F$4*H298/$R$268,($E298*$F$4*H298-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$W276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$W276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$W276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$W276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+SUMPRODUCT(Z298:AC298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T298*$X298*12*(1-$C298),AM298)","v":0},{"$f":"+$X298*Clientes!U298*12*(1-$C298)","v":0},{"$f":"+$X298*Clientes!V298*12*(1-$C298)","v":0},{"$f":"+$X298*Clientes!W298*12*(1-$C298)","v":0},{"$f":"+SUMPRODUCT(AE298:AH298,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 x2",null,0,null,null,{"$f":"+K298*Clientes!T298*12*(1-$C298)","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!H381","v":"Discap."},{"$f":"+IF(B299=0,0,VLOOKUP(B299,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,{"$f":"+G298","v":0},1,null,0,0,null,{"$f":"+($J299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$J277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$J277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$J277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$J277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+SUMPRODUCT(M299:P299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K299*Clientes!X299*12*(1-$C299)","v":0},null,{"$f":"IF(Q299=0,0,(IF($AK$3=1,$E299*$F$4*G299/$Q$268,($E299*$F$4*G299-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R299=0,0,IF($AK$3=1,$E299*$F$4*H299/$R$268,($E299*$F$4*H299-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$W277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$W277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$W277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$W277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+SUMPRODUCT(Z299:AC299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T299*$X299*12*(1-$C299),AM299)","v":0},{"$f":"+$X299*Clientes!U299*12*(1-$C299)","v":0},{"$f":"+$X299*Clientes!V299*12*(1-$C299)","v":0},{"$f":"+$X299*Clientes!W299*12*(1-$C299)","v":0},{"$f":"+SUMPRODUCT(AE299:AH299,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Discap.",null,0,null,null,{"$f":"+K299*Clientes!T299*12*(1-$C299)","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H382","v":"Discapacitados 601-más"},{"$f":"+IF(B300=0,0,VLOOKUP(B300,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$J278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$J278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$J278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$J278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+SUMPRODUCT(M300:P300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K300*Clientes!X300*12*(1-$C300)","v":0},null,{"$f":"IF(Q300=0,0,(IF($AK$3=1,$E300*$F$4*G300/$Q$268,($E300*$F$4*G300-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R300=0,0,IF($AK$3=1,$E300*$F$4*H300/$R$268,($E300*$F$4*H300-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$W278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$W278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$W278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$W278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+SUMPRODUCT(Z300:AC300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T300*$X300*12*(1-$C300),AM300)","v":0},{"$f":"+$X300*Clientes!U300*12*(1-$C300)","v":0},{"$f":"+$X300*Clientes!V300*12*(1-$C300)","v":0},{"$f":"+$X300*Clientes!W300*12*(1-$C300)","v":0},{"$f":"+SUMPRODUCT(AE300:AH300,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Discapacitados 601-más",null,0,null,null,{"$f":"+K300*Clientes!T300*12*(1-$C300)","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!H383","v":"Cruz Roja"},{"$f":"+IF(B301=0,0,VLOOKUP(B301,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$J279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$J279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$J279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$J279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+SUMPRODUCT(M301:P301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K301*Clientes!X301*12*(1-$C301)","v":0},null,{"$f":"IF(Q301=0,0,(IF($AK$3=1,$E301*$F$4*G301/$Q$268,($E301*$F$4*G301-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R301=0,0,IF($AK$3=1,$E301*$F$4*H301/$R$268,($E301*$F$4*H301-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$W279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$W279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$W279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$W279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+SUMPRODUCT(Z301:AC301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T301*$X301*12*(1-$C301),AM301)","v":0},{"$f":"+$X301*Clientes!U301*12*(1-$C301)","v":0},{"$f":"+$X301*Clientes!V301*12*(1-$C301)","v":0},{"$f":"+$X301*Clientes!W301*12*(1-$C301)","v":0},{"$f":"+SUMPRODUCT(AE301:AH301,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Cruz Roja",null,0,null,null,{"$f":"+K301*Clientes!T301*12*(1-$C301)","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!H384","v":0},{"$f":"+IF(B302=0,0,VLOOKUP(B302,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,{"$f":"+H301","v":1},null,0,{"$f":"+K301","v":0},null,{"$f":"+SUM(M303:M312)","v":0},0,0,0,0,0,null,{"$f":"IF(Q302=0,0,(IF($AK$3=1,$E302*$F$4*G302/$Q$268,($E302*$F$4*G302-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R302=0,0,IF($AK$3=1,$E302*$F$4*H302/$R$268,($E302*$F$4*H302-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z303:Z312)","v":0},{"$f":"+SUM(AA303:AA312)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(AI303:AI312)","v":0},null,"X2D_4 (50,001-más)",null,0,null,null,{"$f":"+SUM(AP303:AP312)","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!H385","v":"Regular"},{"$f":"+IF(B303=0,0,VLOOKUP(B303,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J302","v":0},{"$f":"+K302","v":0},null,{"$f":"+($J303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$J270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$J270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$J270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$J270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+SUMPRODUCT(M303:P303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K303*Clientes!X303*12*(1-$C303)","v":0},null,{"$f":"IF(Q303=0,0,(IF($AK$3=1,$E303*$F$4*G303/$Q$268,($E303*$F$4*G303-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R303=0,0,IF($AK$3=1,$E303*$F$4*H303/$R$268,($E303*$F$4*H303-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$W270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$W270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$W270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$W270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+SUMPRODUCT(Z303:AC303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T303*$X303*12*(1-$C303),AM303)","v":0},{"$f":"+$X303*Clientes!U303*12*(1-$C303)","v":0},{"$f":"+$X303*Clientes!V303*12*(1-$C303)","v":0},{"$f":"+$X303*Clientes!W303*12*(1-$C303)","v":0},{"$f":"+SUMPRODUCT(AE303:AH303,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Regular",null,0,null,null,{"$f":"+K303*Clientes!T303*12*(1-$C303)","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!H386","v":"Agro"},{"$f":"+IF(B304=0,0,VLOOKUP(B304,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J303","v":0},0,null,{"$f":"+($J304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$J271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$J271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$J271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$J271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+SUMPRODUCT(M304:P304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K304*Clientes!X304*12*(1-$C304)","v":0},null,{"$f":"IF(Q304=0,0,(IF($AK$3=1,$E304*$F$4*G304/$Q$268,($E304*$F$4*G304-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R304=0,0,IF($AK$3=1,$E304*$F$4*H304/$R$268,($E304*$F$4*H304-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$W271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$W271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$W271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$W271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+SUMPRODUCT(Z304:AC304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T304*$X304*12*(1-$C304),AM304)","v":0},{"$f":"+$X304*Clientes!U304*12*(1-$C304)","v":0},{"$f":"+$X304*Clientes!V304*12*(1-$C304)","v":0},{"$f":"+$X304*Clientes!W304*12*(1-$C304)","v":0},{"$f":"+SUMPRODUCT(AE304:AH304,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Agro",null,0,null,null,{"$f":"+K304*Clientes!T304*12*(1-$C304)","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!H387","v":"Jub. 1"},{"$f":"+IF(B305=0,0,VLOOKUP(B305,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$J272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$J272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$J272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$J272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+SUMPRODUCT(M305:P305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K305*Clientes!X305*12*(1-$C305)","v":0},null,{"$f":"IF(Q305=0,0,(IF($AK$3=1,$E305*$F$4*G305/$Q$268,($E305*$F$4*G305-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R305=0,0,IF($AK$3=1,$E305*$F$4*H305/$R$268,($E305*$F$4*H305-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$W272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$W272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$W272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$W272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+SUMPRODUCT(Z305:AC305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T305*$X305*12*(1-$C305),AM305)","v":0},{"$f":"+$X305*Clientes!U305*12*(1-$C305)","v":0},{"$f":"+$X305*Clientes!V305*12*(1-$C305)","v":0},{"$f":"+$X305*Clientes!W305*12*(1-$C305)","v":0},{"$f":"+SUMPRODUCT(AE305:AH305,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Jub. 1",null,0,null,null,{"$f":"+K305*Clientes!T305*12*(1-$C305)","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!H388","v":"Jub. 2"},{"$f":"+IF(B306=0,0,VLOOKUP(B306,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$J273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$J273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$J273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$J273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+SUMPRODUCT(M306:P306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K306*Clientes!X306*12*(1-$C306)","v":0},null,{"$f":"IF(Q306=0,0,(IF($AK$3=1,$E306*$F$4*G306/$Q$268,($E306*$F$4*G306-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R306=0,0,IF($AK$3=1,$E306*$F$4*H306/$R$268,($E306*$F$4*H306-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$W273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$W273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$W273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$W273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+SUMPRODUCT(Z306:AC306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T306*$X306*12*(1-$C306),AM306)","v":0},{"$f":"+$X306*Clientes!U306*12*(1-$C306)","v":0},{"$f":"+$X306*Clientes!V306*12*(1-$C306)","v":0},{"$f":"+$X306*Clientes!W306*12*(1-$C306)","v":0},{"$f":"+SUMPRODUCT(AE306:AH306,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Jub. 2",null,0,null,null,{"$f":"+K306*Clientes!T306*12*(1-$C306)","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!H389","v":"Político"},{"$f":"+IF(B307=0,0,VLOOKUP(B307,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$J274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$J274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$J274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$J274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+SUMPRODUCT(M307:P307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K307*Clientes!X307*12*(1-$C307)","v":0},null,{"$f":"IF(Q307=0,0,(IF($AK$3=1,$E307*$F$4*G307/$Q$268,($E307*$F$4*G307-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R307=0,0,IF($AK$3=1,$E307*$F$4*H307/$R$268,($E307*$F$4*H307-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$W274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$W274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$W274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$W274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+SUMPRODUCT(Z307:AC307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T307*$X307*12*(1-$C307),AM307)","v":0},{"$f":"+$X307*Clientes!U307*12*(1-$C307)","v":0},{"$f":"+$X307*Clientes!V307*12*(1-$C307)","v":0},{"$f":"+$X307*Clientes!W307*12*(1-$C307)","v":0},{"$f":"+SUMPRODUCT(AE307:AH307,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Político",null,0,null,null,{"$f":"+K307*Clientes!T307*12*(1-$C307)","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!H390","v":"x1"},{"$f":"+IF(B308=0,0,VLOOKUP(B308,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$J275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$J275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$J275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$J275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+SUMPRODUCT(M308:P308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K308*Clientes!X308*12*(1-$C308)","v":0},null,{"$f":"IF(Q308=0,0,(IF($AK$3=1,$E308*$F$4*G308/$Q$268,($E308*$F$4*G308-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R308=0,0,IF($AK$3=1,$E308*$F$4*H308/$R$268,($E308*$F$4*H308-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$W275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$W275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$W275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$W275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+SUMPRODUCT(Z308:AC308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T308*$X308*12*(1-$C308),AM308)","v":0},{"$f":"+$X308*Clientes!U308*12*(1-$C308)","v":0},{"$f":"+$X308*Clientes!V308*12*(1-$C308)","v":0},{"$f":"+$X308*Clientes!W308*12*(1-$C308)","v":0},{"$f":"+SUMPRODUCT(AE308:AH308,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 x1",null,0,null,null,{"$f":"+K308*Clientes!T308*12*(1-$C308)","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!H391","v":"x2"},{"$f":"+IF(B309=0,0,VLOOKUP(B309,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$J276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$J276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$J276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$J276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+SUMPRODUCT(M309:P309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K309*Clientes!X309*12*(1-$C309)","v":0},null,{"$f":"IF(Q309=0,0,(IF($AK$3=1,$E309*$F$4*G309/$Q$268,($E309*$F$4*G309-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R309=0,0,IF($AK$3=1,$E309*$F$4*H309/$R$268,($E309*$F$4*H309-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$W276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$W276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$W276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$W276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+SUMPRODUCT(Z309:AC309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T309*$X309*12*(1-$C309),AM309)","v":0},{"$f":"+$X309*Clientes!U309*12*(1-$C309)","v":0},{"$f":"+$X309*Clientes!V309*12*(1-$C309)","v":0},{"$f":"+$X309*Clientes!W309*12*(1-$C309)","v":0},{"$f":"+SUMPRODUCT(AE309:AH309,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 x2",null,0,null,null,{"$f":"+K309*Clientes!T309*12*(1-$C309)","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!H392","v":"Discap."},{"$f":"+IF(B310=0,0,VLOOKUP(B310,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$J277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$J277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$J277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$J277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+SUMPRODUCT(M310:P310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K310*Clientes!X310*12*(1-$C310)","v":0},null,{"$f":"IF(Q310=0,0,(IF($AK$3=1,$E310*$F$4*G310/$Q$268,($E310*$F$4*G310-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R310=0,0,IF($AK$3=1,$E310*$F$4*H310/$R$268,($E310*$F$4*H310-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$W277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$W277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$W277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$W277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+SUMPRODUCT(Z310:AC310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T310*$X310*12*(1-$C310),AM310)","v":0},{"$f":"+$X310*Clientes!U310*12*(1-$C310)","v":0},{"$f":"+$X310*Clientes!V310*12*(1-$C310)","v":0},{"$f":"+$X310*Clientes!W310*12*(1-$C310)","v":0},{"$f":"+SUMPRODUCT(AE310:AH310,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Discap.",null,0,null,null,{"$f":"+K310*Clientes!T310*12*(1-$C310)","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H393","v":"Discapacitados 601-más"},{"$f":"+IF(B311=0,0,VLOOKUP(B311,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$J278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$J278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$J278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$J278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+SUMPRODUCT(M311:P311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K311*Clientes!X311*12*(1-$C311)","v":0},null,{"$f":"IF(Q311=0,0,(IF($AK$3=1,$E311*$F$4*G311/$Q$268,($E311*$F$4*G311-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R311=0,0,IF($AK$3=1,$E311*$F$4*H311/$R$268,($E311*$F$4*H311-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$W278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$W278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$W278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$W278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+SUMPRODUCT(Z311:AC311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T311*$X311*12*(1-$C311),AM311)","v":0},{"$f":"+$X311*Clientes!U311*12*(1-$C311)","v":0},{"$f":"+$X311*Clientes!V311*12*(1-$C311)","v":0},{"$f":"+$X311*Clientes!W311*12*(1-$C311)","v":0},{"$f":"+SUMPRODUCT(AE311:AH311,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Discapacitados 601-más",null,0,null,null,{"$f":"+K311*Clientes!T311*12*(1-$C311)","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!H394","v":"Cruz Roja"},{"$f":"+IF(B312=0,0,VLOOKUP(B312,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$J279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$J279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$J279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$J279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+SUMPRODUCT(M312:P312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K312*Clientes!X312*12*(1-$C312)","v":0},null,{"$f":"IF(Q312=0,0,(IF($AK$3=1,$E312*$F$4*G312/$Q$268,($E312*$F$4*G312-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R312=0,0,IF($AK$3=1,$E312*$F$4*H312/$R$268,($E312*$F$4*H312-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$W279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$W279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$W279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$W279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+SUMPRODUCT(Z312:AC312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T312*$X312*12*(1-$C312),AM312)","v":0},{"$f":"+$X312*Clientes!U312*12*(1-$C312)","v":0},{"$f":"+$X312*Clientes!V312*12*(1-$C312)","v":0},{"$f":"+$X312*Clientes!W312*12*(1-$C312)","v":0},{"$f":"+SUMPRODUCT(AE312:AH312,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Cruz Roja",null,0,null,null,{"$f":"+K312*Clientes!T312*12*(1-$C312)","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!H395","v":0},{"$f":"+IF(B313=0,0,VLOOKUP(B313,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,{"$f":"+K312","v":0},null,{"$f":"+SUM(M314:M323)","v":0},0,0,0,0,0,null,{"$f":"IF(Q313=0,0,(IF($AK$3=1,$E313*$F$4*G313/$Q$268,($E313*$F$4*G313-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R313=0,0,IF($AK$3=1,$E313*$F$4*H313/$R$268,($E313*$F$4*H313-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z314:Z323)","v":0},{"$f":"+SUM(AA314:AA323)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(AI314:AI323)","v":0},null,"X2D_5 (xxx)",null,0,null,null,{"$f":"+SUM(AP314:AP323)","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!H396","v":"Regular"},{"$f":"+IF(B314=0,0,VLOOKUP(B314,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J313","v":0},0,null,{"$f":"+($J314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$J270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$J270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$J270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$J270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+SUMPRODUCT(M314:P314,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K314*Clientes!X314*12*(1-$C314)","v":0},null,{"$f":"IF(Q314=0,0,(IF($AK$3=1,$E314*$F$4*G314/$Q$268,($E314*$F$4*G314-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R314=0,0,IF($AK$3=1,$E314*$F$4*H314/$R$268,($E314*$F$4*H314-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$W270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$W270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$W270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$W270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+SUMPRODUCT(Z314:AC314,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T314*$X314*12*(1-$C314),AM314)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE314:AH314,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Regular",null,0,null,null,{"$f":"+K314*Clientes!T314*12*(1-$C314)","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!H397","v":"Agro"},{"$f":"+IF(B315=0,0,VLOOKUP(B315,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,{"$f":"+G314","v":0},{"$f":"+H314","v":1},null,0,0,null,{"$f":"+($J315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$J271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$J271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$J271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$J271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+SUMPRODUCT(M315:P315,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K315*Clientes!X315*12*(1-$C315)","v":0},null,{"$f":"IF(Q315=0,0,(IF($AK$3=1,$E315*$F$4*G315/$Q$268,($E315*$F$4*G315-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R315=0,0,IF($AK$3=1,$E315*$F$4*H315/$R$268,($E315*$F$4*H315-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$W271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$W271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$W271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$W271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+SUMPRODUCT(Z315:AC315,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T315*$X315*12*(1-$C315),AM315)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE315:AH315,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Agro",null,0,null,null,{"$f":"+K315*Clientes!T315*12*(1-$C315)","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!H398","v":"Jub. 1"},{"$f":"+IF(B316=0,0,VLOOKUP(B316,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$J272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$J272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$J272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$J272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+SUMPRODUCT(M316:P316,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K316*Clientes!X316*12*(1-$C316)","v":0},null,{"$f":"IF(Q316=0,0,(IF($AK$3=1,$E316*$F$4*G316/$Q$268,($E316*$F$4*G316-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R316=0,0,IF($AK$3=1,$E316*$F$4*H316/$R$268,($E316*$F$4*H316-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$W272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$W272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$W272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$W272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+SUMPRODUCT(Z316:AC316,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T316*$X316*12*(1-$C316),AM316)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE316:AH316,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Jub. 1",null,0,null,null,{"$f":"+K316*Clientes!T316*12*(1-$C316)","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!H399","v":"Jub. 2"},{"$f":"+IF(B317=0,0,VLOOKUP(B317,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$J273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$J273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$J273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$J273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+SUMPRODUCT(M317:P317,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K317*Clientes!X317*12*(1-$C317)","v":0},null,{"$f":"IF(Q317=0,0,(IF($AK$3=1,$E317*$F$4*G317/$Q$268,($E317*$F$4*G317-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R317=0,0,IF($AK$3=1,$E317*$F$4*H317/$R$268,($E317*$F$4*H317-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$W273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$W273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$W273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$W273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+SUMPRODUCT(Z317:AC317,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T317*$X317*12*(1-$C317),AM317)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE317:AH317,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Jub. 2",null,0,null,null,{"$f":"+K317*Clientes!T317*12*(1-$C317)","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!H400","v":"Político"},{"$f":"+IF(B318=0,0,VLOOKUP(B318,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$J274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$J274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$J274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$J274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+SUMPRODUCT(M318:P318,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K318*Clientes!X318*12*(1-$C318)","v":0},null,{"$f":"IF(Q318=0,0,(IF($AK$3=1,$E318*$F$4*G318/$Q$268,($E318*$F$4*G318-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R318=0,0,IF($AK$3=1,$E318*$F$4*H318/$R$268,($E318*$F$4*H318-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$W274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$W274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$W274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$W274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+SUMPRODUCT(Z318:AC318,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T318*$X318*12*(1-$C318),AM318)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE318:AH318,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Político",null,0,null,null,{"$f":"+K318*Clientes!T318*12*(1-$C318)","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!H401","v":"x1"},{"$f":"+IF(B319=0,0,VLOOKUP(B319,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$J275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$J275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$J275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$J275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+SUMPRODUCT(M319:P319,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K319*Clientes!X319*12*(1-$C319)","v":0},null,{"$f":"IF(Q319=0,0,(IF($AK$3=1,$E319*$F$4*G319/$Q$268,($E319*$F$4*G319-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R319=0,0,IF($AK$3=1,$E319*$F$4*H319/$R$268,($E319*$F$4*H319-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$W275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$W275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$W275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$W275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+SUMPRODUCT(Z319:AC319,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T319*$X319*12*(1-$C319),AM319)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE319:AH319,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 x1",null,0,null,null,{"$f":"+K319*Clientes!T319*12*(1-$C319)","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!H402","v":"x2"},{"$f":"+IF(B320=0,0,VLOOKUP(B320,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$J276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$J276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$J276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$J276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+SUMPRODUCT(M320:P320,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K320*Clientes!X320*12*(1-$C320)","v":0},null,{"$f":"IF(Q320=0,0,(IF($AK$3=1,$E320*$F$4*G320/$Q$268,($E320*$F$4*G320-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R320=0,0,IF($AK$3=1,$E320*$F$4*H320/$R$268,($E320*$F$4*H320-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$W276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$W276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$W276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$W276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+SUMPRODUCT(Z320:AC320,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T320*$X320*12*(1-$C320),AM320)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE320:AH320,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 x2",null,0,null,null,{"$f":"+K320*Clientes!T320*12*(1-$C320)","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!H403","v":"Discap."},{"$f":"+IF(B321=0,0,VLOOKUP(B321,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$J277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$J277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$J277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$J277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+SUMPRODUCT(M321:P321,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K321*Clientes!X321*12*(1-$C321)","v":0},null,{"$f":"IF(Q321=0,0,(IF($AK$3=1,$E321*$F$4*G321/$Q$268,($E321*$F$4*G321-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R321=0,0,IF($AK$3=1,$E321*$F$4*H321/$R$268,($E321*$F$4*H321-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$W277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$W277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$W277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$W277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+SUMPRODUCT(Z321:AC321,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T321*$X321*12*(1-$C321),AM321)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE321:AH321,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Discap.",null,0,null,null,{"$f":"+K321*Clientes!T321*12*(1-$C321)","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H404","v":"Discapacitados 601-más"},{"$f":"+IF(B322=0,0,VLOOKUP(B322,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$J278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$J278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$J278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$J278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+SUMPRODUCT(M322:P322,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K322*Clientes!X322*12*(1-$C322)","v":0},null,{"$f":"IF(Q322=0,0,(IF($AK$3=1,$E322*$F$4*G322/$Q$268,($E322*$F$4*G322-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R322=0,0,IF($AK$3=1,$E322*$F$4*H322/$R$268,($E322*$F$4*H322-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$W278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$W278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$W278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$W278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+SUMPRODUCT(Z322:AC322,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T322*$X322*12*(1-$C322),AM322)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE322:AH322,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Discapacitados 601-más",null,0,null,null,{"$f":"+K322*Clientes!T322*12*(1-$C322)","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!H405","v":"Cruz Roja"},{"$f":"+IF(B323=0,0,VLOOKUP(B323,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$J279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$J279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$J279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$J279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+SUMPRODUCT(M323:P323,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K323*Clientes!X323*12*(1-$C323)","v":0},null,{"$f":"IF(Q323=0,0,(IF($AK$3=1,$E323*$F$4*G323/$Q$268,($E323*$F$4*G323-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R323=0,0,IF($AK$3=1,$E323*$F$4*H323/$R$268,($E323*$F$4*H323-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$W279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$W279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$W279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$W279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+SUMPRODUCT(Z323:AC323,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T323*$X323*12*(1-$C323),AM323)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE323:AH323,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Cruz Roja",null,0,null,null,{"$f":"+K323*Clientes!T323*12*(1-$C323)","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!H406","v":0},{"$f":"+IF(B324=0,0,VLOOKUP(B324,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,null,0,null,{"$f":"+SUM(M325,M336,M347,M358,M369)","v":0},0,0,0,0,0,null,{"$f":"IF(Q324=0,0,(IF($AK$3=1,$E324*$F$4*G324/$Q$324,($E324*$F$4*G324-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R324=0,0,IF($AK$3=1,$E324*$F$4*H324/$R$324,($E324*$F$4*H324-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J324*T324","v":0},{"$f":"+U324*K324","v":0},null,{"$f":"+SUM(Z325,Z336,Z347,Z358,Z369)","v":0},{"$f":"+SUM(AA325,AA336,AA347,AA358,AA369)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(AI325,AI336,AI347,AI358,AI369)","v":0},null,"X3D",null,0,null,null,{"$f":"+SUM(AP325,AP336,AP347,AP358,AP369)","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!H407","v":0},{"$f":"+IF(B325=0,0,VLOOKUP(B325,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E324","v":0},null,{"$f":"+G324","v":0},{"$f":"+H324","v":1},null,0,{"$f":"+K324","v":0},null,{"$f":"+SUM(M326:M335)","v":0},0,0,0,0,0,null,{"$f":"IF(Q325=0,0,(IF($AK$3=1,$E325*$F$4*G325/$Q$324,($E325*$F$4*G325-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R325=0,0,IF($AK$3=1,$E325*$F$4*H325/$R$324,($E325*$F$4*H325-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z326:Z335)","v":0},{"$f":"+SUM(AA326:AA335)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(AI326:AI335)","v":0},null,"X3D_1 (0-10,000)",null,0,null,null,{"$f":"+SUM(AP326:AP335)","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!H408","v":"Regular"},{"$f":"+IF(B326=0,0,VLOOKUP(B326,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E325","v":0},null,0,1,null,{"$f":"+J325","v":0},0,null,{"$f":"+$J326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+SUMPRODUCT(M326:P326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K326*Clientes!X326*12*(1-$C326)","v":0},null,{"$f":"IF(Q326=0,0,(IF($AK$3=1,$E326*$F$4*G326/$Q$324,($E326*$F$4*G326-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R326=0,0,IF($AK$3=1,$E326*$F$4*H326/$R$324,($E326*$F$4*H326-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+SUMPRODUCT(Z326:AC326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T326*$X326*12*(1-$C326),AM326)","v":0},{"$f":"+$X326*Clientes!U326*12*(1-$C326)","v":0},{"$f":"+$X326*Clientes!V326*12*(1-$C326)","v":0},{"$f":"+$X326*Clientes!W326*12*(1-$C326)","v":0},{"$f":"+SUMPRODUCT(AE326:AH326,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Regular",null,0,null,null,{"$f":"+K326*Clientes!T326*12*(1-$C326)","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!H409","v":"Agro"},{"$f":"+IF(B327=0,0,VLOOKUP(B327,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+$J327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AC327*(1-$C327)*1000","v":0},{"$f":"+SUMPRODUCT(M327:P327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K327*Clientes!X327*12*(1-$C327)","v":0},null,{"$f":"IF(Q327=0,0,(IF($AK$3=1,$E327*$F$4*G327/$Q$324,($E327*$F$4*G327-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R327=0,0,IF($AK$3=1,$E327*$F$4*H327/$R$324,($E327*$F$4*H327-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AC327*(1-$C327)*1000","v":0},{"$f":"+SUMPRODUCT(Z327:AC327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T327*$X327*12*(1-$C327),AM327)","v":0},{"$f":"+$X327*Clientes!U327*12*(1-$C327)","v":0},{"$f":"+$X327*Clientes!V327*12*(1-$C327)","v":0},{"$f":"+$X327*Clientes!W327*12*(1-$C327)","v":0},{"$f":"+SUMPRODUCT(AE327:AH327,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Agro",null,0,null,null,{"$f":"+K327*Clientes!T327*12*(1-$C327)","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!H410","v":"Jub. 1"},{"$f":"+IF(B328=0,0,VLOOKUP(B328,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AC328*(1-$C328)*1000","v":0},{"$f":"+SUMPRODUCT(M328:P328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K328*Clientes!X328*12*(1-$C328)","v":0},null,{"$f":"IF(Q328=0,0,(IF($AK$3=1,$E328*$F$4*G328/$Q$324,($E328*$F$4*G328-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R328=0,0,IF($AK$3=1,$E328*$F$4*H328/$R$324,($E328*$F$4*H328-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AC328*(1-$C328)*1000","v":0},{"$f":"+SUMPRODUCT(Z328:AC328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T328*$X328*12*(1-$C328),AM328)","v":0},{"$f":"+$X328*Clientes!U328*12*(1-$C328)","v":0},{"$f":"+$X328*Clientes!V328*12*(1-$C328)","v":0},{"$f":"+$X328*Clientes!W328*12*(1-$C328)","v":0},{"$f":"+SUMPRODUCT(AE328:AH328,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Jub. 1",null,0,null,null,{"$f":"+K328*Clientes!T328*12*(1-$C328)","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!H411","v":"Jub. 2"},{"$f":"+IF(B329=0,0,VLOOKUP(B329,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+SUMPRODUCT(M329:P329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K329*Clientes!X329*12*(1-$C329)","v":0},null,{"$f":"IF(Q329=0,0,(IF($AK$3=1,$E329*$F$4*G329/$Q$324,($E329*$F$4*G329-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R329=0,0,IF($AK$3=1,$E329*$F$4*H329/$R$324,($E329*$F$4*H329-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+SUMPRODUCT(Z329:AC329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T329*$X329*12*(1-$C329),AM329)","v":0},{"$f":"+$X329*Clientes!U329*12*(1-$C329)","v":0},{"$f":"+$X329*Clientes!V329*12*(1-$C329)","v":0},{"$f":"+$X329*Clientes!W329*12*(1-$C329)","v":0},{"$f":"+SUMPRODUCT(AE329:AH329,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Jub. 2",null,0,null,null,{"$f":"+K329*Clientes!T329*12*(1-$C329)","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!H412","v":"Político"},{"$f":"+IF(B330=0,0,VLOOKUP(B330,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+$J330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AC330*(1-$C330)*1000","v":0},{"$f":"+SUMPRODUCT(M330:P330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K330*Clientes!X330*12*(1-$C330)","v":0},null,{"$f":"IF(Q330=0,0,(IF($AK$3=1,$E330*$F$4*G330/$Q$324,($E330*$F$4*G330-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R330=0,0,IF($AK$3=1,$E330*$F$4*H330/$R$324,($E330*$F$4*H330-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AC330*(1-$C330)*1000","v":0},{"$f":"+SUMPRODUCT(Z330:AC330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T330*$X330*12*(1-$C330),AM330)","v":0},{"$f":"+$X330*Clientes!U330*12*(1-$C330)","v":0},{"$f":"+$X330*Clientes!V330*12*(1-$C330)","v":0},{"$f":"+$X330*Clientes!W330*12*(1-$C330)","v":0},{"$f":"+SUMPRODUCT(AE330:AH330,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Político",null,0,null,null,{"$f":"+K330*Clientes!T330*12*(1-$C330)","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!H413","v":"x1"},{"$f":"+IF(B331=0,0,VLOOKUP(B331,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AC331*(1-$C331)*1000","v":0},{"$f":"+SUMPRODUCT(M331:P331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K331*Clientes!X331*12*(1-$C331)","v":0},null,{"$f":"IF(Q331=0,0,(IF($AK$3=1,$E331*$F$4*G331/$Q$324,($E331*$F$4*G331-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R331=0,0,IF($AK$3=1,$E331*$F$4*H331/$R$324,($E331*$F$4*H331-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AC331*(1-$C331)*1000","v":0},{"$f":"+SUMPRODUCT(Z331:AC331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T331*$X331*12*(1-$C331),AM331)","v":0},{"$f":"+$X331*Clientes!U331*12*(1-$C331)","v":0},{"$f":"+$X331*Clientes!V331*12*(1-$C331)","v":0},{"$f":"+$X331*Clientes!W331*12*(1-$C331)","v":0},{"$f":"+SUMPRODUCT(AE331:AH331,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 x1",null,0,null,null,{"$f":"+K331*Clientes!T331*12*(1-$C331)","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!H414","v":"x2"},{"$f":"+IF(B332=0,0,VLOOKUP(B332,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+SUMPRODUCT(M332:P332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K332*Clientes!X332*12*(1-$C332)","v":0},null,{"$f":"IF(Q332=0,0,(IF($AK$3=1,$E332*$F$4*G332/$Q$324,($E332*$F$4*G332-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R332=0,0,IF($AK$3=1,$E332*$F$4*H332/$R$324,($E332*$F$4*H332-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+SUMPRODUCT(Z332:AC332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T332*$X332*12*(1-$C332),AM332)","v":0},{"$f":"+$X332*Clientes!U332*12*(1-$C332)","v":0},{"$f":"+$X332*Clientes!V332*12*(1-$C332)","v":0},{"$f":"+$X332*Clientes!W332*12*(1-$C332)","v":0},{"$f":"+SUMPRODUCT(AE332:AH332,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 x2",null,0,null,null,{"$f":"+K332*Clientes!T332*12*(1-$C332)","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!H415","v":"Discap."},{"$f":"+IF(B333=0,0,VLOOKUP(B333,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AC333*(1-$C333)*1000","v":0},{"$f":"+SUMPRODUCT(M333:P333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K333*Clientes!X333*12*(1-$C333)","v":0},null,{"$f":"IF(Q333=0,0,(IF($AK$3=1,$E333*$F$4*G333/$Q$324,($E333*$F$4*G333-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R333=0,0,IF($AK$3=1,$E333*$F$4*H333/$R$324,($E333*$F$4*H333-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AC333*(1-$C333)*1000","v":0},{"$f":"+SUMPRODUCT(Z333:AC333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T333*$X333*12*(1-$C333),AM333)","v":0},{"$f":"+$X333*Clientes!U333*12*(1-$C333)","v":0},{"$f":"+$X333*Clientes!V333*12*(1-$C333)","v":0},{"$f":"+$X333*Clientes!W333*12*(1-$C333)","v":0},{"$f":"+SUMPRODUCT(AE333:AH333,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Discap.",null,0,null,null,{"$f":"+K333*Clientes!T333*12*(1-$C333)","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H416","v":"Discapacitados 601-más"},{"$f":"+IF(B334=0,0,VLOOKUP(B334,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+SUMPRODUCT(M334:P334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K334*Clientes!X334*12*(1-$C334)","v":0},null,{"$f":"IF(Q334=0,0,(IF($AK$3=1,$E334*$F$4*G334/$Q$324,($E334*$F$4*G334-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R334=0,0,IF($AK$3=1,$E334*$F$4*H334/$R$324,($E334*$F$4*H334-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+SUMPRODUCT(Z334:AC334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T334*$X334*12*(1-$C334),AM334)","v":0},{"$f":"+$X334*Clientes!U334*12*(1-$C334)","v":0},{"$f":"+$X334*Clientes!V334*12*(1-$C334)","v":0},{"$f":"+$X334*Clientes!W334*12*(1-$C334)","v":0},{"$f":"+SUMPRODUCT(AE334:AH334,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Discapacitados 601-más",null,0,null,null,{"$f":"+K334*Clientes!T334*12*(1-$C334)","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!H417","v":"Cruz Roja"},{"$f":"+IF(B335=0,0,VLOOKUP(B335,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+$J335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AC335*(1-$C335)*1000","v":0},{"$f":"+SUMPRODUCT(M335:P335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K335*Clientes!X335*12*(1-$C335)","v":0},null,{"$f":"IF(Q335=0,0,(IF($AK$3=1,$E335*$F$4*G335/$Q$324,($E335*$F$4*G335-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R335=0,0,IF($AK$3=1,$E335*$F$4*H335/$R$324,($E335*$F$4*H335-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AC335*(1-$C335)*1000","v":0},{"$f":"+SUMPRODUCT(Z335:AC335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T335*$X335*12*(1-$C335),AM335)","v":0},{"$f":"+$X335*Clientes!U335*12*(1-$C335)","v":0},{"$f":"+$X335*Clientes!V335*12*(1-$C335)","v":0},{"$f":"+$X335*Clientes!W335*12*(1-$C335)","v":0},{"$f":"+SUMPRODUCT(AE335:AH335,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Cruz Roja",null,0,null,null,{"$f":"+K335*Clientes!T335*12*(1-$C335)","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H418","v":0},{"$f":"+IF(B336=0,0,VLOOKUP(B336,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M337:M346)","v":0},0,0,0,0,0,null,{"$f":"IF(Q336=0,0,(IF($AK$3=1,$E336*$F$4*G336/$Q$324,($E336*$F$4*G336-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R336=0,0,IF($AK$3=1,$E336*$F$4*H336/$R$324,($E336*$F$4*H336-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z337:Z346)","v":0},{"$f":"+SUM(AA337:AA346)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(AI337:AI346)","v":0},null,"X3D_2 (10,001-30,000)",null,0,null,null,{"$f":"+SUM(AP337:AP346)","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!H419","v":"Regular"},{"$f":"+IF(B337=0,0,VLOOKUP(B337,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J336","v":0},0,null,{"$f":"+($J337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$J326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$J326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$J326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$J326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+SUMPRODUCT(M337:P337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K337*Clientes!X337*12*(1-$C337)","v":0},null,{"$f":"IF(Q337=0,0,(IF($AK$3=1,$E337*$F$4*G337/$Q$324,($E337*$F$4*G337-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R337=0,0,IF($AK$3=1,$E337*$F$4*H337/$R$324,($E337*$F$4*H337-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$W326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$W326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$W326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$W326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+SUMPRODUCT(Z337:AC337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T337*$X337*12*(1-$C337),AM337)","v":0},{"$f":"+$X337*Clientes!U337*12*(1-$C337)","v":0},{"$f":"+$X337*Clientes!V337*12*(1-$C337)","v":0},{"$f":"+$X337*Clientes!W337*12*(1-$C337)","v":0},{"$f":"+SUMPRODUCT(AE337:AH337,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Regular",null,0,null,null,{"$f":"+K337*Clientes!T337*12*(1-$C337)","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!H420","v":"Agro"},{"$f":"+IF(B338=0,0,VLOOKUP(B338,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$J327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$J327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$J327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$J327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+SUMPRODUCT(M338:P338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K338*Clientes!X338*12*(1-$C338)","v":0},null,{"$f":"IF(Q338=0,0,(IF($AK$3=1,$E338*$F$4*G338/$Q$324,($E338*$F$4*G338-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R338=0,0,IF($AK$3=1,$E338*$F$4*H338/$R$324,($E338*$F$4*H338-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$W327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$W327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$W327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$W327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+SUMPRODUCT(Z338:AC338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T338*$X338*12*(1-$C338),AM338)","v":0},{"$f":"+$X338*Clientes!U338*12*(1-$C338)","v":0},{"$f":"+$X338*Clientes!V338*12*(1-$C338)","v":0},{"$f":"+$X338*Clientes!W338*12*(1-$C338)","v":0},{"$f":"+SUMPRODUCT(AE338:AH338,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Agro",null,0,null,null,{"$f":"+K338*Clientes!T338*12*(1-$C338)","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!H421","v":"Jub. 1"},{"$f":"+IF(B339=0,0,VLOOKUP(B339,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$J328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$J328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$J328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$J328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+SUMPRODUCT(M339:P339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K339*Clientes!X339*12*(1-$C339)","v":0},null,{"$f":"IF(Q339=0,0,(IF($AK$3=1,$E339*$F$4*G339/$Q$324,($E339*$F$4*G339-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R339=0,0,IF($AK$3=1,$E339*$F$4*H339/$R$324,($E339*$F$4*H339-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$W328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$W328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$W328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$W328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+SUMPRODUCT(Z339:AC339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T339*$X339*12*(1-$C339),AM339)","v":0},{"$f":"+$X339*Clientes!U339*12*(1-$C339)","v":0},{"$f":"+$X339*Clientes!V339*12*(1-$C339)","v":0},{"$f":"+$X339*Clientes!W339*12*(1-$C339)","v":0},{"$f":"+SUMPRODUCT(AE339:AH339,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Jub. 1",null,0,null,null,{"$f":"+K339*Clientes!T339*12*(1-$C339)","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!H422","v":"Jub. 2"},{"$f":"+IF(B340=0,0,VLOOKUP(B340,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$J329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$J329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$J329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$J329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+SUMPRODUCT(M340:P340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K340*Clientes!X340*12*(1-$C340)","v":0},null,{"$f":"IF(Q340=0,0,(IF($AK$3=1,$E340*$F$4*G340/$Q$324,($E340*$F$4*G340-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R340=0,0,IF($AK$3=1,$E340*$F$4*H340/$R$324,($E340*$F$4*H340-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$W329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$W329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$W329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$W329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+SUMPRODUCT(Z340:AC340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T340*$X340*12*(1-$C340),AM340)","v":0},{"$f":"+$X340*Clientes!U340*12*(1-$C340)","v":0},{"$f":"+$X340*Clientes!V340*12*(1-$C340)","v":0},{"$f":"+$X340*Clientes!W340*12*(1-$C340)","v":0},{"$f":"+SUMPRODUCT(AE340:AH340,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Jub. 2",null,0,null,null,{"$f":"+K340*Clientes!T340*12*(1-$C340)","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!H423","v":"Político"},{"$f":"+IF(B341=0,0,VLOOKUP(B341,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$J330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$J330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$J330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$J330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+SUMPRODUCT(M341:P341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K341*Clientes!X341*12*(1-$C341)","v":0},null,{"$f":"IF(Q341=0,0,(IF($AK$3=1,$E341*$F$4*G341/$Q$324,($E341*$F$4*G341-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R341=0,0,IF($AK$3=1,$E341*$F$4*H341/$R$324,($E341*$F$4*H341-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$W330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$W330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$W330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$W330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+SUMPRODUCT(Z341:AC341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T341*$X341*12*(1-$C341),AM341)","v":0},{"$f":"+$X341*Clientes!U341*12*(1-$C341)","v":0},{"$f":"+$X341*Clientes!V341*12*(1-$C341)","v":0},{"$f":"+$X341*Clientes!W341*12*(1-$C341)","v":0},{"$f":"+SUMPRODUCT(AE341:AH341,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Político",null,0,null,null,{"$f":"+K341*Clientes!T341*12*(1-$C341)","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!H424","v":"x1"},{"$f":"+IF(B342=0,0,VLOOKUP(B342,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$J331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$J331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$J331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$J331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+SUMPRODUCT(M342:P342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K342*Clientes!X342*12*(1-$C342)","v":0},null,{"$f":"IF(Q342=0,0,(IF($AK$3=1,$E342*$F$4*G342/$Q$324,($E342*$F$4*G342-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R342=0,0,IF($AK$3=1,$E342*$F$4*H342/$R$324,($E342*$F$4*H342-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$W331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$W331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$W331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$W331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+SUMPRODUCT(Z342:AC342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T342*$X342*12*(1-$C342),AM342)","v":0},{"$f":"+$X342*Clientes!U342*12*(1-$C342)","v":0},{"$f":"+$X342*Clientes!V342*12*(1-$C342)","v":0},{"$f":"+$X342*Clientes!W342*12*(1-$C342)","v":0},{"$f":"+SUMPRODUCT(AE342:AH342,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 x1",null,0,null,null,{"$f":"+K342*Clientes!T342*12*(1-$C342)","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!H425","v":"x2"},{"$f":"+IF(B343=0,0,VLOOKUP(B343,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$J332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$J332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$J332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$J332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+SUMPRODUCT(M343:P343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K343*Clientes!X343*12*(1-$C343)","v":0},null,{"$f":"IF(Q343=0,0,(IF($AK$3=1,$E343*$F$4*G343/$Q$324,($E343*$F$4*G343-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R343=0,0,IF($AK$3=1,$E343*$F$4*H343/$R$324,($E343*$F$4*H343-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$W332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$W332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$W332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$W332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+SUMPRODUCT(Z343:AC343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T343*$X343*12*(1-$C343),AM343)","v":0},{"$f":"+$X343*Clientes!U343*12*(1-$C343)","v":0},{"$f":"+$X343*Clientes!V343*12*(1-$C343)","v":0},{"$f":"+$X343*Clientes!W343*12*(1-$C343)","v":0},{"$f":"+SUMPRODUCT(AE343:AH343,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 x2",null,0,null,null,{"$f":"+K343*Clientes!T343*12*(1-$C343)","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!H426","v":"Discap."},{"$f":"+IF(B344=0,0,VLOOKUP(B344,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$J333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$J333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$J333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$J333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+SUMPRODUCT(M344:P344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K344*Clientes!X344*12*(1-$C344)","v":0},null,{"$f":"IF(Q344=0,0,(IF($AK$3=1,$E344*$F$4*G344/$Q$324,($E344*$F$4*G344-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R344=0,0,IF($AK$3=1,$E344*$F$4*H344/$R$324,($E344*$F$4*H344-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$W333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$W333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$W333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$W333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+SUMPRODUCT(Z344:AC344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T344*$X344*12*(1-$C344),AM344)","v":0},{"$f":"+$X344*Clientes!U344*12*(1-$C344)","v":0},{"$f":"+$X344*Clientes!V344*12*(1-$C344)","v":0},{"$f":"+$X344*Clientes!W344*12*(1-$C344)","v":0},{"$f":"+SUMPRODUCT(AE344:AH344,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+A344","v":"X3D_2 Discap."},null,0,null,null,{"$f":"+K344*Clientes!T344*12*(1-$C344)","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H427","v":"Discapacitados 601-más"},{"$f":"+IF(B345=0,0,VLOOKUP(B345,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$J334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$J334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$J334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$J334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+SUMPRODUCT(M345:P345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K345*Clientes!X345*12*(1-$C345)","v":0},null,{"$f":"IF(Q345=0,0,(IF($AK$3=1,$E345*$F$4*G345/$Q$324,($E345*$F$4*G345-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R345=0,0,IF($AK$3=1,$E345*$F$4*H345/$R$324,($E345*$F$4*H345-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$W334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$W334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$W334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$W334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+SUMPRODUCT(Z345:AC345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T345*$X345*12*(1-$C345),AM345)","v":0},{"$f":"+$X345*Clientes!U345*12*(1-$C345)","v":0},{"$f":"+$X345*Clientes!V345*12*(1-$C345)","v":0},{"$f":"+$X345*Clientes!W345*12*(1-$C345)","v":0},{"$f":"+SUMPRODUCT(AE345:AH345,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Discapacitados 601-más",null,0,null,null,{"$f":"+K345*Clientes!T345*12*(1-$C345)","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!H428","v":"Cruz Roja"},{"$f":"+IF(B346=0,0,VLOOKUP(B346,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$J335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$J335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$J335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$J335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+SUMPRODUCT(M346:P346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K346*Clientes!X346*12*(1-$C346)","v":0},null,{"$f":"IF(Q346=0,0,(IF($AK$3=1,$E346*$F$4*G346/$Q$324,($E346*$F$4*G346-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R346=0,0,IF($AK$3=1,$E346*$F$4*H346/$R$324,($E346*$F$4*H346-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$W335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$W335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$W335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$W335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+SUMPRODUCT(Z346:AC346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T346*$X346*12*(1-$C346),AM346)","v":0},{"$f":"+$X346*Clientes!U346*12*(1-$C346)","v":0},{"$f":"+$X346*Clientes!V346*12*(1-$C346)","v":0},{"$f":"+$X346*Clientes!W346*12*(1-$C346)","v":0},{"$f":"+SUMPRODUCT(AE346:AH346,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Cruz Roja",null,0,null,null,{"$f":"+K346*Clientes!T346*12*(1-$C346)","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H429","v":0},{"$f":"+IF(B347=0,0,VLOOKUP(B347,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M348:M357)","v":0},0,0,0,0,0,null,{"$f":"IF(Q347=0,0,(IF($AK$3=1,$E347*$F$4*G347/$Q$324,($E347*$F$4*G347-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R347=0,0,IF($AK$3=1,$E347*$F$4*H347/$R$324,($E347*$F$4*H347-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z348:Z357)","v":0},{"$f":"+SUM(AA348:AA357)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(AI348:AI357)","v":0},null,"X3D_3 (30,001-50,000)",null,0,null,null,{"$f":"+SUM(AP348:AP357)","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!H430","v":"Regular"},{"$f":"+IF(B348=0,0,VLOOKUP(B348,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J347","v":0},0,null,{"$f":"+($J348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$J326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$J326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$J326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$J326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+SUMPRODUCT(M348:P348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K348*Clientes!X348*12*(1-$C348)","v":0},null,{"$f":"IF(Q348=0,0,(IF($AK$3=1,$E348*$F$4*G348/$Q$324,($E348*$F$4*G348-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R348=0,0,IF($AK$3=1,$E348*$F$4*H348/$R$324,($E348*$F$4*H348-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$W326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$W326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$W326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$W326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+SUMPRODUCT(Z348:AC348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T348*$X348*12*(1-$C348),AM348)","v":0},{"$f":"+$X348*Clientes!U348*12*(1-$C348)","v":0},{"$f":"+$X348*Clientes!V348*12*(1-$C348)","v":0},{"$f":"+$X348*Clientes!W348*12*(1-$C348)","v":0},{"$f":"+SUMPRODUCT(AE348:AH348,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Regular",null,0,null,null,{"$f":"+K348*Clientes!T348*12*(1-$C348)","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!H431","v":"Agro"},{"$f":"+IF(B349=0,0,VLOOKUP(B349,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$J327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$J327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$J327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$J327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+SUMPRODUCT(M349:P349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K349*Clientes!X349*12*(1-$C349)","v":0},null,{"$f":"IF(Q349=0,0,(IF($AK$3=1,$E349*$F$4*G349/$Q$324,($E349*$F$4*G349-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R349=0,0,IF($AK$3=1,$E349*$F$4*H349/$R$324,($E349*$F$4*H349-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$W327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$W327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$W327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$W327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+SUMPRODUCT(Z349:AC349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T349*$X349*12*(1-$C349),AM349)","v":0},{"$f":"+$X349*Clientes!U349*12*(1-$C349)","v":0},{"$f":"+$X349*Clientes!V349*12*(1-$C349)","v":0},{"$f":"+$X349*Clientes!W349*12*(1-$C349)","v":0},{"$f":"+SUMPRODUCT(AE349:AH349,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Agro",null,0,null,null,{"$f":"+K349*Clientes!T349*12*(1-$C349)","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!H432","v":"Jub. 1"},{"$f":"+IF(B350=0,0,VLOOKUP(B350,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$J328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$J328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$J328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$J328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+SUMPRODUCT(M350:P350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K350*Clientes!X350*12*(1-$C350)","v":0},null,{"$f":"IF(Q350=0,0,(IF($AK$3=1,$E350*$F$4*G350/$Q$324,($E350*$F$4*G350-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R350=0,0,IF($AK$3=1,$E350*$F$4*H350/$R$324,($E350*$F$4*H350-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$W328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$W328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$W328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$W328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+SUMPRODUCT(Z350:AC350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T350*$X350*12*(1-$C350),AM350)","v":0},{"$f":"+$X350*Clientes!U350*12*(1-$C350)","v":0},{"$f":"+$X350*Clientes!V350*12*(1-$C350)","v":0},{"$f":"+$X350*Clientes!W350*12*(1-$C350)","v":0},{"$f":"+SUMPRODUCT(AE350:AH350,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Jub. 1",null,0,null,null,{"$f":"+K350*Clientes!T350*12*(1-$C350)","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!H433","v":"Jub. 2"},{"$f":"+IF(B351=0,0,VLOOKUP(B351,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$J329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$J329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$J329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$J329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+SUMPRODUCT(M351:P351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K351*Clientes!X351*12*(1-$C351)","v":0},null,{"$f":"IF(Q351=0,0,(IF($AK$3=1,$E351*$F$4*G351/$Q$324,($E351*$F$4*G351-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R351=0,0,IF($AK$3=1,$E351*$F$4*H351/$R$324,($E351*$F$4*H351-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$W329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$W329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$W329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$W329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+SUMPRODUCT(Z351:AC351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T351*$X351*12*(1-$C351),AM351)","v":0},{"$f":"+$X351*Clientes!U351*12*(1-$C351)","v":0},{"$f":"+$X351*Clientes!V351*12*(1-$C351)","v":0},{"$f":"+$X351*Clientes!W351*12*(1-$C351)","v":0},{"$f":"+SUMPRODUCT(AE351:AH351,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Jub. 2",null,0,null,null,{"$f":"+K351*Clientes!T351*12*(1-$C351)","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!H434","v":"Político"},{"$f":"+IF(B352=0,0,VLOOKUP(B352,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$J330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$J330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$J330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$J330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+SUMPRODUCT(M352:P352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K352*Clientes!X352*12*(1-$C352)","v":0},null,{"$f":"IF(Q352=0,0,(IF($AK$3=1,$E352*$F$4*G352/$Q$324,($E352*$F$4*G352-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R352=0,0,IF($AK$3=1,$E352*$F$4*H352/$R$324,($E352*$F$4*H352-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$W330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$W330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$W330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$W330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+SUMPRODUCT(Z352:AC352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T352*$X352*12*(1-$C352),AM352)","v":0},{"$f":"+$X352*Clientes!U352*12*(1-$C352)","v":0},{"$f":"+$X352*Clientes!V352*12*(1-$C352)","v":0},{"$f":"+$X352*Clientes!W352*12*(1-$C352)","v":0},{"$f":"+SUMPRODUCT(AE352:AH352,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Político",null,0,null,null,{"$f":"+K352*Clientes!T352*12*(1-$C352)","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!H435","v":"x1"},{"$f":"+IF(B353=0,0,VLOOKUP(B353,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$J331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$J331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$J331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$J331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+SUMPRODUCT(M353:P353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K353*Clientes!X353*12*(1-$C353)","v":0},null,{"$f":"IF(Q353=0,0,(IF($AK$3=1,$E353*$F$4*G353/$Q$324,($E353*$F$4*G353-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R353=0,0,IF($AK$3=1,$E353*$F$4*H353/$R$324,($E353*$F$4*H353-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$W331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$W331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$W331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$W331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+SUMPRODUCT(Z353:AC353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T353*$X353*12*(1-$C353),AM353)","v":0},{"$f":"+$X353*Clientes!U353*12*(1-$C353)","v":0},{"$f":"+$X353*Clientes!V353*12*(1-$C353)","v":0},{"$f":"+$X353*Clientes!W353*12*(1-$C353)","v":0},{"$f":"+SUMPRODUCT(AE353:AH353,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 x1",null,0,null,null,{"$f":"+K353*Clientes!T353*12*(1-$C353)","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!H436","v":"x2"},{"$f":"+IF(B354=0,0,VLOOKUP(B354,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$J332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$J332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$J332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$J332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+SUMPRODUCT(M354:P354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K354*Clientes!X354*12*(1-$C354)","v":0},null,{"$f":"IF(Q354=0,0,(IF($AK$3=1,$E354*$F$4*G354/$Q$324,($E354*$F$4*G354-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R354=0,0,IF($AK$3=1,$E354*$F$4*H354/$R$324,($E354*$F$4*H354-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$W332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$W332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$W332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$W332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+SUMPRODUCT(Z354:AC354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T354*$X354*12*(1-$C354),AM354)","v":0},{"$f":"+$X354*Clientes!U354*12*(1-$C354)","v":0},{"$f":"+$X354*Clientes!V354*12*(1-$C354)","v":0},{"$f":"+$X354*Clientes!W354*12*(1-$C354)","v":0},{"$f":"+SUMPRODUCT(AE354:AH354,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 x2",null,0,null,null,{"$f":"+K354*Clientes!T354*12*(1-$C354)","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!H437","v":"Discap."},{"$f":"+IF(B355=0,0,VLOOKUP(B355,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$J333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$J333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$J333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$J333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+SUMPRODUCT(M355:P355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K355*Clientes!X355*12*(1-$C355)","v":0},null,{"$f":"IF(Q355=0,0,(IF($AK$3=1,$E355*$F$4*G355/$Q$324,($E355*$F$4*G355-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R355=0,0,IF($AK$3=1,$E355*$F$4*H355/$R$324,($E355*$F$4*H355-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$W333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$W333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$W333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$W333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+SUMPRODUCT(Z355:AC355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T355*$X355*12*(1-$C355),AM355)","v":0},{"$f":"+$X355*Clientes!U355*12*(1-$C355)","v":0},{"$f":"+$X355*Clientes!V355*12*(1-$C355)","v":0},{"$f":"+$X355*Clientes!W355*12*(1-$C355)","v":0},{"$f":"+SUMPRODUCT(AE355:AH355,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Discap.",null,0,null,null,{"$f":"+K355*Clientes!T355*12*(1-$C355)","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H438","v":"Discapacitados 601-más"},{"$f":"+IF(B356=0,0,VLOOKUP(B356,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$J334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$J334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$J334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$J334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+SUMPRODUCT(M356:P356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K356*Clientes!X356*12*(1-$C356)","v":0},null,{"$f":"IF(Q356=0,0,(IF($AK$3=1,$E356*$F$4*G356/$Q$324,($E356*$F$4*G356-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R356=0,0,IF($AK$3=1,$E356*$F$4*H356/$R$324,($E356*$F$4*H356-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$W334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$W334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$W334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$W334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+SUMPRODUCT(Z356:AC356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T356*$X356*12*(1-$C356),AM356)","v":0},{"$f":"+$X356*Clientes!U356*12*(1-$C356)","v":0},{"$f":"+$X356*Clientes!V356*12*(1-$C356)","v":0},{"$f":"+$X356*Clientes!W356*12*(1-$C356)","v":0},{"$f":"+SUMPRODUCT(AE356:AH356,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Discapacitados 601-más",null,0,null,null,{"$f":"+K356*Clientes!T356*12*(1-$C356)","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!H439","v":"Cruz Roja"},{"$f":"+IF(B357=0,0,VLOOKUP(B357,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G356","v":0},{"$f":"+H356","v":1},null,0,{"$f":"+K356","v":0},null,{"$f":"+($J357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$J335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$J335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$J335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$J335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+SUMPRODUCT(M357:P357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K357*Clientes!X357*12*(1-$C357)","v":0},null,{"$f":"IF(Q357=0,0,(IF($AK$3=1,$E357*$F$4*G357/$Q$324,($E357*$F$4*G357-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R357=0,0,IF($AK$3=1,$E357*$F$4*H357/$R$324,($E357*$F$4*H357-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$W335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$W335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$W335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$W335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+SUMPRODUCT(Z357:AC357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T357*$X357*12*(1-$C357),AM357)","v":0},{"$f":"+$X357*Clientes!U357*12*(1-$C357)","v":0},{"$f":"+$X357*Clientes!V357*12*(1-$C357)","v":0},{"$f":"+$X357*Clientes!W357*12*(1-$C357)","v":0},{"$f":"+SUMPRODUCT(AE357:AH357,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Cruz Roja",null,0,null,null,{"$f":"+K357*Clientes!T357*12*(1-$C357)","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!H440","v":0},{"$f":"+IF(B358=0,0,VLOOKUP(B358,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M359:M368)","v":0},0,0,0,0,0,null,{"$f":"IF(Q358=0,0,(IF($AK$3=1,$E358*$F$4*G358/$Q$324,($E358*$F$4*G358-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R358=0,0,IF($AK$3=1,$E358*$F$4*H358/$R$324,($E358*$F$4*H358-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z359:Z368)","v":0},{"$f":"+SUM(AA359:AA368)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(AI359:AI368)","v":0},null,"X3D_4 (50,001-más)",null,0,null,null,{"$f":"+SUM(AP359:AP368)","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!H441","v":"Regular"},{"$f":"+IF(B359=0,0,VLOOKUP(B359,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J358","v":0},0,null,{"$f":"+($J359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$J326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$J326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$J326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$J326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+SUMPRODUCT(M359:P359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K359*Clientes!X359*12*(1-$C359)","v":0},null,{"$f":"IF(Q359=0,0,(IF($AK$3=1,$E359*$F$4*G359/$Q$324,($E359*$F$4*G359-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R359=0,0,IF($AK$3=1,$E359*$F$4*H359/$R$324,($E359*$F$4*H359-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$W326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$W326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$W326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$W326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+SUMPRODUCT(Z359:AC359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T359*$X359*12*(1-$C359),AM359)","v":0},{"$f":"+$X359*Clientes!U359*12*(1-$C359)","v":0},{"$f":"+$X359*Clientes!V359*12*(1-$C359)","v":0},{"$f":"+$X359*Clientes!W359*12*(1-$C359)","v":0},{"$f":"+SUMPRODUCT(AE359:AH359,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Regular",null,0,null,null,{"$f":"+K359*Clientes!T359*12*(1-$C359)","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!H442","v":"Agro"},{"$f":"+IF(B360=0,0,VLOOKUP(B360,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$J327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$J327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$J327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$J327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+SUMPRODUCT(M360:P360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K360*Clientes!X360*12*(1-$C360)","v":0},null,{"$f":"IF(Q360=0,0,(IF($AK$3=1,$E360*$F$4*G360/$Q$324,($E360*$F$4*G360-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R360=0,0,IF($AK$3=1,$E360*$F$4*H360/$R$324,($E360*$F$4*H360-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$W327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$W327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$W327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$W327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+SUMPRODUCT(Z360:AC360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T360*$X360*12*(1-$C360),AM360)","v":0},{"$f":"+$X360*Clientes!U360*12*(1-$C360)","v":0},{"$f":"+$X360*Clientes!V360*12*(1-$C360)","v":0},{"$f":"+$X360*Clientes!W360*12*(1-$C360)","v":0},{"$f":"+SUMPRODUCT(AE360:AH360,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Agro",null,0,null,null,{"$f":"+K360*Clientes!T360*12*(1-$C360)","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!H443","v":"Jub. 1"},{"$f":"+IF(B361=0,0,VLOOKUP(B361,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$J328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$J328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$J328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$J328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+SUMPRODUCT(M361:P361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K361*Clientes!X361*12*(1-$C361)","v":0},null,{"$f":"IF(Q361=0,0,(IF($AK$3=1,$E361*$F$4*G361/$Q$324,($E361*$F$4*G361-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R361=0,0,IF($AK$3=1,$E361*$F$4*H361/$R$324,($E361*$F$4*H361-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$W328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$W328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$W328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$W328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+SUMPRODUCT(Z361:AC361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T361*$X361*12*(1-$C361),AM361)","v":0},{"$f":"+$X361*Clientes!U361*12*(1-$C361)","v":0},{"$f":"+$X361*Clientes!V361*12*(1-$C361)","v":0},{"$f":"+$X361*Clientes!W361*12*(1-$C361)","v":0},{"$f":"+SUMPRODUCT(AE361:AH361,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Jub. 1",null,0,null,null,{"$f":"+K361*Clientes!T361*12*(1-$C361)","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!H444","v":"Jub. 2"},{"$f":"+IF(B362=0,0,VLOOKUP(B362,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$J329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$J329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$J329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$J329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+SUMPRODUCT(M362:P362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K362*Clientes!X362*12*(1-$C362)","v":0},null,{"$f":"IF(Q362=0,0,(IF($AK$3=1,$E362*$F$4*G362/$Q$324,($E362*$F$4*G362-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R362=0,0,IF($AK$3=1,$E362*$F$4*H362/$R$324,($E362*$F$4*H362-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$W329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$W329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$W329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$W329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+SUMPRODUCT(Z362:AC362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T362*$X362*12*(1-$C362),AM362)","v":0},{"$f":"+$X362*Clientes!U362*12*(1-$C362)","v":0},{"$f":"+$X362*Clientes!V362*12*(1-$C362)","v":0},{"$f":"+$X362*Clientes!W362*12*(1-$C362)","v":0},{"$f":"+SUMPRODUCT(AE362:AH362,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Jub. 2",null,0,null,null,{"$f":"+K362*Clientes!T362*12*(1-$C362)","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!H445","v":"Político"},{"$f":"+IF(B363=0,0,VLOOKUP(B363,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$J330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$J330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$J330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$J330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+SUMPRODUCT(M363:P363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K363*Clientes!X363*12*(1-$C363)","v":0},null,{"$f":"IF(Q363=0,0,(IF($AK$3=1,$E363*$F$4*G363/$Q$324,($E363*$F$4*G363-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R363=0,0,IF($AK$3=1,$E363*$F$4*H363/$R$324,($E363*$F$4*H363-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$W330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$W330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$W330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$W330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+SUMPRODUCT(Z363:AC363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T363*$X363*12*(1-$C363),AM363)","v":0},{"$f":"+$X363*Clientes!U363*12*(1-$C363)","v":0},{"$f":"+$X363*Clientes!V363*12*(1-$C363)","v":0},{"$f":"+$X363*Clientes!W363*12*(1-$C363)","v":0},{"$f":"+SUMPRODUCT(AE363:AH363,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Político",null,0,null,null,{"$f":"+K363*Clientes!T363*12*(1-$C363)","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!H446","v":"x1"},{"$f":"+IF(B364=0,0,VLOOKUP(B364,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$J331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$J331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$J331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$J331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+SUMPRODUCT(M364:P364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K364*Clientes!X364*12*(1-$C364)","v":0},null,{"$f":"IF(Q364=0,0,(IF($AK$3=1,$E364*$F$4*G364/$Q$324,($E364*$F$4*G364-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R364=0,0,IF($AK$3=1,$E364*$F$4*H364/$R$324,($E364*$F$4*H364-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$W331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$W331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$W331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$W331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+SUMPRODUCT(Z364:AC364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T364*$X364*12*(1-$C364),AM364)","v":0},{"$f":"+$X364*Clientes!U364*12*(1-$C364)","v":0},{"$f":"+$X364*Clientes!V364*12*(1-$C364)","v":0},{"$f":"+$X364*Clientes!W364*12*(1-$C364)","v":0},{"$f":"+SUMPRODUCT(AE364:AH364,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 x1",null,0,null,null,{"$f":"+K364*Clientes!T364*12*(1-$C364)","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!H447","v":"x2"},{"$f":"+IF(B365=0,0,VLOOKUP(B365,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$J332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$J332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$J332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$J332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+SUMPRODUCT(M365:P365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K365*Clientes!X365*12*(1-$C365)","v":0},null,{"$f":"IF(Q365=0,0,(IF($AK$3=1,$E365*$F$4*G365/$Q$324,($E365*$F$4*G365-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R365=0,0,IF($AK$3=1,$E365*$F$4*H365/$R$324,($E365*$F$4*H365-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$W332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$W332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$W332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$W332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+SUMPRODUCT(Z365:AC365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T365*$X365*12*(1-$C365),AM365)","v":0},{"$f":"+$X365*Clientes!U365*12*(1-$C365)","v":0},{"$f":"+$X365*Clientes!V365*12*(1-$C365)","v":0},{"$f":"+$X365*Clientes!W365*12*(1-$C365)","v":0},{"$f":"+SUMPRODUCT(AE365:AH365,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 x2",null,0,null,null,{"$f":"+K365*Clientes!T365*12*(1-$C365)","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!H448","v":"Discap."},{"$f":"+IF(B366=0,0,VLOOKUP(B366,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$J333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$J333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$J333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$J333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+SUMPRODUCT(M366:P366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K366*Clientes!X366*12*(1-$C366)","v":0},null,{"$f":"IF(Q366=0,0,(IF($AK$3=1,$E366*$F$4*G366/$Q$324,($E366*$F$4*G366-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R366=0,0,IF($AK$3=1,$E366*$F$4*H366/$R$324,($E366*$F$4*H366-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$W333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$W333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$W333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$W333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+SUMPRODUCT(Z366:AC366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T366*$X366*12*(1-$C366),AM366)","v":0},{"$f":"+$X366*Clientes!U366*12*(1-$C366)","v":0},{"$f":"+$X366*Clientes!V366*12*(1-$C366)","v":0},{"$f":"+$X366*Clientes!W366*12*(1-$C366)","v":0},{"$f":"+SUMPRODUCT(AE366:AH366,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Discap.",null,0,null,null,{"$f":"+K366*Clientes!T366*12*(1-$C366)","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H449","v":"Discapacitados 601-más"},{"$f":"+IF(B367=0,0,VLOOKUP(B367,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$J334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$J334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$J334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$J334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+SUMPRODUCT(M367:P367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K367*Clientes!X367*12*(1-$C367)","v":0},null,{"$f":"IF(Q367=0,0,(IF($AK$3=1,$E367*$F$4*G367/$Q$324,($E367*$F$4*G367-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R367=0,0,IF($AK$3=1,$E367*$F$4*H367/$R$324,($E367*$F$4*H367-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$W334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$W334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$W334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$W334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+SUMPRODUCT(Z367:AC367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T367*$X367*12*(1-$C367),AM367)","v":0},{"$f":"+$X367*Clientes!U367*12*(1-$C367)","v":0},{"$f":"+$X367*Clientes!V367*12*(1-$C367)","v":0},{"$f":"+$X367*Clientes!W367*12*(1-$C367)","v":0},{"$f":"+SUMPRODUCT(AE367:AH367,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Discapacitados 601-más",null,0,null,null,{"$f":"+K367*Clientes!T367*12*(1-$C367)","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!H450","v":"Cruz Roja"},{"$f":"+IF(B368=0,0,VLOOKUP(B368,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$J335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$J335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$J335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$J335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+SUMPRODUCT(M368:P368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K368*Clientes!X368*12*(1-$C368)","v":0},null,{"$f":"IF(Q368=0,0,(IF($AK$3=1,$E368*$F$4*G368/$Q$324,($E368*$F$4*G368-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R368=0,0,IF($AK$3=1,$E368*$F$4*H368/$R$324,($E368*$F$4*H368-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$W335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$W335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$W335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$W335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+SUMPRODUCT(Z368:AC368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T368*$X368*12*(1-$C368),AM368)","v":0},{"$f":"+$X368*Clientes!U368*12*(1-$C368)","v":0},{"$f":"+$X368*Clientes!V368*12*(1-$C368)","v":0},{"$f":"+$X368*Clientes!W368*12*(1-$C368)","v":0},{"$f":"+SUMPRODUCT(AE368:AH368,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Cruz Roja",null,0,null,null,{"$f":"+K368*Clientes!T368*12*(1-$C368)","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!H451","v":0},{"$f":"+IF(B369=0,0,VLOOKUP(B369,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M370:M379)","v":0},0,0,0,0,0,null,{"$f":"IF(Q369=0,0,(IF($AK$3=1,$E369*$F$4*G369/$Q$324,($E369*$F$4*G369-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R369=0,0,IF($AK$3=1,$E369*$F$4*H369/$R$324,($E369*$F$4*H369-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z370:Z379)","v":0},{"$f":"+SUM(AA370:AA379)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(AI370:AI379)","v":0},null,"X3D_5 (xxx)",null,0,null,null,{"$f":"+SUM(AP370:AP379)","v":0}]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!H452","v":"Regular"},{"$f":"+IF(B370=0,0,VLOOKUP(B370,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J369","v":0},0,null,{"$f":"+($J370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$J326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$J326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$J326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$J326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+SUMPRODUCT(M370:P370,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K370*Clientes!X370*12*(1-$C370)","v":0},null,{"$f":"IF(Q370=0,0,(IF($AK$3=1,$E370*$F$4*G370/$Q$324,($E370*$F$4*G370-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R370=0,0,IF($AK$3=1,$E370*$F$4*H370/$R$324,($E370*$F$4*H370-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$W326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$W326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$W326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$W326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+SUMPRODUCT(Z370:AC370,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T370*$X370*12*(1-$C370),AM370)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE370:AH370,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Regular",null,0,null,null,{"$f":"+K370*Clientes!T370*12*(1-$C370)","v":0}]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!H453","v":"Agro"},{"$f":"+IF(B371=0,0,VLOOKUP(B371,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$J327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$J327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$J327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$J327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+SUMPRODUCT(M371:P371,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K371*Clientes!X371*12*(1-$C371)","v":0},null,{"$f":"IF(Q371=0,0,(IF($AK$3=1,$E371*$F$4*G371/$Q$324,($E371*$F$4*G371-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R371=0,0,IF($AK$3=1,$E371*$F$4*H371/$R$324,($E371*$F$4*H371-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$W327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$W327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$W327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$W327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+SUMPRODUCT(Z371:AC371,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T371*$X371*12*(1-$C371),AM371)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE371:AH371,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Agro",null,0,null,null,{"$f":"+K371*Clientes!T371*12*(1-$C371)","v":0}]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!H454","v":"Jub. 1"},{"$f":"+IF(B372=0,0,VLOOKUP(B372,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$J328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$J328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$J328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$J328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+SUMPRODUCT(M372:P372,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K372*Clientes!X372*12*(1-$C372)","v":0},null,{"$f":"IF(Q372=0,0,(IF($AK$3=1,$E372*$F$4*G372/$Q$324,($E372*$F$4*G372-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R372=0,0,IF($AK$3=1,$E372*$F$4*H372/$R$324,($E372*$F$4*H372-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$W328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$W328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$W328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$W328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+SUMPRODUCT(Z372:AC372,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T372*$X372*12*(1-$C372),AM372)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE372:AH372,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Jub. 1",null,0,null,null,{"$f":"+K372*Clientes!T372*12*(1-$C372)","v":0}]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!H455","v":"Jub. 2"},{"$f":"+IF(B373=0,0,VLOOKUP(B373,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$J329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$J329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$J329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$J329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+SUMPRODUCT(M373:P373,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K373*Clientes!X373*12*(1-$C373)","v":0},null,{"$f":"IF(Q373=0,0,(IF($AK$3=1,$E373*$F$4*G373/$Q$324,($E373*$F$4*G373-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R373=0,0,IF($AK$3=1,$E373*$F$4*H373/$R$324,($E373*$F$4*H373-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$W329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$W329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$W329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$W329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+SUMPRODUCT(Z373:AC373,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T373*$X373*12*(1-$C373),AM373)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE373:AH373,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Jub. 2",null,0,null,null,{"$f":"+K373*Clientes!T373*12*(1-$C373)","v":0}]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!H456","v":"Político"},{"$f":"+IF(B374=0,0,VLOOKUP(B374,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$J330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$J330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$J330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$J330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+SUMPRODUCT(M374:P374,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K374*Clientes!X374*12*(1-$C374)","v":0},null,{"$f":"IF(Q374=0,0,(IF($AK$3=1,$E374*$F$4*G374/$Q$324,($E374*$F$4*G374-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R374=0,0,IF($AK$3=1,$E374*$F$4*H374/$R$324,($E374*$F$4*H374-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$W330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$W330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$W330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$W330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+SUMPRODUCT(Z374:AC374,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T374*$X374*12*(1-$C374),AM374)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE374:AH374,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Político",null,0,null,null,{"$f":"+K374*Clientes!T374*12*(1-$C374)","v":0}]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!H457","v":"x1"},{"$f":"+IF(B375=0,0,VLOOKUP(B375,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$J331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$J331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$J331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$J331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+SUMPRODUCT(M375:P375,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K375*Clientes!X375*12*(1-$C375)","v":0},null,{"$f":"IF(Q375=0,0,(IF($AK$3=1,$E375*$F$4*G375/$Q$324,($E375*$F$4*G375-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R375=0,0,IF($AK$3=1,$E375*$F$4*H375/$R$324,($E375*$F$4*H375-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$W331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$W331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$W331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$W331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+SUMPRODUCT(Z375:AC375,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T375*$X375*12*(1-$C375),AM375)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE375:AH375,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 x1",null,0,null,null,{"$f":"+K375*Clientes!T375*12*(1-$C375)","v":0}]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!H458","v":"x2"},{"$f":"+IF(B376=0,0,VLOOKUP(B376,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$J332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$J332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$J332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$J332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+SUMPRODUCT(M376:P376,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K376*Clientes!X376*12*(1-$C376)","v":0},null,{"$f":"IF(Q376=0,0,(IF($AK$3=1,$E376*$F$4*G376/$Q$324,($E376*$F$4*G376-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R376=0,0,IF($AK$3=1,$E376*$F$4*H376/$R$324,($E376*$F$4*H376-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$W332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$W332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$W332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$W332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+SUMPRODUCT(Z376:AC376,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T376*$X376*12*(1-$C376),AM376)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE376:AH376,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 x2",null,0,null,null,{"$f":"+K376*Clientes!T376*12*(1-$C376)","v":0}]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!H459","v":"Discap."},{"$f":"+IF(B377=0,0,VLOOKUP(B377,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$J333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$J333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$J333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$J333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+SUMPRODUCT(M377:P377,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K377*Clientes!X377*12*(1-$C377)","v":0},null,{"$f":"IF(Q377=0,0,(IF($AK$3=1,$E377*$F$4*G377/$Q$324,($E377*$F$4*G377-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R377=0,0,IF($AK$3=1,$E377*$F$4*H377/$R$324,($E377*$F$4*H377-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$W333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$W333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$W333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$W333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+SUMPRODUCT(Z377:AC377,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T377*$X377*12*(1-$C377),AM377)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE377:AH377,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Discap.",null,0,null,null,{"$f":"+K377*Clientes!T377*12*(1-$C377)","v":0}]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H460","v":"Discapacitados 601-más"},{"$f":"+IF(B378=0,0,VLOOKUP(B378,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$J334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$J334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$J334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$J334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+SUMPRODUCT(M378:P378,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K378*Clientes!X378*12*(1-$C378)","v":0},null,{"$f":"IF(Q378=0,0,(IF($AK$3=1,$E378*$F$4*G378/$Q$324,($E378*$F$4*G378-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R378=0,0,IF($AK$3=1,$E378*$F$4*H378/$R$324,($E378*$F$4*H378-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$W334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$W334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$W334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$W334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+SUMPRODUCT(Z378:AC378,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T378*$X378*12*(1-$C378),AM378)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE378:AH378,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Discapacitados 601-más",null,0,null,null,{"$f":"+K378*Clientes!T378*12*(1-$C378)","v":0}]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!H461","v":"Cruz Roja"},{"$f":"+IF(B379=0,0,VLOOKUP(B379,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$J335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$J335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$J335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$J335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+SUMPRODUCT(M379:P379,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K379*Clientes!X379*12*(1-$C379)","v":0},null,{"$f":"IF(Q379=0,0,(IF($AK$3=1,$E379*$F$4*G379/$Q$324,($E379*$F$4*G379-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R379=0,0,IF($AK$3=1,$E379*$F$4*H379/$R$324,($E379*$F$4*H379-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$W335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$W335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$W335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$W335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+SUMPRODUCT(Z379:AC379,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T379*$X379*12*(1-$C379),AM379)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE379:AH379,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Cruz Roja",null,0,null,null,{"$f":"+K379*Clientes!T379*12*(1-$C379)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"CCOMV","index":6,"n_rows":381,"n_cols":44,"rows_kept":381,"cut":false,"hidden":false,"merged":[[1,25,2,25],[1,26,2,26],[1,27,2,27],[6,37,6,38],[7,36,8,36],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,4,8,4],[7,6,7,7],[7,20,8,20],[5,1,5,2],[5,6,5,10],[5,12,5,20],[5,22,5,34],[7,9,7,10],[7,22,7,23],[7,25,7,28],[7,12,7,15],[7,16,8,16],[7,17,8,17],[7,19,8,19],[7,30,7,33]]}
[{"$f":"+\"Cargo de Comercialización Variable\"&\" - \"&PremisaCosto!A2","v":"Cargo de Comercialización Variable - EDECHI"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+PremisaCosto!A2","v":"EDECHI"},null,null,"Factor de ajuste Cargos Comercialización","EDEMET","EDECHI"]
["Check: VP Costos = VP Ingresos",null,null,null,null,{"$f":"+PremisaCosto!F89","v":"2022/2023"},{"$f":"+PremisaCosto!G89","v":"2023/2024"},{"$f":"+PremisaCosto!H89","v":"2024/2025"},{"$f":"+PremisaCosto!I89","v":"2025/2026"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingresos año 1 nueva tarifa","Ingresos año 1 tarifa vigente","Ingresos a recuperar sig años",null,null,null,null,null,null,null,null,"Recuperación costos 2022/2023","Cuatro años = 1","Factor de ajuste Pliego Vigente",null,null,"Factor de ajuste Jul-Dic 22",1.0066667950597128,1.0077082757068871]
[{"$f":"AI7","v":"OK"},null,null,null,"IMP - Comercialización Variable",{"$f":"+Costos!E16","v":8945896.2954149004},{"$f":"+Costos!F16","v":9808270.5605436862},{"$f":"+Costos!G16","v":10252065.566889416},{"$f":"+Costos!H16","v":10691689.779787287},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Resumen!R3","v":2},"Tres años = 2",{"$f":"IF(AM1=\"EDEMET\",AQ2*AQ3,AR2*AR3)","v":1.0499714446144655},null,null,"Factor de ajuste Ene-Jun 23",1.0388843001145258,1.0419398847130947]
[null,null,null,null,"VP Costos Permitidos",{"$f":"+SUMPRODUCT(F3:I3,PremisaCosto!$F$84:$I$84)","v":33510789.556957312},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31276063.531809639,{"$f":"+SUM(Z10,AE10)","v":7991866.0455283504},{"$f":"+Z4-AA4","v":23284197.486281291},null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor ajuste final",1.0458103288341425,1.0499714446144655]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*Poner opción 1 en hoja \"Resumen\", celda R3 para ver los ingresos a recuperar"]
[null,null,null,null,"1 - ASIGNACIÓN COSTOS",null,"2 - DISEÑO DE CARGOS",null,null,null,null,null,"3 - GENERACION DEL MULTIPLICADOR PARA AJUSTAR TARIFA",null,null,null,null,null,null,null,null,null,"4 - CÁLCULO TARIFA A APLICAR",null,null,null,null,null,null,null,null,null,null,null,null,null,"Para BUSCARV",15,23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,null,null,null,{"$f":"+IF(ROUND(SUM(AD10,AI10)-F4,0)=0,\"OK\",\"Error\")","v":"OK"},null,null,"Tarifa Vigente"]
["Categorías ","Sub Categoría","Descuento",null,"% Asignación ",null,"Diseño",null,null,"Cargo Relativo",null,null,"Ingreso por Energía Cargo Relativo",null,null,null,"Ingreso por Energía a Cargo Relativo (VP)","Ingreso por Potencia a Cargo Relativo (VP)",null,"Multiplicador Energía","Multiplicador Potencia",null,"Tarifa a Aplicar (CR x Multiplicador)",null,null,"Ingresos con Tarifa a Aplicar por Energía",null,null,null,"Ingresos (VP)","Ingresos con Tarifa a Aplicar por Potencia",null,null,null,"Ingresos (VP)",null,"Categorías ","Ingreso por Energia","Ingreso por Potencia ",null,null,"Ingreso por Potencia Cargo Relativo"]
[null,null,null,null,null,null,"Energía","Potencia",null,"Energía","Potencia",null,{"$f":"+F2","v":"2022/2023"},{"$f":"+G2","v":"2023/2024"},{"$f":"+H2","v":"2024/2025"},{"$f":"+I2","v":"2025/2026"},null,null,null,null,null,null,"por Energía ($/kWh)","por Potencia ($/kW mes)",null,{"$f":"+M9","v":"2022/2023"},{"$f":"+N9","v":"2023/2024"},{"$f":"+O9","v":"2024/2025"},{"$f":"+P9","v":"2025/2026"},"por Energía",{"$f":"+Z9","v":"2022/2023"},{"$f":"+AA9","v":"2023/2024"},{"$f":"+AB9","v":"2024/2025"},{"$f":"+AC9","v":"2025/2026"},"por Potencia",null,null,"2022/2023","2022/2023",null,null,"2022/2023"]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,{"$f":"+SUM(E11,E15,E16,E20,E76,E80,E136,E196,E209,E265,E268,E324)","v":0.99999999999999989},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":7991866.0455283504},10123854.639827428,10613320.683685957,11153781.863889417,33510789.556957308,0,0,0,0,0,null,{"$f":"+A10","v":"TOTAL"},7991866.0455283495,0,null,null,{"$f":"+SUM(AP11,AP15,AP16,AP20,AP76,AP80,AP136,AP192,AP196,AP209,AP265,AP268,AP324)","v":0}]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,2.4096245264192818E-3,null,null,null,null,null,null,null,{"$f":"+SUM(M12:M14)","v":20181.281900562924},21010.107050610983,21952.093899896281,22993.447831590114,72820.84879028362,0,null,null,null,null,null,null,null,{"$f":"+SUM(Z12:Z14)","v":19299.271985136867},{"$f":"+SUM(AA12:AA14)","v":24458.584128096896},25555.183233722844,26767.458958168405,80748.420416119479,0,0,0,0,0,null,{"$f":"+A11","v":"ATH"},19299.271985136867,0,null,null,{"$f":"+SUM(AP12:AP14)","v":0}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!H94","v":"Regular"},{"$f":"+IF(B12=0,0,VLOOKUP(B12,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":2.4096245264192818E-3},null,1,0,null,9.2800000000000001E-3,0,null,{"$f":"+$J12*Energía!Z12*(1-$C12)*1000","v":3832.5920673546107},{"$f":"+$J12*Energía!AA12*(1-$C12)*1000","v":3989.9928068591494},{"$f":"+$J12*Energía!AB12*(1-$C12)*1000","v":4168.8838874114954},{"$f":"+$J12*Energía!AC12*(1-$C12)*1000","v":4366.6455973753709},{"$f":"+SUMPRODUCT(M12:P12,PremisaCosto!$F$84:$I$84)","v":13829.280458338268},{"$f":"+Potencia!X12*$K12*12*1000*(1-$C12)","v":0},null,{"$f":"IF(Q12=0,0,(IF($AK$3=1,$E12*$F$4*G12/$Q$11,($E12*$F$4*G12-$AL$11*PremisaCosto!$F$84)/($Q$11-$M$11*PremisaCosto!$F$84))))","v":1.1641341983255451},{"$f":"IF(R12=0,0,$E11*$F$4*H12/R11)","v":0},null,{"$f":"+J12*T12","v":1.0803165360461059E-2},{"$f":"+U12*K12","v":0},null,{"$f":"+IF($AK$3=1,$W12*Energía!Z12*(1-$C12)*1000,AL12)","v":3665.091101764524},{"$f":"+$W12*Energía!AA12*(1-$C12)*1000","v":4644.8870775376672},{"$f":"+$W12*Energía!AB12*(1-$C12)*1000","v":4853.1403021840633},{"$f":"+$W12*Energía!AC12*(1-$C12)*1000","v":5083.3614718723484},{"$f":"+SUMPRODUCT(Z12:AC12,PremisaCosto!$F$84:$I$84)","v":15334.791767097917},{"$f":"+Potencia!T12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!U12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!V12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!W12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!X12*$X12*12*1000*(1-$C12)","v":0},null,"ATH Punta",3665.091101764524,0,null,null,{"$f":"+Potencia!T12*$K12*12*1000*(1-$C12)","v":0}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H95","v":"Regular"},{"$f":"+IF(B13=0,0,VLOOKUP(B13,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":2.4096245264192818E-3},null,1,0,null,9.2800000000000001E-3,0,null,{"$f":"+$J13*Energía!Z13*(1-$C13)*1000","v":8174.3449166041573},{"$f":"+$J13*Energía!AA13*(1-$C13)*1000","v":8510.057121875916},{"$f":"+$J13*Energía!AB13*(1-$C13)*1000","v":8891.6050062423928},{"$f":"+$J13*Energía!AC13*(1-$C13)*1000","v":9313.4011171073726},{"$f":"+SUMPRODUCT(M13:P13,PremisaCosto!$F$84:$I$84)","v":29495.784165972676},{"$f":"+Potencia!X13*$K13*12*1000*(1-$C13)","v":0},null,{"$f":"IF(Q13=0,0,(IF($AK$3=1,$E13*$F$4*G13/$Q$11,($E13*$F$4*G13-$AL$11*PremisaCosto!$F$84)/($Q$11-$M$11*PremisaCosto!$F$84))))","v":1.1641341983255451},{"$f":"IF(R13=0,0,$E10*$F$4*H13/R10)","v":0},null,{"$f":"+J13*T13","v":1.0803165360461059E-2},{"$f":"+U13*K13","v":0},null,{"$f":"+IF($AK$3=1,$W13*Energía!Z13*(1-$C13)*1000,AL13)","v":7817.0904416861713},{"$f":"+$W13*Energía!AA13*(1-$C13)*1000","v":9906.8485252796145},{"$f":"+$W13*Energía!AB13*(1-$C13)*1000","v":10351.02146576939},{"$f":"+$W13*Energía!AC13*(1-$C13)*1000","v":10842.048743148029},{"$f":"+SUMPRODUCT(Z13:AC13,PremisaCosto!$F$84:$I$84)","v":32706.814324510779},{"$f":"+Potencia!T13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!U13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!V13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!W13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!X13*$X13*12*1000*(1-$C13)","v":0},null,{"$f":"+A13","v":"ATH Fuera de Punta Medio"},7817.0904416861713,0,null,null,{"$f":"+Potencia!T13*$K13*12*1000*(1-$C13)","v":0}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H96","v":"Regular"},{"$f":"+IF(B14=0,0,VLOOKUP(B14,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":2.4096245264192818E-3},null,1,0,null,9.2800000000000001E-3,0,null,{"$f":"+$J14*Energía!Z14*(1-$C14)*1000","v":8174.3449166041573},{"$f":"+$J14*Energía!AA14*(1-$C14)*1000","v":8510.057121875916},{"$f":"+$J14*Energía!AB14*(1-$C14)*1000","v":8891.6050062423928},{"$f":"+$J14*Energía!AC14*(1-$C14)*1000","v":9313.4011171073726},{"$f":"+SUMPRODUCT(M14:P14,PremisaCosto!$F$84:$I$84)","v":29495.784165972676},{"$f":"+Potencia!X14*$K14*12*1000*(1-$C14)","v":0},null,{"$f":"IF(Q14=0,0,(IF($AK$3=1,$E14*$F$4*G14/$Q$11,($E14*$F$4*G14-$AL$11*PremisaCosto!$F$84)/($Q$11-$M$11*PremisaCosto!$F$84))))","v":1.1641341983255451},{"$f":"IF(R14=0,0,$E11*$F$4*H14/R11)","v":0},null,1.0803165360461059E-2,0,null,{"$f":"+IF($AK$3=1,$W14*Energía!Z14*(1-$C14)*1000,AL14)","v":7817.0904416861713},{"$f":"+$W14*Energía!AA14*(1-$C14)*1000","v":9906.8485252796145},{"$f":"+$W14*Energía!AB14*(1-$C14)*1000","v":10351.02146576939},{"$f":"+$W14*Energía!AC14*(1-$C14)*1000","v":10842.048743148029},{"$f":"+SUMPRODUCT(Z14:AC14,PremisaCosto!$F$84:$I$84)","v":32706.814324510779},{"$f":"+Potencia!T14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!U14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!V14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!W14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!X14*$X14*12*1000*(1-$C14)","v":0},null,"ATH Fuera de Punta Bajo",7817.0904416861713,0,null,null,{"$f":"+Potencia!T14*$K14*12*1000*(1-$C14)","v":0}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!H97","v":"Regular"},{"$f":"+IF(B15=0,0,VLOOKUP(B15,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.1053323515684779E-6,null,1,0,null,9.2800000000000001E-3,0,null,{"$f":"+$J15*Energía!Z15*(1-$C15)*1000","v":9.2574687617261127},{"$f":"+$J15*Energía!AA15*(1-$C15)*1000","v":9.6376637846839355},{"$f":"+$J15*Energía!AB15*(1-$C15)*1000","v":10.069767843989119},{"$f":"+$J15*Energía!AC15*(1-$C15)*1000","v":10.547453133756935},{"$f":"+SUMPRODUCT(M15:P15,PremisaCosto!$F$84:$I$84)","v":33.40405907811175},{"$f":"+Potencia!X15*$K15*12*1000*(1-$C15)","v":0},null,{"$f":"IF(Q15=0,0,(IF($AK$3=1,$E15*$F$4*G15/$Q$15,($E15*$F$4*G15-$AL$15*PremisaCosto!$F$84)/($Q$15-$M$15*PremisaCosto!$F$84))))","v":1.1641341983255458},{"$f":"IF(R15=0,0,$E15*$F$4*H15/R15)","v":0},null,1.0803165360461066E-2,0,null,{"$f":"+IF($AK$3=1,$W15*Energía!Z15*(1-$C15)*1000,AL15)","v":8.85287705740223},{"$f":"+$W15*Energía!AA15*(1-$C15)*1000","v":11.219534003714179},{"$f":"+$W15*Energía!AB15*(1-$C15)*1000","v":11.722561116386633},{"$f":"+$W15*Energía!AC15*(1-$C15)*1000","v":12.278650898242397},{"$f":"+SUMPRODUCT(Z15:AC15,PremisaCosto!$F$84:$I$84)","v":37.040559823908026},{"$f":"+Potencia!T15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!U15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!V15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!W15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!X15*$X15*12*1000*(1-$C15)","v":0},null,"ATD",8.85287705740223,0,null,null,{"$f":"+Potencia!T15*$K15*12*1000*(1-$C15)","v":0}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!H98","v":0},{"$f":"+IF(B16=0,0,VLOOKUP(B16,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.1498364945847002E-2,null,null,null,null,null,null,null,{"$f":"+SUM(M17:M19)","v":682571.6867395899},710604.226172316,742464.1226730058,777684.81445816648,2462948.0839473354,0,null,{"$f":"IF(Q16=0,0,(IF($AK$3=1,$E16*$F$4*G16/$Q$16,($E16*$F$4*G16-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":-0.3464322647162279},{"$f":"IF(R16=0,0,$E16*$F$4*H16/R16)","v":0},null,0,0,null,{"$f":"+SUM(Z17:Z19)","v":652740.33119638136},{"$f":"+SUM(AA17:AA19)","v":827238.68116185372},{"$f":"+SUM(AB17:AB19)","v":864327.87623341917},{"$f":"+SUM(AC17:AC19)","v":905329.48802920815},{"$f":"+SUM(AD17:AD19)","v":2731074.5569363865},0,0,0,0,0,null,"MTH",652740.33119638124,0,null,null,{"$f":"+SUM(AP17:AP19)","v":0}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!H99","v":"Regular"},{"$f":"+IF(B17=0,0,VLOOKUP(B17,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":8.1498364945847002E-2},null,1,0,null,9.2800000000000001E-3,0,null,{"$f":"+$J17*Energía!Z17*(1-$C17)*1000","v":5313.7870692307888},{"$f":"+$J17*Energía!AA17*(1-$C17)*1000","v":5532.0190124085793},{"$f":"+$J17*Energía!AB17*(1-$C17)*1000","v":5780.0467424497547},{"$f":"+$J17*Energía!AC17*(1-$C17)*1000","v":6054.2380987764809},{"$f":"+SUMPRODUCT(M17:P17,PremisaCosto!$F$84:$I$84)","v":19173.929910836145},{"$f":"+Potencia!X17*$K17*12*1000*(1-$C17)","v":0},null,{"$f":"IF(Q17=0,0,(IF($AK$3=1,$E17*$F$4*G17/$Q$16,($E17*$F$4*G17-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":1.1641341983255455},{"$f":"IF(R17=0,0,$E16*$F$4*H17/R16)","v":0},null,1.0803165360461062E-2,0,null,{"$f":"+IF($AK$3=1,$W17*Energía!Z17*(1-$C17)*1000,AL17)","v":5081.5514309488817},{"$f":"+$W17*Energía!AA17*(1-$C17)*1000","v":6440.0125181319372},{"$f":"+$W17*Energía!AB17*(1-$C17)*1000","v":6728.7500808059258},{"$f":"+$W17*Energía!AC17*(1-$C17)*1000","v":7047.945615591133},{"$f":"+SUMPRODUCT(Z17:AC17,PremisaCosto!$F$84:$I$84)","v":21261.281338923207},{"$f":"+Potencia!T17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!U17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!V17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!W17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!X17*$X17*12*1000*(1-$C17)","v":0},null,"MTH Punta",5081.5514309488817,0,null,null,{"$f":"+Potencia!T17*$K17*12*1000*(1-$C17)","v":0}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},null,null,null,{"$f":"+E16","v":8.1498364945847002E-2},null,1,0,null,9.2800000000000001E-3,0,null,{"$f":"+$J18*Energía!Z18*(1-$C18)*1000","v":338628.94983517955},{"$f":"+$J18*Energía!AA18*(1-$C18)*1000","v":352536.10357995372},{"$f":"+$J18*Energía!AB18*(1-$C18)*1000","v":368342.03796527802},{"$f":"+$J18*Energía!AC18*(1-$C18)*1000","v":385815.28817969497},{"$f":"+SUMPRODUCT(M18:P18,PremisaCosto!$F$84:$I$84)","v":1221887.0770182498},{"$f":"+Potencia!X18*$K18*12*1000*(1-$C18)","v":0},null,{"$f":"IF(Q18=0,0,(IF($AK$3=1,$E18*$F$4*G18/$Q$16,($E18*$F$4*G18-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":1.1641341983255455},{"$f":"IF(R18=0,0,$E18*$F$4*H18/R15)","v":0},null,{"$f":"+J18*T18","v":1.0803165360461062E-2},{"$f":"+U18*K18","v":0},null,{"$f":"+IF($AK$3=1,$W18*Energía!Z18*(1-$C18)*1000,AL18)","v":323829.38988271623},{"$f":"+$W18*Energía!AA18*(1-$C18)*1000","v":410399.33432186092},{"$f":"+$W18*Energía!AB18*(1-$C18)*1000","v":428799.5630763066},{"$f":"+$W18*Energía!AC18*(1-$C18)*1000","v":449140.77120680851},{"$f":"+SUMPRODUCT(Z18:AC18,PremisaCosto!$F$84:$I$84)","v":1354906.6377987317},{"$f":"+Potencia!T18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!U18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!V18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!W18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!X18*$X18*12*1000*(1-$C18)","v":0},null,"MTH Fuera de Punta Medio",323829.38988271623,0,null,null,{"$f":"+Potencia!T18*$K18*12*1000*(1-$C18)","v":0}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H101","v":"Regular"},{"$f":"+IF(B19=0,0,VLOOKUP(B19,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":8.1498364945847002E-2},null,1,0,null,9.2800000000000001E-3,0,null,{"$f":"+$J19*Energía!Z19*(1-$C19)*1000","v":338628.94983517955},{"$f":"+$J19*Energía!AA19*(1-$C19)*1000","v":352536.10357995372},{"$f":"+$J19*Energía!AB19*(1-$C19)*1000","v":368342.03796527802},{"$f":"+$J19*Energía!AC19*(1-$C19)*1000","v":385815.28817969497},{"$f":"+SUMPRODUCT(M19:P19,PremisaCosto!$F$84:$I$84)","v":1221887.0770182498},{"$f":"+Potencia!X19*$K19*12*1000*(1-$C19)","v":0},null,{"$f":"IF(Q19=0,0,(IF($AK$3=1,$E19*$F$4*G19/$Q$16,($E19*$F$4*G19-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":1.1641341983255455},{"$f":"IF(R19=0,0,$E19*$F$4*H19/R16)","v":0},null,1.0803165360461062E-2,0,null,{"$f":"+IF($AK$3=1,$W19*Energía!Z19*(1-$C19)*1000,AL19)","v":323829.38988271623},{"$f":"+$W19*Energía!AA19*(1-$C19)*1000","v":410399.33432186092},{"$f":"+$W19*Energía!AB19*(1-$C19)*1000","v":428799.5630763066},{"$f":"+$W19*Energía!AC19*(1-$C19)*1000","v":449140.77120680851},{"$f":"+SUMPRODUCT(Z19:AC19,PremisaCosto!$F$84:$I$84)","v":1354906.6377987317},{"$f":"+Potencia!T19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!U19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!V19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!W19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!X19*$X19*12*1000*(1-$C19)","v":0},null,"MTH Fuera de Punta Bajo",323829.38988271623,0,null,null,{"$f":"+Potencia!T19*$K19*12*1000*(1-$C19)","v":0}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!H102","v":0},{"$f":"+IF(B20=0,0,VLOOKUP(B20,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12151317287083882,null,1,0,null,0,0,null,{"$f":"+SUM(M21,M32,M43,M54,M65)","v":1017656.8771501038},1059487.1728019777,1107026.6335377051,1159579.1480838398,3672227.7835237822,0,null,{"$f":"IF(Q20=0,0,(IF($AK$3=1,$E20*$F$4*G20/$Q$20,($E20*$F$4*G20-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":1.1641309605822965},{"$f":"IF(R20=0,0,$E20*$F$4*H20/$R$20)","v":0},null,0,0,null,{"$f":"+SUM(Z21,Z32,Z43,Z54,Z65)","v":973180.66568916384},{"$f":"+SUM(AA21,AA32,AA43,AA54,AA65)","v":1233381.8201985876},{"$f":"+SUM(AB21,AB32,AB43,AB54,AB65)","v":1288723.9782904347},{"$f":"+SUM(AC21,AC32,AC43,AC54,AC65)","v":1349901.9875300415},{"$f":"+SUM(AD21,AD32,AD43,AD54,AD65)","v":4072002.364472854},0,0,0,0,0,null,"MTD",973180.66568916384,0,null,null,{"$f":"+SUM(AP21,AP32,AP43,AP54,AP65)","v":0}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H103","v":0},{"$f":"+IF(B21=0,0,VLOOKUP(B21,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.12151317287083882},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,9.2800000000000001E-3,0,null,{"$f":"+SUM(M22:M31)","v":1017656.8771501038},1059487.1728019777,1107026.6335377051,1159579.1480838398,3672227.7835237822,0,null,{"$f":"IF(Q21=0,0,(IF($AK$3=1,$E21*$F$4*G21/$Q$20,($E21*$F$4*G21-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":1.1641309605822965},0,null,{"$f":"+W22","v":1.0803135314203712E-2},{"$f":"+X22","v":0},null,{"$f":"+SUM(Z22:Z31)","v":973180.66568916384},{"$f":"+SUM(AA22:AA31)","v":1233381.8201985876},{"$f":"+SUM(AB22:AB31)","v":1288723.9782904347},{"$f":"+SUM(AC22:AC31)","v":1349901.9875300415},{"$f":"+SUM(AD22:AD31)","v":4072002.364472854},0,0,0,0,0,null,"MTD_1 (0-10,000)",0,0,null,null,{"$f":"+SUM(AP22:AP31)","v":0}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!H104","v":"Regular"},{"$f":"+IF(B22=0,0,VLOOKUP(B22,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E21","v":0.12151317287083882},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,{"$f":"+J21","v":9.2800000000000001E-3},{"$f":"+K21","v":0},null,{"$f":"+$J22*Energía!Z22*(1-$C22)*1000","v":1007571.9056519798},{"$f":"+$J22*Energía!AA22*(1-$C22)*1000","v":1048987.2695694633},{"$f":"+$J22*Energía!AB22*(1-$C22)*1000","v":1096055.1050870644},{"$f":"+$J22*Energía!AC22*(1-$C22)*1000","v":1148086.2207266337},{"$f":"+SUMPRODUCT(M22:P22,PremisaCosto!$F$84:$I$84)","v":3635833.8329681475},{"$f":"+Potencia!X22*$K22*12*1000*(1-$C22)","v":0},null,{"$f":"IF(Q22=0,0,(IF($AK$3=1,$E22*$F$4*G22/$Q$20,($E22*$F$4*G22-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":1.1641309605822965},0,null,1.0803135314203712E-2,0,null,{"$f":"+IF($AK$3=1,$W22*Energía!Z22*(1-$C22)*1000,AL22)","v":963536.60506516695},{"$f":"+$W22*Energía!AA22*(1-$C22)*1000","v":1221158.5577624997},{"$f":"+$W22*Energía!AB22*(1-$C22)*1000","v":1275951.6823361344},{"$f":"+$W22*Energía!AC22*(1-$C22)*1000","v":1336522.7149657945},{"$f":"+SUMPRODUCT(Z22:AC22,PremisaCosto!$F$84:$I$84)","v":4031646.4353298256},{"$f":"+Potencia!T22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!U22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!V22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!W22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!X22*$X22*12*1000*(1-$C22)","v":0},null,"MTD_1 Regular",963536.60506516695,0,null,null,{"$f":"+Potencia!T22*$K22*12*1000*(1-$C22)","v":0}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!H105","v":"Agro"},{"$f":"+IF(B23=0,0,VLOOKUP(B23,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.12151317287083882,null,{"$f":"+G22","v":1},0,null,{"$f":"+J22","v":9.2800000000000001E-3},0,null,{"$f":"+$J23*Energía!Z23*(1-$C23)*1000","v":9999.4548829784599},{"$f":"+$J23*Energía!AA23*(1-$C23)*1000","v":10410.122537026351},{"$f":"+$J23*Energía!AB23*(1-$C23)*1000","v":10876.85973668485},{"$f":"+$J23*Energía!AC23*(1-$C23)*1000","v":11392.831502427554},{"$f":"+SUMPRODUCT(M23:P23,PremisaCosto!$F$84:$I$84)","v":36081.394413222413},{"$f":"+Potencia!X23*$K23*12*1000*(1-$C23)","v":0},null,{"$f":"IF(Q23=0,0,(IF($AK$3=1,$E23*$F$4*G23/$Q$20,($E23*$F$4*G23-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":1.1641309605822965},0,null,1.0803135314203712E-2,0,null,{"$f":"+IF($AK$3=1,$W23*Energía!Z23*(1-$C23)*1000,AL23)","v":9562.4351535530204},{"$f":"+$W23*Energía!AA23*(1-$C23)*1000","v":12118.745948807902},{"$f":"+$W23*Energía!AB23*(1-$C23)*1000","v":12662.089173385839},{"$f":"+$W23*Energía!AC23*(1-$C23)*1000","v":13262.747880673238},{"$f":"+SUMPRODUCT(Z23:AC23,PremisaCosto!$F$84:$I$84)","v":40009.274937860537},{"$f":"+Potencia!T23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!U23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!V23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!W23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!X23*$X23*12*1000*(1-$C23)","v":0},null,"MTD_1 Agro",9562.4351535530204,0,null,null,{"$f":"+Potencia!T23*$K23*12*1000*(1-$C23)","v":0}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!H106","v":"Jub. 1"},{"$f":"+IF(B24=0,0,VLOOKUP(B24,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12151317287083882,null,1,0,null,9.2800000000000001E-3,0,null,{"$f":"+$J24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AC24*(1-$C24)*1000","v":0},{"$f":"+SUMPRODUCT(M24:P24,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X24*$K24*12*1000*(1-$C24)","v":0},null,{"$f":"IF(Q24=0,0,(IF($AK$3=1,$E24*$F$4*G24/$Q$20,($E24*$F$4*G24-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W24*Energía!Z24*(1-$C24)*1000,AL24)","v":0},{"$f":"+$W24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AC24*(1-$C24)*1000","v":0},{"$f":"+SUMPRODUCT(Z24:AC24,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!U24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!V24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!W24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!X24*$X24*12*1000*(1-$C24)","v":0},null,"MTD_1 Jub. 1",0,0,null,null,{"$f":"+Potencia!T24*$K24*12*1000*(1-$C24)","v":0}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!H107","v":"Jub. 2"},{"$f":"+IF(B25=0,0,VLOOKUP(B25,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12151317287083882,null,1,0,null,9.2800000000000001E-3,0,null,{"$f":"+$J25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":85.516615145480657},{"$f":"+$J25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":89.780695487887101},{"$f":"+$J25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":94.668713955745261},{"$f":"+$J25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":100.09585477862812},{"$f":"+SUMPRODUCT(M25:P25,PremisaCosto!$F$84:$I$84)","v":312.55614241203028},{"$f":"+Potencia!X25*$K25*12*1000*(1-$C25)","v":0},null,{"$f":"IF(Q25=0,0,(IF($AK$3=1,$E25*$F$4*G25/$Q$20,($E25*$F$4*G25-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":1.1641309605822965},0,null,1.0803135314203712E-2,0,null,{"$f":"+IF($AK$3=1,$W25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000,AL25)","v":81.625470443896404},{"$f":"+$W25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":104.51648728006067},{"$f":"+$W25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":110.20678091439238},{"$f":"+$W25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":116.52468357375041},{"$f":"+SUMPRODUCT(Z25:AC25,PremisaCosto!$F$84:$I$84)","v":346.6542051674831},{"$f":"+Potencia!T25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!U25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!V25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!W25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!X25*$X25*12*1000*(1-$C25)","v":0},null,"MTD_1 Jub. 2",81.625470443896404,0,null,null,{"$f":"+Potencia!T25*$K25*12*1000*(1-$C25)","v":0}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!H108","v":"Político"},{"$f":"+IF(B26=0,0,VLOOKUP(B26,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.12151317287083882,null,1,0,null,9.2800000000000001E-3,0,null,{"$f":"+$J26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AC26*(1-$C26)*1000","v":0},{"$f":"+SUMPRODUCT(M26:P26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X26*$K26*12*1000*(1-$C26)","v":0},null,{"$f":"IF(Q26=0,0,(IF($AK$3=1,$E26*$F$4*G26/$Q$20,($E26*$F$4*G26-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W26*Energía!Z26*(1-$C26)*1000,AL26)","v":0},{"$f":"+$W26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AC26*(1-$C26)*1000","v":0},{"$f":"+SUMPRODUCT(Z26:AC26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!U26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!V26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!W26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!X26*$X26*12*1000*(1-$C26)","v":0},null,"MTD_1 Político",0,0,null,null,{"$f":"+Potencia!T26*$K26*12*1000*(1-$C26)","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!H109","v":"x1"},{"$f":"+IF(B27=0,0,VLOOKUP(B27,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12151317287083882,null,1,0,null,9.2800000000000001E-3,0,null,{"$f":"+$J27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AC27*(1-$C27)*1000","v":0},{"$f":"+SUMPRODUCT(M27:P27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X27*$K27*12*1000*(1-$C27)","v":0},null,{"$f":"IF(Q27=0,0,(IF($AK$3=1,$E27*$F$4*G27/$Q$20,($E27*$F$4*G27-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W27*Energía!Z27*(1-$C27)*1000,AL27)","v":0},{"$f":"+$W27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AC27*(1-$C27)*1000","v":0},{"$f":"+SUMPRODUCT(Z27:AC27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!U27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!V27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!W27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!X27*$X27*12*1000*(1-$C27)","v":0},null,"MTD_1 x1",0,0,null,null,{"$f":"+Potencia!T27*$K27*12*1000*(1-$C27)","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!H110","v":"x2"},{"$f":"+IF(B28=0,0,VLOOKUP(B28,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12151317287083882,null,1,0,null,9.2800000000000001E-3,0,null,{"$f":"+$J28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+SUMPRODUCT(M28:P28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X28*$K28*12*1000*(1-$C28)","v":0},null,{"$f":"IF(Q28=0,0,(IF($AK$3=1,$E28*$F$4*G28/$Q$20,($E28*$F$4*G28-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000,AL28)","v":0},{"$f":"+$W28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+SUMPRODUCT(Z28:AC28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!U28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!V28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!W28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!X28*$X28*12*1000*(1-$C28)","v":0},null,"MTD_1 x2",0,0,null,null,{"$f":"+Potencia!T28*$K28*12*1000*(1-$C28)","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!H111","v":"Discap."},{"$f":"+IF(B29=0,0,VLOOKUP(B29,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12151317287083882,null,1,0,null,9.2800000000000001E-3,0,null,{"$f":"+$J29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AC29*(1-$C29)*1000","v":0},{"$f":"+SUMPRODUCT(M29:P29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X29*$K29*12*1000*(1-$C29)","v":0},null,{"$f":"IF(Q29=0,0,(IF($AK$3=1,$E29*$F$4*G29/$Q$20,($E29*$F$4*G29-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W29*Energía!Z29*(1-$C29)*1000,AL29)","v":0},{"$f":"+$W29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AC29*(1-$C29)*1000","v":0},{"$f":"+SUMPRODUCT(Z29:AC29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!U29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!V29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!W29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!X29*$X29*12*1000*(1-$C29)","v":0},null,"MTD_1 Discap.",0,0,null,null,{"$f":"+Potencia!T29*$K29*12*1000*(1-$C29)","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H112","v":"Discapacitados 601-más"},{"$f":"+IF(B30=0,0,VLOOKUP(B30,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12151317287083882,null,1,0,null,9.2800000000000001E-3,0,null,{"$f":"+$J30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+SUMPRODUCT(M30:P30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X30*$K30*12*1000*(1-$C30)","v":0},null,{"$f":"IF(Q30=0,0,(IF($AK$3=1,$E30*$F$4*G30/$Q$20,($E30*$F$4*G30-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000,AL30)","v":0},{"$f":"+$W30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+SUMPRODUCT(Z30:AC30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!U30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!V30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!W30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!X30*$X30*12*1000*(1-$C30)","v":0},null,"MTD_1 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T30*$K30*12*1000*(1-$C30)","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H113","v":"Cruz Roja"},{"$f":"+IF(B31=0,0,VLOOKUP(B31,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.12151317287083882,null,1,0,null,9.2800000000000001E-3,0,null,{"$f":"+$J31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AC31*(1-$C31)*1000","v":0},{"$f":"+SUMPRODUCT(M31:P31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X31*$K31*12*1000*(1-$C31)","v":0},null,{"$f":"IF(Q31=0,0,(IF($AK$3=1,$E31*$F$4*G31/$Q$20,($E31*$F$4*G31-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W31*Energía!Z31*(1-$C31)*1000,AL31)","v":0},{"$f":"+$W31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AC31*(1-$C31)*1000","v":0},{"$f":"+SUMPRODUCT(Z31:AC31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!U31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!V31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!W31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!X31*$X31*12*1000*(1-$C31)","v":0},null,"MTD_1 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T31*$K31*12*1000*(1-$C31)","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H114","v":0},{"$f":"+IF(B32=0,0,VLOOKUP(B32,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12151317287083882,null,1,0,null,9.2800000000000001E-3,0,null,{"$f":"+SUM(M33:M42)","v":0},0,0,0,0,0,null,{"$f":"IF(Q32=0,0,(IF($AK$3=1,$E32*$F$4*G32/$Q$20,($E32*$F$4*G32-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,{"$f":"+W33","v":0},{"$f":"+X33","v":0},null,{"$f":"+SUM(Z33:Z42)","v":0},{"$f":"+SUM(AA33:AA42)","v":0},{"$f":"+SUM(AB33:AB42)","v":0},{"$f":"+SUM(AC33:AC42)","v":0},{"$f":"+SUM(AD33:AD42)","v":0},0,0,0,0,0,null,"MTD_2 (10,001-30,000)",0,0,null,null,{"$f":"+SUM(AP33:AP42)","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!H115","v":"Regular"},{"$f":"+IF(B33=0,0,VLOOKUP(B33,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12151317287083882,null,1,0,null,{"$f":"+J32","v":9.2800000000000001E-3},{"$f":"+K32","v":0},null,{"$f":"+($J33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$J22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$J22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$J22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$J22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+SUMPRODUCT(M33:P33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X33*$K33*12*1000*(1-$C33)","v":0},null,{"$f":"IF(Q33=0,0,(IF($AK$3=1,$E33*$F$4*G33/$Q$20,($E33*$F$4*G33-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$W22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$W22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$W22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$W22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+SUMPRODUCT(Z33:AC33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!U33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!V33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!W33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!X33*$X33*12*1000*(1-$C33)","v":0},null,"MTD_2 Regular",0,0,null,null,{"$f":"+Potencia!T33*$K33*12*1000*(1-$C33)","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!H116","v":"Agro"},{"$f":"+IF(B34=0,0,VLOOKUP(B34,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.12151317287083882,null,1,0,null,{"$f":"+J33","v":9.2800000000000001E-3},0,null,{"$f":"+($J34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$J23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$J23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$J23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$J23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+SUMPRODUCT(M34:P34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X34*$K34*12*1000*(1-$C34)","v":0},null,{"$f":"IF(Q34=0,0,(IF($AK$3=1,$E34*$F$4*G34/$Q$20,($E34*$F$4*G34-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$W23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$W23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$W23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$W23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+SUMPRODUCT(Z34:AC34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!U34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!V34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!W34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!X34*$X34*12*1000*(1-$C34)","v":0},null,"MTD_2 Agro",0,0,null,null,{"$f":"+Potencia!T34*$K34*12*1000*(1-$C34)","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!H117","v":"Jub. 1"},{"$f":"+IF(B35=0,0,VLOOKUP(B35,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12151317287083882,null,1,0,null,9.2800000000000001E-3,0,null,{"$f":"+($J35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$J24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$J24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$J24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$J24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+SUMPRODUCT(M35:P35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X35*$K35*12*1000*(1-$C35)","v":0},null,{"$f":"IF(Q35=0,0,(IF($AK$3=1,$E35*$F$4*G35/$Q$20,($E35*$F$4*G35-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$W24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$W24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$W24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$W24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+SUMPRODUCT(Z35:AC35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!U35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!V35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!W35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!X35*$X35*12*1000*(1-$C35)","v":0},null,"MTD_2 Jub. 1",0,0,null,null,{"$f":"+Potencia!T35*$K35*12*1000*(1-$C35)","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!H118","v":"Jub. 2"},{"$f":"+IF(B36=0,0,VLOOKUP(B36,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12151317287083882,null,1,0,null,9.2800000000000001E-3,0,null,{"$f":"+($J36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$J25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$J25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$J25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$J25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+SUMPRODUCT(M36:P36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X36*$K36*12*1000*(1-$C36)","v":0},null,{"$f":"IF(Q36=0,0,(IF($AK$3=1,$E36*$F$4*G36/$Q$20,($E36*$F$4*G36-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$W25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$W25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$W25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$W25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+SUMPRODUCT(Z36:AC36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!U36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!V36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!W36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!X36*$X36*12*1000*(1-$C36)","v":0},null,"MTD_2 Jub. 2",0,0,null,null,{"$f":"+Potencia!T36*$K36*12*1000*(1-$C36)","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!H119","v":"Político"},{"$f":"+IF(B37=0,0,VLOOKUP(B37,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.12151317287083882,null,1,0,null,9.2800000000000001E-3,0,null,{"$f":"+($J37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$J26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$J26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$J26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$J26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+SUMPRODUCT(M37:P37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X37*$K37*12*1000*(1-$C37)","v":0},null,{"$f":"IF(Q37=0,0,(IF($AK$3=1,$E37*$F$4*G37/$Q$20,($E37*$F$4*G37-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$W26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$W26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$W26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$W26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+SUMPRODUCT(Z37:AC37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!U37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!V37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!W37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!X37*$X37*12*1000*(1-$C37)","v":0},null,"MTD_2 Político",0,0,null,null,{"$f":"+Potencia!T37*$K37*12*1000*(1-$C37)","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!H120","v":"x1"},{"$f":"+IF(B38=0,0,VLOOKUP(B38,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12151317287083882,null,1,0,null,9.2800000000000001E-3,0,null,{"$f":"+($J38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$J27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$J27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$J27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$J27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+SUMPRODUCT(M38:P38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X38*$K38*12*1000*(1-$C38)","v":0},null,{"$f":"IF(Q38=0,0,(IF($AK$3=1,$E38*$F$4*G38/$Q$20,($E38*$F$4*G38-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$W27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$W27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$W27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$W27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+SUMPRODUCT(Z38:AC38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!U38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!V38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!W38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!X38*$X38*12*1000*(1-$C38)","v":0},null,"MTD_2 x1",0,0,null,null,{"$f":"+Potencia!T38*$K38*12*1000*(1-$C38)","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!H121","v":"x2"},{"$f":"+IF(B39=0,0,VLOOKUP(B39,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12151317287083882,null,{"$f":"+G38","v":1},0,null,9.2800000000000001E-3,0,null,{"$f":"+($J39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$J28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$J28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$J28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$J28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+SUMPRODUCT(M39:P39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X39*$K39*12*1000*(1-$C39)","v":0},null,{"$f":"IF(Q39=0,0,(IF($AK$3=1,$E39*$F$4*G39/$Q$20,($E39*$F$4*G39-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$W28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$W28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$W28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$W28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+SUMPRODUCT(Z39:AC39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!U39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!V39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!W39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!X39*$X39*12*1000*(1-$C39)","v":0},null,"MTD_2 x2",0,0,null,null,{"$f":"+Potencia!T39*$K39*12*1000*(1-$C39)","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!H122","v":"Discap."},{"$f":"+IF(B40=0,0,VLOOKUP(B40,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12151317287083882,null,1,0,null,9.2800000000000001E-3,0,null,{"$f":"+($J40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$J29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$J29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$J29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$J29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+SUMPRODUCT(M40:P40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X40*$K40*12*1000*(1-$C40)","v":0},null,{"$f":"IF(Q40=0,0,(IF($AK$3=1,$E40*$F$4*G40/$Q$20,($E40*$F$4*G40-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$W29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$W29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$W29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$W29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+SUMPRODUCT(Z40:AC40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!U40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!V40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!W40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!X40*$X40*12*1000*(1-$C40)","v":0},null,"MTD_2 Discap.",0,0,null,null,{"$f":"+Potencia!T40*$K40*12*1000*(1-$C40)","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H123","v":"Discapacitados 601-más"},{"$f":"+IF(B41=0,0,VLOOKUP(B41,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12151317287083882,null,1,0,null,9.2800000000000001E-3,0,null,{"$f":"+($J41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$J30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$J30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$J30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$J30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+SUMPRODUCT(M41:P41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X41*$K41*12*1000*(1-$C41)","v":0},null,{"$f":"IF(Q41=0,0,(IF($AK$3=1,$E41*$F$4*G41/$Q$20,($E41*$F$4*G41-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$W30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$W30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$W30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$W30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+SUMPRODUCT(Z41:AC41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!U41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!V41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!W41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!X41*$X41*12*1000*(1-$C41)","v":0},null,"MTD_2 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T41*$K41*12*1000*(1-$C41)","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H124","v":"Cruz Roja"},{"$f":"+IF(B42=0,0,VLOOKUP(B42,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.12151317287083882,null,1,0,null,9.2800000000000001E-3,0,null,{"$f":"+($J42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$J31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$J31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$J31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$J31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+SUMPRODUCT(M42:P42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X42*$K42*12*1000*(1-$C42)","v":0},null,{"$f":"IF(Q42=0,0,(IF($AK$3=1,$E42*$F$4*G42/$Q$20,($E42*$F$4*G42-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$W31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$W31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$W31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$W31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+SUMPRODUCT(Z42:AC42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!U42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!V42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!W42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!X42*$X42*12*1000*(1-$C42)","v":0},null,"MTD_2 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T42*$K42*12*1000*(1-$C42)","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H125","v":0},{"$f":"+IF(B43=0,0,VLOOKUP(B43,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12151317287083882,null,1,0,null,9.2800000000000001E-3,0,null,{"$f":"+SUM(M44:M53)","v":0},0,0,0,0,0,null,{"$f":"IF(Q43=0,0,(IF($AK$3=1,$E43*$F$4*G43/$Q$20,($E43*$F$4*G43-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z44:Z53)","v":0},{"$f":"+SUM(AA44:AA53)","v":0},{"$f":"+SUM(AB44:AB53)","v":0},{"$f":"+SUM(AC44:AC53)","v":0},{"$f":"+SUM(AD44:AD53)","v":0},0,0,0,0,0,null,"MTD_3 (30,001-50,000)",0,0,null,null,{"$f":"+SUM(AP44:AP53)","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!H126","v":"Regular"},{"$f":"+IF(B44=0,0,VLOOKUP(B44,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12151317287083882,null,1,0,null,{"$f":"+J43","v":9.2800000000000001E-3},{"$f":"+K43","v":0},null,{"$f":"+($J44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$J22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$J22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$J22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$J22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+SUMPRODUCT(M44:P44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X44*$K44*12*1000*(1-$C44)","v":0},null,{"$f":"IF(Q44=0,0,(IF($AK$3=1,$E44*$F$4*G44/$Q$20,($E44*$F$4*G44-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$W22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$W22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$W22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$W22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+SUMPRODUCT(Z44:AC44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!U44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!V44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!W44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!X44*$X44*12*1000*(1-$C44)","v":0},null,"MTD_3 Regular",0,0,null,null,{"$f":"+Potencia!T44*$K44*12*1000*(1-$C44)","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!H127","v":"Agro"},{"$f":"+IF(B45=0,0,VLOOKUP(B45,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.12151317287083882,null,1,0,null,{"$f":"+J44","v":9.2800000000000001E-3},0,null,{"$f":"+($J45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$J23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$J23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$J23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$J23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+SUMPRODUCT(M45:P45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X45*$K45*12*1000*(1-$C45)","v":0},null,{"$f":"IF(Q45=0,0,(IF($AK$3=1,$E45*$F$4*G45/$Q$20,($E45*$F$4*G45-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$W23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$W23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$W23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$W23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+SUMPRODUCT(Z45:AC45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!U45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!V45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!W45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!X45*$X45*12*1000*(1-$C45)","v":0},null,"MTD_3 Agro",0,0,null,null,{"$f":"+Potencia!T45*$K45*12*1000*(1-$C45)","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!H128","v":"Jub. 1"},{"$f":"+IF(B46=0,0,VLOOKUP(B46,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12151317287083882,null,1,0,null,9.2800000000000001E-3,0,null,{"$f":"+($J46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$J24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$J24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$J24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$J24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+SUMPRODUCT(M46:P46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X46*$K46*12*1000*(1-$C46)","v":0},null,{"$f":"IF(Q46=0,0,(IF($AK$3=1,$E46*$F$4*G46/$Q$20,($E46*$F$4*G46-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$W24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$W24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$W24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$W24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+SUMPRODUCT(Z46:AC46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!U46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!V46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!W46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!X46*$X46*12*1000*(1-$C46)","v":0},null,"MTD_3 Jub. 1",0,0,null,null,{"$f":"+Potencia!T46*$K46*12*1000*(1-$C46)","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!H129","v":"Jub. 2"},{"$f":"+IF(B47=0,0,VLOOKUP(B47,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12151317287083882,null,1,0,null,9.2800000000000001E-3,0,null,{"$f":"+($J47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$J25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$J25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$J25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$J25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+SUMPRODUCT(M47:P47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X47*$K47*12*1000*(1-$C47)","v":0},null,{"$f":"IF(Q47=0,0,(IF($AK$3=1,$E47*$F$4*G47/$Q$20,($E47*$F$4*G47-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$W25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$W25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$W25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$W25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+SUMPRODUCT(Z47:AC47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!U47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!V47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!W47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!X47*$X47*12*1000*(1-$C47)","v":0},null,"MTD_3 Jub. 2",0,0,null,null,{"$f":"+Potencia!T47*$K47*12*1000*(1-$C47)","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!H130","v":"Político"},{"$f":"+IF(B48=0,0,VLOOKUP(B48,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.12151317287083882,null,1,0,null,9.2800000000000001E-3,0,null,{"$f":"+($J48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$J26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$J26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$J26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$J26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+SUMPRODUCT(M48:P48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X48*$K48*12*1000*(1-$C48)","v":0},null,{"$f":"IF(Q48=0,0,(IF($AK$3=1,$E48*$F$4*G48/$Q$20,($E48*$F$4*G48-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$W26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$W26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$W26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$W26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+SUMPRODUCT(Z48:AC48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!U48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!V48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!W48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!X48*$X48*12*1000*(1-$C48)","v":0},null,"MTD_3 Político",0,0,null,null,{"$f":"+Potencia!T48*$K48*12*1000*(1-$C48)","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!H131","v":"x1"},{"$f":"+IF(B49=0,0,VLOOKUP(B49,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12151317287083882,null,1,0,null,9.2800000000000001E-3,0,null,{"$f":"+($J49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$J27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$J27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$J27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$J27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+SUMPRODUCT(M49:P49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X49*$K49*12*1000*(1-$C49)","v":0},null,{"$f":"IF(Q49=0,0,(IF($AK$3=1,$E49*$F$4*G49/$Q$20,($E49*$F$4*G49-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$W27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$W27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$W27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$W27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+SUMPRODUCT(Z49:AC49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!U49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!V49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!W49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!X49*$X49*12*1000*(1-$C49)","v":0},null,"MTD_3 x1",0,0,null,null,{"$f":"+Potencia!T49*$K49*12*1000*(1-$C49)","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!H132","v":"x2"},{"$f":"+IF(B50=0,0,VLOOKUP(B50,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12151317287083882,null,1,0,null,9.2800000000000001E-3,0,null,{"$f":"+($J50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$J28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$J28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$J28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$J28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+SUMPRODUCT(M50:P50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X50*$K50*12*1000*(1-$C50)","v":0},null,{"$f":"IF(Q50=0,0,(IF($AK$3=1,$E50*$F$4*G50/$Q$20,($E50*$F$4*G50-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$W28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$W28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$W28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$W28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+SUMPRODUCT(Z50:AC50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!U50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!V50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!W50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!X50*$X50*12*1000*(1-$C50)","v":0},null,"MTD_3 x2",0,0,null,null,{"$f":"+Potencia!T50*$K50*12*1000*(1-$C50)","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!H133","v":"Discap."},{"$f":"+IF(B51=0,0,VLOOKUP(B51,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12151317287083882,null,1,0,null,9.2800000000000001E-3,0,null,{"$f":"+($J51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$J29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$J29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$J29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$J29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+SUMPRODUCT(M51:P51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X51*$K51*12*1000*(1-$C51)","v":0},null,{"$f":"IF(Q51=0,0,(IF($AK$3=1,$E51*$F$4*G51/$Q$20,($E51*$F$4*G51-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$W29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$W29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$W29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$W29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+SUMPRODUCT(Z51:AC51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!U51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!V51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!W51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!X51*$X51*12*1000*(1-$C51)","v":0},null,"MTD_3 Discap.",0,0,null,null,{"$f":"+Potencia!T51*$K51*12*1000*(1-$C51)","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H134","v":"Discapacitados 601-más"},{"$f":"+IF(B52=0,0,VLOOKUP(B52,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12151317287083882,null,1,0,null,9.2800000000000001E-3,0,null,{"$f":"+($J52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$J30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$J30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$J30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$J30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+SUMPRODUCT(M52:P52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X52*$K52*12*1000*(1-$C52)","v":0},null,{"$f":"IF(Q52=0,0,(IF($AK$3=1,$E52*$F$4*G52/$Q$20,($E52*$F$4*G52-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R52=0,0,$E52*$F$4*H52/$R$20)","v":0},null,0,0,null,{"$f":"+($W52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$W30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$W30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$W30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$W30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+SUMPRODUCT(Z52:AC52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!U52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!V52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!W52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!X52*$X52*12*1000*(1-$C52)","v":0},null,"MTD_3 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T52*$K52*12*1000*(1-$C52)","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H135","v":"Cruz Roja"},{"$f":"+IF(B53=0,0,VLOOKUP(B53,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.12151317287083882,null,1,0,null,9.2800000000000001E-3,0,null,{"$f":"+($J53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$J31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$J31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$J31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$J31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+SUMPRODUCT(M53:P53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X53*$K53*12*1000*(1-$C53)","v":0},null,{"$f":"IF(Q53=0,0,(IF($AK$3=1,$E53*$F$4*G53/$Q$20,($E53*$F$4*G53-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$W31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$W31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$W31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$W31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+SUMPRODUCT(Z53:AC53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!U53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!V53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!W53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!X53*$X53*12*1000*(1-$C53)","v":0},null,"MTD_3 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T53*$K53*12*1000*(1-$C53)","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H136","v":0},{"$f":"+IF(B54=0,0,VLOOKUP(B54,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12151317287083882,null,1,0,null,9.2800000000000001E-3,0,null,{"$f":"+SUM(M55:M64)","v":0},0,0,0,0,0,null,{"$f":"IF(Q54=0,0,(IF($AK$3=1,$E54*$F$4*G54/$Q$20,($E54*$F$4*G54-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z55:Z64)","v":0},{"$f":"+SUM(AA55:AA64)","v":0},{"$f":"+SUM(AB55:AB64)","v":0},{"$f":"+SUM(AC55:AC64)","v":0},{"$f":"+SUM(AD55:AD64)","v":0},0,0,0,0,0,null,"MTD_4 (50,001-más)",0,0,null,null,{"$f":"+SUM(AP55:AP64)","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!H137","v":"Regular"},{"$f":"+IF(B55=0,0,VLOOKUP(B55,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12151317287083882,null,{"$f":"+G54","v":1},0,null,{"$f":"+J54","v":9.2800000000000001E-3},{"$f":"+K54","v":0},null,{"$f":"+($J55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$J22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$J22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$J22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$J22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+SUMPRODUCT(M55:P55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X55*$K55*12*1000*(1-$C55)","v":0},null,{"$f":"IF(Q55=0,0,(IF($AK$3=1,$E55*$F$4*G55/$Q$20,($E55*$F$4*G55-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$W22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$W22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$W22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$W22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+SUMPRODUCT(Z55:AC55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!U55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!V55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!W55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!X55*$X55*12*1000*(1-$C55)","v":0},null,"MTD_4 Regular",0,0,null,null,{"$f":"+Potencia!T55*$K55*12*1000*(1-$C55)","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!H138","v":"Agro"},{"$f":"+IF(B56=0,0,VLOOKUP(B56,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.12151317287083882,null,1,0,null,{"$f":"+J55","v":9.2800000000000001E-3},0,null,{"$f":"+($J56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$J23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$J23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$J23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$J23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+SUMPRODUCT(M56:P56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X56*$K56*12*1000*(1-$C56)","v":0},null,{"$f":"IF(Q56=0,0,(IF($AK$3=1,$E56*$F$4*G56/$Q$20,($E56*$F$4*G56-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$W23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$W23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$W23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$W23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+SUMPRODUCT(Z56:AC56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!U56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!V56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!W56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!X56*$X56*12*1000*(1-$C56)","v":0},null,"MTD_4 Agro",0,0,null,null,{"$f":"+Potencia!T56*$K56*12*1000*(1-$C56)","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!H139","v":"Jub. 1"},{"$f":"+IF(B57=0,0,VLOOKUP(B57,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12151317287083882,null,1,0,null,9.2800000000000001E-3,0,null,{"$f":"+($J57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$J24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$J24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$J24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$J24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+SUMPRODUCT(M57:P57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X57*$K57*12*1000*(1-$C57)","v":0},null,{"$f":"IF(Q57=0,0,(IF($AK$3=1,$E57*$F$4*G57/$Q$20,($E57*$F$4*G57-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$W24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$W24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$W24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$W24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+SUMPRODUCT(Z57:AC57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!U57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!V57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!W57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!X57*$X57*12*1000*(1-$C57)","v":0},null,"MTD_4 Jub. 1",0,0,null,null,{"$f":"+Potencia!T57*$K57*12*1000*(1-$C57)","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!H140","v":"Jub. 2"},{"$f":"+IF(B58=0,0,VLOOKUP(B58,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12151317287083882,null,1,0,null,9.2800000000000001E-3,0,null,{"$f":"+($J58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$J25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$J25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$J25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$J25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+SUMPRODUCT(M58:P58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X58*$K58*12*1000*(1-$C58)","v":0},null,{"$f":"IF(Q58=0,0,(IF($AK$3=1,$E58*$F$4*G58/$Q$20,($E58*$F$4*G58-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$W25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$W25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$W25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$W25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+SUMPRODUCT(Z58:AC58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!U58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!V58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!W58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!X58*$X58*12*1000*(1-$C58)","v":0},null,"MTD_4 Jub. 2",0,0,null,null,{"$f":"+Potencia!T58*$K58*12*1000*(1-$C58)","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!H141","v":"Político"},{"$f":"+IF(B59=0,0,VLOOKUP(B59,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.12151317287083882,null,1,0,null,9.2800000000000001E-3,0,null,{"$f":"+($J59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$J26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$J26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$J26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$J26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+SUMPRODUCT(M59:P59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X59*$K59*12*1000*(1-$C59)","v":0},null,{"$f":"IF(Q59=0,0,(IF($AK$3=1,$E59*$F$4*G59/$Q$20,($E59*$F$4*G59-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$W26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$W26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$W26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$W26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+SUMPRODUCT(Z59:AC59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!U59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!V59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!W59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!X59*$X59*12*1000*(1-$C59)","v":0},null,"MTD_4 Político",0,0,null,null,{"$f":"+Potencia!T59*$K59*12*1000*(1-$C59)","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!H142","v":"x1"},{"$f":"+IF(B60=0,0,VLOOKUP(B60,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12151317287083882,null,1,0,null,9.2800000000000001E-3,0,null,{"$f":"+($J60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$J27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$J27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$J27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$J27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+SUMPRODUCT(M60:P60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X60*$K60*12*1000*(1-$C60)","v":0},null,{"$f":"IF(Q60=0,0,(IF($AK$3=1,$E60*$F$4*G60/$Q$20,($E60*$F$4*G60-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$W27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$W27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$W27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$W27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+SUMPRODUCT(Z60:AC60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!U60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!V60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!W60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!X60*$X60*12*1000*(1-$C60)","v":0},null,"MTD_4 x1",0,0,null,null,{"$f":"+Potencia!T60*$K60*12*1000*(1-$C60)","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!H143","v":"x2"},{"$f":"+IF(B61=0,0,VLOOKUP(B61,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12151317287083882,null,1,0,null,9.2800000000000001E-3,0,null,{"$f":"+($J61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$J28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$J28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$J28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$J28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+SUMPRODUCT(M61:P61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X61*$K61*12*1000*(1-$C61)","v":0},null,{"$f":"IF(Q61=0,0,(IF($AK$3=1,$E61*$F$4*G61/$Q$20,($E61*$F$4*G61-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$W28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$W28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$W28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$W28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+SUMPRODUCT(Z61:AC61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!U61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!V61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!W61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!X61*$X61*12*1000*(1-$C61)","v":0},null,"MTD_4 x2",0,0,null,null,{"$f":"+Potencia!T61*$K61*12*1000*(1-$C61)","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!H144","v":"Discap."},{"$f":"+IF(B62=0,0,VLOOKUP(B62,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12151317287083882,null,1,0,null,9.2800000000000001E-3,0,null,{"$f":"+($J62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$J29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$J29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$J29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$J29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+SUMPRODUCT(M62:P62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X62*$K62*12*1000*(1-$C62)","v":0},null,{"$f":"IF(Q62=0,0,(IF($AK$3=1,$E62*$F$4*G62/$Q$20,($E62*$F$4*G62-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$W29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$W29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$W29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$W29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+SUMPRODUCT(Z62:AC62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!U62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!V62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!W62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!X62*$X62*12*1000*(1-$C62)","v":0},null,"MTD_4 Discap.",0,0,null,null,{"$f":"+Potencia!T62*$K62*12*1000*(1-$C62)","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H145","v":"Discapacitados 601-más"},{"$f":"+IF(B63=0,0,VLOOKUP(B63,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12151317287083882,null,1,0,null,9.2800000000000001E-3,0,null,{"$f":"+($J63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$J30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$J30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$J30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$J30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+SUMPRODUCT(M63:P63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X63*$K63*12*1000*(1-$C63)","v":0},null,{"$f":"IF(Q63=0,0,(IF($AK$3=1,$E63*$F$4*G63/$Q$20,($E63*$F$4*G63-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$W30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$W30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$W30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$W30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+SUMPRODUCT(Z63:AC63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!U63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!V63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!W63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!X63*$X63*12*1000*(1-$C63)","v":0},null,"MTD_4 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T63*$K63*12*1000*(1-$C63)","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H146","v":"Cruz Roja"},{"$f":"+IF(B64=0,0,VLOOKUP(B64,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.12151317287083882,null,1,0,null,9.2800000000000001E-3,0,null,{"$f":"+($J64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$J31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$J31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$J31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$J31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+SUMPRODUCT(M64:P64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X64*$K64*12*1000*(1-$C64)","v":0},null,{"$f":"IF(Q64=0,0,(IF($AK$3=1,$E64*$F$4*G64/$Q$20,($E64*$F$4*G64-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$W31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$W31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$W31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$W31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+SUMPRODUCT(Z64:AC64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!U64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!V64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!W64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!X64*$X64*12*1000*(1-$C64)","v":0},null,"MTD_4 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T64*$K64*12*1000*(1-$C64)","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!H147","v":0},{"$f":"+IF(B65=0,0,VLOOKUP(B65,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12151317287083882,null,1,0,null,0,0,null,{"$f":"+SUM(M66:M75)","v":0},0,0,0,0,0,null,{"$f":"IF(Q65=0,0,(IF($AK$3=1,$E65*$F$4*G65/$Q$20,($E65*$F$4*G65-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z66:Z75)","v":0},{"$f":"+SUM(AA66:AA75)","v":0},{"$f":"+SUM(AB66:AB75)","v":0},{"$f":"+SUM(AC66:AC75)","v":0},{"$f":"+SUM(AD66:AD75)","v":0},0,0,0,0,0,null,"MTD_5 (xxx)",0,0,null,null,{"$f":"+SUM(AP66:AP75)","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!H148","v":"Regular"},{"$f":"+IF(B66=0,0,VLOOKUP(B66,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12151317287083882,null,1,0,null,{"$f":"+J65","v":0},{"$f":"+K65","v":0},null,{"$f":"+($J66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$J55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$J22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$J33+Clientes!U66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$J33+Clientes!V66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$J33+Clientes!W66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+SUMPRODUCT(M66:P66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X66*$K66*12*1000*(1-$C66)","v":0},null,{"$f":"IF(Q66=0,0,(IF($AK$3=1,$E66*$F$4*G66/$Q$20,($E66*$F$4*G66-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$W55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$W22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$W33+Clientes!U66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$W33+Clientes!V66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$W33+Clientes!W66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+SUMPRODUCT(Z66:AC66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!U66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!V66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!W66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!X66*$X66*12*1000*(1-$C66)","v":0},null,"MTD_5 Regular",0,0,null,null,{"$f":"+Potencia!T66*$K66*12*1000*(1-$C66)","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!H149","v":"Agro"},{"$f":"+IF(B67=0,0,VLOOKUP(B67,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.12151317287083882,null,1,0,null,{"$f":"+J66","v":0},0,null,{"$f":"+($J67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$J34+Clientes!T67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$J34+Clientes!U67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$J34+Clientes!V67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$J34+Clientes!W67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+SUMPRODUCT(M67:P67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X67*$K67*12*1000*(1-$C67)","v":0},null,{"$f":"IF(Q67=0,0,(IF($AK$3=1,$E67*$F$4*G67/$Q$20,($E67*$F$4*G67-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$W34+Clientes!T67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$W34+Clientes!U67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$W34+Clientes!V67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$W34+Clientes!W67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+SUMPRODUCT(Z67:AC67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!U67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!V67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!W67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!X67*$X67*12*1000*(1-$C67)","v":0},null,"MTD_5 Agro",0,0,null,null,{"$f":"+Potencia!T67*$K67*12*1000*(1-$C67)","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!H150","v":"Jub. 1"},{"$f":"+IF(B68=0,0,VLOOKUP(B68,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12151317287083882,null,1,0,null,0,0,null,{"$f":"+($J68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$J35+Clientes!T68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$J35+Clientes!U68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$J35+Clientes!V68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$J35+Clientes!W68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+SUMPRODUCT(M68:P68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X68*$K68*12*1000*(1-$C68)","v":0},null,{"$f":"IF(Q68=0,0,(IF($AK$3=1,$E68*$F$4*G68/$Q$20,($E68*$F$4*G68-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$W35+Clientes!T68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$W35+Clientes!U68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$W35+Clientes!V68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$W35+Clientes!W68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+SUMPRODUCT(Z68:AC68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!U68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!V68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!W68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!X68*$X68*12*1000*(1-$C68)","v":0},null,"MTD_5 Jub. 1",0,0,null,null,{"$f":"+Potencia!T68*$K68*12*1000*(1-$C68)","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!H151","v":"Jub. 2"},{"$f":"+IF(B69=0,0,VLOOKUP(B69,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12151317287083882,null,1,0,null,0,0,null,{"$f":"+($J69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$J36+Clientes!T69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$J36+Clientes!U69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$J36+Clientes!V69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$J36+Clientes!W69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+SUMPRODUCT(M69:P69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X69*$K69*12*1000*(1-$C69)","v":0},null,{"$f":"IF(Q69=0,0,(IF($AK$3=1,$E69*$F$4*G69/$Q$20,($E69*$F$4*G69-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$W36+Clientes!T69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$W36+Clientes!U69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$W36+Clientes!V69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$W36+Clientes!W69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+SUMPRODUCT(Z69:AC69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!U69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!V69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!W69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!X69*$X69*12*1000*(1-$C69)","v":0},null,"MTD_5 Jub. 2",0,0,null,null,{"$f":"+Potencia!T69*$K69*12*1000*(1-$C69)","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!H152","v":"Político"},{"$f":"+IF(B70=0,0,VLOOKUP(B70,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.12151317287083882,null,1,0,null,0,0,null,{"$f":"+($J70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$J37+Clientes!T70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$J37+Clientes!U70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$J37+Clientes!V70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$J37+Clientes!W70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+SUMPRODUCT(M70:P70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X70*$K70*12*1000*(1-$C70)","v":0},null,{"$f":"IF(Q70=0,0,(IF($AK$3=1,$E70*$F$4*G70/$Q$20,($E70*$F$4*G70-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$W37+Clientes!T70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$W37+Clientes!U70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$W37+Clientes!V70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$W37+Clientes!W70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+SUMPRODUCT(Z70:AC70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!U70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!V70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!W70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!X70*$X70*12*1000*(1-$C70)","v":0},null,"MTD_5 Político",0,0,null,null,{"$f":"+Potencia!T70*$K70*12*1000*(1-$C70)","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!H153","v":"x1"},{"$f":"+IF(B71=0,0,VLOOKUP(B71,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12151317287083882,null,{"$f":"+G70","v":1},0,null,0,0,null,{"$f":"+($J71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$J38+Clientes!T71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$J38+Clientes!U71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$J38+Clientes!V71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$J38+Clientes!W71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+SUMPRODUCT(M71:P71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X71*$K71*12*1000*(1-$C71)","v":0},null,{"$f":"IF(Q71=0,0,(IF($AK$3=1,$E71*$F$4*G71/$Q$20,($E71*$F$4*G71-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$W38+Clientes!T71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$W38+Clientes!U71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$W38+Clientes!V71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$W38+Clientes!W71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+SUMPRODUCT(Z71:AC71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!U71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!V71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!W71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!X71*$X71*12*1000*(1-$C71)","v":0},null,"MTD_5 x1",0,0,null,null,{"$f":"+Potencia!T71*$K71*12*1000*(1-$C71)","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!H154","v":"x2"},{"$f":"+IF(B72=0,0,VLOOKUP(B72,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12151317287083882,null,1,0,null,0,0,null,{"$f":"+($J72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$J39+Clientes!T72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$J39+Clientes!U72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$J39+Clientes!V72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$J39+Clientes!W72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+SUMPRODUCT(M72:P72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X72*$K72*12*1000*(1-$C72)","v":0},null,{"$f":"IF(Q72=0,0,(IF($AK$3=1,$E72*$F$4*G72/$Q$20,($E72*$F$4*G72-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$W39+Clientes!T72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$W39+Clientes!U72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$W39+Clientes!V72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$W39+Clientes!W72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+SUMPRODUCT(Z72:AC72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!U72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!V72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!W72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!X72*$X72*12*1000*(1-$C72)","v":0},null,"MTD_5 x2",0,0,null,null,{"$f":"+Potencia!T72*$K72*12*1000*(1-$C72)","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!H155","v":"Discap."},{"$f":"+IF(B73=0,0,VLOOKUP(B73,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12151317287083882,null,1,0,null,0,0,null,{"$f":"+($J73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$J40+Clientes!T73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$J40+Clientes!U73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$J40+Clientes!V73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$J40+Clientes!W73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+SUMPRODUCT(M73:P73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X73*$K73*12*1000*(1-$C73)","v":0},null,{"$f":"IF(Q73=0,0,(IF($AK$3=1,$E73*$F$4*G73/$Q$20,($E73*$F$4*G73-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$W40+Clientes!T73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$W40+Clientes!U73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$W40+Clientes!V73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$W40+Clientes!W73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+SUMPRODUCT(Z73:AC73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!U73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!V73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!W73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!X73*$X73*12*1000*(1-$C73)","v":0},null,"MTD_5 Discap.",0,0,null,null,{"$f":"+Potencia!T73*$K73*12*1000*(1-$C73)","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H156","v":"Discapacitados 601-más"},{"$f":"+IF(B74=0,0,VLOOKUP(B74,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12151317287083882,null,1,0,null,0,0,null,{"$f":"+($J74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$J41+Clientes!T74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$J41+Clientes!U74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$J41+Clientes!V74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$J41+Clientes!W74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+SUMPRODUCT(M74:P74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X74*$K74*12*1000*(1-$C74)","v":0},null,{"$f":"IF(Q74=0,0,(IF($AK$3=1,$E74*$F$4*G74/$Q$20,($E74*$F$4*G74-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$W41+Clientes!T74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$W41+Clientes!U74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$W41+Clientes!V74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$W41+Clientes!W74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+SUMPRODUCT(Z74:AC74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!U74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!V74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!W74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!X74*$X74*12*1000*(1-$C74)","v":0},null,"MTD_5 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T74*$K74*12*1000*(1-$C74)","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H157","v":"Cruz Roja"},{"$f":"+IF(B75=0,0,VLOOKUP(B75,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.12151317287083882,null,1,0,null,0,0,null,{"$f":"+($J75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$J42+Clientes!T75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$J42+Clientes!U75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$J42+Clientes!V75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$J42+Clientes!W75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+SUMPRODUCT(M75:P75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X75*$K75*12*1000*(1-$C75)","v":0},null,{"$f":"IF(Q75=0,0,(IF($AK$3=1,$E75*$F$4*G75/$Q$20,($E75*$F$4*G75-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$W42+Clientes!T75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$W42+Clientes!U75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$W42+Clientes!V75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$W42+Clientes!W75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+SUMPRODUCT(Z75:AC75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!U75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!V75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!W75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!X75*$X75*12*1000*(1-$C75)","v":0},null,"MTD_5 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T75*$K75*12*1000*(1-$C75)","v":0}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!H158","v":0},{"$f":"+IF(B76=0,0,VLOOKUP(B76,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.5118386612593761E-3,null,1,0,null,0,null,null,{"$f":"+SUM(M77:M79)","v":62913.757704690659},65497.563080712011,68434.142267750067,71680.491497012132,227013.98549484747,0,null,{"$f":"IF(Q76=0,0,(IF($AK$3=1,$E76*$F$4*G76/$Q$76,($E76*$F$4*G76-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":1.1641341983255453},{"$f":"IF(R76=0,0,$E76*$F$4*H76/R76)","v":0},null,0,0,null,{"$f":"+SUM(Z77:Z79)","v":60164.152482105579},{"$f":"+SUM(AA77:AA79)","v":76247.953089241521},79666.525346963535,83445.711504455277,251727.64456327888,0,0,0,0,0,null,"BTH",60164.152482105572,0,null,null,{"$f":"+SUM(AP77:AP79)","v":0}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!H159","v":0},{"$f":"+IF(B77=0,0,VLOOKUP(B77,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E76","v":7.5118386612593761E-3},null,1,0,null,9.2800000000000001E-3,0,null,{"$f":"+$J77*Energía!Z77*(1-$C77)*1000","v":15237.793581801183},{"$f":"+$J77*Energía!AA77*(1-$C77)*1000","v":15863.594589589757},{"$f":"+$J77*Energía!AB77*(1-$C77)*1000","v":16574.837871206091},{"$f":"+$J77*Energía!AC77*(1-$C77)*1000","v":17361.107858163916},{"$f":"+SUMPRODUCT(M77:P77,PremisaCosto!$F$84:$I$84)","v":54983.081242571941},{"$f":"+Potencia!X77*$K77*12*1000*(1-$C77)","v":0},null,{"$f":"IF(Q77=0,0,(IF($AK$3=1,$E77*$F$4*G77/$Q$76,($E77*$F$4*G77-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":1.1641341983255453},{"$f":"IF(R77=0,0,$E77*$F$4*H77/R76)","v":0},null,1.080316536046106E-2,0,null,{"$f":"+IF($AK$3=1,$W77*Energía!Z77*(1-$C77)*1000,AL77)","v":14571.835636484073},{"$f":"+$W77*Energía!AA77*(1-$C77)*1000","v":18467.35297011353},{"$f":"+$W77*Energía!AB77*(1-$C77)*1000","v":19295.335597572393},{"$f":"+$W77*Energía!AC77*(1-$C77)*1000","v":20210.659378506974},{"$f":"+SUMPRODUCT(Z77:AC77,PremisaCosto!$F$84:$I$84)","v":60968.761470152596},{"$f":"+Potencia!T77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!U77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!V77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!W77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!X77*$X77*12*1000*(1-$C77)","v":0},null,{"$f":"+A77","v":"BTH Punta"},14571.835636484073,0,null,null,{"$f":"+Potencia!T77*$K77*12*1000*(1-$C77)","v":0}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H160","v":0},{"$f":"+IF(B78=0,0,VLOOKUP(B78,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":7.5118386612593761E-3},null,1,0,null,9.2800000000000001E-3,0,null,{"$f":"+$J78*Energía!Z78*(1-$C78)*1000","v":23837.982061444738},{"$f":"+$J78*Energía!AA78*(1-$C78)*1000","v":24816.984245561129},{"$f":"+$J78*Energía!AB78*(1-$C78)*1000","v":25929.652198271986},{"$f":"+$J78*Energía!AC78*(1-$C78)*1000","v":27159.691819424108},{"$f":"+SUMPRODUCT(M78:P78,PremisaCosto!$F$84:$I$84)","v":86015.452126137767},{"$f":"+Potencia!X78*$K78*12*1000*(1-$C78)","v":0},null,{"$f":"IF(Q78=0,0,(IF($AK$3=1,$E78*$F$4*G78/$Q$76,($E78*$F$4*G78-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":1.1641341983255453},{"$f":"IF(R78=0,0,$E78*$F$4*H78/R75)","v":0},null,{"$f":"+J78*T78","v":1.080316536046106E-2},{"$f":"+U78*K78","v":0},null,{"$f":"+IF($AK$3=1,$W78*Energía!Z78*(1-$C78)*1000,AL78)","v":22796.158422810749},{"$f":"+$W78*Energía!AA78*(1-$C78)*1000","v":28890.300059563993},{"$f":"+$W78*Energía!AB78*(1-$C78)*1000","v":30185.594874695569},{"$f":"+$W78*Energía!AC78*(1-$C78)*1000","v":31617.526062974153},{"$f":"+SUMPRODUCT(Z78:AC78,PremisaCosto!$F$84:$I$84)","v":95379.441546563146},{"$f":"+Potencia!T78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!U78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!V78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!W78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!X78*$X78*12*1000*(1-$C78)","v":0},null,{"$f":"+A78","v":"BTH Fuera de Punta Medio"},22796.158422810749,0]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H161","v":0},{"$f":"+IF(B79=0,0,VLOOKUP(B79,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":7.5118386612593761E-3},null,1,0,null,9.2800000000000001E-3,0,null,{"$f":"+$J79*Energía!Z79*(1-$C79)*1000","v":23837.982061444738},{"$f":"+$J79*Energía!AA79*(1-$C79)*1000","v":24816.984245561129},{"$f":"+$J79*Energía!AB79*(1-$C79)*1000","v":25929.652198271986},{"$f":"+$J79*Energía!AC79*(1-$C79)*1000","v":27159.691819424108},{"$f":"+SUMPRODUCT(M79:P79,PremisaCosto!$F$84:$I$84)","v":86015.452126137767},{"$f":"+Potencia!X79*$K79*12*1000*(1-$C79)","v":0},null,{"$f":"IF(Q79=0,0,(IF($AK$3=1,$E79*$F$4*G79/$Q$76,($E79*$F$4*G79-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":1.1641341983255453},{"$f":"IF(R79=0,0,$E79*$F$4*H79/R76)","v":0},null,{"$f":"+J79*T79","v":1.080316536046106E-2},{"$f":"+U79*K79","v":0},null,{"$f":"+IF($AK$3=1,$W79*Energía!Z79*(1-$C79)*1000,AL79)","v":22796.158422810749},{"$f":"+$W79*Energía!AA79*(1-$C79)*1000","v":28890.300059563993},{"$f":"+$W79*Energía!AB79*(1-$C79)*1000","v":30185.594874695569},{"$f":"+$W79*Energía!AC79*(1-$C79)*1000","v":31617.526062974153},{"$f":"+SUMPRODUCT(Z79:AC79,PremisaCosto!$F$84:$I$84)","v":95379.441546563146},{"$f":"+Potencia!T79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!U79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!V79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!W79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!X79*$X79*12*1000*(1-$C79)","v":0},null,"BTH Fuera de Punta Bajo",22796.158422810749,0,null,null,{"$f":"+Potencia!T79*$K79*12*1000*(1-$C79)","v":0}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!H162","v":0},{"$f":"+IF(B80=0,0,VLOOKUP(B80,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17475459969258667,null,1,0,null,0,null,null,{"$f":"+SUM(M81,M92,M103,M114,M125)","v":1463618.8340334189},1523728.2019966636,1592044.4616286797,1667567.1779175466,5281228.7309056362,0,null,{"$f":"IF(Q80=0,0,(IF($AK$3=1,$E80*$F$4*G80/$Q$80,($E80*$F$4*G80-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":1.1641341983255453},{"$f":"IF(R80=0,0,$E80*$F$4*H80/$R$80)","v":0},null,0,0,null,{"$f":"+SUM(Z81,Z92,Z103,Z114,Z125)","v":1399652.316426537},{"$f":"+SUM(AA81,AA92,AA103,AA114,AA125)","v":1773824.1088974108},{"$f":"+SUM(AB81,AB92,AB103,AB114,AB125)","v":1853353.4030367276},{"$f":"+SUM(AC81,AC92,AC103,AC114,AC125)","v":1941271.9798190347},{"$f":"+SUM(AD81,AD92,AD103,AD114,AD125)","v":5856164.614408589},0,0,0,0,0,null,"BTD",1399652.316426537,0,null,null,{"$f":"+SUM(AP81,AP92,AP103,AP114,AP125)","v":0}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H163","v":0},{"$f":"+IF(B81=0,0,VLOOKUP(B81,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.17475459969258667},null,{"$f":"+G80","v":1},0,null,9.3100000000000006E-3,0,null,{"$f":"+SUM(M82:M91)","v":357882.83637173264},372580.72806250537,389285.36194593029,407752.11250110937,1291361.5716024868,0,null,{"$f":"IF(Q81=0,0,(IF($AK$3=1,$E81*$F$4*G81/$Q$80,($E81*$F$4*G81-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":1.1641341983255453},0,null,1.0838089386410827E-2,0,null,{"$f":"+SUM(Z82:Z91)","v":342241.7977203739},{"$f":"+SUM(AA82:AA91)","v":433733.96717459272},{"$f":"+SUM(AB82:AB91)","v":453180.40274879528},{"$f":"+SUM(AC82:AC91)","v":474678.1786020266},{"$f":"+SUM(AD82:AD91)","v":1431944.4063784615},0,0,0,0,0,null,"BTD_1 (0-10,000)",0,0,null,null,{"$f":"+SUM(AP82:AP91)","v":0}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!H164","v":"Regular"},{"$f":"+IF(B82=0,0,VLOOKUP(B82,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17475459969258667,null,1,0,null,{"$f":"+J81","v":9.3100000000000006E-3},{"$f":"+K81","v":0},null,{"$f":"+$J82*Energía!Z82*(1-$C82)*1000","v":355280.04366412375},{"$f":"+$J82*Energía!AA82*(1-$C82)*1000","v":369871.04125039623},{"$f":"+$J82*Energía!AB82*(1-$C82)*1000","v":386454.18649330444},{"$f":"+$J82*Energía!AC82*(1-$C82)*1000","v":404786.63297241903},{"$f":"+SUMPRODUCT(M82:P82,PremisaCosto!$F$84:$I$84)","v":1281969.8206162448},{"$f":"+Potencia!X82*$K82*12*1000*(1-$C82)","v":0},null,{"$f":"IF(Q82=0,0,(IF($AK$3=1,$E82*$F$4*G82/$Q$80,($E82*$F$4*G82-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":1.1641341983255453},0,null,1.0838089386410827E-2,0,null,{"$f":"+IF($AK$3=1,$W82*Energía!Z82*(1-$C82)*1000,AL82)","v":339752.75839013822},{"$f":"+$W82*Energía!AA82*(1-$C82)*1000","v":430579.5280898647},{"$f":"+$W82*Energía!AB82*(1-$C82)*1000","v":449884.53458293376},{"$f":"+$W82*Energía!AC82*(1-$C82)*1000","v":471225.96246824384},{"$f":"+SUMPRODUCT(Z82:AC82,PremisaCosto!$F$84:$I$84)","v":1421530.23145907},{"$f":"+Potencia!T82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!U82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!V82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!W82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!X82*$X82*12*1000*(1-$C82)","v":0},null,"BTD_1 Regular",339752.75839013822,0,null,null,{"$f":"+Potencia!T82*$K82*12*1000*(1-$C82)","v":0}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!H165","v":"Agro"},{"$f":"+IF(B83=0,0,VLOOKUP(B83,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.17475459969258667,null,1,0,null,{"$f":"+J82","v":9.3100000000000006E-3},0,null,{"$f":"+$J83*Energía!Z83*(1-$C83)*1000","v":2602.7927076088949},{"$f":"+$J83*Energía!AA83*(1-$C83)*1000","v":2709.6868121091529},{"$f":"+$J83*Energía!AB83*(1-$C83)*1000","v":2831.1754526258319},{"$f":"+$J83*Energía!AC83*(1-$C83)*1000","v":2965.4795286903445},{"$f":"+SUMPRODUCT(M83:P83,PremisaCosto!$F$84:$I$84)","v":9391.7509862420284},{"$f":"+Potencia!X83*$K83*12*1000*(1-$C83)","v":0},null,{"$f":"IF(Q83=0,0,(IF($AK$3=1,$E83*$F$4*G83/$Q$80,($E83*$F$4*G83-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":1.1641341983255453},0,null,1.0838089386410827E-2,0,null,{"$f":"+IF($AK$3=1,$W83*Energía!Z83*(1-$C83)*1000,AL83)","v":2489.0393302356938},{"$f":"+$W83*Energía!AA83*(1-$C83)*1000","v":3154.439084727991},{"$f":"+$W83*Energía!AB83*(1-$C83)*1000","v":3295.8681658615355},{"$f":"+$W83*Energía!AC83*(1-$C83)*1000","v":3452.2161337827501},{"$f":"+SUMPRODUCT(Z83:AC83,PremisaCosto!$F$84:$I$84)","v":10414.174919391548},{"$f":"+Potencia!T83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!U83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!V83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!W83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!X83*$X83*12*1000*(1-$C83)","v":0},null,"BTD_1 Agro",2489.0393302356938,0,null,null,{"$f":"+Potencia!T83*$K83*12*1000*(1-$C83)","v":0}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!H166","v":"Jub. 1"},{"$f":"+IF(B84=0,0,VLOOKUP(B84,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17475459969258667,null,{"$f":"+G83","v":1},0,null,9.3100000000000006E-3,0,null,{"$f":"+$J84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AC84*(1-$C84)*1000","v":0},{"$f":"+SUMPRODUCT(M84:P84,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X84*$K84*12*1000*(1-$C84)","v":0},null,{"$f":"IF(Q84=0,0,(IF($AK$3=1,$E84*$F$4*G84/$Q$80,($E84*$F$4*G84-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W84*Energía!Z84*(1-$C84)*1000,AL84)","v":0},{"$f":"+$W84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AC84*(1-$C84)*1000","v":0},{"$f":"+SUMPRODUCT(Z84:AC84,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!U84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!V84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!W84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!X84*$X84*12*1000*(1-$C84)","v":0},null,"BTD_1 Jub. 1",0,0,null,null,{"$f":"+Potencia!T84*$K84*12*1000*(1-$C84)","v":0}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!H167","v":"Jub. 2"},{"$f":"+IF(B85=0,0,VLOOKUP(B85,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17475459969258667,null,1,0,null,9.3100000000000006E-3,0,null,{"$f":"+$J85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+SUMPRODUCT(M85:P85,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X85*$K85*12*1000*(1-$C85)","v":0},null,{"$f":"IF(Q85=0,0,(IF($AK$3=1,$E85*$F$4*G85/$Q$80,($E85*$F$4*G85-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000,AL85)","v":0},{"$f":"+$W85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+SUMPRODUCT(Z85:AC85,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!U85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!V85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!W85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!X85*$X85*12*1000*(1-$C85)","v":0},null,"BTD_1 Jub. 2",0,0,null,null,{"$f":"+Potencia!T85*$K85*12*1000*(1-$C85)","v":0}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!H168","v":"Político"},{"$f":"+IF(B86=0,0,VLOOKUP(B86,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.17475459969258667,null,1,0,null,9.3100000000000006E-3,0,null,{"$f":"+$J86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AC86*(1-$C86)*1000","v":0},{"$f":"+SUMPRODUCT(M86:P86,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X86*$K86*12*1000*(1-$C86)","v":0},null,{"$f":"IF(Q86=0,0,(IF($AK$3=1,$E86*$F$4*G86/$Q$80,($E86*$F$4*G86-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W86*Energía!Z86*(1-$C86)*1000,AL86)","v":0},{"$f":"+$W86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AC86*(1-$C86)*1000","v":0},{"$f":"+SUMPRODUCT(Z86:AC86,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!U86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!V86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!W86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!X86*$X86*12*1000*(1-$C86)","v":0},null,"BTD_1 Político",0,0,null,null,{"$f":"+Potencia!T86*$K86*12*1000*(1-$C86)","v":0}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!H169","v":"x1"},{"$f":"+IF(B87=0,0,VLOOKUP(B87,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E86","v":0.17475459969258667},null,1,0,null,9.3100000000000006E-3,0,null,{"$f":"+$J87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AC87*(1-$C87)*1000","v":0},{"$f":"+SUMPRODUCT(M87:P87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X87*$K87*12*1000*(1-$C87)","v":0},null,{"$f":"IF(Q87=0,0,(IF($AK$3=1,$E87*$F$4*G87/$Q$80,($E87*$F$4*G87-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W87*Energía!Z87*(1-$C87)*1000,AL87)","v":0},{"$f":"+$W87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AC87*(1-$C87)*1000","v":0},{"$f":"+SUMPRODUCT(Z87:AC87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!U87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!V87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!W87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!X87*$X87*12*1000*(1-$C87)","v":0},null,"BTD_1 x1",0,0,null,null,{"$f":"+Potencia!T87*$K87*12*1000*(1-$C87)","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!H170","v":"x2"},{"$f":"+IF(B88=0,0,VLOOKUP(B88,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17475459969258667,null,1,0,null,9.3100000000000006E-3,0,null,{"$f":"+$J88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+SUMPRODUCT(M88:P88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X88*$K88*12*1000*(1-$C88)","v":0},null,{"$f":"IF(Q88=0,0,(IF($AK$3=1,$E88*$F$4*G88/$Q$80,($E88*$F$4*G88-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000,AL88)","v":0},{"$f":"+$W88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+SUMPRODUCT(Z88:AC88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!U88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!V88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!W88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!X88*$X88*12*1000*(1-$C88)","v":0},null,"BTD_1 x2",0,0,null,null,{"$f":"+Potencia!T88*$K88*12*1000*(1-$C88)","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!H171","v":"Discap."},{"$f":"+IF(B89=0,0,VLOOKUP(B89,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17475459969258667,null,1,0,null,9.3100000000000006E-3,0,null,{"$f":"+$J89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AC89*(1-$C89)*1000","v":0},{"$f":"+SUMPRODUCT(M89:P89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X89*$K89*12*1000*(1-$C89)","v":0},null,{"$f":"IF(Q89=0,0,(IF($AK$3=1,$E89*$F$4*G89/$Q$80,($E89*$F$4*G89-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W89*Energía!Z89*(1-$C89)*1000,AL89)","v":0},{"$f":"+$W89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AC89*(1-$C89)*1000","v":0},{"$f":"+SUMPRODUCT(Z89:AC89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!U89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!V89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!W89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!X89*$X89*12*1000*(1-$C89)","v":0},null,"BTD_1 Discap.",0,0,null,null,{"$f":"+Potencia!T89*$K89*12*1000*(1-$C89)","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H172","v":"Discapacitados 601-más"},{"$f":"+IF(B90=0,0,VLOOKUP(B90,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17475459969258667,null,1,0,null,9.3100000000000006E-3,0,null,{"$f":"+$J90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+SUMPRODUCT(M90:P90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X90*$K90*12*1000*(1-$C90)","v":0},null,{"$f":"IF(Q90=0,0,(IF($AK$3=1,$E90*$F$4*G90/$Q$80,($E90*$F$4*G90-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000,AL90)","v":0},{"$f":"+$W90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+SUMPRODUCT(Z90:AC90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!U90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!V90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!W90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!X90*$X90*12*1000*(1-$C90)","v":0},null,"BTD_1 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T90*$K90*12*1000*(1-$C90)","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H173","v":"Cruz Roja"},{"$f":"+IF(B91=0,0,VLOOKUP(B91,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.17475459969258667,null,1,0,null,9.3100000000000006E-3,0,null,{"$f":"+$J91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AC91*(1-$C91)*1000","v":0},{"$f":"+SUMPRODUCT(M91:P91,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X91*$K91*12*1000*(1-$C91)","v":0},null,{"$f":"IF(Q91=0,0,(IF($AK$3=1,$E91*$F$4*G91/$Q$80,($E91*$F$4*G91-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W91*Energía!Z91*(1-$C91)*1000,AL91)","v":0},{"$f":"+$W91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AC91*(1-$C91)*1000","v":0},{"$f":"+SUMPRODUCT(Z91:AC91,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!U91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!V91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!W91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!X91*$X91*12*1000*(1-$C91)","v":0},null,"BTD_1 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T91*$K91*12*1000*(1-$C91)","v":0}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H174","v":0},{"$f":"+IF(B92=0,0,VLOOKUP(B92,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17475459969258667,null,1,0,null,9.3100000000000006E-3,0,null,{"$f":"+SUM(M93:M102)","v":409747.83453767915},426575.77005316707,445701.26830245601,466844.25221206323,1478507.9187750802,0,null,{"$f":"IF(Q92=0,0,(IF($AK$3=1,$E92*$F$4*G92/$Q$80,($E92*$F$4*G92-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":1.1641341983255453},0,null,1.0838089386410827E-2,0,null,{"$f":"+SUM(Z93:Z102)","v":391840.06957669766},{"$f":"+SUM(AA93:AA102)","v":496591.44209594582},{"$f":"+SUM(AB93:AB102)","v":518856.08866795845},{"$f":"+SUM(AC93:AC102)","v":543469.35929177888},{"$f":"+SUM(AD93:AD102)","v":1639464.2605393752},0,0,0,0,0,null,"BTD_2 (10,001-30,000)",0,0,null,null,{"$f":"+SUM(AP93:AP102)","v":0}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!H175","v":"Regular"},{"$f":"+IF(B93=0,0,VLOOKUP(B93,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17475459969258667,null,1,0,null,{"$f":"+J92","v":9.3100000000000006E-3},{"$f":"+K92","v":0},null,{"$f":"+($J93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$J82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":407400.90958776738},{"$f":"+($J93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$J82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":424132.45923275681},{"$f":"+($J93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$J82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":443148.41179263068},{"$f":"+($J93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$J82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":464170.29439975263},{"$f":"+SUMPRODUCT(M93:P93,PremisaCosto!$F$84:$I$84)","v":1470039.4246654517},{"$f":"+Potencia!X93*$K93*12*1000*(1-$C93)","v":0},null,{"$f":"IF(Q93=0,0,(IF($AK$3=1,$E93*$F$4*G93/$Q$80,($E93*$F$4*G93-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":1.1641341983255453},0,null,1.0838089386410827E-2,0,null,{"$f":"+IF($AK$3=1,$W93*Energía!Z93*(1-$C93)*1000,AL93)","v":389595.71546875633},{"$f":"+($W93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$W82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":493747.10041276738},{"$f":"+($W93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$W82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":515884.22110145277},{"$f":"+($W93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$W82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":540356.51355758833},{"$f":"+SUMPRODUCT(Z93:AC93,PremisaCosto!$F$84:$I$84)","v":1630073.8519679918},{"$f":"+Potencia!T93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!U93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!V93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!W93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!X93*$X93*12*1000*(1-$C93)","v":0},null,"BTD_2 Regular",389595.71546875633,0,null,null,{"$f":"+Potencia!T93*$K93*12*1000*(1-$C93)","v":0}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!H176","v":"Agro"},{"$f":"+IF(B94=0,0,VLOOKUP(B94,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.17475459969258667,null,1,0,null,{"$f":"+J93","v":9.3100000000000006E-3},0,null,{"$f":"+($J94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$J83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":2346.9249499117495},{"$f":"+($J94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$J83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":2443.3108204102873},{"$f":"+($J94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$J83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":2552.8565098253266},{"$f":"+($J94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$J83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":2673.9578123106157},{"$f":"+SUMPRODUCT(M94:P94,PremisaCosto!$F$84:$I$84)","v":8468.4941096284056},{"$f":"+Potencia!X94*$K94*12*1000*(1-$C94)","v":0},null,{"$f":"IF(Q94=0,0,(IF($AK$3=1,$E94*$F$4*G94/$Q$80,($E94*$F$4*G94-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":1.1641341983255453},0,null,1.0838089386410827E-2,0,null,{"$f":"+IF($AK$3=1,$W94*Energía!Z94*(1-$C94)*1000,AL94)","v":2244.354107941338},{"$f":"+($W94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$W83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":2844.3416831784598},{"$f":"+($W94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$W83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":2971.8675665056562},{"$f":"+($W94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$W83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":3112.8457341905478},{"$f":"+SUMPRODUCT(Z94:AC94,PremisaCosto!$F$84:$I$84)","v":9390.4085713835666},{"$f":"+Potencia!T94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!U94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!V94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!W94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!X94*$X94*12*1000*(1-$C94)","v":0},null,"BTD_2 Agro",2244.354107941338,0,null,null,{"$f":"+Potencia!T94*$K94*12*1000*(1-$C94)","v":0}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!H177","v":"Jub. 1"},{"$f":"+IF(B95=0,0,VLOOKUP(B95,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17475459969258667,null,1,0,null,9.3100000000000006E-3,0,null,{"$f":"+($J95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$J84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$J84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$J84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$J84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+SUMPRODUCT(M95:P95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X95*$K95*12*1000*(1-$C95)","v":0},null,{"$f":"IF(Q95=0,0,(IF($AK$3=1,$E95*$F$4*G95/$Q$80,($E95*$F$4*G95-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W95*Energía!Z95*(1-$C95)*1000,AL95)","v":0},{"$f":"+($W95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$W84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$W84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$W84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+SUMPRODUCT(Z95:AC95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!U95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!V95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!W95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!X95*$X95*12*1000*(1-$C95)","v":0},null,"BTD_2 Jub. 1",0,0,null,null,{"$f":"+Potencia!T95*$K95*12*1000*(1-$C95)","v":0}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!H178","v":"Jub. 2"},{"$f":"+IF(B96=0,0,VLOOKUP(B96,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17475459969258667,null,1,0,null,9.3100000000000006E-3,0,null,{"$f":"+($J96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$J85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$J85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$J85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$J85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+SUMPRODUCT(M96:P96,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X96*$K96*12*1000*(1-$C96)","v":0},null,{"$f":"IF(Q96=0,0,(IF($AK$3=1,$E96*$F$4*G96/$Q$80,($E96*$F$4*G96-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W96*((Energía!Z96-Clientes!T96*Límites!$B$14*12)+Clientes!T96*Límites!$B$14*12*(1-$C96))*1000,AL96)","v":0},{"$f":"+($W96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$W85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$W85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$W85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+SUMPRODUCT(Z96:AC96,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!U96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!V96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!W96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!X96*$X96*12*1000*(1-$C96)","v":0},null,"BTD_2 Jub. 2",0,0,null,null,{"$f":"+Potencia!T96*$K96*12*1000*(1-$C96)","v":0}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!H179","v":"Político"},{"$f":"+IF(B97=0,0,VLOOKUP(B97,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.17475459969258667,null,1,0,null,9.3100000000000006E-3,0,null,{"$f":"+($J97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$J86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$J86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$J86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$J86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+SUMPRODUCT(M97:P97,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X97*$K97*12*1000*(1-$C97)","v":0},null,{"$f":"IF(Q97=0,0,(IF($AK$3=1,$E97*$F$4*G97/$Q$80,($E97*$F$4*G97-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W97*Energía!Z97*(1-$C97)*1000,AL97)","v":0},{"$f":"+($W97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$W86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$W86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$W86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+SUMPRODUCT(Z97:AC97,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!U97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!V97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!W97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!X97*$X97*12*1000*(1-$C97)","v":0},null,"BTD_2 Político",0,0,null,null,{"$f":"+Potencia!T97*$K97*12*1000*(1-$C97)","v":0}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!H180","v":"x1"},{"$f":"+IF(B98=0,0,VLOOKUP(B98,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17475459969258667,null,1,0,null,9.3100000000000006E-3,0,null,{"$f":"+($J98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$J87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$J87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$J87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$J87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+SUMPRODUCT(M98:P98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X98*$K98*12*1000*(1-$C98)","v":0},null,{"$f":"IF(Q98=0,0,(IF($AK$3=1,$E98*$F$4*G98/$Q$80,($E98*$F$4*G98-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W98*Energía!Z98*(1-$C98)*1000,AL98)","v":0},{"$f":"+($W98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$W87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$W87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$W87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+SUMPRODUCT(Z98:AC98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!U98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!V98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!W98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!X98*$X98*12*1000*(1-$C98)","v":0},null,"BTD_2 x1",0,0,null,null,{"$f":"+Potencia!T98*$K98*12*1000*(1-$C98)","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!H181","v":"x2"},{"$f":"+IF(B99=0,0,VLOOKUP(B99,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17475459969258667,null,1,0,null,9.3100000000000006E-3,0,null,{"$f":"+($J99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$J88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$J88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$J88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$J88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+SUMPRODUCT(M99:P99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X99*$K99*12*1000*(1-$C99)","v":0},null,{"$f":"IF(Q99=0,0,(IF($AK$3=1,$E99*$F$4*G99/$Q$80,($E99*$F$4*G99-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W99*((Energía!Z99-Clientes!T99*Límites!$B$16*12)+Clientes!T99*Límites!$B$16*12*(1-$C99))*1000,AL99)","v":0},{"$f":"+($W99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$W88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$W88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$W88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+SUMPRODUCT(Z99:AC99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!U99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!V99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!W99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!X99*$X99*12*1000*(1-$C99)","v":0},null,"BTD_2 x2",0,0,null,null,{"$f":"+Potencia!T99*$K99*12*1000*(1-$C99)","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!H182","v":"Discap."},{"$f":"+IF(B100=0,0,VLOOKUP(B100,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17475459969258667,null,{"$f":"+G99","v":1},0,null,9.3100000000000006E-3,0,null,{"$f":"+($J100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$J89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$J89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$J89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$J89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+SUMPRODUCT(M100:P100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X100*$K100*12*1000*(1-$C100)","v":0},null,{"$f":"IF(Q100=0,0,(IF($AK$3=1,$E100*$F$4*G100/$Q$80,($E100*$F$4*G100-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W100*Energía!Z100*(1-$C100)*1000,AL100)","v":0},{"$f":"+($W100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$W89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$W89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$W89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+SUMPRODUCT(Z100:AC100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!U100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!V100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!W100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!X100*$X100*12*1000*(1-$C100)","v":0},null,"BTD_2 Discap.",0,0,null,null,{"$f":"+Potencia!T100*$K100*12*1000*(1-$C100)","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H183","v":"Discapacitados 601-más"},{"$f":"+IF(B101=0,0,VLOOKUP(B101,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17475459969258667,null,1,0,null,9.3100000000000006E-3,0,null,{"$f":"+($J101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$J90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$J90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$J90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$J90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+SUMPRODUCT(M101:P101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X101*$K101*12*1000*(1-$C101)","v":0},null,{"$f":"IF(Q101=0,0,(IF($AK$3=1,$E101*$F$4*G101/$Q$80,($E101*$F$4*G101-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W101*((Energía!Z101-Clientes!T101*Límites!$B$15*12)+Clientes!T101*Límites!$B$15*12*(1-$C101))*1000,AL101)","v":0},{"$f":"+($W101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$W90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$W90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$W90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+SUMPRODUCT(Z101:AC101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!U101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!V101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!W101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!X101*$X101*12*1000*(1-$C101)","v":0},null,"BTD_2 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T101*$K101*12*1000*(1-$C101)","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H184","v":"Cruz Roja"},{"$f":"+IF(B102=0,0,VLOOKUP(B102,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.17475459969258667,null,1,0,null,9.3100000000000006E-3,0,null,{"$f":"+($J102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$J91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$J91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$J91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$J91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+SUMPRODUCT(M102:P102,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X102*$K102*12*1000*(1-$C102)","v":0},null,{"$f":"IF(Q102=0,0,(IF($AK$3=1,$E102*$F$4*G102/$Q$80,($E102*$F$4*G102-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W102*Energía!Z102*(1-$C102)*1000,AL102)","v":0},{"$f":"+($W102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$W91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$W91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$W91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+SUMPRODUCT(Z102:AC102,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!U102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!V102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!W102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!X102*$X102*12*1000*(1-$C102)","v":0},null,"BTD_2 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T102*$K102*12*1000*(1-$C102)","v":0}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H185","v":0},{"$f":"+IF(B103=0,0,VLOOKUP(B103,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17475459969258667,null,1,0,null,9.3100000000000006E-3,0,null,{"$f":"+SUM(M104:M113)","v":153743.55212045548},160057.6466999283,167233.82138365039,175166.98703992853,554758.41508028738,0,null,{"$f":"IF(Q103=0,0,(IF($AK$3=1,$E103*$F$4*G103/$Q$80,($E103*$F$4*G103-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":1.1641341983255453},0,null,1.0838089386410827E-2,0,null,{"$f":"+SUM(Z104:Z113)","v":147024.28928714248},{"$f":"+SUM(AA104:AA113)","v":186328.58022689441},{"$f":"+SUM(AB104:AB113)","v":194682.6105893733},{"$f":"+SUM(AC104:AC113)","v":203917.88003082838},{"$f":"+SUM(AD104:AD113)","v":615151.65607710159},0,0,0,0,0,null,"BTD_3 (30,001-50,000)",0,0,null,null,{"$f":"+SUM(AP104:AP113)","v":0}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!H186","v":"Regular"},{"$f":"+IF(B104=0,0,VLOOKUP(B104,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17475459969258667,null,1,0,null,{"$f":"+J103","v":9.3100000000000006E-3},{"$f":"+K103","v":0},null,{"$f":"+($J104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$J82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":153743.55212045548},{"$f":"+($J104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$J82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":160057.6466999283},{"$f":"+($J104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$J82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":167233.82138365039},{"$f":"+($J104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$J82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":175166.98703992853},{"$f":"+SUMPRODUCT(M104:P104,PremisaCosto!$F$84:$I$84)","v":554758.41508028738},{"$f":"+Potencia!X104*$K104*12*1000*(1-$C104)","v":0},null,{"$f":"IF(Q104=0,0,(IF($AK$3=1,$E104*$F$4*G104/$Q$80,($E104*$F$4*G104-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":1.1641341983255453},0,null,1.0838089386410827E-2,0,null,{"$f":"+IF($AK$3=1,$W104*Energía!Z104*(1-$C104)*1000,AL104)","v":147024.28928714248},{"$f":"+($W104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$W82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":186328.58022689441},{"$f":"+($W104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$W82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":194682.6105893733},{"$f":"+($W104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$W82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":203917.88003082838},{"$f":"+SUMPRODUCT(Z104:AC104,PremisaCosto!$F$84:$I$84)","v":615151.65607710159},{"$f":"+Potencia!T104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!U104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!V104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!W104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!X104*$X104*12*1000*(1-$C104)","v":0},null,"BTD_3 Regular",147024.28928714248,0,null,null,{"$f":"+Potencia!T104*$K104*12*1000*(1-$C104)","v":0}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!H187","v":"Agro"},{"$f":"+IF(B105=0,0,VLOOKUP(B105,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.17475459969258667,null,1,0,null,{"$f":"+J104","v":9.3100000000000006E-3},0,null,{"$f":"+($J105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$J83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$J83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$J83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$J83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+SUMPRODUCT(M105:P105,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X105*$K105*12*1000*(1-$C105)","v":0},null,{"$f":"IF(Q105=0,0,(IF($AK$3=1,$E105*$F$4*G105/$Q$80,($E105*$F$4*G105-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W105*Energía!Z105*(1-$C105)*1000,AL105)","v":0},{"$f":"+($W105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$W83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($W105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$W83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($W105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$W83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+SUMPRODUCT(Z105:AC105,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!U105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!V105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!W105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!X105*$X105*12*1000*(1-$C105)","v":0},null,"BTD_3 Agro",0,0,null,null,{"$f":"+Potencia!T105*$K105*12*1000*(1-$C105)","v":0}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!H188","v":"Jub. 1"},{"$f":"+IF(B106=0,0,VLOOKUP(B106,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17475459969258667,null,1,0,null,9.3100000000000006E-3,0,null,{"$f":"+($J106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$J84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$J84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$J84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$J84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+SUMPRODUCT(M106:P106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X106*$K106*12*1000*(1-$C106)","v":0},null,{"$f":"IF(Q106=0,0,(IF($AK$3=1,$E106*$F$4*G106/$Q$80,($E106*$F$4*G106-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W106*Energía!Z106*(1-$C106)*1000,AL106)","v":0},{"$f":"+($W106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$W84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$W84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$W84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+SUMPRODUCT(Z106:AC106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!U106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!V106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!W106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!X106*$X106*12*1000*(1-$C106)","v":0},null,"BTD_3 Jub. 1",0,0,null,null,{"$f":"+Potencia!T106*$K106*12*1000*(1-$C106)","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!H189","v":"Jub. 2"},{"$f":"+IF(B107=0,0,VLOOKUP(B107,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17475459969258667,null,1,0,null,9.3100000000000006E-3,0,null,{"$f":"+($J107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$J85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$J85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$J85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$J85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+SUMPRODUCT(M107:P107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X107*$K107*12*1000*(1-$C107)","v":0},null,{"$f":"IF(Q107=0,0,(IF($AK$3=1,$E107*$F$4*G107/$Q$80,($E107*$F$4*G107-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W107*((Energía!Z107-Clientes!T107*Límites!$B$14*12)+Clientes!T107*Límites!$B$14*12*(1-$C107))*1000,AL107)","v":0},{"$f":"+($W107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$W85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$W85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$W85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+SUMPRODUCT(Z107:AC107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!U107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!V107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!W107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!X107*$X107*12*1000*(1-$C107)","v":0},null,"BTD_3 Jub. 2",0,0,null,null,{"$f":"+Potencia!T107*$K107*12*1000*(1-$C107)","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!H190","v":"Político"},{"$f":"+IF(B108=0,0,VLOOKUP(B108,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.17475459969258667,null,1,0,null,9.3100000000000006E-3,0,null,{"$f":"+($J108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$J86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$J86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$J86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$J86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+SUMPRODUCT(M108:P108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X108*$K108*12*1000*(1-$C108)","v":0},null,{"$f":"IF(Q108=0,0,(IF($AK$3=1,$E108*$F$4*G108/$Q$80,($E108*$F$4*G108-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W108*Energía!Z108*(1-$C108)*1000,AL108)","v":0},{"$f":"+($W108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$W86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$W86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$W86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+SUMPRODUCT(Z108:AC108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!U108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!V108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!W108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!X108*$X108*12*1000*(1-$C108)","v":0},null,"BTD_3 Político",0,0,null,null,{"$f":"+Potencia!T108*$K108*12*1000*(1-$C108)","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!H191","v":"x1"},{"$f":"+IF(B109=0,0,VLOOKUP(B109,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17475459969258667,null,1,0,null,9.3100000000000006E-3,0,null,{"$f":"+($J109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$J87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$J87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$J87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$J87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+SUMPRODUCT(M109:P109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X109*$K109*12*1000*(1-$C109)","v":0},null,{"$f":"IF(Q109=0,0,(IF($AK$3=1,$E109*$F$4*G109/$Q$80,($E109*$F$4*G109-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W109*Energía!Z109*(1-$C109)*1000,AL109)","v":0},{"$f":"+($W109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$W87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$W87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$W87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+SUMPRODUCT(Z109:AC109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!U109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!V109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!W109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!X109*$X109*12*1000*(1-$C109)","v":0},null,"BTD_3 x1",0,0,null,null,{"$f":"+Potencia!T109*$K109*12*1000*(1-$C109)","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!H192","v":"x2"},{"$f":"+IF(B110=0,0,VLOOKUP(B110,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17475459969258667,null,1,0,null,9.3100000000000006E-3,0,null,{"$f":"+($J110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$J88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$J88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$J88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$J88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+SUMPRODUCT(M110:P110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X110*$K110*12*1000*(1-$C110)","v":0},null,{"$f":"IF(Q110=0,0,(IF($AK$3=1,$E110*$F$4*G110/$Q$80,($E110*$F$4*G110-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W110*((Energía!Z110-Clientes!T110*Límites!$B$16*12)+Clientes!T110*Límites!$B$16*12*(1-$C110))*1000,AL110)","v":0},{"$f":"+($W110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$W88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$W88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$W88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+SUMPRODUCT(Z110:AC110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!U110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!V110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!W110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!X110*$X110*12*1000*(1-$C110)","v":0},null,"BTD_3 x2",0,0,null,null,{"$f":"+Potencia!T110*$K110*12*1000*(1-$C110)","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!H193","v":"Discap."},{"$f":"+IF(B111=0,0,VLOOKUP(B111,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17475459969258667,null,1,0,null,9.3100000000000006E-3,0,null,{"$f":"+($J111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$J89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$J89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$J89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$J89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+SUMPRODUCT(M111:P111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X111*$K111*12*1000*(1-$C111)","v":0},null,{"$f":"IF(Q111=0,0,(IF($AK$3=1,$E111*$F$4*G111/$Q$80,($E111*$F$4*G111-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W111*Energía!Z111*(1-$C111)*1000,AL111)","v":0},{"$f":"+($W111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$W89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$W89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$W89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+SUMPRODUCT(Z111:AC111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!U111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!V111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!W111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!X111*$X111*12*1000*(1-$C111)","v":0},null,"BTD_3 Discap.",0,0,null,null,{"$f":"+Potencia!T111*$K111*12*1000*(1-$C111)","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H194","v":"Discapacitados 601-más"},{"$f":"+IF(B112=0,0,VLOOKUP(B112,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17475459969258667,null,1,0,null,9.3100000000000006E-3,0,null,{"$f":"+($J112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$J90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$J90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$J90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$J90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+SUMPRODUCT(M112:P112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X112*$K112*12*1000*(1-$C112)","v":0},null,{"$f":"IF(Q112=0,0,(IF($AK$3=1,$E112*$F$4*G112/$Q$80,($E112*$F$4*G112-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R112=0,0,$E112*$F$4*H112/$R$80)","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W112*((Energía!Z112-Clientes!T112*Límites!$B$15*12)+Clientes!T112*Límites!$B$15*12*(1-$C112))*1000,AL112)","v":0},{"$f":"+($W112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$W90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$W90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$W90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+SUMPRODUCT(Z112:AC112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!U112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!V112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!W112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!X112*$X112*12*1000*(1-$C112)","v":0},null,"BTD_3 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T112*$K112*12*1000*(1-$C112)","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H195","v":"Cruz Roja"},{"$f":"+IF(B113=0,0,VLOOKUP(B113,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.17475459969258667,null,1,0,null,9.3100000000000006E-3,0,null,{"$f":"+($J113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$J91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$J91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$J91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$J91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+SUMPRODUCT(M113:P113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X113*$K113*12*1000*(1-$C113)","v":0},null,{"$f":"IF(Q113=0,0,(IF($AK$3=1,$E113*$F$4*G113/$Q$80,($E113*$F$4*G113-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W113*Energía!Z113*(1-$C113)*1000,AL113)","v":0},{"$f":"+($W113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$W91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$W91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$W91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+SUMPRODUCT(Z113:AC113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!U113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!V113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!W113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!X113*$X113*12*1000*(1-$C113)","v":0},null,"BTD_3 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T113*$K113*12*1000*(1-$C113)","v":0}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H196","v":0},{"$f":"+IF(B114=0,0,VLOOKUP(B114,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17475459969258667,null,1,0,null,9.3100000000000006E-3,0,null,{"$f":"+SUM(M115:M124)","v":542244.61100355163},564514.05718106288,589824.00999664306,617803.82616444526,1956600.8254477817,0,null,{"$f":"IF(Q114=0,0,(IF($AK$3=1,$E114*$F$4*G114/$Q$80,($E114*$F$4*G114-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":1.1641341983255453},0,null,1.0838089386410827E-2,0,null,{"$f":"+SUM(Z115:Z124)","v":518546.15984232293},{"$f":"+SUM(AA115:AA124)","v":657170.11939997773},{"$f":"+SUM(AB115:AB124)","v":686634.30103060056},{"$f":"+SUM(AC115:AC124)","v":719206.56189440098},{"$f":"+SUM(AD115:AD124)","v":2169604.2914136508},0,0,0,0,0,null,"BTD_4 (50,001-más)",0,0,null,null,{"$f":"+SUM(AP115:AP124)","v":0}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!H197","v":"Regular"},{"$f":"+IF(B115=0,0,VLOOKUP(B115,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17475459969258667,null,1,0,null,{"$f":"+J114","v":9.3100000000000006E-3},{"$f":"+K114","v":0},null,{"$f":"+($J115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$J82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":542244.61100355163},{"$f":"+($J115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$J82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":564514.05718106288},{"$f":"+($J115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$J82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":589824.00999664306},{"$f":"+($J115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$J82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":617803.82616444526},{"$f":"+SUMPRODUCT(M115:P115,PremisaCosto!$F$84:$I$84)","v":1956600.8254477817},{"$f":"+Potencia!X115*$K115*12*1000*(1-$C115)","v":0},null,{"$f":"IF(Q115=0,0,(IF($AK$3=1,$E115*$F$4*G115/$Q$80,($E115*$F$4*G115-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":1.1641341983255453},0,null,1.0838089386410827E-2,0,null,{"$f":"+IF($AK$3=1,$W115*Energía!Z115*(1-$C115)*1000,AL115)","v":518546.15984232293},{"$f":"+($W115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$W82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":657170.11939997773},{"$f":"+($W115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$W82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":686634.30103060056},{"$f":"+($W115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$W82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":719206.56189440098},{"$f":"+SUMPRODUCT(Z115:AC115,PremisaCosto!$F$84:$I$84)","v":2169604.2914136508},{"$f":"+Potencia!T115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!U115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!V115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!W115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!X115*$X115*12*1000*(1-$C115)","v":0},null,"BTD_4 Regular",518546.15984232293,0,null,null,{"$f":"+Potencia!T115*$K115*12*1000*(1-$C115)","v":0}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!H198","v":"Agro"},{"$f":"+IF(B116=0,0,VLOOKUP(B116,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.17475459969258667,null,{"$f":"+G115","v":1},0,null,{"$f":"+J115","v":9.3100000000000006E-3},0,null,{"$f":"+($J116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$J83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$J83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$J83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$J83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+SUMPRODUCT(M116:P116,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X116*$K116*12*1000*(1-$C116)","v":0},null,{"$f":"IF(Q116=0,0,(IF($AK$3=1,$E116*$F$4*G116/$Q$80,($E116*$F$4*G116-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W116*Energía!Z116*(1-$C116)*1000,AL116)","v":0},{"$f":"+($W116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$W83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$W83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$W83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+SUMPRODUCT(Z116:AC116,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!U116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!V116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!W116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!X116*$X116*12*1000*(1-$C116)","v":0},null,"BTD_4 Agro",0,0,null,null,{"$f":"+Potencia!T116*$K116*12*1000*(1-$C116)","v":0}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!H199","v":"Jub. 1"},{"$f":"+IF(B117=0,0,VLOOKUP(B117,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17475459969258667,null,1,0,null,9.3100000000000006E-3,0,null,{"$f":"+($J117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$J84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$J84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$J84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$J84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+SUMPRODUCT(M117:P117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X117*$K117*12*1000*(1-$C117)","v":0},null,{"$f":"IF(Q117=0,0,(IF($AK$3=1,$E117*$F$4*G117/$Q$80,($E117*$F$4*G117-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W117*Energía!Z117*(1-$C117)*1000,AL117)","v":0},{"$f":"+($W117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$W84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$W84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$W84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+SUMPRODUCT(Z117:AC117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!U117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!V117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!W117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!X117*$X117*12*1000*(1-$C117)","v":0},null,"BTD_4 Jub. 1",0,0,null,null,{"$f":"+Potencia!T117*$K117*12*1000*(1-$C117)","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!H200","v":"Jub. 2"},{"$f":"+IF(B118=0,0,VLOOKUP(B118,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17475459969258667,null,1,0,null,9.3100000000000006E-3,0,null,{"$f":"+($J118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$J85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$J85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$J85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$J85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+SUMPRODUCT(M118:P118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X118*$K118*12*1000*(1-$C118)","v":0},null,{"$f":"IF(Q118=0,0,(IF($AK$3=1,$E118*$F$4*G118/$Q$80,($E118*$F$4*G118-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W118*((Energía!Z118-Clientes!T118*Límites!$B$14*12)+Clientes!T118*Límites!$B$14*12*(1-$C118))*1000,AL118)","v":0},{"$f":"+($W118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$W85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$W85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$W85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+SUMPRODUCT(Z118:AC118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!U118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!V118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!W118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!X118*$X118*12*1000*(1-$C118)","v":0},null,"BTD_4 Jub. 2",0,0,null,null,{"$f":"+Potencia!T118*$K118*12*1000*(1-$C118)","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!H201","v":"Político"},{"$f":"+IF(B119=0,0,VLOOKUP(B119,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.17475459969258667,null,1,0,null,9.3100000000000006E-3,0,null,{"$f":"+($J119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$J86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$J86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$J86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$J86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+SUMPRODUCT(M119:P119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X119*$K119*12*1000*(1-$C119)","v":0},null,{"$f":"IF(Q119=0,0,(IF($AK$3=1,$E119*$F$4*G119/$Q$80,($E119*$F$4*G119-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W119*Energía!Z119*(1-$C119)*1000,AL119)","v":0},{"$f":"+($W119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$W86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$W86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$W86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+SUMPRODUCT(Z119:AC119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!U119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!V119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!W119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!X119*$X119*12*1000*(1-$C119)","v":0},null,"BTD_4 Político",0,0,null,null,{"$f":"+Potencia!T119*$K119*12*1000*(1-$C119)","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!H202","v":"x1"},{"$f":"+IF(B120=0,0,VLOOKUP(B120,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17475459969258667,null,1,0,null,9.3100000000000006E-3,0,null,{"$f":"+($J120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$J87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$J87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$J87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$J87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+SUMPRODUCT(M120:P120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X120*$K120*12*1000*(1-$C120)","v":0},null,{"$f":"IF(Q120=0,0,(IF($AK$3=1,$E120*$F$4*G120/$Q$80,($E120*$F$4*G120-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W120*Energía!Z120*(1-$C120)*1000,AL120)","v":0},{"$f":"+($W120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$W87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$W87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$W87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+SUMPRODUCT(Z120:AC120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!U120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!V120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!W120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!X120*$X120*12*1000*(1-$C120)","v":0},null,"BTD_4 x1",0,0,null,null,{"$f":"+Potencia!T120*$K120*12*1000*(1-$C120)","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!H203","v":"x2"},{"$f":"+IF(B121=0,0,VLOOKUP(B121,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17475459969258667,null,1,0,null,9.3100000000000006E-3,0,null,{"$f":"+($J121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$J88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$J88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$J88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$J88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+SUMPRODUCT(M121:P121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X121*$K121*12*1000*(1-$C121)","v":0},null,{"$f":"IF(Q121=0,0,(IF($AK$3=1,$E121*$F$4*G121/$Q$80,($E121*$F$4*G121-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W121*((Energía!Z121-Clientes!T121*Límites!$B$16*12)+Clientes!T121*Límites!$B$16*12*(1-$C121))*1000,AL121)","v":0},{"$f":"+($W121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$W88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$W88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$W88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+SUMPRODUCT(Z121:AC121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!U121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!V121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!W121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!X121*$X121*12*1000*(1-$C121)","v":0},null,"BTD_4 x2",0,0,null,null,{"$f":"+Potencia!T121*$K121*12*1000*(1-$C121)","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!H204","v":"Discap."},{"$f":"+IF(B122=0,0,VLOOKUP(B122,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17475459969258667,null,1,0,null,9.3100000000000006E-3,0,null,{"$f":"+($J122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$J89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$J89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$J89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$J89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+SUMPRODUCT(M122:P122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X122*$K122*12*1000*(1-$C122)","v":0},null,{"$f":"IF(Q122=0,0,(IF($AK$3=1,$E122*$F$4*G122/$Q$80,($E122*$F$4*G122-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W122*Energía!Z122*(1-$C122)*1000,AL122)","v":0},{"$f":"+($W122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$W89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$W89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$W89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+SUMPRODUCT(Z122:AC122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!U122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!V122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!W122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!X122*$X122*12*1000*(1-$C122)","v":0},null,"BTD_4 Discap.",0,0,null,null,{"$f":"+Potencia!T122*$K122*12*1000*(1-$C122)","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H205","v":"Discapacitados 601-más"},{"$f":"+IF(B123=0,0,VLOOKUP(B123,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17475459969258667,null,1,0,null,9.3100000000000006E-3,0,null,{"$f":"+($J123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$J90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$J90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$J90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$J90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+SUMPRODUCT(M123:P123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X123*$K123*12*1000*(1-$C123)","v":0},null,{"$f":"IF(Q123=0,0,(IF($AK$3=1,$E123*$F$4*G123/$Q$80,($E123*$F$4*G123-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W123*((Energía!Z123-Clientes!T123*Límites!$B$15*12)+Clientes!T123*Límites!$B$15*12*(1-$C123))*1000,AL123)","v":0},{"$f":"+($W123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$W90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$W90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$W90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+SUMPRODUCT(Z123:AC123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!U123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!V123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!W123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!X123*$X123*12*1000*(1-$C123)","v":0},null,"BTD_4 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T123*$K123*12*1000*(1-$C123)","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H206","v":"Cruz Roja"},{"$f":"+IF(B124=0,0,VLOOKUP(B124,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.17475459969258667,null,1,0,null,9.3100000000000006E-3,0,null,{"$f":"+($J124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$J91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$J91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$J91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$J91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+SUMPRODUCT(M124:P124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X124*$K124*12*1000*(1-$C124)","v":0},null,{"$f":"IF(Q124=0,0,(IF($AK$3=1,$E124*$F$4*G124/$Q$80,($E124*$F$4*G124-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W124*Energía!Z124*(1-$C124)*1000,AL124)","v":0},{"$f":"+($W124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$W91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$W91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$W91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+SUMPRODUCT(Z124:AC124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!U124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!V124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!W124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!X124*$X124*12*1000*(1-$C124)","v":0},null,"BTD_4 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T124*$K124*12*1000*(1-$C124)","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!H207","v":0},{"$f":"+IF(B125=0,0,VLOOKUP(B125,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17475459969258667,null,1,0,null,0,0,null,{"$f":"+SUM(M126:M135)","v":0},0,0,0,0,0,null,{"$f":"IF(Q125=0,0,(IF($AK$3=1,$E125*$F$4*G125/$Q$80,($E125*$F$4*G125-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z126:Z135)","v":0},{"$f":"+SUM(AA126:AA135)","v":0},{"$f":"+SUM(AB126:AB135)","v":0},{"$f":"+SUM(AC126:AC135)","v":0},{"$f":"+SUM(AD126:AD135)","v":0},0,0,0,0,0,null,"BTD_5 (xxx)",0,0,null,null,{"$f":"+SUM(AP126:AP135)","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!H208","v":"Regular"},{"$f":"+IF(B126=0,0,VLOOKUP(B126,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17475459969258667,null,1,0,null,{"$f":"+J125","v":0},{"$f":"+K125","v":0},null,{"$f":"+($J126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$J82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$J82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$J82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$J82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+SUMPRODUCT(M126:P126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X126*$K126*12*1000*(1-$C126)","v":0},null,{"$f":"IF(Q126=0,0,(IF($AK$3=1,$E126*$F$4*G126/$Q$80,($E126*$F$4*G126-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W126*Energía!Z126*(1-$C126)*1000,AL126)","v":0},{"$f":"+($W126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$W82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$W82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$W82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+SUMPRODUCT(Z126:AC126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!U126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!V126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!W126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!X126*$X126*12*1000*(1-$C126)","v":0},null,"BTD_5 Regular",0,0,null,null,{"$f":"+Potencia!T126*$K126*12*1000*(1-$C126)","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!H209","v":"Agro"},{"$f":"+IF(B127=0,0,VLOOKUP(B127,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.17475459969258667,null,1,0,null,{"$f":"+J126","v":0},0,null,{"$f":"+($J127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$J83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$J83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$J83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$J83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+SUMPRODUCT(M127:P127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X127*$K127*12*1000*(1-$C127)","v":0},null,{"$f":"IF(Q127=0,0,(IF($AK$3=1,$E127*$F$4*G127/$Q$80,($E127*$F$4*G127-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W127*Energía!Z127*(1-$C127)*1000,AL127)","v":0},{"$f":"+($W127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$W83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$W83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$W83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+SUMPRODUCT(Z127:AC127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!U127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!V127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!W127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!X127*$X127*12*1000*(1-$C127)","v":0},null,"BTD_5 Agro",0,0,null,null,{"$f":"+Potencia!T127*$K127*12*1000*(1-$C127)","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!H210","v":"Jub. 1"},{"$f":"+IF(B128=0,0,VLOOKUP(B128,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17475459969258667,null,1,0,null,0,0,null,{"$f":"+($J128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$J84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$J84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$J84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$J84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+SUMPRODUCT(M128:P128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X128*$K128*12*1000*(1-$C128)","v":0},null,{"$f":"IF(Q128=0,0,(IF($AK$3=1,$E128*$F$4*G128/$Q$80,($E128*$F$4*G128-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W128*Energía!Z128*(1-$C128)*1000,AL128)","v":0},{"$f":"+($W128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$W84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$W84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$W84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+SUMPRODUCT(Z128:AC128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!U128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!V128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!W128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!X128*$X128*12*1000*(1-$C128)","v":0},null,"BTD_5 Jub. 1",0,0,null,null,{"$f":"+Potencia!T128*$K128*12*1000*(1-$C128)","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!H211","v":"Jub. 2"},{"$f":"+IF(B129=0,0,VLOOKUP(B129,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17475459969258667,null,1,0,null,0,0,null,{"$f":"+($J129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$J85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$J85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$J85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$J85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+SUMPRODUCT(M129:P129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X129*$K129*12*1000*(1-$C129)","v":0},null,{"$f":"IF(Q129=0,0,(IF($AK$3=1,$E129*$F$4*G129/$Q$80,($E129*$F$4*G129-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W129*((Energía!Z129-Clientes!T129*Límites!$B$14*12)+Clientes!T129*Límites!$B$14*12*(1-$C129))*1000,AL129)","v":0},{"$f":"+($W129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$W85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$W85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$W85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+SUMPRODUCT(Z129:AC129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!U129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!V129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!W129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!X129*$X129*12*1000*(1-$C129)","v":0},null,"BTD_5 Jub. 2",0,0,null,null,{"$f":"+Potencia!T129*$K129*12*1000*(1-$C129)","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!H212","v":"Político"},{"$f":"+IF(B130=0,0,VLOOKUP(B130,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.17475459969258667,null,1,0,null,0,0,null,{"$f":"+($J130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$J86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$J86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$J86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$J86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+SUMPRODUCT(M130:P130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X130*$K130*12*1000*(1-$C130)","v":0},null,{"$f":"IF(Q130=0,0,(IF($AK$3=1,$E130*$F$4*G130/$Q$80,($E130*$F$4*G130-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W130*Energía!Z130*(1-$C130)*1000,AL130)","v":0},{"$f":"+($W130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$W86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$W86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$W86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+SUMPRODUCT(Z130:AC130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!U130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!V130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!W130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!X130*$X130*12*1000*(1-$C130)","v":0},null,"BTD_5 Político",0,0,null,null,{"$f":"+Potencia!T130*$K130*12*1000*(1-$C130)","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!H213","v":"x1"},{"$f":"+IF(B131=0,0,VLOOKUP(B131,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17475459969258667,null,1,0,null,0,0,null,{"$f":"+($J131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$J87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$J87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$J87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$J87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+SUMPRODUCT(M131:P131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X131*$K131*12*1000*(1-$C131)","v":0},null,{"$f":"IF(Q131=0,0,(IF($AK$3=1,$E131*$F$4*G131/$Q$80,($E131*$F$4*G131-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W131*Energía!Z131*(1-$C131)*1000,AL131)","v":0},{"$f":"+($W131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$W87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$W87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$W87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+SUMPRODUCT(Z131:AC131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!U131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!V131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!W131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!X131*$X131*12*1000*(1-$C131)","v":0},null,"BTD_5 x1",0,0,null,null,{"$f":"+Potencia!T131*$K131*12*1000*(1-$C131)","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!H214","v":"x2"},{"$f":"+IF(B132=0,0,VLOOKUP(B132,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17475459969258667,null,{"$f":"+G131","v":1},0,null,0,0,null,{"$f":"+($J132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$J88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$J88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$J88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$J88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+SUMPRODUCT(M132:P132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X132*$K132*12*1000*(1-$C132)","v":0},null,{"$f":"IF(Q132=0,0,(IF($AK$3=1,$E132*$F$4*G132/$Q$80,($E132*$F$4*G132-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W132*((Energía!Z132-Clientes!T132*Límites!$B$16*12)+Clientes!T132*Límites!$B$16*12*(1-$C132))*1000,AL132)","v":0},{"$f":"+($W132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$W88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$W88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$W88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+SUMPRODUCT(Z132:AC132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!U132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!V132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!W132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!X132*$X132*12*1000*(1-$C132)","v":0},null,"BTD_5 x2",0,0,null,null,{"$f":"+Potencia!T132*$K132*12*1000*(1-$C132)","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!H215","v":"Discap."},{"$f":"+IF(B133=0,0,VLOOKUP(B133,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17475459969258667,null,1,0,null,0,0,null,{"$f":"+($J133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$J89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$J89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$J89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$J89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+SUMPRODUCT(M133:P133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X133*$K133*12*1000*(1-$C133)","v":0},null,{"$f":"IF(Q133=0,0,(IF($AK$3=1,$E133*$F$4*G133/$Q$80,($E133*$F$4*G133-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W133*Energía!Z133*(1-$C133)*1000,AL133)","v":0},{"$f":"+($W133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$W89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$W89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$W89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+SUMPRODUCT(Z133:AC133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!U133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!V133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!W133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!X133*$X133*12*1000*(1-$C133)","v":0},null,"BTD_5 Discap.",0,0,null,null,{"$f":"+Potencia!T133*$K133*12*1000*(1-$C133)","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H216","v":"Discapacitados 601-más"},{"$f":"+IF(B134=0,0,VLOOKUP(B134,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17475459969258667,null,1,0,null,0,0,null,{"$f":"+($J134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$J90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$J90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$J90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$J90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+SUMPRODUCT(M134:P134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X134*$K134*12*1000*(1-$C134)","v":0},null,{"$f":"IF(Q134=0,0,(IF($AK$3=1,$E134*$F$4*G134/$Q$80,($E134*$F$4*G134-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W134*((Energía!Z134-Clientes!T134*Límites!$B$15*12)+Clientes!T134*Límites!$B$15*12*(1-$C134))*1000,AL134)","v":0},{"$f":"+($W134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$W90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$W90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$W90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+SUMPRODUCT(Z134:AC134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!U134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!V134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!W134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!X134*$X134*12*1000*(1-$C134)","v":0},null,"BTD_5 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T134*$K134*12*1000*(1-$C134)","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H217","v":"Cruz Roja"},{"$f":"+IF(B135=0,0,VLOOKUP(B135,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.17475459969258667,null,1,0,null,0,0,null,{"$f":"+($J135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$J91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$J91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$J91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$J91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+SUMPRODUCT(M135:P135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X135*$K135*12*1000*(1-$C135)","v":0},null,{"$f":"IF(Q135=0,0,(IF($AK$3=1,$E135*$F$4*G135/$Q$80,($E135*$F$4*G135-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W135*Energía!Z135*(1-$C135)*1000,AL135)","v":0},{"$f":"+($W135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$W91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$W91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$W91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+SUMPRODUCT(Z135:AC135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!U135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!V135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!W135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!X135*$X135*12*1000*(1-$C135)","v":0},null,"BTD_5 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T135*$K135*12*1000*(1-$C135)","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!H218","v":0},{"$f":"+IF(B136=0,0,VLOOKUP(B136,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60944054946577875,null,1,0,null,null,null,null,{"$f":"+SUM(M137,M148,M159,M170,M181)","v":5142306.715260827},5382193.0205991492,5654319.7337733041,5954595.3708287105,18701091.038377229,0,null,{"$f":"IF(Q136=0,0,(IF($AK$3=1,$E136*$F$4*G136/$Q$136,($E136*$F$4*G136-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.144685477367668},{"$f":"IF(R136=0,0,$E136*$F$4*H136/$R$136)","v":0},null,0,0,null,{"$f":"+SUM(Z137,Z148,Z159,Z170,Z181)","v":4860817.8264517561},{"$f":"+SUM(AA137,AA148,AA159,AA170,AA181)","v":6160918.1870694682},{"$f":"+SUM(AB137,AB148,AB159,AB170,AB181)","v":6472417.683643721},{"$f":"+SUM(AC137,AC148,AC159,AC170,AC181)","v":6816138.8445883691},{"$f":"+SUM(AD137,AD148,AD159,AD170,AD181)","v":20422834.000624143},0,0,0,0,0,null,"BTS",4860817.8264517561,0,null,null,{"$f":"+SUM(AP137,AP148,AP159,AP170,AP181)","v":0}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!H219","v":0},{"$f":"+IF(B137=0,0,VLOOKUP(B137,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E136","v":0.60944054946577875},null,{"$f":"+G136","v":1},0,null,1.014E-2,0,null,{"$f":"+SUM(M138:M147)","v":1769312.0306705306},1856183.4528611717,1954861.0318154565,2063813.7982713312,6457094.5950084915,0,null,{"$f":"IF(Q137=0,0,(IF($AK$3=1,$E137*$F$4*G137/$Q$136,($E137*$F$4*G137-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.144685477367668},{"$f":"IF(R137=0,0,IF($AK$3=1,$E137*$F$4*H137/$R$136,($E137*$F$4*H137-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.1607110740508153E-2,0,null,{"$f":"+SUM(Z138:Z147)","v":1689380.2373930162},{"$f":"+SUM(AA138:AA147)","v":2124746.2418203568},{"$f":"+SUM(AB138:AB147)","v":2237701.0333911278},{"$f":"+SUM(AC138:AC147)","v":2362417.682872199},{"$f":"+SUM(AD138:AD147)","v":7069002.0842580525},{"$f":"+SUM(AE138:AE147)","v":0},{"$f":"+SUM(AF138:AF147)","v":0},0,0,0,null,"BTS_1 (0-300)",0,0,null,null,{"$f":"+SUM(AP138:AP147)","v":0}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!H220","v":"Regular"},{"$f":"+IF(B138=0,0,VLOOKUP(B138,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60944054946577875,null,1,0,null,{"$f":"+J137","v":1.014E-2},{"$f":"+K137","v":0},null,{"$f":"+$J138*Energía!Z138*(1-$C138)*1000","v":1360094.6132864708},{"$f":"+$J138*Energía!AA138*(1-$C138)*1000","v":1426790.5032309263},{"$f":"+$J138*Energía!AB138*(1-$C138)*1000","v":1502580.8438752398},{"$f":"+$J138*Energía!AC138*(1-$C138)*1000","v":1586289.2338419408},{"$f":"+SUMPRODUCT(M138:P138,PremisaCosto!$F$84:$I$84)","v":4963320.7200993085},{"$f":"+Potencia!X138*$K138*12*1000*(1-$C138)","v":0},null,{"$f":"IF(Q138=0,0,(IF($AK$3=1,$E138*$F$4*G138/$Q$136,($E138*$F$4*G138-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.144685477367668},{"$f":"IF(R138=0,0,IF($AK$3=1,$E138*$F$4*H138/$R$136,($E138*$F$4*H138-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.1607110740508153E-2,0,null,{"$f":"+IF($AK$3=1,$W138*Energía!Z138*(1-$C138)*1000,AL138)","v":1298581.8470173099},{"$f":"+$W138*Energía!AA138*(1-$C138)*1000","v":1633226.3682945482},{"$f":"+$W138*Energía!AB138*(1-$C138)*1000","v":1719982.4705548424},{"$f":"+$W138*Energía!AC138*(1-$C138)*1000","v":1815802.2488835542},{"$f":"+SUMPRODUCT(Z138:AC138,PremisaCosto!$F$84:$I$84)","v":5433588.3466551937},{"$f":"+IF($AK$3=1,Potencia!T138*$X138*12*1000*(1-$C138),AM138)","v":0},{"$f":"+Potencia!U138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!V138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!W138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+SUMPRODUCT(AE138:AH138,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Regular",1298581.8470173099,0,null,null,{"$f":"+Potencia!T138*$K138*12*1000*(1-$C138)","v":0}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!H221","v":"Agro"},{"$f":"+IF(B139=0,0,VLOOKUP(B139,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.60944054946577875,null,1,0,null,{"$f":"+J138","v":1.014E-2},0,null,{"$f":"+$J139*Energía!Z139*(1-$C139)*1000","v":259.57723701696148},{"$f":"+$J139*Energía!AA139*(1-$C139)*1000","v":270.73533726114948},{"$f":"+$J139*Energía!AB139*(1-$C139)*1000","v":283.43876345626114},{"$f":"+$J139*Energía!AC139*(1-$C139)*1000","v":297.5218961042516},{"$f":"+SUMPRODUCT(M139:P139,PremisaCosto!$F$84:$I$84)","v":939.28167821115267},{"$f":"+Potencia!X139*$K139*12*1000*(1-$C139)","v":0},null,{"$f":"IF(Q139=0,0,(IF($AK$3=1,$E139*$F$4*G139/$Q$136,($E139*$F$4*G139-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.144685477367668},{"$f":"IF(R139=0,0,IF($AK$3=1,$E139*$F$4*H139/$R$136,($E139*$F$4*H139-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.1607110740508153E-2,0,null,{"$f":"+IF($AK$3=1,$W139*Energía!Z139*(1-$C139)*1000,AL139)","v":248.18798906172213},{"$f":"+$W139*Energía!AA139*(1-$C139)*1000","v":309.90680877307545},{"$f":"+$W139*Energía!AB139*(1-$C139)*1000","v":324.44823625143175},{"$f":"+$W139*Energía!AC139*(1-$C139)*1000","v":340.56899366942901},{"$f":"+SUMPRODUCT(Z139:AC139,PremisaCosto!$F$84:$I$84)","v":1028.215237933118},{"$f":"+IF($AK$3=1,Potencia!T139*$X139*12*1000*(1-$C139),AM139)","v":0},{"$f":"+Potencia!U139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!V139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!W139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+SUMPRODUCT(AE139:AH139,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Agro",248.18798906172213,0,null,null,{"$f":"+Potencia!T139*$K139*12*1000*(1-$C139)","v":0}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!H222","v":"Jub. 1"},{"$f":"+IF(B140=0,0,VLOOKUP(B140,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60944054946577875,null,1,0,null,1.014E-2,0,null,{"$f":"+$J140*Energía!Z140*(1-$C140)*1000","v":408824.53600940458},{"$f":"+$J140*Energía!AA140*(1-$C140)*1000","v":428982.33914498211},{"$f":"+$J140*Energía!AB140*(1-$C140)*1000","v":451849.42441050091},{"$f":"+$J140*Energía!AC140*(1-$C140)*1000","v":477071.50218564516},{"$f":"+SUMPRODUCT(M140:P140,PremisaCosto!$F$84:$I$84)","v":1492348.0088985416},{"$f":"+Potencia!X140*$K140*12*1000*(1-$C140)","v":0},null,{"$f":"IF(Q140=0,0,(IF($AK$3=1,$E140*$F$4*G140/$Q$136,($E140*$F$4*G140-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.144685477367668},{"$f":"IF(R140=0,0,IF($AK$3=1,$E140*$F$4*H140/$R$136,($E140*$F$4*H140-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.1607110740508153E-2,0,null,{"$f":"+IF($AK$3=1,$W140*Energía!Z140*(1-$C140)*1000,AL140)","v":390422.87317898724},{"$f":"+$W140*Energía!AA140*(1-$C140)*1000","v":491049.85366647271},{"$f":"+$W140*Energía!AB140*(1-$C140)*1000","v":517225.47407964023},{"$f":"+$W140*Energía!AC140*(1-$C140)*1000","v":546096.82021788578},{"$f":"+SUMPRODUCT(Z140:AC140,PremisaCosto!$F$84:$I$84)","v":1633852.7768196925},{"$f":"+IF($AK$3=1,Potencia!T140*$X140*12*1000*(1-$C140),AM140)","v":0},{"$f":"+Potencia!U140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!V140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!W140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+SUMPRODUCT(AE140:AH140,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Jub. 1",390422.87317898724,0,null,null,{"$f":"+Potencia!T140*$K140*12*1000*(1-$C140)","v":0}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!H223","v":"Jub. 2"},{"$f":"+IF(B141=0,0,VLOOKUP(B141,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60944054946577875,null,1,0,null,1.014E-2,0,null,{"$f":"+$J141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+SUMPRODUCT(M141:P141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X141*$K141*12*1000*(1-$C141)","v":0},null,{"$f":"IF(Q141=0,0,(IF($AK$3=1,$E141*$F$4*G141/$Q$136,($E141*$F$4*G141-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R141=0,0,IF($AK$3=1,$E141*$F$4*H141/$R$136,($E141*$F$4*H141-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000,AL141)","v":0},{"$f":"+$W141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+SUMPRODUCT(Z141:AC141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T141*$X141*12*1000*(1-$C141),AM141)","v":0},{"$f":"+Potencia!U141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!V141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!W141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+SUMPRODUCT(AE141:AH141,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Jub. 2",0,0,null,null,{"$f":"+Potencia!T141*$K141*12*1000*(1-$C141)","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!H224","v":"Político"},{"$f":"+IF(B142=0,0,VLOOKUP(B142,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.60944054946577875,null,1,0,null,1.014E-2,0,null,{"$f":"+$J142*Energía!Z142*(1-$C142)*1000","v":3.7172340669289805},{"$f":"+$J142*Energía!AA142*(1-$C142)*1000","v":3.9048109661938106},{"$f":"+$J142*Energía!AB142*(1-$C142)*1000","v":4.11953373857712},{"$f":"+$J142*Energía!AC142*(1-$C142)*1000","v":4.3596903436299375},{"$f":"+SUMPRODUCT(M142:P142,PremisaCosto!$F$84:$I$84)","v":13.598275863288794},{"$f":"+Potencia!X142*$K142*12*1000*(1-$C142)","v":0},null,{"$f":"IF(Q142=0,0,(IF($AK$3=1,$E142*$F$4*G142/$Q$136,($E142*$F$4*G142-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.144685477367668},{"$f":"IF(R142=0,0,IF($AK$3=1,$E142*$F$4*H142/$R$136,($E142*$F$4*H142-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.1607110740508153E-2,0,null,{"$f":"+IF($AK$3=1,$W142*Energía!Z142*(1-$C142)*1000,AL142)","v":3.5516454746879429},{"$f":"+$W142*Energía!AA142*(1-$C142)*1000","v":4.4697804048680672},{"$f":"+$W142*Energía!AB142*(1-$C142)*1000","v":4.7155704440753645},{"$f":"+$W142*Energía!AC142*(1-$C142)*1000","v":4.9904742221732468},{"$f":"+SUMPRODUCT(Z142:AC142,PremisaCosto!$F$84:$I$84)","v":14.890777586989257},{"$f":"+IF($AK$3=1,Potencia!T142*$X142*12*1000*(1-$C142),AM142)","v":0},{"$f":"+Potencia!U142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!V142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!W142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+SUMPRODUCT(AE142:AH142,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+A142","v":"BTS_1 Político"},3.5516454746879429,0,null,null,{"$f":"+Potencia!T142*$K142*12*1000*(1-$C142)","v":0}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!H225","v":"x1"},{"$f":"+IF(B143=0,0,VLOOKUP(B143,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60944054946577875,null,1,0,null,1.014E-2,0,null,{"$f":"+$J143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AC143*(1-$C143)*1000","v":0},{"$f":"+SUMPRODUCT(M143:P143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X143*$K143*12*1000*(1-$C143)","v":0},null,{"$f":"IF(Q143=0,0,(IF($AK$3=1,$E143*$F$4*G143/$Q$136,($E143*$F$4*G143-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R143=0,0,IF($AK$3=1,$E143*$F$4*H143/$R$136,($E143*$F$4*H143-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J143*T143","v":0},{"$f":"+U143*K143","v":0},null,{"$f":"+IF($AK$3=1,$W143*Energía!Z143*(1-$C143)*1000,AL143)","v":0},{"$f":"+$W143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AC143*(1-$C143)*1000","v":0},{"$f":"+SUMPRODUCT(Z143:AC143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T143*$X143*12*1000*(1-$C143),AM143)","v":0},{"$f":"+Potencia!U143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!V143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!W143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+SUMPRODUCT(AE143:AH143,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 x1",0,0,null,null,{"$f":"+Potencia!T143*$K143*12*1000*(1-$C143)","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!H226","v":"x2"},{"$f":"+IF(B144=0,0,VLOOKUP(B144,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60944054946577875,null,1,0,null,1.014E-2,0,null,{"$f":"+$J144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+SUMPRODUCT(M144:P144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X144*$K144*12*1000*(1-$C144)","v":0},null,{"$f":"IF(Q144=0,0,(IF($AK$3=1,$E144*$F$4*G144/$Q$136,($E144*$F$4*G144-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R144=0,0,IF($AK$3=1,$E144*$F$4*H144/$R$136,($E144*$F$4*H144-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000,AL144)","v":0},{"$f":"+$W144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+SUMPRODUCT(Z144:AC144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T144*$X144*12*1000*(1-$C144),AM144)","v":0},{"$f":"+Potencia!U144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!V144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!W144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+SUMPRODUCT(AE144:AH144,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 x2",0,0,null,null,{"$f":"+Potencia!T144*$K144*12*1000*(1-$C144)","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!H227","v":"Discap."},{"$f":"+IF(B145=0,0,VLOOKUP(B145,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60944054946577875,null,1,0,null,1.014E-2,0,null,{"$f":"+$J145*Energía!Z145*(1-$C145)*1000","v":129.58690357130206},{"$f":"+$J145*Energía!AA145*(1-$C145)*1000","v":135.97033703580351},{"$f":"+$J145*Energía!AB145*(1-$C145)*1000","v":143.20523252091385},{"$f":"+$J145*Energía!AC145*(1-$C145)*1000","v":151.18065729731802},{"$f":"+SUMPRODUCT(M145:P145,PremisaCosto!$F$84:$I$84)","v":472.98605656689642},{"$f":"+Potencia!X145*$K145*12*1000*(1-$C145)","v":0},null,{"$f":"IF(Q145=0,0,(IF($AK$3=1,$E145*$F$4*G145/$Q$136,($E145*$F$4*G145-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.144685477367668},{"$f":"IF(R145=0,0,IF($AK$3=1,$E145*$F$4*H145/$R$136,($E145*$F$4*H145-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.1607110740508153E-2,0,null,{"$f":"+IF($AK$3=1,$W145*Energía!Z145*(1-$C145)*1000,AL145)","v":123.777562182583},{"$f":"+$W145*Energía!AA145*(1-$C145)*1000","v":155.64327015767148},{"$f":"+$W145*Energía!AB145*(1-$C145)*1000","v":163.92494994975019},{"$f":"+$W145*Energía!AC145*(1-$C145)*1000","v":173.05430286713829},{"$f":"+SUMPRODUCT(Z145:AC145,PremisaCosto!$F$84:$I$84)","v":517.85476764640168},{"$f":"+IF($AK$3=1,Potencia!T145*$X145*12*1000*(1-$C145),AM145)","v":0},{"$f":"+Potencia!U145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!V145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!W145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+SUMPRODUCT(AE145:AH145,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Discap.",123.777562182583,0,null,null,{"$f":"+Potencia!T145*$K145*12*1000*(1-$C145)","v":0}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H228","v":"Discapacitados 601-más"},{"$f":"+IF(B146=0,0,VLOOKUP(B146,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60944054946577875,null,1,0,null,1.014E-2,0,null,{"$f":"+$J146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+SUMPRODUCT(M146:P146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X146*$K146*12*1000*(1-$C146)","v":0},null,{"$f":"IF(Q146=0,0,(IF($AK$3=1,$E146*$F$4*G146/$Q$136,($E146*$F$4*G146-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R146=0,0,IF($AK$3=1,$E146*$F$4*H146/$R$136,($E146*$F$4*H146-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000,AL146)","v":0},{"$f":"+$W146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+SUMPRODUCT(Z146:AC146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T146*$X146*12*1000*(1-$C146),AM146)","v":0},{"$f":"+Potencia!U146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!V146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!W146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+SUMPRODUCT(AE146:AH146,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T146*$K146*12*1000*(1-$C146)","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!H229","v":"Cruz Roja"},{"$f":"+IF(B147=0,0,VLOOKUP(B147,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.60944054946577875,null,1,0,null,1.014E-2,0,null,{"$f":"+$J147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AC147*(1-$C147)*1000","v":0},{"$f":"+SUMPRODUCT(M147:P147,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X147*$K147*12*1000*(1-$C147)","v":0},null,{"$f":"IF(Q147=0,0,(IF($AK$3=1,$E147*$F$4*G147/$Q$136,($E147*$F$4*G147-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R147=0,0,IF($AK$3=1,$E147*$F$4*H147/$R$136,($E147*$F$4*H147-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W147*Energía!Z147*(1-$C147)*1000,AL147)","v":0},{"$f":"+$W147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AC147*(1-$C147)*1000","v":0},{"$f":"+SUMPRODUCT(Z147:AC147,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T147*$X147*12*1000*(1-$C147),AM147)","v":0},{"$f":"+Potencia!U147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!V147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!W147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+SUMPRODUCT(AE147:AH147,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T147*$K147*12*1000*(1-$C147)","v":0}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!H230","v":0},{"$f":"+IF(B148=0,0,VLOOKUP(B148,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60944054946577875,null,1,0,null,1.014E-2,0,null,{"$f":"+SUM(M149:M158)","v":1301092.5033100296},1363508.9529534499,1434164.236931212,1512008.2652898852,4740091.3287118282,0,null,{"$f":"IF(Q148=0,0,(IF($AK$3=1,$E148*$F$4*G148/$Q$136,($E148*$F$4*G148-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.144685477367668},{"$f":"IF(R148=0,0,IF($AK$3=1,$E148*$F$4*H148/$R$136,($E148*$F$4*H148-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.1607110740508153E-2,0,null,{"$f":"+SUM(Z149:Z158)","v":1190562.461935733},{"$f":"+SUM(AA149:AA158)","v":1560788.8967066088},{"$f":"+SUM(AB149:AB158)","v":1641666.9741752415},{"$f":"+SUM(AC149:AC158)","v":1730773.902937212},{"$f":"+SUM(AD149:AD158)","v":5139217.4576770049},{"$f":"+SUM(AE149:AE158)","v":0},{"$f":"+SUM(AF149:AF158)","v":0},0,0,0,null,"BTS_2 (301-750)",0,0,null,null,{"$f":"+SUM(AP149:AP158)","v":0}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!H231","v":"Regular"},{"$f":"+IF(B149=0,0,VLOOKUP(B149,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60944054946577875,null,1,0,null,{"$f":"+J148","v":1.014E-2},{"$f":"+K148","v":0},null,{"$f":"+($J149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$J138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":944896.62679383857},{"$f":"+($J149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$J138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":989751.18053553579},{"$f":"+($J149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$J138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":1040476.5377975008},{"$f":"+($J149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$J138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":1096332.6706312946},{"$f":"+SUMPRODUCT(M149:P149,PremisaCosto!$F$84:$I$84)","v":3439838.4257036224},{"$f":"+Potencia!X149*$K149*12*1000*(1-$C149)","v":0},null,{"$f":"IF(Q149=0,0,(IF($AK$3=1,$E149*$F$4*G149/$Q$136,($E149*$F$4*G149-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.144685477367668},{"$f":"IF(R149=0,0,IF($AK$3=1,$E149*$F$4*H149/$R$136,($E149*$F$4*H149-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.1607110740508153E-2,0,null,{"$f":"+IF($AK$3=1,$W149*Energía!Z149*(1-$C149)*1000,AL149)","v":903280.09189233673},{"$f":"+($W149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$W138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":1132953.8025665327},{"$f":"+($W149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$W138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":1191018.3823585906},{"$f":"+($W149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$W138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":1254956.0864353538},{"$f":"+SUMPRODUCT(Z149:AC149,PremisaCosto!$F$84:$I$84)","v":3766415.5848736041},{"$f":"+IF($AK$3=1,Potencia!T149*$X149*12*1000*(1-$C149),AM149)","v":0},{"$f":"+Potencia!U149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!V149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!W149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+SUMPRODUCT(AE149:AH149,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Regular",903280.09189233673,0,null,null,{"$f":"+Potencia!T149*$K149*12*1000*(1-$C149)","v":0}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!H232","v":"Agro"},{"$f":"+IF(B150=0,0,VLOOKUP(B150,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.60944054946577875,null,1,0,null,{"$f":"+J149","v":1.014E-2},0,null,{"$f":"+($J150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$J139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":1043.7450960072201},{"$f":"+($J150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$J139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":1087.2076936277067},{"$f":"+($J150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$J139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":1136.6306122095193},{"$f":"+($J150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$J139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":1191.3145880466554},{"$f":"+SUMPRODUCT(M150:P150,PremisaCosto!$F$84:$I$84)","v":3769.3508526225773},{"$f":"+Potencia!X150*$K150*12*1000*(1-$C150)","v":0},null,{"$f":"IF(Q150=0,0,(IF($AK$3=1,$E150*$F$4*G150/$Q$136,($E150*$F$4*G150-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.144685477367668},{"$f":"IF(R150=0,0,IF($AK$3=1,$E150*$F$4*H150/$R$136,($E150*$F$4*H150-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.1607110740508153E-2,0,null,{"$f":"+IF($AK$3=1,$W150*Energía!Z150*(1-$C150)*1000,AL150)","v":998.07537886538364},{"$f":"+($W150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$W139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":1244.5108577780327},{"$f":"+($W150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$W139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":1301.0845549277581},{"$f":"+($W150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$W139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":1363.6805079132528},{"$f":"+SUMPRODUCT(Z150:AC150,PremisaCosto!$F$84:$I$84)","v":4125.9908570393363},{"$f":"+IF($AK$3=1,Potencia!T150*$X150*12*1000*(1-$C150),AM150)","v":0},{"$f":"+Potencia!U150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!V150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!W150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+SUMPRODUCT(AE150:AH150,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Agro",998.07537886538364,0,null,null,{"$f":"+Potencia!T150*$K150*12*1000*(1-$C150)","v":0}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!H233","v":"Jub. 1"},{"$f":"+IF(B151=0,0,VLOOKUP(B151,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60944054946577875,null,1,0,null,1.014E-2,0,null,{"$f":"+($J151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$J140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":288952.48544427141},{"$f":"+($J151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$J140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":303135.50025138579},{"$f":"+($J151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$J140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":319156.01875563344},{"$f":"+($J151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$J140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":336778.11322061811},{"$f":"+SUMPRODUCT(M151:P151,PremisaCosto!$F$84:$I$84)","v":1054244.8968850502},{"$f":"+Potencia!X151*$K151*12*1000*(1-$C151)","v":0},null,{"$f":"IF(Q151=0,0,(IF($AK$3=1,$E151*$F$4*G151/$Q$136,($E151*$F$4*G151-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.144685477367668},{"$f":"IF(R151=0,0,IF($AK$3=1,$E151*$F$4*H151/$R$136,($E151*$F$4*H151-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.1607110740508153E-2,0,null,{"$f":"+IF($AK$3=1,$W151*Energía!Z151*(1-$C151)*1000,AL151)","v":223356.44044454821},{"$f":"+($W151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$W140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":346994.80481234431},{"$f":"+($W151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$W140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":365333.25968405668},{"$f":"+($W151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$W140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":385505.01529892569},{"$f":"+SUMPRODUCT(Z151:AC151,PremisaCosto!$F$84:$I$84)","v":1103719.0644892426},{"$f":"+IF($AK$3=1,Potencia!T151*$X151*12*1000*(1-$C151),AM151)","v":0},{"$f":"+Potencia!U151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!V151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!W151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+SUMPRODUCT(AE151:AH151,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Jub. 1",223356.44044454821,0,null,null,{"$f":"+Potencia!T151*$K151*12*1000*(1-$C151)","v":0}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!H234","v":"Jub. 2"},{"$f":"+IF(B152=0,0,VLOOKUP(B152,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60944054946577875,null,1,0,null,1.014E-2,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":66019.191217262356},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":69345.756107612731},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":73195.744917211865},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":77495.869107547085},{"$f":"+SUMPRODUCT(M152:P152,PremisaCosto!$F$84:$I$84)","v":241580.296939416},{"$f":"+Potencia!X152*$K152*12*1000*(1-$C152)","v":0},null,{"$f":"IF(Q152=0,0,(IF($AK$3=1,$E152*$F$4*G152/$Q$136,($E152*$F$4*G152-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.144685477367668},{"$f":"IF(R152=0,0,IF($AK$3=1,$E152*$F$4*H152/$R$136,($E152*$F$4*H152-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.1607110740508153E-2,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$W152*1000),AL152)","v":62771.266125331778},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":79379.079933464556},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":83786.106211840728},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":88708.395923394841},{"$f":"+SUMPRODUCT(Z152:AC152,PremisaCosto!$F$84:$I$84)","v":264251.15900143975},{"$f":"+IF($AK$3=1,Potencia!T152*$X152*12*1000*(1-$C152),AM152)","v":0},{"$f":"+Potencia!U152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!V152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!W152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+SUMPRODUCT(AE152:AH152,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Jub. 2",62771.266125331778,0,null,null,{"$f":"+Potencia!T152*$K152*12*1000*(1-$C152)","v":0}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!H235","v":"Político"},{"$f":"+IF(B153=0,0,VLOOKUP(B153,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.60944054946577875,null,{"$f":"+G152","v":1},0,null,1.014E-2,0,null,{"$f":"+($J153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$J142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($J153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$J142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($J153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$J142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($J153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$J142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+SUMPRODUCT(M153:P153,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X153*$K153*12*1000*(1-$C153)","v":0},null,{"$f":"IF(Q153=0,0,(IF($AK$3=1,$E153*$F$4*G153/$Q$136,($E153*$F$4*G153-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R153=0,0,IF($AK$3=1,$E153*$F$4*H153/$R$136,($E153*$F$4*H153-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W153*Energía!Z153*(1-$C153)*1000,AL153)","v":0},{"$f":"+($W153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$W142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($W153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$W142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($W153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$W142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+SUMPRODUCT(Z153:AC153,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T153*$X153*12*1000*(1-$C153),AM153)","v":0},{"$f":"+Potencia!U153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!V153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!W153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+SUMPRODUCT(AE153:AH153,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Político",0,0,null,null,{"$f":"+Potencia!T153*$K153*12*1000*(1-$C153)","v":0}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!H236","v":"x1"},{"$f":"+IF(B154=0,0,VLOOKUP(B154,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60944054946577875,null,1,0,null,1.014E-2,0,null,{"$f":"+($J154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$J143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$J143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$J143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$J143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+SUMPRODUCT(M154:P154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X154*$K154*12*1000*(1-$C154)","v":0},null,{"$f":"IF(Q154=0,0,(IF($AK$3=1,$E154*$F$4*G154/$Q$136,($E154*$F$4*G154-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R154=0,0,IF($AK$3=1,$E154*$F$4*H154/$R$136,($E154*$F$4*H154-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W154*Energía!Z154*(1-$C154)*1000,AL154)","v":0},{"$f":"+($W154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$W143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$W143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$W143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+SUMPRODUCT(Z154:AC154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T154*$X154*12*1000*(1-$C154),AM154)","v":0},{"$f":"+Potencia!U154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!V154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!W154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+SUMPRODUCT(AE154:AH154,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 x1",0,0,null,null,{"$f":"+Potencia!T154*$K154*12*1000*(1-$C154)","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!H237","v":"x2"},{"$f":"+IF(B155=0,0,VLOOKUP(B155,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60944054946577875,null,1,0,null,1.014E-2,0,null,{"$f":"+($J155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$J144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$J144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$J144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$J144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+SUMPRODUCT(M155:P155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X155*$K155*12*1000*(1-$C155)","v":0},null,{"$f":"IF(Q155=0,0,(IF($AK$3=1,$E155*$F$4*G155/$Q$136,($E155*$F$4*G155-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R155=0,0,IF($AK$3=1,$E155*$F$4*H155/$R$136,($E155*$F$4*H155-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W155*((Energía!Z155-Clientes!T155*Límites!$B$16*12)+Clientes!T155*Límites!$B$16*12*(1-$C155))*1000,AL155)","v":0},{"$f":"+($W155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$W144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$W144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$W144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+SUMPRODUCT(Z155:AC155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T155*$X155*12*1000*(1-$C155),AM155)","v":0},{"$f":"+Potencia!U155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!V155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!W155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+SUMPRODUCT(AE155:AH155,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 x2",0,0,null,null,{"$f":"+Potencia!T155*$K155*12*1000*(1-$C155)","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!H238","v":"Discap."},{"$f":"+IF(B156=0,0,VLOOKUP(B156,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60944054946577875,null,1,0,null,1.014E-2,0,null,{"$f":"+($J156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$J145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":180.45475865008893},{"$f":"+($J156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$J145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":189.30836528789709},{"$f":"+($J156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$J145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":199.30484865630274},{"$f":"+($J156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$J145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":210.29774237879857},{"$f":"+SUMPRODUCT(M156:P156,PremisaCosto!$F$84:$I$84)","v":658.35833111705347},{"$f":"+Potencia!X156*$K156*12*1000*(1-$C156)","v":0},null,{"$f":"IF(Q156=0,0,(IF($AK$3=1,$E156*$F$4*G156/$Q$136,($E156*$F$4*G156-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.144685477367668},{"$f":"IF(R156=0,0,IF($AK$3=1,$E156*$F$4*H156/$R$136,($E156*$F$4*H156-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.1607110740508153E-2,0,null,{"$f":"+IF($AK$3=1,$W156*Energía!Z156*(1-$C156)*1000,AL156)","v":156.58809465080424},{"$f":"+($W156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$W145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":216.69853648926934},{"$f":"+($W156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$W145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":228.14136582583072},{"$f":"+($W156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$W145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":240.72477162421794},{"$f":"+SUMPRODUCT(Z156:AC156,PremisaCosto!$F$84:$I$84)","v":705.65845567952817},{"$f":"+IF($AK$3=1,Potencia!T156*$X156*12*1000*(1-$C156),AM156)","v":0},{"$f":"+Potencia!U156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!V156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!W156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+SUMPRODUCT(AE156:AH156,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Discap.",156.58809465080424,0,null,null,{"$f":"+Potencia!T156*$K156*12*1000*(1-$C156)","v":0}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H239","v":"Discapacitados 601-más"},{"$f":"+IF(B157=0,0,VLOOKUP(B157,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60944054946577875,null,1,0,null,1.014E-2,0,null,{"$f":"+($J157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$J146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$J146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$J146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$J146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+SUMPRODUCT(M157:P157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X157*$K157*12*1000*(1-$C157)","v":0},null,{"$f":"IF(Q157=0,0,(IF($AK$3=1,$E157*$F$4*G157/$Q$136,($E157*$F$4*G157-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R157=0,0,IF($AK$3=1,$E157*$F$4*H157/$R$136,($E157*$F$4*H157-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W157*((Energía!Z157-Clientes!T157*Límites!$B$15*12)+Clientes!T157*Límites!$B$15*12*(1-$C157))*1000,AL157)","v":0},{"$f":"+($W157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$W146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$W146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$W146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+SUMPRODUCT(Z157:AC157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T157*$X157*12*1000*(1-$C157),AM157)","v":0},{"$f":"+Potencia!U157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!V157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!W157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+SUMPRODUCT(AE157:AH157,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T157*$K157*12*1000*(1-$C157)","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!H240","v":"Cruz Roja"},{"$f":"+IF(B158=0,0,VLOOKUP(B158,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.60944054946577875,null,1,0,null,1.014E-2,0,null,{"$f":"+($J158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$J147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$J147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$J147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$J147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+SUMPRODUCT(M158:P158,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X158*$K158*12*1000*(1-$C158)","v":0},null,{"$f":"IF(Q158=0,0,(IF($AK$3=1,$E158*$F$4*G158/$Q$136,($E158*$F$4*G158-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R158=0,0,IF($AK$3=1,$E158*$F$4*H158/$R$136,($E158*$F$4*H158-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W158*Energía!Z158*(1-$C158)*1000,AL158)","v":0},{"$f":"+($W158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$W147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$W147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$W147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+SUMPRODUCT(Z158:AC158,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T158*$X158*12*1000*(1-$C158),AM158)","v":0},{"$f":"+Potencia!U158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!V158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!W158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+SUMPRODUCT(AE158:AH158,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T158*$K158*12*1000*(1-$C158)","v":0}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!H241","v":0},{"$f":"+IF(B159=0,0,VLOOKUP(B159,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60944054946577875,null,1,0,null,1.014E-2,0,null,{"$f":"+SUM(M160:M169)","v":2071902.1812802665},2162500.6147845276,2265294.4650266352,2378773.3072674945,7503905.1146569094,0,null,{"$f":"IF(Q159=0,0,(IF($AK$3=1,$E159*$F$4*G159/$Q$136,($E159*$F$4*G159-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.144685477367668},{"$f":"IF(R159=0,0,IF($AK$3=1,$E159*$F$4*H159/$R$136,($E159*$F$4*H159-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.1607110740508153E-2,0,null,{"$f":"+SUM(Z160:Z169)","v":1980875.1271230071},{"$f":"+SUM(AA160:AA169)","v":2475383.0485425023},{"$f":"+SUM(AB160:AB169)","v":2593049.6760773514},{"$f":"+SUM(AC160:AC169)","v":2722947.2587789581},{"$f":"+SUM(AD160:AD169)","v":8214614.4586890861},{"$f":"+SUM(AE160:AE169)","v":0},0,0,0,0,null,"BTS_3 (751-más)",0,0,null,null,{"$f":"+SUM(AP160:AP169)","v":0}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!H242","v":"Regular"},{"$f":"+IF(B160=0,0,VLOOKUP(B160,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60944054946577875,null,1,0,null,{"$f":"+J159","v":1.014E-2},{"$f":"+K159","v":0},null,{"$f":"+($J160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$J138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":1928753.0555978864},{"$f":"+($J160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$J138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":2012329.1519780387},{"$f":"+($J160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$J138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":2107093.5878084991},{"$f":"+($J160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$J138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":2211670.8949399716},{"$f":"+SUMPRODUCT(M160:P160,PremisaCosto!$F$84:$I$84)","v":6981362.5002023317},{"$f":"+Potencia!X160*$K160*12*1000*(1-$C160)","v":0},null,{"$f":"IF(Q160=0,0,(IF($AK$3=1,$E160*$F$4*G160/$Q$136,($E160*$F$4*G160-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.144685477367668},{"$f":"IF(R160=0,0,IF($AK$3=1,$E160*$F$4*H160/$R$136,($E160*$F$4*H160-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.1607110740508153E-2,0,null,{"$f":"+IF($AK$3=1,$W160*Energía!Z160*(1-$C160)*1000,AL160)","v":1844379.2119619576},{"$f":"+($W160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$W138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":2303483.9559528558},{"$f":"+($W160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$W138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":2411959.4294189247},{"$f":"+($W160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$W138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":2531667.5541545385},{"$f":"+SUMPRODUCT(Z160:AC160,PremisaCosto!$F$84:$I$84)","v":7642725.6616080906},{"$f":"+IF($AK$3=1,Potencia!T160*$X160*12*1000*(1-$C160),AM160)","v":0},{"$f":"+Potencia!U160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!V160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!W160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+SUMPRODUCT(AE160:AH160,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Regular",1844379.2119619576,0,null,null,{"$f":"+Potencia!T160*$K160*12*1000*(1-$C160)","v":0}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!H243","v":"Agro"},{"$f":"+IF(B161=0,0,VLOOKUP(B161,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.60944054946577875,null,1,0,null,{"$f":"+J160","v":1.014E-2},0,null,{"$f":"+($J161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$J139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":11662.719188487914},{"$f":"+($J161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$J139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":12143.785042002643},{"$f":"+($J161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$J139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":12690.623994015237},{"$f":"+($J161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$J139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":13295.313770150369},{"$f":"+SUMPRODUCT(M161:P161,PremisaCosto!$F$84:$I$84)","v":42094.098077540228},{"$f":"+Potencia!X161*$K161*12*1000*(1-$C161)","v":0},null,{"$f":"IF(Q161=0,0,(IF($AK$3=1,$E161*$F$4*G161/$Q$136,($E161*$F$4*G161-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.144685477367668},{"$f":"IF(R161=0,0,IF($AK$3=1,$E161*$F$4*H161/$R$136,($E161*$F$4*H161-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.1607110740508153E-2,0,null,{"$f":"+IF($AK$3=1,$W161*Energía!Z161*(1-$C161)*1000,AL161)","v":11152.820277797386},{"$f":"+($W161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$W139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":13900.81437785514},{"$f":"+($W161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$W139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":14526.772984682912},{"$f":"+($W161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$W139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":15218.952589737506},{"$f":"+SUMPRODUCT(Z161:AC161,PremisaCosto!$F$84:$I$84)","v":46076.040156613839},{"$f":"+IF($AK$3=1,Potencia!T161*$X161*12*1000*(1-$C161),AM161)","v":0},{"$f":"+Potencia!U161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!V161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!W161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+SUMPRODUCT(AE161:AH161,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Agro",11152.820277797386,0,null,null,{"$f":"+Potencia!T161*$K161*12*1000*(1-$C161)","v":0}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!H244","v":"Jub. 1"},{"$f":"+IF(B162=0,0,VLOOKUP(B162,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60944054946577875,null,1,0,null,1.014E-2,0,null,{"$f":"+($J162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$J140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$J140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$J140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$J140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+SUMPRODUCT(M162:P162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X162*$K162*12*1000*(1-$C162)","v":0},null,{"$f":"IF(Q162=0,0,(IF($AK$3=1,$E162*$F$4*G162/$Q$136,($E162*$F$4*G162-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R162=0,0,IF($AK$3=1,$E162*$F$4*H162/$R$136,($E162*$F$4*H162-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W162*Energía!Z162*(1-$C162)*1000,AL162)","v":0},{"$f":"+($W162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$W140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$W140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$W140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+SUMPRODUCT(Z162:AC162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T162*$X162*12*1000*(1-$C162),AM162)","v":0},{"$f":"+Potencia!U162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!V162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!W162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+SUMPRODUCT(AE162:AH162,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Jub. 1",0,0,null,null,{"$f":"+Potencia!T162*$K162*12*1000*(1-$C162)","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!H245","v":"Jub. 2"},{"$f":"+IF(B163=0,0,VLOOKUP(B163,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60944054946577875,null,1,0,null,1.014E-2,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":131475.8309280278},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":138016.49676764585},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":145498.29561835903},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":153794.22124579232},{"$f":"+SUMPRODUCT(M163:P163,PremisaCosto!$F$84:$I$84)","v":480409.22022174101},{"$f":"+Potencia!X163*$K163*12*1000*(1-$C163)","v":0},null,{"$f":"IF(Q163=0,0,(IF($AK$3=1,$E163*$F$4*G163/$Q$136,($E163*$F$4*G163-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.144685477367668},{"$f":"IF(R163=0,0,IF($AK$3=1,$E163*$F$4*H163/$R$136,($E163*$F$4*H163-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.1607110740508153E-2,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$W163*1000),AL163)","v":125333.32048171862},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":157985.47948708589},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":166549.7859760834},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":176046.01156312853},{"$f":"+SUMPRODUCT(Z163:AC163,PremisaCosto!$F$84:$I$84)","v":525770.01220090687},{"$f":"+IF($AK$3=1,Potencia!T163*$X163*12*1000*(1-$C163),AM163)","v":0},{"$f":"+Potencia!U163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!V163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!W163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+SUMPRODUCT(AE163:AH163,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Jub. 2",125333.32048171862,0,null,null,{"$f":"+Potencia!T163*$K163*12*1000*(1-$C163)","v":0}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!H246","v":"Político"},{"$f":"+IF(B164=0,0,VLOOKUP(B164,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.60944054946577875,null,1,0,null,1.014E-2,0,null,{"$f":"+($J164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$J142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$J142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$J142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$J142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+SUMPRODUCT(M164:P164,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X164*$K164*12*1000*(1-$C164)","v":0},null,{"$f":"IF(Q164=0,0,(IF($AK$3=1,$E164*$F$4*G164/$Q$136,($E164*$F$4*G164-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R164=0,0,IF($AK$3=1,$E164*$F$4*H164/$R$136,($E164*$F$4*H164-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W164*Energía!Z164*(1-$C164)*1000,AL164)","v":0},{"$f":"+($W164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$W142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($W164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$W142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($W164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$W142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+SUMPRODUCT(Z164:AC164,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T164*$X164*12*1000*(1-$C164),AM164)","v":0},{"$f":"+Potencia!U164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!V164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!W164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+SUMPRODUCT(AE164:AH164,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Político",0,0,null,null,{"$f":"+Potencia!T164*$K164*12*1000*(1-$C164)","v":0}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!H247","v":"x1"},{"$f":"+IF(B165=0,0,VLOOKUP(B165,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60944054946577875,null,1,0,null,1.014E-2,0,null,{"$f":"+($J165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$J143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$J143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$J143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$J143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+SUMPRODUCT(M165:P165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X165*$K165*12*1000*(1-$C165)","v":0},null,{"$f":"IF(Q165=0,0,(IF($AK$3=1,$E165*$F$4*G165/$Q$136,($E165*$F$4*G165-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R165=0,0,IF($AK$3=1,$E165*$F$4*H165/$R$136,($E165*$F$4*H165-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W165*Energía!Z165*(1-$C165)*1000,AL165)","v":0},{"$f":"+($W165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$W143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$W143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$W143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+SUMPRODUCT(Z165:AC165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T165*$X165*12*1000*(1-$C165),AM165)","v":0},{"$f":"+Potencia!U165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!V165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!W165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+SUMPRODUCT(AE165:AH165,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 x1",0,0,null,null,{"$f":"+Potencia!T165*$K165*12*1000*(1-$C165)","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!H248","v":"x2"},{"$f":"+IF(B166=0,0,VLOOKUP(B166,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60944054946577875,null,1,0,null,1.014E-2,0,null,{"$f":"+($J166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$J144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$J144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$J144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$J144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+SUMPRODUCT(M166:P166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X166*$K166*12*1000*(1-$C166)","v":0},null,{"$f":"IF(Q166=0,0,(IF($AK$3=1,$E166*$F$4*G166/$Q$136,($E166*$F$4*G166-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R166=0,0,IF($AK$3=1,$E166*$F$4*H166/$R$136,($E166*$F$4*H166-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W166*((Energía!Z166-Clientes!T166*Límites!$B$16*12)+Clientes!T166*Límites!$B$16*12*(1-$C166))*1000,AL166)","v":0},{"$f":"+($W166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$W144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$W144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$W144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+SUMPRODUCT(Z166:AC166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T166*$X166*12*1000*(1-$C166),AM166)","v":0},{"$f":"+Potencia!U166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!V166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!W166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+SUMPRODUCT(AE166:AH166,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 x2",0,0,null,null,{"$f":"+Potencia!T166*$K166*12*1000*(1-$C166)","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!H249","v":"Discap."},{"$f":"+IF(B167=0,0,VLOOKUP(B167,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60944054946577875,null,1,0,null,1.014E-2,0,null,{"$f":"+($J167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$J145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$J145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$J145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$J145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+SUMPRODUCT(M167:P167,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X167*$K167*12*1000*(1-$C167)","v":0},null,{"$f":"IF(Q167=0,0,(IF($AK$3=1,$E167*$F$4*G167/$Q$136,($E167*$F$4*G167-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R167=0,0,IF($AK$3=1,$E167*$F$4*H167/$R$136,($E167*$F$4*H167-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W167*Energía!Z167*(1-$C167)*1000,AL167)","v":0},{"$f":"+($W167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$W145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($W167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$W145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($W167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$W145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+SUMPRODUCT(Z167:AC167,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T167*$X167*12*1000*(1-$C167),AM167)","v":0},{"$f":"+Potencia!U167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!V167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!W167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+SUMPRODUCT(AE167:AH167,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Discap.",0,0,null,null,{"$f":"+Potencia!T167*$K167*12*1000*(1-$C167)","v":0}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H250","v":"Discapacitados 601-más"},{"$f":"+IF(B168=0,0,VLOOKUP(B168,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60944054946577875,null,1,0,null,1.014E-2,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":10.575565864340247},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":11.18099684035626},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":11.957605762155694},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":12.87731158015327},{"$f":"+SUMPRODUCT(M168:P168,PremisaCosto!$F$84:$I$84)","v":39.296155295924713},{"$f":"+Potencia!X168*$K168*12*1000*(1-$C168)","v":0},null,{"$f":"IF(Q168=0,0,(IF($AK$3=1,$E168*$F$4*G168/$Q$136,($E168*$F$4*G168-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.144685477367668},{"$f":"IF(R168=0,0,IF($AK$3=1,$E168*$F$4*H168/$R$136,($E168*$F$4*H168-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.1607110740508153E-2,0,null,{"$f":"IF($AK$3=1,IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$W168*1000),AL168)","v":9.7744015336823367},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":12.798724705649592},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":13.687697660027569},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":14.740471553339944},{"$f":"+SUMPRODUCT(Z168:AC168,PremisaCosto!$F$84:$I$84)","v":42.74472347505899},{"$f":"+IF($AK$3=1,Potencia!T168*$X168*12*1000*(1-$C168),AM168)","v":0},{"$f":"+Potencia!U168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!V168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!W168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+SUMPRODUCT(AE168:AH168,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Discapacitados 601-más",9.7744015336823367,0,null,null,{"$f":"+Potencia!T168*$K168*12*1000*(1-$C168)","v":0}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!H251","v":"Cruz Roja"},{"$f":"+IF(B169=0,0,VLOOKUP(B169,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.60944054946577875,null,{"$f":"+G168","v":1},0,null,1.014E-2,0,null,{"$f":"+($J169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$J147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$J147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$J147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$J147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+SUMPRODUCT(M169:P169,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X169*$K169*12*1000*(1-$C169)","v":0},null,{"$f":"IF(Q169=0,0,(IF($AK$3=1,$E169*$F$4*G169/$Q$136,($E169*$F$4*G169-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R169=0,0,IF($AK$3=1,$E169*$F$4*H169/$R$136,($E169*$F$4*H169-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W169*Energía!Z169*(1-$C169)*1000,AL169)","v":0},{"$f":"+($W169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$W147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$W147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$W147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+SUMPRODUCT(Z169:AC169,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T169*$X169*12*1000*(1-$C169),AM169)","v":0},{"$f":"+Potencia!U169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!V169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!W169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+SUMPRODUCT(AE169:AH169,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T169*$K169*12*1000*(1-$C169)","v":0}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!H252","v":0},{"$f":"+IF(B170=0,0,VLOOKUP(B170,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60944054946577875,null,1,0,null,0,0,null,{"$f":"+SUM(M171:M180)","v":0},0,0,0,0,0,null,{"$f":"IF(Q170=0,0,(IF($AK$3=1,$E170*$F$4*G170/$Q$136,($E170*$F$4*G170-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R170=0,0,IF($AK$3=1,$E170*$F$4*H170/$R$136,($E170*$F$4*H170-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z171:Z180)","v":0},{"$f":"+SUM(AA171:AA180)","v":0},{"$f":"+SUM(AB171:AB180)","v":0},{"$f":"+SUM(AC171:AC180)","v":0},{"$f":"+SUM(AD171:AD180)","v":0},0,0,0,0,0,null,"BTS_4 (xxx)",0,0,null,null,{"$f":"+SUM(AP171:AP180)","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!H253","v":"Regular"},{"$f":"+IF(B171=0,0,VLOOKUP(B171,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60944054946577875,null,1,0,null,{"$f":"+J170","v":0},{"$f":"+K170","v":0},null,{"$f":"+($J171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$J138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$J138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$J138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$J138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+SUMPRODUCT(M171:P171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X171*$K171*12*1000*(1-$C171)","v":0},null,{"$f":"IF(Q171=0,0,(IF($AK$3=1,$E171*$F$4*G171/$Q$136,($E171*$F$4*G171-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R171=0,0,IF($AK$3=1,$E171*$F$4*H171/$R$136,($E171*$F$4*H171-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W171*Energía!Z171*(1-$C171)*1000,AL171)","v":0},{"$f":"+($W171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$W138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$W138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$W138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+SUMPRODUCT(Z171:AC171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T171*$X171*12*1000*(1-$C171),AM171)","v":0},{"$f":"+Potencia!U171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!V171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!W171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+SUMPRODUCT(AE171:AH171,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Regular",0,0,null,null,{"$f":"+Potencia!T171*$K171*12*1000*(1-$C171)","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!H254","v":"Agro"},{"$f":"+IF(B172=0,0,VLOOKUP(B172,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.60944054946577875,null,1,0,null,{"$f":"+J171","v":0},0,null,{"$f":"+($J172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$J139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$J139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$J139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$J139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+SUMPRODUCT(M172:P172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X172*$K172*12*1000*(1-$C172)","v":0},null,{"$f":"IF(Q172=0,0,(IF($AK$3=1,$E172*$F$4*G172/$Q$136,($E172*$F$4*G172-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R172=0,0,IF($AK$3=1,$E172*$F$4*H172/$R$136,($E172*$F$4*H172-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W172*Energía!Z172*(1-$C172)*1000,AL172)","v":0},{"$f":"+($W172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$W139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$W139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$W139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+SUMPRODUCT(Z172:AC172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T172*$X172*12*1000*(1-$C172),AM172)","v":0},{"$f":"+Potencia!U172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!V172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!W172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+SUMPRODUCT(AE172:AH172,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Agro",0,0,null,null,{"$f":"+Potencia!T172*$K172*12*1000*(1-$C172)","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!H255","v":"Jub. 1"},{"$f":"+IF(B173=0,0,VLOOKUP(B173,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60944054946577875,null,1,0,null,0,0,null,{"$f":"+($J173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$J140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$J140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$J140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$J140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+SUMPRODUCT(M173:P173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X173*$K173*12*1000*(1-$C173)","v":0},null,{"$f":"IF(Q173=0,0,(IF($AK$3=1,$E173*$F$4*G173/$Q$136,($E173*$F$4*G173-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R173=0,0,IF($AK$3=1,$E173*$F$4*H173/$R$136,($E173*$F$4*H173-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W173*Energía!Z173*(1-$C173)*1000,AL173)","v":0},{"$f":"+($W173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$W140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$W140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$W140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+SUMPRODUCT(Z173:AC173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T173*$X173*12*1000*(1-$C173),AM173)","v":0},{"$f":"+Potencia!U173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!V173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!W173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+SUMPRODUCT(AE173:AH173,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Jub. 1",0,0,null,null,{"$f":"+Potencia!T173*$K173*12*1000*(1-$C173)","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!H256","v":"Jub. 2"},{"$f":"+IF(B174=0,0,VLOOKUP(B174,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60944054946577875,null,1,0,null,0,0,null,{"$f":"+($J174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$J141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$J141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$J141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$J141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+SUMPRODUCT(M174:P174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X174*$K174*12*1000*(1-$C174)","v":0},null,{"$f":"IF(Q174=0,0,(IF($AK$3=1,$E174*$F$4*G174/$Q$136,($E174*$F$4*G174-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R174=0,0,IF($AK$3=1,$E174*$F$4*H174/$R$136,($E174*$F$4*H174-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W174*((Energía!Z174-Clientes!T174*Límites!$B$14*12)+Clientes!T174*Límites!$B$14*12*(1-$C174))*1000,AL174)","v":0},{"$f":"+($W174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$W141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$W141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$W141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+SUMPRODUCT(Z174:AC174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T174*$X174*12*1000*(1-$C174),AM174)","v":0},{"$f":"+Potencia!U174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!V174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!W174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+SUMPRODUCT(AE174:AH174,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Jub. 2",0,0,null,null,{"$f":"+Potencia!T174*$K174*12*1000*(1-$C174)","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!H257","v":"Político"},{"$f":"+IF(B175=0,0,VLOOKUP(B175,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.60944054946577875,null,1,0,null,0,0,null,{"$f":"+($J175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$J142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$J142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$J142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$J142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+SUMPRODUCT(M175:P175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X175*$K175*12*1000*(1-$C175)","v":0},null,{"$f":"IF(Q175=0,0,(IF($AK$3=1,$E175*$F$4*G175/$Q$136,($E175*$F$4*G175-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R175=0,0,IF($AK$3=1,$E175*$F$4*H175/$R$136,($E175*$F$4*H175-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W175*Energía!Z175*(1-$C175)*1000,AL175)","v":0},{"$f":"+($W175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$W142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$W142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$W142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+SUMPRODUCT(Z175:AC175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T175*$X175*12*1000*(1-$C175),AM175)","v":0},{"$f":"+Potencia!U175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!V175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!W175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+SUMPRODUCT(AE175:AH175,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Político",0,0,null,null,{"$f":"+Potencia!T175*$K175*12*1000*(1-$C175)","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!H258","v":"x1"},{"$f":"+IF(B176=0,0,VLOOKUP(B176,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60944054946577875,null,1,0,null,0,0,null,{"$f":"+($J176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$J143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$J143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$J143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$J143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+SUMPRODUCT(M176:P176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X176*$K176*12*1000*(1-$C176)","v":0},null,{"$f":"IF(Q176=0,0,(IF($AK$3=1,$E176*$F$4*G176/$Q$136,($E176*$F$4*G176-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R176=0,0,IF($AK$3=1,$E176*$F$4*H176/$R$136,($E176*$F$4*H176-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W176*Energía!Z176*(1-$C176)*1000,AL176)","v":0},{"$f":"+($W176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$W143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$W143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$W143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+SUMPRODUCT(Z176:AC176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T176*$X176*12*1000*(1-$C176),AM176)","v":0},{"$f":"+Potencia!U176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!V176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!W176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+SUMPRODUCT(AE176:AH176,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 x1",0,0,null,null,{"$f":"+Potencia!T176*$K176*12*1000*(1-$C176)","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!H259","v":"x2"},{"$f":"+IF(B177=0,0,VLOOKUP(B177,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60944054946577875,null,1,0,null,0,0,null,{"$f":"+($J177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$J144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$J144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$J144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$J144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+SUMPRODUCT(M177:P177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X177*$K177*12*1000*(1-$C177)","v":0},null,{"$f":"IF(Q177=0,0,(IF($AK$3=1,$E177*$F$4*G177/$Q$136,($E177*$F$4*G177-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R177=0,0,IF($AK$3=1,$E177*$F$4*H177/$R$136,($E177*$F$4*H177-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W177*((Energía!Z177-Clientes!T177*Límites!$B$16*12)+Clientes!T177*Límites!$B$16*12*(1-$C177))*1000,AL177)","v":0},{"$f":"+($W177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$W144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$W144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$W144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+SUMPRODUCT(Z177:AC177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T177*$X177*12*1000*(1-$C177),AM177)","v":0},{"$f":"+Potencia!U177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!V177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!W177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+SUMPRODUCT(AE177:AH177,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 x2",0,0,null,null,{"$f":"+Potencia!T177*$K177*12*1000*(1-$C177)","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!H260","v":"Discap."},{"$f":"+IF(B178=0,0,VLOOKUP(B178,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60944054946577875,null,1,0,null,0,0,null,{"$f":"+($J178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$J145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$J145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$J145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$J145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+SUMPRODUCT(M178:P178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X178*$K178*12*1000*(1-$C178)","v":0},null,{"$f":"IF(Q178=0,0,(IF($AK$3=1,$E178*$F$4*G178/$Q$136,($E178*$F$4*G178-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R178=0,0,IF($AK$3=1,$E178*$F$4*H178/$R$136,($E178*$F$4*H178-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W178*Energía!Z178*(1-$C178)*1000,AL178)","v":0},{"$f":"+($W178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$W145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$W145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$W145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+SUMPRODUCT(Z178:AC178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T178*$X178*12*1000*(1-$C178),AM178)","v":0},{"$f":"+Potencia!U178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!V178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!W178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+SUMPRODUCT(AE178:AH178,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Discap.",0,0,null,null,{"$f":"+Potencia!T178*$K178*12*1000*(1-$C178)","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H261","v":"Discapacitados 601-más"},{"$f":"+IF(B179=0,0,VLOOKUP(B179,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60944054946577875,null,1,0,null,0,0,null,{"$f":"+($J179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$J146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$J146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$J146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$J146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+SUMPRODUCT(M179:P179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X179*$K179*12*1000*(1-$C179)","v":0},null,{"$f":"IF(Q179=0,0,(IF($AK$3=1,$E179*$F$4*G179/$Q$136,($E179*$F$4*G179-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R179=0,0,IF($AK$3=1,$E179*$F$4*H179/$R$136,($E179*$F$4*H179-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W179*((Energía!Z179-Clientes!T179*Límites!$B$15*12)+Clientes!T179*Límites!$B$15*12*(1-$C179))*1000,AL179)","v":0},{"$f":"+($W179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$W146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$W146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$W146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+SUMPRODUCT(Z179:AC179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T179*$X179*12*1000*(1-$C179),AM179)","v":0},{"$f":"+Potencia!U179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!V179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!W179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+SUMPRODUCT(AE179:AH179,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T179*$K179*12*1000*(1-$C179)","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!H262","v":"Cruz Roja"},{"$f":"+IF(B180=0,0,VLOOKUP(B180,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.60944054946577875,null,1,0,null,0,0,null,{"$f":"+($J180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$J147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$J147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$J147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$J147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+SUMPRODUCT(M180:P180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X180*$K180*12*1000*(1-$C180)","v":0},null,{"$f":"IF(Q180=0,0,(IF($AK$3=1,$E180*$F$4*G180/$Q$136,($E180*$F$4*G180-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R180=0,0,IF($AK$3=1,$E180*$F$4*H180/$R$136,($E180*$F$4*H180-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W180*Energía!Z180*(1-$C180)*1000,AL180)","v":0},{"$f":"+($W180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$W147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$W147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$W147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+SUMPRODUCT(Z180:AC180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T180*$X180*12*1000*(1-$C180),AM180)","v":0},{"$f":"+Potencia!U180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!V180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!W180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+SUMPRODUCT(AE180:AH180,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T180*$K180*12*1000*(1-$C180)","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!H263","v":0},{"$f":"+IF(B181=0,0,VLOOKUP(B181,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60944054946577875,null,1,0,null,0,0,null,{"$f":"+SUM(M182:M191)","v":0},0,0,0,0,0,null,{"$f":"IF(Q181=0,0,(IF($AK$3=1,$E181*$F$4*G181/$Q$136,($E181*$F$4*G181-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R181=0,0,IF($AK$3=1,$E181*$F$4*H181/$R$136,($E181*$F$4*H181-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z182:Z191)","v":0},{"$f":"+SUM(AA182:AA191)","v":0},{"$f":"+SUM(AB182:AB191)","v":0},{"$f":"+SUM(AC182:AC191)","v":0},{"$f":"+SUM(AD182:AD191)","v":0},0,0,0,0,0,null,"BTS_5 (xxx)",0,0,null,null,{"$f":"+SUM(AP182:AP191)","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!H264","v":"Regular"},{"$f":"+IF(B182=0,0,VLOOKUP(B182,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60944054946577875,null,1,0,null,{"$f":"+J181","v":0},{"$f":"+K181","v":0},null,{"$f":"+($J182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$J138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$J138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$J138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$J138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+SUMPRODUCT(M182:P182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X182*$K182*12*1000*(1-$C182)","v":0},null,{"$f":"IF(Q182=0,0,(IF($AK$3=1,$E182*$F$4*G182/$Q$136,($E182*$F$4*G182-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R182=0,0,IF($AK$3=1,$E182*$F$4*H182/$R$136,($E182*$F$4*H182-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W182*Energía!Z182*(1-$C182)*1000,AL182)","v":0},{"$f":"+($W182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$W138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$W138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$W138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+SUMPRODUCT(Z182:AC182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T182*$X182*12*1000*(1-$C182),AM182)","v":0},{"$f":"+Potencia!U182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!V182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!W182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+SUMPRODUCT(AE182:AH182,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Regular",0,0,null,null,{"$f":"+Potencia!T182*$K182*12*1000*(1-$C182)","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!H265","v":"Agro"},{"$f":"+IF(B183=0,0,VLOOKUP(B183,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.60944054946577875,null,1,0,null,{"$f":"+J182","v":0},0,null,{"$f":"+($J183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$J139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$J139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$J139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$J139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+SUMPRODUCT(M183:P183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X183*$K183*12*1000*(1-$C183)","v":0},null,{"$f":"IF(Q183=0,0,(IF($AK$3=1,$E183*$F$4*G183/$Q$136,($E183*$F$4*G183-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R183=0,0,IF($AK$3=1,$E183*$F$4*H183/$R$136,($E183*$F$4*H183-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W183*Energía!Z183*(1-$C183)*1000,AL183)","v":0},{"$f":"+($W183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$W139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$W139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$W139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+SUMPRODUCT(Z183:AC183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T183*$X183*12*1000*(1-$C183),AM183)","v":0},{"$f":"+Potencia!U183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!V183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!W183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+SUMPRODUCT(AE183:AH183,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Agro",0,0,null,null,{"$f":"+Potencia!T183*$K183*12*1000*(1-$C183)","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!H266","v":"Jub. 1"},{"$f":"+IF(B184=0,0,VLOOKUP(B184,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60944054946577875,null,1,0,null,0,0,null,{"$f":"+($J184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$J140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$J140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$J140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$J140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+SUMPRODUCT(M184:P184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X184*$K184*12*1000*(1-$C184)","v":0},null,{"$f":"IF(Q184=0,0,(IF($AK$3=1,$E184*$F$4*G184/$Q$136,($E184*$F$4*G184-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R184=0,0,IF($AK$3=1,$E184*$F$4*H184/$R$136,($E184*$F$4*H184-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W184*Energía!Z184*(1-$C184)*1000,AL184)","v":0},{"$f":"+($W184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$W140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$W140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$W140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+SUMPRODUCT(Z184:AC184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T184*$X184*12*1000*(1-$C184),AM184)","v":0},{"$f":"+Potencia!U184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!V184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!W184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+SUMPRODUCT(AE184:AH184,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Jub. 1",0,0,null,null,{"$f":"+Potencia!T184*$K184*12*1000*(1-$C184)","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!H267","v":"Jub. 2"},{"$f":"+IF(B185=0,0,VLOOKUP(B185,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60944054946577875,null,{"$f":"+G184","v":1},0,null,0,0,null,{"$f":"+($J185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$J141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$J141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$J141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$J141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+SUMPRODUCT(M185:P185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X185*$K185*12*1000*(1-$C185)","v":0},null,{"$f":"IF(Q185=0,0,(IF($AK$3=1,$E185*$F$4*G185/$Q$136,($E185*$F$4*G185-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R185=0,0,IF($AK$3=1,$E185*$F$4*H185/$R$136,($E185*$F$4*H185-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W185*((Energía!Z185-Clientes!T185*Límites!$B$14*12)+Clientes!T185*Límites!$B$14*12*(1-$C185))*1000,AL185)","v":0},{"$f":"+($W185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$W141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$W141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$W141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+SUMPRODUCT(Z185:AC185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T185*$X185*12*1000*(1-$C185),AM185)","v":0},{"$f":"+Potencia!U185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!V185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!W185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+SUMPRODUCT(AE185:AH185,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Jub. 2",0,0,null,null,{"$f":"+Potencia!T185*$K185*12*1000*(1-$C185)","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!H268","v":"Político"},{"$f":"+IF(B186=0,0,VLOOKUP(B186,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.60944054946577875,null,1,0,null,0,0,null,{"$f":"+($J186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$J142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$J142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$J142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$J142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+SUMPRODUCT(M186:P186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X186*$K186*12*1000*(1-$C186)","v":0},null,{"$f":"IF(Q186=0,0,(IF($AK$3=1,$E186*$F$4*G186/$Q$136,($E186*$F$4*G186-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R186=0,0,IF($AK$3=1,$E186*$F$4*H186/$R$136,($E186*$F$4*H186-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W186*Energía!Z186*(1-$C186)*1000,AL186)","v":0},{"$f":"+($W186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$W142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$W142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$W142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+SUMPRODUCT(Z186:AC186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T186*$X186*12*1000*(1-$C186),AM186)","v":0},{"$f":"+Potencia!U186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!V186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!W186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+SUMPRODUCT(AE186:AH186,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Político",0,0,null,null,{"$f":"+Potencia!T186*$K186*12*1000*(1-$C186)","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!H269","v":"x1"},{"$f":"+IF(B187=0,0,VLOOKUP(B187,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60944054946577875,null,1,0,null,0,0,null,{"$f":"+($J187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$J143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$J143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$J143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$J143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+SUMPRODUCT(M187:P187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X187*$K187*12*1000*(1-$C187)","v":0},null,{"$f":"IF(Q187=0,0,(IF($AK$3=1,$E187*$F$4*G187/$Q$136,($E187*$F$4*G187-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R187=0,0,IF($AK$3=1,$E187*$F$4*H187/$R$136,($E187*$F$4*H187-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W187*Energía!Z187*(1-$C187)*1000,AL187)","v":0},{"$f":"+($W187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$W143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$W143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$W143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+SUMPRODUCT(Z187:AC187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T187*$X187*12*1000*(1-$C187),AM187)","v":0},{"$f":"+Potencia!U187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!V187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!W187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+SUMPRODUCT(AE187:AH187,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 x1",0,0,null,null,{"$f":"+Potencia!T187*$K187*12*1000*(1-$C187)","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!H270","v":"x2"},{"$f":"+IF(B188=0,0,VLOOKUP(B188,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60944054946577875,null,1,0,null,0,0,null,{"$f":"+($J188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$J144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$J144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$J144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$J144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+SUMPRODUCT(M188:P188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X188*$K188*12*1000*(1-$C188)","v":0},null,{"$f":"IF(Q188=0,0,(IF($AK$3=1,$E188*$F$4*G188/$Q$136,($E188*$F$4*G188-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R188=0,0,IF($AK$3=1,$E188*$F$4*H188/$R$136,($E188*$F$4*H188-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W188*((Energía!Z188-Clientes!T188*Límites!$B$16*12)+Clientes!T188*Límites!$B$16*12*(1-$C188))*1000,AL188)","v":0},{"$f":"+($W188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$W144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$W144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$W144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+SUMPRODUCT(Z188:AC188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T188*$X188*12*1000*(1-$C188),AM188)","v":0},{"$f":"+Potencia!U188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!V188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!W188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+SUMPRODUCT(AE188:AH188,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 x2",0,0,null,null,{"$f":"+Potencia!T188*$K188*12*1000*(1-$C188)","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!H271","v":"Discap."},{"$f":"+IF(B189=0,0,VLOOKUP(B189,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60944054946577875,null,1,0,null,0,0,null,{"$f":"+($J189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$J145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$J145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$J145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$J145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+SUMPRODUCT(M189:P189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X189*$K189*12*1000*(1-$C189)","v":0},null,{"$f":"IF(Q189=0,0,(IF($AK$3=1,$E189*$F$4*G189/$Q$136,($E189*$F$4*G189-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R189=0,0,IF($AK$3=1,$E189*$F$4*H189/$R$136,($E189*$F$4*H189-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W189*Energía!Z189*(1-$C189)*1000,AL189)","v":0},{"$f":"+($W189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$W145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$W145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$W145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+SUMPRODUCT(Z189:AC189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T189*$X189*12*1000*(1-$C189),AM189)","v":0},{"$f":"+Potencia!U189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!V189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!W189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+SUMPRODUCT(AE189:AH189,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Discap.",0,0,null,null,{"$f":"+Potencia!T189*$K189*12*1000*(1-$C189)","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H272","v":"Discapacitados 601-más"},{"$f":"+IF(B190=0,0,VLOOKUP(B190,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60944054946577875,null,1,0,null,0,0,null,{"$f":"+($J190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$J146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$J146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$J146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$J146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+SUMPRODUCT(M190:P190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X190*$K190*12*1000*(1-$C190)","v":0},null,{"$f":"IF(Q190=0,0,(IF($AK$3=1,$E190*$F$4*G190/$Q$136,($E190*$F$4*G190-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R190=0,0,IF($AK$3=1,$E190*$F$4*H190/$R$136,($E190*$F$4*H190-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W190*((Energía!Z190-Clientes!T190*Límites!$B$15*12)+Clientes!T190*Límites!$B$15*12*(1-$C190))*1000,AL190)","v":0},{"$f":"+($W190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$W146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$W146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$W146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+SUMPRODUCT(Z190:AC190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T190*$X190*12*1000*(1-$C190),AM190)","v":0},{"$f":"+Potencia!U190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!V190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!W190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+SUMPRODUCT(AE190:AH190,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T190*$K190*12*1000*(1-$C190)","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!H273","v":"Cruz Roja"},{"$f":"+IF(B191=0,0,VLOOKUP(B191,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.60944054946577875,null,1,0,null,0,0,null,{"$f":"+($J191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$J147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$J147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$J147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$J147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+SUMPRODUCT(M191:P191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X191*$K191*12*1000*(1-$C191)","v":0},null,{"$f":"IF(Q191=0,0,(IF($AK$3=1,$E191*$F$4*G191/$Q$136,($E191*$F$4*G191-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R191=0,0,IF($AK$3=1,$E191*$F$4*H191/$R$136,($E191*$F$4*H191-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W191*Energía!Z191*(1-$C191)*1000,AL191)","v":0},{"$f":"+($W191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$W147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$W147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$W147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+SUMPRODUCT(Z191:AC191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T191*$X191*12*1000*(1-$C191),AM191)","v":0},{"$f":"+Potencia!U191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!V191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!W191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+SUMPRODUCT(AE191:AH191,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T191*$K191*12*1000*(1-$C191)","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!H274","v":0},{"$f":"+IF(B192=0,0,VLOOKUP(B192,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(M192:P192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X192*$K192*12*1000*(1-$C192)","v":0},null,{"$f":"IF(Q192=0,0,(IF($AK$3=1,$E192*$F$4*G192/$Q$192,($E192*$F$4*G192-$AL$192*PremisaCosto!$F$84)/($Q$192-$M$192*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R192=0,0,$E192*$F$4*H192/R192)","v":0},null,{"$f":"+J192*T192","v":0},{"$f":"+U192*K192","v":0},null,{"$f":"+SUMPRODUCT(V192:Y192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W192:Z192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X192:AA192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y192:AB192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Z192:AC192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!U192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!V192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!W192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!X192*$X192*12*1000*(1-$C192)","v":0},null,"Alumbrado Público",0,0,null,null,{"$f":"+Potencia!T192*$K192*12*1000*(1-$C192)","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!H275","v":0},{"$f":"+IF(B193=0,0,VLOOKUP(B193,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M194:M195)","v":0},0,0,0,0,0,null,{"$f":"IF(Q193=0,0,(IF($AK$3=1,$E193*$F$4*G193/$Q$193,($E193*$F$4*G193-$AL$193*PremisaCosto!$F$84)/($Q$193-$M$193*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R193=0,0,$E193*$F$4*H193/R193)","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V193:Y193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W193:Z193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X193:AA193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y193:AB193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Z193:AC193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T193*$X193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!U193*$X193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!V193*$X193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!W193*$X193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!X193*$X193*12*1000*(1-$C193)","v":0},null,"GRANDES CLIENTES",0,0,null,null,{"$f":"+Potencia!T193*$K193*12*1000*(1-$C193)","v":0}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!H276","v":0},{"$f":"+IF(B194=0,0,VLOOKUP(B194,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.12151317287083882},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,0,0,null,{"$f":"+$J194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AC194*(1-$C194)*1000","v":0},{"$f":"+SUMPRODUCT(M194:P194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X194*$K194*12*1000*(1-$C194)","v":0},null,{"$f":"IF(Q194=0,0,(IF($AK$3=1,$E194*$F$4*G194/$Q$193,($E194*$F$4*G194-$AL$193*PremisaCosto!$F$84)/($Q$193-$M$193*PremisaCosto!$F$84))))","v":0},{"$f":"+U20","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W194*Energía!Z194*(1-$C194)*1000,AL194)","v":0},{"$f":"+$W194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AC194*(1-$C194)*1000","v":0},{"$f":"+SUMPRODUCT(Z194:AC194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!U194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!V194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!W194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!X194*$X194*12*1000*(1-$C194)","v":0},null,"MTD_GC",0,0,null,null,{"$f":"+Potencia!T194*$K194*12*1000*(1-$C194)","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!H277","v":0},{"$f":"+IF(B195=0,0,VLOOKUP(B195,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.17475459969258667},null,{"$f":"+G80","v":1},{"$f":"+H80","v":0},null,0,0,null,{"$f":"+$J195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AC195*(1-$C195)*1000","v":0},{"$f":"+SUMPRODUCT(M195:P195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X195*$K195*12*1000*(1-$C195)","v":0},null,{"$f":"IF(Q195=0,0,(IF($AK$3=1,$E195*$F$4*G195/$Q$193,($E195*$F$4*G195-$AL$193*PremisaCosto!$F$84)/($Q$193-$M$193*PremisaCosto!$F$84))))","v":0},{"$f":"+U80","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W195*Energía!Z195*(1-$C195)*1000,AL195)","v":0},{"$f":"+$W195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AC195*(1-$C195)*1000","v":0},{"$f":"+SUMPRODUCT(Z195:AC195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!U195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!V195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!W195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!X195*$X195*12*1000*(1-$C195)","v":0},null,"BTD_GC",0,0,null,null,{"$f":"+Potencia!T195*$K195*12*1000*(1-$C195)","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!H278","v":0},{"$f":"+IF(B196=0,0,VLOOKUP(B196,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.9248199279984685E-5,null,1,0,null,null,null,null,{"$f":"+SUM(M197,M201,M205)","v":563.91793116160829},{"$f":"+SUM(N197,N201,N205)","v":590.16280797486866},619.80979778793551,652.43154266783017,2050.1247350114231,0,null,{"$f":"IF(Q196=0,0,(IF($AK$3=1,$E196*$F$4*G196/$Q$196,($E196*$F$4*G196-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":1.0936597620332886},{"$f":"IF(R196=0,0,$E196*$F$4*H196/R196)","v":0},null,0,0,null,{"$f":"+SUM(Z197,Z201,Z205)","v":0},645.43731613069235,677.86103595465443,713.53812569711067,{"$f":"+SUM(AD197,AD201,AD205)","v":1650.346042130664},{"$f":"+SUM(AE197,AE201,AE205)","v":0},{"$f":"+SUM(AF197,AF201,AF205)","v":0},{"$f":"+SUM(AG197,AG201,AG205)","v":0},{"$f":"+SUM(AH197,AH201,AH205)","v":0},{"$f":"+SUM(AI197,AI201,AI205)","v":0},null,"BTSH",0,0,null,null,{"$f":"+Potencia!T196*$K196*12*1000*(1-$C196)","v":0}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!H279","v":0},{"$f":"+IF(B197=0,0,VLOOKUP(B197,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E196","v":4.9248199279984685E-5},null,{"$f":"+G196","v":1},{"$f":"+H196","v":0},null,0,0,null,{"$f":"+SUM(M198:M200)","v":563.91793116160829},{"$f":"+SUM(N198:N200)","v":590.16280797486866},619.80979778793551,652.43154266783017,2050.1247350114231,0,null,{"$f":"IF(Q197=0,0,(IF($AK$3=1,$E197*$F$4*G197/$Q$196,($E197*$F$4*G197-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":1.0936597620332886},{"$f":"IF(R197=0,0,$E197*$F$4*H197/$R$196)","v":0},null,0,0,null,{"$f":"+SUM(Z198:Z200)","v":0},{"$f":"+SUM(AA198:AA200)","v":645.43731613069235},677.86103595465443,713.53812569711067,1650.346042130664,0,0,0,0,0,null,"BTSH_1",0,0,null,null,{"$f":"+Potencia!T197*$K197*12*1000*(1-$C197)","v":0}]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!H280","v":0},{"$f":"+IF(B198=0,0,VLOOKUP(B198,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E197","v":4.9248199279984685E-5},null,{"$f":"+G197","v":1},{"$f":"+H197","v":0},null,1.014E-2,0,null,{"$f":"+$J198*Energía!Z198*(1-$C198)*1000","v":112.78358623232167},{"$f":"+$J198*Energía!AA198*(1-$C198)*1000","v":118.03256159497371},{"$f":"+$J198*Energía!AB198*(1-$C198)*1000","v":123.96195955758709},{"$f":"+$J198*Energía!AC198*(1-$C198)*1000","v":130.48630853356605},{"$f":"+SUMPRODUCT(M198:P198,PremisaCosto!$F$84:$I$84)","v":410.02494700228459},{"$f":"+Potencia!X198*$K198*12*1000*(1-$C198)","v":0},null,{"$f":"IF(Q198=0,0,(IF($AK$3=1,$E198*$F$4*G198/$Q$196,($E198*$F$4*G198-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":1.0936597620332886},{"$f":"IF(R198=0,0,$E198*$F$4*H198/$R$196)","v":0},null,{"$f":"+J198*T198","v":1.1089709987017547E-2},{"$f":"+U198*K198","v":0},null,{"$f":"+IF($AK$3=1,$W198*Energía!Z198*(1-$C198)*1000,AL198)","v":0},{"$f":"+$W198*Energía!AA198*(1-$C198)*1000","v":129.08746322613845},{"$f":"+$W198*Energía!AB198*(1-$C198)*1000","v":135.57220719093087},{"$f":"+$W198*Energía!AC198*(1-$C198)*1000","v":142.70762513942213},{"$f":"+SUMPRODUCT(Z198:AC198,PremisaCosto!$F$84:$I$84)","v":330.06920842613278},{"$f":"+Potencia!T198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!U198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!V198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!W198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!X198*$X198*12*1000*(1-$C198)","v":0},null,{"$f":"+A198","v":"BTSH_1 Punta"},0,0,null,null,{"$f":"+Potencia!T198*$K198*12*1000*(1-$C198)","v":0}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H281","v":0},{"$f":"+IF(B199=0,0,VLOOKUP(B199,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.9248199279984685E-5,null,1,0,null,1.014E-2,0,null,{"$f":"+$J199*Energía!Z199*(1-$C199)*1000","v":225.56717246464333},{"$f":"+$J199*Energía!AA199*(1-$C199)*1000","v":236.06512318994743},{"$f":"+$J199*Energía!AB199*(1-$C199)*1000","v":247.92391911517419},{"$f":"+$J199*Energía!AC199*(1-$C199)*1000","v":260.97261706713209},{"$f":"+SUMPRODUCT(M199:P199,PremisaCosto!$F$84:$I$84)","v":820.04989400456918},{"$f":"+Potencia!X199*$K199*12*1000*(1-$C199)","v":0},null,{"$f":"IF(Q199=0,0,(IF($AK$3=1,$E199*$F$4*G199/$Q$196,($E199*$F$4*G199-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":1.0936597620332886},0,null,1.1089709987017547E-2,0,null,{"$f":"+IF($AK$3=1,$W199*Energía!Z199*(1-$C199)*1000,AL199)","v":0},{"$f":"+$W199*Energía!AA199*(1-$C199)*1000","v":258.17492645227691},{"$f":"+$W199*Energía!AB199*(1-$C199)*1000","v":271.14441438186174},{"$f":"+$W199*Energía!AC199*(1-$C199)*1000","v":285.41525027884427},{"$f":"+SUMPRODUCT(Z199:AC199,PremisaCosto!$F$84:$I$84)","v":660.13841685226555},{"$f":"+Potencia!T199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!U199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!V199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!W199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!X199*$X199*12*1000*(1-$C199)","v":0},null,"BTSH_1 Fuera de Punta Medio",0,0,null,null,{"$f":"+Potencia!T199*$K199*12*1000*(1-$C199)","v":0}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H282","v":0},{"$f":"+IF(B200=0,0,VLOOKUP(B200,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.9248199279984685E-5,null,1,0,null,1.014E-2,0,null,{"$f":"+$J200*Energía!Z200*(1-$C200)*1000","v":225.56717246464333},{"$f":"+$J200*Energía!AA200*(1-$C200)*1000","v":236.06512318994743},{"$f":"+$J200*Energía!AB200*(1-$C200)*1000","v":247.92391911517419},{"$f":"+$J200*Energía!AC200*(1-$C200)*1000","v":260.97261706713209},{"$f":"+SUMPRODUCT(M200:P200,PremisaCosto!$F$84:$I$84)","v":820.04989400456918},{"$f":"+Potencia!X200*$K200*12*1000*(1-$C200)","v":0},null,{"$f":"IF(Q200=0,0,(IF($AK$3=1,$E200*$F$4*G200/$Q$196,($E200*$F$4*G200-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":1.0936597620332886},0,null,1.1089709987017547E-2,0,null,{"$f":"+IF($AK$3=1,$W200*Energía!Z200*(1-$C200)*1000,AL200)","v":0},{"$f":"+$W200*Energía!AA200*(1-$C200)*1000","v":258.17492645227691},{"$f":"+$W200*Energía!AB200*(1-$C200)*1000","v":271.14441438186174},{"$f":"+$W200*Energía!AC200*(1-$C200)*1000","v":285.41525027884427},{"$f":"+SUMPRODUCT(Z200:AC200,PremisaCosto!$F$84:$I$84)","v":660.13841685226555},{"$f":"+Potencia!T200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!U200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!V200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!W200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!X200*$X200*12*1000*(1-$C200)","v":0},null,"BTSH_1 Fuera de Punta Bajo",0,0,null,null,{"$f":"+Potencia!T200*$K200*12*1000*(1-$C200)","v":0}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!H283","v":0},{"$f":"+IF(B201=0,0,VLOOKUP(B201,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.9248199279984685E-5,null,1,0,null,0,0,null,{"$f":"+SUM(M202:M204)","v":0},{"$f":"+SUM(N202:N204)","v":0},{"$f":"+SUM(O202:O204)","v":0},{"$f":"+SUM(P202:P204)","v":0},{"$f":"+SUM(Q202:Q204)","v":0},{"$f":"+SUM(R202:R204)","v":0},null,{"$f":"IF(Q201=0,0,(IF($AK$3=1,$E201*$F$4*G201/$Q$196,($E201*$F$4*G201-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z202:Z204)","v":0},{"$f":"+SUM(AA202:AA204)","v":0},{"$f":"+SUM(AB202:AB204)","v":0},{"$f":"+SUM(AC202:AC204)","v":0},{"$f":"+SUM(AD202:AD204)","v":0},{"$f":"+SUM(AE202:AE204)","v":0},{"$f":"+SUM(AF202:AF204)","v":0},{"$f":"+SUM(AG202:AG204)","v":0},{"$f":"+SUM(AH202:AH204)","v":0},{"$f":"+SUM(AI202:AI204)","v":0},null,"BTSH_2",0,0,null,null,{"$f":"+Potencia!T201*$K201*12*1000*(1-$C201)","v":0}]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!H284","v":0},{"$f":"+IF(B202=0,0,VLOOKUP(B202,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.9248199279984685E-5,null,1,0,null,1.014E-2,0,null,{"$f":"+$J202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AC202*(1-$C202)*1000","v":0},{"$f":"+SUMPRODUCT(M202:P202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X202*$K202*12*1000*(1-$C202)","v":0},null,{"$f":"IF(Q202=0,0,(IF($AK$3=1,$E202*$F$4*G202/$Q$196,($E202*$F$4*G202-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W202*Energía!Z202*(1-$C202)*1000,AL202)","v":0},{"$f":"+$W202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AC202*(1-$C202)*1000","v":0},{"$f":"+SUMPRODUCT(Z202:AC202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!U202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!V202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!W202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!X202*$X202*12*1000*(1-$C202)","v":0},null,"BTSH_2 Punta",0,0,null,null,{"$f":"+Potencia!T202*$K202*12*1000*(1-$C202)","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H285","v":0},{"$f":"+IF(B203=0,0,VLOOKUP(B203,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.9248199279984685E-5,null,1,0,null,1.014E-2,0,null,{"$f":"+$J203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AC203*(1-$C203)*1000","v":0},{"$f":"+SUMPRODUCT(M203:P203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X203*$K203*12*1000*(1-$C203)","v":0},null,{"$f":"IF(Q203=0,0,(IF($AK$3=1,$E203*$F$4*G203/$Q$196,($E203*$F$4*G203-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W203*Energía!Z203*(1-$C203)*1000,AL203)","v":0},{"$f":"+$W203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AC203*(1-$C203)*1000","v":0},{"$f":"+SUMPRODUCT(Z203:AC203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!U203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!V203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!W203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!X203*$X203*12*1000*(1-$C203)","v":0},null,"BTSH_2 Fuera de Punta Medio",0,0,null,null,{"$f":"+Potencia!T203*$K203*12*1000*(1-$C203)","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H286","v":0},{"$f":"+IF(B204=0,0,VLOOKUP(B204,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.9248199279984685E-5,null,1,0,null,1.014E-2,0,null,{"$f":"+$J204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AC204*(1-$C204)*1000","v":0},{"$f":"+SUMPRODUCT(M204:P204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X204*$K204*12*1000*(1-$C204)","v":0},null,{"$f":"IF(Q204=0,0,(IF($AK$3=1,$E204*$F$4*G204/$Q$196,($E204*$F$4*G204-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W204*Energía!Z204*(1-$C204)*1000,AL204)","v":0},{"$f":"+$W204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AC204*(1-$C204)*1000","v":0},{"$f":"+SUMPRODUCT(Z204:AC204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!U204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!V204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!W204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!X204*$X204*12*1000*(1-$C204)","v":0},null,"BTSH_2 Fuera de Punta Bajo",0,0,null,null,{"$f":"+Potencia!T204*$K204*12*1000*(1-$C204)","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!H287","v":0},{"$f":"+IF(B205=0,0,VLOOKUP(B205,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.9248199279984685E-5,null,1,0,null,0,0,null,{"$f":"+SUM(M206:M208)","v":0},{"$f":"+SUM(N206:N208)","v":0},{"$f":"+SUM(O206:O208)","v":0},{"$f":"+SUM(P206:P208)","v":0},{"$f":"+SUM(Q206:Q208)","v":0},{"$f":"+SUM(R206:R208)","v":0},null,{"$f":"IF(Q205=0,0,(IF($AK$3=1,$E205*$F$4*G205/$Q$196,($E205*$F$4*G205-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z206:Z208)","v":0},{"$f":"+SUM(AA206:AA208)","v":0},{"$f":"+SUM(AB206:AB208)","v":0},{"$f":"+SUM(AC206:AC208)","v":0},{"$f":"+SUM(AD206:AD208)","v":0},{"$f":"+SUM(AE206:AE208)","v":0},{"$f":"+SUM(AF206:AF208)","v":0},{"$f":"+SUM(AG206:AG208)","v":0},{"$f":"+SUM(AH206:AH208)","v":0},{"$f":"+SUM(AI206:AI208)","v":0},null,"BTSH_3",0,0,null,null,{"$f":"+Potencia!T205*$K205*12*1000*(1-$C205)","v":0}]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!H288","v":0},{"$f":"+IF(B206=0,0,VLOOKUP(B206,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.9248199279984685E-5,null,1,0,null,1.014E-2,0,null,{"$f":"+$J206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AC206*(1-$C206)*1000","v":0},{"$f":"+SUMPRODUCT(M206:P206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X206*$K206*12*1000*(1-$C206)","v":0},null,{"$f":"IF(Q206=0,0,(IF($AK$3=1,$E206*$F$4*G206/$Q$196,($E206*$F$4*G206-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W206*Energía!Z206*(1-$C206)*1000,AL206)","v":0},{"$f":"+$W206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AC206*(1-$C206)*1000","v":0},{"$f":"+SUMPRODUCT(Z206:AC206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!U206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!V206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!W206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!X206*$X206*12*1000*(1-$C206)","v":0},null,"BTSH_3 Punta",0,0,null,null,{"$f":"+Potencia!T206*$K206*12*1000*(1-$C206)","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H289","v":0},{"$f":"+IF(B207=0,0,VLOOKUP(B207,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.9248199279984685E-5,null,1,0,null,1.014E-2,0,null,{"$f":"+$J207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AC207*(1-$C207)*1000","v":0},{"$f":"+SUMPRODUCT(M207:P207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X207*$K207*12*1000*(1-$C207)","v":0},null,{"$f":"IF(Q207=0,0,(IF($AK$3=1,$E207*$F$4*G207/$Q$196,($E207*$F$4*G207-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W207*Energía!Z207*(1-$C207)*1000,AL207)","v":0},{"$f":"+$W207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AC207*(1-$C207)*1000","v":0},{"$f":"+SUMPRODUCT(Z207:AC207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!U207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!V207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!W207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!X207*$X207*12*1000*(1-$C207)","v":0},null,"BTSH_3 Fuera de Punta Medio",0,0,null,null,{"$f":"+Potencia!T207*$K207*12*1000*(1-$C207)","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H290","v":0},{"$f":"+IF(B208=0,0,VLOOKUP(B208,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.9248199279984685E-5,null,1,0,null,1.014E-2,0,null,{"$f":"+$J208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AC208*(1-$C208)*1000","v":0},{"$f":"+SUMPRODUCT(M208:P208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X208*$K208*12*1000*(1-$C208)","v":0},null,{"$f":"IF(Q208=0,0,(IF($AK$3=1,$E208*$F$4*G208/$Q$196,($E208*$F$4*G208-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W208*Energía!Z208*(1-$C208)*1000,AL208)","v":0},{"$f":"+$W208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AC208*(1-$C208)*1000","v":0},{"$f":"+SUMPRODUCT(Z208:AC208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!U208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!V208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!W208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!X208*$X208*12*1000*(1-$C208)","v":0},null,"BTSH_3 Fuera de Punta Bajo",0,0,null,null,{"$f":"+Potencia!T208*$K208*12*1000*(1-$C208)","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!H291","v":0},{"$f":"+IF(B209=0,0,VLOOKUP(B209,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.8214963056384847E-3,null,1,0,null,null,null,null,{"$f":"+SUM(M210,M221,M232,M243,M254)","v":23711.318888238857},24883.058947057973,26220.190429512862,27700.706569212776,86590.782550457268,0,null,{"$f":"IF(Q209=0,0,(IF($AK$3=1,$E209*$F$4*G209/$Q$209,($E209*$F$4*G209-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":1.0902457165879451},{"$f":"IF(R209=0,0,$E209*$F$4*H209/$R$209)","v":0},null,0,0,null,{"$f":"+SUM(Z210,Z221,Z232,Z243,Z254)","v":26002.628420212557},{"$f":"+SUM(AA210,AA221,AA232,AA243,AA254)","v":27128.648432635291},{"$f":"+SUM(AB210,AB221,AB232,AB243,AB254)","v":28586.450303896632},{"$f":"+SUM(AC210,AC221,AC232,AC243,AC254)","v":30200.576683543783},{"$f":"+SUM(AD210,AD221,AD232,AD243,AD254)","v":94550.568933983785},0,0,0,0,0,null,"BTS Prepago",26002.628420212557,0,null,null,{"$f":"+SUM(AP210,AP221,AP232,AP243,AP254)","v":0}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!H292","v":0},{"$f":"+IF(B210=0,0,VLOOKUP(B210,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E209","v":2.8214963056384847E-3},null,{"$f":"+G209","v":1},0,null,1.0630000000000001E-2,0,null,{"$f":"+SUM(M211:M220)","v":23711.318888238857},24883.058947057973,26220.190429512862,27700.706569212776,86590.782550457268,0,null,{"$f":"IF(Q210=0,0,(IF($AK$3=1,$E210*$F$4*G210/$Q$209,($E210*$F$4*G210-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":1.0902457165879451},0,null,1.1589311967329857E-2,0,null,{"$f":"+SUM(Z211:Z220)","v":26002.628420212557},{"$f":"+SUM(AA211:AA220)","v":27128.648432635291},{"$f":"+SUM(AB211:AB220)","v":28586.450303896632},{"$f":"+SUM(AC211:AC220)","v":30200.576683543783},{"$f":"+SUM(AD211:AD220)","v":94550.568933983785},0,0,0,0,0,null,"BTS Prep",0,0,null,null,{"$f":"+Potencia!T210*$K210*12*1000*(1-$C210)","v":0}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!H293","v":"Regular"},{"$f":"+IF(B211=0,0,VLOOKUP(B211,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E210","v":2.8214963056384847E-3},null,1,0,null,{"$f":"+J210","v":1.0630000000000001E-2},{"$f":"+K210","v":0},null,{"$f":"+$J211*Energía!Z211*(1-$C211)*1000","v":19599.517651652688},{"$f":"+$J211*Energía!AA211*(1-$C211)*1000","v":20567.217331354939},{"$f":"+$J211*Energía!AB211*(1-$C211)*1000","v":21671.493608255405},{"$f":"+$J211*Energía!AC211*(1-$C211)*1000","v":22894.196030364263},{"$f":"+SUMPRODUCT(M211:P211,PremisaCosto!$F$84:$I$84)","v":71570.600471068843},{"$f":"+Potencia!X211*$K211*12*1000*(1-$C211)","v":0},null,{"$f":"IF(Q211=0,0,(IF($AK$3=1,$E211*$F$4*G211/$Q$209,($E211*$F$4*G211-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":1.0902457165879451},0,null,1.1589311967329857E-2,0,null,{"$f":"+IF($AK$3=1,$W211*Energía!Z211*(1-$C211)*1000,AL211)","v":21507.445076918571},{"$f":"+$W211*Energía!AA211*(1-$C211)*1000","v":22423.320597643069},{"$f":"+$W211*Energía!AB211*(1-$C211)*1000","v":23627.253078463484},{"$f":"+$W211*Energía!AC211*(1-$C211)*1000","v":24960.299156829376},{"$f":"+SUMPRODUCT(Z211:AC211,PremisaCosto!$F$84:$I$84)","v":78163.06791895174},{"$f":"+Potencia!T211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!U211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!V211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!W211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!X211*$X211*12*1000*(1-$C211)","v":0},null,"BTS Prepago Regular",21507.445076918571,0,null,null,{"$f":"+Potencia!T211*$K211*12*1000*(1-$C211)","v":0}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!H294","v":"Agro"},{"$f":"+IF(B212=0,0,VLOOKUP(B212,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.8214963056384847E-3,null,1,0,null,{"$f":"+J211","v":1.0630000000000001E-2},0,null,{"$f":"+$J212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AC212*(1-$C212)*1000","v":0},{"$f":"+SUMPRODUCT(M212:P212,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X212*$K212*12*1000*(1-$C212)","v":0},null,{"$f":"IF(Q212=0,0,(IF($AK$3=1,$E212*$F$4*G212/$Q$209,($E212*$F$4*G212-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W212*Energía!Z212*(1-$C212)*1000,AL212)","v":0},{"$f":"+$W212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AC212*(1-$C212)*1000","v":0},{"$f":"+SUMPRODUCT(Z212:AC212,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!U212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!V212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!W212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!X212*$X212*12*1000*(1-$C212)","v":0},null,"BTS Prepago Agro",0,0,null,null,{"$f":"+Potencia!T212*$K212*12*1000*(1-$C212)","v":0}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!H295","v":"Jub. 1"},{"$f":"+IF(B213=0,0,VLOOKUP(B213,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.8214963056384847E-3,null,1,0,null,1.0630000000000001E-2,0,null,{"$f":"+$J213*Energía!Z213*(1-$C213)*1000","v":4086.8993395622697},{"$f":"+$J213*Energía!AA213*(1-$C213)*1000","v":4289.704009018782},{"$f":"+$J213*Energía!AB213*(1-$C213)*1000","v":4521.1489965163164},{"$f":"+$J213*Energía!AC213*(1-$C213)*1000","v":4777.4013422711823},{"$f":"+SUMPRODUCT(M213:P213,PremisaCosto!$F$84:$I$84)","v":14929.216829392135},{"$f":"+Potencia!X213*$K213*12*1000*(1-$C213)","v":0},null,{"$f":"IF(Q213=0,0,(IF($AK$3=1,$E213*$F$4*G213/$Q$209,($E213*$F$4*G213-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":1.0902457165879451},0,null,1.1589311967329857E-2,0,null,{"$f":"+IF($AK$3=1,$W213*Energía!Z213*(1-$C213)*1000,AL213)","v":4495.1833432939848},{"$f":"+$W213*Energía!AA213*(1-$C213)*1000","v":4676.831421262862},{"$f":"+$W213*Energía!AB213*(1-$C213)*1000","v":4929.1633275078002},{"$f":"+$W213*Energía!AC213*(1-$C213)*1000","v":5208.5413498326552},{"$f":"+SUMPRODUCT(Z213:AC213,PremisaCosto!$F$84:$I$84)","v":16314.377782385529},{"$f":"+Potencia!T213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!U213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!V213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!W213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!X213*$X213*12*1000*(1-$C213)","v":0},null,"BTS Prepago Jub. 1",4495.1833432939848,0,null,null,{"$f":"+Potencia!T213*$K213*12*1000*(1-$C213)","v":0}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!H296","v":"Jub. 2"},{"$f":"+IF(B214=0,0,VLOOKUP(B214,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.8214963056384847E-3,null,1,0,null,1.0630000000000001E-2,0,null,{"$f":"+$J214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+SUMPRODUCT(M214:P214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X214*$K214*12*1000*(1-$C214)","v":0},null,{"$f":"IF(Q214=0,0,(IF($AK$3=1,$E214*$F$4*G214/$Q$209,($E214*$F$4*G214-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000,AL214)","v":0},{"$f":"+$W214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+SUMPRODUCT(Z214:AC214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!U214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!V214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!W214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!X214*$X214*12*1000*(1-$C214)","v":0},null,"BTS Prepago Jub. 2",0,0,null,null,{"$f":"+Potencia!T214*$K214*12*1000*(1-$C214)","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!H297","v":"Político"},{"$f":"+IF(B215=0,0,VLOOKUP(B215,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.8214963056384847E-3,null,1,0,null,1.0630000000000001E-2,0,null,{"$f":"+$J215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AC215*(1-$C215)*1000","v":0},{"$f":"+SUMPRODUCT(M215:P215,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X215*$K215*12*1000*(1-$C215)","v":0},null,{"$f":"IF(Q215=0,0,(IF($AK$3=1,$E215*$F$4*G215/$Q$209,($E215*$F$4*G215-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W215*Energía!Z215*(1-$C215)*1000,AL215)","v":0},{"$f":"+$W215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AC215*(1-$C215)*1000","v":0},{"$f":"+SUMPRODUCT(Z215:AC215,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!U215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!V215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!W215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!X215*$X215*12*1000*(1-$C215)","v":0},null,"BTS Prepago Político",0,0,null,null,{"$f":"+Potencia!T215*$K215*12*1000*(1-$C215)","v":0}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!H298","v":"x1"},{"$f":"+IF(B216=0,0,VLOOKUP(B216,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.8214963056384847E-3,null,1,0,null,1.0630000000000001E-2,0,null,{"$f":"+$J216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AC216*(1-$C216)*1000","v":0},{"$f":"+SUMPRODUCT(M216:P216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X216*$K216*12*1000*(1-$C216)","v":0},null,{"$f":"IF(Q216=0,0,(IF($AK$3=1,$E216*$F$4*G216/$Q$209,($E216*$F$4*G216-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W216*Energía!Z216*(1-$C216)*1000,AL216)","v":0},{"$f":"+$W216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AC216*(1-$C216)*1000","v":0},{"$f":"+SUMPRODUCT(Z216:AC216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!U216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!V216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!W216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!X216*$X216*12*1000*(1-$C216)","v":0},null,{"$f":"+A216","v":"BTS Prepago x1"},0,0,null,null,{"$f":"+Potencia!T216*$K216*12*1000*(1-$C216)","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!H299","v":"x2"},{"$f":"+IF(B217=0,0,VLOOKUP(B217,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.8214963056384847E-3,null,1,0,null,1.0630000000000001E-2,0,null,{"$f":"+$J217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+SUMPRODUCT(M217:P217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X217*$K217*12*1000*(1-$C217)","v":0},null,{"$f":"IF(Q217=0,0,(IF($AK$3=1,$E217*$F$4*G217/$Q$209,($E217*$F$4*G217-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,{"$f":"+J217*T217","v":0},{"$f":"+U217*K217","v":0},null,{"$f":"+IF($AK$3=1,$W217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000,AL217)","v":0},{"$f":"+$W217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+SUMPRODUCT(Z217:AC217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!U217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!V217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!W217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!X217*$X217*12*1000*(1-$C217)","v":0},null,"BTS Prepago x2",0,0,null,null,{"$f":"+Potencia!T217*$K217*12*1000*(1-$C217)","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!H300","v":"Discap."},{"$f":"+IF(B218=0,0,VLOOKUP(B218,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.8214963056384847E-3,null,1,0,null,1.0630000000000001E-2,0,null,{"$f":"+$J218*Energía!Z218*(1-$C218)*1000","v":24.901897023898776},{"$f":"+$J218*Energía!AA218*(1-$C218)*1000","v":26.137606684247991},{"$f":"+$J218*Energía!AB218*(1-$C218)*1000","v":27.547824741142541},{"$f":"+$J218*Energía!AC218*(1-$C218)*1000","v":29.109196577328664},{"$f":"+SUMPRODUCT(M218:P218,PremisaCosto!$F$84:$I$84)","v":90.96524999629618},{"$f":"+Potencia!X218*$K218*12*1000*(1-$C218)","v":0},null,{"$f":"IF(Q218=0,0,(IF($AK$3=1,$E218*$F$4*G218/$Q$209,($E218*$F$4*G218-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":1.0902457165879451},0,null,1.1589311967329857E-2,0,null,{"$f":"+IF($AK$3=1,$W218*Energía!Z218*(1-$C218)*1000,AL218)","v":0},{"$f":"+$W218*Energía!AA218*(1-$C218)*1000","v":28.496413729361812},{"$f":"+$W218*Energía!AB218*(1-$C218)*1000","v":30.033897925346075},{"$f":"+$W218*Energía!AC218*(1-$C218)*1000","v":31.736176881749046},{"$f":"+SUMPRODUCT(Z218:AC218,PremisaCosto!$F$84:$I$84)","v":73.123232646510729},{"$f":"+Potencia!T218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!U218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!V218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!W218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!X218*$X218*12*1000*(1-$C218)","v":0},null,"BTS Prepago Discap.",0,0,null,null,{"$f":"+Potencia!T218*$K218*12*1000*(1-$C218)","v":0}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!H301","v":"Discapacitados 601-más"},{"$f":"+IF(B219=0,0,VLOOKUP(B219,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.8214963056384847E-3,null,1,0,null,1.0630000000000001E-2,0,null,{"$f":"+$J219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+SUMPRODUCT(M219:P219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X219*$K219*12*1000*(1-$C219)","v":0},null,{"$f":"IF(Q219=0,0,(IF($AK$3=1,$E219*$F$4*G219/$Q$209,($E219*$F$4*G219-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000,AL219)","v":0},{"$f":"+$W219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+SUMPRODUCT(Z219:AC219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!U219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!V219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!W219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!X219*$X219*12*1000*(1-$C219)","v":0},null,"BTS Prepago Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T219*$K219*12*1000*(1-$C219)","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!H302","v":"Cruz Roja"},{"$f":"+IF(B220=0,0,VLOOKUP(B220,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.8214963056384847E-3,null,1,0,null,1.0630000000000001E-2,0,null,{"$f":"+$J220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+SUMPRODUCT(M220:P220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X220*$K220*12*1000*(1-$C220)","v":0},null,{"$f":"IF(Q220=0,0,(IF($AK$3=1,$E220*$F$4*G220/$Q$209,($E220*$F$4*G220-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W220*Energía!Z220*(1-$C220)*1000,AL220)","v":0},{"$f":"+$W220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+SUMPRODUCT(Z220:AC220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!U220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!V220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!W220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!X220*$X220*12*1000*(1-$C220)","v":0},null,"BTS Prepago Cruz Roja",0,0,null,null,{"$f":"+Potencia!T220*$K220*12*1000*(1-$C220)","v":0}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H303","v":0},{"$f":"+IF(B221=0,0,VLOOKUP(B221,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.8214963056384847E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M222:M231)","v":0},0,0,0,0,0,null,{"$f":"IF(Q221=0,0,(IF($AK$3=1,$E221*$F$4*G221/$Q$209,($E221*$F$4*G221-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z222:Z231)","v":0},{"$f":"+SUM(AA222:AA231)","v":0},{"$f":"+SUM(AB222:AB231)","v":0},{"$f":"+SUM(AC222:AC231)","v":0},{"$f":"+SUM(AD222:AD231)","v":0},0,0,0,0,0,null,"X1D_2 (10,001-30,000)",0,0,null,null,{"$f":"+SUM(AP222:AP231)","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!H304","v":"Regular"},{"$f":"+IF(B222=0,0,VLOOKUP(B222,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.8214963056384847E-3,null,1,0,null,{"$f":"+J221","v":0},{"$f":"+K221","v":0},null,{"$f":"+($J222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$J211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$J211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$J211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$J211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+SUMPRODUCT(M222:P222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X222*$K222*12*1000*(1-$C222)","v":0},null,{"$f":"IF(Q222=0,0,(IF($AK$3=1,$E222*$F$4*G222/$Q$209,($E222*$F$4*G222-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$W211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$W211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$W211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$W211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+SUMPRODUCT(Z222:AC222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!U222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!V222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!W222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!X222*$X222*12*1000*(1-$C222)","v":0},null,"X1D_2 Regular",0,0,null,null,{"$f":"+Potencia!T222*$K222*12*1000*(1-$C222)","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!H305","v":"Agro"},{"$f":"+IF(B223=0,0,VLOOKUP(B223,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.8214963056384847E-3,null,1,0,null,{"$f":"+J222","v":0},0,null,{"$f":"+($J223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$J212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$J212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$J212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$J212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+SUMPRODUCT(M223:P223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X223*$K223*12*1000*(1-$C223)","v":0},null,{"$f":"IF(Q223=0,0,(IF($AK$3=1,$E223*$F$4*G223/$Q$209,($E223*$F$4*G223-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$W212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$W212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$W212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$W212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+SUMPRODUCT(Z223:AC223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!U223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!V223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!W223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!X223*$X223*12*1000*(1-$C223)","v":0},null,"X1D_2 Agro",0,0,null,null,{"$f":"+Potencia!T223*$K223*12*1000*(1-$C223)","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!H306","v":"Jub. 1"},{"$f":"+IF(B224=0,0,VLOOKUP(B224,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.8214963056384847E-3,null,1,0,null,0,0,null,{"$f":"+($J224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$J213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$J213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$J213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$J213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+SUMPRODUCT(M224:P224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X224*$K224*12*1000*(1-$C224)","v":0},null,{"$f":"IF(Q224=0,0,(IF($AK$3=1,$E224*$F$4*G224/$Q$209,($E224*$F$4*G224-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$W213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$W213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$W213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$W213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+SUMPRODUCT(Z224:AC224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!U224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!V224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!W224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!X224*$X224*12*1000*(1-$C224)","v":0},null,"X1D_2 Jub. 1",0,0,null,null,{"$f":"+Potencia!T224*$K224*12*1000*(1-$C224)","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!H307","v":"Jub. 2"},{"$f":"+IF(B225=0,0,VLOOKUP(B225,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.8214963056384847E-3,null,1,0,null,0,0,null,{"$f":"+($J225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$J214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$J214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$J214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$J214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+SUMPRODUCT(M225:P225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X225*$K225*12*1000*(1-$C225)","v":0},null,{"$f":"IF(Q225=0,0,(IF($AK$3=1,$E225*$F$4*G225/$Q$209,($E225*$F$4*G225-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$W214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$W214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$W214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$W214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+SUMPRODUCT(Z225:AC225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!U225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!V225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!W225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!X225*$X225*12*1000*(1-$C225)","v":0},null,"X1D_2 Jub. 2",0,0,null,null,{"$f":"+Potencia!T225*$K225*12*1000*(1-$C225)","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!H308","v":"Político"},{"$f":"+IF(B226=0,0,VLOOKUP(B226,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.8214963056384847E-3,null,{"$f":"+G225","v":1},0,null,0,0,null,{"$f":"+($J226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$J215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$J215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$J215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$J215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+SUMPRODUCT(M226:P226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X226*$K226*12*1000*(1-$C226)","v":0},null,{"$f":"IF(Q226=0,0,(IF($AK$3=1,$E226*$F$4*G226/$Q$209,($E226*$F$4*G226-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$W215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$W215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$W215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$W215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+SUMPRODUCT(Z226:AC226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!U226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!V226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!W226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!X226*$X226*12*1000*(1-$C226)","v":0},null,"X1D_2 Político",0,0,null,null,{"$f":"+Potencia!T226*$K226*12*1000*(1-$C226)","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!H309","v":"x1"},{"$f":"+IF(B227=0,0,VLOOKUP(B227,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.8214963056384847E-3,null,1,0,null,0,0,null,{"$f":"+($J227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$J216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$J216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$J216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$J216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+SUMPRODUCT(M227:P227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X227*$K227*12*1000*(1-$C227)","v":0},null,{"$f":"IF(Q227=0,0,(IF($AK$3=1,$E227*$F$4*G227/$Q$209,($E227*$F$4*G227-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$W216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$W216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$W216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$W216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+SUMPRODUCT(Z227:AC227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!U227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!V227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!W227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!X227*$X227*12*1000*(1-$C227)","v":0},null,"X1D_2 x1",0,0,null,null,{"$f":"+Potencia!T227*$K227*12*1000*(1-$C227)","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!H310","v":"x2"},{"$f":"+IF(B228=0,0,VLOOKUP(B228,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.8214963056384847E-3,null,1,0,null,0,0,null,{"$f":"+($J228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$J217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$J217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$J217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$J217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+SUMPRODUCT(M228:P228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X228*$K228*12*1000*(1-$C228)","v":0},null,{"$f":"IF(Q228=0,0,(IF($AK$3=1,$E228*$F$4*G228/$Q$209,($E228*$F$4*G228-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$W217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$W217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$W217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$W217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+SUMPRODUCT(Z228:AC228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!U228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!V228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!W228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!X228*$X228*12*1000*(1-$C228)","v":0},null,"X1D_2 x2",0,0,null,null,{"$f":"+Potencia!T228*$K228*12*1000*(1-$C228)","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!H311","v":"Discap."},{"$f":"+IF(B229=0,0,VLOOKUP(B229,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.8214963056384847E-3,null,1,0,null,0,0,null,{"$f":"+($J229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$J218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$J218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$J218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$J218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+SUMPRODUCT(M229:P229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X229*$K229*12*1000*(1-$C229)","v":0},null,{"$f":"IF(Q229=0,0,(IF($AK$3=1,$E229*$F$4*G229/$Q$209,($E229*$F$4*G229-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$W218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$W218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$W218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$W218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+SUMPRODUCT(Z229:AC229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!U229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!V229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!W229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!X229*$X229*12*1000*(1-$C229)","v":0},null,"X1D_2 Discap.",0,0,null,null,{"$f":"+Potencia!T229*$K229*12*1000*(1-$C229)","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H312","v":"Discapacitados 601-más"},{"$f":"+IF(B230=0,0,VLOOKUP(B230,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.8214963056384847E-3,null,1,0,null,0,0,null,{"$f":"+($J230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$J219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$J219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$J219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$J219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+SUMPRODUCT(M230:P230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X230*$K230*12*1000*(1-$C230)","v":0},null,{"$f":"IF(Q230=0,0,(IF($AK$3=1,$E230*$F$4*G230/$Q$209,($E230*$F$4*G230-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$W219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$W219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$W219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$W219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+SUMPRODUCT(Z230:AC230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!U230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!V230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!W230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!X230*$X230*12*1000*(1-$C230)","v":0},null,"X1D_2 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T230*$K230*12*1000*(1-$C230)","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!H313","v":"Cruz Roja"},{"$f":"+IF(B231=0,0,VLOOKUP(B231,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.8214963056384847E-3,null,1,0,null,0,0,null,{"$f":"+($J231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$J220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$J220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$J220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$J220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+SUMPRODUCT(M231:P231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X231*$K231*12*1000*(1-$C231)","v":0},null,{"$f":"IF(Q231=0,0,(IF($AK$3=1,$E231*$F$4*G231/$Q$209,($E231*$F$4*G231-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$W220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$W220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$W220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$W220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+SUMPRODUCT(Z231:AC231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!U231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!V231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!W231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!X231*$X231*12*1000*(1-$C231)","v":0},null,"X1D_2 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T231*$K231*12*1000*(1-$C231)","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H314","v":0},{"$f":"+IF(B232=0,0,VLOOKUP(B232,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.8214963056384847E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M233:M242)","v":0},0,0,0,0,0,null,{"$f":"IF(Q232=0,0,(IF($AK$3=1,$E232*$F$4*G232/$Q$209,($E232*$F$4*G232-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z233:Z242)","v":0},{"$f":"+SUM(AA233:AA242)","v":0},{"$f":"+SUM(AB233:AB242)","v":0},{"$f":"+SUM(AC233:AC242)","v":0},{"$f":"+SUM(AD233:AD242)","v":0},0,0,0,0,0,null,"X1D_3 (30,001-50,000)",0,0,null,null,{"$f":"+SUM(AP233:AP242)","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!H315","v":"Regular"},{"$f":"+IF(B233=0,0,VLOOKUP(B233,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.8214963056384847E-3,null,1,0,null,{"$f":"+J232","v":0},{"$f":"+K232","v":0},null,{"$f":"+($J233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$J211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$J211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$J211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$J211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+SUMPRODUCT(M233:P233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X233*$K233*12*1000*(1-$C233)","v":0},null,{"$f":"IF(Q233=0,0,(IF($AK$3=1,$E233*$F$4*G233/$Q$209,($E233*$F$4*G233-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$W211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$W211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$W211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$W211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+SUMPRODUCT(Z233:AC233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!U233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!V233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!W233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!X233*$X233*12*1000*(1-$C233)","v":0},null,"X1D_3 Regular",0,0,null,null,{"$f":"+Potencia!T233*$K233*12*1000*(1-$C233)","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!H316","v":"Agro"},{"$f":"+IF(B234=0,0,VLOOKUP(B234,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.8214963056384847E-3,null,1,0,null,{"$f":"+J233","v":0},0,null,{"$f":"+($J234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$J212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$J212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$J212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$J212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+SUMPRODUCT(M234:P234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X234*$K234*12*1000*(1-$C234)","v":0},null,{"$f":"IF(Q234=0,0,(IF($AK$3=1,$E234*$F$4*G234/$Q$209,($E234*$F$4*G234-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$W212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$W212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$W212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$W212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+SUMPRODUCT(Z234:AC234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!U234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!V234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!W234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!X234*$X234*12*1000*(1-$C234)","v":0},null,"X1D_3 Agro",0,0,null,null,{"$f":"+Potencia!T234*$K234*12*1000*(1-$C234)","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!H317","v":"Jub. 1"},{"$f":"+IF(B235=0,0,VLOOKUP(B235,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.8214963056384847E-3,null,1,0,null,0,0,null,{"$f":"+($J235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$J213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$J213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$J213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$J213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+SUMPRODUCT(M235:P235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X235*$K235*12*1000*(1-$C235)","v":0},null,{"$f":"IF(Q235=0,0,(IF($AK$3=1,$E235*$F$4*G235/$Q$209,($E235*$F$4*G235-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$W213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$W213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$W213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$W213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+SUMPRODUCT(Z235:AC235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!U235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!V235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!W235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!X235*$X235*12*1000*(1-$C235)","v":0},null,"X1D_3 Jub. 1",0,0,null,null,{"$f":"+Potencia!T235*$K235*12*1000*(1-$C235)","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!H318","v":"Jub. 2"},{"$f":"+IF(B236=0,0,VLOOKUP(B236,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.8214963056384847E-3,null,1,0,null,0,0,null,{"$f":"+($J236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$J214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$J214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$J214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$J214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+SUMPRODUCT(M236:P236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X236*$K236*12*1000*(1-$C236)","v":0},null,{"$f":"IF(Q236=0,0,(IF($AK$3=1,$E236*$F$4*G236/$Q$209,($E236*$F$4*G236-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$W214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$W214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$W214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$W214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+SUMPRODUCT(Z236:AC236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!U236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!V236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!W236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!X236*$X236*12*1000*(1-$C236)","v":0},null,"X1D_3 Jub. 2",0,0,null,null,{"$f":"+Potencia!T236*$K236*12*1000*(1-$C236)","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!H319","v":"Político"},{"$f":"+IF(B237=0,0,VLOOKUP(B237,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.8214963056384847E-3,null,1,0,null,0,0,null,{"$f":"+($J237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$J215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$J215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$J215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$J215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+SUMPRODUCT(M237:P237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X237*$K237*12*1000*(1-$C237)","v":0},null,{"$f":"IF(Q237=0,0,(IF($AK$3=1,$E237*$F$4*G237/$Q$209,($E237*$F$4*G237-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$W215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$W215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$W215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$W215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+SUMPRODUCT(Z237:AC237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!U237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!V237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!W237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!X237*$X237*12*1000*(1-$C237)","v":0},null,"X1D_3 Político",0,0,null,null,{"$f":"+Potencia!T237*$K237*12*1000*(1-$C237)","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!H320","v":"x1"},{"$f":"+IF(B238=0,0,VLOOKUP(B238,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.8214963056384847E-3,null,1,0,null,0,0,null,{"$f":"+($J238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$J216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$J216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$J216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$J216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+SUMPRODUCT(M238:P238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X238*$K238*12*1000*(1-$C238)","v":0},null,{"$f":"IF(Q238=0,0,(IF($AK$3=1,$E238*$F$4*G238/$Q$209,($E238*$F$4*G238-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$W216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$W216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$W216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$W216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+SUMPRODUCT(Z238:AC238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!U238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!V238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!W238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!X238*$X238*12*1000*(1-$C238)","v":0},null,"X1D_3 x1",0,0,null,null,{"$f":"+Potencia!T238*$K238*12*1000*(1-$C238)","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!H321","v":"x2"},{"$f":"+IF(B239=0,0,VLOOKUP(B239,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.8214963056384847E-3,null,1,0,null,0,0,null,{"$f":"+($J239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$J217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$J217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$J217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$J217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+SUMPRODUCT(M239:P239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X239*$K239*12*1000*(1-$C239)","v":0},null,{"$f":"IF(Q239=0,0,(IF($AK$3=1,$E239*$F$4*G239/$Q$209,($E239*$F$4*G239-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$W217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$W217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$W217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$W217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+SUMPRODUCT(Z239:AC239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!U239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!V239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!W239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!X239*$X239*12*1000*(1-$C239)","v":0},null,"X1D_3 x2",0,0,null,null,{"$f":"+Potencia!T239*$K239*12*1000*(1-$C239)","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!H322","v":"Discap."},{"$f":"+IF(B240=0,0,VLOOKUP(B240,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.8214963056384847E-3,null,1,0,null,0,0,null,{"$f":"+($J240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$J218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$J218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$J218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$J218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+SUMPRODUCT(M240:P240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X240*$K240*12*1000*(1-$C240)","v":0},null,{"$f":"IF(Q240=0,0,(IF($AK$3=1,$E240*$F$4*G240/$Q$209,($E240*$F$4*G240-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$W218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$W218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$W218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$W218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+SUMPRODUCT(Z240:AC240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!U240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!V240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!W240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!X240*$X240*12*1000*(1-$C240)","v":0},null,"X1D_3 Discap.",0,0,null,null,{"$f":"+Potencia!T240*$K240*12*1000*(1-$C240)","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H323","v":"Discapacitados 601-más"},{"$f":"+IF(B241=0,0,VLOOKUP(B241,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.8214963056384847E-3,null,1,0,null,0,0,null,{"$f":"+($J241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$J219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$J219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$J219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$J219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+SUMPRODUCT(M241:P241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X241*$K241*12*1000*(1-$C241)","v":0},null,{"$f":"IF(Q241=0,0,(IF($AK$3=1,$E241*$F$4*G241/$Q$209,($E241*$F$4*G241-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R241=0,0,$E241*$F$4*H241/$R$209)","v":0},null,0,0,null,{"$f":"+($W241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$W219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$W219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$W219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$W219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+SUMPRODUCT(Z241:AC241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!U241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!V241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!W241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!X241*$X241*12*1000*(1-$C241)","v":0},null,"X1D_3 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T241*$K241*12*1000*(1-$C241)","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!H324","v":"Cruz Roja"},{"$f":"+IF(B242=0,0,VLOOKUP(B242,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.8214963056384847E-3,null,{"$f":"+G241","v":1},0,null,0,0,null,{"$f":"+($J242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$J220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$J220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$J220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$J220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+SUMPRODUCT(M242:P242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X242*$K242*12*1000*(1-$C242)","v":0},null,{"$f":"IF(Q242=0,0,(IF($AK$3=1,$E242*$F$4*G242/$Q$209,($E242*$F$4*G242-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$W220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$W220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$W220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$W220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+SUMPRODUCT(Z242:AC242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!U242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!V242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!W242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!X242*$X242*12*1000*(1-$C242)","v":0},null,"X1D_3 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T242*$K242*12*1000*(1-$C242)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!H325","v":0},{"$f":"+IF(B243=0,0,VLOOKUP(B243,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.8214963056384847E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M244:M253)","v":0},0,0,0,0,0,null,{"$f":"IF(Q243=0,0,(IF($AK$3=1,$E243*$F$4*G243/$Q$209,($E243*$F$4*G243-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z244:Z253)","v":0},{"$f":"+SUM(AA244:AA253)","v":0},{"$f":"+SUM(AB244:AB253)","v":0},{"$f":"+SUM(AC244:AC253)","v":0},{"$f":"+SUM(AD244:AD253)","v":0},0,0,0,0,0,null,"X1D_4 (50,001-más)",0,0,null,null,{"$f":"+SUM(AP244:AP253)","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!H326","v":"Regular"},{"$f":"+IF(B244=0,0,VLOOKUP(B244,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.8214963056384847E-3,null,1,0,null,{"$f":"+J243","v":0},{"$f":"+K243","v":0},null,{"$f":"+($J244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$J211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$J211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$J211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$J211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+SUMPRODUCT(M244:P244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X244*$K244*12*1000*(1-$C244)","v":0},null,{"$f":"IF(Q244=0,0,(IF($AK$3=1,$E244*$F$4*G244/$Q$209,($E244*$F$4*G244-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$W211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$W211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$W211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$W211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+SUMPRODUCT(Z244:AC244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!U244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!V244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!W244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!X244*$X244*12*1000*(1-$C244)","v":0},null,"X1D_4 Regular",0,0,null,null,{"$f":"+Potencia!T244*$K244*12*1000*(1-$C244)","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!H327","v":"Agro"},{"$f":"+IF(B245=0,0,VLOOKUP(B245,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.8214963056384847E-3,null,1,0,null,{"$f":"+J244","v":0},0,null,{"$f":"+($J245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$J212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$J212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$J212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$J212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+SUMPRODUCT(M245:P245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X245*$K245*12*1000*(1-$C245)","v":0},null,{"$f":"IF(Q245=0,0,(IF($AK$3=1,$E245*$F$4*G245/$Q$209,($E245*$F$4*G245-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$W212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$W212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$W212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$W212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+SUMPRODUCT(Z245:AC245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!U245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!V245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!W245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!X245*$X245*12*1000*(1-$C245)","v":0},null,"X1D_4 Agro",0,0,null,null,{"$f":"+Potencia!T245*$K245*12*1000*(1-$C245)","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!H328","v":"Jub. 1"},{"$f":"+IF(B246=0,0,VLOOKUP(B246,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.8214963056384847E-3,null,1,0,null,0,0,null,{"$f":"+($J246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$J213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$J213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$J213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$J213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+SUMPRODUCT(M246:P246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X246*$K246*12*1000*(1-$C246)","v":0},null,{"$f":"IF(Q246=0,0,(IF($AK$3=1,$E246*$F$4*G246/$Q$209,($E246*$F$4*G246-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$W213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$W213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$W213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$W213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+SUMPRODUCT(Z246:AC246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!U246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!V246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!W246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!X246*$X246*12*1000*(1-$C246)","v":0},null,"X1D_4 Jub. 1",0,0,null,null,{"$f":"+Potencia!T246*$K246*12*1000*(1-$C246)","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!H329","v":"Jub. 2"},{"$f":"+IF(B247=0,0,VLOOKUP(B247,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.8214963056384847E-3,null,1,0,null,0,0,null,{"$f":"+($J247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$J214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$J214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$J214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$J214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+SUMPRODUCT(M247:P247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X247*$K247*12*1000*(1-$C247)","v":0},null,{"$f":"IF(Q247=0,0,(IF($AK$3=1,$E247*$F$4*G247/$Q$209,($E247*$F$4*G247-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$W214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$W214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$W214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$W214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+SUMPRODUCT(Z247:AC247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!U247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!V247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!W247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!X247*$X247*12*1000*(1-$C247)","v":0},null,"X1D_4 Jub. 2",0,0,null,null,{"$f":"+Potencia!T247*$K247*12*1000*(1-$C247)","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!H330","v":"Político"},{"$f":"+IF(B248=0,0,VLOOKUP(B248,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.8214963056384847E-3,null,1,0,null,0,0,null,{"$f":"+($J248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$J215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$J215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$J215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$J215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+SUMPRODUCT(M248:P248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X248*$K248*12*1000*(1-$C248)","v":0},null,{"$f":"IF(Q248=0,0,(IF($AK$3=1,$E248*$F$4*G248/$Q$209,($E248*$F$4*G248-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$W215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$W215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$W215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$W215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+SUMPRODUCT(Z248:AC248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!U248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!V248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!W248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!X248*$X248*12*1000*(1-$C248)","v":0},null,"X1D_4 Político",0,0,null,null,{"$f":"+Potencia!T248*$K248*12*1000*(1-$C248)","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!H331","v":"x1"},{"$f":"+IF(B249=0,0,VLOOKUP(B249,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.8214963056384847E-3,null,1,0,null,0,0,null,{"$f":"+($J249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$J216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$J216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$J216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$J216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+SUMPRODUCT(M249:P249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X249*$K249*12*1000*(1-$C249)","v":0},null,{"$f":"IF(Q249=0,0,(IF($AK$3=1,$E249*$F$4*G249/$Q$209,($E249*$F$4*G249-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$W216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$W216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$W216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$W216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+SUMPRODUCT(Z249:AC249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!U249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!V249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!W249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!X249*$X249*12*1000*(1-$C249)","v":0},null,"X1D_4 x1",0,0,null,null,{"$f":"+Potencia!T249*$K249*12*1000*(1-$C249)","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!H332","v":"x2"},{"$f":"+IF(B250=0,0,VLOOKUP(B250,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.8214963056384847E-3,null,1,0,null,0,0,null,{"$f":"+($J250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$J217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$J217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$J217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$J217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+SUMPRODUCT(M250:P250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X250*$K250*12*1000*(1-$C250)","v":0},null,{"$f":"IF(Q250=0,0,(IF($AK$3=1,$E250*$F$4*G250/$Q$209,($E250*$F$4*G250-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$W217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$W217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$W217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$W217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+SUMPRODUCT(Z250:AC250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!U250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!V250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!W250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!X250*$X250*12*1000*(1-$C250)","v":0},null,"X1D_4 x2",0,0,null,null,{"$f":"+Potencia!T250*$K250*12*1000*(1-$C250)","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!H333","v":"Discap."},{"$f":"+IF(B251=0,0,VLOOKUP(B251,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.8214963056384847E-3,null,1,0,null,0,0,null,{"$f":"+($J251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$J218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$J218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$J218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$J218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+SUMPRODUCT(M251:P251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X251*$K251*12*1000*(1-$C251)","v":0},null,{"$f":"IF(Q251=0,0,(IF($AK$3=1,$E251*$F$4*G251/$Q$209,($E251*$F$4*G251-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$W218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$W218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$W218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$W218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+SUMPRODUCT(Z251:AC251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!U251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!V251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!W251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!X251*$X251*12*1000*(1-$C251)","v":0},null,"X1D_4 Discap.",0,0,null,null,{"$f":"+Potencia!T251*$K251*12*1000*(1-$C251)","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H334","v":"Discapacitados 601-más"},{"$f":"+IF(B252=0,0,VLOOKUP(B252,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.8214963056384847E-3,null,1,0,null,0,0,null,{"$f":"+($J252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$J219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$J219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$J219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$J219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+SUMPRODUCT(M252:P252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X252*$K252*12*1000*(1-$C252)","v":0},null,{"$f":"IF(Q252=0,0,(IF($AK$3=1,$E252*$F$4*G252/$Q$209,($E252*$F$4*G252-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$W219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$W219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$W219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$W219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+SUMPRODUCT(Z252:AC252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!U252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!V252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!W252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!X252*$X252*12*1000*(1-$C252)","v":0},null,"X1D_4 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T252*$K252*12*1000*(1-$C252)","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!H335","v":"Cruz Roja"},{"$f":"+IF(B253=0,0,VLOOKUP(B253,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.8214963056384847E-3,null,1,0,null,0,0,null,{"$f":"+($J253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$J220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$J220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$J220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$J220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+SUMPRODUCT(M253:P253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X253*$K253*12*1000*(1-$C253)","v":0},null,{"$f":"IF(Q253=0,0,(IF($AK$3=1,$E253*$F$4*G253/$Q$209,($E253*$F$4*G253-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$W220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$W220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$W220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$W220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+SUMPRODUCT(Z253:AC253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!U253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!V253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!W253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!X253*$X253*12*1000*(1-$C253)","v":0},null,"X1D_4 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T253*$K253*12*1000*(1-$C253)","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!H336","v":0},{"$f":"+IF(B254=0,0,VLOOKUP(B254,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.8214963056384847E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M255:M264)","v":0},0,0,0,0,0,null,{"$f":"IF(Q254=0,0,(IF($AK$3=1,$E254*$F$4*G254/$Q$209,($E254*$F$4*G254-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z255:Z264)","v":0},{"$f":"+SUM(AA255:AA264)","v":0},{"$f":"+SUM(AB255:AB264)","v":0},{"$f":"+SUM(AC255:AC264)","v":0},{"$f":"+SUM(AD255:AD264)","v":0},0,0,0,0,0,null,"X1D_5 (xxx)",0,0,null,null,{"$f":"+SUM(AP255:AP264)","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!H337","v":"Regular"},{"$f":"+IF(B255=0,0,VLOOKUP(B255,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.8214963056384847E-3,null,1,0,null,{"$f":"+J254","v":0},{"$f":"+K254","v":0},null,{"$f":"+($J255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$J211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$J211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$J211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$J211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+SUMPRODUCT(M255:P255,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X255*$K255*12*1000*(1-$C255)","v":0},null,{"$f":"IF(Q255=0,0,(IF($AK$3=1,$E255*$F$4*G255/$Q$209,($E255*$F$4*G255-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$W211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$W211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$W211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$W211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+SUMPRODUCT(Z255:AC255,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X255*$X255*12*1000*(1-$C255)","v":0},null,"X1D_5 Regular",0,0,null,null,{"$f":"+Potencia!T255*$K255*12*1000*(1-$C255)","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!H338","v":"Agro"},{"$f":"+IF(B256=0,0,VLOOKUP(B256,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.8214963056384847E-3,null,1,0,null,{"$f":"+J255","v":0},0,null,{"$f":"+($J256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$J212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$J212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$J212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$J212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+SUMPRODUCT(M256:P256,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X256*$K256*12*1000*(1-$C256)","v":0},null,{"$f":"IF(Q256=0,0,(IF($AK$3=1,$E256*$F$4*G256/$Q$209,($E256*$F$4*G256-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$W212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$W212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$W212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$W212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+SUMPRODUCT(Z256:AC256,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X256*$X256*12*1000*(1-$C256)","v":0},null,"X1D_5 Agro",0,0,null,null,{"$f":"+Potencia!T256*$K256*12*1000*(1-$C256)","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!H339","v":"Jub. 1"},{"$f":"+IF(B257=0,0,VLOOKUP(B257,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.8214963056384847E-3,null,1,0,null,0,0,null,{"$f":"+($J257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$J213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$J213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$J213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$J213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+SUMPRODUCT(M257:P257,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X257*$K257*12*1000*(1-$C257)","v":0},null,{"$f":"IF(Q257=0,0,(IF($AK$3=1,$E257*$F$4*G257/$Q$209,($E257*$F$4*G257-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$W213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$W213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$W213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$W213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+SUMPRODUCT(Z257:AC257,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X257*$X257*12*1000*(1-$C257)","v":0},null,"X1D_5 Jub. 1",0,0,null,null,{"$f":"+Potencia!T257*$K257*12*1000*(1-$C257)","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!H340","v":"Jub. 2"},{"$f":"+IF(B258=0,0,VLOOKUP(B258,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.8214963056384847E-3,null,{"$f":"+G257","v":1},0,null,0,0,null,{"$f":"+($J258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$J214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$J214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$J214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$J214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+SUMPRODUCT(M258:P258,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X258*$K258*12*1000*(1-$C258)","v":0},null,{"$f":"IF(Q258=0,0,(IF($AK$3=1,$E258*$F$4*G258/$Q$209,($E258*$F$4*G258-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$W214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$W214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$W214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$W214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+SUMPRODUCT(Z258:AC258,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X258*$X258*12*1000*(1-$C258)","v":0},null,"X1D_5 Jub. 2",0,0,null,null,{"$f":"+Potencia!T258*$K258*12*1000*(1-$C258)","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!H341","v":"Político"},{"$f":"+IF(B259=0,0,VLOOKUP(B259,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.8214963056384847E-3,null,1,0,null,0,0,null,{"$f":"+($J259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$J215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$J215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$J215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$J215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+SUMPRODUCT(M259:P259,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X259*$K259*12*1000*(1-$C259)","v":0},null,{"$f":"IF(Q259=0,0,(IF($AK$3=1,$E259*$F$4*G259/$Q$209,($E259*$F$4*G259-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$W215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$W215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$W215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$W215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+SUMPRODUCT(Z259:AC259,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X259*$X259*12*1000*(1-$C259)","v":0},null,"X1D_5 Político",0,0,null,null,{"$f":"+Potencia!T259*$K259*12*1000*(1-$C259)","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!H342","v":"x1"},{"$f":"+IF(B260=0,0,VLOOKUP(B260,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.8214963056384847E-3,null,1,0,null,0,0,null,{"$f":"+($J260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$J216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$J216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$J216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$J216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+SUMPRODUCT(M260:P260,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X260*$K260*12*1000*(1-$C260)","v":0},null,{"$f":"IF(Q260=0,0,(IF($AK$3=1,$E260*$F$4*G260/$Q$209,($E260*$F$4*G260-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$W216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$W216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$W216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$W216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+SUMPRODUCT(Z260:AC260,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X260*$X260*12*1000*(1-$C260)","v":0},null,"X1D_5 x1",0,0,null,null,{"$f":"+Potencia!T260*$K260*12*1000*(1-$C260)","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!H343","v":"x2"},{"$f":"+IF(B261=0,0,VLOOKUP(B261,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.8214963056384847E-3,null,1,0,null,0,0,null,{"$f":"+($J261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$J217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$J217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$J217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$J217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+SUMPRODUCT(M261:P261,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X261*$K261*12*1000*(1-$C261)","v":0},null,{"$f":"IF(Q261=0,0,(IF($AK$3=1,$E261*$F$4*G261/$Q$209,($E261*$F$4*G261-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$W217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$W217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$W217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$W217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+SUMPRODUCT(Z261:AC261,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X261*$X261*12*1000*(1-$C261)","v":0},null,"X1D_5 x2",0,0,null,null,{"$f":"+Potencia!T261*$K261*12*1000*(1-$C261)","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!H344","v":"Discap."},{"$f":"+IF(B262=0,0,VLOOKUP(B262,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.8214963056384847E-3,null,1,0,null,0,0,null,{"$f":"+($J262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$J218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$J218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$J218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$J218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+SUMPRODUCT(M262:P262,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X262*$K262*12*1000*(1-$C262)","v":0},null,{"$f":"IF(Q262=0,0,(IF($AK$3=1,$E262*$F$4*G262/$Q$209,($E262*$F$4*G262-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$W218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$W218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$W218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$W218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+SUMPRODUCT(Z262:AC262,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X262*$X262*12*1000*(1-$C262)","v":0},null,"X1D_5 Discap.",0,0,null,null,{"$f":"+Potencia!T262*$K262*12*1000*(1-$C262)","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H345","v":"Discapacitados 601-más"},{"$f":"+IF(B263=0,0,VLOOKUP(B263,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.8214963056384847E-3,null,1,0,null,0,0,null,{"$f":"+($J263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$J219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$J219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$J219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$J219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+SUMPRODUCT(M263:P263,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X263*$K263*12*1000*(1-$C263)","v":0},null,{"$f":"IF(Q263=0,0,(IF($AK$3=1,$E263*$F$4*G263/$Q$209,($E263*$F$4*G263-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$W219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$W219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$W219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$W219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+SUMPRODUCT(Z263:AC263,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X263*$X263*12*1000*(1-$C263)","v":0},null,"X1D_5 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T263*$K263*12*1000*(1-$C263)","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!H346","v":"Cruz Roja"},{"$f":"+IF(B264=0,0,VLOOKUP(B264,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.8214963056384847E-3,null,1,0,null,0,0,null,{"$f":"+($J264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$J220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$J220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$J220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$J220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+SUMPRODUCT(M264:P264,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X264*$K264*12*1000*(1-$C264)","v":0},null,{"$f":"IF(Q264=0,0,(IF($AK$3=1,$E264*$F$4*G264/$Q$209,($E264*$F$4*G264-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$W220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$W220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$W220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$W220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+SUMPRODUCT(Z264:AC264,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X264*$X264*12*1000*(1-$C264)","v":0},null,"X1D_5 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T264*$K264*12*1000*(1-$C264)","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!H347","v":0},{"$f":"+IF(B265=0,0,VLOOKUP(B265,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,null,null,null,{"$f":"+SUM(M266:M267)","v":0},{"$f":"+SUM(N266:N267)","v":0},{"$f":"+SUM(O266:O267)","v":0},{"$f":"+SUM(P266:P267)","v":0},null,{"$f":"+SUM(R266:R267)","v":0},null,{"$f":"IF(Q265=0,0,(IF($AK$3=1,$E265*$F$4*G265/$Q$265,($E265*$F$4*G265-$AL$265*PremisaCosto!$F$84)/($Q$265-$M$265*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R265=0,0,$E265*$F$4*H265/R265)","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V265:Y265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W265:Z265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X265:AA265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y265:AB265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD266:AD267)","v":0},{"$f":"+Potencia!T265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!U265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!V265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!W265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+SUM(AI266:AI267)","v":0},null,"X2H",0,0,null,null,{"$f":"+Potencia!AE265*$X265*12*1000*(1-$C265)","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!H348","v":0},{"$f":"+IF(B266=0,0,VLOOKUP(B266,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,1,0,null,0,0,null,{"$f":"+$J266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+SUMPRODUCT(M266:P266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X266*$K266*12*1000*(1-$C266)","v":0},null,{"$f":"IF(Q266=0,0,(IF($AK$3=1,$E266*$F$4*G266/$Q$265,($E266*$F$4*G266-$AL$265*PremisaCosto!$F$84)/($Q$265-$M$265*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R266=0,0,$E266*$F$4*H266/R265)","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W266*Energía!Z266*(1-$C266)*1000,AL266)","v":0},{"$f":"+$W266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+SUMPRODUCT(Z266:AC266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!U266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!V266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!W266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!X266*$X266*12*1000*(1-$C266)","v":0},null,"X2H Punta",0,0,null,null,{"$f":"+Potencia!T266*$K266*12*1000*(1-$C266)","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!H349","v":0},{"$f":"+IF(B267=0,0,VLOOKUP(B267,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E266","v":0},null,1,0,null,0,0,null,{"$f":"+$J267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+SUMPRODUCT(M267:P267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X267*$K267*12*1000*(1-$C267)","v":0},null,{"$f":"IF(Q267=0,0,(IF($AK$3=1,$E267*$F$4*G267/$Q$265,($E267*$F$4*G267-$AL$265*PremisaCosto!$F$84)/($Q$265-$M$265*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R267=0,0,$E267*$F$4*H267/R265)","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W267*Energía!Z267*(1-$C267)*1000,AL267)","v":0},{"$f":"+$W267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+SUMPRODUCT(Z267:AC267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!U267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!V267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!W267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!X267*$X267*12*1000*(1-$C267)","v":0},null,"X2H Fuera de Punta",0,0,null,null,{"$f":"+Potencia!T267*$K267*12*1000*(1-$C267)","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!H350","v":0},{"$f":"+IF(B268=0,0,VLOOKUP(B268,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,null,null,null,{"$f":"+SUM(M269,M280,M291,M302,M313)","v":0},0,0,0,0,0,null,{"$f":"IF(Q268=0,0,(IF($AK$3=1,$E268*$F$4*G268/$Q$268,($E268*$F$4*G268-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R268=0,0,$E268*$F$4*H268/$R$268)","v":0},null,0,0,null,{"$f":"+SUM(Z269,Z280,Z291,Z302,Z313)","v":0},{"$f":"+SUM(AA269,AA280,AA291,AA302,AA313)","v":0},0,0,0,0,0,0,0,0,null,"X2D",0,0,null,null,{"$f":"+SUM(AP269,AP280,AP291,AP302,AP313)","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0-10,000)"},{"$f":"+PremisaCosto!H351","v":0},{"$f":"+IF(B269=0,0,VLOOKUP(B269,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E268","v":0},null,{"$f":"+G268","v":1},{"$f":"+H268","v":0},null,0,0,null,{"$f":"+SUM(M270:M279)","v":0},0,0,0,0,0,null,{"$f":"IF(Q269=0,0,(IF($AK$3=1,$E269*$F$4*G269/$Q$268,($E269*$F$4*G269-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z270:Z279)","v":0},{"$f":"+SUM(AA270:AA279)","v":0},0,0,0,0,0,0,0,0,null,"X2D_1 (0-10,000)",0,0,null,null,{"$f":"+SUM(AP270:AP279)","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!H352","v":"Regular"},{"$f":"+IF(B270=0,0,VLOOKUP(B270,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E269","v":0},null,1,0,null,{"$f":"+J269","v":0},{"$f":"+K269","v":0},null,{"$f":"+$J270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+SUMPRODUCT(M270:P270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X270*$K270*12*1000*(1-$C270)","v":0},null,{"$f":"IF(Q270=0,0,(IF($AK$3=1,$E270*$F$4*G270/$Q$268,($E270*$F$4*G270-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+SUMPRODUCT(Z270:AC270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!U270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!V270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!W270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!X270*$X270*12*1000*(1-$C270)","v":0},null,"X2D_1 Regular",0,0,null,null,{"$f":"+Potencia!T270*$K270*12*1000*(1-$C270)","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!H353","v":"Agro"},{"$f":"+IF(B271=0,0,VLOOKUP(B271,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AC271*(1-$C271)*1000","v":0},{"$f":"+SUMPRODUCT(M271:P271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X271*$K271*12*1000*(1-$C271)","v":0},null,{"$f":"IF(Q271=0,0,(IF($AK$3=1,$E271*$F$4*G271/$Q$268,($E271*$F$4*G271-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AC271*(1-$C271)*1000","v":0},{"$f":"+SUMPRODUCT(Z271:AC271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!U271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!V271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!W271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!X271*$X271*12*1000*(1-$C271)","v":0},null,"X2D_1 Agro",0,0,null,null,{"$f":"+Potencia!T271*$K271*12*1000*(1-$C271)","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!H354","v":"Jub. 1"},{"$f":"+IF(B272=0,0,VLOOKUP(B272,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AC272*(1-$C272)*1000","v":0},{"$f":"+SUMPRODUCT(M272:P272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X272*$K272*12*1000*(1-$C272)","v":0},null,{"$f":"IF(Q272=0,0,(IF($AK$3=1,$E272*$F$4*G272/$Q$268,($E272*$F$4*G272-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AC272*(1-$C272)*1000","v":0},{"$f":"+SUMPRODUCT(Z272:AC272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!U272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!V272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!W272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!X272*$X272*12*1000*(1-$C272)","v":0},null,"X2D_1 Jub. 1",0,0,null,null,{"$f":"+Potencia!T272*$K272*12*1000*(1-$C272)","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!H355","v":"Jub. 2"},{"$f":"+IF(B273=0,0,VLOOKUP(B273,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+SUMPRODUCT(M273:P273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X273*$K273*12*1000*(1-$C273)","v":0},null,{"$f":"IF(Q273=0,0,(IF($AK$3=1,$E273*$F$4*G273/$Q$268,($E273*$F$4*G273-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+SUMPRODUCT(Z273:AC273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!U273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!V273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!W273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!X273*$X273*12*1000*(1-$C273)","v":0},null,"X2D_1 Jub. 2",0,0,null,null,{"$f":"+Potencia!T273*$K273*12*1000*(1-$C273)","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!H356","v":"Político"},{"$f":"+IF(B274=0,0,VLOOKUP(B274,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AC274*(1-$C274)*1000","v":0},{"$f":"+SUMPRODUCT(M274:P274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X274*$K274*12*1000*(1-$C274)","v":0},null,{"$f":"IF(Q274=0,0,(IF($AK$3=1,$E274*$F$4*G274/$Q$268,($E274*$F$4*G274-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AC274*(1-$C274)*1000","v":0},{"$f":"+SUMPRODUCT(Z274:AC274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!U274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!V274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!W274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!X274*$X274*12*1000*(1-$C274)","v":0},null,"X2D_1 Político",0,0,null,null,{"$f":"+Potencia!T274*$K274*12*1000*(1-$C274)","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!H357","v":"x1"},{"$f":"+IF(B275=0,0,VLOOKUP(B275,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AC275*(1-$C275)*1000","v":0},{"$f":"+SUMPRODUCT(M275:P275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X275*$K275*12*1000*(1-$C275)","v":0},null,{"$f":"IF(Q275=0,0,(IF($AK$3=1,$E275*$F$4*G275/$Q$268,($E275*$F$4*G275-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AC275*(1-$C275)*1000","v":0},{"$f":"+SUMPRODUCT(Z275:AC275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!U275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!V275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!W275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!X275*$X275*12*1000*(1-$C275)","v":0},null,"X2D_1 x1",0,0,null,null,{"$f":"+Potencia!T275*$K275*12*1000*(1-$C275)","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!H358","v":"x2"},{"$f":"+IF(B276=0,0,VLOOKUP(B276,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+SUMPRODUCT(M276:P276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X276*$K276*12*1000*(1-$C276)","v":0},null,{"$f":"IF(Q276=0,0,(IF($AK$3=1,$E276*$F$4*G276/$Q$268,($E276*$F$4*G276-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,{"$f":"+J276*T276","v":0},{"$f":"+U276*K276","v":0},null,{"$f":"+$W276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+SUMPRODUCT(Z276:AC276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!U276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!V276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!W276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!X276*$X276*12*1000*(1-$C276)","v":0},null,"X2D_1 x2",0,0,null,null,{"$f":"+Potencia!T276*$K276*12*1000*(1-$C276)","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!H359","v":"Discap."},{"$f":"+IF(B277=0,0,VLOOKUP(B277,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AC277*(1-$C277)*1000","v":0},{"$f":"+SUMPRODUCT(M277:P277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X277*$K277*12*1000*(1-$C277)","v":0},null,{"$f":"IF(Q277=0,0,(IF($AK$3=1,$E277*$F$4*G277/$Q$268,($E277*$F$4*G277-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AC277*(1-$C277)*1000","v":0},{"$f":"+SUMPRODUCT(Z277:AC277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!U277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!V277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!W277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!X277*$X277*12*1000*(1-$C277)","v":0},null,"X2D_1 Discap.",0,0,null,null,{"$f":"+Potencia!T277*$K277*12*1000*(1-$C277)","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H360","v":"Discapacitados 601-más"},{"$f":"+IF(B278=0,0,VLOOKUP(B278,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+SUMPRODUCT(M278:P278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X278*$K278*12*1000*(1-$C278)","v":0},null,{"$f":"IF(Q278=0,0,(IF($AK$3=1,$E278*$F$4*G278/$Q$268,($E278*$F$4*G278-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+SUMPRODUCT(Z278:AC278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!U278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!V278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!W278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!X278*$X278*12*1000*(1-$C278)","v":0},null,"X2D_1 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T278*$K278*12*1000*(1-$C278)","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!H361","v":"Cruz Roja"},{"$f":"+IF(B279=0,0,VLOOKUP(B279,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AC279*(1-$C279)*1000","v":0},{"$f":"+SUMPRODUCT(M279:P279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X279*$K279*12*1000*(1-$C279)","v":0},null,{"$f":"IF(Q279=0,0,(IF($AK$3=1,$E279*$F$4*G279/$Q$268,($E279*$F$4*G279-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AC279*(1-$C279)*1000","v":0},{"$f":"+SUMPRODUCT(Z279:AC279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!U279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!V279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!W279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!X279*$X279*12*1000*(1-$C279)","v":0},null,"X2D_1 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T279*$K279*12*1000*(1-$C279)","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H362","v":0},{"$f":"+IF(B280=0,0,VLOOKUP(B280,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M281:M290)","v":0},0,0,0,0,0,null,{"$f":"IF(Q280=0,0,(IF($AK$3=1,$E280*$F$4*G280/$Q$268,($E280*$F$4*G280-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z281:Z290)","v":0},{"$f":"+SUM(AA281:AA290)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+A280","v":"X2D_2 (10,001-30,000)"},0,0,null,null,{"$f":"+SUM(AP281:AP290)","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!H363","v":"Regular"},{"$f":"+IF(B281=0,0,VLOOKUP(B281,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J280","v":0},{"$f":"+K280","v":0},null,{"$f":"+($J281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$J270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$J270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$J270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$J270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+SUMPRODUCT(M281:P281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X281*$K281*12*1000*(1-$C281)","v":0},null,{"$f":"IF(Q281=0,0,(IF($AK$3=1,$E281*$F$4*G281/$Q$268,($E281*$F$4*G281-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$W270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$W270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$W270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$W270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+SUMPRODUCT(Z281:AC281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!U281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!V281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!W281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!X281*$X281*12*1000*(1-$C281)","v":0},null,"X2D_2 Regular",0,0,null,null,{"$f":"+Potencia!T281*$K281*12*1000*(1-$C281)","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!H364","v":"Agro"},{"$f":"+IF(B282=0,0,VLOOKUP(B282,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$J271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$J271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$J271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$J271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+SUMPRODUCT(M282:P282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X282*$K282*12*1000*(1-$C282)","v":0},null,{"$f":"IF(Q282=0,0,(IF($AK$3=1,$E282*$F$4*G282/$Q$268,($E282*$F$4*G282-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$W271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$W271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$W271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$W271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+SUMPRODUCT(Z282:AC282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!U282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!V282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!W282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!X282*$X282*12*1000*(1-$C282)","v":0},null,"X2D_2 Agro",0,0,null,null,{"$f":"+Potencia!T282*$K282*12*1000*(1-$C282)","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!H365","v":"Jub. 1"},{"$f":"+IF(B283=0,0,VLOOKUP(B283,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$J272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$J272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$J272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$J272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+SUMPRODUCT(M283:P283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X283*$K283*12*1000*(1-$C283)","v":0},null,{"$f":"IF(Q283=0,0,(IF($AK$3=1,$E283*$F$4*G283/$Q$268,($E283*$F$4*G283-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$W272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$W272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$W272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$W272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+SUMPRODUCT(Z283:AC283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!U283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!V283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!W283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!X283*$X283*12*1000*(1-$C283)","v":0},null,"X2D_2 Jub. 1",0,0,null,null,{"$f":"+Potencia!T283*$K283*12*1000*(1-$C283)","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!H366","v":"Jub. 2"},{"$f":"+IF(B284=0,0,VLOOKUP(B284,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$J273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$J273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$J273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$J273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+SUMPRODUCT(M284:P284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X284*$K284*12*1000*(1-$C284)","v":0},null,{"$f":"IF(Q284=0,0,(IF($AK$3=1,$E284*$F$4*G284/$Q$268,($E284*$F$4*G284-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$W273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$W273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$W273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$W273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+SUMPRODUCT(Z284:AC284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!U284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!V284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!W284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!X284*$X284*12*1000*(1-$C284)","v":0},null,"X2D_2 Jub. 2",0,0,null,null,{"$f":"+Potencia!T284*$K284*12*1000*(1-$C284)","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!H367","v":"Político"},{"$f":"+IF(B285=0,0,VLOOKUP(B285,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$J274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$J274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$J274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$J274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+SUMPRODUCT(M285:P285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X285*$K285*12*1000*(1-$C285)","v":0},null,{"$f":"IF(Q285=0,0,(IF($AK$3=1,$E285*$F$4*G285/$Q$268,($E285*$F$4*G285-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$W274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$W274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$W274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$W274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+SUMPRODUCT(Z285:AC285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!U285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!V285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!W285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!X285*$X285*12*1000*(1-$C285)","v":0},null,"X2D_2 Político",0,0,null,null,{"$f":"+Potencia!T285*$K285*12*1000*(1-$C285)","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!H368","v":"x1"},{"$f":"+IF(B286=0,0,VLOOKUP(B286,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$J275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$J275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$J275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$J275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+SUMPRODUCT(M286:P286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X286*$K286*12*1000*(1-$C286)","v":0},null,{"$f":"IF(Q286=0,0,(IF($AK$3=1,$E286*$F$4*G286/$Q$268,($E286*$F$4*G286-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$W275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$W275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$W275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$W275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+SUMPRODUCT(Z286:AC286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!U286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!V286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!W286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!X286*$X286*12*1000*(1-$C286)","v":0},null,"X2D_2 x1",0,0,null,null,{"$f":"+Potencia!T286*$K286*12*1000*(1-$C286)","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!H369","v":"x2"},{"$f":"+IF(B287=0,0,VLOOKUP(B287,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$J276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$J276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$J276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$J276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+SUMPRODUCT(M287:P287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X287*$K287*12*1000*(1-$C287)","v":0},null,{"$f":"IF(Q287=0,0,(IF($AK$3=1,$E287*$F$4*G287/$Q$268,($E287*$F$4*G287-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$W276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$W276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$W276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$W276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+SUMPRODUCT(Z287:AC287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!U287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!V287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!W287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!X287*$X287*12*1000*(1-$C287)","v":0},null,"X2D_2 x2",0,0,null,null,{"$f":"+Potencia!T287*$K287*12*1000*(1-$C287)","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!H370","v":"Discap."},{"$f":"+IF(B288=0,0,VLOOKUP(B288,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$J277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$J277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$J277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$J277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+SUMPRODUCT(M288:P288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X288*$K288*12*1000*(1-$C288)","v":0},null,{"$f":"IF(Q288=0,0,(IF($AK$3=1,$E288*$F$4*G288/$Q$268,($E288*$F$4*G288-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$W277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$W277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$W277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$W277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+SUMPRODUCT(Z288:AC288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!U288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!V288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!W288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!X288*$X288*12*1000*(1-$C288)","v":0},null,"X2D_2 Discap.",0,0,null,null,{"$f":"+Potencia!T288*$K288*12*1000*(1-$C288)","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H371","v":"Discapacitados 601-más"},{"$f":"+IF(B289=0,0,VLOOKUP(B289,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$J278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$J278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$J278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$J278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+SUMPRODUCT(M289:P289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X289*$K289*12*1000*(1-$C289)","v":0},null,{"$f":"IF(Q289=0,0,(IF($AK$3=1,$E289*$F$4*G289/$Q$268,($E289*$F$4*G289-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$W278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$W278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$W278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$W278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+SUMPRODUCT(Z289:AC289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!U289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!V289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!W289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!X289*$X289*12*1000*(1-$C289)","v":0},null,"X2D_2 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T289*$K289*12*1000*(1-$C289)","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!H372","v":"Cruz Roja"},{"$f":"+IF(B290=0,0,VLOOKUP(B290,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$J279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$J279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$J279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$J279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+SUMPRODUCT(M290:P290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X290*$K290*12*1000*(1-$C290)","v":0},null,{"$f":"IF(Q290=0,0,(IF($AK$3=1,$E290*$F$4*G290/$Q$268,($E290*$F$4*G290-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$W279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$W279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$W279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$W279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+SUMPRODUCT(Z290:AC290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!U290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!V290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!W290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!X290*$X290*12*1000*(1-$C290)","v":0},null,"X2D_2 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T290*$K290*12*1000*(1-$C290)","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H373","v":0},{"$f":"+IF(B291=0,0,VLOOKUP(B291,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M292:M301)","v":0},0,0,0,0,0,null,{"$f":"IF(Q291=0,0,(IF($AK$3=1,$E291*$F$4*G291/$Q$268,($E291*$F$4*G291-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z292:Z301)","v":0},{"$f":"+SUM(AA292:AA301)","v":0},0,0,0,0,0,0,0,0,null,"X2D_3 (30,001-50,000)",0,0,null,null,{"$f":"+SUM(AP292:AP301)","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!H374","v":"Regular"},{"$f":"+IF(B292=0,0,VLOOKUP(B292,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J291","v":0},{"$f":"+K291","v":0},null,{"$f":"+($J292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$J270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$J270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$J270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$J270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+SUMPRODUCT(M292:P292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X292*$K292*12*1000*(1-$C292)","v":0},null,{"$f":"IF(Q292=0,0,(IF($AK$3=1,$E292*$F$4*G292/$Q$268,($E292*$F$4*G292-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$W270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$W270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$W270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$W270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+SUMPRODUCT(Z292:AC292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!U292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!V292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!W292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!X292*$X292*12*1000*(1-$C292)","v":0},null,"X2D_3 Regular",0,0,null,null,{"$f":"+Potencia!T292*$K292*12*1000*(1-$C292)","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!H375","v":"Agro"},{"$f":"+IF(B293=0,0,VLOOKUP(B293,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$J271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$J271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$J271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$J271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+SUMPRODUCT(M293:P293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X293*$K293*12*1000*(1-$C293)","v":0},null,{"$f":"IF(Q293=0,0,(IF($AK$3=1,$E293*$F$4*G293/$Q$268,($E293*$F$4*G293-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$W271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$W271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$W271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$W271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+SUMPRODUCT(Z293:AC293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!U293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!V293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!W293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!X293*$X293*12*1000*(1-$C293)","v":0},null,"X2D_3 Agro",0,0,null,null,{"$f":"+Potencia!T293*$K293*12*1000*(1-$C293)","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!H376","v":"Jub. 1"},{"$f":"+IF(B294=0,0,VLOOKUP(B294,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$J272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$J272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$J272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$J272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+SUMPRODUCT(M294:P294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X294*$K294*12*1000*(1-$C294)","v":0},null,{"$f":"IF(Q294=0,0,(IF($AK$3=1,$E294*$F$4*G294/$Q$268,($E294*$F$4*G294-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$W272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$W272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$W272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$W272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+SUMPRODUCT(Z294:AC294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!U294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!V294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!W294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!X294*$X294*12*1000*(1-$C294)","v":0},null,"X2D_3 Jub. 1",0,0,null,null,{"$f":"+Potencia!T294*$K294*12*1000*(1-$C294)","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!H377","v":"Jub. 2"},{"$f":"+IF(B295=0,0,VLOOKUP(B295,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$J273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$J273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$J273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$J273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+SUMPRODUCT(M295:P295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X295*$K295*12*1000*(1-$C295)","v":0},null,{"$f":"IF(Q295=0,0,(IF($AK$3=1,$E295*$F$4*G295/$Q$268,($E295*$F$4*G295-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$W273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$W273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$W273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$W273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+SUMPRODUCT(Z295:AC295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!U295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!V295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!W295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!X295*$X295*12*1000*(1-$C295)","v":0},null,"X2D_3 Jub. 2",0,0,null,null,{"$f":"+Potencia!T295*$K295*12*1000*(1-$C295)","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!H378","v":"Político"},{"$f":"+IF(B296=0,0,VLOOKUP(B296,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$J274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$J274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$J274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$J274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+SUMPRODUCT(M296:P296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X296*$K296*12*1000*(1-$C296)","v":0},null,{"$f":"IF(Q296=0,0,(IF($AK$3=1,$E296*$F$4*G296/$Q$268,($E296*$F$4*G296-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$W274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$W274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$W274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$W274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+SUMPRODUCT(Z296:AC296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!U296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!V296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!W296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!X296*$X296*12*1000*(1-$C296)","v":0},null,"X2D_3 Político",0,0,null,null,{"$f":"+Potencia!T296*$K296*12*1000*(1-$C296)","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!H379","v":"x1"},{"$f":"+IF(B297=0,0,VLOOKUP(B297,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$J275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$J275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$J275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$J275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+SUMPRODUCT(M297:P297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X297*$K297*12*1000*(1-$C297)","v":0},null,{"$f":"IF(Q297=0,0,(IF($AK$3=1,$E297*$F$4*G297/$Q$268,($E297*$F$4*G297-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$W275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$W275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$W275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$W275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+SUMPRODUCT(Z297:AC297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!U297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!V297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!W297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!X297*$X297*12*1000*(1-$C297)","v":0},null,"X2D_3 x1",0,0,null,null,{"$f":"+Potencia!T297*$K297*12*1000*(1-$C297)","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!H380","v":"x2"},{"$f":"+IF(B298=0,0,VLOOKUP(B298,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$J276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$J276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$J276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$J276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+SUMPRODUCT(M298:P298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X298*$K298*12*1000*(1-$C298)","v":0},null,{"$f":"IF(Q298=0,0,(IF($AK$3=1,$E298*$F$4*G298/$Q$268,($E298*$F$4*G298-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$W276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$W276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$W276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$W276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+SUMPRODUCT(Z298:AC298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!U298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!V298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!W298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!X298*$X298*12*1000*(1-$C298)","v":0},null,"X2D_3 x2",0,0,null,null,{"$f":"+Potencia!T298*$K298*12*1000*(1-$C298)","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!H381","v":"Discap."},{"$f":"+IF(B299=0,0,VLOOKUP(B299,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$J277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$J277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$J277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$J277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+SUMPRODUCT(M299:P299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X299*$K299*12*1000*(1-$C299)","v":0},null,{"$f":"IF(Q299=0,0,(IF($AK$3=1,$E299*$F$4*G299/$Q$268,($E299*$F$4*G299-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$W277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$W277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$W277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$W277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+SUMPRODUCT(Z299:AC299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!U299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!V299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!W299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!X299*$X299*12*1000*(1-$C299)","v":0},null,"X2D_3 Discap.",0,0,null,null,{"$f":"+Potencia!T299*$K299*12*1000*(1-$C299)","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H382","v":"Discapacitados 601-más"},{"$f":"+IF(B300=0,0,VLOOKUP(B300,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$J278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$J278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$J278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$J278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+SUMPRODUCT(M300:P300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X300*$K300*12*1000*(1-$C300)","v":0},null,{"$f":"IF(Q300=0,0,(IF($AK$3=1,$E300*$F$4*G300/$Q$268,($E300*$F$4*G300-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R300=0,0,$E300*$F$4*H300/$R$268)","v":0},null,0,0,null,{"$f":"+($W300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$W278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$W278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$W278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$W278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+SUMPRODUCT(Z300:AC300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!U300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!V300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!W300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!X300*$X300*12*1000*(1-$C300)","v":0},null,"X2D_3 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T300*$K300*12*1000*(1-$C300)","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!H383","v":"Cruz Roja"},{"$f":"+IF(B301=0,0,VLOOKUP(B301,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G300","v":1},{"$f":"+H300","v":0},null,0,0,null,{"$f":"+($J301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$J279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$J279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$J279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$J279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+SUMPRODUCT(M301:P301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X301*$K301*12*1000*(1-$C301)","v":0},null,{"$f":"IF(Q301=0,0,(IF($AK$3=1,$E301*$F$4*G301/$Q$268,($E301*$F$4*G301-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$W279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$W279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$W279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$W279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+SUMPRODUCT(Z301:AC301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!U301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!V301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!W301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!X301*$X301*12*1000*(1-$C301)","v":0},null,"X2D_3 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T301*$K301*12*1000*(1-$C301)","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!H384","v":0},{"$f":"+IF(B302=0,0,VLOOKUP(B302,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M303:M312)","v":0},0,0,0,0,0,null,{"$f":"IF(Q302=0,0,(IF($AK$3=1,$E302*$F$4*G302/$Q$268,($E302*$F$4*G302-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z303:Z312)","v":0},{"$f":"+SUM(AA303:AA312)","v":0},0,0,0,0,0,0,0,0,null,"X2D_4 (50,001-más)",0,0,null,null,{"$f":"+SUM(AP303:AP312)","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!H385","v":"Regular"},{"$f":"+IF(B303=0,0,VLOOKUP(B303,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J302","v":0},{"$f":"+K302","v":0},null,{"$f":"+($J303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$J270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$J270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$J270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$J270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+SUMPRODUCT(M303:P303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X303*$K303*12*1000*(1-$C303)","v":0},null,{"$f":"IF(Q303=0,0,(IF($AK$3=1,$E303*$F$4*G303/$Q$268,($E303*$F$4*G303-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$W270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$W270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$W270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$W270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+SUMPRODUCT(Z303:AC303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!U303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!V303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!W303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!X303*$X303*12*1000*(1-$C303)","v":0},null,"X2D_4 Regular",0,0,null,null,{"$f":"+Potencia!T303*$K303*12*1000*(1-$C303)","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!H386","v":"Agro"},{"$f":"+IF(B304=0,0,VLOOKUP(B304,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$J271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$J271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$J271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$J271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+SUMPRODUCT(M304:P304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X304*$K304*12*1000*(1-$C304)","v":0},null,{"$f":"IF(Q304=0,0,(IF($AK$3=1,$E304*$F$4*G304/$Q$268,($E304*$F$4*G304-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$W271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$W271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$W271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$W271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+SUMPRODUCT(Z304:AC304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!U304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!V304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!W304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!X304*$X304*12*1000*(1-$C304)","v":0},null,"X2D_4 Agro",0,0,null,null,{"$f":"+Potencia!T304*$K304*12*1000*(1-$C304)","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!H387","v":"Jub. 1"},{"$f":"+IF(B305=0,0,VLOOKUP(B305,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$J272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$J272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$J272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$J272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+SUMPRODUCT(M305:P305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X305*$K305*12*1000*(1-$C305)","v":0},null,{"$f":"IF(Q305=0,0,(IF($AK$3=1,$E305*$F$4*G305/$Q$268,($E305*$F$4*G305-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$W272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$W272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$W272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$W272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+SUMPRODUCT(Z305:AC305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!U305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!V305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!W305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!X305*$X305*12*1000*(1-$C305)","v":0},null,"X2D_4 Jub. 1",0,0,null,null,{"$f":"+Potencia!T305*$K305*12*1000*(1-$C305)","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!H388","v":"Jub. 2"},{"$f":"+IF(B306=0,0,VLOOKUP(B306,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$J273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$J273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$J273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$J273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+SUMPRODUCT(M306:P306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X306*$K306*12*1000*(1-$C306)","v":0},null,{"$f":"IF(Q306=0,0,(IF($AK$3=1,$E306*$F$4*G306/$Q$268,($E306*$F$4*G306-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$W273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$W273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$W273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$W273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+SUMPRODUCT(Z306:AC306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!U306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!V306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!W306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!X306*$X306*12*1000*(1-$C306)","v":0},null,"X2D_4 Jub. 2",0,0,null,null,{"$f":"+Potencia!T306*$K306*12*1000*(1-$C306)","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!H389","v":"Político"},{"$f":"+IF(B307=0,0,VLOOKUP(B307,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$J274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$J274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$J274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$J274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+SUMPRODUCT(M307:P307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X307*$K307*12*1000*(1-$C307)","v":0},null,{"$f":"IF(Q307=0,0,(IF($AK$3=1,$E307*$F$4*G307/$Q$268,($E307*$F$4*G307-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$W274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$W274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$W274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$W274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+SUMPRODUCT(Z307:AC307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!U307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!V307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!W307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!X307*$X307*12*1000*(1-$C307)","v":0},null,"X2D_4 Político",0,0,null,null,{"$f":"+Potencia!T307*$K307*12*1000*(1-$C307)","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!H390","v":"x1"},{"$f":"+IF(B308=0,0,VLOOKUP(B308,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$J275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$J275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$J275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$J275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+SUMPRODUCT(M308:P308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X308*$K308*12*1000*(1-$C308)","v":0},null,{"$f":"IF(Q308=0,0,(IF($AK$3=1,$E308*$F$4*G308/$Q$268,($E308*$F$4*G308-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$W275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$W275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$W275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$W275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+SUMPRODUCT(Z308:AC308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!U308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!V308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!W308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!X308*$X308*12*1000*(1-$C308)","v":0},null,"X2D_4 x1",0,0,null,null,{"$f":"+Potencia!T308*$K308*12*1000*(1-$C308)","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!H391","v":"x2"},{"$f":"+IF(B309=0,0,VLOOKUP(B309,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$J276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$J276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$J276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$J276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+SUMPRODUCT(M309:P309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X309*$K309*12*1000*(1-$C309)","v":0},null,{"$f":"IF(Q309=0,0,(IF($AK$3=1,$E309*$F$4*G309/$Q$268,($E309*$F$4*G309-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$W276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$W276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$W276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$W276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+SUMPRODUCT(Z309:AC309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!U309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!V309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!W309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!X309*$X309*12*1000*(1-$C309)","v":0},null,"X2D_4 x2",0,0,null,null,{"$f":"+Potencia!T309*$K309*12*1000*(1-$C309)","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!H392","v":"Discap."},{"$f":"+IF(B310=0,0,VLOOKUP(B310,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$J277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$J277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$J277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$J277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+SUMPRODUCT(M310:P310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X310*$K310*12*1000*(1-$C310)","v":0},null,{"$f":"IF(Q310=0,0,(IF($AK$3=1,$E310*$F$4*G310/$Q$268,($E310*$F$4*G310-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$W277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$W277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$W277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$W277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+SUMPRODUCT(Z310:AC310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!U310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!V310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!W310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!X310*$X310*12*1000*(1-$C310)","v":0},null,"X2D_4 Discap.",0,0,null,null,{"$f":"+Potencia!T310*$K310*12*1000*(1-$C310)","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H393","v":"Discapacitados 601-más"},{"$f":"+IF(B311=0,0,VLOOKUP(B311,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$J278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$J278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$J278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$J278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+SUMPRODUCT(M311:P311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X311*$K311*12*1000*(1-$C311)","v":0},null,{"$f":"IF(Q311=0,0,(IF($AK$3=1,$E311*$F$4*G311/$Q$268,($E311*$F$4*G311-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$W278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$W278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$W278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$W278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+SUMPRODUCT(Z311:AC311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!U311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!V311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!W311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!X311*$X311*12*1000*(1-$C311)","v":0},null,"X2D_4 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T311*$K311*12*1000*(1-$C311)","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!H394","v":"Cruz Roja"},{"$f":"+IF(B312=0,0,VLOOKUP(B312,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$J279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$J279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$J279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$J279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+SUMPRODUCT(M312:P312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X312*$K312*12*1000*(1-$C312)","v":0},null,{"$f":"IF(Q312=0,0,(IF($AK$3=1,$E312*$F$4*G312/$Q$268,($E312*$F$4*G312-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$W279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$W279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$W279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$W279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+SUMPRODUCT(Z312:AC312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!U312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!V312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!W312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!X312*$X312*12*1000*(1-$C312)","v":0},null,"X2D_4 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T312*$K312*12*1000*(1-$C312)","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!H395","v":0},{"$f":"+IF(B313=0,0,VLOOKUP(B313,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M314:M323)","v":0},0,0,0,0,0,null,{"$f":"IF(Q313=0,0,(IF($AK$3=1,$E313*$F$4*G313/$Q$268,($E313*$F$4*G313-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z314:Z323)","v":0},{"$f":"+SUM(AA314:AA323)","v":0},0,0,0,0,0,0,0,0,null,"X2D_5 (xxx)",0,0,null,null,{"$f":"+SUM(AP314:AP323)","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!H396","v":"Regular"},{"$f":"+IF(B314=0,0,VLOOKUP(B314,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J313","v":0},{"$f":"+K313","v":0},null,{"$f":"+($J314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$J270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$J270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$J270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$J270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+SUMPRODUCT(M314:P314,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X314*$K314*12*1000*(1-$C314)","v":0},null,{"$f":"IF(Q314=0,0,(IF($AK$3=1,$E314*$F$4*G314/$Q$268,($E314*$F$4*G314-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$W270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$W270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$W270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$W270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+SUMPRODUCT(Z314:AC314,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X314*$X314*12*1000*(1-$C314)","v":0},null,"X2D_5 Regular",0,0,null,null,{"$f":"+Potencia!T314*$K314*12*1000*(1-$C314)","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!H397","v":"Agro"},{"$f":"+IF(B315=0,0,VLOOKUP(B315,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$J271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$J271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$J271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$J271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+SUMPRODUCT(M315:P315,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X315*$K315*12*1000*(1-$C315)","v":0},null,{"$f":"IF(Q315=0,0,(IF($AK$3=1,$E315*$F$4*G315/$Q$268,($E315*$F$4*G315-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$W271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$W271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$W271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$W271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+SUMPRODUCT(Z315:AC315,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X315*$X315*12*1000*(1-$C315)","v":0},null,"X2D_5 Agro",0,0,null,null,{"$f":"+Potencia!T315*$K315*12*1000*(1-$C315)","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!H398","v":"Jub. 1"},{"$f":"+IF(B316=0,0,VLOOKUP(B316,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$J272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$J272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$J272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$J272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+SUMPRODUCT(M316:P316,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X316*$K316*12*1000*(1-$C316)","v":0},null,{"$f":"IF(Q316=0,0,(IF($AK$3=1,$E316*$F$4*G316/$Q$268,($E316*$F$4*G316-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$W272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$W272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$W272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$W272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+SUMPRODUCT(Z316:AC316,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X316*$X316*12*1000*(1-$C316)","v":0},null,"X2D_5 Jub. 1",0,0,null,null,{"$f":"+Potencia!T316*$K316*12*1000*(1-$C316)","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!H399","v":"Jub. 2"},{"$f":"+IF(B317=0,0,VLOOKUP(B317,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$J273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$J273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$J273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$J273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+SUMPRODUCT(M317:P317,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X317*$K317*12*1000*(1-$C317)","v":0},null,{"$f":"IF(Q317=0,0,(IF($AK$3=1,$E317*$F$4*G317/$Q$268,($E317*$F$4*G317-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$W273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$W273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$W273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$W273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+SUMPRODUCT(Z317:AC317,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X317*$X317*12*1000*(1-$C317)","v":0},null,"X2D_5 Jub. 2",0,0,null,null,{"$f":"+Potencia!T317*$K317*12*1000*(1-$C317)","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!H400","v":"Político"},{"$f":"+IF(B318=0,0,VLOOKUP(B318,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$J274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$J274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$J274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$J274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+SUMPRODUCT(M318:P318,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X318*$K318*12*1000*(1-$C318)","v":0},null,{"$f":"IF(Q318=0,0,(IF($AK$3=1,$E318*$F$4*G318/$Q$268,($E318*$F$4*G318-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$W274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$W274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$W274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$W274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+SUMPRODUCT(Z318:AC318,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X318*$X318*12*1000*(1-$C318)","v":0},null,"X2D_5 Político",0,0,null,null,{"$f":"+Potencia!T318*$K318*12*1000*(1-$C318)","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!H401","v":"x1"},{"$f":"+IF(B319=0,0,VLOOKUP(B319,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$J275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$J275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$J275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$J275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+SUMPRODUCT(M319:P319,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X319*$K319*12*1000*(1-$C319)","v":0},null,{"$f":"IF(Q319=0,0,(IF($AK$3=1,$E319*$F$4*G319/$Q$268,($E319*$F$4*G319-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$W275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$W275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$W275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$W275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+SUMPRODUCT(Z319:AC319,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X319*$X319*12*1000*(1-$C319)","v":0},null,"X2D_5 x1",0,0,null,null,{"$f":"+Potencia!T319*$K319*12*1000*(1-$C319)","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!H402","v":"x2"},{"$f":"+IF(B320=0,0,VLOOKUP(B320,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$J276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$J276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$J276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$J276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+SUMPRODUCT(M320:P320,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X320*$K320*12*1000*(1-$C320)","v":0},null,{"$f":"IF(Q320=0,0,(IF($AK$3=1,$E320*$F$4*G320/$Q$268,($E320*$F$4*G320-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$W276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$W276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$W276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$W276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+SUMPRODUCT(Z320:AC320,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X320*$X320*12*1000*(1-$C320)","v":0},null,"X2D_5 x2",0,0,null,null,{"$f":"+Potencia!T320*$K320*12*1000*(1-$C320)","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!H403","v":"Discap."},{"$f":"+IF(B321=0,0,VLOOKUP(B321,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$J277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$J277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$J277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$J277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+SUMPRODUCT(M321:P321,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X321*$K321*12*1000*(1-$C321)","v":0},null,{"$f":"IF(Q321=0,0,(IF($AK$3=1,$E321*$F$4*G321/$Q$268,($E321*$F$4*G321-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$W277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$W277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$W277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$W277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+SUMPRODUCT(Z321:AC321,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X321*$X321*12*1000*(1-$C321)","v":0},null,"X2D_5 Discap.",0,0,null,null,{"$f":"+Potencia!T321*$K321*12*1000*(1-$C321)","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H404","v":"Discapacitados 601-más"},{"$f":"+IF(B322=0,0,VLOOKUP(B322,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$J278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$J278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$J278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$J278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+SUMPRODUCT(M322:P322,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X322*$K322*12*1000*(1-$C322)","v":0},null,{"$f":"IF(Q322=0,0,(IF($AK$3=1,$E322*$F$4*G322/$Q$268,($E322*$F$4*G322-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$W278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$W278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$W278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$W278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+SUMPRODUCT(Z322:AC322,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X322*$X322*12*1000*(1-$C322)","v":0},null,"X2D_5 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T322*$K322*12*1000*(1-$C322)","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!H405","v":"Cruz Roja"},{"$f":"+IF(B323=0,0,VLOOKUP(B323,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$J279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$J279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$J279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$J279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+SUMPRODUCT(M323:P323,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X323*$K323*12*1000*(1-$C323)","v":0},null,{"$f":"IF(Q323=0,0,(IF($AK$3=1,$E323*$F$4*G323/$Q$268,($E323*$F$4*G323-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$W279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$W279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$W279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$W279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+SUMPRODUCT(Z323:AC323,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X323*$X323*12*1000*(1-$C323)","v":0},null,"X2D_5 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T323*$K323*12*1000*(1-$C323)","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!H406","v":0},{"$f":"+IF(B324=0,0,VLOOKUP(B324,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,null,null,null,{"$f":"+SUM(M325,M336,M347,M358,M369)","v":0},0,0,0,0,0,null,{"$f":"IF(Q324=0,0,(IF($AK$3=1,$E324*$F$4*G324/$Q$324,($E324*$F$4*G324-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R324=0,0,$E324*$F$4*H324/$R$324)","v":0},null,{"$f":"+J324*T324","v":0},{"$f":"+U324*K324","v":0},null,{"$f":"+SUM(Z325,Z336,Z347,Z358,Z369)","v":0},{"$f":"+SUM(AA325,AA336,AA347,AA358,AA369)","v":0},0,0,0,0,0,0,0,0,null,"X3D",0,0,null,null,{"$f":"+SUM(AP325,AP336,AP347,AP358,AP369)","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!H407","v":0},{"$f":"+IF(B325=0,0,VLOOKUP(B325,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E324","v":0},null,{"$f":"+G324","v":1},{"$f":"+H324","v":0},null,0,0,null,{"$f":"+SUM(M326:M335)","v":0},0,0,0,0,0,null,{"$f":"IF(Q325=0,0,(IF($AK$3=1,$E325*$F$4*G325/$Q$324,($E325*$F$4*G325-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z326:Z335)","v":0},{"$f":"+SUM(AA326:AA335)","v":0},0,0,0,0,0,0,0,0,null,"X3D_1 (0-10,000)",0,0,null,null,{"$f":"+SUM(AP326:AP335)","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!H408","v":"Regular"},{"$f":"+IF(B326=0,0,VLOOKUP(B326,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E325","v":0},null,1,0,null,{"$f":"+J325","v":0},{"$f":"+K325","v":0},null,{"$f":"+$J326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+SUMPRODUCT(M326:P326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X326*$K326*12*1000*(1-$C326)","v":0},null,{"$f":"IF(Q326=0,0,(IF($AK$3=1,$E326*$F$4*G326/$Q$324,($E326*$F$4*G326-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+SUMPRODUCT(Z326:AC326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!U326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!V326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!W326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!X326*$X326*12*1000*(1-$C326)","v":0},null,"X3D_1 Regular",0,0,null,null,{"$f":"+Potencia!T326*$K326*12*1000*(1-$C326)","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!H409","v":"Agro"},{"$f":"+IF(B327=0,0,VLOOKUP(B327,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AC327*(1-$C327)*1000","v":0},{"$f":"+SUMPRODUCT(M327:P327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X327*$K327*12*1000*(1-$C327)","v":0},null,{"$f":"IF(Q327=0,0,(IF($AK$3=1,$E327*$F$4*G327/$Q$324,($E327*$F$4*G327-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AC327*(1-$C327)*1000","v":0},{"$f":"+SUMPRODUCT(Z327:AC327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!U327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!V327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!W327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!X327*$X327*12*1000*(1-$C327)","v":0},null,"X3D_1 Agro",0,0,null,null,{"$f":"+Potencia!T327*$K327*12*1000*(1-$C327)","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!H410","v":"Jub. 1"},{"$f":"+IF(B328=0,0,VLOOKUP(B328,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AC328*(1-$C328)*1000","v":0},{"$f":"+SUMPRODUCT(M328:P328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X328*$K328*12*1000*(1-$C328)","v":0},null,{"$f":"IF(Q328=0,0,(IF($AK$3=1,$E328*$F$4*G328/$Q$324,($E328*$F$4*G328-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AC328*(1-$C328)*1000","v":0},{"$f":"+SUMPRODUCT(Z328:AC328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!U328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!V328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!W328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!X328*$X328*12*1000*(1-$C328)","v":0},null,"X3D_1 Jub. 1",0,0,null,null,{"$f":"+Potencia!T328*$K328*12*1000*(1-$C328)","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!H411","v":"Jub. 2"},{"$f":"+IF(B329=0,0,VLOOKUP(B329,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+SUMPRODUCT(M329:P329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X329*$K329*12*1000*(1-$C329)","v":0},null,{"$f":"IF(Q329=0,0,(IF($AK$3=1,$E329*$F$4*G329/$Q$324,($E329*$F$4*G329-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+SUMPRODUCT(Z329:AC329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!U329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!V329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!W329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!X329*$X329*12*1000*(1-$C329)","v":0},null,"X3D_1 Jub. 2",0,0,null,null,{"$f":"+Potencia!T329*$K329*12*1000*(1-$C329)","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!H412","v":"Político"},{"$f":"+IF(B330=0,0,VLOOKUP(B330,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AC330*(1-$C330)*1000","v":0},{"$f":"+SUMPRODUCT(M330:P330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X330*$K330*12*1000*(1-$C330)","v":0},null,{"$f":"IF(Q330=0,0,(IF($AK$3=1,$E330*$F$4*G330/$Q$324,($E330*$F$4*G330-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AC330*(1-$C330)*1000","v":0},{"$f":"+SUMPRODUCT(Z330:AC330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!U330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!V330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!W330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!X330*$X330*12*1000*(1-$C330)","v":0},null,"X3D_1 Político",0,0,null,null,{"$f":"+Potencia!T330*$K330*12*1000*(1-$C330)","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!H413","v":"x1"},{"$f":"+IF(B331=0,0,VLOOKUP(B331,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AC331*(1-$C331)*1000","v":0},{"$f":"+SUMPRODUCT(M331:P331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X331*$K331*12*1000*(1-$C331)","v":0},null,{"$f":"IF(Q331=0,0,(IF($AK$3=1,$E331*$F$4*G331/$Q$324,($E331*$F$4*G331-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AC331*(1-$C331)*1000","v":0},{"$f":"+SUMPRODUCT(Z331:AC331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!U331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!V331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!W331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!X331*$X331*12*1000*(1-$C331)","v":0},null,"X3D_1 x1",0,0,null,null,{"$f":"+Potencia!T331*$K331*12*1000*(1-$C331)","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!H414","v":"x2"},{"$f":"+IF(B332=0,0,VLOOKUP(B332,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+SUMPRODUCT(M332:P332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X332*$K332*12*1000*(1-$C332)","v":0},null,{"$f":"IF(Q332=0,0,(IF($AK$3=1,$E332*$F$4*G332/$Q$324,($E332*$F$4*G332-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+SUMPRODUCT(Z332:AC332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!U332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!V332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!W332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!X332*$X332*12*1000*(1-$C332)","v":0},null,"X3D_1 x2",0,0,null,null,{"$f":"+Potencia!T332*$K332*12*1000*(1-$C332)","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!H415","v":"Discap."},{"$f":"+IF(B333=0,0,VLOOKUP(B333,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AC333*(1-$C333)*1000","v":0},{"$f":"+SUMPRODUCT(M333:P333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X333*$K333*12*1000*(1-$C333)","v":0},null,{"$f":"IF(Q333=0,0,(IF($AK$3=1,$E333*$F$4*G333/$Q$324,($E333*$F$4*G333-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AC333*(1-$C333)*1000","v":0},{"$f":"+SUMPRODUCT(Z333:AC333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!U333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!V333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!W333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!X333*$X333*12*1000*(1-$C333)","v":0},null,"X3D_1 Discap.",0,0,null,null,{"$f":"+Potencia!T333*$K333*12*1000*(1-$C333)","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H416","v":"Discapacitados 601-más"},{"$f":"+IF(B334=0,0,VLOOKUP(B334,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+SUMPRODUCT(M334:P334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X334*$K334*12*1000*(1-$C334)","v":0},null,{"$f":"IF(Q334=0,0,(IF($AK$3=1,$E334*$F$4*G334/$Q$324,($E334*$F$4*G334-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+SUMPRODUCT(Z334:AC334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!U334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!V334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!W334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!X334*$X334*12*1000*(1-$C334)","v":0},null,"X3D_1 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T334*$K334*12*1000*(1-$C334)","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!H417","v":"Cruz Roja"},{"$f":"+IF(B335=0,0,VLOOKUP(B335,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AC335*(1-$C335)*1000","v":0},{"$f":"+SUMPRODUCT(M335:P335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X335*$K335*12*1000*(1-$C335)","v":0},null,{"$f":"IF(Q335=0,0,(IF($AK$3=1,$E335*$F$4*G335/$Q$324,($E335*$F$4*G335-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AC335*(1-$C335)*1000","v":0},{"$f":"+SUMPRODUCT(Z335:AC335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!U335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!V335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!W335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!X335*$X335*12*1000*(1-$C335)","v":0},null,"X3D_1 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T335*$K335*12*1000*(1-$C335)","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H418","v":0},{"$f":"+IF(B336=0,0,VLOOKUP(B336,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M337:M346)","v":0},0,0,0,0,0,null,{"$f":"IF(Q336=0,0,(IF($AK$3=1,$E336*$F$4*G336/$Q$324,($E336*$F$4*G336-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z337:Z346)","v":0},{"$f":"+SUM(AA337:AA346)","v":0},0,0,0,0,0,0,0,0,null,"X3D_2 (10,001-30,000)",0,0,null,null,{"$f":"+SUM(AP337:AP346)","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!H419","v":"Regular"},{"$f":"+IF(B337=0,0,VLOOKUP(B337,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J336","v":0},{"$f":"+K336","v":0},null,{"$f":"+($J337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$J326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$J326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$J326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$J326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+SUMPRODUCT(M337:P337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X337*$K337*12*1000*(1-$C337)","v":0},null,{"$f":"IF(Q337=0,0,(IF($AK$3=1,$E337*$F$4*G337/$Q$324,($E337*$F$4*G337-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$W326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$W326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$W326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$W326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+SUMPRODUCT(Z337:AC337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!U337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!V337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!W337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!X337*$X337*12*1000*(1-$C337)","v":0},null,"X3D_2 Regular",0,0,null,null,{"$f":"+Potencia!T337*$K337*12*1000*(1-$C337)","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!H420","v":"Agro"},{"$f":"+IF(B338=0,0,VLOOKUP(B338,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$J327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$J327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$J327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$J327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+SUMPRODUCT(M338:P338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X338*$K338*12*1000*(1-$C338)","v":0},null,{"$f":"IF(Q338=0,0,(IF($AK$3=1,$E338*$F$4*G338/$Q$324,($E338*$F$4*G338-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$W327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$W327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$W327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$W327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+SUMPRODUCT(Z338:AC338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!U338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!V338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!W338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!X338*$X338*12*1000*(1-$C338)","v":0},null,"X3D_2 Agro",0,0,null,null,{"$f":"+Potencia!T338*$K338*12*1000*(1-$C338)","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!H421","v":"Jub. 1"},{"$f":"+IF(B339=0,0,VLOOKUP(B339,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$J328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$J328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$J328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$J328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+SUMPRODUCT(M339:P339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X339*$K339*12*1000*(1-$C339)","v":0},null,{"$f":"IF(Q339=0,0,(IF($AK$3=1,$E339*$F$4*G339/$Q$324,($E339*$F$4*G339-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$W328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$W328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$W328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$W328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+SUMPRODUCT(Z339:AC339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!U339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!V339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!W339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!X339*$X339*12*1000*(1-$C339)","v":0},null,"X3D_2 Jub. 1",0,0,null,null,{"$f":"+Potencia!T339*$K339*12*1000*(1-$C339)","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!H422","v":"Jub. 2"},{"$f":"+IF(B340=0,0,VLOOKUP(B340,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$J329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$J329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$J329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$J329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+SUMPRODUCT(M340:P340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X340*$K340*12*1000*(1-$C340)","v":0},null,{"$f":"IF(Q340=0,0,(IF($AK$3=1,$E340*$F$4*G340/$Q$324,($E340*$F$4*G340-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$W329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$W329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$W329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$W329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+SUMPRODUCT(Z340:AC340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!U340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!V340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!W340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!X340*$X340*12*1000*(1-$C340)","v":0},null,"X3D_2 Jub. 2",0,0,null,null,{"$f":"+Potencia!T340*$K340*12*1000*(1-$C340)","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!H423","v":"Político"},{"$f":"+IF(B341=0,0,VLOOKUP(B341,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$J330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$J330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$J330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$J330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+SUMPRODUCT(M341:P341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X341*$K341*12*1000*(1-$C341)","v":0},null,{"$f":"IF(Q341=0,0,(IF($AK$3=1,$E341*$F$4*G341/$Q$324,($E341*$F$4*G341-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$W330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$W330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$W330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$W330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+SUMPRODUCT(Z341:AC341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!U341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!V341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!W341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!X341*$X341*12*1000*(1-$C341)","v":0},null,"X3D_2 Político",0,0,null,null,{"$f":"+Potencia!T341*$K341*12*1000*(1-$C341)","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!H424","v":"x1"},{"$f":"+IF(B342=0,0,VLOOKUP(B342,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$J331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$J331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$J331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$J331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+SUMPRODUCT(M342:P342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X342*$K342*12*1000*(1-$C342)","v":0},null,{"$f":"IF(Q342=0,0,(IF($AK$3=1,$E342*$F$4*G342/$Q$324,($E342*$F$4*G342-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$W331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$W331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$W331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$W331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+SUMPRODUCT(Z342:AC342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!U342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!V342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!W342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!X342*$X342*12*1000*(1-$C342)","v":0},null,"X3D_2 x1",0,0,null,null,{"$f":"+Potencia!T342*$K342*12*1000*(1-$C342)","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!H425","v":"x2"},{"$f":"+IF(B343=0,0,VLOOKUP(B343,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$J332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$J332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$J332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$J332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+SUMPRODUCT(M343:P343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X343*$K343*12*1000*(1-$C343)","v":0},null,{"$f":"IF(Q343=0,0,(IF($AK$3=1,$E343*$F$4*G343/$Q$324,($E343*$F$4*G343-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$W332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$W332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$W332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$W332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+SUMPRODUCT(Z343:AC343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!U343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!V343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!W343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!X343*$X343*12*1000*(1-$C343)","v":0},null,"X3D_2 x2",0,0,null,null,{"$f":"+Potencia!T343*$K343*12*1000*(1-$C343)","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!H426","v":"Discap."},{"$f":"+IF(B344=0,0,VLOOKUP(B344,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$J333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$J333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$J333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$J333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+SUMPRODUCT(M344:P344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X344*$K344*12*1000*(1-$C344)","v":0},null,{"$f":"IF(Q344=0,0,(IF($AK$3=1,$E344*$F$4*G344/$Q$324,($E344*$F$4*G344-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$W333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$W333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$W333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$W333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+SUMPRODUCT(Z344:AC344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!U344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!V344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!W344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!X344*$X344*12*1000*(1-$C344)","v":0},null,{"$f":"+A344","v":"X3D_2 Discap."},0,0,null,null,{"$f":"+Potencia!T344*$K344*12*1000*(1-$C344)","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H427","v":"Discapacitados 601-más"},{"$f":"+IF(B345=0,0,VLOOKUP(B345,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$J334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$J334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$J334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$J334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+SUMPRODUCT(M345:P345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X345*$K345*12*1000*(1-$C345)","v":0},null,{"$f":"IF(Q345=0,0,(IF($AK$3=1,$E345*$F$4*G345/$Q$324,($E345*$F$4*G345-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$W334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$W334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$W334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$W334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+SUMPRODUCT(Z345:AC345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!U345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!V345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!W345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!X345*$X345*12*1000*(1-$C345)","v":0},null,"X3D_2 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T345*$K345*12*1000*(1-$C345)","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!H428","v":"Cruz Roja"},{"$f":"+IF(B346=0,0,VLOOKUP(B346,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$J335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$J335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$J335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$J335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+SUMPRODUCT(M346:P346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X346*$K346*12*1000*(1-$C346)","v":0},null,{"$f":"IF(Q346=0,0,(IF($AK$3=1,$E346*$F$4*G346/$Q$324,($E346*$F$4*G346-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$W335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$W335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$W335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$W335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+SUMPRODUCT(Z346:AC346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!U346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!V346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!W346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!X346*$X346*12*1000*(1-$C346)","v":0},null,"X3D_2 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T346*$K346*12*1000*(1-$C346)","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H429","v":0},{"$f":"+IF(B347=0,0,VLOOKUP(B347,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M348:M357)","v":0},0,0,0,0,0,null,{"$f":"IF(Q347=0,0,(IF($AK$3=1,$E347*$F$4*G347/$Q$324,($E347*$F$4*G347-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z348:Z357)","v":0},{"$f":"+SUM(AA348:AA357)","v":0},0,0,0,0,0,0,0,0,null,"X3D_3 (30,001-50,000)",0,0,null,null,{"$f":"+SUM(AP348:AP357)","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!H430","v":"Regular"},{"$f":"+IF(B348=0,0,VLOOKUP(B348,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J347","v":0},{"$f":"+K347","v":0},null,{"$f":"+($J348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$J326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$J326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$J326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$J326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+SUMPRODUCT(M348:P348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X348*$K348*12*1000*(1-$C348)","v":0},null,{"$f":"IF(Q348=0,0,(IF($AK$3=1,$E348*$F$4*G348/$Q$324,($E348*$F$4*G348-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$W326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$W326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$W326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$W326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+SUMPRODUCT(Z348:AC348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!U348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!V348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!W348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!X348*$X348*12*1000*(1-$C348)","v":0},null,"X3D_3 Regular",0,0,null,null,{"$f":"+Potencia!T348*$K348*12*1000*(1-$C348)","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!H431","v":"Agro"},{"$f":"+IF(B349=0,0,VLOOKUP(B349,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$J327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$J327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$J327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$J327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+SUMPRODUCT(M349:P349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X349*$K349*12*1000*(1-$C349)","v":0},null,{"$f":"IF(Q349=0,0,(IF($AK$3=1,$E349*$F$4*G349/$Q$324,($E349*$F$4*G349-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$W327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$W327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$W327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$W327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+SUMPRODUCT(Z349:AC349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!U349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!V349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!W349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!X349*$X349*12*1000*(1-$C349)","v":0},null,"X3D_3 Agro",0,0,null,null,{"$f":"+Potencia!T349*$K349*12*1000*(1-$C349)","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!H432","v":"Jub. 1"},{"$f":"+IF(B350=0,0,VLOOKUP(B350,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$J328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$J328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$J328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$J328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+SUMPRODUCT(M350:P350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X350*$K350*12*1000*(1-$C350)","v":0},null,{"$f":"IF(Q350=0,0,(IF($AK$3=1,$E350*$F$4*G350/$Q$324,($E350*$F$4*G350-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$W328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$W328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$W328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$W328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+SUMPRODUCT(Z350:AC350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!U350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!V350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!W350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!X350*$X350*12*1000*(1-$C350)","v":0},null,"X3D_3 Jub. 1",0,0,null,null,{"$f":"+Potencia!T350*$K350*12*1000*(1-$C350)","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!H433","v":"Jub. 2"},{"$f":"+IF(B351=0,0,VLOOKUP(B351,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$J329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$J329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$J329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$J329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+SUMPRODUCT(M351:P351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X351*$K351*12*1000*(1-$C351)","v":0},null,{"$f":"IF(Q351=0,0,(IF($AK$3=1,$E351*$F$4*G351/$Q$324,($E351*$F$4*G351-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$W329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$W329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$W329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$W329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+SUMPRODUCT(Z351:AC351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!U351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!V351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!W351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!X351*$X351*12*1000*(1-$C351)","v":0},null,"X3D_3 Jub. 2",0,0,null,null,{"$f":"+Potencia!T351*$K351*12*1000*(1-$C351)","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!H434","v":"Político"},{"$f":"+IF(B352=0,0,VLOOKUP(B352,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$J330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$J330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$J330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$J330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+SUMPRODUCT(M352:P352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X352*$K352*12*1000*(1-$C352)","v":0},null,{"$f":"IF(Q352=0,0,(IF($AK$3=1,$E352*$F$4*G352/$Q$324,($E352*$F$4*G352-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$W330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$W330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$W330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$W330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+SUMPRODUCT(Z352:AC352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!U352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!V352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!W352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!X352*$X352*12*1000*(1-$C352)","v":0},null,"X3D_3 Político",0,0,null,null,{"$f":"+Potencia!T352*$K352*12*1000*(1-$C352)","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!H435","v":"x1"},{"$f":"+IF(B353=0,0,VLOOKUP(B353,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$J331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$J331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$J331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$J331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+SUMPRODUCT(M353:P353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X353*$K353*12*1000*(1-$C353)","v":0},null,{"$f":"IF(Q353=0,0,(IF($AK$3=1,$E353*$F$4*G353/$Q$324,($E353*$F$4*G353-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$W331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$W331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$W331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$W331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+SUMPRODUCT(Z353:AC353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!U353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!V353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!W353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!X353*$X353*12*1000*(1-$C353)","v":0},null,"X3D_3 x1",0,0,null,null,{"$f":"+Potencia!T353*$K353*12*1000*(1-$C353)","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!H436","v":"x2"},{"$f":"+IF(B354=0,0,VLOOKUP(B354,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$J332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$J332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$J332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$J332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+SUMPRODUCT(M354:P354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X354*$K354*12*1000*(1-$C354)","v":0},null,{"$f":"IF(Q354=0,0,(IF($AK$3=1,$E354*$F$4*G354/$Q$324,($E354*$F$4*G354-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$W332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$W332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$W332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$W332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+SUMPRODUCT(Z354:AC354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!U354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!V354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!W354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!X354*$X354*12*1000*(1-$C354)","v":0},null,"X3D_3 x2",0,0,null,null,{"$f":"+Potencia!T354*$K354*12*1000*(1-$C354)","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!H437","v":"Discap."},{"$f":"+IF(B355=0,0,VLOOKUP(B355,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$J333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$J333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$J333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$J333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+SUMPRODUCT(M355:P355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X355*$K355*12*1000*(1-$C355)","v":0},null,{"$f":"IF(Q355=0,0,(IF($AK$3=1,$E355*$F$4*G355/$Q$324,($E355*$F$4*G355-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$W333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$W333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$W333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$W333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+SUMPRODUCT(Z355:AC355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!U355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!V355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!W355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!X355*$X355*12*1000*(1-$C355)","v":0},null,"X3D_3 Discap.",0,0,null,null,{"$f":"+Potencia!T355*$K355*12*1000*(1-$C355)","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H438","v":"Discapacitados 601-más"},{"$f":"+IF(B356=0,0,VLOOKUP(B356,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$J334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$J334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$J334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$J334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+SUMPRODUCT(M356:P356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X356*$K356*12*1000*(1-$C356)","v":0},null,{"$f":"IF(Q356=0,0,(IF($AK$3=1,$E356*$F$4*G356/$Q$324,($E356*$F$4*G356-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R356=0,0,$E356*$F$4*H356/$R$324)","v":0},null,0,0,null,{"$f":"+($W356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$W334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$W334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$W334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$W334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+SUMPRODUCT(Z356:AC356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!U356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!V356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!W356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!X356*$X356*12*1000*(1-$C356)","v":0},null,"X3D_3 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T356*$K356*12*1000*(1-$C356)","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!H439","v":"Cruz Roja"},{"$f":"+IF(B357=0,0,VLOOKUP(B357,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G356","v":1},{"$f":"+H356","v":0},null,0,0,null,{"$f":"+($J357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$J335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$J335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$J335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$J335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+SUMPRODUCT(M357:P357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X357*$K357*12*1000*(1-$C357)","v":0},null,{"$f":"IF(Q357=0,0,(IF($AK$3=1,$E357*$F$4*G357/$Q$324,($E357*$F$4*G357-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$W335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$W335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$W335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$W335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+SUMPRODUCT(Z357:AC357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!U357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!V357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!W357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!X357*$X357*12*1000*(1-$C357)","v":0},null,"X3D_3 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T357*$K357*12*1000*(1-$C357)","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!H440","v":0},{"$f":"+IF(B358=0,0,VLOOKUP(B358,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M359:M368)","v":0},0,0,0,0,0,null,{"$f":"IF(Q358=0,0,(IF($AK$3=1,$E358*$F$4*G358/$Q$324,($E358*$F$4*G358-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z359:Z368)","v":0},{"$f":"+SUM(AA359:AA368)","v":0},0,0,0,0,0,0,0,0,null,"X3D_4 (50,001-más)",0,0,null,null,{"$f":"+SUM(AP359:AP368)","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!H441","v":"Regular"},{"$f":"+IF(B359=0,0,VLOOKUP(B359,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J358","v":0},{"$f":"+K358","v":0},null,{"$f":"+($J359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$J326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$J326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$J326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$J326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+SUMPRODUCT(M359:P359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X359*$K359*12*1000*(1-$C359)","v":0},null,{"$f":"IF(Q359=0,0,(IF($AK$3=1,$E359*$F$4*G359/$Q$324,($E359*$F$4*G359-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$W326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$W326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$W326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$W326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+SUMPRODUCT(Z359:AC359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!U359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!V359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!W359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!X359*$X359*12*1000*(1-$C359)","v":0},null,"X3D_4 Regular",0,0,null,null,{"$f":"+Potencia!T359*$K359*12*1000*(1-$C359)","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!H442","v":"Agro"},{"$f":"+IF(B360=0,0,VLOOKUP(B360,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$J327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$J327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$J327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$J327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+SUMPRODUCT(M360:P360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X360*$K360*12*1000*(1-$C360)","v":0},null,{"$f":"IF(Q360=0,0,(IF($AK$3=1,$E360*$F$4*G360/$Q$324,($E360*$F$4*G360-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$W327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$W327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$W327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$W327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+SUMPRODUCT(Z360:AC360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!U360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!V360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!W360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!X360*$X360*12*1000*(1-$C360)","v":0},null,"X3D_4 Agro",0,0,null,null,{"$f":"+Potencia!T360*$K360*12*1000*(1-$C360)","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!H443","v":"Jub. 1"},{"$f":"+IF(B361=0,0,VLOOKUP(B361,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$J328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$J328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$J328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$J328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+SUMPRODUCT(M361:P361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X361*$K361*12*1000*(1-$C361)","v":0},null,{"$f":"IF(Q361=0,0,(IF($AK$3=1,$E361*$F$4*G361/$Q$324,($E361*$F$4*G361-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$W328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$W328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$W328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$W328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+SUMPRODUCT(Z361:AC361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!U361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!V361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!W361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!X361*$X361*12*1000*(1-$C361)","v":0},null,"X3D_4 Jub. 1",0,0,null,null,{"$f":"+Potencia!T361*$K361*12*1000*(1-$C361)","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!H444","v":"Jub. 2"},{"$f":"+IF(B362=0,0,VLOOKUP(B362,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$J329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$J329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$J329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$J329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+SUMPRODUCT(M362:P362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X362*$K362*12*1000*(1-$C362)","v":0},null,{"$f":"IF(Q362=0,0,(IF($AK$3=1,$E362*$F$4*G362/$Q$324,($E362*$F$4*G362-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$W329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$W329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$W329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$W329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+SUMPRODUCT(Z362:AC362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!U362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!V362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!W362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!X362*$X362*12*1000*(1-$C362)","v":0},null,"X3D_4 Jub. 2",0,0,null,null,{"$f":"+Potencia!T362*$K362*12*1000*(1-$C362)","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!H445","v":"Político"},{"$f":"+IF(B363=0,0,VLOOKUP(B363,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$J330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$J330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$J330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$J330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+SUMPRODUCT(M363:P363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X363*$K363*12*1000*(1-$C363)","v":0},null,{"$f":"IF(Q363=0,0,(IF($AK$3=1,$E363*$F$4*G363/$Q$324,($E363*$F$4*G363-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$W330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$W330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$W330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$W330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+SUMPRODUCT(Z363:AC363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!U363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!V363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!W363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!X363*$X363*12*1000*(1-$C363)","v":0},null,"X3D_4 Político",0,0,null,null,{"$f":"+Potencia!T363*$K363*12*1000*(1-$C363)","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!H446","v":"x1"},{"$f":"+IF(B364=0,0,VLOOKUP(B364,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$J331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$J331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$J331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$J331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+SUMPRODUCT(M364:P364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X364*$K364*12*1000*(1-$C364)","v":0},null,{"$f":"IF(Q364=0,0,(IF($AK$3=1,$E364*$F$4*G364/$Q$324,($E364*$F$4*G364-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$W331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$W331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$W331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$W331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+SUMPRODUCT(Z364:AC364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!U364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!V364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!W364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!X364*$X364*12*1000*(1-$C364)","v":0},null,"X3D_4 x1",0,0,null,null,{"$f":"+Potencia!T364*$K364*12*1000*(1-$C364)","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!H447","v":"x2"},{"$f":"+IF(B365=0,0,VLOOKUP(B365,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$J332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$J332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$J332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$J332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+SUMPRODUCT(M365:P365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X365*$K365*12*1000*(1-$C365)","v":0},null,{"$f":"IF(Q365=0,0,(IF($AK$3=1,$E365*$F$4*G365/$Q$324,($E365*$F$4*G365-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$W332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$W332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$W332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$W332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+SUMPRODUCT(Z365:AC365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!U365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!V365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!W365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!X365*$X365*12*1000*(1-$C365)","v":0},null,"X3D_4 x2",0,0,null,null,{"$f":"+Potencia!T365*$K365*12*1000*(1-$C365)","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!H448","v":"Discap."},{"$f":"+IF(B366=0,0,VLOOKUP(B366,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$J333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$J333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$J333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$J333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+SUMPRODUCT(M366:P366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X366*$K366*12*1000*(1-$C366)","v":0},null,{"$f":"IF(Q366=0,0,(IF($AK$3=1,$E366*$F$4*G366/$Q$324,($E366*$F$4*G366-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$W333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$W333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$W333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$W333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+SUMPRODUCT(Z366:AC366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!U366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!V366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!W366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!X366*$X366*12*1000*(1-$C366)","v":0},null,"X3D_4 Discap.",0,0,null,null,{"$f":"+Potencia!T366*$K366*12*1000*(1-$C366)","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H449","v":"Discapacitados 601-más"},{"$f":"+IF(B367=0,0,VLOOKUP(B367,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$J334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$J334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$J334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$J334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+SUMPRODUCT(M367:P367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X367*$K367*12*1000*(1-$C367)","v":0},null,{"$f":"IF(Q367=0,0,(IF($AK$3=1,$E367*$F$4*G367/$Q$324,($E367*$F$4*G367-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$W334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$W334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$W334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$W334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+SUMPRODUCT(Z367:AC367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!U367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!V367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!W367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!X367*$X367*12*1000*(1-$C367)","v":0},null,"X3D_4 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T367*$K367*12*1000*(1-$C367)","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!H450","v":"Cruz Roja"},{"$f":"+IF(B368=0,0,VLOOKUP(B368,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$J335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$J335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$J335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$J335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+SUMPRODUCT(M368:P368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X368*$K368*12*1000*(1-$C368)","v":0},null,{"$f":"IF(Q368=0,0,(IF($AK$3=1,$E368*$F$4*G368/$Q$324,($E368*$F$4*G368-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$W335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$W335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$W335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$W335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+SUMPRODUCT(Z368:AC368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!U368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!V368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!W368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!X368*$X368*12*1000*(1-$C368)","v":0},null,"X3D_4 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T368*$K368*12*1000*(1-$C368)","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!H451","v":0},{"$f":"+IF(B369=0,0,VLOOKUP(B369,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M370:M379)","v":0},0,0,0,0,0,null,{"$f":"IF(Q369=0,0,(IF($AK$3=1,$E369*$F$4*G369/$Q$324,($E369*$F$4*G369-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z370:Z379)","v":0},{"$f":"+SUM(AA370:AA379)","v":0},0,0,0,0,0,0,0,0,null,"X3D_5 (xxx)",0,0,null,null,{"$f":"+SUM(AP370:AP379)","v":0}]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!H452","v":"Regular"},{"$f":"+IF(B370=0,0,VLOOKUP(B370,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J369","v":0},{"$f":"+K369","v":0},null,{"$f":"+($J370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$J326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$J326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$J326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$J326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+SUMPRODUCT(M370:P370,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X370*$K370*12*1000*(1-$C370)","v":0},null,{"$f":"IF(Q370=0,0,(IF($AK$3=1,$E370*$F$4*G370/$Q$324,($E370*$F$4*G370-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$W326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$W326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$W326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$W326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+SUMPRODUCT(Z370:AC370,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X370*$X370*12*1000*(1-$C370)","v":0},null,"X3D_5 Regular",0,0,null,null,{"$f":"+Potencia!T370*$K370*12*1000*(1-$C370)","v":0}]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!H453","v":"Agro"},{"$f":"+IF(B371=0,0,VLOOKUP(B371,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$J327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$J327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$J327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$J327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+SUMPRODUCT(M371:P371,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X371*$K371*12*1000*(1-$C371)","v":0},null,{"$f":"IF(Q371=0,0,(IF($AK$3=1,$E371*$F$4*G371/$Q$324,($E371*$F$4*G371-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$W327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$W327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$W327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$W327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+SUMPRODUCT(Z371:AC371,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X371*$X371*12*1000*(1-$C371)","v":0},null,"X3D_5 Agro",0,0,null,null,{"$f":"+Potencia!T371*$K371*12*1000*(1-$C371)","v":0}]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!H454","v":"Jub. 1"},{"$f":"+IF(B372=0,0,VLOOKUP(B372,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$J328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$J328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$J328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$J328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+SUMPRODUCT(M372:P372,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X372*$K372*12*1000*(1-$C372)","v":0},null,{"$f":"IF(Q372=0,0,(IF($AK$3=1,$E372*$F$4*G372/$Q$324,($E372*$F$4*G372-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$W328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$W328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$W328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$W328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+SUMPRODUCT(Z372:AC372,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X372*$X372*12*1000*(1-$C372)","v":0},null,"X3D_5 Jub. 1",0,0,null,null,{"$f":"+Potencia!T372*$K372*12*1000*(1-$C372)","v":0}]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!H455","v":"Jub. 2"},{"$f":"+IF(B373=0,0,VLOOKUP(B373,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$J329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$J329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$J329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$J329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+SUMPRODUCT(M373:P373,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X373*$K373*12*1000*(1-$C373)","v":0},null,{"$f":"IF(Q373=0,0,(IF($AK$3=1,$E373*$F$4*G373/$Q$324,($E373*$F$4*G373-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$W329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$W329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$W329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$W329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+SUMPRODUCT(Z373:AC373,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X373*$X373*12*1000*(1-$C373)","v":0},null,"X3D_5 Jub. 2",0,0,null,null,{"$f":"+Potencia!T373*$K373*12*1000*(1-$C373)","v":0}]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!H456","v":"Político"},{"$f":"+IF(B374=0,0,VLOOKUP(B374,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$J330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$J330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$J330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$J330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+SUMPRODUCT(M374:P374,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X374*$K374*12*1000*(1-$C374)","v":0},null,{"$f":"IF(Q374=0,0,(IF($AK$3=1,$E374*$F$4*G374/$Q$324,($E374*$F$4*G374-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$W330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$W330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$W330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$W330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+SUMPRODUCT(Z374:AC374,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X374*$X374*12*1000*(1-$C374)","v":0},null,"X3D_5 Político",0,0,null,null,{"$f":"+Potencia!T374*$K374*12*1000*(1-$C374)","v":0}]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!H457","v":"x1"},{"$f":"+IF(B375=0,0,VLOOKUP(B375,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$J331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$J331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$J331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$J331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+SUMPRODUCT(M375:P375,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X375*$K375*12*1000*(1-$C375)","v":0},null,{"$f":"IF(Q375=0,0,(IF($AK$3=1,$E375*$F$4*G375/$Q$324,($E375*$F$4*G375-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$W331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$W331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$W331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$W331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+SUMPRODUCT(Z375:AC375,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X375*$X375*12*1000*(1-$C375)","v":0},null,"X3D_5 x1",0,0,null,null,{"$f":"+Potencia!T375*$K375*12*1000*(1-$C375)","v":0}]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!H458","v":"x2"},{"$f":"+IF(B376=0,0,VLOOKUP(B376,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$J332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$J332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$J332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$J332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+SUMPRODUCT(M376:P376,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X376*$K376*12*1000*(1-$C376)","v":0},null,{"$f":"IF(Q376=0,0,(IF($AK$3=1,$E376*$F$4*G376/$Q$324,($E376*$F$4*G376-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$W332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$W332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$W332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$W332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+SUMPRODUCT(Z376:AC376,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X376*$X376*12*1000*(1-$C376)","v":0},null,"X3D_5 x2",0,0,null,null,{"$f":"+Potencia!T376*$K376*12*1000*(1-$C376)","v":0}]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!H459","v":"Discap."},{"$f":"+IF(B377=0,0,VLOOKUP(B377,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$J333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$J333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$J333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$J333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+SUMPRODUCT(M377:P377,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X377*$K377*12*1000*(1-$C377)","v":0},null,{"$f":"IF(Q377=0,0,(IF($AK$3=1,$E377*$F$4*G377/$Q$324,($E377*$F$4*G377-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$W333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$W333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$W333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$W333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+SUMPRODUCT(Z377:AC377,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X377*$X377*12*1000*(1-$C377)","v":0},null,"X3D_5 Discap.",0,0,null,null,{"$f":"+Potencia!T377*$K377*12*1000*(1-$C377)","v":0}]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H460","v":"Discapacitados 601-más"},{"$f":"+IF(B378=0,0,VLOOKUP(B378,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$J334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$J334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$J334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$J334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+SUMPRODUCT(M378:P378,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X378*$K378*12*1000*(1-$C378)","v":0},null,{"$f":"IF(Q378=0,0,(IF($AK$3=1,$E378*$F$4*G378/$Q$324,($E378*$F$4*G378-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$W334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$W334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$W334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$W334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+SUMPRODUCT(Z378:AC378,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X378*$X378*12*1000*(1-$C378)","v":0},null,"X3D_5 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T378*$K378*12*1000*(1-$C378)","v":0}]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!H461","v":"Cruz Roja"},{"$f":"+IF(B379=0,0,VLOOKUP(B379,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$J335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$J335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$J335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$J335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+SUMPRODUCT(M379:P379,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X379*$K379*12*1000*(1-$C379)","v":0},null,{"$f":"IF(Q379=0,0,(IF($AK$3=1,$E379*$F$4*G379/$Q$324,($E379*$F$4*G379-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$W335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$W335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$W335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$W335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+SUMPRODUCT(Z379:AC379,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X379*$X379*12*1000*(1-$C379)","v":0},null,"X3D_5 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T379*$K379*12*1000*(1-$C379)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"CSERAP","index":7,"n_rows":381,"n_cols":44,"rows_kept":381,"cut":false,"hidden":false,"merged":[[1,25,2,25],[1,26,2,26],[1,27,2,27],[6,37,6,38],[7,36,8,36],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,4,8,4],[7,6,7,7],[7,20,8,20],[5,1,5,2],[5,6,5,10],[5,12,5,20],[5,22,5,34],[7,9,7,10],[7,22,7,23],[7,25,7,28],[7,12,7,15],[7,16,8,16],[7,17,8,17],[7,19,8,19],[7,30,7,33]]}
[{"$f":"+\"Cargo por el Servicio de AP\"&\" - \"&PremisaCosto!A2","v":"Cargo por el Servicio de AP - EDECHI"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+PremisaCosto!A2","v":"EDECHI"},null,null,"Factor de ajuste Cargos Servicio AP","EDEMET","EDECHI"]
["Check: VP Costos = VP Ingresos",null,null,null,null,{"$f":"+PremisaCosto!F89","v":"2022/2023"},{"$f":"+PremisaCosto!G89","v":"2023/2024"},{"$f":"+PremisaCosto!H89","v":"2024/2025"},{"$f":"+PremisaCosto!I89","v":"2025/2026"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingresos año 1 nueva tarifa","Ingresos año 1 tarifa vigente","Ingresos a recuperar sig años",null,null,null,null,null,null,null,null,"Recuperación costos 2022/2023","Cuatro años = 1","Factor de ajuste Pliego Vigente",null,null,"Factor de ajuste Jul-Dic 22",1.0015935598124361,1.0016290642532131]
[{"$f":"AI7","v":"OK"},null,null,null,"IMP - Servicio de AP",{"$f":"+Costos!E26","v":1276528.847284914},{"$f":"+Costos!F26","v":1342526.9799514618},{"$f":"+Costos!G26","v":1352692.9190895986},{"$f":"+Costos!H26","v":1348463.6057349259},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Resumen!R3","v":2},"Tres años = 2",{"$f":"IF(AM1=\"EDEMET\",AQ2*AQ3,AR2*AR3)","v":1.0105070639187137},null,null,"Factor de ajuste Ene-Jun 23",1.0092944896974057,1.0088635603561682]
[null,null,null,null,"VP Costos Permitidos",{"$f":"+SUMPRODUCT(F3:I3,PremisaCosto!$F$84:$I$84)","v":4510125.503369106},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5727089.4029948376,{"$f":"+SUM(Z10,AE10)","v":1614393.5418271606},{"$f":"+Z4-AA4","v":4112695.8611676767},null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor ajuste final",1.0109028608351007,1.0105070639187137]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*Poner opción 1 en hoja \"Resumen\", celda R3 para ver los ingresos a recuperar"]
[null,null,null,null,"1 - ASIGNACIÓN COSTOS",null,"2 - DISEÑO DE CARGOS",null,null,null,null,null,"3 - GENERACION DEL MULTIPLICADOR PARA AJUSTAR TARIFA",null,null,null,null,null,null,null,null,null,"4 - CÁLCULO TARIFA A APLICAR",null,null,null,null,null,null,null,null,null,null,null,null,null,"Para BUSCARV",15,23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,null,null,null,{"$f":"+IF(ROUND(SUM(AD10,AI10)-F4,4)=0,\"OK\",\"Error\")","v":"OK"},null,null,"Tarifa Vigente"]
["Categorías ","Sub Categoría","Descuento",null,"% Asignación ",null,"Diseño",null,null,"Cargo Relativo",null,null,"Ingreso por Energía Cargo Relativo",null,null,null,"Ingreso por Energía a Cargo Relativo (VP)","Ingreso por Potencia a Cargo Relativo (VP)",null,"Multiplicador Energía","Multiplicador Clientes",null,"Tarifa a Aplicar (CR x Multiplicador)",null,null,"Ingresos con Tarifa a Aplicar por Energía",null,null,null,"Ingresos (VP)","Ingresos con Tarifa a Aplicar por Clientes",null,null,null,"Ingresos (VP)",null,"Categorías ","Ingreso por Energia","Ingreso por Potencia ",null,null,"Ingreso por Potencia Cargo Relativo"]
[null,null,null,null,null,null,"Energía","Clientes",null,"Energía","Cliente",null,{"$f":"+F2","v":"2022/2023"},{"$f":"+G2","v":"2023/2024"},{"$f":"+H2","v":"2024/2025"},{"$f":"+I2","v":"2025/2026"},null,null,null,null,null,null,"por Energía ($/kWh)","por Clientes ($/mes)",null,{"$f":"+M9","v":"2022/2023"},{"$f":"+N9","v":"2023/2024"},{"$f":"+O9","v":"2024/2025"},{"$f":"+P9","v":"2025/2026"},"por Energía",{"$f":"+Z9","v":"2022/2023"},{"$f":"+AA9","v":"2023/2024"},{"$f":"+AB9","v":"2024/2025"},{"$f":"+AC9","v":"2025/2026"},"por Clientes",null,null,"2022/2023","2022/2023",null,null,"2022/2023"]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,{"$f":"+SUM(E11,E15,E16,E20,E76,E80,E136,E196,E209,E265,E268,E324)","v":0.99999999999999989},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":1614393.5418271606},{"$f":"+SUM(AA11,AA15,AA16,AA20,AA76,AA80,AA136,AA192,AA196,AA209,AA265,AA268,AA324)","v":1160001.4924616287},1216086.3741524571,1278014.4854755751,4510125.503369105,0,0,0,0,0,null,{"$f":"+A10","v":"TOTAL"},1614393.5418271604,0,null,null,{"$f":"+SUM(AP11,AP15,AP16,AP20,AP76,AP80,AP136,AP192,AP196,AP209,AP265,AP268,AP324)","v":0}]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,2.4072721709148628E-3,null,null,0,null,null,0,null,{"$f":"+SUM(M12:M14)","v":3936.2198534503118},{"$f":"+SUM(N12:N14)","v":4097.8764829316669},{"$f":"+SUM(O12:O14)","v":4281.6045214237356},{"$f":"+SUM(P12:P14)","v":4484.7134240493651},{"$f":"+SUM(Q12:Q14)","v":14203.204343794539},{"$f":"+K11*Clientes!X11*12*(1-$C11)","v":0},null,null,{"$f":"IF(R11=0,0,$E11*$F$4*H11/R11)","v":0},null,{"$f":"+J11*T11","v":0},{"$f":"+U11*K11","v":0},null,{"$f":"+SUM(Z12:Z14)","v":3894.1710742006835},{"$f":"+SUM(AA12:AA14)","v":2798.5899925260828},{"$f":"+SUM(AB12:AB14)","v":2924.0646016344817},{"$f":"+SUM(AC12:AC14)","v":3062.7751129562844},{"$f":"+SUM(AD12:AD14)","v":10857.099611593838},{"$f":"+$X11*Clientes!T11*12*(1-$C11)","v":0},{"$f":"+$X11*Clientes!U11*12*(1-$C11)","v":0},{"$f":"+$X11*Clientes!V11*12*(1-$C11)","v":0},{"$f":"+$X11*Clientes!W11*12*(1-$C11)","v":0},{"$f":"+SUM(AI12:AI14)","v":0},null,{"$f":"+A11","v":"ATH"},3894.1710742006835,0,null,null,{"$f":"+SUM(AP12:AP14)","v":0}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!H94","v":"Regular"},{"$f":"+IF(B12=0,0,VLOOKUP(B12,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":2.4072721709148628E-3},null,1,null,null,1.81E-3,null,null,{"$f":"+$J12*Energía!Z12*(1-$C12)*1000","v":747.52065106808675},{"$f":"+$J12*Energía!AA12*(1-$C12)*1000","v":778.22057978610565},{"$f":"+$J12*Energía!AB12*(1-$C12)*1000","v":813.1120513162507},{"$f":"+$J12*Energía!AC12*(1-$C12)*1000","v":851.68410897084277},{"$f":"+SUMPRODUCT(M12:P12,PremisaCosto!$F$84:$I$84)","v":2697.3057790508901},{"$f":"+K12*Clientes!X12*12*(1-$C12)","v":0},null,{"$f":"IF(Q12=0,0,(IF($AK$3=1,$E12*$F$4*G12/$Q$11,($E12*$F$4*G12-$AL$11*PremisaCosto!$F$84)/($Q$11-$M$11*PremisaCosto!$F$84))))","v":0.68293663905749058},{"$f":"IF(R12=0,0,$E12*$F$4*H12/R12)","v":0},null,{"$f":"+J12*T12","v":1.236115316694058E-3},{"$f":"+U12*K12","v":0},null,{"$f":"+IF($AK$3=1,$W12*Energía!Z12*(1-$C12)*1000,AL12)","v":739.53524069682703},{"$f":"+$W12*Energía!AA12*(1-$C12)*1000","v":531.47534720449471},{"$f":"+$W12*Energía!AB12*(1-$C12)*1000","v":555.30401150306204},{"$f":"+$W12*Energía!AC12*(1-$C12)*1000","v":581.64628291922088},{"$f":"+SUMPRODUCT(Z12:AC12,PremisaCosto!$F$84:$I$84)","v":2061.8528620182792},{"$f":"+$X12*Clientes!T12*12*(1-$C12)","v":0},{"$f":"+$X12*Clientes!U12*12*(1-$C12)","v":0},{"$f":"+$X12*Clientes!V12*12*(1-$C12)","v":0},{"$f":"+$X12*Clientes!W12*12*(1-$C12)","v":0},{"$f":"+$X12*Clientes!X12*12*(1-$C12)","v":0},null,"ATH Punta",739.53524069682703,0,null,null,{"$f":"+Potencia!T12*$K12*12*1000*(1-$C12)","v":0}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H95","v":"Regular"},{"$f":"+IF(B13=0,0,VLOOKUP(B13,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":2.4072721709148628E-3},null,1,null,null,1.81E-3,null,null,{"$f":"+$J13*Energía!Z13*(1-$C13)*1000","v":1594.3496011911125},{"$f":"+$J13*Energía!AA13*(1-$C13)*1000","v":1659.8279515727806},{"$f":"+$J13*Energía!AB13*(1-$C13)*1000","v":1734.2462350537423},{"$f":"+$J13*Energía!AC13*(1-$C13)*1000","v":1816.5146575392614},{"$f":"+SUMPRODUCT(M13:P13,PremisaCosto!$F$84:$I$84)","v":5752.9492823718247},{"$f":"+K13*Clientes!X13*12*(1-$C13)","v":0},null,{"$f":"IF(Q13=0,0,(IF($AK$3=1,$E13*$F$4*G13/$Q$11,($E13*$F$4*G13-$AL$11*PremisaCosto!$F$84)/($Q$11-$M$11*PremisaCosto!$F$84))))","v":0.68293663905749058},{"$f":"IF(R13=0,0,$E13*$F$4*H13/R13)","v":0},null,{"$f":"+J13*T13","v":1.236115316694058E-3},{"$f":"+U13*K13","v":0},null,{"$f":"+IF($AK$3=1,$W13*Energía!Z13*(1-$C13)*1000,AL13)","v":1577.3179167519284},{"$f":"+$W13*Energía!AA13*(1-$C13)*1000","v":1133.5573226607942},{"$f":"+$W13*Energía!AB13*(1-$C13)*1000","v":1184.3802950657098},{"$f":"+$W13*Energía!AC13*(1-$C13)*1000","v":1240.5644150185317},{"$f":"+SUMPRODUCT(Z13:AC13,PremisaCosto!$F$84:$I$84)","v":4397.6233747877795},{"$f":"+$X13*Clientes!T13*12*(1-$C13)","v":0},{"$f":"+$X13*Clientes!U13*12*(1-$C13)","v":0},{"$f":"+$X13*Clientes!V13*12*(1-$C13)","v":0},{"$f":"+$X13*Clientes!W13*12*(1-$C13)","v":0},{"$f":"+$X13*Clientes!X13*12*(1-$C13)","v":0},null,{"$f":"+A13","v":"ATH Fuera de Punta Medio"},1577.3179167519284,0,null,null,{"$f":"+Potencia!T13*$K13*12*1000*(1-$C13)","v":0}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H96","v":"Regular"},{"$f":"+IF(B14=0,0,VLOOKUP(B14,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":2.4072721709148628E-3},null,1,null,null,1.81E-3,null,null,{"$f":"+$J14*Energía!Z14*(1-$C14)*1000","v":1594.3496011911125},{"$f":"+$J14*Energía!AA14*(1-$C14)*1000","v":1659.8279515727806},{"$f":"+$J14*Energía!AB14*(1-$C14)*1000","v":1734.2462350537423},{"$f":"+$J14*Energía!AC14*(1-$C14)*1000","v":1816.5146575392614},{"$f":"+SUMPRODUCT(M14:P14,PremisaCosto!$F$84:$I$84)","v":5752.9492823718247},{"$f":"+K14*Clientes!X14*12*(1-$C14)","v":0},null,{"$f":"IF(Q14=0,0,(IF($AK$3=1,$E14*$F$4*G14/$Q$11,($E14*$F$4*G14-$AL$11*PremisaCosto!$F$84)/($Q$11-$M$11*PremisaCosto!$F$84))))","v":0.68293663905749058},0,null,1.236115316694058E-3,0,null,{"$f":"+IF($AK$3=1,$W14*Energía!Z14*(1-$C14)*1000,AL14)","v":1577.3179167519284},{"$f":"+$W14*Energía!AA14*(1-$C14)*1000","v":1133.5573226607942},{"$f":"+$W14*Energía!AB14*(1-$C14)*1000","v":1184.3802950657098},{"$f":"+$W14*Energía!AC14*(1-$C14)*1000","v":1240.5644150185317},{"$f":"+SUMPRODUCT(Z14:AC14,PremisaCosto!$F$84:$I$84)","v":4397.6233747877795},{"$f":"+$X14*Clientes!T14*12*(1-$C14)","v":0},{"$f":"+$X14*Clientes!U14*12*(1-$C14)","v":0},{"$f":"+$X14*Clientes!V14*12*(1-$C14)","v":0},{"$f":"+$X14*Clientes!W14*12*(1-$C14)","v":0},{"$f":"+$X14*Clientes!X14*12*(1-$C14)","v":0},null,"ATH Fuera de Punta Bajo",1577.3179167519284,0,null,null,{"$f":"+Potencia!T14*$K14*12*1000*(1-$C14)","v":0}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!H97","v":"Regular"},{"$f":"+IF(B15=0,0,VLOOKUP(B15,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.1042532894104874E-6,null,1,0,null,1.81E-3,0,null,{"$f":"+$J15*Energía!Z15*(1-$C15)*1000","v":1.8056054373625283},{"$f":"+$J15*Energía!AA15*(1-$C15)*1000","v":1.8797598545558105},{"$f":"+$J15*Energía!AB15*(1-$C15)*1000","v":1.9640387712952916},{"$f":"+$J15*Energía!AC15*(1-$C15)*1000","v":2.0572079926831952},{"$f":"+SUMPRODUCT(M15:P15,PremisaCosto!$F$84:$I$84)","v":6.5152313503644681},{"$f":"+K15*Clientes!X15*12*(1-$C15)","v":0},null,{"$f":"IF(Q15=0,0,(IF($AK$3=1,$E15*$F$4*G15/$Q$15,($E15*$F$4*G15-$AL$15*PremisaCosto!$F$84)/($Q$15-$M$15*PremisaCosto!$F$84))))","v":0.68293663905749058},{"$f":"IF(R15=0,0,$E15*$F$4*H15/R15)","v":0},null,1.236115316694058E-3,{"$f":"+U15*K15","v":0},null,{"$f":"+IF($AK$3=1,$W15*Energía!Z15*(1-$C15)*1000,AL15)","v":1.786317006514075},{"$f":"+$W15*Energía!AA15*(1-$C15)*1000","v":1.2837568773055428},{"$f":"+$W15*Energía!AB15*(1-$C15)*1000","v":1.3413140374470098},{"$f":"+$W15*Energía!AC15*(1-$C15)*1000","v":1.4049427123652682},{"$f":"+SUMPRODUCT(Z15:AC15,PremisaCosto!$F$84:$I$84)","v":4.9803209227494669},{"$f":"+$X15*Clientes!T15*12*(1-$C15)","v":0},{"$f":"+$X15*Clientes!U15*12*(1-$C15)","v":0},{"$f":"+$X15*Clientes!V15*12*(1-$C15)","v":0},{"$f":"+$X15*Clientes!W15*12*(1-$C15)","v":0},{"$f":"+$X15*Clientes!X15*12*(1-$C15)","v":0},null,"ATD",1.786317006514075,0,null,null,{"$f":"+Potencia!T15*$K15*12*1000*(1-$C15)","v":0}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!H98","v":0},{"$f":"+IF(B16=0,0,VLOOKUP(B16,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.1418803534814066E-2,null,null,0,null,null,0,null,{"$f":"+SUM(M17:M19)","v":133130.90010761397},{"$f":"+SUM(N17:N19)","v":138598.45359610906},{"$f":"+SUM(O17:O19)","v":144812.50668514444},{"$f":"+SUM(P17:P19)","v":151682.05971651737},{"$f":"+SUM(Q17:Q19)","v":480381.03792507306},{"$f":"+K16*Clientes!X16*12*(1-$C16)","v":0},null,{"$f":"IF(Q16=0,0,(IF($AK$3=1,$E16*$F$4*G16/$Q$16,($E16*$F$4*G16-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":-0.35839491084468705},0,null,0,0,null,{"$f":"+SUM(Z17:Z19)","v":131708.72552429579},{"$f":"+SUM(AA17:AA19)","v":94653.962077492237},{"$f":"+SUM(AB17:AB19)","v":98897.766609042883},{"$f":"+SUM(AC17:AC19)","v":103589.2360681159},{"$f":"+SUM(AD17:AD19)","v":367209.02227616357},{"$f":"+$X16*Clientes!T16*12*(1-$C16)","v":0},{"$f":"+$X16*Clientes!U16*12*(1-$C16)","v":0},{"$f":"+$X16*Clientes!V16*12*(1-$C16)","v":0},{"$f":"+$X16*Clientes!W16*12*(1-$C16)","v":0},{"$f":"+SUM(AI17:AI19)","v":0},null,"MTH",131708.72552429579,0,null,null,{"$f":"+SUM(AP17:AP19)","v":0}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!H99","v":"Regular"},{"$f":"+IF(B17=0,0,VLOOKUP(B17,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":8.1418803534814066E-2},null,1,null,null,1.81E-3,null,null,{"$f":"+$J17*Energía!Z17*(1-$C17)*1000","v":1036.4175210460912},{"$f":"+$J17*Energía!AA17*(1-$C17)*1000","v":1078.9821565150355},{"$f":"+$J17*Energía!AB17*(1-$C17)*1000","v":1127.3582547234976},{"$f":"+$J17*Energía!AC17*(1-$C17)*1000","v":1180.8373878001541},{"$f":"+SUMPRODUCT(M17:P17,PremisaCosto!$F$84:$I$84)","v":3739.742795109205},{"$f":"+K17*Clientes!X17*12*(1-$C17)","v":0},null,{"$f":"IF(Q17=0,0,(IF($AK$3=1,$E17*$F$4*G17/$Q$16,($E17*$F$4*G17-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":0.68293663905749025},0,null,1.2361153166940574E-3,0,null,{"$f":"+IF($AK$3=1,$W17*Energía!Z17*(1-$C17)*1000,AL17)","v":1025.345961739079},{"$f":"+$W17*Energía!AA17*(1-$C17)*1000","v":736.87644757338126},{"$f":"+$W17*Energía!AB17*(1-$C17)*1000","v":769.91425749458335},{"$f":"+$W17*Energía!AC17*(1-$C17)*1000","v":806.43711689766349},{"$f":"+SUMPRODUCT(Z17:AC17,PremisaCosto!$F$84:$I$84)","v":2858.7042096581927},{"$f":"+$X17*Clientes!T17*12*(1-$C17)","v":0},{"$f":"+$X17*Clientes!U17*12*(1-$C17)","v":0},{"$f":"+$X17*Clientes!V17*12*(1-$C17)","v":0},{"$f":"+$X17*Clientes!W17*12*(1-$C17)","v":0},{"$f":"+$X17*Clientes!X17*12*(1-$C17)","v":0},null,"MTH Punta",1025.345961739079,0,null,null,{"$f":"+Potencia!T17*$K17*12*1000*(1-$C17)","v":0}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H100","v":"Regular"},{"$f":"+IF(B18=0,0,VLOOKUP(B18,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":8.1418803534814066E-2},null,1,null,null,1.81E-3,null,null,{"$f":"+$J18*Energía!Z18*(1-$C18)*1000","v":66047.241293283936},{"$f":"+$J18*Energía!AA18*(1-$C18)*1000","v":68759.735719797012},{"$f":"+$J18*Energía!AB18*(1-$C18)*1000","v":71842.574215210479},{"$f":"+$J18*Energía!AC18*(1-$C18)*1000","v":75250.611164358605},{"$f":"+SUMPRODUCT(M18:P18,PremisaCosto!$F$84:$I$84)","v":238320.64756498195},{"$f":"+K18*Clientes!X18*12*(1-$C18)","v":0},null,{"$f":"IF(Q18=0,0,(IF($AK$3=1,$E18*$F$4*G18/$Q$16,($E18*$F$4*G18-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":0.68293663905749025},{"$f":"IF(R18=0,0,$E18*$F$4*H18/R18)","v":0},null,{"$f":"+J18*T18","v":1.2361153166940574E-3},{"$f":"+U18*K18","v":0},null,{"$f":"+IF($AK$3=1,$W18*Energía!Z18*(1-$C18)*1000,AL18)","v":65341.689781278357},{"$f":"+$W18*Energía!AA18*(1-$C18)*1000","v":46958.54281495943},{"$f":"+$W18*Energía!AB18*(1-$C18)*1000","v":49063.926175774155},{"$f":"+$W18*Energía!AC18*(1-$C18)*1000","v":51391.39947560912},{"$f":"+SUMPRODUCT(Z18:AC18,PremisaCosto!$F$84:$I$84)","v":182175.15903325268},{"$f":"+$X18*Clientes!T18*12*(1-$C18)","v":0},{"$f":"+$X18*Clientes!U18*12*(1-$C18)","v":0},{"$f":"+$X18*Clientes!V18*12*(1-$C18)","v":0},{"$f":"+$X18*Clientes!W18*12*(1-$C18)","v":0},{"$f":"+$X18*Clientes!X18*12*(1-$C18)","v":0},null,"MTH Fuera de Punta Medio",65341.689781278357,0,null,null,{"$f":"+Potencia!T18*$K18*12*1000*(1-$C18)","v":0}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H101","v":"Regular"},{"$f":"+IF(B19=0,0,VLOOKUP(B19,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":8.1418803534814066E-2},null,1,null,null,1.81E-3,null,null,{"$f":"+$J19*Energía!Z19*(1-$C19)*1000","v":66047.241293283936},{"$f":"+$J19*Energía!AA19*(1-$C19)*1000","v":68759.735719797012},{"$f":"+$J19*Energía!AB19*(1-$C19)*1000","v":71842.574215210479},{"$f":"+$J19*Energía!AC19*(1-$C19)*1000","v":75250.611164358605},{"$f":"+SUMPRODUCT(M19:P19,PremisaCosto!$F$84:$I$84)","v":238320.64756498195},{"$f":"+K19*Clientes!X19*12*(1-$C19)","v":0},null,{"$f":"IF(Q19=0,0,(IF($AK$3=1,$E19*$F$4*G19/$Q$16,($E19*$F$4*G19-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":0.68293663905749025},0,null,1.2361153166940574E-3,0,null,{"$f":"+IF($AK$3=1,$W19*Energía!Z19*(1-$C19)*1000,AL19)","v":65341.689781278357},{"$f":"+$W19*Energía!AA19*(1-$C19)*1000","v":46958.54281495943},{"$f":"+$W19*Energía!AB19*(1-$C19)*1000","v":49063.926175774155},{"$f":"+$W19*Energía!AC19*(1-$C19)*1000","v":51391.39947560912},{"$f":"+SUMPRODUCT(Z19:AC19,PremisaCosto!$F$84:$I$84)","v":182175.15903325268},{"$f":"+$X19*Clientes!T19*12*(1-$C19)","v":0},{"$f":"+$X19*Clientes!U19*12*(1-$C19)","v":0},{"$f":"+$X19*Clientes!V19*12*(1-$C19)","v":0},{"$f":"+$X19*Clientes!W19*12*(1-$C19)","v":0},{"$f":"+$X19*Clientes!X19*12*(1-$C19)","v":0},null,"MTH Fuera de Punta Bajo",65341.689781278357,0,null,null,{"$f":"+Potencia!T19*$K19*12*1000*(1-$C19)","v":0}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!H102","v":0},{"$f":"+IF(B20=0,0,VLOOKUP(B20,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12139454767511716,null,1,0,null,0,0,null,{"$f":"+SUM(M21,M32,M43,M54,M65)","v":198486.95556483703},{"$f":"+SUM(N21,N32,N43,N54,N65)","v":206645.66624693741},{"$f":"+SUM(O21,O32,O43,O54,O65)","v":215917.91020509118},{"$f":"+SUM(P21,P32,P43,P54,P65)","v":226167.91573617994},{"$f":"+SUM(Q21,Q32,Q43,Q54,Q65)","v":716242.70346746175},{"$f":"+K20*Clientes!X20*12*(1-$C20)","v":0},null,{"$f":"IF(Q20=0,0,(IF($AK$3=1,$E20*$F$4*G20/$Q$20,($E20*$F$4*G20-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0.68294239941925461},0,null,0,0,null,{"$f":"+SUM(Z21,Z32,Z43,Z54,Z65)","v":196366.57803552022},{"$f":"+SUM(AA21,AA32,AA43,AA54,AA65)","v":141127.08713627391},{"$f":"+SUM(AB21,AB32,AB43,AB54,AB65)","v":147459.49567305617},{"$f":"+SUM(AC21,AC32,AC43,AC54,AC65)","v":154459.65904451851},{"$f":"+SUM(AD21,AD32,AD43,AD54,AD65)","v":547504.64543950267},{"$f":"+$X20*Clientes!T20*12*(1-$C20)","v":0},{"$f":"+$X20*Clientes!U20*12*(1-$C20)","v":0},{"$f":"+$X20*Clientes!V20*12*(1-$C20)","v":0},{"$f":"+$X20*Clientes!W20*12*(1-$C20)","v":0},{"$f":"+SUM(AI21,AI32,AI43,AI54,AI65)","v":0},null,"MTD",196366.57803552019,0,null,null,{"$f":"+SUM(AP21,AP32,AP43,AP54,AP65)","v":0}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H103","v":0},{"$f":"+IF(B21=0,0,VLOOKUP(B21,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.12139454767511716},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,1.81E-3,null,null,{"$f":"+SUM(M22:M31)","v":198486.95556483703},{"$f":"+SUM(N22:N31)","v":206645.66624693741},{"$f":"+SUM(O22:O31)","v":215917.91020509118},{"$f":"+SUM(P22:P31)","v":226167.91573617994},{"$f":"+SUM(Q22:Q31)","v":716242.70346746175},{"$f":"+K21*Clientes!X21*12*(1-$C21)","v":0},null,{"$f":"IF(Q21=0,0,(IF($AK$3=1,$E21*$F$4*G21/$Q$20,($E21*$F$4*G21-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0.68294239941925461},0,null,{"$f":"+W22","v":1.2361257429488509E-3},{"$f":"+X22","v":0},null,{"$f":"+SUM(Z22:Z31)","v":196366.57803552022},{"$f":"+SUM(AA22:AA31)","v":141127.08713627391},{"$f":"+SUM(AB22:AB31)","v":147459.49567305617},{"$f":"+SUM(AC22:AC31)","v":154459.65904451851},{"$f":"+SUM(AD22:AD31)","v":547504.64543950267},{"$f":"+$X21*Clientes!T21*12*(1-$C21)","v":0},{"$f":"+$X21*Clientes!U21*12*(1-$C21)","v":0},{"$f":"+$X21*Clientes!V21*12*(1-$C21)","v":0},{"$f":"+$X21*Clientes!W21*12*(1-$C21)","v":0},{"$f":"+SUM(AI22:AI31)","v":0},null,"MTD_1 (0-10,000)",0,0,null,null,{"$f":"+SUM(AP22:AP31)","v":0}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!H104","v":"Regular"},{"$f":"+IF(B22=0,0,VLOOKUP(B22,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E21","v":0.12139454767511716},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,{"$f":"+J21","v":1.81E-3},{"$f":"+K21","v":0},null,{"$f":"+$J22*Energía!Z22*(1-$C22)*1000","v":196519.95142565554},{"$f":"+$J22*Energía!AA22*(1-$C22)*1000","v":204597.73253456125},{"$f":"+$J22*Energía!AB22*(1-$C22)*1000","v":213777.98924650718},{"$f":"+$J22*Energía!AC22*(1-$C22)*1000","v":223926.29951672486},{"$f":"+SUMPRODUCT(M22:P22,PremisaCosto!$F$84:$I$84)","v":709144.31440434768},{"$f":"+K22*Clientes!X22*12*(1-$C22)","v":0},null,{"$f":"IF(Q22=0,0,(IF($AK$3=1,$E22*$F$4*G22/$Q$20,($E22*$F$4*G22-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0.68294239941925461},0,null,1.2361257429488509E-3,0,null,{"$f":"+IF($AK$3=1,$W22*Energía!Z22*(1-$C22)*1000,AL22)","v":194420.61748588239},{"$f":"+$W22*Energía!AA22*(1-$C22)*1000","v":139728.46637289217},{"$f":"+$W22*Energía!AB22*(1-$C22)*1000","v":145998.05291903325},{"$f":"+$W22*Energía!AC22*(1-$C22)*1000","v":152928.76428502676},{"$f":"+SUMPRODUCT(Z22:AC22,PremisaCosto!$F$84:$I$84)","v":542078.61481586006},{"$f":"+$X22*Clientes!T22*12*(1-$C22)","v":0},{"$f":"+$X22*Clientes!U22*12*(1-$C22)","v":0},{"$f":"+$X22*Clientes!V22*12*(1-$C22)","v":0},{"$f":"+$X22*Clientes!W22*12*(1-$C22)","v":0},{"$f":"+$X22*Clientes!X22*12*(1-$C22)","v":0},null,"MTD_1 Regular",194420.61748588239,0,null,null,{"$f":"+Potencia!T22*$K22*12*1000*(1-$C22)","v":0}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!H105","v":"Agro"},{"$f":"+IF(B23=0,0,VLOOKUP(B23,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.12139454767511716,null,{"$f":"+G22","v":1},0,null,{"$f":"+J22","v":1.81E-3},{"$f":"+K22","v":0},null,{"$f":"+$J23*Energía!Z23*(1-$C23)*1000","v":1950.3247131671351},{"$f":"+$J23*Energía!AA23*(1-$C23)*1000","v":2030.4226068984588},{"$f":"+$J23*Energía!AB23*(1-$C23)*1000","v":2121.4564788146095},{"$f":"+$J23*Energía!AC23*(1-$C23)*1000","v":2222.0932132967537},{"$f":"+SUMPRODUCT(M23:P23,PremisaCosto!$F$84:$I$84)","v":7037.4271430961817},{"$f":"+K23*Clientes!X23*12*(1-$C23)","v":0},null,{"$f":"IF(Q23=0,0,(IF($AK$3=1,$E23*$F$4*G23/$Q$20,($E23*$F$4*G23-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0.68294239941925461},0,null,1.2361257429488509E-3,0,null,{"$f":"+IF($AK$3=1,$W23*Energía!Z23*(1-$C23)*1000,AL23)","v":1929.4903145861781},{"$f":"+$W23*Energía!AA23*(1-$C23)*1000","v":1386.6616869903316},{"$f":"+$W23*Energía!AB23*(1-$C23)*1000","v":1448.8325779051727},{"$f":"+$W23*Energía!AC23*(1-$C23)*1000","v":1517.5616708221264},{"$f":"+SUMPRODUCT(Z23:AC23,PremisaCosto!$F$84:$I$84)","v":5379.5234025976315},{"$f":"+$X23*Clientes!T23*12*(1-$C23)","v":0},{"$f":"+$X23*Clientes!U23*12*(1-$C23)","v":0},{"$f":"+$X23*Clientes!V23*12*(1-$C23)","v":0},{"$f":"+$X23*Clientes!W23*12*(1-$C23)","v":0},{"$f":"+$X23*Clientes!X23*12*(1-$C23)","v":0},null,"MTD_1 Agro",1929.4903145861781,0,null,null,{"$f":"+Potencia!T23*$K23*12*1000*(1-$C23)","v":0}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!H106","v":"Jub. 1"},{"$f":"+IF(B24=0,0,VLOOKUP(B24,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12139454767511716,null,1,0,null,1.81E-3,0,null,{"$f":"+$J24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AC24*(1-$C24)*1000","v":0},{"$f":"+SUMPRODUCT(M24:P24,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K24*Clientes!X24*12*(1-$C24)","v":0},null,{"$f":"IF(Q24=0,0,(IF($AK$3=1,$E24*$F$4*G24/$Q$20,($E24*$F$4*G24-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W24*Energía!Z24*(1-$C24)*1000,AL24)","v":0},{"$f":"+$W24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AC24*(1-$C24)*1000","v":0},{"$f":"+SUMPRODUCT(Z24:AC24,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X24*Clientes!T24*12*(1-$C24)","v":0},{"$f":"+$X24*Clientes!U24*12*(1-$C24)","v":0},{"$f":"+$X24*Clientes!V24*12*(1-$C24)","v":0},{"$f":"+$X24*Clientes!W24*12*(1-$C24)","v":0},{"$f":"+$X24*Clientes!X24*12*(1-$C24)","v":0},null,"MTD_1 Jub. 1",0,0,null,null,{"$f":"+Potencia!T24*$K24*12*1000*(1-$C24)","v":0}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!H107","v":"Jub. 2"},{"$f":"+IF(B25=0,0,VLOOKUP(B25,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12139454767511716,null,1,0,null,1.81E-3,0,null,{"$f":"+$J25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":16.679426014366381},{"$f":"+$J25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":17.51110547770212},{"$f":"+$J25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":18.464479769385658},{"$f":"+$J25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":19.523006158331562},{"$f":"+SUMPRODUCT(M25:P25,PremisaCosto!$F$84:$I$84)","v":60.961920017863662},{"$f":"+K25*Clientes!X25*12*(1-$C25)","v":0},null,{"$f":"IF(Q25=0,0,(IF($AK$3=1,$E25*$F$4*G25/$Q$20,($E25*$F$4*G25-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0.68294239941925461},0,null,1.2361257429488509E-3,0,null,{"$f":"+IF($AK$3=1,$W25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000,AL25)","v":16.470235051635289},{"$f":"+$W25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":11.959076391425539},{"$f":"+$W25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":12.610176117732527},{"$f":"+$W25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":13.333088669647843},{"$f":"+SUMPRODUCT(Z25:AC25,PremisaCosto!$F$84:$I$84)","v":46.507221045002012},{"$f":"+$X25*Clientes!T25*12*(1-$C25)","v":0},{"$f":"+$X25*Clientes!U25*12*(1-$C25)","v":0},{"$f":"+$X25*Clientes!V25*12*(1-$C25)","v":0},{"$f":"+$X25*Clientes!W25*12*(1-$C25)","v":0},{"$f":"+$X25*Clientes!X25*12*(1-$C25)","v":0},null,"MTD_1 Jub. 2",16.470235051635289,0,null,null,{"$f":"+Potencia!T25*$K25*12*1000*(1-$C25)","v":0}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!H108","v":"Político"},{"$f":"+IF(B26=0,0,VLOOKUP(B26,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.12139454767511716,null,1,0,null,1.81E-3,0,null,{"$f":"+$J26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AC26*(1-$C26)*1000","v":0},{"$f":"+SUMPRODUCT(M26:P26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K26*Clientes!X26*12*(1-$C26)","v":0},null,{"$f":"IF(Q26=0,0,(IF($AK$3=1,$E26*$F$4*G26/$Q$20,($E26*$F$4*G26-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W26*Energía!Z26*(1-$C26)*1000,AL26)","v":0},{"$f":"+$W26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AC26*(1-$C26)*1000","v":0},{"$f":"+SUMPRODUCT(Z26:AC26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X26*Clientes!T26*12*(1-$C26)","v":0},{"$f":"+$X26*Clientes!U26*12*(1-$C26)","v":0},{"$f":"+$X26*Clientes!V26*12*(1-$C26)","v":0},{"$f":"+$X26*Clientes!W26*12*(1-$C26)","v":0},{"$f":"+$X26*Clientes!X26*12*(1-$C26)","v":0},null,"MTD_1 Político",0,0,null,null,{"$f":"+Potencia!T26*$K26*12*1000*(1-$C26)","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!H109","v":"x1"},{"$f":"+IF(B27=0,0,VLOOKUP(B27,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12139454767511716,null,1,0,null,1.81E-3,0,null,{"$f":"+$J27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AC27*(1-$C27)*1000","v":0},{"$f":"+SUMPRODUCT(M27:P27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K27*Clientes!X27*12*(1-$C27)","v":0},null,{"$f":"IF(Q27=0,0,(IF($AK$3=1,$E27*$F$4*G27/$Q$20,($E27*$F$4*G27-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W27*Energía!Z27*(1-$C27)*1000,AL27)","v":0},{"$f":"+$W27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AC27*(1-$C27)*1000","v":0},{"$f":"+SUMPRODUCT(Z27:AC27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X27*Clientes!T27*12*(1-$C27)","v":0},{"$f":"+$X27*Clientes!U27*12*(1-$C27)","v":0},{"$f":"+$X27*Clientes!V27*12*(1-$C27)","v":0},{"$f":"+$X27*Clientes!W27*12*(1-$C27)","v":0},{"$f":"+$X27*Clientes!X27*12*(1-$C27)","v":0},null,"MTD_1 x1",0,0,null,null,{"$f":"+Potencia!T27*$K27*12*1000*(1-$C27)","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!H110","v":"x2"},{"$f":"+IF(B28=0,0,VLOOKUP(B28,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12139454767511716,null,1,0,null,1.81E-3,0,null,{"$f":"+$J28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+SUMPRODUCT(M28:P28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K28*Clientes!X28*12*(1-$C28)","v":0},null,{"$f":"IF(Q28=0,0,(IF($AK$3=1,$E28*$F$4*G28/$Q$20,($E28*$F$4*G28-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000,AL28)","v":0},{"$f":"+$W28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+SUMPRODUCT(Z28:AC28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X28*Clientes!T28*12*(1-$C28)","v":0},{"$f":"+$X28*Clientes!U28*12*(1-$C28)","v":0},{"$f":"+$X28*Clientes!V28*12*(1-$C28)","v":0},{"$f":"+$X28*Clientes!W28*12*(1-$C28)","v":0},{"$f":"+$X28*Clientes!X28*12*(1-$C28)","v":0},null,"MTD_1 x2",0,0,null,null,{"$f":"+Potencia!T28*$K28*12*1000*(1-$C28)","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!H111","v":"Discap."},{"$f":"+IF(B29=0,0,VLOOKUP(B29,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12139454767511716,null,1,0,null,1.81E-3,0,null,{"$f":"+$J29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AC29*(1-$C29)*1000","v":0},{"$f":"+SUMPRODUCT(M29:P29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K29*Clientes!X29*12*(1-$C29)","v":0},null,{"$f":"IF(Q29=0,0,(IF($AK$3=1,$E29*$F$4*G29/$Q$20,($E29*$F$4*G29-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W29*Energía!Z29*(1-$C29)*1000,AL29)","v":0},{"$f":"+$W29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AC29*(1-$C29)*1000","v":0},{"$f":"+SUMPRODUCT(Z29:AC29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X29*Clientes!T29*12*(1-$C29)","v":0},{"$f":"+$X29*Clientes!U29*12*(1-$C29)","v":0},{"$f":"+$X29*Clientes!V29*12*(1-$C29)","v":0},{"$f":"+$X29*Clientes!W29*12*(1-$C29)","v":0},{"$f":"+$X29*Clientes!X29*12*(1-$C29)","v":0},null,"MTD_1 Discap.",0,0,null,null,{"$f":"+Potencia!T29*$K29*12*1000*(1-$C29)","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H112","v":"Discapacitados 601-más"},{"$f":"+IF(B30=0,0,VLOOKUP(B30,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12139454767511716,null,1,0,null,1.81E-3,0,null,{"$f":"+$J30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+SUMPRODUCT(M30:P30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K30*Clientes!X30*12*(1-$C30)","v":0},null,{"$f":"IF(Q30=0,0,(IF($AK$3=1,$E30*$F$4*G30/$Q$20,($E30*$F$4*G30-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000,AL30)","v":0},{"$f":"+$W30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+SUMPRODUCT(Z30:AC30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X30*Clientes!T30*12*(1-$C30)","v":0},{"$f":"+$X30*Clientes!U30*12*(1-$C30)","v":0},{"$f":"+$X30*Clientes!V30*12*(1-$C30)","v":0},{"$f":"+$X30*Clientes!W30*12*(1-$C30)","v":0},{"$f":"+$X30*Clientes!X30*12*(1-$C30)","v":0},null,"MTD_1 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T30*$K30*12*1000*(1-$C30)","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H113","v":"Cruz Roja"},{"$f":"+IF(B31=0,0,VLOOKUP(B31,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.12139454767511716,null,1,0,null,1.81E-3,0,null,{"$f":"+$J31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AC31*(1-$C31)*1000","v":0},{"$f":"+SUMPRODUCT(M31:P31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K31*Clientes!X31*12*(1-$C31)","v":0},null,{"$f":"IF(Q31=0,0,(IF($AK$3=1,$E31*$F$4*G31/$Q$20,($E31*$F$4*G31-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W31*Energía!Z31*(1-$C31)*1000,AL31)","v":0},{"$f":"+$W31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AC31*(1-$C31)*1000","v":0},{"$f":"+SUMPRODUCT(Z31:AC31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X31*Clientes!T31*12*(1-$C31)","v":0},{"$f":"+$X31*Clientes!U31*12*(1-$C31)","v":0},{"$f":"+$X31*Clientes!V31*12*(1-$C31)","v":0},{"$f":"+$X31*Clientes!W31*12*(1-$C31)","v":0},{"$f":"+$X31*Clientes!X31*12*(1-$C31)","v":0},null,"MTD_1 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T31*$K31*12*1000*(1-$C31)","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H114","v":0},{"$f":"+IF(B32=0,0,VLOOKUP(B32,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12139454767511716,null,1,0,null,1.81E-3,null,null,{"$f":"+SUM(M33:M42)","v":0},{"$f":"+SUM(N33:N42)","v":0},{"$f":"+SUM(O33:O42)","v":0},{"$f":"+SUM(P33:P42)","v":0},{"$f":"+SUM(Q33:Q42)","v":0},{"$f":"+K32*Clientes!X32*12*(1-$C32)","v":0},null,{"$f":"IF(Q32=0,0,(IF($AK$3=1,$E32*$F$4*G32/$Q$20,($E32*$F$4*G32-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,{"$f":"+W33","v":0},{"$f":"+X33","v":0},null,{"$f":"+SUM(Z33:Z42)","v":0},{"$f":"+SUM(AA33:AA42)","v":0},{"$f":"+SUM(AB33:AB42)","v":0},{"$f":"+SUM(AC33:AC42)","v":0},{"$f":"+SUM(AD33:AD42)","v":0},{"$f":"+$X32*Clientes!T32*12*(1-$C32)","v":0},{"$f":"+$X32*Clientes!U32*12*(1-$C32)","v":0},{"$f":"+$X32*Clientes!V32*12*(1-$C32)","v":0},{"$f":"+$X32*Clientes!W32*12*(1-$C32)","v":0},{"$f":"+SUM(AI33:AI42)","v":0},null,"MTD_2 (10,001-30,000)",0,0,null,null,{"$f":"+SUM(AP33:AP42)","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!H115","v":"Regular"},{"$f":"+IF(B33=0,0,VLOOKUP(B33,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12139454767511716,null,1,0,null,{"$f":"+J32","v":1.81E-3},{"$f":"+K32","v":0},null,{"$f":"+($J33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$J22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$J22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$J22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$J22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+SUMPRODUCT(M33:P33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K33*Clientes!X33*12*(1-$C33)","v":0},null,{"$f":"IF(Q33=0,0,(IF($AK$3=1,$E33*$F$4*G33/$Q$20,($E33*$F$4*G33-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$W22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$W22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$W22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$W22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+SUMPRODUCT(Z33:AC33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X33*Clientes!T33*12*(1-$C33)","v":0},{"$f":"+$X33*Clientes!U33*12*(1-$C33)","v":0},{"$f":"+$X33*Clientes!V33*12*(1-$C33)","v":0},{"$f":"+$X33*Clientes!W33*12*(1-$C33)","v":0},{"$f":"+$X33*Clientes!X33*12*(1-$C33)","v":0},null,"MTD_2 Regular",0,0,null,null,{"$f":"+Potencia!T33*$K33*12*1000*(1-$C33)","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!H116","v":"Agro"},{"$f":"+IF(B34=0,0,VLOOKUP(B34,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.12139454767511716,null,1,0,null,{"$f":"+J33","v":1.81E-3},{"$f":"+K33","v":0},null,{"$f":"+($J34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$J23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$J23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$J23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$J23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+SUMPRODUCT(M34:P34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K34*Clientes!X34*12*(1-$C34)","v":0},null,{"$f":"IF(Q34=0,0,(IF($AK$3=1,$E34*$F$4*G34/$Q$20,($E34*$F$4*G34-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$W23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$W23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$W23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$W23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+SUMPRODUCT(Z34:AC34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X34*Clientes!T34*12*(1-$C34)","v":0},{"$f":"+$X34*Clientes!U34*12*(1-$C34)","v":0},{"$f":"+$X34*Clientes!V34*12*(1-$C34)","v":0},{"$f":"+$X34*Clientes!W34*12*(1-$C34)","v":0},{"$f":"+$X34*Clientes!X34*12*(1-$C34)","v":0},null,"MTD_2 Agro",0,0,null,null,{"$f":"+Potencia!T34*$K34*12*1000*(1-$C34)","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!H117","v":"Jub. 1"},{"$f":"+IF(B35=0,0,VLOOKUP(B35,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12139454767511716,null,1,0,null,1.81E-3,0,null,{"$f":"+($J35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$J24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$J24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$J24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$J24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+SUMPRODUCT(M35:P35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K35*Clientes!X35*12*(1-$C35)","v":0},null,{"$f":"IF(Q35=0,0,(IF($AK$3=1,$E35*$F$4*G35/$Q$20,($E35*$F$4*G35-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$W24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$W24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$W24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$W24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+SUMPRODUCT(Z35:AC35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X35*Clientes!T35*12*(1-$C35)","v":0},{"$f":"+$X35*Clientes!U35*12*(1-$C35)","v":0},{"$f":"+$X35*Clientes!V35*12*(1-$C35)","v":0},{"$f":"+$X35*Clientes!W35*12*(1-$C35)","v":0},{"$f":"+$X35*Clientes!X35*12*(1-$C35)","v":0},null,"MTD_2 Jub. 1",0,0,null,null,{"$f":"+Potencia!T35*$K35*12*1000*(1-$C35)","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!H118","v":"Jub. 2"},{"$f":"+IF(B36=0,0,VLOOKUP(B36,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12139454767511716,null,1,0,null,1.81E-3,0,null,{"$f":"+($J36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$J25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$J25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$J25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$J25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+SUMPRODUCT(M36:P36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K36*Clientes!X36*12*(1-$C36)","v":0},null,{"$f":"IF(Q36=0,0,(IF($AK$3=1,$E36*$F$4*G36/$Q$20,($E36*$F$4*G36-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$W25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$W25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$W25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$W25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+SUMPRODUCT(Z36:AC36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X36*Clientes!T36*12*(1-$C36)","v":0},{"$f":"+$X36*Clientes!U36*12*(1-$C36)","v":0},{"$f":"+$X36*Clientes!V36*12*(1-$C36)","v":0},{"$f":"+$X36*Clientes!W36*12*(1-$C36)","v":0},{"$f":"+$X36*Clientes!X36*12*(1-$C36)","v":0},null,"MTD_2 Jub. 2",0,0,null,null,{"$f":"+Potencia!T36*$K36*12*1000*(1-$C36)","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!H119","v":"Político"},{"$f":"+IF(B37=0,0,VLOOKUP(B37,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.12139454767511716,null,1,0,null,1.81E-3,0,null,{"$f":"+($J37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$J26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$J26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$J26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$J26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+SUMPRODUCT(M37:P37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K37*Clientes!X37*12*(1-$C37)","v":0},null,{"$f":"IF(Q37=0,0,(IF($AK$3=1,$E37*$F$4*G37/$Q$20,($E37*$F$4*G37-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$W26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$W26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$W26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$W26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+SUMPRODUCT(Z37:AC37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X37*Clientes!T37*12*(1-$C37)","v":0},{"$f":"+$X37*Clientes!U37*12*(1-$C37)","v":0},{"$f":"+$X37*Clientes!V37*12*(1-$C37)","v":0},{"$f":"+$X37*Clientes!W37*12*(1-$C37)","v":0},{"$f":"+$X37*Clientes!X37*12*(1-$C37)","v":0},null,"MTD_2 Político",0,0,null,null,{"$f":"+Potencia!T37*$K37*12*1000*(1-$C37)","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!H120","v":"x1"},{"$f":"+IF(B38=0,0,VLOOKUP(B38,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12139454767511716,null,1,0,null,1.81E-3,0,null,{"$f":"+($J38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$J27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$J27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$J27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$J27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+SUMPRODUCT(M38:P38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K38*Clientes!X38*12*(1-$C38)","v":0},null,{"$f":"IF(Q38=0,0,(IF($AK$3=1,$E38*$F$4*G38/$Q$20,($E38*$F$4*G38-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$W27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$W27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$W27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$W27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+SUMPRODUCT(Z38:AC38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X38*Clientes!T38*12*(1-$C38)","v":0},{"$f":"+$X38*Clientes!U38*12*(1-$C38)","v":0},{"$f":"+$X38*Clientes!V38*12*(1-$C38)","v":0},{"$f":"+$X38*Clientes!W38*12*(1-$C38)","v":0},{"$f":"+$X38*Clientes!X38*12*(1-$C38)","v":0},null,"MTD_2 x1",0,0,null,null,{"$f":"+Potencia!T38*$K38*12*1000*(1-$C38)","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!H121","v":"x2"},{"$f":"+IF(B39=0,0,VLOOKUP(B39,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12139454767511716,null,1,0,null,1.81E-3,0,null,{"$f":"+($J39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$J28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$J28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$J28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$J28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+SUMPRODUCT(M39:P39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K39*Clientes!X39*12*(1-$C39)","v":0},null,{"$f":"IF(Q39=0,0,(IF($AK$3=1,$E39*$F$4*G39/$Q$20,($E39*$F$4*G39-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$W28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$W28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$W28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$W28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+SUMPRODUCT(Z39:AC39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X39*Clientes!T39*12*(1-$C39)","v":0},{"$f":"+$X39*Clientes!U39*12*(1-$C39)","v":0},{"$f":"+$X39*Clientes!V39*12*(1-$C39)","v":0},{"$f":"+$X39*Clientes!W39*12*(1-$C39)","v":0},{"$f":"+$X39*Clientes!X39*12*(1-$C39)","v":0},null,"MTD_2 x2",0,0,null,null,{"$f":"+Potencia!T39*$K39*12*1000*(1-$C39)","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!H122","v":"Discap."},{"$f":"+IF(B40=0,0,VLOOKUP(B40,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12139454767511716,null,1,0,null,1.81E-3,0,null,{"$f":"+($J40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$J29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$J29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$J29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$J29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+SUMPRODUCT(M40:P40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K40*Clientes!X40*12*(1-$C40)","v":0},null,{"$f":"IF(Q40=0,0,(IF($AK$3=1,$E40*$F$4*G40/$Q$20,($E40*$F$4*G40-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$W29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$W29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$W29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$W29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+SUMPRODUCT(Z40:AC40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X40*Clientes!T40*12*(1-$C40)","v":0},{"$f":"+$X40*Clientes!U40*12*(1-$C40)","v":0},{"$f":"+$X40*Clientes!V40*12*(1-$C40)","v":0},{"$f":"+$X40*Clientes!W40*12*(1-$C40)","v":0},{"$f":"+$X40*Clientes!X40*12*(1-$C40)","v":0},null,"MTD_2 Discap.",0,0,null,null,{"$f":"+Potencia!T40*$K40*12*1000*(1-$C40)","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H123","v":"Discapacitados 601-más"},{"$f":"+IF(B41=0,0,VLOOKUP(B41,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12139454767511716,null,1,0,null,1.81E-3,0,null,{"$f":"+($J41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$J30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$J30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$J30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$J30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+SUMPRODUCT(M41:P41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K41*Clientes!X41*12*(1-$C41)","v":0},null,{"$f":"IF(Q41=0,0,(IF($AK$3=1,$E41*$F$4*G41/$Q$20,($E41*$F$4*G41-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$W30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$W30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$W30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$W30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+SUMPRODUCT(Z41:AC41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X41*Clientes!T41*12*(1-$C41)","v":0},{"$f":"+$X41*Clientes!U41*12*(1-$C41)","v":0},{"$f":"+$X41*Clientes!V41*12*(1-$C41)","v":0},{"$f":"+$X41*Clientes!W41*12*(1-$C41)","v":0},{"$f":"+$X41*Clientes!X41*12*(1-$C41)","v":0},null,"MTD_2 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T41*$K41*12*1000*(1-$C41)","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H124","v":"Cruz Roja"},{"$f":"+IF(B42=0,0,VLOOKUP(B42,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.12139454767511716,null,1,0,null,1.81E-3,0,null,{"$f":"+($J42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$J31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$J31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$J31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$J31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+SUMPRODUCT(M42:P42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K42*Clientes!X42*12*(1-$C42)","v":0},null,{"$f":"IF(Q42=0,0,(IF($AK$3=1,$E42*$F$4*G42/$Q$20,($E42*$F$4*G42-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$W31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$W31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$W31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$W31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+SUMPRODUCT(Z42:AC42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X42*Clientes!T42*12*(1-$C42)","v":0},{"$f":"+$X42*Clientes!U42*12*(1-$C42)","v":0},{"$f":"+$X42*Clientes!V42*12*(1-$C42)","v":0},{"$f":"+$X42*Clientes!W42*12*(1-$C42)","v":0},{"$f":"+$X42*Clientes!X42*12*(1-$C42)","v":0},null,"MTD_2 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T42*$K42*12*1000*(1-$C42)","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H125","v":0},{"$f":"+IF(B43=0,0,VLOOKUP(B43,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12139454767511716,null,1,0,null,1.81E-3,null,null,{"$f":"+SUM(M44:M53)","v":0},{"$f":"+SUM(N44:N53)","v":0},{"$f":"+SUM(O44:O53)","v":0},{"$f":"+SUM(P44:P53)","v":0},{"$f":"+SUM(Q44:Q53)","v":0},{"$f":"+K43*Clientes!X43*12*(1-$C43)","v":0},null,{"$f":"IF(Q43=0,0,(IF($AK$3=1,$E43*$F$4*G43/$Q$20,($E43*$F$4*G43-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z44:Z53)","v":0},{"$f":"+SUM(AA44:AA53)","v":0},{"$f":"+SUM(AB44:AB53)","v":0},{"$f":"+SUM(AC44:AC53)","v":0},{"$f":"+SUM(AD44:AD53)","v":0},{"$f":"+$X43*Clientes!T43*12*(1-$C43)","v":0},{"$f":"+$X43*Clientes!U43*12*(1-$C43)","v":0},{"$f":"+$X43*Clientes!V43*12*(1-$C43)","v":0},{"$f":"+$X43*Clientes!W43*12*(1-$C43)","v":0},{"$f":"+SUM(AI44:AI53)","v":0},null,"MTD_3 (30,001-50,000)",0,0,null,null,{"$f":"+SUM(AP44:AP53)","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!H126","v":"Regular"},{"$f":"+IF(B44=0,0,VLOOKUP(B44,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12139454767511716,null,1,0,null,{"$f":"+J43","v":1.81E-3},{"$f":"+K43","v":0},null,{"$f":"+($J44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$J22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$J22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$J22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$J22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+SUMPRODUCT(M44:P44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K44*Clientes!X44*12*(1-$C44)","v":0},null,{"$f":"IF(Q44=0,0,(IF($AK$3=1,$E44*$F$4*G44/$Q$20,($E44*$F$4*G44-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$W22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$W22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$W22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$W22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+SUMPRODUCT(Z44:AC44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X44*Clientes!T44*12*(1-$C44)","v":0},{"$f":"+$X44*Clientes!U44*12*(1-$C44)","v":0},{"$f":"+$X44*Clientes!V44*12*(1-$C44)","v":0},{"$f":"+$X44*Clientes!W44*12*(1-$C44)","v":0},{"$f":"+$X44*Clientes!X44*12*(1-$C44)","v":0},null,"MTD_3 Regular",0,0,null,null,{"$f":"+Potencia!T44*$K44*12*1000*(1-$C44)","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!H127","v":"Agro"},{"$f":"+IF(B45=0,0,VLOOKUP(B45,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.12139454767511716,null,1,0,null,{"$f":"+J44","v":1.81E-3},{"$f":"+K44","v":0},null,{"$f":"+($J45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$J23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$J23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$J23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$J23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+SUMPRODUCT(M45:P45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K45*Clientes!X45*12*(1-$C45)","v":0},null,{"$f":"IF(Q45=0,0,(IF($AK$3=1,$E45*$F$4*G45/$Q$20,($E45*$F$4*G45-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$W23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$W23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$W23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$W23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+SUMPRODUCT(Z45:AC45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X45*Clientes!T45*12*(1-$C45)","v":0},{"$f":"+$X45*Clientes!U45*12*(1-$C45)","v":0},{"$f":"+$X45*Clientes!V45*12*(1-$C45)","v":0},{"$f":"+$X45*Clientes!W45*12*(1-$C45)","v":0},{"$f":"+$X45*Clientes!X45*12*(1-$C45)","v":0},null,"MTD_3 Agro",0,0,null,null,{"$f":"+Potencia!T45*$K45*12*1000*(1-$C45)","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!H128","v":"Jub. 1"},{"$f":"+IF(B46=0,0,VLOOKUP(B46,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12139454767511716,null,1,0,null,1.81E-3,0,null,{"$f":"+($J46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$J24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$J24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$J24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$J24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+SUMPRODUCT(M46:P46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K46*Clientes!X46*12*(1-$C46)","v":0},null,{"$f":"IF(Q46=0,0,(IF($AK$3=1,$E46*$F$4*G46/$Q$20,($E46*$F$4*G46-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$W24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$W24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$W24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$W24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+SUMPRODUCT(Z46:AC46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X46*Clientes!T46*12*(1-$C46)","v":0},{"$f":"+$X46*Clientes!U46*12*(1-$C46)","v":0},{"$f":"+$X46*Clientes!V46*12*(1-$C46)","v":0},{"$f":"+$X46*Clientes!W46*12*(1-$C46)","v":0},{"$f":"+$X46*Clientes!X46*12*(1-$C46)","v":0},null,"MTD_3 Jub. 1",0,0,null,null,{"$f":"+Potencia!T46*$K46*12*1000*(1-$C46)","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!H129","v":"Jub. 2"},{"$f":"+IF(B47=0,0,VLOOKUP(B47,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12139454767511716,null,1,0,null,1.81E-3,0,null,{"$f":"+($J47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$J25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$J25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$J25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$J25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+SUMPRODUCT(M47:P47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K47*Clientes!X47*12*(1-$C47)","v":0},null,{"$f":"IF(Q47=0,0,(IF($AK$3=1,$E47*$F$4*G47/$Q$20,($E47*$F$4*G47-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$W25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$W25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$W25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$W25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+SUMPRODUCT(Z47:AC47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X47*Clientes!T47*12*(1-$C47)","v":0},{"$f":"+$X47*Clientes!U47*12*(1-$C47)","v":0},{"$f":"+$X47*Clientes!V47*12*(1-$C47)","v":0},{"$f":"+$X47*Clientes!W47*12*(1-$C47)","v":0},{"$f":"+$X47*Clientes!X47*12*(1-$C47)","v":0},null,"MTD_3 Jub. 2",0,0,null,null,{"$f":"+Potencia!T47*$K47*12*1000*(1-$C47)","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!H130","v":"Político"},{"$f":"+IF(B48=0,0,VLOOKUP(B48,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.12139454767511716,null,1,0,null,1.81E-3,0,null,{"$f":"+($J48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$J26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$J26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$J26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$J26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+SUMPRODUCT(M48:P48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K48*Clientes!X48*12*(1-$C48)","v":0},null,{"$f":"IF(Q48=0,0,(IF($AK$3=1,$E48*$F$4*G48/$Q$20,($E48*$F$4*G48-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$W26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$W26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$W26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$W26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+SUMPRODUCT(Z48:AC48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X48*Clientes!T48*12*(1-$C48)","v":0},{"$f":"+$X48*Clientes!U48*12*(1-$C48)","v":0},{"$f":"+$X48*Clientes!V48*12*(1-$C48)","v":0},{"$f":"+$X48*Clientes!W48*12*(1-$C48)","v":0},{"$f":"+$X48*Clientes!X48*12*(1-$C48)","v":0},null,"MTD_3 Político",0,0,null,null,{"$f":"+Potencia!T48*$K48*12*1000*(1-$C48)","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!H131","v":"x1"},{"$f":"+IF(B49=0,0,VLOOKUP(B49,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12139454767511716,null,1,0,null,1.81E-3,0,null,{"$f":"+($J49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$J27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$J27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$J27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$J27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+SUMPRODUCT(M49:P49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K49*Clientes!X49*12*(1-$C49)","v":0},null,{"$f":"IF(Q49=0,0,(IF($AK$3=1,$E49*$F$4*G49/$Q$20,($E49*$F$4*G49-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$W27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$W27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$W27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$W27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+SUMPRODUCT(Z49:AC49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X49*Clientes!T49*12*(1-$C49)","v":0},{"$f":"+$X49*Clientes!U49*12*(1-$C49)","v":0},{"$f":"+$X49*Clientes!V49*12*(1-$C49)","v":0},{"$f":"+$X49*Clientes!W49*12*(1-$C49)","v":0},{"$f":"+$X49*Clientes!X49*12*(1-$C49)","v":0},null,"MTD_3 x1",0,0,null,null,{"$f":"+Potencia!T49*$K49*12*1000*(1-$C49)","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!H132","v":"x2"},{"$f":"+IF(B50=0,0,VLOOKUP(B50,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12139454767511716,null,1,0,null,1.81E-3,0,null,{"$f":"+($J50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$J28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$J28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$J28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$J28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+SUMPRODUCT(M50:P50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K50*Clientes!X50*12*(1-$C50)","v":0},null,{"$f":"IF(Q50=0,0,(IF($AK$3=1,$E50*$F$4*G50/$Q$20,($E50*$F$4*G50-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$W28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$W28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$W28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$W28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+SUMPRODUCT(Z50:AC50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X50*Clientes!T50*12*(1-$C50)","v":0},{"$f":"+$X50*Clientes!U50*12*(1-$C50)","v":0},{"$f":"+$X50*Clientes!V50*12*(1-$C50)","v":0},{"$f":"+$X50*Clientes!W50*12*(1-$C50)","v":0},{"$f":"+$X50*Clientes!X50*12*(1-$C50)","v":0},null,"MTD_3 x2",0,0,null,null,{"$f":"+Potencia!T50*$K50*12*1000*(1-$C50)","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!H133","v":"Discap."},{"$f":"+IF(B51=0,0,VLOOKUP(B51,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12139454767511716,null,1,0,null,1.81E-3,0,null,{"$f":"+($J51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$J29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$J29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$J29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$J29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+SUMPRODUCT(M51:P51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K51*Clientes!X51*12*(1-$C51)","v":0},null,{"$f":"IF(Q51=0,0,(IF($AK$3=1,$E51*$F$4*G51/$Q$20,($E51*$F$4*G51-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$W29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$W29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$W29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$W29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+SUMPRODUCT(Z51:AC51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X51*Clientes!T51*12*(1-$C51)","v":0},{"$f":"+$X51*Clientes!U51*12*(1-$C51)","v":0},{"$f":"+$X51*Clientes!V51*12*(1-$C51)","v":0},{"$f":"+$X51*Clientes!W51*12*(1-$C51)","v":0},{"$f":"+$X51*Clientes!X51*12*(1-$C51)","v":0},null,"MTD_3 Discap.",0,0,null,null,{"$f":"+Potencia!T51*$K51*12*1000*(1-$C51)","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H134","v":"Discapacitados 601-más"},{"$f":"+IF(B52=0,0,VLOOKUP(B52,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12139454767511716,null,1,0,null,1.81E-3,0,null,{"$f":"+($J52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$J30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$J30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$J30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$J30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+SUMPRODUCT(M52:P52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K52*Clientes!X52*12*(1-$C52)","v":0},null,{"$f":"IF(Q52=0,0,(IF($AK$3=1,$E52*$F$4*G52/$Q$20,($E52*$F$4*G52-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$W30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$W30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$W30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$W30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+SUMPRODUCT(Z52:AC52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X52*Clientes!T52*12*(1-$C52)","v":0},{"$f":"+$X52*Clientes!U52*12*(1-$C52)","v":0},{"$f":"+$X52*Clientes!V52*12*(1-$C52)","v":0},{"$f":"+$X52*Clientes!W52*12*(1-$C52)","v":0},{"$f":"+$X52*Clientes!X52*12*(1-$C52)","v":0},null,"MTD_3 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T52*$K52*12*1000*(1-$C52)","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H135","v":"Cruz Roja"},{"$f":"+IF(B53=0,0,VLOOKUP(B53,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.12139454767511716,null,1,0,null,1.81E-3,0,null,{"$f":"+($J53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$J31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$J31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$J31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$J31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+SUMPRODUCT(M53:P53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K53*Clientes!X53*12*(1-$C53)","v":0},null,{"$f":"IF(Q53=0,0,(IF($AK$3=1,$E53*$F$4*G53/$Q$20,($E53*$F$4*G53-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$W31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$W31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$W31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$W31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+SUMPRODUCT(Z53:AC53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X53*Clientes!T53*12*(1-$C53)","v":0},{"$f":"+$X53*Clientes!U53*12*(1-$C53)","v":0},{"$f":"+$X53*Clientes!V53*12*(1-$C53)","v":0},{"$f":"+$X53*Clientes!W53*12*(1-$C53)","v":0},{"$f":"+$X53*Clientes!X53*12*(1-$C53)","v":0},null,"MTD_3 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T53*$K53*12*1000*(1-$C53)","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H136","v":0},{"$f":"+IF(B54=0,0,VLOOKUP(B54,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12139454767511716,null,1,0,null,1.81E-3,null,null,{"$f":"+SUM(M55:M64)","v":0},{"$f":"+SUM(N55:N64)","v":0},{"$f":"+SUM(O55:O64)","v":0},{"$f":"+SUM(P55:P64)","v":0},{"$f":"+SUM(Q55:Q64)","v":0},{"$f":"+K54*Clientes!X54*12*(1-$C54)","v":0},null,{"$f":"IF(Q54=0,0,(IF($AK$3=1,$E54*$F$4*G54/$Q$20,($E54*$F$4*G54-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z55:Z64)","v":0},{"$f":"+SUM(AA55:AA64)","v":0},{"$f":"+SUM(AB55:AB64)","v":0},{"$f":"+SUM(AC55:AC64)","v":0},{"$f":"+SUM(AD55:AD64)","v":0},{"$f":"+$X54*Clientes!T54*12*(1-$C54)","v":0},{"$f":"+$X54*Clientes!U54*12*(1-$C54)","v":0},{"$f":"+$X54*Clientes!V54*12*(1-$C54)","v":0},{"$f":"+$X54*Clientes!W54*12*(1-$C54)","v":0},{"$f":"+SUM(AI55:AI64)","v":0},null,"MTD_4 (50,001-más)",0,0,null,null,{"$f":"+SUM(AP55:AP64)","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!H137","v":"Regular"},{"$f":"+IF(B55=0,0,VLOOKUP(B55,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12139454767511716,null,1,0,null,{"$f":"+J54","v":1.81E-3},{"$f":"+K54","v":0},null,{"$f":"+($J55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$J22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$J22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$J22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$J22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+SUMPRODUCT(M55:P55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K55*Clientes!X55*12*(1-$C55)","v":0},null,{"$f":"IF(Q55=0,0,(IF($AK$3=1,$E55*$F$4*G55/$Q$20,($E55*$F$4*G55-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$W22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$W22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$W22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$W22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+SUMPRODUCT(Z55:AC55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X55*Clientes!T55*12*(1-$C55)","v":0},{"$f":"+$X55*Clientes!U55*12*(1-$C55)","v":0},{"$f":"+$X55*Clientes!V55*12*(1-$C55)","v":0},{"$f":"+$X55*Clientes!W55*12*(1-$C55)","v":0},{"$f":"+$X55*Clientes!X55*12*(1-$C55)","v":0},null,"MTD_4 Regular",0,0,null,null,{"$f":"+Potencia!T55*$K55*12*1000*(1-$C55)","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!H138","v":"Agro"},{"$f":"+IF(B56=0,0,VLOOKUP(B56,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.12139454767511716,null,1,0,null,{"$f":"+J55","v":1.81E-3},{"$f":"+K55","v":0},null,{"$f":"+($J56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$J23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$J23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$J23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$J23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+SUMPRODUCT(M56:P56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K56*Clientes!X56*12*(1-$C56)","v":0},null,{"$f":"IF(Q56=0,0,(IF($AK$3=1,$E56*$F$4*G56/$Q$20,($E56*$F$4*G56-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$W23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$W23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$W23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$W23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+SUMPRODUCT(Z56:AC56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X56*Clientes!T56*12*(1-$C56)","v":0},{"$f":"+$X56*Clientes!U56*12*(1-$C56)","v":0},{"$f":"+$X56*Clientes!V56*12*(1-$C56)","v":0},{"$f":"+$X56*Clientes!W56*12*(1-$C56)","v":0},{"$f":"+$X56*Clientes!X56*12*(1-$C56)","v":0},null,"MTD_4 Agro",0,0,null,null,{"$f":"+Potencia!T56*$K56*12*1000*(1-$C56)","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!H139","v":"Jub. 1"},{"$f":"+IF(B57=0,0,VLOOKUP(B57,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12139454767511716,null,1,0,null,1.81E-3,0,null,{"$f":"+($J57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$J24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$J24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$J24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$J24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+SUMPRODUCT(M57:P57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K57*Clientes!X57*12*(1-$C57)","v":0},null,{"$f":"IF(Q57=0,0,(IF($AK$3=1,$E57*$F$4*G57/$Q$20,($E57*$F$4*G57-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$W24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$W24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$W24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$W24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+SUMPRODUCT(Z57:AC57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X57*Clientes!T57*12*(1-$C57)","v":0},{"$f":"+$X57*Clientes!U57*12*(1-$C57)","v":0},{"$f":"+$X57*Clientes!V57*12*(1-$C57)","v":0},{"$f":"+$X57*Clientes!W57*12*(1-$C57)","v":0},{"$f":"+$X57*Clientes!X57*12*(1-$C57)","v":0},null,"MTD_4 Jub. 1",0,0,null,null,{"$f":"+Potencia!T57*$K57*12*1000*(1-$C57)","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!H140","v":"Jub. 2"},{"$f":"+IF(B58=0,0,VLOOKUP(B58,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12139454767511716,null,1,0,null,1.81E-3,0,null,{"$f":"+($J58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$J25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$J25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$J25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$J25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+SUMPRODUCT(M58:P58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K58*Clientes!X58*12*(1-$C58)","v":0},null,{"$f":"IF(Q58=0,0,(IF($AK$3=1,$E58*$F$4*G58/$Q$20,($E58*$F$4*G58-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$W25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$W25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$W25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$W25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+SUMPRODUCT(Z58:AC58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X58*Clientes!T58*12*(1-$C58)","v":0},{"$f":"+$X58*Clientes!U58*12*(1-$C58)","v":0},{"$f":"+$X58*Clientes!V58*12*(1-$C58)","v":0},{"$f":"+$X58*Clientes!W58*12*(1-$C58)","v":0},{"$f":"+$X58*Clientes!X58*12*(1-$C58)","v":0},null,"MTD_4 Jub. 2",0,0,null,null,{"$f":"+Potencia!T58*$K58*12*1000*(1-$C58)","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!H141","v":"Político"},{"$f":"+IF(B59=0,0,VLOOKUP(B59,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.12139454767511716,null,1,0,null,1.81E-3,0,null,{"$f":"+($J59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$J26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$J26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$J26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$J26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+SUMPRODUCT(M59:P59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K59*Clientes!X59*12*(1-$C59)","v":0},null,{"$f":"IF(Q59=0,0,(IF($AK$3=1,$E59*$F$4*G59/$Q$20,($E59*$F$4*G59-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$W26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$W26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$W26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$W26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+SUMPRODUCT(Z59:AC59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X59*Clientes!T59*12*(1-$C59)","v":0},{"$f":"+$X59*Clientes!U59*12*(1-$C59)","v":0},{"$f":"+$X59*Clientes!V59*12*(1-$C59)","v":0},{"$f":"+$X59*Clientes!W59*12*(1-$C59)","v":0},{"$f":"+$X59*Clientes!X59*12*(1-$C59)","v":0},null,"MTD_4 Político",0,0,null,null,{"$f":"+Potencia!T59*$K59*12*1000*(1-$C59)","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!H142","v":"x1"},{"$f":"+IF(B60=0,0,VLOOKUP(B60,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12139454767511716,null,1,0,null,1.81E-3,0,null,{"$f":"+($J60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$J27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$J27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$J27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$J27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+SUMPRODUCT(M60:P60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K60*Clientes!X60*12*(1-$C60)","v":0},null,{"$f":"IF(Q60=0,0,(IF($AK$3=1,$E60*$F$4*G60/$Q$20,($E60*$F$4*G60-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$W27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$W27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$W27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$W27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+SUMPRODUCT(Z60:AC60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X60*Clientes!T60*12*(1-$C60)","v":0},{"$f":"+$X60*Clientes!U60*12*(1-$C60)","v":0},{"$f":"+$X60*Clientes!V60*12*(1-$C60)","v":0},{"$f":"+$X60*Clientes!W60*12*(1-$C60)","v":0},{"$f":"+$X60*Clientes!X60*12*(1-$C60)","v":0},null,"MTD_4 x1",0,0,null,null,{"$f":"+Potencia!T60*$K60*12*1000*(1-$C60)","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!H143","v":"x2"},{"$f":"+IF(B61=0,0,VLOOKUP(B61,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12139454767511716,null,1,0,null,1.81E-3,0,null,{"$f":"+($J61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$J28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$J28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$J28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$J28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+SUMPRODUCT(M61:P61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K61*Clientes!X61*12*(1-$C61)","v":0},null,{"$f":"IF(Q61=0,0,(IF($AK$3=1,$E61*$F$4*G61/$Q$20,($E61*$F$4*G61-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$W28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$W28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$W28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$W28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+SUMPRODUCT(Z61:AC61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X61*Clientes!T61*12*(1-$C61)","v":0},{"$f":"+$X61*Clientes!U61*12*(1-$C61)","v":0},{"$f":"+$X61*Clientes!V61*12*(1-$C61)","v":0},{"$f":"+$X61*Clientes!W61*12*(1-$C61)","v":0},{"$f":"+$X61*Clientes!X61*12*(1-$C61)","v":0},null,"MTD_4 x2",0,0,null,null,{"$f":"+Potencia!T61*$K61*12*1000*(1-$C61)","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!H144","v":"Discap."},{"$f":"+IF(B62=0,0,VLOOKUP(B62,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12139454767511716,null,1,0,null,1.81E-3,0,null,{"$f":"+($J62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$J29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$J29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$J29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$J29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+SUMPRODUCT(M62:P62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K62*Clientes!X62*12*(1-$C62)","v":0},null,{"$f":"IF(Q62=0,0,(IF($AK$3=1,$E62*$F$4*G62/$Q$20,($E62*$F$4*G62-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$W29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$W29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$W29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$W29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+SUMPRODUCT(Z62:AC62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X62*Clientes!T62*12*(1-$C62)","v":0},{"$f":"+$X62*Clientes!U62*12*(1-$C62)","v":0},{"$f":"+$X62*Clientes!V62*12*(1-$C62)","v":0},{"$f":"+$X62*Clientes!W62*12*(1-$C62)","v":0},{"$f":"+$X62*Clientes!X62*12*(1-$C62)","v":0},null,"MTD_4 Discap.",0,0,null,null,{"$f":"+Potencia!T62*$K62*12*1000*(1-$C62)","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H145","v":"Discapacitados 601-más"},{"$f":"+IF(B63=0,0,VLOOKUP(B63,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12139454767511716,null,1,0,null,1.81E-3,0,null,{"$f":"+($J63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$J30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$J30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$J30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$J30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+SUMPRODUCT(M63:P63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K63*Clientes!X63*12*(1-$C63)","v":0},null,{"$f":"IF(Q63=0,0,(IF($AK$3=1,$E63*$F$4*G63/$Q$20,($E63*$F$4*G63-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$W30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$W30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$W30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$W30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+SUMPRODUCT(Z63:AC63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X63*Clientes!T63*12*(1-$C63)","v":0},{"$f":"+$X63*Clientes!U63*12*(1-$C63)","v":0},{"$f":"+$X63*Clientes!V63*12*(1-$C63)","v":0},{"$f":"+$X63*Clientes!W63*12*(1-$C63)","v":0},{"$f":"+$X63*Clientes!X63*12*(1-$C63)","v":0},null,"MTD_4 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T63*$K63*12*1000*(1-$C63)","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H146","v":"Cruz Roja"},{"$f":"+IF(B64=0,0,VLOOKUP(B64,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.12139454767511716,null,1,0,null,1.81E-3,0,null,{"$f":"+($J64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$J31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$J31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$J31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$J31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+SUMPRODUCT(M64:P64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K64*Clientes!X64*12*(1-$C64)","v":0},null,{"$f":"IF(Q64=0,0,(IF($AK$3=1,$E64*$F$4*G64/$Q$20,($E64*$F$4*G64-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$W31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$W31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$W31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$W31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+SUMPRODUCT(Z64:AC64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X64*Clientes!T64*12*(1-$C64)","v":0},{"$f":"+$X64*Clientes!U64*12*(1-$C64)","v":0},{"$f":"+$X64*Clientes!V64*12*(1-$C64)","v":0},{"$f":"+$X64*Clientes!W64*12*(1-$C64)","v":0},{"$f":"+$X64*Clientes!X64*12*(1-$C64)","v":0},null,"MTD_4 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T64*$K64*12*1000*(1-$C64)","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!H147","v":0},{"$f":"+IF(B65=0,0,VLOOKUP(B65,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12139454767511716,null,1,0,null,0,null,null,{"$f":"+SUM(M66:M75)","v":0},{"$f":"+SUM(N66:N75)","v":0},{"$f":"+SUM(O66:O75)","v":0},{"$f":"+SUM(P66:P75)","v":0},{"$f":"+SUM(Q66:Q75)","v":0},{"$f":"+K65*Clientes!X65*12*(1-$C65)","v":0},null,{"$f":"IF(Q65=0,0,(IF($AK$3=1,$E65*$F$4*G65/$Q$20,($E65*$F$4*G65-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z66:Z75)","v":0},{"$f":"+SUM(AA66:AA75)","v":0},{"$f":"+SUM(AB66:AB75)","v":0},{"$f":"+SUM(AC66:AC75)","v":0},{"$f":"+SUM(AD66:AD75)","v":0},{"$f":"+$X65*Clientes!T65*12*(1-$C65)","v":0},{"$f":"+$X65*Clientes!U65*12*(1-$C65)","v":0},{"$f":"+$X65*Clientes!V65*12*(1-$C65)","v":0},{"$f":"+$X65*Clientes!W65*12*(1-$C65)","v":0},{"$f":"+SUM(AI66:AI75)","v":0},null,"MTD_5 (xxx)",0,0,null,null,{"$f":"+SUM(AP66:AP75)","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!H148","v":"Regular"},{"$f":"+IF(B66=0,0,VLOOKUP(B66,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12139454767511716,null,1,0,null,{"$f":"+J65","v":0},{"$f":"+K65","v":0},null,{"$f":"+($J66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$J55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$J22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$J33+Clientes!U66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$J33+Clientes!V66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$J33+Clientes!W66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+SUMPRODUCT(M66:P66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K66*Clientes!X66*12*(1-$C66)","v":0},null,{"$f":"IF(Q66=0,0,(IF($AK$3=1,$E66*$F$4*G66/$Q$20,($E66*$F$4*G66-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$W55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$W22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$W33+Clientes!U66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$W33+Clientes!V66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$W33+Clientes!W66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+SUMPRODUCT(Z66:AC66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X66*Clientes!T66*12*(1-$C66)","v":0},{"$f":"+$X66*Clientes!U66*12*(1-$C66)","v":0},{"$f":"+$X66*Clientes!V66*12*(1-$C66)","v":0},{"$f":"+$X66*Clientes!W66*12*(1-$C66)","v":0},{"$f":"+$X66*Clientes!X66*12*(1-$C66)","v":0},null,"MTD_5 Regular",0,0,null,null,{"$f":"+Potencia!T66*$K66*12*1000*(1-$C66)","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!H149","v":"Agro"},{"$f":"+IF(B67=0,0,VLOOKUP(B67,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.12139454767511716,null,1,0,null,{"$f":"+J66","v":0},{"$f":"+K66","v":0},null,{"$f":"+($J67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$J34+Clientes!T67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$J34+Clientes!U67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$J34+Clientes!V67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$J34+Clientes!W67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+SUMPRODUCT(M67:P67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K67*Clientes!X67*12*(1-$C67)","v":0},null,{"$f":"IF(Q67=0,0,(IF($AK$3=1,$E67*$F$4*G67/$Q$20,($E67*$F$4*G67-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$W34+Clientes!T67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$W34+Clientes!U67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$W34+Clientes!V67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$W34+Clientes!W67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+SUMPRODUCT(Z67:AC67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X67*Clientes!T67*12*(1-$C67)","v":0},{"$f":"+$X67*Clientes!U67*12*(1-$C67)","v":0},{"$f":"+$X67*Clientes!V67*12*(1-$C67)","v":0},{"$f":"+$X67*Clientes!W67*12*(1-$C67)","v":0},{"$f":"+$X67*Clientes!X67*12*(1-$C67)","v":0},null,"MTD_5 Agro",0,0,null,null,{"$f":"+Potencia!T67*$K67*12*1000*(1-$C67)","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!H150","v":"Jub. 1"},{"$f":"+IF(B68=0,0,VLOOKUP(B68,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12139454767511716,null,1,0,null,0,0,null,{"$f":"+($J68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$J35+Clientes!T68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$J35+Clientes!U68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$J35+Clientes!V68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$J35+Clientes!W68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+SUMPRODUCT(M68:P68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K68*Clientes!X68*12*(1-$C68)","v":0},null,{"$f":"IF(Q68=0,0,(IF($AK$3=1,$E68*$F$4*G68/$Q$20,($E68*$F$4*G68-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$W35+Clientes!T68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$W35+Clientes!U68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$W35+Clientes!V68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$W35+Clientes!W68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+SUMPRODUCT(Z68:AC68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X68*Clientes!T68*12*(1-$C68)","v":0},{"$f":"+$X68*Clientes!U68*12*(1-$C68)","v":0},{"$f":"+$X68*Clientes!V68*12*(1-$C68)","v":0},{"$f":"+$X68*Clientes!W68*12*(1-$C68)","v":0},{"$f":"+$X68*Clientes!X68*12*(1-$C68)","v":0},null,"MTD_5 Jub. 1",0,0,null,null,{"$f":"+Potencia!T68*$K68*12*1000*(1-$C68)","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!H151","v":"Jub. 2"},{"$f":"+IF(B69=0,0,VLOOKUP(B69,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12139454767511716,null,1,0,null,0,0,null,{"$f":"+($J69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$J36+Clientes!T69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$J36+Clientes!U69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$J36+Clientes!V69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$J36+Clientes!W69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+SUMPRODUCT(M69:P69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K69*Clientes!X69*12*(1-$C69)","v":0},null,{"$f":"IF(Q69=0,0,(IF($AK$3=1,$E69*$F$4*G69/$Q$20,($E69*$F$4*G69-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$W36+Clientes!T69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$W36+Clientes!U69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$W36+Clientes!V69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$W36+Clientes!W69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+SUMPRODUCT(Z69:AC69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X69*Clientes!T69*12*(1-$C69)","v":0},{"$f":"+$X69*Clientes!U69*12*(1-$C69)","v":0},{"$f":"+$X69*Clientes!V69*12*(1-$C69)","v":0},{"$f":"+$X69*Clientes!W69*12*(1-$C69)","v":0},{"$f":"+$X69*Clientes!X69*12*(1-$C69)","v":0},null,"MTD_5 Jub. 2",0,0,null,null,{"$f":"+Potencia!T69*$K69*12*1000*(1-$C69)","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!H152","v":"Político"},{"$f":"+IF(B70=0,0,VLOOKUP(B70,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.12139454767511716,null,1,0,null,0,0,null,{"$f":"+($J70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$J37+Clientes!T70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$J37+Clientes!U70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$J37+Clientes!V70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$J37+Clientes!W70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+SUMPRODUCT(M70:P70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K70*Clientes!X70*12*(1-$C70)","v":0},null,{"$f":"IF(Q70=0,0,(IF($AK$3=1,$E70*$F$4*G70/$Q$20,($E70*$F$4*G70-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$W37+Clientes!T70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$W37+Clientes!U70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$W37+Clientes!V70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$W37+Clientes!W70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+SUMPRODUCT(Z70:AC70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X70*Clientes!T70*12*(1-$C70)","v":0},{"$f":"+$X70*Clientes!U70*12*(1-$C70)","v":0},{"$f":"+$X70*Clientes!V70*12*(1-$C70)","v":0},{"$f":"+$X70*Clientes!W70*12*(1-$C70)","v":0},{"$f":"+$X70*Clientes!X70*12*(1-$C70)","v":0},null,"MTD_5 Político",0,0,null,null,{"$f":"+Potencia!T70*$K70*12*1000*(1-$C70)","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!H153","v":"x1"},{"$f":"+IF(B71=0,0,VLOOKUP(B71,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12139454767511716,null,1,0,null,0,0,null,{"$f":"+($J71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$J38+Clientes!T71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$J38+Clientes!U71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$J38+Clientes!V71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$J38+Clientes!W71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+SUMPRODUCT(M71:P71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K71*Clientes!X71*12*(1-$C71)","v":0},null,{"$f":"IF(Q71=0,0,(IF($AK$3=1,$E71*$F$4*G71/$Q$20,($E71*$F$4*G71-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$W38+Clientes!T71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$W38+Clientes!U71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$W38+Clientes!V71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$W38+Clientes!W71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+SUMPRODUCT(Z71:AC71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X71*Clientes!T71*12*(1-$C71)","v":0},{"$f":"+$X71*Clientes!U71*12*(1-$C71)","v":0},{"$f":"+$X71*Clientes!V71*12*(1-$C71)","v":0},{"$f":"+$X71*Clientes!W71*12*(1-$C71)","v":0},{"$f":"+$X71*Clientes!X71*12*(1-$C71)","v":0},null,"MTD_5 x1",0,0,null,null,{"$f":"+Potencia!T71*$K71*12*1000*(1-$C71)","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!H154","v":"x2"},{"$f":"+IF(B72=0,0,VLOOKUP(B72,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12139454767511716,null,1,0,null,0,0,null,{"$f":"+($J72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$J39+Clientes!T72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$J39+Clientes!U72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$J39+Clientes!V72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$J39+Clientes!W72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+SUMPRODUCT(M72:P72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K72*Clientes!X72*12*(1-$C72)","v":0},null,{"$f":"IF(Q72=0,0,(IF($AK$3=1,$E72*$F$4*G72/$Q$20,($E72*$F$4*G72-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$W39+Clientes!T72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$W39+Clientes!U72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$W39+Clientes!V72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$W39+Clientes!W72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+SUMPRODUCT(Z72:AC72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X72*Clientes!T72*12*(1-$C72)","v":0},{"$f":"+$X72*Clientes!U72*12*(1-$C72)","v":0},{"$f":"+$X72*Clientes!V72*12*(1-$C72)","v":0},{"$f":"+$X72*Clientes!W72*12*(1-$C72)","v":0},{"$f":"+$X72*Clientes!X72*12*(1-$C72)","v":0},null,"MTD_5 x2",0,0,null,null,{"$f":"+Potencia!T72*$K72*12*1000*(1-$C72)","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!H155","v":"Discap."},{"$f":"+IF(B73=0,0,VLOOKUP(B73,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12139454767511716,null,1,0,null,0,0,null,{"$f":"+($J73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$J40+Clientes!T73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$J40+Clientes!U73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$J40+Clientes!V73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$J40+Clientes!W73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+SUMPRODUCT(M73:P73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K73*Clientes!X73*12*(1-$C73)","v":0},null,{"$f":"IF(Q73=0,0,(IF($AK$3=1,$E73*$F$4*G73/$Q$20,($E73*$F$4*G73-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$W40+Clientes!T73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$W40+Clientes!U73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$W40+Clientes!V73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$W40+Clientes!W73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+SUMPRODUCT(Z73:AC73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X73*Clientes!T73*12*(1-$C73)","v":0},{"$f":"+$X73*Clientes!U73*12*(1-$C73)","v":0},{"$f":"+$X73*Clientes!V73*12*(1-$C73)","v":0},{"$f":"+$X73*Clientes!W73*12*(1-$C73)","v":0},{"$f":"+$X73*Clientes!X73*12*(1-$C73)","v":0},null,"MTD_5 Discap.",0,0,null,null,{"$f":"+Potencia!T73*$K73*12*1000*(1-$C73)","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H156","v":"Discapacitados 601-más"},{"$f":"+IF(B74=0,0,VLOOKUP(B74,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12139454767511716,null,1,0,null,0,0,null,{"$f":"+($J74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$J41+Clientes!T74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$J41+Clientes!U74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$J41+Clientes!V74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$J41+Clientes!W74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+SUMPRODUCT(M74:P74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K74*Clientes!X74*12*(1-$C74)","v":0},null,{"$f":"IF(Q74=0,0,(IF($AK$3=1,$E74*$F$4*G74/$Q$20,($E74*$F$4*G74-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$W41+Clientes!T74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$W41+Clientes!U74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$W41+Clientes!V74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$W41+Clientes!W74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+SUMPRODUCT(Z74:AC74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X74*Clientes!T74*12*(1-$C74)","v":0},{"$f":"+$X74*Clientes!U74*12*(1-$C74)","v":0},{"$f":"+$X74*Clientes!V74*12*(1-$C74)","v":0},{"$f":"+$X74*Clientes!W74*12*(1-$C74)","v":0},{"$f":"+$X74*Clientes!X74*12*(1-$C74)","v":0},null,"MTD_5 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T74*$K74*12*1000*(1-$C74)","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H157","v":"Cruz Roja"},{"$f":"+IF(B75=0,0,VLOOKUP(B75,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.12139454767511716,null,1,0,null,0,0,null,{"$f":"+($J75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$J42+Clientes!T75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$J42+Clientes!U75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$J42+Clientes!V75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$J42+Clientes!W75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+SUMPRODUCT(M75:P75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K75*Clientes!X75*12*(1-$C75)","v":0},null,{"$f":"IF(Q75=0,0,(IF($AK$3=1,$E75*$F$4*G75/$Q$20,($E75*$F$4*G75-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$W42+Clientes!T75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$W42+Clientes!U75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$W42+Clientes!V75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$W42+Clientes!W75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+SUMPRODUCT(Z75:AC75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X75*Clientes!T75*12*(1-$C75)","v":0},{"$f":"+$X75*Clientes!U75*12*(1-$C75)","v":0},{"$f":"+$X75*Clientes!V75*12*(1-$C75)","v":0},{"$f":"+$X75*Clientes!W75*12*(1-$C75)","v":0},{"$f":"+$X75*Clientes!X75*12*(1-$C75)","v":0},null,"MTD_5 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T75*$K75*12*1000*(1-$C75)","v":0}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!H158","v":0},{"$f":"+IF(B76=0,0,VLOOKUP(B76,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.5045053548336718E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M77:M79)","v":12270.894552315744},{"$f":"+SUM(N77:N79)","v":12774.847971561288},{"$f":"+SUM(O77:O79)","v":13347.607489722803},{"$f":"+SUM(P77:P79)","v":13980.785518274995},{"$f":"+SUM(Q77:Q79)","v":44277.512257076931},{"$f":"+K76*Clientes!X76*12*(1-$C76)","v":0},null,{"$f":"IF(Q76=0,0,(IF($AK$3=1,$E76*$F$4*G76/$Q$76,($E76*$F$4*G76-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":0.68293663905749036},0,null,0,0,null,{"$f":"+SUM(Z77:Z79)","v":12139.810376269654},{"$f":"+SUM(AA77:AA79)","v":8724.4117381684646},{"$f":"+SUM(AB77:AB79)","v":9115.5701984898769},{"$f":"+SUM(AC77:AC79)","v":9547.9906732343588},{"$f":"+SUM(AD77:AD79)","v":33846.260991005365},{"$f":"+$X76*Clientes!T76*12*(1-$C76)","v":0},{"$f":"+$X76*Clientes!U76*12*(1-$C76)","v":0},{"$f":"+$X76*Clientes!V76*12*(1-$C76)","v":0},{"$f":"+$X76*Clientes!W76*12*(1-$C76)","v":0},{"$f":"+SUM(AI77:AI79)","v":0},null,"BTH",12139.810376269652,0,null,null,{"$f":"+SUM(AP77:AP79)","v":0}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!H159","v":0},{"$f":"+IF(B77=0,0,VLOOKUP(B77,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E76","v":7.5045053548336718E-3},null,1,null,null,1.81E-3,null,null,{"$f":"+$J77*Energía!Z77*(1-$C77)*1000","v":2972.0265498987224},{"$f":"+$J77*Energía!AA77*(1-$C77)*1000","v":3094.0847205988644},{"$f":"+$J77*Energía!AB77*(1-$C77)*1000","v":3232.8078175520504},{"$f":"+$J77*Energía!AC77*(1-$C77)*1000","v":3386.1643559565391},{"$f":"+SUMPRODUCT(M77:P77,PremisaCosto!$F$84:$I$84)","v":10724.070802699916},{"$f":"+K77*Clientes!X77*12*(1-$C77)","v":0},null,{"$f":"IF(Q77=0,0,(IF($AK$3=1,$E77*$F$4*G77/$Q$76,($E77*$F$4*G77-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":0.68293663905749036},0,null,1.2361153166940576E-3,0,null,{"$f":"+IF($AK$3=1,$W77*Energía!Z77*(1-$C77)*1000,AL77)","v":2940.2777927221673},{"$f":"+$W77*Energía!AA77*(1-$C77)*1000","v":2113.0638200449225},{"$f":"+$W77*Energía!AB77*(1-$C77)*1000","v":2207.8029056377777},{"$f":"+$W77*Energía!AC77*(1-$C77)*1000","v":2312.5357045532305},{"$f":"+SUMPRODUCT(Z77:AC77,PremisaCosto!$F$84:$I$84)","v":8197.6082388456198},{"$f":"+$X77*Clientes!T77*12*(1-$C77)","v":0},{"$f":"+$X77*Clientes!U77*12*(1-$C77)","v":0},{"$f":"+$X77*Clientes!V77*12*(1-$C77)","v":0},{"$f":"+$X77*Clientes!W77*12*(1-$C77)","v":0},{"$f":"+$X77*Clientes!X77*12*(1-$C77)","v":0},null,{"$f":"+A77","v":"BTH Punta"},2940.2777927221673,0,null,null,{"$f":"+Potencia!T77*$K77*12*1000*(1-$C77)","v":0}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H160","v":0},{"$f":"+IF(B78=0,0,VLOOKUP(B78,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":7.5045053548336718E-3},null,1,null,null,1.81E-3,null,null,{"$f":"+$J78*Energía!Z78*(1-$C78)*1000","v":4649.4340012085104},{"$f":"+$J78*Energía!AA78*(1-$C78)*1000","v":4840.3816254812127},{"$f":"+$J78*Energía!AB78*(1-$C78)*1000","v":5057.3998360853766},{"$f":"+$J78*Energía!AC78*(1-$C78)*1000","v":5297.3105811592277},{"$f":"+SUMPRODUCT(M78:P78,PremisaCosto!$F$84:$I$84)","v":16776.720727188505},{"$f":"+K78*Clientes!X78*12*(1-$C78)","v":0},null,{"$f":"IF(Q78=0,0,(IF($AK$3=1,$E78*$F$4*G78/$Q$76,($E78*$F$4*G78-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":0.68293663905749036},{"$f":"IF(R78=0,0,$E78*$F$4*H78/R78)","v":0},null,{"$f":"+J78*T78","v":1.2361153166940576E-3},{"$f":"+U78*K78","v":0},null,{"$f":"+IF($AK$3=1,$W78*Energía!Z78*(1-$C78)*1000,AL78)","v":4599.7662917737434},{"$f":"+$W78*Energía!AA78*(1-$C78)*1000","v":3305.6739590617708},{"$f":"+$W78*Energía!AB78*(1-$C78)*1000","v":3453.8836464260494},{"$f":"+$W78*Energía!AC78*(1-$C78)*1000","v":3617.7274843405639},{"$f":"+SUMPRODUCT(Z78:AC78,PremisaCosto!$F$84:$I$84)","v":12824.326376079875},{"$f":"+$X78*Clientes!T78*12*(1-$C78)","v":0},{"$f":"+$X78*Clientes!U78*12*(1-$C78)","v":0},{"$f":"+$X78*Clientes!V78*12*(1-$C78)","v":0},{"$f":"+$X78*Clientes!W78*12*(1-$C78)","v":0},{"$f":"+$X78*Clientes!X78*12*(1-$C78)","v":0},null,{"$f":"+A78","v":"BTH Fuera de Punta Medio"},4599.7662917737434,0,null,null,{"$f":"+Potencia!T78*$K78*12*1000*(1-$C78)","v":0}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H161","v":0},{"$f":"+IF(B79=0,0,VLOOKUP(B79,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":7.5045053548336718E-3},null,1,null,null,1.81E-3,null,null,{"$f":"+$J79*Energía!Z79*(1-$C79)*1000","v":4649.4340012085104},{"$f":"+$J79*Energía!AA79*(1-$C79)*1000","v":4840.3816254812127},{"$f":"+$J79*Energía!AB79*(1-$C79)*1000","v":5057.3998360853766},{"$f":"+$J79*Energía!AC79*(1-$C79)*1000","v":5297.3105811592277},{"$f":"+SUMPRODUCT(M79:P79,PremisaCosto!$F$84:$I$84)","v":16776.720727188505},{"$f":"+K79*Clientes!X79*12*(1-$C79)","v":0},null,{"$f":"IF(Q79=0,0,(IF($AK$3=1,$E79*$F$4*G79/$Q$76,($E79*$F$4*G79-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":0.68293663905749036},{"$f":"IF(R79=0,0,$E79*$F$4*H79/R79)","v":0},null,{"$f":"+J79*T79","v":1.2361153166940576E-3},{"$f":"+U79*K79","v":0},null,{"$f":"+IF($AK$3=1,$W79*Energía!Z79*(1-$C79)*1000,AL79)","v":4599.7662917737434},{"$f":"+$W79*Energía!AA79*(1-$C79)*1000","v":3305.6739590617708},{"$f":"+$W79*Energía!AB79*(1-$C79)*1000","v":3453.8836464260494},{"$f":"+$W79*Energía!AC79*(1-$C79)*1000","v":3617.7274843405639},{"$f":"+SUMPRODUCT(Z79:AC79,PremisaCosto!$F$84:$I$84)","v":12824.326376079875},{"$f":"+$X79*Clientes!T79*12*(1-$C79)","v":0},{"$f":"+$X79*Clientes!U79*12*(1-$C79)","v":0},{"$f":"+$X79*Clientes!V79*12*(1-$C79)","v":0},{"$f":"+$X79*Clientes!W79*12*(1-$C79)","v":0},{"$f":"+$X79*Clientes!X79*12*(1-$C79)","v":0},null,"BTH Fuera de Punta Bajo",4599.7662917737434,0,null,null,{"$f":"+Potencia!T79*$K79*12*1000*(1-$C79)","v":0}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!H162","v":0},{"$f":"+IF(B80=0,0,VLOOKUP(B80,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17498287353218001,null,1,0,null,0,0,null,{"$f":"+SUM(M81,M92,M103,M114,M125)","v":286120.97507420223},{"$f":"+SUM(N81,N92,N103,N114,N125)","v":297871.67858581396},{"$f":"+SUM(O81,O92,O103,O114,O125)","v":311226.73685974191},{"$f":"+SUM(P81,P92,P103,P114,P125)","v":325990.57613425719},{"$f":"+SUM(Q81,Q92,Q103,Q114,Q125)","v":1032420.654162004},{"$f":"+K80*Clientes!X80*12*(1-$C80)","v":0},null,{"$f":"IF(Q80=0,0,(IF($AK$3=1,$E80*$F$4*G80/$Q$80,($E80*$F$4*G80-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.68293663905749036},0,null,0,0,null,{"$f":"+SUM(Z81,Z92,Z103,Z114,Z125)","v":283064.47971380258},{"$f":"+SUM(AA81,AA92,AA103,AA114,AA125)","v":203427.48304380878},{"$f":"+SUM(AB81,AB92,AB103,AB114,AB125)","v":212548.14165582211},{"$f":"+SUM(AC81,AC92,AC103,AC114,AC125)","v":222630.90842954454},{"$f":"+SUM(AD81,AD92,AD103,AD114,AD125)","v":789194.72057029582},{"$f":"+$X80*Clientes!T80*12*(1-$C80)","v":0},{"$f":"+$X80*Clientes!U80*12*(1-$C80)","v":0},{"$f":"+$X80*Clientes!V80*12*(1-$C80)","v":0},{"$f":"+$X80*Clientes!W80*12*(1-$C80)","v":0},{"$f":"+SUM(AI81,AI92,AI103,AI114,AI125)","v":0},null,"BTD",283064.47971380263,0,null,null,{"$f":"+SUM(AP81,AP92,AP103,AP114,AP125)","v":0}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H163","v":0},{"$f":"+IF(B81=0,0,VLOOKUP(B81,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.17498287353218001},null,{"$f":"+G80","v":1},0,null,1.82E-3,null,null,{"$f":"+SUM(M82:M91)","v":69962.058238083075},{"$f":"+SUM(N82:N91)","v":72835.330297933368},{"$f":"+SUM(O82:O91)","v":76100.897824016443},{"$f":"+SUM(P82:P91)","v":79710.939285931163},{"$f":"+SUM(Q82:Q91)","v":252446.62302003498},{"$f":"+K81*Clientes!X81*12*(1-$C81)","v":0},null,{"$f":"IF(Q81=0,0,(IF($AK$3=1,$E81*$F$4*G81/$Q$80,($E81*$F$4*G81-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.68293663905749036},0,null,1.2429446830846324E-3,0,null,{"$f":"+SUM(Z82:Z91)","v":69214.686584001262},{"$f":"+SUM(AA82:AA91)","v":49741.915678312813},{"$f":"+SUM(AB82:AB91)","v":51972.091389191271},{"$f":"+SUM(AC82:AC91)","v":54437.52097204949},{"$f":"+SUM(AD82:AD91)","v":192973.22395678159},{"$f":"+$X81*Clientes!T81*12*(1-$C81)","v":0},{"$f":"+$X81*Clientes!U81*12*(1-$C81)","v":0},{"$f":"+$X81*Clientes!V81*12*(1-$C81)","v":0},{"$f":"+$X81*Clientes!W81*12*(1-$C81)","v":0},{"$f":"+SUM(AI82:AI91)","v":0},null,"BTD_1 (0-10,000)",0,0,null,null,{"$f":"+SUM(AP82:AP91)","v":0}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!H164","v":"Regular"},{"$f":"+IF(B82=0,0,VLOOKUP(B82,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17498287353218001,null,1,0,null,{"$f":"+J81","v":1.82E-3},{"$f":"+K81","v":0},null,{"$f":"+$J82*Energía!Z82*(1-$C82)*1000","v":69453.241618550514},{"$f":"+$J82*Energía!AA82*(1-$C82)*1000","v":72305.617086543614},{"$f":"+$J82*Energía!AB82*(1-$C82)*1000","v":75547.434953578311},{"$f":"+$J82*Energía!AC82*(1-$C82)*1000","v":79131.221483330039},{"$f":"+SUMPRODUCT(M82:P82,PremisaCosto!$F$84:$I$84)","v":250610.64162422827},{"$f":"+K82*Clientes!X82*12*(1-$C82)","v":0},null,{"$f":"IF(Q82=0,0,(IF($AK$3=1,$E82*$F$4*G82/$Q$80,($E82*$F$4*G82-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.68293663905749036},0,null,1.2429446830846324E-3,0,null,{"$f":"+IF($AK$3=1,$W82*Energía!Z82*(1-$C82)*1000,AL82)","v":68711.305412312009},{"$f":"+$W82*Energía!AA82*(1-$C82)*1000","v":49380.155118061943},{"$f":"+$W82*Energía!AB82*(1-$C82)*1000","v":51594.111316611139},{"$f":"+$W82*Energía!AC82*(1-$C82)*1000","v":54041.610444339291},{"$f":"+SUMPRODUCT(Z82:AC82,PremisaCosto!$F$84:$I$84)","v":191569.77777542634},{"$f":"+$X82*Clientes!T82*12*(1-$C82)","v":0},{"$f":"+$X82*Clientes!U82*12*(1-$C82)","v":0},{"$f":"+$X82*Clientes!V82*12*(1-$C82)","v":0},{"$f":"+$X82*Clientes!W82*12*(1-$C82)","v":0},{"$f":"+$X82*Clientes!X82*12*(1-$C82)","v":0},null,"BTD_1 Regular",68711.305412312009,0,null,null,{"$f":"+Potencia!T82*$K82*12*1000*(1-$C82)","v":0}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!H165","v":"Agro"},{"$f":"+IF(B83=0,0,VLOOKUP(B83,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.17498287353218001,null,1,0,null,{"$f":"+J82","v":1.82E-3},{"$f":"+K82","v":0},null,{"$f":"+$J83*Energía!Z83*(1-$C83)*1000","v":508.81661953256582},{"$f":"+$J83*Energía!AA83*(1-$C83)*1000","v":529.71321138975918},{"$f":"+$J83*Energía!AB83*(1-$C83)*1000","v":553.46287043813243},{"$f":"+$J83*Energía!AC83*(1-$C83)*1000","v":579.71780260111996},{"$f":"+SUMPRODUCT(M83:P83,PremisaCosto!$F$84:$I$84)","v":1835.9813958067118},{"$f":"+K83*Clientes!X83*12*(1-$C83)","v":0},null,{"$f":"IF(Q83=0,0,(IF($AK$3=1,$E83*$F$4*G83/$Q$80,($E83*$F$4*G83-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.68293663905749036},0,null,1.2429446830846324E-3,0,null,{"$f":"+IF($AK$3=1,$W83*Energía!Z83*(1-$C83)*1000,AL83)","v":503.38117168924668},{"$f":"+$W83*Energía!AA83*(1-$C83)*1000","v":361.760560250872},{"$f":"+$W83*Energía!AB83*(1-$C83)*1000","v":377.98007258012944},{"$f":"+$W83*Energía!AC83*(1-$C83)*1000","v":395.91052771020247},{"$f":"+SUMPRODUCT(Z83:AC83,PremisaCosto!$F$84:$I$84)","v":1403.4461813552366},{"$f":"+$X83*Clientes!T83*12*(1-$C83)","v":0},{"$f":"+$X83*Clientes!U83*12*(1-$C83)","v":0},{"$f":"+$X83*Clientes!V83*12*(1-$C83)","v":0},{"$f":"+$X83*Clientes!W83*12*(1-$C83)","v":0},{"$f":"+$X83*Clientes!X83*12*(1-$C83)","v":0},null,"BTD_1 Agro",503.38117168924668,0,null,null,{"$f":"+Potencia!T83*$K83*12*1000*(1-$C83)","v":0}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!H166","v":"Jub. 1"},{"$f":"+IF(B84=0,0,VLOOKUP(B84,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17498287353218001,null,{"$f":"+G83","v":1},0,null,1.82E-3,0,null,{"$f":"+$J84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AC84*(1-$C84)*1000","v":0},{"$f":"+SUMPRODUCT(M84:P84,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K84*Clientes!X84*12*(1-$C84)","v":0},null,{"$f":"IF(Q84=0,0,(IF($AK$3=1,$E84*$F$4*G84/$Q$80,($E84*$F$4*G84-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W84*Energía!Z84*(1-$C84)*1000,AL84)","v":0},{"$f":"+$W84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AC84*(1-$C84)*1000","v":0},{"$f":"+SUMPRODUCT(Z84:AC84,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X84*Clientes!T84*12*(1-$C84)","v":0},{"$f":"+$X84*Clientes!U84*12*(1-$C84)","v":0},{"$f":"+$X84*Clientes!V84*12*(1-$C84)","v":0},{"$f":"+$X84*Clientes!W84*12*(1-$C84)","v":0},{"$f":"+$X84*Clientes!X84*12*(1-$C84)","v":0},null,"BTD_1 Jub. 1",0,0,null,null,{"$f":"+Potencia!T84*$K84*12*1000*(1-$C84)","v":0}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!H167","v":"Jub. 2"},{"$f":"+IF(B85=0,0,VLOOKUP(B85,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17498287353218001,null,1,0,null,1.82E-3,0,null,{"$f":"+$J85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+SUMPRODUCT(M85:P85,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K85*Clientes!X85*12*(1-$C85)","v":0},null,{"$f":"IF(Q85=0,0,(IF($AK$3=1,$E85*$F$4*G85/$Q$80,($E85*$F$4*G85-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000,AL85)","v":0},{"$f":"+$W85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+SUMPRODUCT(Z85:AC85,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X85*Clientes!T85*12*(1-$C85)","v":0},{"$f":"+$X85*Clientes!U85*12*(1-$C85)","v":0},{"$f":"+$X85*Clientes!V85*12*(1-$C85)","v":0},{"$f":"+$X85*Clientes!W85*12*(1-$C85)","v":0},{"$f":"+$X85*Clientes!X85*12*(1-$C85)","v":0},null,"BTD_1 Jub. 2",0,0,null,null,{"$f":"+Potencia!T85*$K85*12*1000*(1-$C85)","v":0}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!H168","v":"Político"},{"$f":"+IF(B86=0,0,VLOOKUP(B86,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.17498287353218001,null,1,0,null,1.82E-3,0,null,{"$f":"+$J86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AC86*(1-$C86)*1000","v":0},{"$f":"+SUMPRODUCT(M86:P86,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K86*Clientes!X86*12*(1-$C86)","v":0},null,{"$f":"IF(Q86=0,0,(IF($AK$3=1,$E86*$F$4*G86/$Q$80,($E86*$F$4*G86-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W86*Energía!Z86*(1-$C86)*1000,AL86)","v":0},{"$f":"+$W86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AC86*(1-$C86)*1000","v":0},{"$f":"+SUMPRODUCT(Z86:AC86,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X86*Clientes!T86*12*(1-$C86)","v":0},{"$f":"+$X86*Clientes!U86*12*(1-$C86)","v":0},{"$f":"+$X86*Clientes!V86*12*(1-$C86)","v":0},{"$f":"+$X86*Clientes!W86*12*(1-$C86)","v":0},{"$f":"+$X86*Clientes!X86*12*(1-$C86)","v":0},null,"BTD_1 Político",0,0,null,null,{"$f":"+Potencia!T86*$K86*12*1000*(1-$C86)","v":0}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!H169","v":"x1"},{"$f":"+IF(B87=0,0,VLOOKUP(B87,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E86","v":0.17498287353218001},null,1,0,null,1.82E-3,0,null,{"$f":"+$J87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AC87*(1-$C87)*1000","v":0},{"$f":"+SUMPRODUCT(M87:P87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K87*Clientes!X87*12*(1-$C87)","v":0},null,{"$f":"IF(Q87=0,0,(IF($AK$3=1,$E87*$F$4*G87/$Q$80,($E87*$F$4*G87-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W87*Energía!Z87*(1-$C87)*1000,AL87)","v":0},{"$f":"+$W87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AC87*(1-$C87)*1000","v":0},{"$f":"+SUMPRODUCT(Z87:AC87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X87*Clientes!T87*12*(1-$C87)","v":0},{"$f":"+$X87*Clientes!U87*12*(1-$C87)","v":0},{"$f":"+$X87*Clientes!V87*12*(1-$C87)","v":0},{"$f":"+$X87*Clientes!W87*12*(1-$C87)","v":0},{"$f":"+$X87*Clientes!X87*12*(1-$C87)","v":0},null,"BTD_1 x1",0,0,null,null,{"$f":"+Potencia!T87*$K87*12*1000*(1-$C87)","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!H170","v":"x2"},{"$f":"+IF(B88=0,0,VLOOKUP(B88,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17498287353218001,null,1,0,null,1.82E-3,0,null,{"$f":"+$J88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+SUMPRODUCT(M88:P88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K88*Clientes!X88*12*(1-$C88)","v":0},null,{"$f":"IF(Q88=0,0,(IF($AK$3=1,$E88*$F$4*G88/$Q$80,($E88*$F$4*G88-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000,AL88)","v":0},{"$f":"+$W88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+SUMPRODUCT(Z88:AC88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X88*Clientes!T88*12*(1-$C88)","v":0},{"$f":"+$X88*Clientes!U88*12*(1-$C88)","v":0},{"$f":"+$X88*Clientes!V88*12*(1-$C88)","v":0},{"$f":"+$X88*Clientes!W88*12*(1-$C88)","v":0},{"$f":"+$X88*Clientes!X88*12*(1-$C88)","v":0},null,"BTD_1 x2",0,0,null,null,{"$f":"+Potencia!T88*$K88*12*1000*(1-$C88)","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!H171","v":"Discap."},{"$f":"+IF(B89=0,0,VLOOKUP(B89,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17498287353218001,null,1,0,null,1.82E-3,0,null,{"$f":"+$J89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AC89*(1-$C89)*1000","v":0},{"$f":"+SUMPRODUCT(M89:P89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K89*Clientes!X89*12*(1-$C89)","v":0},null,{"$f":"IF(Q89=0,0,(IF($AK$3=1,$E89*$F$4*G89/$Q$80,($E89*$F$4*G89-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W89*Energía!Z89*(1-$C89)*1000,AL89)","v":0},{"$f":"+$W89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AC89*(1-$C89)*1000","v":0},{"$f":"+SUMPRODUCT(Z89:AC89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X89*Clientes!T89*12*(1-$C89)","v":0},{"$f":"+$X89*Clientes!U89*12*(1-$C89)","v":0},{"$f":"+$X89*Clientes!V89*12*(1-$C89)","v":0},{"$f":"+$X89*Clientes!W89*12*(1-$C89)","v":0},{"$f":"+$X89*Clientes!X89*12*(1-$C89)","v":0},null,"BTD_1 Discap.",0,0,null,null,{"$f":"+Potencia!T89*$K89*12*1000*(1-$C89)","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H172","v":"Discapacitados 601-más"},{"$f":"+IF(B90=0,0,VLOOKUP(B90,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17498287353218001,null,1,0,null,1.82E-3,0,null,{"$f":"+$J90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+SUMPRODUCT(M90:P90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K90*Clientes!X90*12*(1-$C90)","v":0},null,{"$f":"IF(Q90=0,0,(IF($AK$3=1,$E90*$F$4*G90/$Q$80,($E90*$F$4*G90-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000,AL90)","v":0},{"$f":"+$W90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+SUMPRODUCT(Z90:AC90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X90*Clientes!T90*12*(1-$C90)","v":0},{"$f":"+$X90*Clientes!U90*12*(1-$C90)","v":0},{"$f":"+$X90*Clientes!V90*12*(1-$C90)","v":0},{"$f":"+$X90*Clientes!W90*12*(1-$C90)","v":0},{"$f":"+$X90*Clientes!X90*12*(1-$C90)","v":0},null,"BTD_1 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T90*$K90*12*1000*(1-$C90)","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H173","v":"Cruz Roja"},{"$f":"+IF(B91=0,0,VLOOKUP(B91,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.17498287353218001,null,1,0,null,1.82E-3,0,null,{"$f":"+$J91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AC91*(1-$C91)*1000","v":0},{"$f":"+SUMPRODUCT(M91:P91,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K91*Clientes!X91*12*(1-$C91)","v":0},null,{"$f":"IF(Q91=0,0,(IF($AK$3=1,$E91*$F$4*G91/$Q$80,($E91*$F$4*G91-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W91*Energía!Z91*(1-$C91)*1000,AL91)","v":0},{"$f":"+$W91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AC91*(1-$C91)*1000","v":0},{"$f":"+SUMPRODUCT(Z91:AC91,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X91*Clientes!T91*12*(1-$C91)","v":0},{"$f":"+$X91*Clientes!U91*12*(1-$C91)","v":0},{"$f":"+$X91*Clientes!V91*12*(1-$C91)","v":0},{"$f":"+$X91*Clientes!W91*12*(1-$C91)","v":0},{"$f":"+$X91*Clientes!X91*12*(1-$C91)","v":0},null,"BTD_1 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T91*$K91*12*1000*(1-$C91)","v":0}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H174","v":0},{"$f":"+IF(B92=0,0,VLOOKUP(B92,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17498287353218001,null,1,0,null,1.82E-3,null,null,{"$f":"+SUM(M93:M102)","v":80101.080435937271},{"$f":"+SUM(N93:N102)","v":83390.752040468738},{"$f":"+SUM(O93:O102)","v":87129.571247096668},{"$f":"+SUM(P93:P102)","v":91262.786146719111},{"$f":"+SUM(Q93:Q102)","v":289031.62321918854},{"$f":"+K92*Clientes!X92*12*(1-$C92)","v":0},null,{"$f":"IF(Q92=0,0,(IF($AK$3=1,$E92*$F$4*G92/$Q$80,($E92*$F$4*G92-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.68293663905749036},0,null,1.2429446830846324E-3,0,null,{"$f":"+SUM(Z93:Z102)","v":79245.398392172589},{"$f":"+SUM(AA93:AA102)","v":56950.599926994284},{"$f":"+SUM(AB93:AB102)","v":59503.976550012354},{"$f":"+SUM(AC93:AC102)","v":62326.700442062844},{"$f":"+SUM(AD93:AD102)","v":220939.23654364777},{"$f":"+$X92*Clientes!T92*12*(1-$C92)","v":0},{"$f":"+$X92*Clientes!U92*12*(1-$C92)","v":0},{"$f":"+$X92*Clientes!V92*12*(1-$C92)","v":0},{"$f":"+$X92*Clientes!W92*12*(1-$C92)","v":0},{"$f":"+SUM(AI93:AI102)","v":0},null,"BTD_2 (10,001-30,000)",0,0,null,null,{"$f":"+SUM(AP93:AP102)","v":0}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!H175","v":"Regular"},{"$f":"+IF(B93=0,0,VLOOKUP(B93,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17498287353218001,null,1,0,null,{"$f":"+J92","v":1.82E-3},{"$f":"+K92","v":0},null,{"$f":"+($J93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$J82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":79642.283077307904},{"$f":"+($J93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$J82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":82913.112331215598},{"$f":"+($J93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$J82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":86630.516591040592},{"$f":"+($J93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$J82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":90740.057551831327},{"$f":"+SUMPRODUCT(M93:P93,PremisaCosto!$F$84:$I$84)","v":287376.12813008827},{"$f":"+K93*Clientes!X93*12*(1-$C93)","v":0},null,{"$f":"IF(Q93=0,0,(IF($AK$3=1,$E93*$F$4*G93/$Q$80,($E93*$F$4*G93-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.68293663905749036},0,null,1.2429446830846324E-3,0,null,{"$f":"+IF($AK$3=1,$W93*Energía!Z93*(1-$C93)*1000,AL93)","v":78791.502149225678},{"$f":"+($W93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$W82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":56624.40226927655},{"$f":"+($W93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$W82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":59163.153840499421},{"$f":"+($W93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$W82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":61969.70993233093},{"$f":"+SUMPRODUCT(Z93:AC93,PremisaCosto!$F$84:$I$84)","v":219673.75625808677},{"$f":"+$X93*Clientes!T93*12*(1-$C93)","v":0},{"$f":"+$X93*Clientes!U93*12*(1-$C93)","v":0},{"$f":"+$X93*Clientes!V93*12*(1-$C93)","v":0},{"$f":"+$X93*Clientes!W93*12*(1-$C93)","v":0},{"$f":"+$X93*Clientes!X93*12*(1-$C93)","v":0},null,"BTD_2 Regular",78791.502149225678,0,null,null,{"$f":"+Potencia!T93*$K93*12*1000*(1-$C93)","v":0}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!H176","v":"Agro"},{"$f":"+IF(B94=0,0,VLOOKUP(B94,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.17498287353218001,null,1,0,null,{"$f":"+J93","v":1.82E-3},{"$f":"+K93","v":0},null,{"$f":"+($J94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$J83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":458.79735862936462},{"$f":"+($J94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$J83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":477.63970925313885},{"$f":"+($J94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$J83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":499.05465605607878},{"$f":"+($J94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$J83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":522.72859488778954},{"$f":"+SUMPRODUCT(M94:P94,PremisaCosto!$F$84:$I$84)","v":1655.4950891002898},{"$f":"+K94*Clientes!X94*12*(1-$C94)","v":0},null,{"$f":"IF(Q94=0,0,(IF($AK$3=1,$E94*$F$4*G94/$Q$80,($E94*$F$4*G94-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.68293663905749036},0,null,1.2429446830846324E-3,0,null,{"$f":"+IF($AK$3=1,$W94*Energía!Z94*(1-$C94)*1000,AL94)","v":453.8962429469139},{"$f":"+($W94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$W83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":326.19765771773552},{"$f":"+($W94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$W83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":340.82270951293032},{"$f":"+($W94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$W83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":356.99050973191146},{"$f":"+SUMPRODUCT(Z94:AC94,PremisaCosto!$F$84:$I$84)","v":1265.4802855609933},{"$f":"+$X94*Clientes!T94*12*(1-$C94)","v":0},{"$f":"+$X94*Clientes!U94*12*(1-$C94)","v":0},{"$f":"+$X94*Clientes!V94*12*(1-$C94)","v":0},{"$f":"+$X94*Clientes!W94*12*(1-$C94)","v":0},{"$f":"+$X94*Clientes!X94*12*(1-$C94)","v":0},null,"BTD_2 Agro",453.8962429469139,0,null,null,{"$f":"+Potencia!T94*$K94*12*1000*(1-$C94)","v":0}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!H177","v":"Jub. 1"},{"$f":"+IF(B95=0,0,VLOOKUP(B95,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17498287353218001,null,1,0,null,1.82E-3,0,null,{"$f":"+($J95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$J84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$J84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$J84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$J84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+SUMPRODUCT(M95:P95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K95*Clientes!X95*12*(1-$C95)","v":0},null,{"$f":"IF(Q95=0,0,(IF($AK$3=1,$E95*$F$4*G95/$Q$80,($E95*$F$4*G95-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W95*Energía!Z95*(1-$C95)*1000,AL95)","v":0},{"$f":"+($W95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$W84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$W84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$W84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+SUMPRODUCT(Z95:AC95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X95*Clientes!T95*12*(1-$C95)","v":0},{"$f":"+$X95*Clientes!U95*12*(1-$C95)","v":0},{"$f":"+$X95*Clientes!V95*12*(1-$C95)","v":0},{"$f":"+$X95*Clientes!W95*12*(1-$C95)","v":0},{"$f":"+$X95*Clientes!X95*12*(1-$C95)","v":0},null,"BTD_2 Jub. 1",0,0,null,null,{"$f":"+Potencia!T95*$K95*12*1000*(1-$C95)","v":0}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!H178","v":"Jub. 2"},{"$f":"+IF(B96=0,0,VLOOKUP(B96,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17498287353218001,null,1,0,null,1.82E-3,0,null,{"$f":"+($J96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$J85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$J85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$J85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$J85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+SUMPRODUCT(M96:P96,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K96*Clientes!X96*12*(1-$C96)","v":0},null,{"$f":"IF(Q96=0,0,(IF($AK$3=1,$E96*$F$4*G96/$Q$80,($E96*$F$4*G96-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W96*((Energía!Z96-Clientes!T96*Límites!$B$14*12)+Clientes!T96*Límites!$B$14*12*(1-$C96))*1000,AL96)","v":0},{"$f":"+($W96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$W85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$W85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$W85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+SUMPRODUCT(Z96:AC96,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X96*Clientes!T96*12*(1-$C96)","v":0},{"$f":"+$X96*Clientes!U96*12*(1-$C96)","v":0},{"$f":"+$X96*Clientes!V96*12*(1-$C96)","v":0},{"$f":"+$X96*Clientes!W96*12*(1-$C96)","v":0},{"$f":"+$X96*Clientes!X96*12*(1-$C96)","v":0},null,"BTD_2 Jub. 2",0,0,null,null,{"$f":"+Potencia!T96*$K96*12*1000*(1-$C96)","v":0}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!H179","v":"Político"},{"$f":"+IF(B97=0,0,VLOOKUP(B97,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.17498287353218001,null,1,0,null,1.82E-3,0,null,{"$f":"+($J97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$J86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$J86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$J86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$J86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+SUMPRODUCT(M97:P97,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K97*Clientes!X97*12*(1-$C97)","v":0},null,{"$f":"IF(Q97=0,0,(IF($AK$3=1,$E97*$F$4*G97/$Q$80,($E97*$F$4*G97-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W97*Energía!Z97*(1-$C97)*1000,AL97)","v":0},{"$f":"+($W97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$W86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$W86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$W86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+SUMPRODUCT(Z97:AC97,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X97*Clientes!T97*12*(1-$C97)","v":0},{"$f":"+$X97*Clientes!U97*12*(1-$C97)","v":0},{"$f":"+$X97*Clientes!V97*12*(1-$C97)","v":0},{"$f":"+$X97*Clientes!W97*12*(1-$C97)","v":0},{"$f":"+$X97*Clientes!X97*12*(1-$C97)","v":0},null,"BTD_2 Político",0,0,null,null,{"$f":"+Potencia!T97*$K97*12*1000*(1-$C97)","v":0}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!H180","v":"x1"},{"$f":"+IF(B98=0,0,VLOOKUP(B98,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17498287353218001,null,1,0,null,1.82E-3,0,null,{"$f":"+($J98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$J87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$J87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$J87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$J87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+SUMPRODUCT(M98:P98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K98*Clientes!X98*12*(1-$C98)","v":0},null,{"$f":"IF(Q98=0,0,(IF($AK$3=1,$E98*$F$4*G98/$Q$80,($E98*$F$4*G98-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W98*Energía!Z98*(1-$C98)*1000,AL98)","v":0},{"$f":"+($W98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$W87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$W87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$W87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+SUMPRODUCT(Z98:AC98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X98*Clientes!T98*12*(1-$C98)","v":0},{"$f":"+$X98*Clientes!U98*12*(1-$C98)","v":0},{"$f":"+$X98*Clientes!V98*12*(1-$C98)","v":0},{"$f":"+$X98*Clientes!W98*12*(1-$C98)","v":0},{"$f":"+$X98*Clientes!X98*12*(1-$C98)","v":0},null,"BTD_2 x1",0,0,null,null,{"$f":"+Potencia!T98*$K98*12*1000*(1-$C98)","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!H181","v":"x2"},{"$f":"+IF(B99=0,0,VLOOKUP(B99,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17498287353218001,null,1,0,null,1.82E-3,0,null,{"$f":"+($J99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$J88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$J88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$J88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$J88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+SUMPRODUCT(M99:P99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K99*Clientes!X99*12*(1-$C99)","v":0},null,{"$f":"IF(Q99=0,0,(IF($AK$3=1,$E99*$F$4*G99/$Q$80,($E99*$F$4*G99-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W99*((Energía!Z99-Clientes!T99*Límites!$B$16*12)+Clientes!T99*Límites!$B$16*12*(1-$C99))*1000,AL99)","v":0},{"$f":"+($W99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$W88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$W88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$W88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+SUMPRODUCT(Z99:AC99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X99*Clientes!T99*12*(1-$C99)","v":0},{"$f":"+$X99*Clientes!U99*12*(1-$C99)","v":0},{"$f":"+$X99*Clientes!V99*12*(1-$C99)","v":0},{"$f":"+$X99*Clientes!W99*12*(1-$C99)","v":0},{"$f":"+$X99*Clientes!X99*12*(1-$C99)","v":0},null,"BTD_2 x2",0,0,null,null,{"$f":"+Potencia!T99*$K99*12*1000*(1-$C99)","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!H182","v":"Discap."},{"$f":"+IF(B100=0,0,VLOOKUP(B100,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17498287353218001,null,1,0,null,1.82E-3,0,null,{"$f":"+($J100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$J89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$J89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$J89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$J89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+SUMPRODUCT(M100:P100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K100*Clientes!X100*12*(1-$C100)","v":0},null,{"$f":"IF(Q100=0,0,(IF($AK$3=1,$E100*$F$4*G100/$Q$80,($E100*$F$4*G100-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W100*Energía!Z100*(1-$C100)*1000,AL100)","v":0},{"$f":"+($W100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$W89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$W89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$W89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+SUMPRODUCT(Z100:AC100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X100*Clientes!T100*12*(1-$C100)","v":0},{"$f":"+$X100*Clientes!U100*12*(1-$C100)","v":0},{"$f":"+$X100*Clientes!V100*12*(1-$C100)","v":0},{"$f":"+$X100*Clientes!W100*12*(1-$C100)","v":0},{"$f":"+$X100*Clientes!X100*12*(1-$C100)","v":0},null,"BTD_2 Discap.",0,0,null,null,{"$f":"+Potencia!T100*$K100*12*1000*(1-$C100)","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H183","v":"Discapacitados 601-más"},{"$f":"+IF(B101=0,0,VLOOKUP(B101,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17498287353218001,null,1,0,null,1.82E-3,0,null,{"$f":"+($J101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$J90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$J90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$J90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$J90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+SUMPRODUCT(M101:P101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K101*Clientes!X101*12*(1-$C101)","v":0},null,{"$f":"IF(Q101=0,0,(IF($AK$3=1,$E101*$F$4*G101/$Q$80,($E101*$F$4*G101-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W101*((Energía!Z101-Clientes!T101*Límites!$B$15*12)+Clientes!T101*Límites!$B$15*12*(1-$C101))*1000,AL101)","v":0},{"$f":"+($W101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$W90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$W90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$W90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+SUMPRODUCT(Z101:AC101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X101*Clientes!T101*12*(1-$C101)","v":0},{"$f":"+$X101*Clientes!U101*12*(1-$C101)","v":0},{"$f":"+$X101*Clientes!V101*12*(1-$C101)","v":0},{"$f":"+$X101*Clientes!W101*12*(1-$C101)","v":0},{"$f":"+$X101*Clientes!X101*12*(1-$C101)","v":0},null,"BTD_2 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T101*$K101*12*1000*(1-$C101)","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H184","v":"Cruz Roja"},{"$f":"+IF(B102=0,0,VLOOKUP(B102,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.17498287353218001,null,1,0,null,1.82E-3,0,null,{"$f":"+($J102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$J91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$J91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$J91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$J91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+SUMPRODUCT(M102:P102,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K102*Clientes!X102*12*(1-$C102)","v":0},null,{"$f":"IF(Q102=0,0,(IF($AK$3=1,$E102*$F$4*G102/$Q$80,($E102*$F$4*G102-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W102*Energía!Z102*(1-$C102)*1000,AL102)","v":0},{"$f":"+($W102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$W91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$W91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$W91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+SUMPRODUCT(Z102:AC102,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X102*Clientes!T102*12*(1-$C102)","v":0},{"$f":"+$X102*Clientes!U102*12*(1-$C102)","v":0},{"$f":"+$X102*Clientes!V102*12*(1-$C102)","v":0},{"$f":"+$X102*Clientes!W102*12*(1-$C102)","v":0},{"$f":"+$X102*Clientes!X102*12*(1-$C102)","v":0},null,"BTD_2 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T102*$K102*12*1000*(1-$C102)","v":0}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H185","v":0},{"$f":"+IF(B103=0,0,VLOOKUP(B103,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17498287353218001,null,1,0,null,1.82E-3,null,null,{"$f":"+SUM(M104:M113)","v":30055.130489713109},{"$f":"+SUM(N104:N113)","v":31289.464768407037},{"$f":"+SUM(O104:O113)","v":32692.325984773761},{"$f":"+SUM(P104:P113)","v":34243.170398783019},{"$f":"+SUM(Q104:Q113)","v":108449.01347434189},{"$f":"+K103*Clientes!X103*12*(1-$C103)","v":0},null,{"$f":"IF(Q103=0,0,(IF($AK$3=1,$E103*$F$4*G103/$Q$80,($E103*$F$4*G103-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.68293663905749036},0,null,1.2429446830846324E-3,0,null,{"$f":"+SUM(Z104:Z113)","v":29734.065713269541},{"$f":"+SUM(AA104:AA113)","v":21368.721906843657},{"$f":"+SUM(AB104:AB113)","v":22326.787231013248},{"$f":"+SUM(AC104:AC113)","v":23385.915702817812},{"$f":"+SUM(AD104:AD113)","v":82899.72555273716},{"$f":"+$X103*Clientes!T103*12*(1-$C103)","v":0},{"$f":"+$X103*Clientes!U103*12*(1-$C103)","v":0},{"$f":"+$X103*Clientes!V103*12*(1-$C103)","v":0},{"$f":"+$X103*Clientes!W103*12*(1-$C103)","v":0},{"$f":"+SUM(AI104:AI113)","v":0},null,"BTD_3 (30,001-50,000)",0,0,null,null,{"$f":"+SUM(AP104:AP113)","v":0}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!H186","v":"Regular"},{"$f":"+IF(B104=0,0,VLOOKUP(B104,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17498287353218001,null,1,0,null,{"$f":"+J103","v":1.82E-3},{"$f":"+K103","v":0},null,{"$f":"+($J104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$J82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":30055.130489713109},{"$f":"+($J104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$J82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":31289.464768407037},{"$f":"+($J104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$J82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":32692.325984773761},{"$f":"+($J104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$J82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":34243.170398783019},{"$f":"+SUMPRODUCT(M104:P104,PremisaCosto!$F$84:$I$84)","v":108449.01347434189},{"$f":"+K104*Clientes!X104*12*(1-$C104)","v":0},null,{"$f":"IF(Q104=0,0,(IF($AK$3=1,$E104*$F$4*G104/$Q$80,($E104*$F$4*G104-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.68293663905749036},0,null,1.2429446830846324E-3,0,null,{"$f":"+IF($AK$3=1,$W104*Energía!Z104*(1-$C104)*1000,AL104)","v":29734.065713269541},{"$f":"+($W104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$W82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":21368.721906843657},{"$f":"+($W104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$W82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":22326.787231013248},{"$f":"+($W104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$W82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":23385.915702817812},{"$f":"+SUMPRODUCT(Z104:AC104,PremisaCosto!$F$84:$I$84)","v":82899.72555273716},{"$f":"+$X104*Clientes!T104*12*(1-$C104)","v":0},{"$f":"+$X104*Clientes!U104*12*(1-$C104)","v":0},{"$f":"+$X104*Clientes!V104*12*(1-$C104)","v":0},{"$f":"+$X104*Clientes!W104*12*(1-$C104)","v":0},{"$f":"+$X104*Clientes!X104*12*(1-$C104)","v":0},null,"BTD_3 Regular",29734.065713269541,0,null,null,{"$f":"+Potencia!T104*$K104*12*1000*(1-$C104)","v":0}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!H187","v":"Agro"},{"$f":"+IF(B105=0,0,VLOOKUP(B105,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.17498287353218001,null,1,0,null,{"$f":"+J104","v":1.82E-3},{"$f":"+K104","v":0},null,{"$f":"+($J105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$J83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$J83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$J83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$J83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+SUMPRODUCT(M105:P105,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K105*Clientes!X105*12*(1-$C105)","v":0},null,{"$f":"IF(Q105=0,0,(IF($AK$3=1,$E105*$F$4*G105/$Q$80,($E105*$F$4*G105-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W105*Energía!Z105*(1-$C105)*1000,AL105)","v":0},{"$f":"+($W105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$W83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($W105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$W83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($W105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$W83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+SUMPRODUCT(Z105:AC105,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X105*Clientes!T105*12*(1-$C105)","v":0},{"$f":"+$X105*Clientes!U105*12*(1-$C105)","v":0},{"$f":"+$X105*Clientes!V105*12*(1-$C105)","v":0},{"$f":"+$X105*Clientes!W105*12*(1-$C105)","v":0},{"$f":"+$X105*Clientes!X105*12*(1-$C105)","v":0},null,"BTD_3 Agro",0,0,null,null,{"$f":"+Potencia!T105*$K105*12*1000*(1-$C105)","v":0}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!H188","v":"Jub. 1"},{"$f":"+IF(B106=0,0,VLOOKUP(B106,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17498287353218001,null,1,0,null,1.82E-3,0,null,{"$f":"+($J106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$J84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$J84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$J84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$J84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+SUMPRODUCT(M106:P106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K106*Clientes!X106*12*(1-$C106)","v":0},null,{"$f":"IF(Q106=0,0,(IF($AK$3=1,$E106*$F$4*G106/$Q$80,($E106*$F$4*G106-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W106*Energía!Z106*(1-$C106)*1000,AL106)","v":0},{"$f":"+($W106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$W84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$W84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$W84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+SUMPRODUCT(Z106:AC106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X106*Clientes!T106*12*(1-$C106)","v":0},{"$f":"+$X106*Clientes!U106*12*(1-$C106)","v":0},{"$f":"+$X106*Clientes!V106*12*(1-$C106)","v":0},{"$f":"+$X106*Clientes!W106*12*(1-$C106)","v":0},{"$f":"+$X106*Clientes!X106*12*(1-$C106)","v":0},null,"BTD_3 Jub. 1",0,0,null,null,{"$f":"+Potencia!T106*$K106*12*1000*(1-$C106)","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!H189","v":"Jub. 2"},{"$f":"+IF(B107=0,0,VLOOKUP(B107,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17498287353218001,null,1,0,null,1.82E-3,0,null,{"$f":"+($J107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$J85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$J85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$J85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$J85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+SUMPRODUCT(M107:P107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K107*Clientes!X107*12*(1-$C107)","v":0},null,{"$f":"IF(Q107=0,0,(IF($AK$3=1,$E107*$F$4*G107/$Q$80,($E107*$F$4*G107-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W107*((Energía!Z107-Clientes!T107*Límites!$B$14*12)+Clientes!T107*Límites!$B$14*12*(1-$C107))*1000,AL107)","v":0},{"$f":"+($W107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$W85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$W85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$W85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+SUMPRODUCT(Z107:AC107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X107*Clientes!T107*12*(1-$C107)","v":0},{"$f":"+$X107*Clientes!U107*12*(1-$C107)","v":0},{"$f":"+$X107*Clientes!V107*12*(1-$C107)","v":0},{"$f":"+$X107*Clientes!W107*12*(1-$C107)","v":0},{"$f":"+$X107*Clientes!X107*12*(1-$C107)","v":0},null,"BTD_3 Jub. 2",0,0,null,null,{"$f":"+Potencia!T107*$K107*12*1000*(1-$C107)","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!H190","v":"Político"},{"$f":"+IF(B108=0,0,VLOOKUP(B108,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.17498287353218001,null,1,0,null,1.82E-3,0,null,{"$f":"+($J108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$J86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$J86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$J86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$J86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+SUMPRODUCT(M108:P108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K108*Clientes!X108*12*(1-$C108)","v":0},null,{"$f":"IF(Q108=0,0,(IF($AK$3=1,$E108*$F$4*G108/$Q$80,($E108*$F$4*G108-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W108*Energía!Z108*(1-$C108)*1000,AL108)","v":0},{"$f":"+($W108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$W86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$W86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$W86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+SUMPRODUCT(Z108:AC108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X108*Clientes!T108*12*(1-$C108)","v":0},{"$f":"+$X108*Clientes!U108*12*(1-$C108)","v":0},{"$f":"+$X108*Clientes!V108*12*(1-$C108)","v":0},{"$f":"+$X108*Clientes!W108*12*(1-$C108)","v":0},{"$f":"+$X108*Clientes!X108*12*(1-$C108)","v":0},null,"BTD_3 Político",0,0,null,null,{"$f":"+Potencia!T108*$K108*12*1000*(1-$C108)","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!H191","v":"x1"},{"$f":"+IF(B109=0,0,VLOOKUP(B109,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17498287353218001,null,1,0,null,1.82E-3,0,null,{"$f":"+($J109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$J87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$J87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$J87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$J87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+SUMPRODUCT(M109:P109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K109*Clientes!X109*12*(1-$C109)","v":0},null,{"$f":"IF(Q109=0,0,(IF($AK$3=1,$E109*$F$4*G109/$Q$80,($E109*$F$4*G109-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W109*Energía!Z109*(1-$C109)*1000,AL109)","v":0},{"$f":"+($W109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$W87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$W87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$W87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+SUMPRODUCT(Z109:AC109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X109*Clientes!T109*12*(1-$C109)","v":0},{"$f":"+$X109*Clientes!U109*12*(1-$C109)","v":0},{"$f":"+$X109*Clientes!V109*12*(1-$C109)","v":0},{"$f":"+$X109*Clientes!W109*12*(1-$C109)","v":0},{"$f":"+$X109*Clientes!X109*12*(1-$C109)","v":0},null,"BTD_3 x1",0,0,null,null,{"$f":"+Potencia!T109*$K109*12*1000*(1-$C109)","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!H192","v":"x2"},{"$f":"+IF(B110=0,0,VLOOKUP(B110,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17498287353218001,null,1,0,null,1.82E-3,0,null,{"$f":"+($J110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$J88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$J88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$J88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$J88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+SUMPRODUCT(M110:P110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K110*Clientes!X110*12*(1-$C110)","v":0},null,{"$f":"IF(Q110=0,0,(IF($AK$3=1,$E110*$F$4*G110/$Q$80,($E110*$F$4*G110-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W110*((Energía!Z110-Clientes!T110*Límites!$B$16*12)+Clientes!T110*Límites!$B$16*12*(1-$C110))*1000,AL110)","v":0},{"$f":"+($W110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$W88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$W88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$W88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+SUMPRODUCT(Z110:AC110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X110*Clientes!T110*12*(1-$C110)","v":0},{"$f":"+$X110*Clientes!U110*12*(1-$C110)","v":0},{"$f":"+$X110*Clientes!V110*12*(1-$C110)","v":0},{"$f":"+$X110*Clientes!W110*12*(1-$C110)","v":0},{"$f":"+$X110*Clientes!X110*12*(1-$C110)","v":0},null,"BTD_3 x2",0,0,null,null,{"$f":"+Potencia!T110*$K110*12*1000*(1-$C110)","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!H193","v":"Discap."},{"$f":"+IF(B111=0,0,VLOOKUP(B111,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17498287353218001,null,1,0,null,1.82E-3,0,null,{"$f":"+($J111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$J89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$J89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$J89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$J89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+SUMPRODUCT(M111:P111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K111*Clientes!X111*12*(1-$C111)","v":0},null,{"$f":"IF(Q111=0,0,(IF($AK$3=1,$E111*$F$4*G111/$Q$80,($E111*$F$4*G111-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W111*Energía!Z111*(1-$C111)*1000,AL111)","v":0},{"$f":"+($W111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$W89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$W89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$W89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+SUMPRODUCT(Z111:AC111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X111*Clientes!T111*12*(1-$C111)","v":0},{"$f":"+$X111*Clientes!U111*12*(1-$C111)","v":0},{"$f":"+$X111*Clientes!V111*12*(1-$C111)","v":0},{"$f":"+$X111*Clientes!W111*12*(1-$C111)","v":0},{"$f":"+$X111*Clientes!X111*12*(1-$C111)","v":0},null,"BTD_3 Discap.",0,0,null,null,{"$f":"+Potencia!T111*$K111*12*1000*(1-$C111)","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H194","v":"Discapacitados 601-más"},{"$f":"+IF(B112=0,0,VLOOKUP(B112,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17498287353218001,null,1,0,null,1.82E-3,0,null,{"$f":"+($J112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$J90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$J90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$J90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$J90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+SUMPRODUCT(M112:P112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K112*Clientes!X112*12*(1-$C112)","v":0},null,{"$f":"IF(Q112=0,0,(IF($AK$3=1,$E112*$F$4*G112/$Q$80,($E112*$F$4*G112-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W112*((Energía!Z112-Clientes!T112*Límites!$B$15*12)+Clientes!T112*Límites!$B$15*12*(1-$C112))*1000,AL112)","v":0},{"$f":"+($W112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$W90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$W90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$W90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+SUMPRODUCT(Z112:AC112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X112*Clientes!T112*12*(1-$C112)","v":0},{"$f":"+$X112*Clientes!U112*12*(1-$C112)","v":0},{"$f":"+$X112*Clientes!V112*12*(1-$C112)","v":0},{"$f":"+$X112*Clientes!W112*12*(1-$C112)","v":0},{"$f":"+$X112*Clientes!X112*12*(1-$C112)","v":0},null,"BTD_3 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T112*$K112*12*1000*(1-$C112)","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H195","v":"Cruz Roja"},{"$f":"+IF(B113=0,0,VLOOKUP(B113,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.17498287353218001,null,1,0,null,1.82E-3,0,null,{"$f":"+($J113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$J91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$J91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$J91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$J91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+SUMPRODUCT(M113:P113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K113*Clientes!X113*12*(1-$C113)","v":0},null,{"$f":"IF(Q113=0,0,(IF($AK$3=1,$E113*$F$4*G113/$Q$80,($E113*$F$4*G113-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W113*Energía!Z113*(1-$C113)*1000,AL113)","v":0},{"$f":"+($W113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$W91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$W91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$W91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+SUMPRODUCT(Z113:AC113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X113*Clientes!T113*12*(1-$C113)","v":0},{"$f":"+$X113*Clientes!U113*12*(1-$C113)","v":0},{"$f":"+$X113*Clientes!V113*12*(1-$C113)","v":0},{"$f":"+$X113*Clientes!W113*12*(1-$C113)","v":0},{"$f":"+$X113*Clientes!X113*12*(1-$C113)","v":0},null,"BTD_3 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T113*$K113*12*1000*(1-$C113)","v":0}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H196","v":0},{"$f":"+IF(B114=0,0,VLOOKUP(B114,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17498287353218001,null,1,0,null,1.82E-3,null,null,{"$f":"+SUM(M115:M124)","v":106002.70591046875},{"$f":"+SUM(N115:N124)","v":110356.13147900478},{"$f":"+SUM(O115:O124)","v":115303.94180385505},{"$f":"+SUM(P115:P124)","v":120773.68030282388},{"$f":"+SUM(Q115:Q124)","v":382493.39444843854},{"$f":"+K114*Clientes!X114*12*(1-$C114)","v":0},null,{"$f":"IF(Q114=0,0,(IF($AK$3=1,$E114*$F$4*G114/$Q$80,($E114*$F$4*G114-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.68293663905749036},0,null,1.2429446830846324E-3,0,null,{"$f":"+SUM(Z115:Z124)","v":104870.32902435921},{"$f":"+SUM(AA115:AA124)","v":75366.245531658031},{"$f":"+SUM(AB115:AB124)","v":78745.286485605218},{"$f":"+SUM(AC115:AC124)","v":82480.771312614364},{"$f":"+SUM(AD115:AD124)","v":292382.53451712936},{"$f":"+$X114*Clientes!T114*12*(1-$C114)","v":0},{"$f":"+$X114*Clientes!U114*12*(1-$C114)","v":0},{"$f":"+$X114*Clientes!V114*12*(1-$C114)","v":0},{"$f":"+$X114*Clientes!W114*12*(1-$C114)","v":0},{"$f":"+SUM(AI115:AI124)","v":0},{"$f":"+Q114*T114-AD114","v":-31163.781250821805},"BTD_4 (50,001-más)",0,0,null,null,{"$f":"+SUM(AP115:AP124)","v":0}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!H197","v":"Regular"},{"$f":"+IF(B115=0,0,VLOOKUP(B115,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17498287353218001,null,1,0,null,{"$f":"+J114","v":1.82E-3},{"$f":"+K114","v":0},null,{"$f":"+($J115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$J82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":106002.70591046875},{"$f":"+($J115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$J82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":110356.13147900478},{"$f":"+($J115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$J82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":115303.94180385505},{"$f":"+($J115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$J82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":120773.68030282388},{"$f":"+SUMPRODUCT(M115:P115,PremisaCosto!$F$84:$I$84)","v":382493.39444843854},{"$f":"+K115*Clientes!X115*12*(1-$C115)","v":0},null,{"$f":"IF(Q115=0,0,(IF($AK$3=1,$E115*$F$4*G115/$Q$80,($E115*$F$4*G115-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.68293663905749036},0,null,1.2429446830846324E-3,0,null,{"$f":"+IF($AK$3=1,$W115*Energía!Z115*(1-$C115)*1000,AL115)","v":104870.32902435921},{"$f":"+($W115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$W82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":75366.245531658031},{"$f":"+($W115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$W82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":78745.286485605218},{"$f":"+($W115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$W82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":82480.771312614364},{"$f":"+SUMPRODUCT(Z115:AC115,PremisaCosto!$F$84:$I$84)","v":292382.53451712936},{"$f":"+$X115*Clientes!T115*12*(1-$C115)","v":0},{"$f":"+$X115*Clientes!U115*12*(1-$C115)","v":0},{"$f":"+$X115*Clientes!V115*12*(1-$C115)","v":0},{"$f":"+$X115*Clientes!W115*12*(1-$C115)","v":0},{"$f":"+$X115*Clientes!X115*12*(1-$C115)","v":0},{"$f":"+Q115*T115-AD115","v":-31163.781250821805},"BTD_4 Regular",104870.32902435921,0,null,null,{"$f":"+Potencia!T115*$K115*12*1000*(1-$C115)","v":0}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!H198","v":"Agro"},{"$f":"+IF(B116=0,0,VLOOKUP(B116,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.17498287353218001,null,1,0,null,{"$f":"+J115","v":1.82E-3},{"$f":"+K115","v":0},null,{"$f":"+($J116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$J83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$J83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$J83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$J83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+SUMPRODUCT(M116:P116,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K116*Clientes!X116*12*(1-$C116)","v":0},null,{"$f":"IF(Q116=0,0,(IF($AK$3=1,$E116*$F$4*G116/$Q$80,($E116*$F$4*G116-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W116*Energía!Z116*(1-$C116)*1000,AL116)","v":0},{"$f":"+($W116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$W83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$W83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$W83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+SUMPRODUCT(Z116:AC116,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X116*Clientes!T116*12*(1-$C116)","v":0},{"$f":"+$X116*Clientes!U116*12*(1-$C116)","v":0},{"$f":"+$X116*Clientes!V116*12*(1-$C116)","v":0},{"$f":"+$X116*Clientes!W116*12*(1-$C116)","v":0},{"$f":"+$X116*Clientes!X116*12*(1-$C116)","v":0},{"$f":"+Q116*T116-AD116","v":0},"BTD_4 Agro",0,0,null,null,{"$f":"+Potencia!T116*$K116*12*1000*(1-$C116)","v":0}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!H199","v":"Jub. 1"},{"$f":"+IF(B117=0,0,VLOOKUP(B117,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17498287353218001,null,1,0,null,1.82E-3,0,null,{"$f":"+($J117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$J84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$J84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$J84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$J84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+SUMPRODUCT(M117:P117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K117*Clientes!X117*12*(1-$C117)","v":0},null,{"$f":"IF(Q117=0,0,(IF($AK$3=1,$E117*$F$4*G117/$Q$80,($E117*$F$4*G117-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W117*Energía!Z117*(1-$C117)*1000,AL117)","v":0},{"$f":"+($W117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$W84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$W84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$W84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+SUMPRODUCT(Z117:AC117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X117*Clientes!T117*12*(1-$C117)","v":0},{"$f":"+$X117*Clientes!U117*12*(1-$C117)","v":0},{"$f":"+$X117*Clientes!V117*12*(1-$C117)","v":0},{"$f":"+$X117*Clientes!W117*12*(1-$C117)","v":0},{"$f":"+$X117*Clientes!X117*12*(1-$C117)","v":0},null,"BTD_4 Jub. 1",0,0,null,null,{"$f":"+Potencia!T117*$K117*12*1000*(1-$C117)","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!H200","v":"Jub. 2"},{"$f":"+IF(B118=0,0,VLOOKUP(B118,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17498287353218001,null,1,0,null,1.82E-3,0,null,{"$f":"+($J118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$J85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$J85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$J85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$J85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+SUMPRODUCT(M118:P118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K118*Clientes!X118*12*(1-$C118)","v":0},null,{"$f":"IF(Q118=0,0,(IF($AK$3=1,$E118*$F$4*G118/$Q$80,($E118*$F$4*G118-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W118*((Energía!Z118-Clientes!T118*Límites!$B$14*12)+Clientes!T118*Límites!$B$14*12*(1-$C118))*1000,AL118)","v":0},{"$f":"+($W118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$W85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$W85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$W85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+SUMPRODUCT(Z118:AC118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X118*Clientes!T118*12*(1-$C118)","v":0},{"$f":"+$X118*Clientes!U118*12*(1-$C118)","v":0},{"$f":"+$X118*Clientes!V118*12*(1-$C118)","v":0},{"$f":"+$X118*Clientes!W118*12*(1-$C118)","v":0},{"$f":"+$X118*Clientes!X118*12*(1-$C118)","v":0},null,"BTD_4 Jub. 2",0,0,null,null,{"$f":"+Potencia!T118*$K118*12*1000*(1-$C118)","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!H201","v":"Político"},{"$f":"+IF(B119=0,0,VLOOKUP(B119,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.17498287353218001,null,1,0,null,1.82E-3,0,null,{"$f":"+($J119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$J86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$J86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$J86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$J86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+SUMPRODUCT(M119:P119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K119*Clientes!X119*12*(1-$C119)","v":0},null,{"$f":"IF(Q119=0,0,(IF($AK$3=1,$E119*$F$4*G119/$Q$80,($E119*$F$4*G119-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W119*Energía!Z119*(1-$C119)*1000,AL119)","v":0},{"$f":"+($W119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$W86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$W86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$W86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+SUMPRODUCT(Z119:AC119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X119*Clientes!T119*12*(1-$C119)","v":0},{"$f":"+$X119*Clientes!U119*12*(1-$C119)","v":0},{"$f":"+$X119*Clientes!V119*12*(1-$C119)","v":0},{"$f":"+$X119*Clientes!W119*12*(1-$C119)","v":0},{"$f":"+$X119*Clientes!X119*12*(1-$C119)","v":0},null,"BTD_4 Político",0,0,null,null,{"$f":"+Potencia!T119*$K119*12*1000*(1-$C119)","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!H202","v":"x1"},{"$f":"+IF(B120=0,0,VLOOKUP(B120,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17498287353218001,null,1,0,null,1.82E-3,0,null,{"$f":"+($J120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$J87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$J87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$J87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$J87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+SUMPRODUCT(M120:P120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K120*Clientes!X120*12*(1-$C120)","v":0},null,{"$f":"IF(Q120=0,0,(IF($AK$3=1,$E120*$F$4*G120/$Q$80,($E120*$F$4*G120-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W120*Energía!Z120*(1-$C120)*1000,AL120)","v":0},{"$f":"+($W120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$W87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$W87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$W87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+SUMPRODUCT(Z120:AC120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X120*Clientes!T120*12*(1-$C120)","v":0},{"$f":"+$X120*Clientes!U120*12*(1-$C120)","v":0},{"$f":"+$X120*Clientes!V120*12*(1-$C120)","v":0},{"$f":"+$X120*Clientes!W120*12*(1-$C120)","v":0},{"$f":"+$X120*Clientes!X120*12*(1-$C120)","v":0},null,"BTD_4 x1",0,0,null,null,{"$f":"+Potencia!T120*$K120*12*1000*(1-$C120)","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!H203","v":"x2"},{"$f":"+IF(B121=0,0,VLOOKUP(B121,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17498287353218001,null,1,0,null,1.82E-3,0,null,{"$f":"+($J121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$J88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$J88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$J88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$J88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+SUMPRODUCT(M121:P121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K121*Clientes!X121*12*(1-$C121)","v":0},null,{"$f":"IF(Q121=0,0,(IF($AK$3=1,$E121*$F$4*G121/$Q$80,($E121*$F$4*G121-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W121*((Energía!Z121-Clientes!T121*Límites!$B$16*12)+Clientes!T121*Límites!$B$16*12*(1-$C121))*1000,AL121)","v":0},{"$f":"+($W121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$W88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$W88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$W88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+SUMPRODUCT(Z121:AC121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X121*Clientes!T121*12*(1-$C121)","v":0},{"$f":"+$X121*Clientes!U121*12*(1-$C121)","v":0},{"$f":"+$X121*Clientes!V121*12*(1-$C121)","v":0},{"$f":"+$X121*Clientes!W121*12*(1-$C121)","v":0},{"$f":"+$X121*Clientes!X121*12*(1-$C121)","v":0},null,"BTD_4 x2",0,0,null,null,{"$f":"+Potencia!T121*$K121*12*1000*(1-$C121)","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!H204","v":"Discap."},{"$f":"+IF(B122=0,0,VLOOKUP(B122,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17498287353218001,null,1,0,null,1.82E-3,0,null,{"$f":"+($J122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$J89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$J89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$J89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$J89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+SUMPRODUCT(M122:P122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K122*Clientes!X122*12*(1-$C122)","v":0},null,{"$f":"IF(Q122=0,0,(IF($AK$3=1,$E122*$F$4*G122/$Q$80,($E122*$F$4*G122-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W122*Energía!Z122*(1-$C122)*1000,AL122)","v":0},{"$f":"+($W122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$W89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$W89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$W89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+SUMPRODUCT(Z122:AC122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X122*Clientes!T122*12*(1-$C122)","v":0},{"$f":"+$X122*Clientes!U122*12*(1-$C122)","v":0},{"$f":"+$X122*Clientes!V122*12*(1-$C122)","v":0},{"$f":"+$X122*Clientes!W122*12*(1-$C122)","v":0},{"$f":"+$X122*Clientes!X122*12*(1-$C122)","v":0},null,"BTD_4 Discap.",0,0,null,null,{"$f":"+Potencia!T122*$K122*12*1000*(1-$C122)","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H205","v":"Discapacitados 601-más"},{"$f":"+IF(B123=0,0,VLOOKUP(B123,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17498287353218001,null,1,0,null,1.82E-3,0,null,{"$f":"+($J123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$J90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$J90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$J90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$J90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+SUMPRODUCT(M123:P123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K123*Clientes!X123*12*(1-$C123)","v":0},null,{"$f":"IF(Q123=0,0,(IF($AK$3=1,$E123*$F$4*G123/$Q$80,($E123*$F$4*G123-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W123*((Energía!Z123-Clientes!T123*Límites!$B$15*12)+Clientes!T123*Límites!$B$15*12*(1-$C123))*1000,AL123)","v":0},{"$f":"+($W123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$W90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$W90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$W90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+SUMPRODUCT(Z123:AC123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X123*Clientes!T123*12*(1-$C123)","v":0},{"$f":"+$X123*Clientes!U123*12*(1-$C123)","v":0},{"$f":"+$X123*Clientes!V123*12*(1-$C123)","v":0},{"$f":"+$X123*Clientes!W123*12*(1-$C123)","v":0},{"$f":"+$X123*Clientes!X123*12*(1-$C123)","v":0},null,"BTD_4 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T123*$K123*12*1000*(1-$C123)","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H206","v":"Cruz Roja"},{"$f":"+IF(B124=0,0,VLOOKUP(B124,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.17498287353218001,null,1,0,null,1.82E-3,0,null,{"$f":"+($J124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$J91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$J91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$J91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$J91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+SUMPRODUCT(M124:P124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K124*Clientes!X124*12*(1-$C124)","v":0},null,{"$f":"IF(Q124=0,0,(IF($AK$3=1,$E124*$F$4*G124/$Q$80,($E124*$F$4*G124-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W124*Energía!Z124*(1-$C124)*1000,AL124)","v":0},{"$f":"+($W124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$W91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$W91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$W91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+SUMPRODUCT(Z124:AC124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X124*Clientes!T124*12*(1-$C124)","v":0},{"$f":"+$X124*Clientes!U124*12*(1-$C124)","v":0},{"$f":"+$X124*Clientes!V124*12*(1-$C124)","v":0},{"$f":"+$X124*Clientes!W124*12*(1-$C124)","v":0},{"$f":"+$X124*Clientes!X124*12*(1-$C124)","v":0},null,"BTD_4 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T124*$K124*12*1000*(1-$C124)","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!H207","v":0},{"$f":"+IF(B125=0,0,VLOOKUP(B125,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17498287353218001,null,1,0,null,0,null,null,{"$f":"+SUM(M126:M135)","v":0},{"$f":"+SUM(N126:N135)","v":0},{"$f":"+SUM(O126:O135)","v":0},{"$f":"+SUM(P126:P135)","v":0},{"$f":"+SUM(Q126:Q135)","v":0},{"$f":"+K125*Clientes!X125*12*(1-$C125)","v":0},null,{"$f":"IF(Q125=0,0,(IF($AK$3=1,$E125*$F$4*G125/$Q$80,($E125*$F$4*G125-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z126:Z135)","v":0},{"$f":"+SUM(AA126:AA135)","v":0},{"$f":"+SUM(AB126:AB135)","v":0},{"$f":"+SUM(AC126:AC135)","v":0},{"$f":"+SUM(AD126:AD135)","v":0},{"$f":"+$X125*Clientes!T125*12*(1-$C125)","v":0},{"$f":"+$X125*Clientes!U125*12*(1-$C125)","v":0},{"$f":"+$X125*Clientes!V125*12*(1-$C125)","v":0},{"$f":"+$X125*Clientes!W125*12*(1-$C125)","v":0},{"$f":"+SUM(AI126:AI135)","v":0},null,"BTD_5 (xxx)",0,0,null,null,{"$f":"+SUM(AP126:AP135)","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!H208","v":"Regular"},{"$f":"+IF(B126=0,0,VLOOKUP(B126,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17498287353218001,null,1,0,null,{"$f":"+J125","v":0},{"$f":"+K125","v":0},null,{"$f":"+($J126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$J82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$J82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$J82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$J82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+SUMPRODUCT(M126:P126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K126*Clientes!X126*12*(1-$C126)","v":0},null,{"$f":"IF(Q126=0,0,(IF($AK$3=1,$E126*$F$4*G126/$Q$80,($E126*$F$4*G126-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W126*Energía!Z126*(1-$C126)*1000,AL126)","v":0},{"$f":"+($W126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$W82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$W82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$W82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+SUMPRODUCT(Z126:AC126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X126*Clientes!T126*12*(1-$C126)","v":0},{"$f":"+$X126*Clientes!U126*12*(1-$C126)","v":0},{"$f":"+$X126*Clientes!V126*12*(1-$C126)","v":0},{"$f":"+$X126*Clientes!W126*12*(1-$C126)","v":0},{"$f":"+$X126*Clientes!X126*12*(1-$C126)","v":0},null,"BTD_5 Regular",0,0,null,null,{"$f":"+Potencia!T126*$K126*12*1000*(1-$C126)","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!H209","v":"Agro"},{"$f":"+IF(B127=0,0,VLOOKUP(B127,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.17498287353218001,null,1,0,null,{"$f":"+J126","v":0},{"$f":"+K126","v":0},null,{"$f":"+($J127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$J83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$J83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$J83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$J83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+SUMPRODUCT(M127:P127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K127*Clientes!X127*12*(1-$C127)","v":0},null,{"$f":"IF(Q127=0,0,(IF($AK$3=1,$E127*$F$4*G127/$Q$80,($E127*$F$4*G127-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W127*Energía!Z127*(1-$C127)*1000,AL127)","v":0},{"$f":"+($W127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$W83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$W83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$W83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+SUMPRODUCT(Z127:AC127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X127*Clientes!T127*12*(1-$C127)","v":0},{"$f":"+$X127*Clientes!U127*12*(1-$C127)","v":0},{"$f":"+$X127*Clientes!V127*12*(1-$C127)","v":0},{"$f":"+$X127*Clientes!W127*12*(1-$C127)","v":0},{"$f":"+$X127*Clientes!X127*12*(1-$C127)","v":0},null,"BTD_5 Agro",0,0,null,null,{"$f":"+Potencia!T127*$K127*12*1000*(1-$C127)","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!H210","v":"Jub. 1"},{"$f":"+IF(B128=0,0,VLOOKUP(B128,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17498287353218001,null,1,0,null,0,0,null,{"$f":"+($J128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$J84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$J84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$J84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$J84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+SUMPRODUCT(M128:P128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K128*Clientes!X128*12*(1-$C128)","v":0},null,{"$f":"IF(Q128=0,0,(IF($AK$3=1,$E128*$F$4*G128/$Q$80,($E128*$F$4*G128-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W128*Energía!Z128*(1-$C128)*1000,AL128)","v":0},{"$f":"+($W128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$W84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$W84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$W84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+SUMPRODUCT(Z128:AC128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X128*Clientes!T128*12*(1-$C128)","v":0},{"$f":"+$X128*Clientes!U128*12*(1-$C128)","v":0},{"$f":"+$X128*Clientes!V128*12*(1-$C128)","v":0},{"$f":"+$X128*Clientes!W128*12*(1-$C128)","v":0},{"$f":"+$X128*Clientes!X128*12*(1-$C128)","v":0},null,"BTD_5 Jub. 1",0,0,null,null,{"$f":"+Potencia!T128*$K128*12*1000*(1-$C128)","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!H211","v":"Jub. 2"},{"$f":"+IF(B129=0,0,VLOOKUP(B129,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17498287353218001,null,1,0,null,0,0,null,{"$f":"+($J129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$J85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$J85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$J85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$J85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+SUMPRODUCT(M129:P129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K129*Clientes!X129*12*(1-$C129)","v":0},null,{"$f":"IF(Q129=0,0,(IF($AK$3=1,$E129*$F$4*G129/$Q$80,($E129*$F$4*G129-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W129*((Energía!Z129-Clientes!T129*Límites!$B$14*12)+Clientes!T129*Límites!$B$14*12*(1-$C129))*1000,AL129)","v":0},{"$f":"+($W129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$W85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$W85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$W85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+SUMPRODUCT(Z129:AC129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X129*Clientes!T129*12*(1-$C129)","v":0},{"$f":"+$X129*Clientes!U129*12*(1-$C129)","v":0},{"$f":"+$X129*Clientes!V129*12*(1-$C129)","v":0},{"$f":"+$X129*Clientes!W129*12*(1-$C129)","v":0},{"$f":"+$X129*Clientes!X129*12*(1-$C129)","v":0},null,"BTD_5 Jub. 2",0,0,null,null,{"$f":"+Potencia!T129*$K129*12*1000*(1-$C129)","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!H212","v":"Político"},{"$f":"+IF(B130=0,0,VLOOKUP(B130,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.17498287353218001,null,1,0,null,0,0,null,{"$f":"+($J130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$J86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$J86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$J86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$J86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+SUMPRODUCT(M130:P130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K130*Clientes!X130*12*(1-$C130)","v":0},null,{"$f":"IF(Q130=0,0,(IF($AK$3=1,$E130*$F$4*G130/$Q$80,($E130*$F$4*G130-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W130*Energía!Z130*(1-$C130)*1000,AL130)","v":0},{"$f":"+($W130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$W86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$W86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$W86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+SUMPRODUCT(Z130:AC130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X130*Clientes!T130*12*(1-$C130)","v":0},{"$f":"+$X130*Clientes!U130*12*(1-$C130)","v":0},{"$f":"+$X130*Clientes!V130*12*(1-$C130)","v":0},{"$f":"+$X130*Clientes!W130*12*(1-$C130)","v":0},{"$f":"+$X130*Clientes!X130*12*(1-$C130)","v":0},null,"BTD_5 Político",0,0,null,null,{"$f":"+Potencia!T130*$K130*12*1000*(1-$C130)","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!H213","v":"x1"},{"$f":"+IF(B131=0,0,VLOOKUP(B131,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17498287353218001,null,1,0,null,0,0,null,{"$f":"+($J131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$J87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$J87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$J87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$J87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+SUMPRODUCT(M131:P131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K131*Clientes!X131*12*(1-$C131)","v":0},null,{"$f":"IF(Q131=0,0,(IF($AK$3=1,$E131*$F$4*G131/$Q$80,($E131*$F$4*G131-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W131*Energía!Z131*(1-$C131)*1000,AL131)","v":0},{"$f":"+($W131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$W87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$W87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$W87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+SUMPRODUCT(Z131:AC131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X131*Clientes!T131*12*(1-$C131)","v":0},{"$f":"+$X131*Clientes!U131*12*(1-$C131)","v":0},{"$f":"+$X131*Clientes!V131*12*(1-$C131)","v":0},{"$f":"+$X131*Clientes!W131*12*(1-$C131)","v":0},{"$f":"+$X131*Clientes!X131*12*(1-$C131)","v":0},null,"BTD_5 x1",0,0,null,null,{"$f":"+Potencia!T131*$K131*12*1000*(1-$C131)","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!H214","v":"x2"},{"$f":"+IF(B132=0,0,VLOOKUP(B132,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17498287353218001,null,1,0,null,0,0,null,{"$f":"+($J132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$J88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$J88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$J88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$J88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+SUMPRODUCT(M132:P132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K132*Clientes!X132*12*(1-$C132)","v":0},null,{"$f":"IF(Q132=0,0,(IF($AK$3=1,$E132*$F$4*G132/$Q$80,($E132*$F$4*G132-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W132*((Energía!Z132-Clientes!T132*Límites!$B$16*12)+Clientes!T132*Límites!$B$16*12*(1-$C132))*1000,AL132)","v":0},{"$f":"+($W132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$W88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$W88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$W88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+SUMPRODUCT(Z132:AC132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X132*Clientes!T132*12*(1-$C132)","v":0},{"$f":"+$X132*Clientes!U132*12*(1-$C132)","v":0},{"$f":"+$X132*Clientes!V132*12*(1-$C132)","v":0},{"$f":"+$X132*Clientes!W132*12*(1-$C132)","v":0},{"$f":"+$X132*Clientes!X132*12*(1-$C132)","v":0},null,"BTD_5 x2",0,0,null,null,{"$f":"+Potencia!T132*$K132*12*1000*(1-$C132)","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!H215","v":"Discap."},{"$f":"+IF(B133=0,0,VLOOKUP(B133,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17498287353218001,null,1,0,null,0,0,null,{"$f":"+($J133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$J89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$J89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$J89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$J89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+SUMPRODUCT(M133:P133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K133*Clientes!X133*12*(1-$C133)","v":0},null,{"$f":"IF(Q133=0,0,(IF($AK$3=1,$E133*$F$4*G133/$Q$80,($E133*$F$4*G133-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W133*Energía!Z133*(1-$C133)*1000,AL133)","v":0},{"$f":"+($W133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$W89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$W89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$W89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+SUMPRODUCT(Z133:AC133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X133*Clientes!T133*12*(1-$C133)","v":0},{"$f":"+$X133*Clientes!U133*12*(1-$C133)","v":0},{"$f":"+$X133*Clientes!V133*12*(1-$C133)","v":0},{"$f":"+$X133*Clientes!W133*12*(1-$C133)","v":0},{"$f":"+$X133*Clientes!X133*12*(1-$C133)","v":0},null,"BTD_5 Discap.",0,0,null,null,{"$f":"+Potencia!T133*$K133*12*1000*(1-$C133)","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H216","v":"Discapacitados 601-más"},{"$f":"+IF(B134=0,0,VLOOKUP(B134,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17498287353218001,null,1,0,null,0,0,null,{"$f":"+($J134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$J90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$J90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$J90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$J90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+SUMPRODUCT(M134:P134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K134*Clientes!X134*12*(1-$C134)","v":0},null,{"$f":"IF(Q134=0,0,(IF($AK$3=1,$E134*$F$4*G134/$Q$80,($E134*$F$4*G134-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W134*((Energía!Z134-Clientes!T134*Límites!$B$15*12)+Clientes!T134*Límites!$B$15*12*(1-$C134))*1000,AL134)","v":0},{"$f":"+($W134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$W90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$W90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$W90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+SUMPRODUCT(Z134:AC134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X134*Clientes!T134*12*(1-$C134)","v":0},{"$f":"+$X134*Clientes!U134*12*(1-$C134)","v":0},{"$f":"+$X134*Clientes!V134*12*(1-$C134)","v":0},{"$f":"+$X134*Clientes!W134*12*(1-$C134)","v":0},{"$f":"+$X134*Clientes!X134*12*(1-$C134)","v":0},null,"BTD_5 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T134*$K134*12*1000*(1-$C134)","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H217","v":"Cruz Roja"},{"$f":"+IF(B135=0,0,VLOOKUP(B135,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.17498287353218001,null,1,0,null,0,0,null,{"$f":"+($J135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$J91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$J91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$J91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$J91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+SUMPRODUCT(M135:P135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K135*Clientes!X135*12*(1-$C135)","v":0},null,{"$f":"IF(Q135=0,0,(IF($AK$3=1,$E135*$F$4*G135/$Q$80,($E135*$F$4*G135-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W135*Energía!Z135*(1-$C135)*1000,AL135)","v":0},{"$f":"+($W135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$W91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$W91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$W91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+SUMPRODUCT(Z135:AC135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X135*Clientes!T135*12*(1-$C135)","v":0},{"$f":"+$X135*Clientes!U135*12*(1-$C135)","v":0},{"$f":"+$X135*Clientes!V135*12*(1-$C135)","v":0},{"$f":"+$X135*Clientes!W135*12*(1-$C135)","v":0},{"$f":"+$X135*Clientes!X135*12*(1-$C135)","v":0},null,"BTD_5 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T135*$K135*12*1000*(1-$C135)","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!H218","v":0},{"$f":"+IF(B136=0,0,VLOOKUP(B136,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60927446702140942,null,1,0,null,null,0,null,{"$f":"+SUM(M137,M148,M159,M170,M181)","v":1004119.0627432384},{"$f":"+SUM(N137,N148,N159,N170,N181)","v":1050960.7673359287},{"$f":"+SUM(O137,O148,O159,O170,O181)","v":1104097.936180586},{"$f":"+SUM(P137,P148,P159,P170,P181)","v":1162731.6404576774},{"$f":"+SUM(Q137,Q148,Q159,Q170,Q181)","v":3651692.3329375661},{"$f":"+K136*Clientes!X136*12*(1-$C136)","v":0},null,{"$f":"IF(Q136=0,0,(IF($AK$3=1,$E136*$F$4*G136/$Q$136,($E136*$F$4*G136-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.67171283099670598},0,null,0,0,null,{"$f":"+SUM(Z137,Z148,Z159,Z170,Z181)","v":981928.98828125792},{"$f":"+SUM(AA137,AA148,AA159,AA170,AA181)","v":705943.83229368692},{"$f":"+SUM(AB137,AB148,AB159,AB170,AB181)","v":741636.75040948181},{"$f":"+SUM(AC137,AC148,AC159,AC170,AC181)","v":781021.76190127037},{"$f":"+SUM(AD137,AD148,AD159,AD170,AD181)","v":2747904.3122648778},{"$f":"+$X136*Clientes!T136*12*(1-$C136)","v":0},{"$f":"+$X136*Clientes!U136*12*(1-$C136)","v":0},{"$f":"+$X136*Clientes!V136*12*(1-$C136)","v":0},{"$f":"+$X136*Clientes!W136*12*(1-$C136)","v":0},{"$f":"+SUM(AI137,AI148,AI159,AI170,AI181)","v":0},null,"BTS",981928.98828125803,0,null,null,{"$f":"+SUM(AP137,AP148,AP159,AP170,AP181)","v":0}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!H219","v":0},{"$f":"+IF(B137=0,0,VLOOKUP(B137,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E136","v":0.60927446702140942},null,{"$f":"+G136","v":1},0,null,1.98E-3,null,null,{"$f":"+SUM(M138:M147)","v":345486.96456880181},362450.02333975543,381718.42633082881,402993.22688138427,1260852.7907413032,0,null,{"$f":"IF(Q137=0,0,(IF($AK$3=1,$E137*$F$4*G137/$Q$136,($E137*$F$4*G137-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.67171283099670598},{"$f":"IF(R137=0,0,IF($AK$3=1,$E137*$F$4*H137/$R$136,($E137*$F$4*H137-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.3299914053734778E-3,0,null,{"$f":"+SUM(Z138:Z147)","v":341270.02626975323},{"$f":"+SUM(AA138:AA147)","v":243462.33127236922},{"$f":"+SUM(AB138:AB147)","v":256405.16479428858},{"$f":"+SUM(AC138:AC147)","v":270695.72130099242},{"$f":"+SUM(AD138:AD147)","v":951716.73944405129},{"$f":"+SUM(AE138:AE147)","v":0},{"$f":"+SUM(AF138:AF147)","v":0},0,0,0,null,"BTS_1 (0-300)",0,0,null,null,{"$f":"+SUM(AP138:AP147)","v":0}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!H220","v":"Regular"},{"$f":"+IF(B138=0,0,VLOOKUP(B138,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60927446702140942,null,1,0,null,{"$f":"+J137","v":1.98E-3},{"$f":"+K137","v":0},null,{"$f":"+$J138*Energía!Z138*(1-$C138)*1000","v":265580.60496126354},{"$f":"+$J138*Energía!AA138*(1-$C138)*1000","v":278604.06276106846},{"$f":"+$J138*Energía!AB138*(1-$C138)*1000","v":293403.36004664446},{"$f":"+$J138*Energía!AC138*(1-$C138)*1000","v":309748.78530641453},{"$f":"+SUMPRODUCT(M138:P138,PremisaCosto!$F$84:$I$84)","v":969169.13469394797},{"$f":"+Potencia!X138*$K138*12*1000*(1-$C138)","v":0},null,{"$f":"IF(Q138=0,0,(IF($AK$3=1,$E138*$F$4*G138/$Q$136,($E138*$F$4*G138-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.67171283099670598},{"$f":"IF(R138=0,0,IF($AK$3=1,$E138*$F$4*H138/$R$136,($E138*$F$4*H138-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.3299914053734778E-3,0,null,{"$f":"+IF($AK$3=1,$W138*Energía!Z138*(1-$C138)*1000,AL138)","v":262325.23101424437},{"$f":"+$W138*Energía!AA138*(1-$C138)*1000","v":187141.92372442124},{"$f":"+$W138*Energía!AB138*(1-$C138)*1000","v":197082.8016008774},{"$f":"+$W138*Energía!AC138*(1-$C138)*1000","v":208062.23347596257},{"$f":"+SUMPRODUCT(Z138:AC138,PremisaCosto!$F$84:$I$84)","v":731540.39240949857},{"$f":"+IF($AK$3=1,Potencia!T138*$X138*12*1000*(1-$C138),AM138)","v":0},{"$f":"+Potencia!U138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!V138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!W138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+SUMPRODUCT(AE138:AH138,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Regular",262325.23101424437,0,null,null,{"$f":"+Potencia!T138*$K138*12*1000*(1-$C138)","v":0}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!H221","v":"Agro"},{"$f":"+IF(B139=0,0,VLOOKUP(B139,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.60927446702140942,null,1,0,null,{"$f":"+J138","v":1.98E-3},{"$f":"+K138","v":0},null,{"$f":"+$J139*Energía!Z139*(1-$C139)*1000","v":50.68667941751319},{"$f":"+$J139*Energía!AA139*(1-$C139)*1000","v":52.86548005691084},{"$f":"+$J139*Energía!AB139*(1-$C139)*1000","v":55.346030734062815},{"$f":"+$J139*Energía!AC139*(1-$C139)*1000","v":58.095991546984031},{"$f":"+SUMPRODUCT(M139:P139,PremisaCosto!$F$84:$I$84)","v":183.41003184004751},{"$f":"+Potencia!X139*$K139*12*1000*(1-$C139)","v":0},null,{"$f":"IF(Q139=0,0,(IF($AK$3=1,$E139*$F$4*G139/$Q$136,($E139*$F$4*G139-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.67171283099670598},{"$f":"IF(R139=0,0,IF($AK$3=1,$E139*$F$4*H139/$R$136,($E139*$F$4*H139-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.3299914053734778E-3,0,null,{"$f":"+IF($AK$3=1,$W139*Energía!Z139*(1-$C139)*1000,AL139)","v":50.136209523579737},{"$f":"+$W139*Energía!AA139*(1-$C139)*1000","v":35.510421271027475},{"$f":"+$W139*Energía!AB139*(1-$C139)*1000","v":37.176638988808037},{"$f":"+$W139*Energía!AC139*(1-$C139)*1000","v":39.023822951585352},{"$f":"+SUMPRODUCT(Z139:AC139,PremisaCosto!$F$84:$I$84)","v":138.63751742685406},{"$f":"+IF($AK$3=1,Potencia!T139*$X139*12*1000*(1-$C139),AM139)","v":0},{"$f":"+Potencia!U139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!V139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!W139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+SUMPRODUCT(AE139:AH139,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Agro",50.136209523579737,0,null,null,{"$f":"+Potencia!T139*$K139*12*1000*(1-$C139)","v":0}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!H222","v":"Jub. 1"},{"$f":"+IF(B140=0,0,VLOOKUP(B140,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60927446702140942,null,1,0,null,1.98E-3,0,null,{"$f":"+$J140*Energía!Z140*(1-$C140)*1000","v":79829.643126096751},{"$f":"+$J140*Energía!AA140*(1-$C140)*1000","v":83765.782199907742},{"$f":"+$J140*Energía!AB140*(1-$C140)*1000","v":88230.952695541593},{"$f":"+$J140*Energía!AC140*(1-$C140)*1000","v":93155.973799563857},{"$f":"+SUMPRODUCT(M140:P140,PremisaCosto!$F$84:$I$84)","v":291405.23250681581},{"$f":"+Potencia!X140*$K140*12*1000*(1-$C140)","v":0},null,{"$f":"IF(Q140=0,0,(IF($AK$3=1,$E140*$F$4*G140/$Q$136,($E140*$F$4*G140-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.67171283099670598},{"$f":"IF(R140=0,0,IF($AK$3=1,$E140*$F$4*H140/$R$136,($E140*$F$4*H140-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.3299914053734778E-3,0,null,{"$f":"+IF($AK$3=1,$W140*Energía!Z140*(1-$C140)*1000,AL140)","v":78868.937399028378},{"$f":"+$W140*Energía!AA140*(1-$C140)*1000","v":56266.550702153509},{"$f":"+$W140*Energía!AB140*(1-$C140)*1000","v":59265.863016658688},{"$f":"+$W140*Energía!AC140*(1-$C140)*1000","v":62574.062885160005},{"$f":"+SUMPRODUCT(Z140:AC140,PremisaCosto!$F$84:$I$84)","v":219965.98374707589},{"$f":"+IF($AK$3=1,Potencia!T140*$X140*12*1000*(1-$C140),AM140)","v":0},{"$f":"+Potencia!U140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!V140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!W140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+SUMPRODUCT(AE140:AH140,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Jub. 1",78868.937399028378,0,null,null,{"$f":"+Potencia!T140*$K140*12*1000*(1-$C140)","v":0}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!H223","v":"Jub. 2"},{"$f":"+IF(B141=0,0,VLOOKUP(B141,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60927446702140942,null,1,0,null,1.98E-3,0,null,{"$f":"+$J141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+SUMPRODUCT(M141:P141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X141*$K141*12*1000*(1-$C141)","v":0},null,{"$f":"IF(Q141=0,0,(IF($AK$3=1,$E141*$F$4*G141/$Q$136,($E141*$F$4*G141-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R141=0,0,IF($AK$3=1,$E141*$F$4*H141/$R$136,($E141*$F$4*H141-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000,AL141)","v":0},{"$f":"+$W141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+SUMPRODUCT(Z141:AC141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T141*$X141*12*1000*(1-$C141),AM141)","v":0},{"$f":"+Potencia!U141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!V141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!W141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+SUMPRODUCT(AE141:AH141,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Jub. 2",0,0,null,null,{"$f":"+Potencia!T141*$K141*12*1000*(1-$C141)","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!H224","v":"Político"},{"$f":"+IF(B142=0,0,VLOOKUP(B142,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.60927446702140942,null,1,0,null,1.98E-3,0,null,{"$f":"+$J142*Energía!Z142*(1-$C142)*1000","v":0.72585043910447555},{"$f":"+$J142*Energía!AA142*(1-$C142)*1000","v":0.76247788097275593},{"$f":"+$J142*Energía!AB142*(1-$C142)*1000","v":0.80440599629020693},{"$f":"+$J142*Energía!AC142*(1-$C142)*1000","v":0.85130048130052027},{"$f":"+SUMPRODUCT(M142:P142,PremisaCosto!$F$84:$I$84)","v":2.6552846360268063},{"$f":"+Potencia!X142*$K142*12*1000*(1-$C142)","v":0},null,{"$f":"IF(Q142=0,0,(IF($AK$3=1,$E142*$F$4*G142/$Q$136,($E142*$F$4*G142-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.67171283099670598},{"$f":"IF(R142=0,0,IF($AK$3=1,$E142*$F$4*H142/$R$136,($E142*$F$4*H142-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.3299914053734778E-3,0,null,{"$f":"+IF($AK$3=1,$W142*Energía!Z142*(1-$C142)*1000,AL142)","v":0.71746437990657597},{"$f":"+$W142*Energía!AA142*(1-$C142)*1000","v":0.51216617600057934},{"$f":"+$W142*Energía!AB142*(1-$C142)*1000","v":0.54032982903882065},{"$f":"+$W142*Energía!AC142*(1-$C142)*1000","v":0.5718294563232309},{"$f":"+SUMPRODUCT(Z142:AC142,PremisaCosto!$F$84:$I$84)","v":2.0041926064242683},{"$f":"+IF($AK$3=1,Potencia!T142*$X142*12*1000*(1-$C142),AM142)","v":0},{"$f":"+Potencia!U142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!V142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!W142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+SUMPRODUCT(AE142:AH142,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+A142","v":"BTS_1 Político"},0.71746437990657597,0,null,null,{"$f":"+Potencia!T142*$K142*12*1000*(1-$C142)","v":0}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!H225","v":"x1"},{"$f":"+IF(B143=0,0,VLOOKUP(B143,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60927446702140942,null,1,0,null,1.98E-3,0,null,{"$f":"+$J143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AC143*(1-$C143)*1000","v":0},{"$f":"+SUMPRODUCT(M143:P143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X143*$K143*12*1000*(1-$C143)","v":0},null,{"$f":"IF(Q143=0,0,(IF($AK$3=1,$E143*$F$4*G143/$Q$136,($E143*$F$4*G143-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R143=0,0,IF($AK$3=1,$E143*$F$4*H143/$R$136,($E143*$F$4*H143-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J143*T143","v":0},{"$f":"+U143*K143","v":0},null,{"$f":"+IF($AK$3=1,$W143*Energía!Z143*(1-$C143)*1000,AL143)","v":0},{"$f":"+$W143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AC143*(1-$C143)*1000","v":0},{"$f":"+SUMPRODUCT(Z143:AC143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T143*$X143*12*1000*(1-$C143),AM143)","v":0},{"$f":"+Potencia!U143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!V143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!W143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+SUMPRODUCT(AE143:AH143,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 x1",0,0,null,null,{"$f":"+Potencia!T143*$K143*12*1000*(1-$C143)","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!H226","v":"x2"},{"$f":"+IF(B144=0,0,VLOOKUP(B144,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60927446702140942,null,1,0,null,1.98E-3,0,null,{"$f":"+$J144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+SUMPRODUCT(M144:P144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X144*$K144*12*1000*(1-$C144)","v":0},null,{"$f":"IF(Q144=0,0,(IF($AK$3=1,$E144*$F$4*G144/$Q$136,($E144*$F$4*G144-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R144=0,0,IF($AK$3=1,$E144*$F$4*H144/$R$136,($E144*$F$4*H144-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000,AL144)","v":0},{"$f":"+$W144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+SUMPRODUCT(Z144:AC144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T144*$X144*12*1000*(1-$C144),AM144)","v":0},{"$f":"+Potencia!U144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!V144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!W144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+SUMPRODUCT(AE144:AH144,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 x2",0,0,null,null,{"$f":"+Potencia!T144*$K144*12*1000*(1-$C144)","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!H227","v":"Discap."},{"$f":"+IF(B145=0,0,VLOOKUP(B145,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60927446702140942,null,1,0,null,1.98E-3,0,null,{"$f":"+$J145*Energía!Z145*(1-$C145)*1000","v":25.303951584928804},{"$f":"+$J145*Energía!AA145*(1-$C145)*1000","v":26.55042084131075},{"$f":"+$J145*Energía!AB145*(1-$C145)*1000","v":27.963151912367799},{"$f":"+$J145*Energía!AC145*(1-$C145)*1000","v":29.52048337758281},{"$f":"+SUMPRODUCT(M145:P145,PremisaCosto!$F$84:$I$84)","v":92.358224063358477},{"$f":"+Potencia!X145*$K145*12*1000*(1-$C145)","v":0},null,{"$f":"IF(Q145=0,0,(IF($AK$3=1,$E145*$F$4*G145/$Q$136,($E145*$F$4*G145-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.67171283099670598},{"$f":"IF(R145=0,0,IF($AK$3=1,$E145*$F$4*H145/$R$136,($E145*$F$4*H145-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.3299914053734778E-3,0,null,{"$f":"+IF($AK$3=1,$W145*Energía!Z145*(1-$C145)*1000,AL145)","v":25.004182576944082},{"$f":"+$W145*Energía!AA145*(1-$C145)*1000","v":17.834258347470787},{"$f":"+$W145*Energía!AB145*(1-$C145)*1000","v":18.783207934647521},{"$f":"+$W145*Energía!AC145*(1-$C145)*1000","v":19.829287461947349},{"$f":"+SUMPRODUCT(Z145:AC145,PremisaCosto!$F$84:$I$84)","v":69.721577443535807},{"$f":"+IF($AK$3=1,Potencia!T145*$X145*12*1000*(1-$C145),AM145)","v":0},{"$f":"+Potencia!U145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!V145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!W145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+SUMPRODUCT(AE145:AH145,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Discap.",25.004182576944082,0,null,null,{"$f":"+Potencia!T145*$K145*12*1000*(1-$C145)","v":0}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H228","v":"Discapacitados 601-más"},{"$f":"+IF(B146=0,0,VLOOKUP(B146,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60927446702140942,null,1,0,null,1.98E-3,0,null,{"$f":"+$J146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+SUMPRODUCT(M146:P146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X146*$K146*12*1000*(1-$C146)","v":0},null,{"$f":"IF(Q146=0,0,(IF($AK$3=1,$E146*$F$4*G146/$Q$136,($E146*$F$4*G146-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R146=0,0,IF($AK$3=1,$E146*$F$4*H146/$R$136,($E146*$F$4*H146-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000,AL146)","v":0},{"$f":"+$W146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+SUMPRODUCT(Z146:AC146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T146*$X146*12*1000*(1-$C146),AM146)","v":0},{"$f":"+Potencia!U146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!V146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!W146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+SUMPRODUCT(AE146:AH146,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T146*$K146*12*1000*(1-$C146)","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!H229","v":"Cruz Roja"},{"$f":"+IF(B147=0,0,VLOOKUP(B147,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.60927446702140942,null,1,0,null,1.98E-3,0,null,{"$f":"+$J147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AC147*(1-$C147)*1000","v":0},{"$f":"+SUMPRODUCT(M147:P147,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X147*$K147*12*1000*(1-$C147)","v":0},null,{"$f":"IF(Q147=0,0,(IF($AK$3=1,$E147*$F$4*G147/$Q$136,($E147*$F$4*G147-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R147=0,0,IF($AK$3=1,$E147*$F$4*H147/$R$136,($E147*$F$4*H147-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W147*Energía!Z147*(1-$C147)*1000,AL147)","v":0},{"$f":"+$W147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AC147*(1-$C147)*1000","v":0},{"$f":"+SUMPRODUCT(Z147:AC147,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T147*$X147*12*1000*(1-$C147),AM147)","v":0},{"$f":"+Potencia!U147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!V147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!W147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+SUMPRODUCT(AE147:AH147,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T147*$K147*12*1000*(1-$C147)","v":0}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!H230","v":0},{"$f":"+IF(B148=0,0,VLOOKUP(B148,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60927446702140942,null,1,0,null,1.98E-3,null,null,{"$f":"+SUM(M149:M158)","v":254059.48289485785},266247.31034002278,280043.90425284021,295244.21748264035,925579.96359461755,0,null,{"$f":"IF(Q148=0,0,(IF($AK$3=1,$E148*$F$4*G148/$Q$136,($E148*$F$4*G148-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.67171283099670598},{"$f":"IF(R148=0,0,IF($AK$3=1,$E148*$F$4*H148/$R$136,($E148*$F$4*H148-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.3299914053734778E-3,0,null,{"$f":"+SUM(Z149:Z158)","v":240504.34216489983},{"$f":"+SUM(AA149:AA158)","v":178841.73457375524},{"$f":"+SUM(AB149:AB158)","v":188109.08372904573},{"$f":"+SUM(AC149:AC158)","v":198319.32916067148},{"$f":"+SUM(AD149:AD158)","v":688748.47634142917},{"$f":"+SUM(AE149:AE158)","v":0},{"$f":"+SUM(AF149:AF158)","v":0},0,0,0,null,"BTS_2 (301-750)",0,0,null,null,{"$f":"+SUM(AP149:AP158)","v":0}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!H231","v":"Regular"},{"$f":"+IF(B149=0,0,VLOOKUP(B149,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60927446702140942,null,1,0,null,{"$f":"+J148","v":1.98E-3},{"$f":"+K148","v":0},null,{"$f":"+($J149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$J138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":184506.44191832351},{"$f":"+($J149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$J138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":193265.02341818155},{"$f":"+($J149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$J138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":203169.97483619835},{"$f":"+($J149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$J138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":214076.79367356643},{"$f":"+SUMPRODUCT(M149:P149,PremisaCosto!$F$84:$I$84)","v":671684.4263208257},{"$f":"+Potencia!X149*$K149*12*1000*(1-$C149)","v":0},null,{"$f":"IF(Q149=0,0,(IF($AK$3=1,$E149*$F$4*G149/$Q$136,($E149*$F$4*G149-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.67171283099670598},{"$f":"IF(R149=0,0,IF($AK$3=1,$E149*$F$4*H149/$R$136,($E149*$F$4*H149-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.3299914053734778E-3,0,null,{"$f":"+IF($AK$3=1,$W149*Energía!Z149*(1-$C149)*1000,AL149)","v":182470.71551206324},{"$f":"+($W149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$W138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":129818.59601287141},{"$f":"+($W149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$W138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":136471.87897075232},{"$f":"+($W149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$W138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":143798.12912916901},{"$f":"+SUMPRODUCT(Z149:AC149,PremisaCosto!$F$84:$I$84)","v":507347.17934296303},{"$f":"+IF($AK$3=1,Potencia!T149*$X149*12*1000*(1-$C149),AM149)","v":0},{"$f":"+Potencia!U149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!V149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!W149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+SUMPRODUCT(AE149:AH149,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Regular",182470.71551206324,0,null,null,{"$f":"+Potencia!T149*$K149*12*1000*(1-$C149)","v":0}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!H232","v":"Agro"},{"$f":"+IF(B150=0,0,VLOOKUP(B150,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.60927446702140942,null,1,0,null,{"$f":"+J149","v":1.98E-3},{"$f":"+K149","v":0},null,{"$f":"+($J150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$J139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":203.8082140132442},{"$f":"+($J150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$J139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":212.29499343026222},{"$f":"+($J150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$J139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":221.9456225024505},{"$f":"+($J150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$J139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":232.62355861266053},{"$f":"+SUMPRODUCT(M150:P150,PremisaCosto!$F$84:$I$84)","v":736.02708956535537},{"$f":"+Potencia!X150*$K150*12*1000*(1-$C150)","v":0},null,{"$f":"IF(Q150=0,0,(IF($AK$3=1,$E150*$F$4*G150/$Q$136,($E150*$F$4*G150-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.67171283099670598},{"$f":"IF(R150=0,0,IF($AK$3=1,$E150*$F$4*H150/$R$136,($E150*$F$4*H150-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.3299914053734778E-3,0,null,{"$f":"+IF($AK$3=1,$W150*Energía!Z150*(1-$C150)*1000,AL150)","v":201.62021741784079},{"$f":"+($W150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$W139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":142.60127104346853},{"$f":"+($W150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$W139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":149.08372241844725},{"$f":"+($W150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$W139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":156.25622911223837},{"$f":"+SUMPRODUCT(Z150:AC150,PremisaCosto!$F$84:$I$84)","v":556.50112724899168},{"$f":"+IF($AK$3=1,Potencia!T150*$X150*12*1000*(1-$C150),AM150)","v":0},{"$f":"+Potencia!U150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!V150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!W150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+SUMPRODUCT(AE150:AH150,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Agro",201.62021741784079,0,null,null,{"$f":"+Potencia!T150*$K150*12*1000*(1-$C150)","v":0}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!H233","v":"Jub. 1"},{"$f":"+IF(B151=0,0,VLOOKUP(B151,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60927446702140942,null,1,0,null,1.98E-3,0,null,{"$f":"+($J151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$J140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":56422.674672550056},{"$f":"+($J151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$J140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":59192.139102341607},{"$f":"+($J151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$J140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":62320.406029206541},{"$f":"+($J151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$J140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":65761.406723552645},{"$f":"+SUMPRODUCT(M151:P151,PremisaCosto!$F$84:$I$84)","v":205858.4709893885},{"$f":"+Potencia!X151*$K151*12*1000*(1-$C151)","v":0},null,{"$f":"IF(Q151=0,0,(IF($AK$3=1,$E151*$F$4*G151/$Q$136,($E151*$F$4*G151-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.67171283099670598},{"$f":"IF(R151=0,0,IF($AK$3=1,$E151*$F$4*H151/$R$136,($E151*$F$4*H151-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.3299914053734778E-3,0,null,{"$f":"+IF($AK$3=1,$W151*Energía!Z151*(1-$C151)*1000,AL151)","v":45120.013014747165},{"$f":"+($W151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$W140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":39760.119329184694},{"$f":"+($W151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$W140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":41861.4163627425},{"$f":"+($W151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$W140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":44172.780680603355},{"$f":"+SUMPRODUCT(Z151:AC151,PremisaCosto!$F$84:$I$84)","v":145205.96229899817},{"$f":"+IF($AK$3=1,Potencia!T151*$X151*12*1000*(1-$C151),AM151)","v":0},{"$f":"+Potencia!U151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!V151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!W151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+SUMPRODUCT(AE151:AH151,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Jub. 1",45120.013014747165,0,null,null,{"$f":"+Potencia!T151*$K151*12*1000*(1-$C151)","v":0}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!H234","v":"Jub. 2"},{"$f":"+IF(B152=0,0,VLOOKUP(B152,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60927446702140942,null,1,0,null,1.98E-3,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":12891.321361950639},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":13540.887287285326},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":14292.660250106461},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":15132.329470704459},{"$f":"+SUMPRODUCT(M152:P152,PremisaCosto!$F$84:$I$84)","v":47172.484017755793},{"$f":"+Potencia!X152*$K152*12*1000*(1-$C152)","v":0},null,{"$f":"IF(Q152=0,0,(IF($AK$3=1,$E152*$F$4*G152/$Q$136,($E152*$F$4*G152-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.67171283099670598},{"$f":"IF(R152=0,0,IF($AK$3=1,$E152*$F$4*H152/$R$136,($E152*$F$4*H152-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.3299914053734778E-3,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$W152*1000),AL152)","v":12680.361214971441},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":9095.5877339497329},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":9600.5632790730979},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":10164.579868341776},{"$f":"+SUMPRODUCT(Z152:AC152,PremisaCosto!$F$84:$I$84)","v":35544.840209845723},{"$f":"+IF($AK$3=1,Potencia!T152*$X152*12*1000*(1-$C152),AM152)","v":0},{"$f":"+Potencia!U152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!V152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!W152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+SUMPRODUCT(AE152:AH152,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Jub. 2",12680.361214971441,0,null,null,{"$f":"+Potencia!T152*$K152*12*1000*(1-$C152)","v":0}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!H235","v":"Político"},{"$f":"+IF(B153=0,0,VLOOKUP(B153,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.60927446702140942,null,1,0,null,1.98E-3,0,null,{"$f":"+($J153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$J142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($J153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$J142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($J153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$J142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($J153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$J142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+SUMPRODUCT(M153:P153,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X153*$K153*12*1000*(1-$C153)","v":0},null,{"$f":"IF(Q153=0,0,(IF($AK$3=1,$E153*$F$4*G153/$Q$136,($E153*$F$4*G153-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R153=0,0,IF($AK$3=1,$E153*$F$4*H153/$R$136,($E153*$F$4*H153-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W153*Energía!Z153*(1-$C153)*1000,AL153)","v":0},{"$f":"+($W153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$W142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($W153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$W142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($W153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$W142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+SUMPRODUCT(Z153:AC153,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T153*$X153*12*1000*(1-$C153),AM153)","v":0},{"$f":"+Potencia!U153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!V153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!W153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+SUMPRODUCT(AE153:AH153,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Político",0,0,null,null,{"$f":"+Potencia!T153*$K153*12*1000*(1-$C153)","v":0}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!H236","v":"x1"},{"$f":"+IF(B154=0,0,VLOOKUP(B154,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60927446702140942,null,1,0,null,1.98E-3,0,null,{"$f":"+($J154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$J143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$J143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$J143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$J143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+SUMPRODUCT(M154:P154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X154*$K154*12*1000*(1-$C154)","v":0},null,{"$f":"IF(Q154=0,0,(IF($AK$3=1,$E154*$F$4*G154/$Q$136,($E154*$F$4*G154-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R154=0,0,IF($AK$3=1,$E154*$F$4*H154/$R$136,($E154*$F$4*H154-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W154*Energía!Z154*(1-$C154)*1000,AL154)","v":0},{"$f":"+($W154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$W143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$W143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$W143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+SUMPRODUCT(Z154:AC154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T154*$X154*12*1000*(1-$C154),AM154)","v":0},{"$f":"+Potencia!U154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!V154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!W154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+SUMPRODUCT(AE154:AH154,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 x1",0,0,null,null,{"$f":"+Potencia!T154*$K154*12*1000*(1-$C154)","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!H237","v":"x2"},{"$f":"+IF(B155=0,0,VLOOKUP(B155,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60927446702140942,null,1,0,null,1.98E-3,0,null,{"$f":"+($J155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$J144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$J144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$J144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$J144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+SUMPRODUCT(M155:P155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X155*$K155*12*1000*(1-$C155)","v":0},null,{"$f":"IF(Q155=0,0,(IF($AK$3=1,$E155*$F$4*G155/$Q$136,($E155*$F$4*G155-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R155=0,0,IF($AK$3=1,$E155*$F$4*H155/$R$136,($E155*$F$4*H155-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W155*((Energía!Z155-Clientes!T155*Límites!$B$16*12)+Clientes!T155*Límites!$B$16*12*(1-$C155))*1000,AL155)","v":0},{"$f":"+($W155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$W144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$W144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$W144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+SUMPRODUCT(Z155:AC155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T155*$X155*12*1000*(1-$C155),AM155)","v":0},{"$f":"+Potencia!U155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!V155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!W155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+SUMPRODUCT(AE155:AH155,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 x2",0,0,null,null,{"$f":"+Potencia!T155*$K155*12*1000*(1-$C155)","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!H238","v":"Discap."},{"$f":"+IF(B156=0,0,VLOOKUP(B156,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60927446702140942,null,1,0,null,1.98E-3,0,null,{"$f":"+($J156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$J145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":35.23672802043157},{"$f":"+($J156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$J145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":36.965538784027238},{"$f":"+($J156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$J145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":38.917514826378643},{"$f":"+($J156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$J145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":41.064056204144109},{"$f":"+SUMPRODUCT(M156:P156,PremisaCosto!$F$84:$I$84)","v":128.55517708202819},{"$f":"+Potencia!X156*$K156*12*1000*(1-$C156)","v":0},null,{"$f":"IF(Q156=0,0,(IF($AK$3=1,$E156*$F$4*G156/$Q$136,($E156*$F$4*G156-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.67171283099670598},{"$f":"IF(R156=0,0,IF($AK$3=1,$E156*$F$4*H156/$R$136,($E156*$F$4*H156-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.3299914053734778E-3,0,null,{"$f":"+IF($AK$3=1,$W156*Energía!Z156*(1-$C156)*1000,AL156)","v":31.632205700165656},{"$f":"+($W156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$W145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":24.830226705937473},{"$f":"+($W156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$W145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":26.141394059383074},{"$f":"+($W156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$W145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":27.583253445093483},{"$f":"+SUMPRODUCT(Z156:AC156,PremisaCosto!$F$84:$I$84)","v":93.993362373289727},{"$f":"+IF($AK$3=1,Potencia!T156*$X156*12*1000*(1-$C156),AM156)","v":0},{"$f":"+Potencia!U156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!V156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!W156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+SUMPRODUCT(AE156:AH156,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Discap.",31.632205700165656,0,null,null,{"$f":"+Potencia!T156*$K156*12*1000*(1-$C156)","v":0}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H239","v":"Discapacitados 601-más"},{"$f":"+IF(B157=0,0,VLOOKUP(B157,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60927446702140942,null,1,0,null,1.98E-3,0,null,{"$f":"+($J157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$J146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$J146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$J146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$J146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+SUMPRODUCT(M157:P157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X157*$K157*12*1000*(1-$C157)","v":0},null,{"$f":"IF(Q157=0,0,(IF($AK$3=1,$E157*$F$4*G157/$Q$136,($E157*$F$4*G157-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R157=0,0,IF($AK$3=1,$E157*$F$4*H157/$R$136,($E157*$F$4*H157-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W157*((Energía!Z157-Clientes!T157*Límites!$B$15*12)+Clientes!T157*Límites!$B$15*12*(1-$C157))*1000,AL157)","v":0},{"$f":"+($W157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$W146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$W146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$W146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+SUMPRODUCT(Z157:AC157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T157*$X157*12*1000*(1-$C157),AM157)","v":0},{"$f":"+Potencia!U157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!V157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!W157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+SUMPRODUCT(AE157:AH157,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T157*$K157*12*1000*(1-$C157)","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!H240","v":"Cruz Roja"},{"$f":"+IF(B158=0,0,VLOOKUP(B158,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.60927446702140942,null,1,0,null,1.98E-3,0,null,{"$f":"+($J158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$J147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$J147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$J147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$J147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+SUMPRODUCT(M158:P158,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X158*$K158*12*1000*(1-$C158)","v":0},null,{"$f":"IF(Q158=0,0,(IF($AK$3=1,$E158*$F$4*G158/$Q$136,($E158*$F$4*G158-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R158=0,0,IF($AK$3=1,$E158*$F$4*H158/$R$136,($E158*$F$4*H158-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W158*Energía!Z158*(1-$C158)*1000,AL158)","v":0},{"$f":"+($W158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$W147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$W147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$W147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+SUMPRODUCT(Z158:AC158,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T158*$X158*12*1000*(1-$C158),AM158)","v":0},{"$f":"+Potencia!U158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!V158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!W158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+SUMPRODUCT(AE158:AH158,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T158*$K158*12*1000*(1-$C158)","v":0}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!H241","v":0},{"$f":"+IF(B159=0,0,VLOOKUP(B159,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60927446702140942,null,1,0,null,1.98E-3,null,null,{"$f":"+SUM(M160:M169)","v":404572.61527957872},422263.43365615042,442335.6055969171,464494.19609365286,1465259.5786016453,0,null,{"$f":"IF(Q159=0,0,(IF($AK$3=1,$E159*$F$4*G159/$Q$136,($E159*$F$4*G159-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.67171283099670598},{"$f":"IF(R159=0,0,IF($AK$3=1,$E159*$F$4*H159/$R$136,($E159*$F$4*H159-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.3299914053734778E-3,0,null,{"$f":"+SUM(Z160:Z169)","v":400154.61984660482},{"$f":"+SUM(AA160:AA169)","v":283639.76644756249},{"$f":"+SUM(AB160:AB169)","v":297122.50188614754},{"$f":"+SUM(AC160:AC169)","v":312006.71143960656},{"$f":"+SUM(AD160:AD169)","v":1107439.0964793973},{"$f":"+SUM(AE160:AE169)","v":0},0,0,0,0,null,"BTS_3 (751-más)",0,0,null,null,{"$f":"+SUM(AP160:AP169)","v":0}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!H242","v":"Regular"},{"$f":"+IF(B160=0,0,VLOOKUP(B160,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60927446702140942,null,1,0,null,{"$f":"+J159","v":1.98E-3},{"$f":"+K159","v":0},null,{"$f":"+($J160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$J138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":376620.41914041573},{"$f":"+($J160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$J138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":392940.01192470582},{"$f":"+($J160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$J138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":411444.31004544668},{"$f":"+($J160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$J138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":431864.73096460995},{"$f":"+SUMPRODUCT(M160:P160,PremisaCosto!$F$84:$I$84)","v":1363224.6302170237},{"$f":"+Potencia!X160*$K160*12*1000*(1-$C160)","v":0},null,{"$f":"IF(Q160=0,0,(IF($AK$3=1,$E160*$F$4*G160/$Q$136,($E160*$F$4*G160-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.67171283099670598},{"$f":"IF(R160=0,0,IF($AK$3=1,$E160*$F$4*H160/$R$136,($E160*$F$4*H160-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.3299914053734778E-3,0,null,{"$f":"+IF($AK$3=1,$W160*Energía!Z160*(1-$C160)*1000,AL160)","v":372581.21539823222},{"$f":"+($W160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$W138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":263942.84782182355},{"$f":"+($W160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$W138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":276372.42229811341},{"$f":"+($W160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$W138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":290089.08104386885},{"$f":"+SUMPRODUCT(Z160:AC160,PremisaCosto!$F$84:$I$84)","v":1030459.1402926366},{"$f":"+IF($AK$3=1,Potencia!T160*$X160*12*1000*(1-$C160),AM160)","v":0},{"$f":"+Potencia!U160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!V160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!W160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+SUMPRODUCT(AE160:AH160,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Regular",372581.21539823222,0,null,null,{"$f":"+Potencia!T160*$K160*12*1000*(1-$C160)","v":0}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!H243","v":"Agro"},{"$f":"+IF(B161=0,0,VLOOKUP(B161,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.60927446702140942,null,1,0,null,{"$f":"+J160","v":1.98E-3},{"$f":"+K160","v":0},null,{"$f":"+($J161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$J139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":2277.3356995272261},{"$f":"+($J161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$J139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":2371.2716354206345},{"$f":"+($J161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$J139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":2478.0508390680634},{"$f":"+($J161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$J139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":2596.1263574849831},{"$f":"+SUMPRODUCT(M161:P161,PremisaCosto!$F$84:$I$84)","v":8219.5576127741278},{"$f":"+Potencia!X161*$K161*12*1000*(1-$C161)","v":0},null,{"$f":"IF(Q161=0,0,(IF($AK$3=1,$E161*$F$4*G161/$Q$136,($E161*$F$4*G161-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.67171283099670598},{"$f":"IF(R161=0,0,IF($AK$3=1,$E161*$F$4*H161/$R$136,($E161*$F$4*H161-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.3299914053734778E-3,0,null,{"$f":"+IF($AK$3=1,$W161*Energía!Z161*(1-$C161)*1000,AL161)","v":2252.9701632234119},{"$f":"+($W161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$W139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":1592.8135832905828},{"$f":"+($W161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$W139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":1664.5385444641718},{"$f":"+($W161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$W139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":1743.8513852114045},{"$f":"+SUMPRODUCT(Z161:AC161,PremisaCosto!$F$84:$I$84)","v":6215.1876019553965},{"$f":"+IF($AK$3=1,Potencia!T161*$X161*12*1000*(1-$C161),AM161)","v":0},{"$f":"+Potencia!U161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!V161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!W161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+SUMPRODUCT(AE161:AH161,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Agro",2252.9701632234119,0,null,null,{"$f":"+Potencia!T161*$K161*12*1000*(1-$C161)","v":0}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!H244","v":"Jub. 1"},{"$f":"+IF(B162=0,0,VLOOKUP(B162,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60927446702140942,null,1,0,null,1.98E-3,0,null,{"$f":"+($J162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$J140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$J140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$J140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$J140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+SUMPRODUCT(M162:P162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X162*$K162*12*1000*(1-$C162)","v":0},null,{"$f":"IF(Q162=0,0,(IF($AK$3=1,$E162*$F$4*G162/$Q$136,($E162*$F$4*G162-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R162=0,0,IF($AK$3=1,$E162*$F$4*H162/$R$136,($E162*$F$4*H162-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W162*Energía!Z162*(1-$C162)*1000,AL162)","v":0},{"$f":"+($W162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$W140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$W140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$W140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+SUMPRODUCT(Z162:AC162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T162*$X162*12*1000*(1-$C162),AM162)","v":0},{"$f":"+Potencia!U162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!V162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!W162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+SUMPRODUCT(AE162:AH162,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Jub. 1",0,0,null,null,{"$f":"+Potencia!T162*$K162*12*1000*(1-$C162)","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!H245","v":"Jub. 2"},{"$f":"+IF(B163=0,0,VLOOKUP(B163,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60927446702140942,null,1,0,null,1.98E-3,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":25672.795388313119},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":26949.966824451556},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":28410.909795300879},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":30030.824266929863},{"$f":"+SUMPRODUCT(M163:P163,PremisaCosto!$F$84:$I$84)","v":93807.717558091434},{"$f":"+Potencia!X163*$K163*12*1000*(1-$C163)","v":0},null,{"$f":"IF(Q163=0,0,(IF($AK$3=1,$E163*$F$4*G163/$Q$136,($E163*$F$4*G163-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.67171283099670598},{"$f":"IF(R163=0,0,IF($AK$3=1,$E163*$F$4*H163/$R$136,($E163*$F$4*H163-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.3299914053734778E-3,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$W163*1000),AL163)","v":25318.459767989429},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":18102.63851091966},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":19083.972649793599},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":20172.089985504037},{"$f":"+SUMPRODUCT(Z163:AC163,PremisaCosto!$F$84:$I$84)","v":70759.050747953312},{"$f":"+IF($AK$3=1,Potencia!T163*$X163*12*1000*(1-$C163),AM163)","v":0},{"$f":"+Potencia!U163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!V163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!W163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+SUMPRODUCT(AE163:AH163,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Jub. 2",25318.459767989429,0,null,null,{"$f":"+Potencia!T163*$K163*12*1000*(1-$C163)","v":0}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!H246","v":"Político"},{"$f":"+IF(B164=0,0,VLOOKUP(B164,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.60927446702140942,null,1,0,null,1.98E-3,0,null,{"$f":"+($J164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$J142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$J142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$J142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$J142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+SUMPRODUCT(M164:P164,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X164*$K164*12*1000*(1-$C164)","v":0},null,{"$f":"IF(Q164=0,0,(IF($AK$3=1,$E164*$F$4*G164/$Q$136,($E164*$F$4*G164-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R164=0,0,IF($AK$3=1,$E164*$F$4*H164/$R$136,($E164*$F$4*H164-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W164*Energía!Z164*(1-$C164)*1000,AL164)","v":0},{"$f":"+($W164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$W142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($W164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$W142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($W164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$W142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+SUMPRODUCT(Z164:AC164,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T164*$X164*12*1000*(1-$C164),AM164)","v":0},{"$f":"+Potencia!U164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!V164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!W164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+SUMPRODUCT(AE164:AH164,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Político",0,0,null,null,{"$f":"+Potencia!T164*$K164*12*1000*(1-$C164)","v":0}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!H247","v":"x1"},{"$f":"+IF(B165=0,0,VLOOKUP(B165,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60927446702140942,null,1,0,null,1.98E-3,0,null,{"$f":"+($J165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$J143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$J143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$J143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$J143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+SUMPRODUCT(M165:P165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X165*$K165*12*1000*(1-$C165)","v":0},null,{"$f":"IF(Q165=0,0,(IF($AK$3=1,$E165*$F$4*G165/$Q$136,($E165*$F$4*G165-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R165=0,0,IF($AK$3=1,$E165*$F$4*H165/$R$136,($E165*$F$4*H165-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W165*Energía!Z165*(1-$C165)*1000,AL165)","v":0},{"$f":"+($W165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$W143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$W143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$W143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+SUMPRODUCT(Z165:AC165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T165*$X165*12*1000*(1-$C165),AM165)","v":0},{"$f":"+Potencia!U165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!V165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!W165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+SUMPRODUCT(AE165:AH165,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 x1",0,0,null,null,{"$f":"+Potencia!T165*$K165*12*1000*(1-$C165)","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!H248","v":"x2"},{"$f":"+IF(B166=0,0,VLOOKUP(B166,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60927446702140942,null,1,0,null,1.98E-3,0,null,{"$f":"+($J166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$J144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$J144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$J144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$J144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+SUMPRODUCT(M166:P166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X166*$K166*12*1000*(1-$C166)","v":0},null,{"$f":"IF(Q166=0,0,(IF($AK$3=1,$E166*$F$4*G166/$Q$136,($E166*$F$4*G166-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R166=0,0,IF($AK$3=1,$E166*$F$4*H166/$R$136,($E166*$F$4*H166-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W166*((Energía!Z166-Clientes!T166*Límites!$B$16*12)+Clientes!T166*Límites!$B$16*12*(1-$C166))*1000,AL166)","v":0},{"$f":"+($W166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$W144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$W144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$W144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+SUMPRODUCT(Z166:AC166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T166*$X166*12*1000*(1-$C166),AM166)","v":0},{"$f":"+Potencia!U166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!V166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!W166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+SUMPRODUCT(AE166:AH166,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 x2",0,0,null,null,{"$f":"+Potencia!T166*$K166*12*1000*(1-$C166)","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!H249","v":"Discap."},{"$f":"+IF(B167=0,0,VLOOKUP(B167,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60927446702140942,null,1,0,null,1.98E-3,0,null,{"$f":"+($J167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$J145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$J145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$J145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$J145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+SUMPRODUCT(M167:P167,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X167*$K167*12*1000*(1-$C167)","v":0},null,{"$f":"IF(Q167=0,0,(IF($AK$3=1,$E167*$F$4*G167/$Q$136,($E167*$F$4*G167-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R167=0,0,IF($AK$3=1,$E167*$F$4*H167/$R$136,($E167*$F$4*H167-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W167*Energía!Z167*(1-$C167)*1000,AL167)","v":0},{"$f":"+($W167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$W145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($W167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$W145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($W167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$W145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+SUMPRODUCT(Z167:AC167,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T167*$X167*12*1000*(1-$C167),AM167)","v":0},{"$f":"+Potencia!U167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!V167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!W167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+SUMPRODUCT(AE167:AH167,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Discap.",0,0,null,null,{"$f":"+Potencia!T167*$K167*12*1000*(1-$C167)","v":0}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H250","v":"Discapacitados 601-más"},{"$f":"+IF(B168=0,0,VLOOKUP(B168,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60927446702140942,null,1,0,null,1.98E-3,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":2.0650513226226517},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":2.1832715723772576},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":2.3349171014860235},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":2.5145046280772658},{"$f":"+SUMPRODUCT(M168:P168,PremisaCosto!$F$84:$I$84)","v":7.6732137560089662},{"$f":"+Potencia!X168*$K168*12*1000*(1-$C168)","v":0},null,{"$f":"IF(Q168=0,0,(IF($AK$3=1,$E168*$F$4*G168/$Q$136,($E168*$F$4*G168-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.67171283099670598},{"$f":"IF(R168=0,0,IF($AK$3=1,$E168*$F$4*H168/$R$136,($E168*$F$4*H168-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.3299914053734778E-3,0,null,{"$f":"IF($AK$3=1,IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$W168*1000),AL168)","v":1.9745171598067357},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":1.4665315287161576},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":1.5683937763817997},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":1.6890250222800995},{"$f":"+SUMPRODUCT(Z168:AC168,PremisaCosto!$F$84:$I$84)","v":5.7178368518794223},{"$f":"+IF($AK$3=1,Potencia!T168*$X168*12*1000*(1-$C168),AM168)","v":0},{"$f":"+Potencia!U168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!V168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!W168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+SUMPRODUCT(AE168:AH168,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Discapacitados 601-más",1.9745171598067357,0,null,null,{"$f":"+Potencia!T168*$K168*12*1000*(1-$C168)","v":0}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!H251","v":"Cruz Roja"},{"$f":"+IF(B169=0,0,VLOOKUP(B169,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.60927446702140942,null,1,0,null,1.98E-3,0,null,{"$f":"+($J169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$J147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$J147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$J147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$J147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+SUMPRODUCT(M169:P169,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X169*$K169*12*1000*(1-$C169)","v":0},null,{"$f":"IF(Q169=0,0,(IF($AK$3=1,$E169*$F$4*G169/$Q$136,($E169*$F$4*G169-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R169=0,0,IF($AK$3=1,$E169*$F$4*H169/$R$136,($E169*$F$4*H169-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W169*Energía!Z169*(1-$C169)*1000,AL169)","v":0},{"$f":"+($W169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$W147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$W147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$W147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+SUMPRODUCT(Z169:AC169,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T169*$X169*12*1000*(1-$C169),AM169)","v":0},{"$f":"+Potencia!U169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!V169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!W169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+SUMPRODUCT(AE169:AH169,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T169*$K169*12*1000*(1-$C169)","v":0}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!H252","v":0},{"$f":"+IF(B170=0,0,VLOOKUP(B170,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60927446702140942,null,1,0,null,0,null,null,{"$f":"+SUM(M171:M180)","v":0},0,0,0,0,0,null,{"$f":"IF(Q170=0,0,(IF($AK$3=1,$E170*$F$4*G170/$Q$136,($E170*$F$4*G170-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R170=0,0,IF($AK$3=1,$E170*$F$4*H170/$R$136,($E170*$F$4*H170-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z171:Z180)","v":0},{"$f":"+SUM(AA171:AA180)","v":0},{"$f":"+SUM(AB171:AB180)","v":0},{"$f":"+SUM(AC171:AC180)","v":0},{"$f":"+SUM(AD171:AD180)","v":0},0,0,0,0,0,null,"BTS_4 (xxx)",0,0,null,null,{"$f":"+SUM(AP171:AP180)","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!H253","v":"Regular"},{"$f":"+IF(B171=0,0,VLOOKUP(B171,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60927446702140942,null,1,0,null,{"$f":"+J170","v":0},{"$f":"+K170","v":0},null,{"$f":"+($J171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$J138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$J138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$J138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$J138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+SUMPRODUCT(M171:P171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X171*$K171*12*1000*(1-$C171)","v":0},null,{"$f":"IF(Q171=0,0,(IF($AK$3=1,$E171*$F$4*G171/$Q$136,($E171*$F$4*G171-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R171=0,0,IF($AK$3=1,$E171*$F$4*H171/$R$136,($E171*$F$4*H171-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W171*Energía!Z171*(1-$C171)*1000,AL171)","v":0},{"$f":"+($W171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$W138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$W138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$W138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+SUMPRODUCT(Z171:AC171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T171*$X171*12*1000*(1-$C171),AM171)","v":0},{"$f":"+Potencia!U171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!V171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!W171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+SUMPRODUCT(AE171:AH171,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Regular",0,0,null,null,{"$f":"+Potencia!T171*$K171*12*1000*(1-$C171)","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!H254","v":"Agro"},{"$f":"+IF(B172=0,0,VLOOKUP(B172,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.60927446702140942,null,1,0,null,{"$f":"+J171","v":0},{"$f":"+K171","v":0},null,{"$f":"+($J172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$J139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$J139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$J139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$J139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+SUMPRODUCT(M172:P172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X172*$K172*12*1000*(1-$C172)","v":0},null,{"$f":"IF(Q172=0,0,(IF($AK$3=1,$E172*$F$4*G172/$Q$136,($E172*$F$4*G172-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R172=0,0,IF($AK$3=1,$E172*$F$4*H172/$R$136,($E172*$F$4*H172-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W172*Energía!Z172*(1-$C172)*1000,AL172)","v":0},{"$f":"+($W172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$W139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$W139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$W139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+SUMPRODUCT(Z172:AC172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T172*$X172*12*1000*(1-$C172),AM172)","v":0},{"$f":"+Potencia!U172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!V172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!W172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+SUMPRODUCT(AE172:AH172,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Agro",0,0,null,null,{"$f":"+Potencia!T172*$K172*12*1000*(1-$C172)","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!H255","v":"Jub. 1"},{"$f":"+IF(B173=0,0,VLOOKUP(B173,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60927446702140942,null,1,0,null,0,0,null,{"$f":"+($J173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$J140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$J140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$J140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$J140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+SUMPRODUCT(M173:P173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X173*$K173*12*1000*(1-$C173)","v":0},null,{"$f":"IF(Q173=0,0,(IF($AK$3=1,$E173*$F$4*G173/$Q$136,($E173*$F$4*G173-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R173=0,0,IF($AK$3=1,$E173*$F$4*H173/$R$136,($E173*$F$4*H173-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W173*Energía!Z173*(1-$C173)*1000,AL173)","v":0},{"$f":"+($W173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$W140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$W140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$W140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+SUMPRODUCT(Z173:AC173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T173*$X173*12*1000*(1-$C173),AM173)","v":0},{"$f":"+Potencia!U173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!V173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!W173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+SUMPRODUCT(AE173:AH173,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Jub. 1",0,0,null,null,{"$f":"+Potencia!T173*$K173*12*1000*(1-$C173)","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!H256","v":"Jub. 2"},{"$f":"+IF(B174=0,0,VLOOKUP(B174,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60927446702140942,null,1,0,null,0,0,null,{"$f":"+($J174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$J141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$J141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$J141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$J141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+SUMPRODUCT(M174:P174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X174*$K174*12*1000*(1-$C174)","v":0},null,{"$f":"IF(Q174=0,0,(IF($AK$3=1,$E174*$F$4*G174/$Q$136,($E174*$F$4*G174-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R174=0,0,IF($AK$3=1,$E174*$F$4*H174/$R$136,($E174*$F$4*H174-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W174*((Energía!Z174-Clientes!T174*Límites!$B$14*12)+Clientes!T174*Límites!$B$14*12*(1-$C174))*1000,AL174)","v":0},{"$f":"+($W174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$W141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$W141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$W141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+SUMPRODUCT(Z174:AC174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T174*$X174*12*1000*(1-$C174),AM174)","v":0},{"$f":"+Potencia!U174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!V174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!W174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+SUMPRODUCT(AE174:AH174,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Jub. 2",0,0,null,null,{"$f":"+Potencia!T174*$K174*12*1000*(1-$C174)","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!H257","v":"Político"},{"$f":"+IF(B175=0,0,VLOOKUP(B175,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.60927446702140942,null,1,0,null,0,0,null,{"$f":"+($J175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$J142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$J142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$J142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$J142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+SUMPRODUCT(M175:P175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X175*$K175*12*1000*(1-$C175)","v":0},null,{"$f":"IF(Q175=0,0,(IF($AK$3=1,$E175*$F$4*G175/$Q$136,($E175*$F$4*G175-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R175=0,0,IF($AK$3=1,$E175*$F$4*H175/$R$136,($E175*$F$4*H175-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W175*Energía!Z175*(1-$C175)*1000,AL175)","v":0},{"$f":"+($W175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$W142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$W142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$W142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+SUMPRODUCT(Z175:AC175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T175*$X175*12*1000*(1-$C175),AM175)","v":0},{"$f":"+Potencia!U175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!V175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!W175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+SUMPRODUCT(AE175:AH175,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Político",0,0,null,null,{"$f":"+Potencia!T175*$K175*12*1000*(1-$C175)","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!H258","v":"x1"},{"$f":"+IF(B176=0,0,VLOOKUP(B176,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60927446702140942,null,1,0,null,0,0,null,{"$f":"+($J176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$J143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$J143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$J143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$J143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+SUMPRODUCT(M176:P176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X176*$K176*12*1000*(1-$C176)","v":0},null,{"$f":"IF(Q176=0,0,(IF($AK$3=1,$E176*$F$4*G176/$Q$136,($E176*$F$4*G176-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R176=0,0,IF($AK$3=1,$E176*$F$4*H176/$R$136,($E176*$F$4*H176-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W176*Energía!Z176*(1-$C176)*1000,AL176)","v":0},{"$f":"+($W176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$W143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$W143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$W143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+SUMPRODUCT(Z176:AC176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T176*$X176*12*1000*(1-$C176),AM176)","v":0},{"$f":"+Potencia!U176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!V176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!W176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+SUMPRODUCT(AE176:AH176,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 x1",0,0,null,null,{"$f":"+Potencia!T176*$K176*12*1000*(1-$C176)","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!H259","v":"x2"},{"$f":"+IF(B177=0,0,VLOOKUP(B177,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60927446702140942,null,1,0,null,0,0,null,{"$f":"+($J177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$J144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$J144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$J144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$J144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+SUMPRODUCT(M177:P177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X177*$K177*12*1000*(1-$C177)","v":0},null,{"$f":"IF(Q177=0,0,(IF($AK$3=1,$E177*$F$4*G177/$Q$136,($E177*$F$4*G177-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R177=0,0,IF($AK$3=1,$E177*$F$4*H177/$R$136,($E177*$F$4*H177-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W177*((Energía!Z177-Clientes!T177*Límites!$B$16*12)+Clientes!T177*Límites!$B$16*12*(1-$C177))*1000,AL177)","v":0},{"$f":"+($W177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$W144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$W144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$W144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+SUMPRODUCT(Z177:AC177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T177*$X177*12*1000*(1-$C177),AM177)","v":0},{"$f":"+Potencia!U177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!V177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!W177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+SUMPRODUCT(AE177:AH177,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 x2",0,0,null,null,{"$f":"+Potencia!T177*$K177*12*1000*(1-$C177)","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!H260","v":"Discap."},{"$f":"+IF(B178=0,0,VLOOKUP(B178,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60927446702140942,null,1,0,null,0,0,null,{"$f":"+($J178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$J145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$J145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$J145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$J145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+SUMPRODUCT(M178:P178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X178*$K178*12*1000*(1-$C178)","v":0},null,{"$f":"IF(Q178=0,0,(IF($AK$3=1,$E178*$F$4*G178/$Q$136,($E178*$F$4*G178-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R178=0,0,IF($AK$3=1,$E178*$F$4*H178/$R$136,($E178*$F$4*H178-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W178*Energía!Z178*(1-$C178)*1000,AL178)","v":0},{"$f":"+($W178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$W145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$W145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$W145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+SUMPRODUCT(Z178:AC178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T178*$X178*12*1000*(1-$C178),AM178)","v":0},{"$f":"+Potencia!U178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!V178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!W178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+SUMPRODUCT(AE178:AH178,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Discap.",0,0,null,null,{"$f":"+Potencia!T178*$K178*12*1000*(1-$C178)","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H261","v":"Discapacitados 601-más"},{"$f":"+IF(B179=0,0,VLOOKUP(B179,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60927446702140942,null,1,0,null,0,0,null,{"$f":"+($J179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$J146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$J146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$J146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$J146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+SUMPRODUCT(M179:P179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X179*$K179*12*1000*(1-$C179)","v":0},null,{"$f":"IF(Q179=0,0,(IF($AK$3=1,$E179*$F$4*G179/$Q$136,($E179*$F$4*G179-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R179=0,0,IF($AK$3=1,$E179*$F$4*H179/$R$136,($E179*$F$4*H179-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W179*((Energía!Z179-Clientes!T179*Límites!$B$15*12)+Clientes!T179*Límites!$B$15*12*(1-$C179))*1000,AL179)","v":0},{"$f":"+($W179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$W146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$W146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$W146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+SUMPRODUCT(Z179:AC179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T179*$X179*12*1000*(1-$C179),AM179)","v":0},{"$f":"+Potencia!U179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!V179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!W179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+SUMPRODUCT(AE179:AH179,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T179*$K179*12*1000*(1-$C179)","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!H262","v":"Cruz Roja"},{"$f":"+IF(B180=0,0,VLOOKUP(B180,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.60927446702140942,null,1,0,null,0,0,null,{"$f":"+($J180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$J147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$J147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$J147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$J147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+SUMPRODUCT(M180:P180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X180*$K180*12*1000*(1-$C180)","v":0},null,{"$f":"IF(Q180=0,0,(IF($AK$3=1,$E180*$F$4*G180/$Q$136,($E180*$F$4*G180-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R180=0,0,IF($AK$3=1,$E180*$F$4*H180/$R$136,($E180*$F$4*H180-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W180*Energía!Z180*(1-$C180)*1000,AL180)","v":0},{"$f":"+($W180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$W147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$W147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$W147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+SUMPRODUCT(Z180:AC180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T180*$X180*12*1000*(1-$C180),AM180)","v":0},{"$f":"+Potencia!U180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!V180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!W180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+SUMPRODUCT(AE180:AH180,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T180*$K180*12*1000*(1-$C180)","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!H263","v":0},{"$f":"+IF(B181=0,0,VLOOKUP(B181,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60927446702140942,null,1,0,null,0,null,null,{"$f":"+SUM(M182:M191)","v":0},0,0,0,0,0,null,{"$f":"IF(Q181=0,0,(IF($AK$3=1,$E181*$F$4*G181/$Q$136,($E181*$F$4*G181-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R181=0,0,IF($AK$3=1,$E181*$F$4*H181/$R$136,($E181*$F$4*H181-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z182:Z191)","v":0},{"$f":"+SUM(AA182:AA191)","v":0},{"$f":"+SUM(AB182:AB191)","v":0},{"$f":"+SUM(AC182:AC191)","v":0},{"$f":"+SUM(AD182:AD191)","v":0},0,0,0,0,0,null,"BTS_5 (xxx)",0,0,null,null,{"$f":"+SUM(AP182:AP191)","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!H264","v":"Regular"},{"$f":"+IF(B182=0,0,VLOOKUP(B182,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60927446702140942,null,1,0,null,{"$f":"+J181","v":0},{"$f":"+K181","v":0},null,{"$f":"+($J182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$J138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$J138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$J138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$J138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+SUMPRODUCT(M182:P182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X182*$K182*12*1000*(1-$C182)","v":0},null,{"$f":"IF(Q182=0,0,(IF($AK$3=1,$E182*$F$4*G182/$Q$136,($E182*$F$4*G182-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R182=0,0,IF($AK$3=1,$E182*$F$4*H182/$R$136,($E182*$F$4*H182-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W182*Energía!Z182*(1-$C182)*1000,AL182)","v":0},{"$f":"+($W182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$W138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$W138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$W138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+SUMPRODUCT(Z182:AC182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T182*$X182*12*1000*(1-$C182),AM182)","v":0},{"$f":"+Potencia!U182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!V182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!W182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+SUMPRODUCT(AE182:AH182,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Regular",0,0,null,null,{"$f":"+Potencia!T182*$K182*12*1000*(1-$C182)","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!H265","v":"Agro"},{"$f":"+IF(B183=0,0,VLOOKUP(B183,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.60927446702140942,null,1,0,null,{"$f":"+J182","v":0},{"$f":"+K182","v":0},null,{"$f":"+($J183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$J139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$J139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$J139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$J139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+SUMPRODUCT(M183:P183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X183*$K183*12*1000*(1-$C183)","v":0},null,{"$f":"IF(Q183=0,0,(IF($AK$3=1,$E183*$F$4*G183/$Q$136,($E183*$F$4*G183-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R183=0,0,IF($AK$3=1,$E183*$F$4*H183/$R$136,($E183*$F$4*H183-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W183*Energía!Z183*(1-$C183)*1000,AL183)","v":0},{"$f":"+($W183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$W139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$W139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$W139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+SUMPRODUCT(Z183:AC183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T183*$X183*12*1000*(1-$C183),AM183)","v":0},{"$f":"+Potencia!U183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!V183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!W183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+SUMPRODUCT(AE183:AH183,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Agro",0,0,null,null,{"$f":"+Potencia!T183*$K183*12*1000*(1-$C183)","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!H266","v":"Jub. 1"},{"$f":"+IF(B184=0,0,VLOOKUP(B184,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60927446702140942,null,1,0,null,0,0,null,{"$f":"+($J184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$J140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$J140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$J140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$J140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+SUMPRODUCT(M184:P184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X184*$K184*12*1000*(1-$C184)","v":0},null,{"$f":"IF(Q184=0,0,(IF($AK$3=1,$E184*$F$4*G184/$Q$136,($E184*$F$4*G184-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R184=0,0,IF($AK$3=1,$E184*$F$4*H184/$R$136,($E184*$F$4*H184-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W184*Energía!Z184*(1-$C184)*1000,AL184)","v":0},{"$f":"+($W184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$W140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$W140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$W140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+SUMPRODUCT(Z184:AC184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T184*$X184*12*1000*(1-$C184),AM184)","v":0},{"$f":"+Potencia!U184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!V184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!W184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+SUMPRODUCT(AE184:AH184,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Jub. 1",0,0,null,null,{"$f":"+Potencia!T184*$K184*12*1000*(1-$C184)","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!H267","v":"Jub. 2"},{"$f":"+IF(B185=0,0,VLOOKUP(B185,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60927446702140942,null,1,0,null,0,0,null,{"$f":"+($J185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$J141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$J141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$J141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$J141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+SUMPRODUCT(M185:P185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X185*$K185*12*1000*(1-$C185)","v":0},null,{"$f":"IF(Q185=0,0,(IF($AK$3=1,$E185*$F$4*G185/$Q$136,($E185*$F$4*G185-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R185=0,0,IF($AK$3=1,$E185*$F$4*H185/$R$136,($E185*$F$4*H185-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W185*((Energía!Z185-Clientes!T185*Límites!$B$14*12)+Clientes!T185*Límites!$B$14*12*(1-$C185))*1000,AL185)","v":0},{"$f":"+($W185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$W141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$W141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$W141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+SUMPRODUCT(Z185:AC185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T185*$X185*12*1000*(1-$C185),AM185)","v":0},{"$f":"+Potencia!U185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!V185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!W185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+SUMPRODUCT(AE185:AH185,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Jub. 2",0,0,null,null,{"$f":"+Potencia!T185*$K185*12*1000*(1-$C185)","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!H268","v":"Político"},{"$f":"+IF(B186=0,0,VLOOKUP(B186,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.60927446702140942,null,1,0,null,0,0,null,{"$f":"+($J186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$J142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$J142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$J142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$J142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+SUMPRODUCT(M186:P186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X186*$K186*12*1000*(1-$C186)","v":0},null,{"$f":"IF(Q186=0,0,(IF($AK$3=1,$E186*$F$4*G186/$Q$136,($E186*$F$4*G186-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R186=0,0,IF($AK$3=1,$E186*$F$4*H186/$R$136,($E186*$F$4*H186-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W186*Energía!Z186*(1-$C186)*1000,AL186)","v":0},{"$f":"+($W186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$W142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$W142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$W142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+SUMPRODUCT(Z186:AC186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T186*$X186*12*1000*(1-$C186),AM186)","v":0},{"$f":"+Potencia!U186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!V186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!W186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+SUMPRODUCT(AE186:AH186,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Político",0,0,null,null,{"$f":"+Potencia!T186*$K186*12*1000*(1-$C186)","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!H269","v":"x1"},{"$f":"+IF(B187=0,0,VLOOKUP(B187,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60927446702140942,null,1,0,null,0,0,null,{"$f":"+($J187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$J143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$J143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$J143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$J143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+SUMPRODUCT(M187:P187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X187*$K187*12*1000*(1-$C187)","v":0},null,{"$f":"IF(Q187=0,0,(IF($AK$3=1,$E187*$F$4*G187/$Q$136,($E187*$F$4*G187-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R187=0,0,IF($AK$3=1,$E187*$F$4*H187/$R$136,($E187*$F$4*H187-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W187*Energía!Z187*(1-$C187)*1000,AL187)","v":0},{"$f":"+($W187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$W143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$W143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$W143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+SUMPRODUCT(Z187:AC187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T187*$X187*12*1000*(1-$C187),AM187)","v":0},{"$f":"+Potencia!U187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!V187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!W187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+SUMPRODUCT(AE187:AH187,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 x1",0,0,null,null,{"$f":"+Potencia!T187*$K187*12*1000*(1-$C187)","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!H270","v":"x2"},{"$f":"+IF(B188=0,0,VLOOKUP(B188,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60927446702140942,null,1,0,null,0,0,null,{"$f":"+($J188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$J144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$J144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$J144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$J144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+SUMPRODUCT(M188:P188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X188*$K188*12*1000*(1-$C188)","v":0},null,{"$f":"IF(Q188=0,0,(IF($AK$3=1,$E188*$F$4*G188/$Q$136,($E188*$F$4*G188-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R188=0,0,IF($AK$3=1,$E188*$F$4*H188/$R$136,($E188*$F$4*H188-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W188*((Energía!Z188-Clientes!T188*Límites!$B$16*12)+Clientes!T188*Límites!$B$16*12*(1-$C188))*1000,AL188)","v":0},{"$f":"+($W188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$W144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$W144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$W144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+SUMPRODUCT(Z188:AC188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T188*$X188*12*1000*(1-$C188),AM188)","v":0},{"$f":"+Potencia!U188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!V188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!W188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+SUMPRODUCT(AE188:AH188,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 x2",0,0,null,null,{"$f":"+Potencia!T188*$K188*12*1000*(1-$C188)","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!H271","v":"Discap."},{"$f":"+IF(B189=0,0,VLOOKUP(B189,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60927446702140942,null,1,0,null,0,0,null,{"$f":"+($J189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$J145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$J145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$J145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$J145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+SUMPRODUCT(M189:P189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X189*$K189*12*1000*(1-$C189)","v":0},null,{"$f":"IF(Q189=0,0,(IF($AK$3=1,$E189*$F$4*G189/$Q$136,($E189*$F$4*G189-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R189=0,0,IF($AK$3=1,$E189*$F$4*H189/$R$136,($E189*$F$4*H189-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W189*Energía!Z189*(1-$C189)*1000,AL189)","v":0},{"$f":"+($W189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$W145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$W145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$W145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+SUMPRODUCT(Z189:AC189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T189*$X189*12*1000*(1-$C189),AM189)","v":0},{"$f":"+Potencia!U189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!V189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!W189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+SUMPRODUCT(AE189:AH189,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Discap.",0,0,null,null,{"$f":"+Potencia!T189*$K189*12*1000*(1-$C189)","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H272","v":"Discapacitados 601-más"},{"$f":"+IF(B190=0,0,VLOOKUP(B190,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60927446702140942,null,1,0,null,0,0,null,{"$f":"+($J190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$J146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$J146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$J146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$J146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+SUMPRODUCT(M190:P190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X190*$K190*12*1000*(1-$C190)","v":0},null,{"$f":"IF(Q190=0,0,(IF($AK$3=1,$E190*$F$4*G190/$Q$136,($E190*$F$4*G190-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R190=0,0,IF($AK$3=1,$E190*$F$4*H190/$R$136,($E190*$F$4*H190-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W190*((Energía!Z190-Clientes!T190*Límites!$B$15*12)+Clientes!T190*Límites!$B$15*12*(1-$C190))*1000,AL190)","v":0},{"$f":"+($W190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$W146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$W146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$W146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+SUMPRODUCT(Z190:AC190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T190*$X190*12*1000*(1-$C190),AM190)","v":0},{"$f":"+Potencia!U190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!V190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!W190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+SUMPRODUCT(AE190:AH190,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T190*$K190*12*1000*(1-$C190)","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!H273","v":"Cruz Roja"},{"$f":"+IF(B191=0,0,VLOOKUP(B191,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.60927446702140942,null,1,0,null,0,0,null,{"$f":"+($J191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$J147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$J147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$J147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$J147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+SUMPRODUCT(M191:P191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X191*$K191*12*1000*(1-$C191)","v":0},null,{"$f":"IF(Q191=0,0,(IF($AK$3=1,$E191*$F$4*G191/$Q$136,($E191*$F$4*G191-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R191=0,0,IF($AK$3=1,$E191*$F$4*H191/$R$136,($E191*$F$4*H191-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W191*Energía!Z191*(1-$C191)*1000,AL191)","v":0},{"$f":"+($W191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$W147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$W147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$W147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+SUMPRODUCT(Z191:AC191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T191*$X191*12*1000*(1-$C191),AM191)","v":0},{"$f":"+Potencia!U191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!V191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!W191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+SUMPRODUCT(AE191:AH191,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T191*$K191*12*1000*(1-$C191)","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!H274","v":0},{"$f":"+IF(B192=0,0,VLOOKUP(B192,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(M192:P192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K192*Clientes!X192*12*(1-$C192)","v":0},null,{"$f":"IF(Q192=0,0,(IF($AK$3=1,$E192*$F$4*G192/$Q$192,($E192*$F$4*G192-$AL$192*PremisaCosto!$F$84)/($Q$192-$M$192*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R192=0,0,$E192*$F$4*H192/R192)","v":0},null,{"$f":"+J192*T192","v":0},{"$f":"+U192*K192","v":0},null,{"$f":"+SUMPRODUCT(V192:Y192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W192:Z192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X192:AA192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y192:AB192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Z192:AC192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X192*Clientes!T192*12*(1-$C192)","v":0},{"$f":"+$X192*Clientes!U192*12*(1-$C192)","v":0},{"$f":"+$X192*Clientes!V192*12*(1-$C192)","v":0},{"$f":"+$X192*Clientes!W192*12*(1-$C192)","v":0},{"$f":"+$X192*Clientes!X192*12*(1-$C192)","v":0},null,"Alumbrado Público",0,0,null,null,{"$f":"+Potencia!T192*$K192*12*1000*(1-$C192)","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!H275","v":0},{"$f":"+IF(B193=0,0,VLOOKUP(B193,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M194:M195)","v":0},{"$f":"+SUM(N194:N195)","v":0},{"$f":"+SUM(O194:O195)","v":0},{"$f":"+SUM(P194:P195)","v":0},{"$f":"+SUM(Q194:Q195)","v":0},{"$f":"+K193*Clientes!X193*12*(1-$C193)","v":0},null,{"$f":"IF(Q193=0,0,(IF($AK$3=1,$E193*$F$4*G193/$Q$193,($E193*$F$4*G193-$AL$193*PremisaCosto!$F$84)/($Q$193-$M$193*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUMPRODUCT(V193:Y193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W193:Z193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X193:AA193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y193:AB193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Z193:AC193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X193*Clientes!T193*12*(1-$C193)","v":0},{"$f":"+$X193*Clientes!U193*12*(1-$C193)","v":0},{"$f":"+$X193*Clientes!V193*12*(1-$C193)","v":0},{"$f":"+$X193*Clientes!W193*12*(1-$C193)","v":0},{"$f":"+SUM(AI194:AI195)","v":0},null,"GRANDES CLIENTES",0,0,null,null,{"$f":"+Potencia!T193*$K193*12*1000*(1-$C193)","v":0}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!H276","v":0},{"$f":"+IF(B194=0,0,VLOOKUP(B194,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.12139454767511716},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,0,0,null,{"$f":"+$J194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AC194*(1-$C194)*1000","v":0},{"$f":"+SUMPRODUCT(M194:P194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K194*Clientes!X194*12*(1-$C194)","v":0},null,{"$f":"IF(Q194=0,0,(IF($AK$3=1,$E194*$F$4*G194/$Q$193,($E194*$F$4*G194-$AL$193*PremisaCosto!$F$84)/($Q$193-$M$193*PremisaCosto!$F$84))))","v":0},{"$f":"+U20","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W194*Energía!Z194*(1-$C194)*1000,AL194)","v":0},{"$f":"+$W194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AC194*(1-$C194)*1000","v":0},{"$f":"+SUMPRODUCT(Z194:AC194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X194*Clientes!T194*12*(1-$C194)","v":0},{"$f":"+$X194*Clientes!U194*12*(1-$C194)","v":0},{"$f":"+$X194*Clientes!V194*12*(1-$C194)","v":0},{"$f":"+$X194*Clientes!W194*12*(1-$C194)","v":0},{"$f":"+$X194*Clientes!X194*12*(1-$C194)","v":0},null,"MTD_GC",0,0,null,null,{"$f":"+Potencia!T194*$K194*12*1000*(1-$C194)","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!H277","v":0},{"$f":"+IF(B195=0,0,VLOOKUP(B195,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.17498287353218001},null,{"$f":"+G80","v":1},{"$f":"+H80","v":0},null,0,0,null,{"$f":"+$J195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AC195*(1-$C195)*1000","v":0},{"$f":"+SUMPRODUCT(M195:P195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K195*Clientes!X195*12*(1-$C195)","v":0},null,{"$f":"IF(Q195=0,0,(IF($AK$3=1,$E195*$F$4*G195/$Q$193,($E195*$F$4*G195-$AL$193*PremisaCosto!$F$84)/($Q$193-$M$193*PremisaCosto!$F$84))))","v":0},{"$f":"+U80","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W195*Energía!Z195*(1-$C195)*1000,AL195)","v":0},{"$f":"+$W195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AC195*(1-$C195)*1000","v":0},{"$f":"+SUMPRODUCT(Z195:AC195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X195*Clientes!T195*12*(1-$C195)","v":0},{"$f":"+$X195*Clientes!U195*12*(1-$C195)","v":0},{"$f":"+$X195*Clientes!V195*12*(1-$C195)","v":0},{"$f":"+$X195*Clientes!W195*12*(1-$C195)","v":0},{"$f":"+$X195*Clientes!X195*12*(1-$C195)","v":0},null,"BTD_GC",0,0,null,null,{"$f":"+Potencia!T195*$K195*12*1000*(1-$C195)","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!H278","v":0},{"$f":"+IF(B196=0,0,VLOOKUP(B196,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.283166646739345E-5,null,1,0,null,null,0,null,{"$f":"+SUM(M197,M201,M205)","v":110.11415223865725},{"$f":"+SUM(N197,N201,N205)","v":115.23889149805126},121.02794868048443,127.39787519549348,400.32021452885783,0,null,{"$f":"IF(Q196=0,0,(IF($AK$3=1,$E196*$F$4*G196/$Q$196,($E196*$F$4*G196-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0.65559190394016287},{"$f":"IF(R196=0,0,$E196*$F$4*H196/$R$196)","v":0},null,0,0,null,{"$f":"+SUM(Z197,Z201,Z205)","v":0},75.549684285161277,79.344943305411107,83.521015557344839,{"$f":"+SUM(AD197,AD201,AD205)","v":193.17619128639058},{"$f":"+Potencia!T196*$X196*12*1000*(1-$C196)","v":0},{"$f":"+Potencia!U196*$X196*12*1000*(1-$C196)","v":0},{"$f":"+Potencia!V196*$X196*12*1000*(1-$C196)","v":0},{"$f":"+Potencia!W196*$X196*12*1000*(1-$C196)","v":0},{"$f":"+SUM(AI197,AI201,AI205)","v":0},null,"BTSH",0,0,null,null,{"$f":"+Potencia!T196*$K196*12*1000*(1-$C196)","v":0}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!H279","v":0},{"$f":"+IF(B197=0,0,VLOOKUP(B197,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E196","v":4.283166646739345E-5},null,{"$f":"+G196","v":1},0,null,0,null,null,{"$f":"+SUM(M198:M200)","v":110.11415223865725},{"$f":"+SUM(N198:N200)","v":115.23889149805126},121.02794868048443,127.39787519549348,400.32021452885783,{"$f":"+K197*Clientes!X205*12*(1-$C197)","v":0},null,{"$f":"IF(Q197=0,0,(IF($AK$3=1,$E197*$F$4*G197/$Q$196,($E197*$F$4*G197-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0.65559190394016287},{"$f":"IF(R197=0,0,$E197*$F$4*H197/$R$196)","v":0},null,0,0,null,{"$f":"+SUM(Z198:Z200)","v":0},{"$f":"+SUM(AA198:AA200)","v":75.549684285161277},79.344943305411107,83.521015557344839,193.17619128639058,{"$f":"+$X197*Clientes!T205*12*(1-$C197)","v":0},{"$f":"+$X197*Clientes!U205*12*(1-$C197)","v":0},{"$f":"+$X197*Clientes!V205*12*(1-$C197)","v":0},{"$f":"+$X197*Clientes!W205*12*(1-$C197)","v":0},{"$f":"+SUM(AI198:AI200)","v":0},null,"BTSH_1",0,0,null,null,{"$f":"+Potencia!T197*$K197*12*1000*(1-$C197)","v":0}]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!H280","v":0},{"$f":"+IF(B198=0,0,VLOOKUP(B198,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E197","v":4.283166646739345E-5},null,{"$f":"+G197","v":1},0,null,1.98E-3,null,null,{"$f":"+$J198*Energía!Z198*(1-$C198)*1000","v":22.022830447731451},{"$f":"+$J198*Energía!AA198*(1-$C198)*1000","v":23.047778299610254},{"$f":"+$J198*Energía!AB198*(1-$C198)*1000","v":24.205589736096886},{"$f":"+$J198*Energía!AC198*(1-$C198)*1000","v":25.479575039098698},{"$f":"+SUMPRODUCT(M198:P198,PremisaCosto!$F$84:$I$84)","v":80.064042905771558},{"$f":"+K198*Clientes!X206*12*(1-$C198)","v":0},null,{"$f":"IF(Q198=0,0,(IF($AK$3=1,$E198*$F$4*G198/$Q$196,($E198*$F$4*G198-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0.65559190394016287},{"$f":"IF(R198=0,0,$E198*$F$4*H198/$R$196)","v":0},null,1.2980719698015225E-3,0,null,{"$f":"+IF($AK$3=1,$W198*Energía!Z198*(1-$C198)*1000,AL198)","v":0},{"$f":"+$W198*Energía!AA198*(1-$C198)*1000","v":15.109936857032256},{"$f":"+$W198*Energía!AB198*(1-$C198)*1000","v":15.868988661082224},{"$f":"+$W198*Energía!AC198*(1-$C198)*1000","v":16.704203111468967},{"$f":"+SUMPRODUCT(Z198:AC198,PremisaCosto!$F$84:$I$84)","v":38.635238257278111},{"$f":"+$X198*Clientes!T206*12*(1-$C198)","v":0},{"$f":"+$X198*Clientes!U206*12*(1-$C198)","v":0},{"$f":"+$X198*Clientes!V206*12*(1-$C198)","v":0},{"$f":"+$X198*Clientes!W206*12*(1-$C198)","v":0},{"$f":"+$X198*Clientes!X206*12*(1-$C198)","v":0},null,"BTSH_1 Punta",0,0,null,null,{"$f":"+Potencia!T205*$K198*12*1000*(1-$C198)","v":0}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H281","v":0},{"$f":"+IF(B199=0,0,VLOOKUP(B199,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.283166646739345E-5,null,{"$f":"+G198","v":1},0,null,1.98E-3,null,null,{"$f":"+$J199*Energía!Z199*(1-$C199)*1000","v":44.045660895462902},{"$f":"+$J199*Energía!AA199*(1-$C199)*1000","v":46.095556599220508},{"$f":"+$J199*Energía!AB199*(1-$C199)*1000","v":48.411179472193773},{"$f":"+$J199*Energía!AC199*(1-$C199)*1000","v":50.959150078197396},{"$f":"+SUMPRODUCT(M199:P199,PremisaCosto!$F$84:$I$84)","v":160.12808581154312},{"$f":"+K199*Clientes!X207*12*(1-$C199)","v":0},null,{"$f":"IF(Q199=0,0,(IF($AK$3=1,$E199*$F$4*G199/$Q$196,($E199*$F$4*G199-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0.65559190394016287},0,null,{"$f":"+J199*T199","v":1.2980719698015225E-3},{"$f":"+U199*K199","v":0},null,{"$f":"+IF($AK$3=1,$W199*Energía!Z199*(1-$C199)*1000,AL199)","v":0},{"$f":"+$W199*Energía!AA199*(1-$C199)*1000","v":30.219873714064512},{"$f":"+$W199*Energía!AB199*(1-$C199)*1000","v":31.737977322164447},{"$f":"+$W199*Energía!AC199*(1-$C199)*1000","v":33.408406222937934},{"$f":"+SUMPRODUCT(Z199:AC199,PremisaCosto!$F$84:$I$84)","v":77.270476514556222},{"$f":"+$X199*Clientes!T207*12*(1-$C199)","v":0},{"$f":"+$X199*Clientes!U207*12*(1-$C199)","v":0},{"$f":"+$X199*Clientes!V207*12*(1-$C199)","v":0},{"$f":"+$X199*Clientes!W207*12*(1-$C199)","v":0},{"$f":"+$X199*Clientes!X207*12*(1-$C199)","v":0},null,{"$f":"+A199","v":"BTSH_1 Fuera de Punta Medio"},0,0,null,null,{"$f":"+Potencia!T206*$K199*12*1000*(1-$C199)","v":0}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H282","v":0},{"$f":"+IF(B200=0,0,VLOOKUP(B200,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.283166646739345E-5,null,{"$f":"+G199","v":1},0,null,1.98E-3,null,null,{"$f":"+$J200*Energía!Z200*(1-$C200)*1000","v":44.045660895462902},{"$f":"+$J200*Energía!AA200*(1-$C200)*1000","v":46.095556599220508},{"$f":"+$J200*Energía!AB200*(1-$C200)*1000","v":48.411179472193773},{"$f":"+$J200*Energía!AC200*(1-$C200)*1000","v":50.959150078197396},{"$f":"+SUMPRODUCT(M200:P200,PremisaCosto!$F$84:$I$84)","v":160.12808581154312},{"$f":"+K200*Clientes!X208*12*(1-$C200)","v":0},null,{"$f":"IF(Q200=0,0,(IF($AK$3=1,$E200*$F$4*G200/$Q$196,($E200*$F$4*G200-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0.65559190394016287},0,null,1.2980719698015225E-3,0,null,{"$f":"+IF($AK$3=1,$W200*Energía!Z200*(1-$C200)*1000,AL200)","v":0},{"$f":"+$W200*Energía!AA200*(1-$C200)*1000","v":30.219873714064512},{"$f":"+$W200*Energía!AB200*(1-$C200)*1000","v":31.737977322164447},{"$f":"+$W200*Energía!AC200*(1-$C200)*1000","v":33.408406222937934},{"$f":"+SUMPRODUCT(Z200:AC200,PremisaCosto!$F$84:$I$84)","v":77.270476514556222},{"$f":"+$X200*Clientes!T208*12*(1-$C200)","v":0},{"$f":"+$X200*Clientes!U208*12*(1-$C200)","v":0},{"$f":"+$X200*Clientes!V208*12*(1-$C200)","v":0},{"$f":"+$X200*Clientes!W208*12*(1-$C200)","v":0},{"$f":"+$X200*Clientes!X208*12*(1-$C200)","v":0},null,"BTSH_1 Fuera de Punta Bajo",0,0,null,null,{"$f":"+Potencia!T207*$K200*12*1000*(1-$C200)","v":0}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!H283","v":0},{"$f":"+IF(B201=0,0,VLOOKUP(B201,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.283166646739345E-5,null,{"$f":"+G200","v":1},0,null,0,null,null,{"$f":"+SUM(M202:M204)","v":0},{"$f":"+SUM(N202:N204)","v":0},{"$f":"+SUM(O202:O204)","v":0},{"$f":"+SUM(P202:P204)","v":0},{"$f":"+SUM(Q202:Q204)","v":0},{"$f":"+K201*Clientes!X209*12*(1-$C201)","v":0},null,{"$f":"IF(Q201=0,0,(IF($AK$3=1,$E201*$F$4*G201/$Q$196,($E201*$F$4*G201-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z202:Z204)","v":0},{"$f":"+SUM(AA202:AA204)","v":0},{"$f":"+SUM(AB202:AB204)","v":0},{"$f":"+SUM(AC202:AC204)","v":0},{"$f":"+SUM(AD202:AD204)","v":0},{"$f":"+$X201*Clientes!T209*12*(1-$C201)","v":0},{"$f":"+$X201*Clientes!U209*12*(1-$C201)","v":0},{"$f":"+$X201*Clientes!V209*12*(1-$C201)","v":0},{"$f":"+$X201*Clientes!W209*12*(1-$C201)","v":0},{"$f":"+SUM(AI202:AI204)","v":0},null,"BTSH_2",0,0,null,null,{"$f":"+Potencia!T208*$K201*12*1000*(1-$C201)","v":0}]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!H284","v":0},{"$f":"+IF(B202=0,0,VLOOKUP(B202,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.283166646739345E-5,null,{"$f":"+G201","v":1},0,null,1.98E-3,null,null,{"$f":"+$J202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AC202*(1-$C202)*1000","v":0},{"$f":"+SUMPRODUCT(M202:P202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K202*Clientes!X210*12*(1-$C202)","v":0},null,{"$f":"IF(Q202=0,0,(IF($AK$3=1,$E202*$F$4*G202/$Q$196,($E202*$F$4*G202-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W202*Energía!Z202*(1-$C202)*1000,AL202)","v":0},{"$f":"+$W202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AC202*(1-$C202)*1000","v":0},{"$f":"+SUMPRODUCT(Z202:AC202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X202*Clientes!T210*12*(1-$C202)","v":0},{"$f":"+$X202*Clientes!U210*12*(1-$C202)","v":0},{"$f":"+$X202*Clientes!V210*12*(1-$C202)","v":0},{"$f":"+$X202*Clientes!W210*12*(1-$C202)","v":0},{"$f":"+$X202*Clientes!X210*12*(1-$C202)","v":0},null,"BTSH_2 Punta",0,0,null,null,{"$f":"+Potencia!T209*$K202*12*1000*(1-$C202)","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H285","v":0},{"$f":"+IF(B203=0,0,VLOOKUP(B203,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.283166646739345E-5,null,{"$f":"+G202","v":1},0,null,1.98E-3,null,null,{"$f":"+$J203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AC203*(1-$C203)*1000","v":0},{"$f":"+SUMPRODUCT(M203:P203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K203*Clientes!X211*12*(1-$C203)","v":0},null,{"$f":"IF(Q203=0,0,(IF($AK$3=1,$E203*$F$4*G203/$Q$196,($E203*$F$4*G203-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W203*Energía!Z203*(1-$C203)*1000,AL203)","v":0},{"$f":"+$W203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AC203*(1-$C203)*1000","v":0},{"$f":"+SUMPRODUCT(Z203:AC203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X203*Clientes!T211*12*(1-$C203)","v":0},{"$f":"+$X203*Clientes!U211*12*(1-$C203)","v":0},{"$f":"+$X203*Clientes!V211*12*(1-$C203)","v":0},{"$f":"+$X203*Clientes!W211*12*(1-$C203)","v":0},{"$f":"+$X203*Clientes!X211*12*(1-$C203)","v":0},null,"BTSH_2 Fuera de Punta Medio",0,0,null,null,{"$f":"+Potencia!T210*$K203*12*1000*(1-$C203)","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H286","v":0},{"$f":"+IF(B204=0,0,VLOOKUP(B204,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.283166646739345E-5,null,{"$f":"+G203","v":1},0,null,1.98E-3,null,null,{"$f":"+$J204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AC204*(1-$C204)*1000","v":0},{"$f":"+SUMPRODUCT(M204:P204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K204*Clientes!X212*12*(1-$C204)","v":0},null,{"$f":"IF(Q204=0,0,(IF($AK$3=1,$E204*$F$4*G204/$Q$196,($E204*$F$4*G204-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W204*Energía!Z204*(1-$C204)*1000,AL204)","v":0},{"$f":"+$W204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AC204*(1-$C204)*1000","v":0},{"$f":"+SUMPRODUCT(Z204:AC204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X204*Clientes!T212*12*(1-$C204)","v":0},{"$f":"+$X204*Clientes!U212*12*(1-$C204)","v":0},{"$f":"+$X204*Clientes!V212*12*(1-$C204)","v":0},{"$f":"+$X204*Clientes!W212*12*(1-$C204)","v":0},{"$f":"+$X204*Clientes!X212*12*(1-$C204)","v":0},null,"BTSH_2 Fuera de Punta Bajo",0,0,null,null,{"$f":"+Potencia!T211*$K204*12*1000*(1-$C204)","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!H287","v":0},{"$f":"+IF(B205=0,0,VLOOKUP(B205,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.283166646739345E-5,null,{"$f":"+G204","v":1},0,null,0,null,null,{"$f":"+SUM(M206:M208)","v":0},{"$f":"+SUM(N206:N208)","v":0},{"$f":"+SUM(O206:O208)","v":0},{"$f":"+SUM(P206:P208)","v":0},{"$f":"+SUM(Q206:Q208)","v":0},{"$f":"+K205*Clientes!X213*12*(1-$C205)","v":0},null,{"$f":"IF(Q205=0,0,(IF($AK$3=1,$E205*$F$4*G205/$Q$196,($E205*$F$4*G205-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z206:Z208)","v":0},{"$f":"+SUM(AA206:AA208)","v":0},{"$f":"+SUM(AB206:AB208)","v":0},{"$f":"+SUM(AC206:AC208)","v":0},{"$f":"+SUM(AD206:AD208)","v":0},{"$f":"+$X205*Clientes!T213*12*(1-$C205)","v":0},{"$f":"+$X205*Clientes!U213*12*(1-$C205)","v":0},{"$f":"+$X205*Clientes!V213*12*(1-$C205)","v":0},{"$f":"+$X205*Clientes!W213*12*(1-$C205)","v":0},{"$f":"+SUM(AI206:AI208)","v":0},null,"BTSH_3",0,0,null,null,{"$f":"+Potencia!T212*$K205*12*1000*(1-$C205)","v":0}]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!H288","v":0},{"$f":"+IF(B206=0,0,VLOOKUP(B206,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.283166646739345E-5,null,{"$f":"+G205","v":1},0,null,1.98E-3,null,null,{"$f":"+$J206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AC206*(1-$C206)*1000","v":0},{"$f":"+SUMPRODUCT(M206:P206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K206*Clientes!X214*12*(1-$C206)","v":0},null,{"$f":"IF(Q206=0,0,(IF($AK$3=1,$E206*$F$4*G206/$Q$196,($E206*$F$4*G206-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W206*Energía!Z206*(1-$C206)*1000,AL206)","v":0},{"$f":"+$W206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AC206*(1-$C206)*1000","v":0},{"$f":"+SUMPRODUCT(Z206:AC206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X206*Clientes!T214*12*(1-$C206)","v":0},{"$f":"+$X206*Clientes!U214*12*(1-$C206)","v":0},{"$f":"+$X206*Clientes!V214*12*(1-$C206)","v":0},{"$f":"+$X206*Clientes!W214*12*(1-$C206)","v":0},{"$f":"+$X206*Clientes!X214*12*(1-$C206)","v":0},null,"BTSH_3 Punta",0,0,null,null,{"$f":"+Potencia!T213*$K206*12*1000*(1-$C206)","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H289","v":0},{"$f":"+IF(B207=0,0,VLOOKUP(B207,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.283166646739345E-5,null,{"$f":"+G206","v":1},0,null,1.98E-3,null,null,{"$f":"+$J207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AC207*(1-$C207)*1000","v":0},{"$f":"+SUMPRODUCT(M207:P207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K207*Clientes!X215*12*(1-$C207)","v":0},null,{"$f":"IF(Q207=0,0,(IF($AK$3=1,$E207*$F$4*G207/$Q$196,($E207*$F$4*G207-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W207*Energía!Z207*(1-$C207)*1000,AL207)","v":0},{"$f":"+$W207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AC207*(1-$C207)*1000","v":0},{"$f":"+SUMPRODUCT(Z207:AC207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X207*Clientes!T215*12*(1-$C207)","v":0},{"$f":"+$X207*Clientes!U215*12*(1-$C207)","v":0},{"$f":"+$X207*Clientes!V215*12*(1-$C207)","v":0},{"$f":"+$X207*Clientes!W215*12*(1-$C207)","v":0},{"$f":"+$X207*Clientes!X215*12*(1-$C207)","v":0},null,"BTSH_3 Fuera de Punta Medio",0,0,null,null,{"$f":"+Potencia!T214*$K207*12*1000*(1-$C207)","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H290","v":0},{"$f":"+IF(B208=0,0,VLOOKUP(B208,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.283166646739345E-5,null,{"$f":"+G207","v":1},0,null,1.98E-3,null,null,{"$f":"+$J208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AC208*(1-$C208)*1000","v":0},{"$f":"+SUMPRODUCT(M208:P208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K208*Clientes!X216*12*(1-$C208)","v":0},null,{"$f":"IF(Q208=0,0,(IF($AK$3=1,$E208*$F$4*G208/$Q$196,($E208*$F$4*G208-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W208*Energía!Z208*(1-$C208)*1000,AL208)","v":0},{"$f":"+$W208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AC208*(1-$C208)*1000","v":0},{"$f":"+SUMPRODUCT(Z208:AC208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X208*Clientes!T216*12*(1-$C208)","v":0},{"$f":"+$X208*Clientes!U216*12*(1-$C208)","v":0},{"$f":"+$X208*Clientes!V216*12*(1-$C208)","v":0},{"$f":"+$X208*Clientes!W216*12*(1-$C208)","v":0},{"$f":"+$X208*Clientes!X216*12*(1-$C208)","v":0},null,"BTSH_3 Fuera de Punta Bajo",0,0,null,null,{"$f":"+Potencia!T215*$K208*12*1000*(1-$C208)","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!H291","v":0},{"$f":"+IF(B209=0,0,VLOOKUP(B209,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.9735947909739148E-3,null,1,0,null,null,0,null,{"$f":"+SUM(M210,M221,M232,M243,M254)","v":4661.9620391739618},{"$f":"+SUM(N210,N221,N232,N243,N254)","v":4892.3417873331291},{"$f":"+SUM(O210,O221,O232,O243,O254)","v":5155.2396987471193},{"$f":"+SUM(P210,P221,P232,P243,P254)","v":5446.3289491678916},{"$f":"+SUM(Q210,Q221,Q232,Q243,Q254)","v":17024.904565423869},{"$f":"+K209*Clientes!X209*12*(1-$C209)","v":0},null,{"$f":"IF(Q209=0,0,(IF($AK$3=1,$E209*$F$4*G209/$Q$209,($E209*$F$4*G209-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.6641589814764578},0,null,0,0,null,{"$f":"+SUM(Z210,Z221,Z232,Z243,Z254)","v":5289.0025048071102},{"$f":"+SUM(AA210,AA221,AA232,AA243,AA254)","v":3249.2927385098828},{"$f":"+SUM(AB210,AB221,AB232,AB243,AB254)","v":3423.8987475868871},{"$f":"+SUM(AC210,AC221,AC232,AC243,AC254)","v":3617.2282876650938},{"$f":"+SUM(AD210,AD221,AD232,AD243,AD254)","v":13411.285703456977},{"$f":"+$X209*Clientes!T209*12*(1-$C209)","v":0},{"$f":"+$X209*Clientes!U209*12*(1-$C209)","v":0},{"$f":"+$X209*Clientes!V209*12*(1-$C209)","v":0},{"$f":"+$X209*Clientes!W209*12*(1-$C209)","v":0},{"$f":"+SUM(AI210,AI221,AI232,AI243,AI254)","v":0},null,"BTS Prepago",5289.0025048071102,0,null,null,{"$f":"+SUM(AP210,AP221,AP232,AP243,AP254)","v":0}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!H292","v":0},{"$f":"+IF(B210=0,0,VLOOKUP(B210,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E209","v":2.9735947909739148E-3},null,{"$f":"+G209","v":1},0,null,2.0899999999999998E-3,null,null,{"$f":"+SUM(M211:M220)","v":4661.9620391739618},{"$f":"+SUM(N211:N220)","v":4892.3417873331291},{"$f":"+SUM(O211:O220)","v":5155.2396987471193},{"$f":"+SUM(P211:P220)","v":5446.3289491678916},{"$f":"+SUM(Q211:Q220)","v":17024.904565423869},{"$f":"+K210*Clientes!X210*12*(1-$C210)","v":0},null,{"$f":"IF(Q210=0,0,(IF($AK$3=1,$E210*$F$4*G210/$Q$209,($E210*$F$4*G210-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.6641589814764578},0,null,1.3880922712857966E-3,0,null,{"$f":"+SUM(Z211:Z220)","v":5289.0025048071102},{"$f":"+SUM(AA211:AA220)","v":3249.2927385098828},{"$f":"+SUM(AB211:AB220)","v":3423.8987475868871},{"$f":"+SUM(AC211:AC220)","v":3617.2282876650938},{"$f":"+SUM(AD211:AD220)","v":13411.285703456977},{"$f":"+$X210*Clientes!T210*12*(1-$C210)","v":0},{"$f":"+$X210*Clientes!U210*12*(1-$C210)","v":0},{"$f":"+$X210*Clientes!V210*12*(1-$C210)","v":0},{"$f":"+$X210*Clientes!W210*12*(1-$C210)","v":0},{"$f":"+SUM(AI211:AI220)","v":0},null,"BTS Prep",0,0,null,null,{"$f":"+Potencia!T210*$K210*12*1000*(1-$C210)","v":0}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!H293","v":"Regular"},{"$f":"+IF(B211=0,0,VLOOKUP(B211,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E210","v":2.9735947909739148E-3},null,1,0,null,{"$f":"+J210","v":2.0899999999999998E-3},{"$f":"+K210","v":0},null,{"$f":"+$J211*Energía!Z211*(1-$C211)*1000","v":3853.5269888950256},{"$f":"+$J211*Energía!AA211*(1-$C211)*1000","v":4043.7896728628243},{"$f":"+$J211*Energía!AB211*(1-$C211)*1000","v":4260.9051402872801},{"$f":"+$J211*Energía!AC211*(1-$C211)*1000","v":4501.3047698458422},{"$f":"+SUMPRODUCT(M211:P211,PremisaCosto!$F$84:$I$84)","v":14071.73612272191},{"$f":"+K211*Clientes!X211*12*(1-$C211)","v":0},null,{"$f":"IF(Q211=0,0,(IF($AK$3=1,$E211*$F$4*G211/$Q$209,($E211*$F$4*G211-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.6641589814764578},0,null,1.3880922712857966E-3,0,null,{"$f":"+IF($AK$3=1,$W211*Energía!Z211*(1-$C211)*1000,AL211)","v":4374.6704773660649},{"$f":"+$W211*Energía!AA211*(1-$C211)*1000","v":2685.7192304335913},{"$f":"+$W211*Energía!AB211*(1-$C211)*1000","v":2829.9184181410033},{"$f":"+$W211*Energía!AC211*(1-$C211)*1000","v":2989.5819912559359},{"$f":"+SUMPRODUCT(Z211:AC211,PremisaCosto!$F$84:$I$84)","v":11087.772336839374},{"$f":"+$X211*Clientes!T211*12*(1-$C211)","v":0},{"$f":"+$X211*Clientes!U211*12*(1-$C211)","v":0},{"$f":"+$X211*Clientes!V211*12*(1-$C211)","v":0},{"$f":"+$X211*Clientes!W211*12*(1-$C211)","v":0},{"$f":"+$X211*Clientes!X211*12*(1-$C211)","v":0},null,"BTS Prepago Regular",4374.6704773660649,0,null,null,{"$f":"+Potencia!T211*$K211*12*1000*(1-$C211)","v":0}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!H294","v":"Agro"},{"$f":"+IF(B212=0,0,VLOOKUP(B212,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.9735947909739148E-3,null,1,0,null,{"$f":"+J211","v":2.0899999999999998E-3},{"$f":"+K211","v":0},null,{"$f":"+$J212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AC212*(1-$C212)*1000","v":0},{"$f":"+SUMPRODUCT(M212:P212,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K212*Clientes!X212*12*(1-$C212)","v":0},null,{"$f":"IF(Q212=0,0,(IF($AK$3=1,$E212*$F$4*G212/$Q$209,($E212*$F$4*G212-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W212*Energía!Z212*(1-$C212)*1000,AL212)","v":0},{"$f":"+$W212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AC212*(1-$C212)*1000","v":0},{"$f":"+SUMPRODUCT(Z212:AC212,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X212*Clientes!T212*12*(1-$C212)","v":0},{"$f":"+$X212*Clientes!U212*12*(1-$C212)","v":0},{"$f":"+$X212*Clientes!V212*12*(1-$C212)","v":0},{"$f":"+$X212*Clientes!W212*12*(1-$C212)","v":0},{"$f":"+$X212*Clientes!X212*12*(1-$C212)","v":0},null,"BTS Prepago Agro",0,0,null,null,{"$f":"+Potencia!T212*$K212*12*1000*(1-$C212)","v":0}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!H295","v":"Jub. 1"},{"$f":"+IF(B213=0,0,VLOOKUP(B213,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.9735947909739148E-3,null,1,0,null,2.0899999999999998E-3,0,null,{"$f":"+$J213*Energía!Z213*(1-$C213)*1000","v":803.53900467404901},{"$f":"+$J213*Energía!AA213*(1-$C213)*1000","v":843.41311183906419},{"$f":"+$J213*Energía!AB213*(1-$C213)*1000","v":888.91828812032929},{"$f":"+$J213*Energía!AC213*(1-$C213)*1000","v":939.30092242208548},{"$f":"+SUMPRODUCT(M213:P213,PremisaCosto!$F$84:$I$84)","v":2935.2834594007109},{"$f":"+K213*Clientes!X213*12*(1-$C213)","v":0},null,{"$f":"IF(Q213=0,0,(IF($AK$3=1,$E213*$F$4*G213/$Q$209,($E213*$F$4*G213-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.6641589814764578},0,null,1.3880922712857966E-3,0,null,{"$f":"+IF($AK$3=1,$W213*Energía!Z213*(1-$C213)*1000,AL213)","v":914.33202744104494},{"$f":"+$W213*Energía!AA213*(1-$C213)*1000","v":560.16039332292257},{"$f":"+$W213*Energía!AB213*(1-$C213)*1000","v":590.38306485379428},{"$f":"+$W213*Energía!AC213*(1-$C213)*1000","v":623.84514393574966},{"$f":"+SUMPRODUCT(Z213:AC213,PremisaCosto!$F$84:$I$84)","v":2314.7551422834749},{"$f":"+$X213*Clientes!T213*12*(1-$C213)","v":0},{"$f":"+$X213*Clientes!U213*12*(1-$C213)","v":0},{"$f":"+$X213*Clientes!V213*12*(1-$C213)","v":0},{"$f":"+$X213*Clientes!W213*12*(1-$C213)","v":0},{"$f":"+$X213*Clientes!X213*12*(1-$C213)","v":0},null,"BTS Prepago Jub. 1",914.33202744104494,0,null,null,{"$f":"+Potencia!T213*$K213*12*1000*(1-$C213)","v":0}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!H296","v":"Jub. 2"},{"$f":"+IF(B214=0,0,VLOOKUP(B214,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.9735947909739148E-3,null,1,0,null,2.0899999999999998E-3,0,null,{"$f":"+$J214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+SUMPRODUCT(M214:P214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K214*Clientes!X214*12*(1-$C214)","v":0},null,{"$f":"IF(Q214=0,0,(IF($AK$3=1,$E214*$F$4*G214/$Q$209,($E214*$F$4*G214-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000,AL214)","v":0},{"$f":"+$W214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+SUMPRODUCT(Z214:AC214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X214*Clientes!T214*12*(1-$C214)","v":0},{"$f":"+$X214*Clientes!U214*12*(1-$C214)","v":0},{"$f":"+$X214*Clientes!V214*12*(1-$C214)","v":0},{"$f":"+$X214*Clientes!W214*12*(1-$C214)","v":0},{"$f":"+$X214*Clientes!X214*12*(1-$C214)","v":0},null,"BTS Prepago Jub. 2",0,0,null,null,{"$f":"+Potencia!T214*$K214*12*1000*(1-$C214)","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!H297","v":"Político"},{"$f":"+IF(B215=0,0,VLOOKUP(B215,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.9735947909739148E-3,null,1,0,null,2.0899999999999998E-3,0,null,{"$f":"+$J215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AC215*(1-$C215)*1000","v":0},{"$f":"+SUMPRODUCT(M215:P215,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K215*Clientes!X215*12*(1-$C215)","v":0},null,{"$f":"IF(Q215=0,0,(IF($AK$3=1,$E215*$F$4*G215/$Q$209,($E215*$F$4*G215-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W215*Energía!Z215*(1-$C215)*1000,AL215)","v":0},{"$f":"+$W215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AC215*(1-$C215)*1000","v":0},{"$f":"+SUMPRODUCT(Z215:AC215,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X215*Clientes!T215*12*(1-$C215)","v":0},{"$f":"+$X215*Clientes!U215*12*(1-$C215)","v":0},{"$f":"+$X215*Clientes!V215*12*(1-$C215)","v":0},{"$f":"+$X215*Clientes!W215*12*(1-$C215)","v":0},{"$f":"+$X215*Clientes!X215*12*(1-$C215)","v":0},null,"BTS Prepago Político",0,0,null,null,{"$f":"+Potencia!T215*$K215*12*1000*(1-$C215)","v":0}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!H298","v":"x1"},{"$f":"+IF(B216=0,0,VLOOKUP(B216,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.9735947909739148E-3,null,1,0,null,2.0899999999999998E-3,0,null,{"$f":"+$J216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AC216*(1-$C216)*1000","v":0},{"$f":"+SUMPRODUCT(M216:P216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K216*Clientes!X216*12*(1-$C216)","v":0},null,{"$f":"IF(Q216=0,0,(IF($AK$3=1,$E216*$F$4*G216/$Q$209,($E216*$F$4*G216-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W216*Energía!Z216*(1-$C216)*1000,AL216)","v":0},{"$f":"+$W216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AC216*(1-$C216)*1000","v":0},{"$f":"+SUMPRODUCT(Z216:AC216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X216*Clientes!T216*12*(1-$C216)","v":0},{"$f":"+$X216*Clientes!U216*12*(1-$C216)","v":0},{"$f":"+$X216*Clientes!V216*12*(1-$C216)","v":0},{"$f":"+$X216*Clientes!W216*12*(1-$C216)","v":0},{"$f":"+$X216*Clientes!X216*12*(1-$C216)","v":0},null,{"$f":"+A216","v":"BTS Prepago x1"},0,0,null,null,{"$f":"+Potencia!T216*$K216*12*1000*(1-$C216)","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!H299","v":"x2"},{"$f":"+IF(B217=0,0,VLOOKUP(B217,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.9735947909739148E-3,null,1,0,null,2.0899999999999998E-3,0,null,{"$f":"+$J217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+SUMPRODUCT(M217:P217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K217*Clientes!X217*12*(1-$C217)","v":0},null,{"$f":"IF(Q217=0,0,(IF($AK$3=1,$E217*$F$4*G217/$Q$209,($E217*$F$4*G217-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R217=0,0,$E217*$F$4*H217/R217)","v":0},null,{"$f":"+J217*T217","v":0},{"$f":"+U217*K217","v":0},null,{"$f":"+IF($AK$3=1,$W217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000,AL217)","v":0},{"$f":"+$W217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+SUMPRODUCT(Z217:AC217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X217*Clientes!T217*12*(1-$C217)","v":0},{"$f":"+$X217*Clientes!U217*12*(1-$C217)","v":0},{"$f":"+$X217*Clientes!V217*12*(1-$C217)","v":0},{"$f":"+$X217*Clientes!W217*12*(1-$C217)","v":0},{"$f":"+$X217*Clientes!X217*12*(1-$C217)","v":0},null,"BTS Prepago x2",0,0,null,null,{"$f":"+Potencia!T217*$K217*12*1000*(1-$C217)","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!H300","v":"Discap."},{"$f":"+IF(B218=0,0,VLOOKUP(B218,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.9735947909739148E-3,null,1,0,null,2.0899999999999998E-3,0,null,{"$f":"+$J218*Energía!Z218*(1-$C218)*1000","v":4.8960456048869663},{"$f":"+$J218*Energía!AA218*(1-$C218)*1000","v":5.1390026312397268},{"$f":"+$J218*Energía!AB218*(1-$C218)*1000","v":5.4162703395096807},{"$f":"+$J218*Energía!AC218*(1-$C218)*1000","v":5.7232568999639604},{"$f":"+SUMPRODUCT(M218:P218,PremisaCosto!$F$84:$I$84)","v":17.884983301247317},{"$f":"+K218*Clientes!X218*12*(1-$C218)","v":0},null,{"$f":"IF(Q218=0,0,(IF($AK$3=1,$E218*$F$4*G218/$Q$209,($E218*$F$4*G218-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.6641589814764578},0,null,1.3880922712857966E-3,0,null,{"$f":"+IF($AK$3=1,$W218*Energía!Z218*(1-$C218)*1000,AL218)","v":0},{"$f":"+$W218*Energía!AA218*(1-$C218)*1000","v":3.4131147533690132},{"$f":"+$W218*Energía!AB218*(1-$C218)*1000","v":3.5972645920898971},{"$f":"+$W218*Energía!AC218*(1-$C218)*1000","v":3.8011524734081732},{"$f":"+SUMPRODUCT(Z218:AC218,PremisaCosto!$F$84:$I$84)","v":8.7582243341267567},{"$f":"+$X218*Clientes!T218*12*(1-$C218)","v":0},{"$f":"+$X218*Clientes!U218*12*(1-$C218)","v":0},{"$f":"+$X218*Clientes!V218*12*(1-$C218)","v":0},{"$f":"+$X218*Clientes!W218*12*(1-$C218)","v":0},{"$f":"+$X218*Clientes!X218*12*(1-$C218)","v":0},null,"BTS Prepago Discap.",0,0,null,null,{"$f":"+Potencia!T218*$K218*12*1000*(1-$C218)","v":0}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!H301","v":"Discapacitados 601-más"},{"$f":"+IF(B219=0,0,VLOOKUP(B219,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.9735947909739148E-3,null,1,0,null,2.0899999999999998E-3,0,null,{"$f":"+$J219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+SUMPRODUCT(M219:P219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K219*Clientes!X219*12*(1-$C219)","v":0},null,{"$f":"IF(Q219=0,0,(IF($AK$3=1,$E219*$F$4*G219/$Q$209,($E219*$F$4*G219-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000,AL219)","v":0},{"$f":"+$W219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+SUMPRODUCT(Z219:AC219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X219*Clientes!T219*12*(1-$C219)","v":0},{"$f":"+$X219*Clientes!U219*12*(1-$C219)","v":0},{"$f":"+$X219*Clientes!V219*12*(1-$C219)","v":0},{"$f":"+$X219*Clientes!W219*12*(1-$C219)","v":0},{"$f":"+$X219*Clientes!X219*12*(1-$C219)","v":0},null,"BTS Prepago Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T219*$K219*12*1000*(1-$C219)","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!H302","v":"Cruz Roja"},{"$f":"+IF(B220=0,0,VLOOKUP(B220,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.9735947909739148E-3,null,1,0,null,2.0899999999999998E-3,0,null,{"$f":"+$J220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+SUMPRODUCT(M220:P220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K220*Clientes!X220*12*(1-$C220)","v":0},null,{"$f":"IF(Q220=0,0,(IF($AK$3=1,$E220*$F$4*G220/$Q$209,($E220*$F$4*G220-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W220*Energía!Z220*(1-$C220)*1000,AL220)","v":0},{"$f":"+$W220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+SUMPRODUCT(Z220:AC220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X220*Clientes!T220*12*(1-$C220)","v":0},{"$f":"+$X220*Clientes!U220*12*(1-$C220)","v":0},{"$f":"+$X220*Clientes!V220*12*(1-$C220)","v":0},{"$f":"+$X220*Clientes!W220*12*(1-$C220)","v":0},{"$f":"+$X220*Clientes!X220*12*(1-$C220)","v":0},null,"BTS Prepago Cruz Roja",0,0,null,null,{"$f":"+Potencia!T220*$K220*12*1000*(1-$C220)","v":0}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H303","v":0},{"$f":"+IF(B221=0,0,VLOOKUP(B221,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.9735947909739148E-3,null,1,0,null,0,null,null,{"$f":"+SUM(M222:M231)","v":0},{"$f":"+SUM(N222:N231)","v":0},{"$f":"+SUM(O222:O231)","v":0},{"$f":"+SUM(P222:P231)","v":0},{"$f":"+SUM(Q222:Q231)","v":0},{"$f":"+K221*Clientes!X221*12*(1-$C221)","v":0},null,{"$f":"IF(Q221=0,0,(IF($AK$3=1,$E221*$F$4*G221/$Q$209,($E221*$F$4*G221-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z222:Z231)","v":0},{"$f":"+SUM(AA222:AA231)","v":0},{"$f":"+SUM(AB222:AB231)","v":0},{"$f":"+SUM(AC222:AC231)","v":0},{"$f":"+SUM(AD222:AD231)","v":0},{"$f":"+$X221*Clientes!T221*12*(1-$C221)","v":0},{"$f":"+$X221*Clientes!U221*12*(1-$C221)","v":0},{"$f":"+$X221*Clientes!V221*12*(1-$C221)","v":0},{"$f":"+$X221*Clientes!W221*12*(1-$C221)","v":0},{"$f":"+SUM(AI222:AI231)","v":0},null,"X1D_2 (10,001-30,000)",0,0,null,null,{"$f":"+SUM(AP222:AP231)","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!H304","v":"Regular"},{"$f":"+IF(B222=0,0,VLOOKUP(B222,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.9735947909739148E-3,null,1,0,null,{"$f":"+J221","v":0},{"$f":"+K221","v":0},null,{"$f":"+($J222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$J211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$J211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$J211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$J211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+SUMPRODUCT(M222:P222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K222*Clientes!X222*12*(1-$C222)","v":0},null,{"$f":"IF(Q222=0,0,(IF($AK$3=1,$E222*$F$4*G222/$Q$209,($E222*$F$4*G222-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$W211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$W211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$W211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$W211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+SUMPRODUCT(Z222:AC222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X222*Clientes!T222*12*(1-$C222)","v":0},{"$f":"+$X222*Clientes!U222*12*(1-$C222)","v":0},{"$f":"+$X222*Clientes!V222*12*(1-$C222)","v":0},{"$f":"+$X222*Clientes!W222*12*(1-$C222)","v":0},{"$f":"+$X222*Clientes!X222*12*(1-$C222)","v":0},null,"X1D_2 Regular",0,0,null,null,{"$f":"+Potencia!T222*$K222*12*1000*(1-$C222)","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!H305","v":"Agro"},{"$f":"+IF(B223=0,0,VLOOKUP(B223,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.9735947909739148E-3,null,1,0,null,{"$f":"+J222","v":0},{"$f":"+K222","v":0},null,{"$f":"+($J223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$J212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$J212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$J212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$J212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+SUMPRODUCT(M223:P223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K223*Clientes!X223*12*(1-$C223)","v":0},null,{"$f":"IF(Q223=0,0,(IF($AK$3=1,$E223*$F$4*G223/$Q$209,($E223*$F$4*G223-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$W212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$W212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$W212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$W212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+SUMPRODUCT(Z223:AC223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X223*Clientes!T223*12*(1-$C223)","v":0},{"$f":"+$X223*Clientes!U223*12*(1-$C223)","v":0},{"$f":"+$X223*Clientes!V223*12*(1-$C223)","v":0},{"$f":"+$X223*Clientes!W223*12*(1-$C223)","v":0},{"$f":"+$X223*Clientes!X223*12*(1-$C223)","v":0},null,"X1D_2 Agro",0,0,null,null,{"$f":"+Potencia!T223*$K223*12*1000*(1-$C223)","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!H306","v":"Jub. 1"},{"$f":"+IF(B224=0,0,VLOOKUP(B224,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.9735947909739148E-3,null,1,0,null,0,0,null,{"$f":"+($J224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$J213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$J213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$J213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$J213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+SUMPRODUCT(M224:P224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K224*Clientes!X224*12*(1-$C224)","v":0},null,{"$f":"IF(Q224=0,0,(IF($AK$3=1,$E224*$F$4*G224/$Q$209,($E224*$F$4*G224-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$W213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$W213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$W213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$W213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+SUMPRODUCT(Z224:AC224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X224*Clientes!T224*12*(1-$C224)","v":0},{"$f":"+$X224*Clientes!U224*12*(1-$C224)","v":0},{"$f":"+$X224*Clientes!V224*12*(1-$C224)","v":0},{"$f":"+$X224*Clientes!W224*12*(1-$C224)","v":0},{"$f":"+$X224*Clientes!X224*12*(1-$C224)","v":0},null,"X1D_2 Jub. 1",0,0,null,null,{"$f":"+Potencia!T224*$K224*12*1000*(1-$C224)","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!H307","v":"Jub. 2"},{"$f":"+IF(B225=0,0,VLOOKUP(B225,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.9735947909739148E-3,null,1,0,null,0,0,null,{"$f":"+($J225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$J214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$J214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$J214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$J214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+SUMPRODUCT(M225:P225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K225*Clientes!X225*12*(1-$C225)","v":0},null,{"$f":"IF(Q225=0,0,(IF($AK$3=1,$E225*$F$4*G225/$Q$209,($E225*$F$4*G225-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$W214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$W214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$W214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$W214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+SUMPRODUCT(Z225:AC225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X225*Clientes!T225*12*(1-$C225)","v":0},{"$f":"+$X225*Clientes!U225*12*(1-$C225)","v":0},{"$f":"+$X225*Clientes!V225*12*(1-$C225)","v":0},{"$f":"+$X225*Clientes!W225*12*(1-$C225)","v":0},{"$f":"+$X225*Clientes!X225*12*(1-$C225)","v":0},null,"X1D_2 Jub. 2",0,0,null,null,{"$f":"+Potencia!T225*$K225*12*1000*(1-$C225)","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!H308","v":"Político"},{"$f":"+IF(B226=0,0,VLOOKUP(B226,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.9735947909739148E-3,null,1,0,null,0,0,null,{"$f":"+($J226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$J215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$J215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$J215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$J215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+SUMPRODUCT(M226:P226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K226*Clientes!X226*12*(1-$C226)","v":0},null,{"$f":"IF(Q226=0,0,(IF($AK$3=1,$E226*$F$4*G226/$Q$209,($E226*$F$4*G226-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$W215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$W215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$W215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$W215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+SUMPRODUCT(Z226:AC226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X226*Clientes!T226*12*(1-$C226)","v":0},{"$f":"+$X226*Clientes!U226*12*(1-$C226)","v":0},{"$f":"+$X226*Clientes!V226*12*(1-$C226)","v":0},{"$f":"+$X226*Clientes!W226*12*(1-$C226)","v":0},{"$f":"+$X226*Clientes!X226*12*(1-$C226)","v":0},null,"X1D_2 Político",0,0,null,null,{"$f":"+Potencia!T226*$K226*12*1000*(1-$C226)","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!H309","v":"x1"},{"$f":"+IF(B227=0,0,VLOOKUP(B227,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.9735947909739148E-3,null,1,0,null,0,0,null,{"$f":"+($J227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$J216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$J216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$J216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$J216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+SUMPRODUCT(M227:P227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K227*Clientes!X227*12*(1-$C227)","v":0},null,{"$f":"IF(Q227=0,0,(IF($AK$3=1,$E227*$F$4*G227/$Q$209,($E227*$F$4*G227-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$W216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$W216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$W216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$W216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+SUMPRODUCT(Z227:AC227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X227*Clientes!T227*12*(1-$C227)","v":0},{"$f":"+$X227*Clientes!U227*12*(1-$C227)","v":0},{"$f":"+$X227*Clientes!V227*12*(1-$C227)","v":0},{"$f":"+$X227*Clientes!W227*12*(1-$C227)","v":0},{"$f":"+$X227*Clientes!X227*12*(1-$C227)","v":0},null,"X1D_2 x1",0,0,null,null,{"$f":"+Potencia!T227*$K227*12*1000*(1-$C227)","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!H310","v":"x2"},{"$f":"+IF(B228=0,0,VLOOKUP(B228,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.9735947909739148E-3,null,1,0,null,0,0,null,{"$f":"+($J228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$J217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$J217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$J217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$J217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+SUMPRODUCT(M228:P228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K228*Clientes!X228*12*(1-$C228)","v":0},null,{"$f":"IF(Q228=0,0,(IF($AK$3=1,$E228*$F$4*G228/$Q$209,($E228*$F$4*G228-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$W217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$W217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$W217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$W217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+SUMPRODUCT(Z228:AC228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X228*Clientes!T228*12*(1-$C228)","v":0},{"$f":"+$X228*Clientes!U228*12*(1-$C228)","v":0},{"$f":"+$X228*Clientes!V228*12*(1-$C228)","v":0},{"$f":"+$X228*Clientes!W228*12*(1-$C228)","v":0},{"$f":"+$X228*Clientes!X228*12*(1-$C228)","v":0},null,"X1D_2 x2",0,0,null,null,{"$f":"+Potencia!T228*$K228*12*1000*(1-$C228)","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!H311","v":"Discap."},{"$f":"+IF(B229=0,0,VLOOKUP(B229,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.9735947909739148E-3,null,1,0,null,0,0,null,{"$f":"+($J229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$J218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$J218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$J218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$J218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+SUMPRODUCT(M229:P229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K229*Clientes!X229*12*(1-$C229)","v":0},null,{"$f":"IF(Q229=0,0,(IF($AK$3=1,$E229*$F$4*G229/$Q$209,($E229*$F$4*G229-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$W218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$W218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$W218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$W218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+SUMPRODUCT(Z229:AC229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X229*Clientes!T229*12*(1-$C229)","v":0},{"$f":"+$X229*Clientes!U229*12*(1-$C229)","v":0},{"$f":"+$X229*Clientes!V229*12*(1-$C229)","v":0},{"$f":"+$X229*Clientes!W229*12*(1-$C229)","v":0},{"$f":"+$X229*Clientes!X229*12*(1-$C229)","v":0},null,"X1D_2 Discap.",0,0,null,null,{"$f":"+Potencia!T229*$K229*12*1000*(1-$C229)","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H312","v":"Discapacitados 601-más"},{"$f":"+IF(B230=0,0,VLOOKUP(B230,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.9735947909739148E-3,null,1,0,null,0,0,null,{"$f":"+($J230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$J219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$J219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$J219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$J219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+SUMPRODUCT(M230:P230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K230*Clientes!X230*12*(1-$C230)","v":0},null,{"$f":"IF(Q230=0,0,(IF($AK$3=1,$E230*$F$4*G230/$Q$209,($E230*$F$4*G230-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$W219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$W219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$W219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$W219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+SUMPRODUCT(Z230:AC230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X230*Clientes!T230*12*(1-$C230)","v":0},{"$f":"+$X230*Clientes!U230*12*(1-$C230)","v":0},{"$f":"+$X230*Clientes!V230*12*(1-$C230)","v":0},{"$f":"+$X230*Clientes!W230*12*(1-$C230)","v":0},{"$f":"+$X230*Clientes!X230*12*(1-$C230)","v":0},null,"X1D_2 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T230*$K230*12*1000*(1-$C230)","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!H313","v":"Cruz Roja"},{"$f":"+IF(B231=0,0,VLOOKUP(B231,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.9735947909739148E-3,null,1,0,null,0,0,null,{"$f":"+($J231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$J220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$J220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$J220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$J220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+SUMPRODUCT(M231:P231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K231*Clientes!X231*12*(1-$C231)","v":0},null,{"$f":"IF(Q231=0,0,(IF($AK$3=1,$E231*$F$4*G231/$Q$209,($E231*$F$4*G231-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$W220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$W220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$W220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$W220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+SUMPRODUCT(Z231:AC231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X231*Clientes!T231*12*(1-$C231)","v":0},{"$f":"+$X231*Clientes!U231*12*(1-$C231)","v":0},{"$f":"+$X231*Clientes!V231*12*(1-$C231)","v":0},{"$f":"+$X231*Clientes!W231*12*(1-$C231)","v":0},{"$f":"+$X231*Clientes!X231*12*(1-$C231)","v":0},null,"X1D_2 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T231*$K231*12*1000*(1-$C231)","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H314","v":0},{"$f":"+IF(B232=0,0,VLOOKUP(B232,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.9735947909739148E-3,null,1,0,null,0,null,null,{"$f":"+SUM(M233:M242)","v":0},{"$f":"+SUM(N233:N242)","v":0},{"$f":"+SUM(O233:O242)","v":0},{"$f":"+SUM(P233:P242)","v":0},{"$f":"+SUM(Q233:Q242)","v":0},{"$f":"+K232*Clientes!X232*12*(1-$C232)","v":0},null,{"$f":"IF(Q232=0,0,(IF($AK$3=1,$E232*$F$4*G232/$Q$209,($E232*$F$4*G232-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z233:Z242)","v":0},{"$f":"+SUM(AA233:AA242)","v":0},{"$f":"+SUM(AB233:AB242)","v":0},{"$f":"+SUM(AC233:AC242)","v":0},{"$f":"+SUM(AD233:AD242)","v":0},{"$f":"+$X232*Clientes!T232*12*(1-$C232)","v":0},{"$f":"+$X232*Clientes!U232*12*(1-$C232)","v":0},{"$f":"+$X232*Clientes!V232*12*(1-$C232)","v":0},{"$f":"+$X232*Clientes!W232*12*(1-$C232)","v":0},{"$f":"+SUM(AI233:AI242)","v":0},null,"X1D_3 (30,001-50,000)",0,0,null,null,{"$f":"+SUM(AP233:AP242)","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!H315","v":"Regular"},{"$f":"+IF(B233=0,0,VLOOKUP(B233,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.9735947909739148E-3,null,1,0,null,{"$f":"+J232","v":0},{"$f":"+K232","v":0},null,{"$f":"+($J233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$J211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$J211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$J211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$J211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+SUMPRODUCT(M233:P233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K233*Clientes!X233*12*(1-$C233)","v":0},null,{"$f":"IF(Q233=0,0,(IF($AK$3=1,$E233*$F$4*G233/$Q$209,($E233*$F$4*G233-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$W211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$W211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$W211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$W211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+SUMPRODUCT(Z233:AC233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X233*Clientes!T233*12*(1-$C233)","v":0},{"$f":"+$X233*Clientes!U233*12*(1-$C233)","v":0},{"$f":"+$X233*Clientes!V233*12*(1-$C233)","v":0},{"$f":"+$X233*Clientes!W233*12*(1-$C233)","v":0},{"$f":"+$X233*Clientes!X233*12*(1-$C233)","v":0},null,"X1D_3 Regular",0,0,null,null,{"$f":"+Potencia!T233*$K233*12*1000*(1-$C233)","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!H316","v":"Agro"},{"$f":"+IF(B234=0,0,VLOOKUP(B234,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.9735947909739148E-3,null,1,0,null,{"$f":"+J233","v":0},{"$f":"+K233","v":0},null,{"$f":"+($J234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$J212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$J212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$J212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$J212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+SUMPRODUCT(M234:P234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K234*Clientes!X234*12*(1-$C234)","v":0},null,{"$f":"IF(Q234=0,0,(IF($AK$3=1,$E234*$F$4*G234/$Q$209,($E234*$F$4*G234-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$W212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$W212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$W212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$W212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+SUMPRODUCT(Z234:AC234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X234*Clientes!T234*12*(1-$C234)","v":0},{"$f":"+$X234*Clientes!U234*12*(1-$C234)","v":0},{"$f":"+$X234*Clientes!V234*12*(1-$C234)","v":0},{"$f":"+$X234*Clientes!W234*12*(1-$C234)","v":0},{"$f":"+$X234*Clientes!X234*12*(1-$C234)","v":0},null,"X1D_3 Agro",0,0,null,null,{"$f":"+Potencia!T234*$K234*12*1000*(1-$C234)","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!H317","v":"Jub. 1"},{"$f":"+IF(B235=0,0,VLOOKUP(B235,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.9735947909739148E-3,null,1,0,null,0,0,null,{"$f":"+($J235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$J213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$J213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$J213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$J213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+SUMPRODUCT(M235:P235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K235*Clientes!X235*12*(1-$C235)","v":0},null,{"$f":"IF(Q235=0,0,(IF($AK$3=1,$E235*$F$4*G235/$Q$209,($E235*$F$4*G235-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$W213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$W213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$W213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$W213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+SUMPRODUCT(Z235:AC235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X235*Clientes!T235*12*(1-$C235)","v":0},{"$f":"+$X235*Clientes!U235*12*(1-$C235)","v":0},{"$f":"+$X235*Clientes!V235*12*(1-$C235)","v":0},{"$f":"+$X235*Clientes!W235*12*(1-$C235)","v":0},{"$f":"+$X235*Clientes!X235*12*(1-$C235)","v":0},null,"X1D_3 Jub. 1",0,0,null,null,{"$f":"+Potencia!T235*$K235*12*1000*(1-$C235)","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!H318","v":"Jub. 2"},{"$f":"+IF(B236=0,0,VLOOKUP(B236,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.9735947909739148E-3,null,1,0,null,0,0,null,{"$f":"+($J236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$J214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$J214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$J214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$J214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+SUMPRODUCT(M236:P236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K236*Clientes!X236*12*(1-$C236)","v":0},null,{"$f":"IF(Q236=0,0,(IF($AK$3=1,$E236*$F$4*G236/$Q$209,($E236*$F$4*G236-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$W214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$W214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$W214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$W214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+SUMPRODUCT(Z236:AC236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X236*Clientes!T236*12*(1-$C236)","v":0},{"$f":"+$X236*Clientes!U236*12*(1-$C236)","v":0},{"$f":"+$X236*Clientes!V236*12*(1-$C236)","v":0},{"$f":"+$X236*Clientes!W236*12*(1-$C236)","v":0},{"$f":"+$X236*Clientes!X236*12*(1-$C236)","v":0},null,"X1D_3 Jub. 2",0,0,null,null,{"$f":"+Potencia!T236*$K236*12*1000*(1-$C236)","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!H319","v":"Político"},{"$f":"+IF(B237=0,0,VLOOKUP(B237,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.9735947909739148E-3,null,1,0,null,0,0,null,{"$f":"+($J237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$J215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$J215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$J215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$J215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+SUMPRODUCT(M237:P237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K237*Clientes!X237*12*(1-$C237)","v":0},null,{"$f":"IF(Q237=0,0,(IF($AK$3=1,$E237*$F$4*G237/$Q$209,($E237*$F$4*G237-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$W215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$W215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$W215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$W215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+SUMPRODUCT(Z237:AC237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X237*Clientes!T237*12*(1-$C237)","v":0},{"$f":"+$X237*Clientes!U237*12*(1-$C237)","v":0},{"$f":"+$X237*Clientes!V237*12*(1-$C237)","v":0},{"$f":"+$X237*Clientes!W237*12*(1-$C237)","v":0},{"$f":"+$X237*Clientes!X237*12*(1-$C237)","v":0},null,"X1D_3 Político",0,0,null,null,{"$f":"+Potencia!T237*$K237*12*1000*(1-$C237)","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!H320","v":"x1"},{"$f":"+IF(B238=0,0,VLOOKUP(B238,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.9735947909739148E-3,null,1,0,null,0,0,null,{"$f":"+($J238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$J216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$J216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$J216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$J216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+SUMPRODUCT(M238:P238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K238*Clientes!X238*12*(1-$C238)","v":0},null,{"$f":"IF(Q238=0,0,(IF($AK$3=1,$E238*$F$4*G238/$Q$209,($E238*$F$4*G238-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$W216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$W216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$W216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$W216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+SUMPRODUCT(Z238:AC238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X238*Clientes!T238*12*(1-$C238)","v":0},{"$f":"+$X238*Clientes!U238*12*(1-$C238)","v":0},{"$f":"+$X238*Clientes!V238*12*(1-$C238)","v":0},{"$f":"+$X238*Clientes!W238*12*(1-$C238)","v":0},{"$f":"+$X238*Clientes!X238*12*(1-$C238)","v":0},null,"X1D_3 x1",0,0,null,null,{"$f":"+Potencia!T238*$K238*12*1000*(1-$C238)","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!H321","v":"x2"},{"$f":"+IF(B239=0,0,VLOOKUP(B239,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.9735947909739148E-3,null,1,0,null,0,0,null,{"$f":"+($J239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$J217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$J217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$J217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$J217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+SUMPRODUCT(M239:P239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K239*Clientes!X239*12*(1-$C239)","v":0},null,{"$f":"IF(Q239=0,0,(IF($AK$3=1,$E239*$F$4*G239/$Q$209,($E239*$F$4*G239-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$W217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$W217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$W217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$W217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+SUMPRODUCT(Z239:AC239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X239*Clientes!T239*12*(1-$C239)","v":0},{"$f":"+$X239*Clientes!U239*12*(1-$C239)","v":0},{"$f":"+$X239*Clientes!V239*12*(1-$C239)","v":0},{"$f":"+$X239*Clientes!W239*12*(1-$C239)","v":0},{"$f":"+$X239*Clientes!X239*12*(1-$C239)","v":0},null,"X1D_3 x2",0,0,null,null,{"$f":"+Potencia!T239*$K239*12*1000*(1-$C239)","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!H322","v":"Discap."},{"$f":"+IF(B240=0,0,VLOOKUP(B240,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.9735947909739148E-3,null,1,0,null,0,0,null,{"$f":"+($J240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$J218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$J218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$J218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$J218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+SUMPRODUCT(M240:P240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K240*Clientes!X240*12*(1-$C240)","v":0},null,{"$f":"IF(Q240=0,0,(IF($AK$3=1,$E240*$F$4*G240/$Q$209,($E240*$F$4*G240-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$W218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$W218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$W218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$W218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+SUMPRODUCT(Z240:AC240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X240*Clientes!T240*12*(1-$C240)","v":0},{"$f":"+$X240*Clientes!U240*12*(1-$C240)","v":0},{"$f":"+$X240*Clientes!V240*12*(1-$C240)","v":0},{"$f":"+$X240*Clientes!W240*12*(1-$C240)","v":0},{"$f":"+$X240*Clientes!X240*12*(1-$C240)","v":0},null,"X1D_3 Discap.",0,0,null,null,{"$f":"+Potencia!T240*$K240*12*1000*(1-$C240)","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H323","v":"Discapacitados 601-más"},{"$f":"+IF(B241=0,0,VLOOKUP(B241,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.9735947909739148E-3,null,1,0,null,0,0,null,{"$f":"+($J241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$J219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$J219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$J219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$J219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+SUMPRODUCT(M241:P241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K241*Clientes!X241*12*(1-$C241)","v":0},null,{"$f":"IF(Q241=0,0,(IF($AK$3=1,$E241*$F$4*G241/$Q$209,($E241*$F$4*G241-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$W219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$W219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$W219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$W219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+SUMPRODUCT(Z241:AC241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X241*Clientes!T241*12*(1-$C241)","v":0},{"$f":"+$X241*Clientes!U241*12*(1-$C241)","v":0},{"$f":"+$X241*Clientes!V241*12*(1-$C241)","v":0},{"$f":"+$X241*Clientes!W241*12*(1-$C241)","v":0},{"$f":"+$X241*Clientes!X241*12*(1-$C241)","v":0},null,"X1D_3 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T241*$K241*12*1000*(1-$C241)","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!H324","v":"Cruz Roja"},{"$f":"+IF(B242=0,0,VLOOKUP(B242,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.9735947909739148E-3,null,1,0,null,0,0,null,{"$f":"+($J242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$J220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$J220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$J220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$J220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+SUMPRODUCT(M242:P242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K242*Clientes!X242*12*(1-$C242)","v":0},null,{"$f":"IF(Q242=0,0,(IF($AK$3=1,$E242*$F$4*G242/$Q$209,($E242*$F$4*G242-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$W220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$W220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$W220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$W220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+SUMPRODUCT(Z242:AC242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X242*Clientes!T242*12*(1-$C242)","v":0},{"$f":"+$X242*Clientes!U242*12*(1-$C242)","v":0},{"$f":"+$X242*Clientes!V242*12*(1-$C242)","v":0},{"$f":"+$X242*Clientes!W242*12*(1-$C242)","v":0},{"$f":"+$X242*Clientes!X242*12*(1-$C242)","v":0},null,"X1D_3 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T242*$K242*12*1000*(1-$C242)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!H325","v":0},{"$f":"+IF(B243=0,0,VLOOKUP(B243,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.9735947909739148E-3,null,1,0,null,0,null,null,{"$f":"+SUM(M244:M253)","v":0},{"$f":"+SUM(N244:N253)","v":0},{"$f":"+SUM(O244:O253)","v":0},{"$f":"+SUM(P244:P253)","v":0},{"$f":"+SUM(Q244:Q253)","v":0},{"$f":"+K243*Clientes!X243*12*(1-$C243)","v":0},null,{"$f":"IF(Q243=0,0,(IF($AK$3=1,$E243*$F$4*G243/$Q$209,($E243*$F$4*G243-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z244:Z253)","v":0},{"$f":"+SUM(AA244:AA253)","v":0},{"$f":"+SUM(AB244:AB253)","v":0},{"$f":"+SUM(AC244:AC253)","v":0},{"$f":"+SUM(AD244:AD253)","v":0},{"$f":"+$X243*Clientes!T243*12*(1-$C243)","v":0},{"$f":"+$X243*Clientes!U243*12*(1-$C243)","v":0},{"$f":"+$X243*Clientes!V243*12*(1-$C243)","v":0},{"$f":"+$X243*Clientes!W243*12*(1-$C243)","v":0},{"$f":"+SUM(AI244:AI253)","v":0},null,"X1D_4 (50,001-más)",0,0,null,null,{"$f":"+SUM(AP244:AP253)","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!H326","v":"Regular"},{"$f":"+IF(B244=0,0,VLOOKUP(B244,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.9735947909739148E-3,null,1,0,null,{"$f":"+J243","v":0},{"$f":"+K243","v":0},null,{"$f":"+($J244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$J211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$J211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$J211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$J211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+SUMPRODUCT(M244:P244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K244*Clientes!X244*12*(1-$C244)","v":0},null,{"$f":"IF(Q244=0,0,(IF($AK$3=1,$E244*$F$4*G244/$Q$209,($E244*$F$4*G244-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$W211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$W211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$W211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$W211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+SUMPRODUCT(Z244:AC244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X244*Clientes!T244*12*(1-$C244)","v":0},{"$f":"+$X244*Clientes!U244*12*(1-$C244)","v":0},{"$f":"+$X244*Clientes!V244*12*(1-$C244)","v":0},{"$f":"+$X244*Clientes!W244*12*(1-$C244)","v":0},{"$f":"+$X244*Clientes!X244*12*(1-$C244)","v":0},null,"X1D_4 Regular",0,0,null,null,{"$f":"+Potencia!T244*$K244*12*1000*(1-$C244)","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!H327","v":"Agro"},{"$f":"+IF(B245=0,0,VLOOKUP(B245,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.9735947909739148E-3,null,1,0,null,{"$f":"+J244","v":0},{"$f":"+K244","v":0},null,{"$f":"+($J245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$J212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$J212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$J212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$J212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+SUMPRODUCT(M245:P245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K245*Clientes!X245*12*(1-$C245)","v":0},null,{"$f":"IF(Q245=0,0,(IF($AK$3=1,$E245*$F$4*G245/$Q$209,($E245*$F$4*G245-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$W212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$W212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$W212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$W212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+SUMPRODUCT(Z245:AC245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X245*Clientes!T245*12*(1-$C245)","v":0},{"$f":"+$X245*Clientes!U245*12*(1-$C245)","v":0},{"$f":"+$X245*Clientes!V245*12*(1-$C245)","v":0},{"$f":"+$X245*Clientes!W245*12*(1-$C245)","v":0},{"$f":"+$X245*Clientes!X245*12*(1-$C245)","v":0},null,"X1D_4 Agro",0,0,null,null,{"$f":"+Potencia!T245*$K245*12*1000*(1-$C245)","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!H328","v":"Jub. 1"},{"$f":"+IF(B246=0,0,VLOOKUP(B246,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.9735947909739148E-3,null,1,0,null,0,0,null,{"$f":"+($J246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$J213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$J213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$J213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$J213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+SUMPRODUCT(M246:P246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K246*Clientes!X246*12*(1-$C246)","v":0},null,{"$f":"IF(Q246=0,0,(IF($AK$3=1,$E246*$F$4*G246/$Q$209,($E246*$F$4*G246-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$W213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$W213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$W213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$W213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+SUMPRODUCT(Z246:AC246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X246*Clientes!T246*12*(1-$C246)","v":0},{"$f":"+$X246*Clientes!U246*12*(1-$C246)","v":0},{"$f":"+$X246*Clientes!V246*12*(1-$C246)","v":0},{"$f":"+$X246*Clientes!W246*12*(1-$C246)","v":0},{"$f":"+$X246*Clientes!X246*12*(1-$C246)","v":0},null,"X1D_4 Jub. 1",0,0,null,null,{"$f":"+Potencia!T246*$K246*12*1000*(1-$C246)","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!H329","v":"Jub. 2"},{"$f":"+IF(B247=0,0,VLOOKUP(B247,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.9735947909739148E-3,null,1,0,null,0,0,null,{"$f":"+($J247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$J214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$J214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$J214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$J214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+SUMPRODUCT(M247:P247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K247*Clientes!X247*12*(1-$C247)","v":0},null,{"$f":"IF(Q247=0,0,(IF($AK$3=1,$E247*$F$4*G247/$Q$209,($E247*$F$4*G247-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$W214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$W214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$W214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$W214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+SUMPRODUCT(Z247:AC247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X247*Clientes!T247*12*(1-$C247)","v":0},{"$f":"+$X247*Clientes!U247*12*(1-$C247)","v":0},{"$f":"+$X247*Clientes!V247*12*(1-$C247)","v":0},{"$f":"+$X247*Clientes!W247*12*(1-$C247)","v":0},{"$f":"+$X247*Clientes!X247*12*(1-$C247)","v":0},null,"X1D_4 Jub. 2",0,0,null,null,{"$f":"+Potencia!T247*$K247*12*1000*(1-$C247)","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!H330","v":"Político"},{"$f":"+IF(B248=0,0,VLOOKUP(B248,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.9735947909739148E-3,null,1,0,null,0,0,null,{"$f":"+($J248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$J215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$J215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$J215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$J215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+SUMPRODUCT(M248:P248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K248*Clientes!X248*12*(1-$C248)","v":0},null,{"$f":"IF(Q248=0,0,(IF($AK$3=1,$E248*$F$4*G248/$Q$209,($E248*$F$4*G248-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$W215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$W215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$W215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$W215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+SUMPRODUCT(Z248:AC248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X248*Clientes!T248*12*(1-$C248)","v":0},{"$f":"+$X248*Clientes!U248*12*(1-$C248)","v":0},{"$f":"+$X248*Clientes!V248*12*(1-$C248)","v":0},{"$f":"+$X248*Clientes!W248*12*(1-$C248)","v":0},{"$f":"+$X248*Clientes!X248*12*(1-$C248)","v":0},null,"X1D_4 Político",0,0,null,null,{"$f":"+Potencia!T248*$K248*12*1000*(1-$C248)","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!H331","v":"x1"},{"$f":"+IF(B249=0,0,VLOOKUP(B249,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.9735947909739148E-3,null,1,0,null,0,0,null,{"$f":"+($J249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$J216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$J216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$J216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$J216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+SUMPRODUCT(M249:P249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K249*Clientes!X249*12*(1-$C249)","v":0},null,{"$f":"IF(Q249=0,0,(IF($AK$3=1,$E249*$F$4*G249/$Q$209,($E249*$F$4*G249-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$W216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$W216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$W216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$W216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+SUMPRODUCT(Z249:AC249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X249*Clientes!T249*12*(1-$C249)","v":0},{"$f":"+$X249*Clientes!U249*12*(1-$C249)","v":0},{"$f":"+$X249*Clientes!V249*12*(1-$C249)","v":0},{"$f":"+$X249*Clientes!W249*12*(1-$C249)","v":0},{"$f":"+$X249*Clientes!X249*12*(1-$C249)","v":0},null,"X1D_4 x1",0,0,null,null,{"$f":"+Potencia!T249*$K249*12*1000*(1-$C249)","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!H332","v":"x2"},{"$f":"+IF(B250=0,0,VLOOKUP(B250,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.9735947909739148E-3,null,1,0,null,0,0,null,{"$f":"+($J250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$J217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$J217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$J217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$J217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+SUMPRODUCT(M250:P250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K250*Clientes!X250*12*(1-$C250)","v":0},null,{"$f":"IF(Q250=0,0,(IF($AK$3=1,$E250*$F$4*G250/$Q$209,($E250*$F$4*G250-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$W217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$W217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$W217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$W217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+SUMPRODUCT(Z250:AC250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X250*Clientes!T250*12*(1-$C250)","v":0},{"$f":"+$X250*Clientes!U250*12*(1-$C250)","v":0},{"$f":"+$X250*Clientes!V250*12*(1-$C250)","v":0},{"$f":"+$X250*Clientes!W250*12*(1-$C250)","v":0},{"$f":"+$X250*Clientes!X250*12*(1-$C250)","v":0},null,"X1D_4 x2",0,0,null,null,{"$f":"+Potencia!T250*$K250*12*1000*(1-$C250)","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!H333","v":"Discap."},{"$f":"+IF(B251=0,0,VLOOKUP(B251,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.9735947909739148E-3,null,1,0,null,0,0,null,{"$f":"+($J251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$J218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$J218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$J218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$J218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+SUMPRODUCT(M251:P251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K251*Clientes!X251*12*(1-$C251)","v":0},null,{"$f":"IF(Q251=0,0,(IF($AK$3=1,$E251*$F$4*G251/$Q$209,($E251*$F$4*G251-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$W218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$W218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$W218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$W218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+SUMPRODUCT(Z251:AC251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X251*Clientes!T251*12*(1-$C251)","v":0},{"$f":"+$X251*Clientes!U251*12*(1-$C251)","v":0},{"$f":"+$X251*Clientes!V251*12*(1-$C251)","v":0},{"$f":"+$X251*Clientes!W251*12*(1-$C251)","v":0},{"$f":"+$X251*Clientes!X251*12*(1-$C251)","v":0},null,"X1D_4 Discap.",0,0,null,null,{"$f":"+Potencia!T251*$K251*12*1000*(1-$C251)","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H334","v":"Discapacitados 601-más"},{"$f":"+IF(B252=0,0,VLOOKUP(B252,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.9735947909739148E-3,null,1,0,null,0,0,null,{"$f":"+($J252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$J219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$J219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$J219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$J219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+SUMPRODUCT(M252:P252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K252*Clientes!X252*12*(1-$C252)","v":0},null,{"$f":"IF(Q252=0,0,(IF($AK$3=1,$E252*$F$4*G252/$Q$209,($E252*$F$4*G252-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$W219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$W219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$W219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$W219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+SUMPRODUCT(Z252:AC252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X252*Clientes!T252*12*(1-$C252)","v":0},{"$f":"+$X252*Clientes!U252*12*(1-$C252)","v":0},{"$f":"+$X252*Clientes!V252*12*(1-$C252)","v":0},{"$f":"+$X252*Clientes!W252*12*(1-$C252)","v":0},{"$f":"+$X252*Clientes!X252*12*(1-$C252)","v":0},null,"X1D_4 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T252*$K252*12*1000*(1-$C252)","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!H335","v":"Cruz Roja"},{"$f":"+IF(B253=0,0,VLOOKUP(B253,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.9735947909739148E-3,null,1,0,null,0,0,null,{"$f":"+($J253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$J220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$J220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$J220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$J220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+SUMPRODUCT(M253:P253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K253*Clientes!X253*12*(1-$C253)","v":0},null,{"$f":"IF(Q253=0,0,(IF($AK$3=1,$E253*$F$4*G253/$Q$209,($E253*$F$4*G253-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$W220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$W220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$W220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$W220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+SUMPRODUCT(Z253:AC253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X253*Clientes!T253*12*(1-$C253)","v":0},{"$f":"+$X253*Clientes!U253*12*(1-$C253)","v":0},{"$f":"+$X253*Clientes!V253*12*(1-$C253)","v":0},{"$f":"+$X253*Clientes!W253*12*(1-$C253)","v":0},{"$f":"+$X253*Clientes!X253*12*(1-$C253)","v":0},null,"X1D_4 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T253*$K253*12*1000*(1-$C253)","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!H336","v":0},{"$f":"+IF(B254=0,0,VLOOKUP(B254,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.9735947909739148E-3,null,1,0,null,0,null,null,{"$f":"+SUM(M255:M264)","v":0},{"$f":"+SUM(N255:N264)","v":0},{"$f":"+SUM(O255:O264)","v":0},{"$f":"+SUM(P255:P264)","v":0},{"$f":"+SUM(Q255:Q264)","v":0},{"$f":"+K254*Clientes!X254*12*(1-$C254)","v":0},null,{"$f":"IF(Q254=0,0,(IF($AK$3=1,$E254*$F$4*G254/$Q$209,($E254*$F$4*G254-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z255:Z264)","v":0},{"$f":"+SUM(AA255:AA264)","v":0},{"$f":"+SUM(AB255:AB264)","v":0},{"$f":"+SUM(AC255:AC264)","v":0},{"$f":"+SUM(AD255:AD264)","v":0},{"$f":"+$X254*Clientes!T254*12*(1-$C254)","v":0},{"$f":"+$X254*Clientes!U254*12*(1-$C254)","v":0},{"$f":"+$X254*Clientes!V254*12*(1-$C254)","v":0},{"$f":"+$X254*Clientes!W254*12*(1-$C254)","v":0},{"$f":"+SUM(AI255:AI264)","v":0},null,"X1D_5 (xxx)",0,0,null,null,{"$f":"+SUM(AP255:AP264)","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!H337","v":"Regular"},{"$f":"+IF(B255=0,0,VLOOKUP(B255,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.9735947909739148E-3,null,1,0,null,{"$f":"+J254","v":0},{"$f":"+K254","v":0},null,{"$f":"+($J255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$J211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$J211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$J211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$J211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+SUMPRODUCT(M255:P255,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K255*Clientes!X255*12*(1-$C255)","v":0},null,{"$f":"IF(Q255=0,0,(IF($AK$3=1,$E255*$F$4*G255/$Q$209,($E255*$F$4*G255-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$W211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$W211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$W211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$W211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+SUMPRODUCT(Z255:AC255,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X255*Clientes!X255*12*(1-$C255)","v":0},null,"X1D_5 Regular",0,0,null,null,{"$f":"+Potencia!T255*$K255*12*1000*(1-$C255)","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!H338","v":"Agro"},{"$f":"+IF(B256=0,0,VLOOKUP(B256,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.9735947909739148E-3,null,1,0,null,{"$f":"+J255","v":0},{"$f":"+K255","v":0},null,{"$f":"+($J256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$J212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$J212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$J212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$J212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+SUMPRODUCT(M256:P256,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K256*Clientes!X256*12*(1-$C256)","v":0},null,{"$f":"IF(Q256=0,0,(IF($AK$3=1,$E256*$F$4*G256/$Q$209,($E256*$F$4*G256-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$W212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$W212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$W212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$W212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+SUMPRODUCT(Z256:AC256,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X256*Clientes!X256*12*(1-$C256)","v":0},null,"X1D_5 Agro",0,0,null,null,{"$f":"+Potencia!T256*$K256*12*1000*(1-$C256)","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!H339","v":"Jub. 1"},{"$f":"+IF(B257=0,0,VLOOKUP(B257,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.9735947909739148E-3,null,1,0,null,0,0,null,{"$f":"+($J257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$J213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$J213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$J213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$J213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+SUMPRODUCT(M257:P257,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K257*Clientes!X257*12*(1-$C257)","v":0},null,{"$f":"IF(Q257=0,0,(IF($AK$3=1,$E257*$F$4*G257/$Q$209,($E257*$F$4*G257-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$W213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$W213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$W213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$W213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+SUMPRODUCT(Z257:AC257,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X257*Clientes!X257*12*(1-$C257)","v":0},null,"X1D_5 Jub. 1",0,0,null,null,{"$f":"+Potencia!T257*$K257*12*1000*(1-$C257)","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!H340","v":"Jub. 2"},{"$f":"+IF(B258=0,0,VLOOKUP(B258,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.9735947909739148E-3,null,1,0,null,0,0,null,{"$f":"+($J258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$J214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$J214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$J214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$J214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+SUMPRODUCT(M258:P258,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K258*Clientes!X258*12*(1-$C258)","v":0},null,{"$f":"IF(Q258=0,0,(IF($AK$3=1,$E258*$F$4*G258/$Q$209,($E258*$F$4*G258-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$W214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$W214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$W214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$W214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+SUMPRODUCT(Z258:AC258,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X258*Clientes!X258*12*(1-$C258)","v":0},null,"X1D_5 Jub. 2",0,0,null,null,{"$f":"+Potencia!T258*$K258*12*1000*(1-$C258)","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!H341","v":"Político"},{"$f":"+IF(B259=0,0,VLOOKUP(B259,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.9735947909739148E-3,null,1,0,null,0,0,null,{"$f":"+($J259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$J215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$J215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$J215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$J215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+SUMPRODUCT(M259:P259,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K259*Clientes!X259*12*(1-$C259)","v":0},null,{"$f":"IF(Q259=0,0,(IF($AK$3=1,$E259*$F$4*G259/$Q$209,($E259*$F$4*G259-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$W215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$W215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$W215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$W215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+SUMPRODUCT(Z259:AC259,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X259*Clientes!X259*12*(1-$C259)","v":0},null,"X1D_5 Político",0,0,null,null,{"$f":"+Potencia!T259*$K259*12*1000*(1-$C259)","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!H342","v":"x1"},{"$f":"+IF(B260=0,0,VLOOKUP(B260,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.9735947909739148E-3,null,1,0,null,0,0,null,{"$f":"+($J260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$J216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$J216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$J216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$J216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+SUMPRODUCT(M260:P260,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K260*Clientes!X260*12*(1-$C260)","v":0},null,{"$f":"IF(Q260=0,0,(IF($AK$3=1,$E260*$F$4*G260/$Q$209,($E260*$F$4*G260-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$W216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$W216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$W216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$W216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+SUMPRODUCT(Z260:AC260,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X260*Clientes!X260*12*(1-$C260)","v":0},null,"X1D_5 x1",0,0,null,null,{"$f":"+Potencia!T260*$K260*12*1000*(1-$C260)","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!H343","v":"x2"},{"$f":"+IF(B261=0,0,VLOOKUP(B261,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.9735947909739148E-3,null,1,0,null,0,0,null,{"$f":"+($J261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$J217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$J217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$J217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$J217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+SUMPRODUCT(M261:P261,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K261*Clientes!X261*12*(1-$C261)","v":0},null,{"$f":"IF(Q261=0,0,(IF($AK$3=1,$E261*$F$4*G261/$Q$209,($E261*$F$4*G261-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$W217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$W217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$W217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$W217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+SUMPRODUCT(Z261:AC261,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X261*Clientes!X261*12*(1-$C261)","v":0},null,"X1D_5 x2",0,0,null,null,{"$f":"+Potencia!T261*$K261*12*1000*(1-$C261)","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!H344","v":"Discap."},{"$f":"+IF(B262=0,0,VLOOKUP(B262,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.9735947909739148E-3,null,1,0,null,0,0,null,{"$f":"+($J262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$J218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$J218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$J218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$J218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+SUMPRODUCT(M262:P262,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K262*Clientes!X262*12*(1-$C262)","v":0},null,{"$f":"IF(Q262=0,0,(IF($AK$3=1,$E262*$F$4*G262/$Q$209,($E262*$F$4*G262-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$W218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$W218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$W218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$W218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+SUMPRODUCT(Z262:AC262,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X262*Clientes!X262*12*(1-$C262)","v":0},null,"X1D_5 Discap.",0,0,null,null,{"$f":"+Potencia!T262*$K262*12*1000*(1-$C262)","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H345","v":"Discapacitados 601-más"},{"$f":"+IF(B263=0,0,VLOOKUP(B263,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.9735947909739148E-3,null,1,0,null,0,0,null,{"$f":"+($J263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$J219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$J219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$J219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$J219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+SUMPRODUCT(M263:P263,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K263*Clientes!X263*12*(1-$C263)","v":0},null,{"$f":"IF(Q263=0,0,(IF($AK$3=1,$E263*$F$4*G263/$Q$209,($E263*$F$4*G263-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$W219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$W219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$W219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$W219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+SUMPRODUCT(Z263:AC263,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X263*Clientes!X263*12*(1-$C263)","v":0},null,"X1D_5 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T263*$K263*12*1000*(1-$C263)","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!H346","v":"Cruz Roja"},{"$f":"+IF(B264=0,0,VLOOKUP(B264,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.9735947909739148E-3,null,1,0,null,0,0,null,{"$f":"+($J264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$J220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$J220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$J220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$J220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+SUMPRODUCT(M264:P264,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K264*Clientes!X264*12*(1-$C264)","v":0},null,{"$f":"IF(Q264=0,0,(IF($AK$3=1,$E264*$F$4*G264/$Q$209,($E264*$F$4*G264-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$W220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$W220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$W220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$W220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+SUMPRODUCT(Z264:AC264,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X264*Clientes!X264*12*(1-$C264)","v":0},null,"X1D_5 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T264*$K264*12*1000*(1-$C264)","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!H347","v":0},{"$f":"+IF(B265=0,0,VLOOKUP(B265,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,null,0,null,{"$f":"+SUM(M266:M267)","v":0},{"$f":"+SUM(N266:N267)","v":0},{"$f":"+SUM(O266:O267)","v":0},{"$f":"+SUM(P266:P267)","v":0},null,{"$f":"+K265*Clientes!X265*12*(1-$C265)","v":0},null,{"$f":"IF(Q265=0,0,(IF($AK$3=1,$E265*$F$4*G265/$Q$265,($E265*$F$4*G265-$AL$265*PremisaCosto!$F$84)/($Q$265-$M$265*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R265=0,0,$E265*$F$4*H265/R265)","v":0},null,{"$f":"+J265*T265","v":0},{"$f":"+U265*K265","v":0},null,{"$f":"+SUMPRODUCT(V265:Y265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W265:Z265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X265:AA265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y265:AB265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD266:AD267)","v":0},{"$f":"+Potencia!T265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!U265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!V265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!W265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+SUM(AI266:AI267)","v":0},null,"X2H",0,0,null,null,{"$f":"+Potencia!AE265*$X265*12*1000*(1-$C265)","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!H348","v":0},{"$f":"+IF(B266=0,0,VLOOKUP(B266,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,1,null,null,0,null,null,{"$f":"+$J266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+SUMPRODUCT(M266:P266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K266*Clientes!X266*12*(1-$C266)","v":0},null,{"$f":"IF(Q266=0,0,(IF($AK$3=1,$E266*$F$4*G266/$Q$265,($E266*$F$4*G266-$AL$265*PremisaCosto!$F$84)/($Q$265-$M$265*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W266*Energía!Z266*(1-$C266)*1000,AL266)","v":0},{"$f":"+$W266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+SUMPRODUCT(Z266:AC266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X266*Clientes!T266*12*(1-$C266)","v":0},{"$f":"+$X266*Clientes!U266*12*(1-$C266)","v":0},{"$f":"+$X266*Clientes!V266*12*(1-$C266)","v":0},{"$f":"+$X266*Clientes!W266*12*(1-$C266)","v":0},{"$f":"+$X266*Clientes!X266*12*(1-$C266)","v":0},null,"X2H Punta",0,0,null,null,{"$f":"+Potencia!T266*$K266*12*1000*(1-$C266)","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!H349","v":0},{"$f":"+IF(B267=0,0,VLOOKUP(B267,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E266","v":0},null,1,null,null,0,null,null,{"$f":"+$J267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+SUMPRODUCT(M267:P267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K267*Clientes!X267*12*(1-$C267)","v":0},null,{"$f":"IF(Q267=0,0,(IF($AK$3=1,$E267*$F$4*G267/$Q$265,($E267*$F$4*G267-$AL$265*PremisaCosto!$F$84)/($Q$265-$M$265*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W267*Energía!Z267*(1-$C267)*1000,AL267)","v":0},{"$f":"+$W267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+SUMPRODUCT(Z267:AC267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X267*Clientes!T267*12*(1-$C267)","v":0},{"$f":"+$X267*Clientes!U267*12*(1-$C267)","v":0},{"$f":"+$X267*Clientes!V267*12*(1-$C267)","v":0},{"$f":"+$X267*Clientes!W267*12*(1-$C267)","v":0},{"$f":"+$X267*Clientes!X267*12*(1-$C267)","v":0},null,"X2H Fuera de Punta",0,0,null,null,{"$f":"+Potencia!T267*$K267*12*1000*(1-$C267)","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!H350","v":0},{"$f":"+IF(B268=0,0,VLOOKUP(B268,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,null,0,null,{"$f":"+SUM(M269,M280,M291,M302,M313)","v":0},{"$f":"+SUM(N269,N280,N291,N302,N313)","v":0},{"$f":"+SUM(O269,O280,O291,O302,O313)","v":0},{"$f":"+SUM(P269,P280,P291,P302,P313)","v":0},{"$f":"+SUM(Q269,Q280,Q291,Q302,Q313)","v":0},{"$f":"+K268*Clientes!X268*12*(1-$C268)","v":0},null,{"$f":"IF(Q268=0,0,(IF($AK$3=1,$E268*$F$4*G268/$Q$268,($E268*$F$4*G268-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z269,Z280,Z291,Z302,Z313)","v":0},{"$f":"+SUM(AA269,AA280,AA291,AA302,AA313)","v":0},{"$f":"+SUM(AB269,AB280,AB291,AB302,AB313)","v":0},{"$f":"+SUM(AC269,AC280,AC291,AC302,AC313)","v":0},{"$f":"+SUM(AD269,AD280,AD291,AD302,AD313)","v":0},{"$f":"+$X268*Clientes!T268*12*(1-$C268)","v":0},{"$f":"+$X268*Clientes!U268*12*(1-$C268)","v":0},{"$f":"+$X268*Clientes!V268*12*(1-$C268)","v":0},{"$f":"+$X268*Clientes!W268*12*(1-$C268)","v":0},{"$f":"+SUM(AI269,AI280,AI291,AI302,AI313)","v":0},null,"X2D",0,0,null,null,{"$f":"+SUM(AP269,AP280,AP291,AP302,AP313)","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0-10,000)"},{"$f":"+PremisaCosto!H351","v":0},{"$f":"+IF(B269=0,0,VLOOKUP(B269,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E268","v":0},null,{"$f":"+G268","v":1},{"$f":"+H268","v":0},null,0,null,null,{"$f":"+SUM(M270:M279)","v":0},{"$f":"+SUM(N270:N279)","v":0},{"$f":"+SUM(O270:O279)","v":0},{"$f":"+SUM(P270:P279)","v":0},{"$f":"+SUM(Q270:Q279)","v":0},{"$f":"+K269*Clientes!X269*12*(1-$C269)","v":0},null,{"$f":"IF(Q269=0,0,(IF($AK$3=1,$E269*$F$4*G269/$Q$268,($E269*$F$4*G269-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z270:Z279)","v":0},{"$f":"+SUM(AA270:AA279)","v":0},{"$f":"+SUM(AB270:AB279)","v":0},{"$f":"+SUM(AC270:AC279)","v":0},{"$f":"+SUM(AD270:AD279)","v":0},{"$f":"+$X269*Clientes!T269*12*(1-$C269)","v":0},{"$f":"+$X269*Clientes!U269*12*(1-$C269)","v":0},{"$f":"+$X269*Clientes!V269*12*(1-$C269)","v":0},{"$f":"+$X269*Clientes!W269*12*(1-$C269)","v":0},{"$f":"+SUM(AI270:AI279)","v":0},null,"X2D_1 (0-10,000)",0,0,null,null,{"$f":"+SUM(AP270:AP279)","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!H352","v":"Regular"},{"$f":"+IF(B270=0,0,VLOOKUP(B270,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E269","v":0},null,1,0,null,{"$f":"+J269","v":0},{"$f":"+K269","v":0},null,{"$f":"+$J270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+SUMPRODUCT(M270:P270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K270*Clientes!X270*12*(1-$C270)","v":0},null,{"$f":"IF(Q270=0,0,(IF($AK$3=1,$E270*$F$4*G270/$Q$268,($E270*$F$4*G270-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+SUMPRODUCT(Z270:AC270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X270*Clientes!T270*12*(1-$C270)","v":0},{"$f":"+$X270*Clientes!U270*12*(1-$C270)","v":0},{"$f":"+$X270*Clientes!V270*12*(1-$C270)","v":0},{"$f":"+$X270*Clientes!W270*12*(1-$C270)","v":0},{"$f":"+$X270*Clientes!X270*12*(1-$C270)","v":0},null,"X2D_1 Regular",0,0,null,null,{"$f":"+Potencia!T270*$K270*12*1000*(1-$C270)","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!H353","v":"Agro"},{"$f":"+IF(B271=0,0,VLOOKUP(B271,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J270","v":0},0,null,{"$f":"+$J271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AC271*(1-$C271)*1000","v":0},{"$f":"+SUMPRODUCT(M271:P271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K271*Clientes!X271*12*(1-$C271)","v":0},null,{"$f":"IF(Q271=0,0,(IF($AK$3=1,$E271*$F$4*G271/$Q$268,($E271*$F$4*G271-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AC271*(1-$C271)*1000","v":0},{"$f":"+SUMPRODUCT(Z271:AC271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X271*Clientes!T271*12*(1-$C271)","v":0},{"$f":"+$X271*Clientes!U271*12*(1-$C271)","v":0},{"$f":"+$X271*Clientes!V271*12*(1-$C271)","v":0},{"$f":"+$X271*Clientes!W271*12*(1-$C271)","v":0},{"$f":"+$X271*Clientes!X271*12*(1-$C271)","v":0},null,"X2D_1 Agro",0,0,null,null,{"$f":"+Potencia!T271*$K271*12*1000*(1-$C271)","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!H354","v":"Jub. 1"},{"$f":"+IF(B272=0,0,VLOOKUP(B272,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AC272*(1-$C272)*1000","v":0},{"$f":"+SUMPRODUCT(M272:P272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K272*Clientes!X272*12*(1-$C272)","v":0},null,{"$f":"IF(Q272=0,0,(IF($AK$3=1,$E272*$F$4*G272/$Q$268,($E272*$F$4*G272-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AC272*(1-$C272)*1000","v":0},{"$f":"+SUMPRODUCT(Z272:AC272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X272*Clientes!T272*12*(1-$C272)","v":0},{"$f":"+$X272*Clientes!U272*12*(1-$C272)","v":0},{"$f":"+$X272*Clientes!V272*12*(1-$C272)","v":0},{"$f":"+$X272*Clientes!W272*12*(1-$C272)","v":0},{"$f":"+$X272*Clientes!X272*12*(1-$C272)","v":0},null,"X2D_1 Jub. 1",0,0,null,null,{"$f":"+Potencia!T272*$K272*12*1000*(1-$C272)","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!H355","v":"Jub. 2"},{"$f":"+IF(B273=0,0,VLOOKUP(B273,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+SUMPRODUCT(M273:P273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K273*Clientes!X273*12*(1-$C273)","v":0},null,{"$f":"IF(Q273=0,0,(IF($AK$3=1,$E273*$F$4*G273/$Q$268,($E273*$F$4*G273-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+SUMPRODUCT(Z273:AC273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X273*Clientes!T273*12*(1-$C273)","v":0},{"$f":"+$X273*Clientes!U273*12*(1-$C273)","v":0},{"$f":"+$X273*Clientes!V273*12*(1-$C273)","v":0},{"$f":"+$X273*Clientes!W273*12*(1-$C273)","v":0},{"$f":"+$X273*Clientes!X273*12*(1-$C273)","v":0},null,"X2D_1 Jub. 2",0,0,null,null,{"$f":"+Potencia!T273*$K273*12*1000*(1-$C273)","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!H356","v":"Político"},{"$f":"+IF(B274=0,0,VLOOKUP(B274,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AC274*(1-$C274)*1000","v":0},{"$f":"+SUMPRODUCT(M274:P274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K274*Clientes!X274*12*(1-$C274)","v":0},null,{"$f":"IF(Q274=0,0,(IF($AK$3=1,$E274*$F$4*G274/$Q$268,($E274*$F$4*G274-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AC274*(1-$C274)*1000","v":0},{"$f":"+SUMPRODUCT(Z274:AC274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X274*Clientes!T274*12*(1-$C274)","v":0},{"$f":"+$X274*Clientes!U274*12*(1-$C274)","v":0},{"$f":"+$X274*Clientes!V274*12*(1-$C274)","v":0},{"$f":"+$X274*Clientes!W274*12*(1-$C274)","v":0},{"$f":"+$X274*Clientes!X274*12*(1-$C274)","v":0},null,"X2D_1 Político",0,0,null,null,{"$f":"+Potencia!T274*$K274*12*1000*(1-$C274)","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!H357","v":"x1"},{"$f":"+IF(B275=0,0,VLOOKUP(B275,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AC275*(1-$C275)*1000","v":0},{"$f":"+SUMPRODUCT(M275:P275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K275*Clientes!X275*12*(1-$C275)","v":0},null,{"$f":"IF(Q275=0,0,(IF($AK$3=1,$E275*$F$4*G275/$Q$268,($E275*$F$4*G275-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AC275*(1-$C275)*1000","v":0},{"$f":"+SUMPRODUCT(Z275:AC275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X275*Clientes!T275*12*(1-$C275)","v":0},{"$f":"+$X275*Clientes!U275*12*(1-$C275)","v":0},{"$f":"+$X275*Clientes!V275*12*(1-$C275)","v":0},{"$f":"+$X275*Clientes!W275*12*(1-$C275)","v":0},{"$f":"+$X275*Clientes!X275*12*(1-$C275)","v":0},null,"X2D_1 x1",0,0,null,null,{"$f":"+Potencia!T275*$K275*12*1000*(1-$C275)","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!H358","v":"x2"},{"$f":"+IF(B276=0,0,VLOOKUP(B276,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+SUMPRODUCT(M276:P276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K276*Clientes!X276*12*(1-$C276)","v":0},null,{"$f":"IF(Q276=0,0,(IF($AK$3=1,$E276*$F$4*G276/$Q$268,($E276*$F$4*G276-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+SUMPRODUCT(Z276:AC276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X276*Clientes!T276*12*(1-$C276)","v":0},{"$f":"+$X276*Clientes!U276*12*(1-$C276)","v":0},{"$f":"+$X276*Clientes!V276*12*(1-$C276)","v":0},{"$f":"+$X276*Clientes!W276*12*(1-$C276)","v":0},{"$f":"+$X276*Clientes!X276*12*(1-$C276)","v":0},null,"X2D_1 x2",0,0,null,null,{"$f":"+Potencia!T276*$K276*12*1000*(1-$C276)","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!H359","v":"Discap."},{"$f":"+IF(B277=0,0,VLOOKUP(B277,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AC277*(1-$C277)*1000","v":0},{"$f":"+SUMPRODUCT(M277:P277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K277*Clientes!X277*12*(1-$C277)","v":0},null,{"$f":"IF(Q277=0,0,(IF($AK$3=1,$E277*$F$4*G277/$Q$268,($E277*$F$4*G277-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AC277*(1-$C277)*1000","v":0},{"$f":"+SUMPRODUCT(Z277:AC277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X277*Clientes!T277*12*(1-$C277)","v":0},{"$f":"+$X277*Clientes!U277*12*(1-$C277)","v":0},{"$f":"+$X277*Clientes!V277*12*(1-$C277)","v":0},{"$f":"+$X277*Clientes!W277*12*(1-$C277)","v":0},{"$f":"+$X277*Clientes!X277*12*(1-$C277)","v":0},null,"X2D_1 Discap.",0,0,null,null,{"$f":"+Potencia!T277*$K277*12*1000*(1-$C277)","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H360","v":"Discapacitados 601-más"},{"$f":"+IF(B278=0,0,VLOOKUP(B278,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+SUMPRODUCT(M278:P278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K278*Clientes!X278*12*(1-$C278)","v":0},null,{"$f":"IF(Q278=0,0,(IF($AK$3=1,$E278*$F$4*G278/$Q$268,($E278*$F$4*G278-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+SUMPRODUCT(Z278:AC278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X278*Clientes!T278*12*(1-$C278)","v":0},{"$f":"+$X278*Clientes!U278*12*(1-$C278)","v":0},{"$f":"+$X278*Clientes!V278*12*(1-$C278)","v":0},{"$f":"+$X278*Clientes!W278*12*(1-$C278)","v":0},{"$f":"+$X278*Clientes!X278*12*(1-$C278)","v":0},null,"X2D_1 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T278*$K278*12*1000*(1-$C278)","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!H361","v":"Cruz Roja"},{"$f":"+IF(B279=0,0,VLOOKUP(B279,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AC279*(1-$C279)*1000","v":0},{"$f":"+SUMPRODUCT(M279:P279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K279*Clientes!X279*12*(1-$C279)","v":0},null,{"$f":"IF(Q279=0,0,(IF($AK$3=1,$E279*$F$4*G279/$Q$268,($E279*$F$4*G279-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AC279*(1-$C279)*1000","v":0},{"$f":"+SUMPRODUCT(Z279:AC279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X279*Clientes!T279*12*(1-$C279)","v":0},{"$f":"+$X279*Clientes!U279*12*(1-$C279)","v":0},{"$f":"+$X279*Clientes!V279*12*(1-$C279)","v":0},{"$f":"+$X279*Clientes!W279*12*(1-$C279)","v":0},{"$f":"+$X279*Clientes!X279*12*(1-$C279)","v":0},null,"X2D_1 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T279*$K279*12*1000*(1-$C279)","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H362","v":0},{"$f":"+IF(B280=0,0,VLOOKUP(B280,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,null,null,{"$f":"+SUM(M281:M290)","v":0},{"$f":"+SUM(N281:N290)","v":0},{"$f":"+SUM(O281:O290)","v":0},{"$f":"+SUM(P281:P290)","v":0},{"$f":"+SUM(Q281:Q290)","v":0},{"$f":"+K280*Clientes!X280*12*(1-$C280)","v":0},null,{"$f":"IF(Q280=0,0,(IF($AK$3=1,$E280*$F$4*G280/$Q$268,($E280*$F$4*G280-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z281:Z290)","v":0},{"$f":"+SUM(AA281:AA290)","v":0},{"$f":"+SUM(AB281:AB290)","v":0},{"$f":"+SUM(AC281:AC290)","v":0},{"$f":"+SUM(AD281:AD290)","v":0},{"$f":"+$X280*Clientes!T280*12*(1-$C280)","v":0},{"$f":"+$X280*Clientes!U280*12*(1-$C280)","v":0},{"$f":"+$X280*Clientes!V280*12*(1-$C280)","v":0},{"$f":"+$X280*Clientes!W280*12*(1-$C280)","v":0},{"$f":"+SUM(AI281:AI290)","v":0},null,{"$f":"+A280","v":"X2D_2 (10,001-30,000)"},0,0,null,null,{"$f":"+SUM(AP281:AP290)","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!H363","v":"Regular"},{"$f":"+IF(B281=0,0,VLOOKUP(B281,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J280","v":0},{"$f":"+K280","v":0},null,{"$f":"+($J281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$J270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$J270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$J270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$J270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+SUMPRODUCT(M281:P281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K281*Clientes!X281*12*(1-$C281)","v":0},null,{"$f":"IF(Q281=0,0,(IF($AK$3=1,$E281*$F$4*G281/$Q$268,($E281*$F$4*G281-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$W270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$W270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$W270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$W270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+SUMPRODUCT(Z281:AC281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X281*Clientes!T281*12*(1-$C281)","v":0},{"$f":"+$X281*Clientes!U281*12*(1-$C281)","v":0},{"$f":"+$X281*Clientes!V281*12*(1-$C281)","v":0},{"$f":"+$X281*Clientes!W281*12*(1-$C281)","v":0},{"$f":"+$X281*Clientes!X281*12*(1-$C281)","v":0},null,"X2D_2 Regular",0,0,null,null,{"$f":"+Potencia!T281*$K281*12*1000*(1-$C281)","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!H364","v":"Agro"},{"$f":"+IF(B282=0,0,VLOOKUP(B282,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J281","v":0},0,null,{"$f":"+($J282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$J271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$J271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$J271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$J271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+SUMPRODUCT(M282:P282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K282*Clientes!X282*12*(1-$C282)","v":0},null,{"$f":"IF(Q282=0,0,(IF($AK$3=1,$E282*$F$4*G282/$Q$268,($E282*$F$4*G282-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$W271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$W271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$W271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$W271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+SUMPRODUCT(Z282:AC282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X282*Clientes!T282*12*(1-$C282)","v":0},{"$f":"+$X282*Clientes!U282*12*(1-$C282)","v":0},{"$f":"+$X282*Clientes!V282*12*(1-$C282)","v":0},{"$f":"+$X282*Clientes!W282*12*(1-$C282)","v":0},{"$f":"+$X282*Clientes!X282*12*(1-$C282)","v":0},null,"X2D_2 Agro",0,0,null,null,{"$f":"+Potencia!T282*$K282*12*1000*(1-$C282)","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!H365","v":"Jub. 1"},{"$f":"+IF(B283=0,0,VLOOKUP(B283,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$J272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$J272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$J272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$J272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+SUMPRODUCT(M283:P283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K283*Clientes!X283*12*(1-$C283)","v":0},null,{"$f":"IF(Q283=0,0,(IF($AK$3=1,$E283*$F$4*G283/$Q$268,($E283*$F$4*G283-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$W272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$W272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$W272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$W272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+SUMPRODUCT(Z283:AC283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X283*Clientes!T283*12*(1-$C283)","v":0},{"$f":"+$X283*Clientes!U283*12*(1-$C283)","v":0},{"$f":"+$X283*Clientes!V283*12*(1-$C283)","v":0},{"$f":"+$X283*Clientes!W283*12*(1-$C283)","v":0},{"$f":"+$X283*Clientes!X283*12*(1-$C283)","v":0},null,"X2D_2 Jub. 1",0,0,null,null,{"$f":"+Potencia!T283*$K283*12*1000*(1-$C283)","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!H366","v":"Jub. 2"},{"$f":"+IF(B284=0,0,VLOOKUP(B284,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$J273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$J273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$J273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$J273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+SUMPRODUCT(M284:P284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K284*Clientes!X284*12*(1-$C284)","v":0},null,{"$f":"IF(Q284=0,0,(IF($AK$3=1,$E284*$F$4*G284/$Q$268,($E284*$F$4*G284-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$W273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$W273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$W273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$W273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+SUMPRODUCT(Z284:AC284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X284*Clientes!T284*12*(1-$C284)","v":0},{"$f":"+$X284*Clientes!U284*12*(1-$C284)","v":0},{"$f":"+$X284*Clientes!V284*12*(1-$C284)","v":0},{"$f":"+$X284*Clientes!W284*12*(1-$C284)","v":0},{"$f":"+$X284*Clientes!X284*12*(1-$C284)","v":0},null,"X2D_2 Jub. 2",0,0,null,null,{"$f":"+Potencia!T284*$K284*12*1000*(1-$C284)","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!H367","v":"Político"},{"$f":"+IF(B285=0,0,VLOOKUP(B285,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$J274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$J274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$J274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$J274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+SUMPRODUCT(M285:P285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K285*Clientes!X285*12*(1-$C285)","v":0},null,{"$f":"IF(Q285=0,0,(IF($AK$3=1,$E285*$F$4*G285/$Q$268,($E285*$F$4*G285-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$W274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$W274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$W274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$W274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+SUMPRODUCT(Z285:AC285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X285*Clientes!T285*12*(1-$C285)","v":0},{"$f":"+$X285*Clientes!U285*12*(1-$C285)","v":0},{"$f":"+$X285*Clientes!V285*12*(1-$C285)","v":0},{"$f":"+$X285*Clientes!W285*12*(1-$C285)","v":0},{"$f":"+$X285*Clientes!X285*12*(1-$C285)","v":0},null,"X2D_2 Político",0,0,null,null,{"$f":"+Potencia!T285*$K285*12*1000*(1-$C285)","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!H368","v":"x1"},{"$f":"+IF(B286=0,0,VLOOKUP(B286,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$J275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$J275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$J275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$J275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+SUMPRODUCT(M286:P286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K286*Clientes!X286*12*(1-$C286)","v":0},null,{"$f":"IF(Q286=0,0,(IF($AK$3=1,$E286*$F$4*G286/$Q$268,($E286*$F$4*G286-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$W275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$W275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$W275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$W275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+SUMPRODUCT(Z286:AC286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X286*Clientes!T286*12*(1-$C286)","v":0},{"$f":"+$X286*Clientes!U286*12*(1-$C286)","v":0},{"$f":"+$X286*Clientes!V286*12*(1-$C286)","v":0},{"$f":"+$X286*Clientes!W286*12*(1-$C286)","v":0},{"$f":"+$X286*Clientes!X286*12*(1-$C286)","v":0},null,"X2D_2 x1",0,0,null,null,{"$f":"+Potencia!T286*$K286*12*1000*(1-$C286)","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!H369","v":"x2"},{"$f":"+IF(B287=0,0,VLOOKUP(B287,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$J276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$J276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$J276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$J276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+SUMPRODUCT(M287:P287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K287*Clientes!X287*12*(1-$C287)","v":0},null,{"$f":"IF(Q287=0,0,(IF($AK$3=1,$E287*$F$4*G287/$Q$268,($E287*$F$4*G287-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$W276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$W276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$W276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$W276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+SUMPRODUCT(Z287:AC287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X287*Clientes!T287*12*(1-$C287)","v":0},{"$f":"+$X287*Clientes!U287*12*(1-$C287)","v":0},{"$f":"+$X287*Clientes!V287*12*(1-$C287)","v":0},{"$f":"+$X287*Clientes!W287*12*(1-$C287)","v":0},{"$f":"+$X287*Clientes!X287*12*(1-$C287)","v":0},null,"X2D_2 x2",0,0,null,null,{"$f":"+Potencia!T287*$K287*12*1000*(1-$C287)","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!H370","v":"Discap."},{"$f":"+IF(B288=0,0,VLOOKUP(B288,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$J277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$J277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$J277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$J277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+SUMPRODUCT(M288:P288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K288*Clientes!X288*12*(1-$C288)","v":0},null,{"$f":"IF(Q288=0,0,(IF($AK$3=1,$E288*$F$4*G288/$Q$268,($E288*$F$4*G288-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$W277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$W277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$W277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$W277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+SUMPRODUCT(Z288:AC288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X288*Clientes!T288*12*(1-$C288)","v":0},{"$f":"+$X288*Clientes!U288*12*(1-$C288)","v":0},{"$f":"+$X288*Clientes!V288*12*(1-$C288)","v":0},{"$f":"+$X288*Clientes!W288*12*(1-$C288)","v":0},{"$f":"+$X288*Clientes!X288*12*(1-$C288)","v":0},null,"X2D_2 Discap.",0,0,null,null,{"$f":"+Potencia!T288*$K288*12*1000*(1-$C288)","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H371","v":"Discapacitados 601-más"},{"$f":"+IF(B289=0,0,VLOOKUP(B289,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$J278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$J278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$J278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$J278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+SUMPRODUCT(M289:P289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K289*Clientes!X289*12*(1-$C289)","v":0},null,{"$f":"IF(Q289=0,0,(IF($AK$3=1,$E289*$F$4*G289/$Q$268,($E289*$F$4*G289-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$W278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$W278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$W278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$W278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+SUMPRODUCT(Z289:AC289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X289*Clientes!T289*12*(1-$C289)","v":0},{"$f":"+$X289*Clientes!U289*12*(1-$C289)","v":0},{"$f":"+$X289*Clientes!V289*12*(1-$C289)","v":0},{"$f":"+$X289*Clientes!W289*12*(1-$C289)","v":0},{"$f":"+$X289*Clientes!X289*12*(1-$C289)","v":0},null,"X2D_2 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T289*$K289*12*1000*(1-$C289)","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!H372","v":"Cruz Roja"},{"$f":"+IF(B290=0,0,VLOOKUP(B290,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$J279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$J279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$J279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$J279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+SUMPRODUCT(M290:P290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K290*Clientes!X290*12*(1-$C290)","v":0},null,{"$f":"IF(Q290=0,0,(IF($AK$3=1,$E290*$F$4*G290/$Q$268,($E290*$F$4*G290-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$W279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$W279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$W279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$W279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+SUMPRODUCT(Z290:AC290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X290*Clientes!T290*12*(1-$C290)","v":0},{"$f":"+$X290*Clientes!U290*12*(1-$C290)","v":0},{"$f":"+$X290*Clientes!V290*12*(1-$C290)","v":0},{"$f":"+$X290*Clientes!W290*12*(1-$C290)","v":0},{"$f":"+$X290*Clientes!X290*12*(1-$C290)","v":0},null,"X2D_2 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T290*$K290*12*1000*(1-$C290)","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H373","v":0},{"$f":"+IF(B291=0,0,VLOOKUP(B291,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,null,null,{"$f":"+SUM(M292:M301)","v":0},{"$f":"+SUM(N292:N301)","v":0},{"$f":"+SUM(O292:O301)","v":0},{"$f":"+SUM(P292:P301)","v":0},{"$f":"+SUM(Q292:Q301)","v":0},{"$f":"+K291*Clientes!X291*12*(1-$C291)","v":0},null,{"$f":"IF(Q291=0,0,(IF($AK$3=1,$E291*$F$4*G291/$Q$268,($E291*$F$4*G291-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z292:Z301)","v":0},{"$f":"+SUM(AA292:AA301)","v":0},{"$f":"+SUM(AB292:AB301)","v":0},{"$f":"+SUM(AC292:AC301)","v":0},{"$f":"+SUM(AD292:AD301)","v":0},{"$f":"+$X291*Clientes!T291*12*(1-$C291)","v":0},{"$f":"+$X291*Clientes!U291*12*(1-$C291)","v":0},{"$f":"+$X291*Clientes!V291*12*(1-$C291)","v":0},{"$f":"+$X291*Clientes!W291*12*(1-$C291)","v":0},{"$f":"+SUM(AI292:AI301)","v":0},null,"X2D_3 (30,001-50,000)",0,0,null,null,{"$f":"+SUM(AP292:AP301)","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!H374","v":"Regular"},{"$f":"+IF(B292=0,0,VLOOKUP(B292,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J291","v":0},{"$f":"+K291","v":0},null,{"$f":"+($J292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$J270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$J270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$J270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$J270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+SUMPRODUCT(M292:P292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K292*Clientes!X292*12*(1-$C292)","v":0},null,{"$f":"IF(Q292=0,0,(IF($AK$3=1,$E292*$F$4*G292/$Q$268,($E292*$F$4*G292-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$W270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$W270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$W270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$W270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+SUMPRODUCT(Z292:AC292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X292*Clientes!T292*12*(1-$C292)","v":0},{"$f":"+$X292*Clientes!U292*12*(1-$C292)","v":0},{"$f":"+$X292*Clientes!V292*12*(1-$C292)","v":0},{"$f":"+$X292*Clientes!W292*12*(1-$C292)","v":0},{"$f":"+$X292*Clientes!X292*12*(1-$C292)","v":0},null,"X2D_3 Regular",0,0,null,null,{"$f":"+Potencia!T292*$K292*12*1000*(1-$C292)","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!H375","v":"Agro"},{"$f":"+IF(B293=0,0,VLOOKUP(B293,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J292","v":0},0,null,{"$f":"+($J293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$J271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$J271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$J271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$J271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+SUMPRODUCT(M293:P293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K293*Clientes!X293*12*(1-$C293)","v":0},null,{"$f":"IF(Q293=0,0,(IF($AK$3=1,$E293*$F$4*G293/$Q$268,($E293*$F$4*G293-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$W271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$W271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$W271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$W271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+SUMPRODUCT(Z293:AC293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X293*Clientes!T293*12*(1-$C293)","v":0},{"$f":"+$X293*Clientes!U293*12*(1-$C293)","v":0},{"$f":"+$X293*Clientes!V293*12*(1-$C293)","v":0},{"$f":"+$X293*Clientes!W293*12*(1-$C293)","v":0},{"$f":"+$X293*Clientes!X293*12*(1-$C293)","v":0},null,"X2D_3 Agro",0,0,null,null,{"$f":"+Potencia!T293*$K293*12*1000*(1-$C293)","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!H376","v":"Jub. 1"},{"$f":"+IF(B294=0,0,VLOOKUP(B294,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$J272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$J272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$J272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$J272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+SUMPRODUCT(M294:P294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K294*Clientes!X294*12*(1-$C294)","v":0},null,{"$f":"IF(Q294=0,0,(IF($AK$3=1,$E294*$F$4*G294/$Q$268,($E294*$F$4*G294-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$W272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$W272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$W272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$W272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+SUMPRODUCT(Z294:AC294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X294*Clientes!T294*12*(1-$C294)","v":0},{"$f":"+$X294*Clientes!U294*12*(1-$C294)","v":0},{"$f":"+$X294*Clientes!V294*12*(1-$C294)","v":0},{"$f":"+$X294*Clientes!W294*12*(1-$C294)","v":0},{"$f":"+$X294*Clientes!X294*12*(1-$C294)","v":0},null,"X2D_3 Jub. 1",0,0,null,null,{"$f":"+Potencia!T294*$K294*12*1000*(1-$C294)","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!H377","v":"Jub. 2"},{"$f":"+IF(B295=0,0,VLOOKUP(B295,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$J273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$J273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$J273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$J273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+SUMPRODUCT(M295:P295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K295*Clientes!X295*12*(1-$C295)","v":0},null,{"$f":"IF(Q295=0,0,(IF($AK$3=1,$E295*$F$4*G295/$Q$268,($E295*$F$4*G295-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$W273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$W273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$W273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$W273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+SUMPRODUCT(Z295:AC295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X295*Clientes!T295*12*(1-$C295)","v":0},{"$f":"+$X295*Clientes!U295*12*(1-$C295)","v":0},{"$f":"+$X295*Clientes!V295*12*(1-$C295)","v":0},{"$f":"+$X295*Clientes!W295*12*(1-$C295)","v":0},{"$f":"+$X295*Clientes!X295*12*(1-$C295)","v":0},null,"X2D_3 Jub. 2",0,0,null,null,{"$f":"+Potencia!T295*$K295*12*1000*(1-$C295)","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!H378","v":"Político"},{"$f":"+IF(B296=0,0,VLOOKUP(B296,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$J274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$J274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$J274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$J274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+SUMPRODUCT(M296:P296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K296*Clientes!X296*12*(1-$C296)","v":0},null,{"$f":"IF(Q296=0,0,(IF($AK$3=1,$E296*$F$4*G296/$Q$268,($E296*$F$4*G296-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$W274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$W274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$W274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$W274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+SUMPRODUCT(Z296:AC296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X296*Clientes!T296*12*(1-$C296)","v":0},{"$f":"+$X296*Clientes!U296*12*(1-$C296)","v":0},{"$f":"+$X296*Clientes!V296*12*(1-$C296)","v":0},{"$f":"+$X296*Clientes!W296*12*(1-$C296)","v":0},{"$f":"+$X296*Clientes!X296*12*(1-$C296)","v":0},null,"X2D_3 Político",0,0,null,null,{"$f":"+Potencia!T296*$K296*12*1000*(1-$C296)","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!H379","v":"x1"},{"$f":"+IF(B297=0,0,VLOOKUP(B297,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$J275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$J275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$J275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$J275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+SUMPRODUCT(M297:P297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K297*Clientes!X297*12*(1-$C297)","v":0},null,{"$f":"IF(Q297=0,0,(IF($AK$3=1,$E297*$F$4*G297/$Q$268,($E297*$F$4*G297-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$W275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$W275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$W275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$W275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+SUMPRODUCT(Z297:AC297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X297*Clientes!T297*12*(1-$C297)","v":0},{"$f":"+$X297*Clientes!U297*12*(1-$C297)","v":0},{"$f":"+$X297*Clientes!V297*12*(1-$C297)","v":0},{"$f":"+$X297*Clientes!W297*12*(1-$C297)","v":0},{"$f":"+$X297*Clientes!X297*12*(1-$C297)","v":0},null,"X2D_3 x1",0,0,null,null,{"$f":"+Potencia!T297*$K297*12*1000*(1-$C297)","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!H380","v":"x2"},{"$f":"+IF(B298=0,0,VLOOKUP(B298,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$J276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$J276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$J276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$J276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+SUMPRODUCT(M298:P298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K298*Clientes!X298*12*(1-$C298)","v":0},null,{"$f":"IF(Q298=0,0,(IF($AK$3=1,$E298*$F$4*G298/$Q$268,($E298*$F$4*G298-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$W276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$W276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$W276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$W276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+SUMPRODUCT(Z298:AC298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X298*Clientes!T298*12*(1-$C298)","v":0},{"$f":"+$X298*Clientes!U298*12*(1-$C298)","v":0},{"$f":"+$X298*Clientes!V298*12*(1-$C298)","v":0},{"$f":"+$X298*Clientes!W298*12*(1-$C298)","v":0},{"$f":"+$X298*Clientes!X298*12*(1-$C298)","v":0},null,"X2D_3 x2",0,0,null,null,{"$f":"+Potencia!T298*$K298*12*1000*(1-$C298)","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!H381","v":"Discap."},{"$f":"+IF(B299=0,0,VLOOKUP(B299,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$J277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$J277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$J277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$J277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+SUMPRODUCT(M299:P299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K299*Clientes!X299*12*(1-$C299)","v":0},null,{"$f":"IF(Q299=0,0,(IF($AK$3=1,$E299*$F$4*G299/$Q$268,($E299*$F$4*G299-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$W277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$W277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$W277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$W277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+SUMPRODUCT(Z299:AC299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X299*Clientes!T299*12*(1-$C299)","v":0},{"$f":"+$X299*Clientes!U299*12*(1-$C299)","v":0},{"$f":"+$X299*Clientes!V299*12*(1-$C299)","v":0},{"$f":"+$X299*Clientes!W299*12*(1-$C299)","v":0},{"$f":"+$X299*Clientes!X299*12*(1-$C299)","v":0},null,"X2D_3 Discap.",0,0,null,null,{"$f":"+Potencia!T299*$K299*12*1000*(1-$C299)","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H382","v":"Discapacitados 601-más"},{"$f":"+IF(B300=0,0,VLOOKUP(B300,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$J278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$J278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$J278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$J278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+SUMPRODUCT(M300:P300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K300*Clientes!X300*12*(1-$C300)","v":0},null,{"$f":"IF(Q300=0,0,(IF($AK$3=1,$E300*$F$4*G300/$Q$268,($E300*$F$4*G300-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$W278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$W278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$W278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$W278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+SUMPRODUCT(Z300:AC300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X300*Clientes!T300*12*(1-$C300)","v":0},{"$f":"+$X300*Clientes!U300*12*(1-$C300)","v":0},{"$f":"+$X300*Clientes!V300*12*(1-$C300)","v":0},{"$f":"+$X300*Clientes!W300*12*(1-$C300)","v":0},{"$f":"+$X300*Clientes!X300*12*(1-$C300)","v":0},null,"X2D_3 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T300*$K300*12*1000*(1-$C300)","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!H383","v":"Cruz Roja"},{"$f":"+IF(B301=0,0,VLOOKUP(B301,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G300","v":1},{"$f":"+H300","v":0},null,0,0,null,{"$f":"+($J301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$J279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$J279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$J279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$J279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+SUMPRODUCT(M301:P301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K301*Clientes!X301*12*(1-$C301)","v":0},null,{"$f":"IF(Q301=0,0,(IF($AK$3=1,$E301*$F$4*G301/$Q$268,($E301*$F$4*G301-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$W279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$W279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$W279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$W279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+SUMPRODUCT(Z301:AC301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X301*Clientes!T301*12*(1-$C301)","v":0},{"$f":"+$X301*Clientes!U301*12*(1-$C301)","v":0},{"$f":"+$X301*Clientes!V301*12*(1-$C301)","v":0},{"$f":"+$X301*Clientes!W301*12*(1-$C301)","v":0},{"$f":"+$X301*Clientes!X301*12*(1-$C301)","v":0},null,"X2D_3 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T301*$K301*12*1000*(1-$C301)","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!H384","v":0},{"$f":"+IF(B302=0,0,VLOOKUP(B302,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,null,null,{"$f":"+SUM(M303:M312)","v":0},{"$f":"+SUM(N303:N312)","v":0},{"$f":"+SUM(O303:O312)","v":0},{"$f":"+SUM(P303:P312)","v":0},{"$f":"+SUM(Q303:Q312)","v":0},{"$f":"+K302*Clientes!X302*12*(1-$C302)","v":0},null,{"$f":"IF(Q302=0,0,(IF($AK$3=1,$E302*$F$4*G302/$Q$268,($E302*$F$4*G302-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z303:Z312)","v":0},{"$f":"+SUM(AA303:AA312)","v":0},{"$f":"+SUM(AB303:AB312)","v":0},{"$f":"+SUM(AC303:AC312)","v":0},{"$f":"+SUM(AD303:AD312)","v":0},{"$f":"+$X302*Clientes!T302*12*(1-$C302)","v":0},{"$f":"+$X302*Clientes!U302*12*(1-$C302)","v":0},{"$f":"+$X302*Clientes!V302*12*(1-$C302)","v":0},{"$f":"+$X302*Clientes!W302*12*(1-$C302)","v":0},{"$f":"+SUM(AI303:AI312)","v":0},null,"X2D_4 (50,001-más)",0,0,null,null,{"$f":"+SUM(AP303:AP312)","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!H385","v":"Regular"},{"$f":"+IF(B303=0,0,VLOOKUP(B303,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J302","v":0},{"$f":"+K302","v":0},null,{"$f":"+($J303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$J270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$J270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$J270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$J270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+SUMPRODUCT(M303:P303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K303*Clientes!X303*12*(1-$C303)","v":0},null,{"$f":"IF(Q303=0,0,(IF($AK$3=1,$E303*$F$4*G303/$Q$268,($E303*$F$4*G303-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$W270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$W270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$W270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$W270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+SUMPRODUCT(Z303:AC303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X303*Clientes!T303*12*(1-$C303)","v":0},{"$f":"+$X303*Clientes!U303*12*(1-$C303)","v":0},{"$f":"+$X303*Clientes!V303*12*(1-$C303)","v":0},{"$f":"+$X303*Clientes!W303*12*(1-$C303)","v":0},{"$f":"+$X303*Clientes!X303*12*(1-$C303)","v":0},null,"X2D_4 Regular",0,0,null,null,{"$f":"+Potencia!T303*$K303*12*1000*(1-$C303)","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!H386","v":"Agro"},{"$f":"+IF(B304=0,0,VLOOKUP(B304,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J303","v":0},0,null,{"$f":"+($J304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$J271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$J271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$J271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$J271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+SUMPRODUCT(M304:P304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K304*Clientes!X304*12*(1-$C304)","v":0},null,{"$f":"IF(Q304=0,0,(IF($AK$3=1,$E304*$F$4*G304/$Q$268,($E304*$F$4*G304-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$W271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$W271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$W271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$W271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+SUMPRODUCT(Z304:AC304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X304*Clientes!T304*12*(1-$C304)","v":0},{"$f":"+$X304*Clientes!U304*12*(1-$C304)","v":0},{"$f":"+$X304*Clientes!V304*12*(1-$C304)","v":0},{"$f":"+$X304*Clientes!W304*12*(1-$C304)","v":0},{"$f":"+$X304*Clientes!X304*12*(1-$C304)","v":0},null,"X2D_4 Agro",0,0,null,null,{"$f":"+Potencia!T304*$K304*12*1000*(1-$C304)","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!H387","v":"Jub. 1"},{"$f":"+IF(B305=0,0,VLOOKUP(B305,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$J272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$J272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$J272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$J272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+SUMPRODUCT(M305:P305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K305*Clientes!X305*12*(1-$C305)","v":0},null,{"$f":"IF(Q305=0,0,(IF($AK$3=1,$E305*$F$4*G305/$Q$268,($E305*$F$4*G305-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$W272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$W272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$W272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$W272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+SUMPRODUCT(Z305:AC305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X305*Clientes!T305*12*(1-$C305)","v":0},{"$f":"+$X305*Clientes!U305*12*(1-$C305)","v":0},{"$f":"+$X305*Clientes!V305*12*(1-$C305)","v":0},{"$f":"+$X305*Clientes!W305*12*(1-$C305)","v":0},{"$f":"+$X305*Clientes!X305*12*(1-$C305)","v":0},null,"X2D_4 Jub. 1",0,0,null,null,{"$f":"+Potencia!T305*$K305*12*1000*(1-$C305)","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!H388","v":"Jub. 2"},{"$f":"+IF(B306=0,0,VLOOKUP(B306,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$J273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$J273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$J273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$J273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+SUMPRODUCT(M306:P306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K306*Clientes!X306*12*(1-$C306)","v":0},null,{"$f":"IF(Q306=0,0,(IF($AK$3=1,$E306*$F$4*G306/$Q$268,($E306*$F$4*G306-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$W273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$W273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$W273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$W273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+SUMPRODUCT(Z306:AC306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X306*Clientes!T306*12*(1-$C306)","v":0},{"$f":"+$X306*Clientes!U306*12*(1-$C306)","v":0},{"$f":"+$X306*Clientes!V306*12*(1-$C306)","v":0},{"$f":"+$X306*Clientes!W306*12*(1-$C306)","v":0},{"$f":"+$X306*Clientes!X306*12*(1-$C306)","v":0},null,"X2D_4 Jub. 2",0,0,null,null,{"$f":"+Potencia!T306*$K306*12*1000*(1-$C306)","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!H389","v":"Político"},{"$f":"+IF(B307=0,0,VLOOKUP(B307,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$J274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$J274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$J274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$J274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+SUMPRODUCT(M307:P307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K307*Clientes!X307*12*(1-$C307)","v":0},null,{"$f":"IF(Q307=0,0,(IF($AK$3=1,$E307*$F$4*G307/$Q$268,($E307*$F$4*G307-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$W274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$W274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$W274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$W274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+SUMPRODUCT(Z307:AC307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X307*Clientes!T307*12*(1-$C307)","v":0},{"$f":"+$X307*Clientes!U307*12*(1-$C307)","v":0},{"$f":"+$X307*Clientes!V307*12*(1-$C307)","v":0},{"$f":"+$X307*Clientes!W307*12*(1-$C307)","v":0},{"$f":"+$X307*Clientes!X307*12*(1-$C307)","v":0},null,"X2D_4 Político",0,0,null,null,{"$f":"+Potencia!T307*$K307*12*1000*(1-$C307)","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!H390","v":"x1"},{"$f":"+IF(B308=0,0,VLOOKUP(B308,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$J275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$J275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$J275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$J275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+SUMPRODUCT(M308:P308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K308*Clientes!X308*12*(1-$C308)","v":0},null,{"$f":"IF(Q308=0,0,(IF($AK$3=1,$E308*$F$4*G308/$Q$268,($E308*$F$4*G308-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$W275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$W275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$W275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$W275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+SUMPRODUCT(Z308:AC308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X308*Clientes!T308*12*(1-$C308)","v":0},{"$f":"+$X308*Clientes!U308*12*(1-$C308)","v":0},{"$f":"+$X308*Clientes!V308*12*(1-$C308)","v":0},{"$f":"+$X308*Clientes!W308*12*(1-$C308)","v":0},{"$f":"+$X308*Clientes!X308*12*(1-$C308)","v":0},null,"X2D_4 x1",0,0,null,null,{"$f":"+Potencia!T308*$K308*12*1000*(1-$C308)","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!H391","v":"x2"},{"$f":"+IF(B309=0,0,VLOOKUP(B309,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$J276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$J276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$J276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$J276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+SUMPRODUCT(M309:P309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K309*Clientes!X309*12*(1-$C309)","v":0},null,{"$f":"IF(Q309=0,0,(IF($AK$3=1,$E309*$F$4*G309/$Q$268,($E309*$F$4*G309-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$W276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$W276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$W276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$W276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+SUMPRODUCT(Z309:AC309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X309*Clientes!T309*12*(1-$C309)","v":0},{"$f":"+$X309*Clientes!U309*12*(1-$C309)","v":0},{"$f":"+$X309*Clientes!V309*12*(1-$C309)","v":0},{"$f":"+$X309*Clientes!W309*12*(1-$C309)","v":0},{"$f":"+$X309*Clientes!X309*12*(1-$C309)","v":0},null,"X2D_4 x2",0,0,null,null,{"$f":"+Potencia!T309*$K309*12*1000*(1-$C309)","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!H392","v":"Discap."},{"$f":"+IF(B310=0,0,VLOOKUP(B310,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$J277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$J277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$J277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$J277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+SUMPRODUCT(M310:P310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K310*Clientes!X310*12*(1-$C310)","v":0},null,{"$f":"IF(Q310=0,0,(IF($AK$3=1,$E310*$F$4*G310/$Q$268,($E310*$F$4*G310-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$W277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$W277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$W277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$W277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+SUMPRODUCT(Z310:AC310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X310*Clientes!T310*12*(1-$C310)","v":0},{"$f":"+$X310*Clientes!U310*12*(1-$C310)","v":0},{"$f":"+$X310*Clientes!V310*12*(1-$C310)","v":0},{"$f":"+$X310*Clientes!W310*12*(1-$C310)","v":0},{"$f":"+$X310*Clientes!X310*12*(1-$C310)","v":0},null,"X2D_4 Discap.",0,0,null,null,{"$f":"+Potencia!T310*$K310*12*1000*(1-$C310)","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H393","v":"Discapacitados 601-más"},{"$f":"+IF(B311=0,0,VLOOKUP(B311,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$J278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$J278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$J278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$J278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+SUMPRODUCT(M311:P311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K311*Clientes!X311*12*(1-$C311)","v":0},null,{"$f":"IF(Q311=0,0,(IF($AK$3=1,$E311*$F$4*G311/$Q$268,($E311*$F$4*G311-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$W278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$W278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$W278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$W278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+SUMPRODUCT(Z311:AC311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X311*Clientes!T311*12*(1-$C311)","v":0},{"$f":"+$X311*Clientes!U311*12*(1-$C311)","v":0},{"$f":"+$X311*Clientes!V311*12*(1-$C311)","v":0},{"$f":"+$X311*Clientes!W311*12*(1-$C311)","v":0},{"$f":"+$X311*Clientes!X311*12*(1-$C311)","v":0},null,"X2D_4 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T311*$K311*12*1000*(1-$C311)","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!H394","v":"Cruz Roja"},{"$f":"+IF(B312=0,0,VLOOKUP(B312,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$J279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$J279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$J279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$J279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+SUMPRODUCT(M312:P312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K312*Clientes!X312*12*(1-$C312)","v":0},null,{"$f":"IF(Q312=0,0,(IF($AK$3=1,$E312*$F$4*G312/$Q$268,($E312*$F$4*G312-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$W279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$W279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$W279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$W279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+SUMPRODUCT(Z312:AC312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X312*Clientes!T312*12*(1-$C312)","v":0},{"$f":"+$X312*Clientes!U312*12*(1-$C312)","v":0},{"$f":"+$X312*Clientes!V312*12*(1-$C312)","v":0},{"$f":"+$X312*Clientes!W312*12*(1-$C312)","v":0},{"$f":"+$X312*Clientes!X312*12*(1-$C312)","v":0},null,"X2D_4 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T312*$K312*12*1000*(1-$C312)","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!H395","v":0},{"$f":"+IF(B313=0,0,VLOOKUP(B313,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,null,null,{"$f":"+SUM(M314:M323)","v":0},{"$f":"+SUM(N314:N323)","v":0},{"$f":"+SUM(O314:O323)","v":0},{"$f":"+SUM(P314:P323)","v":0},{"$f":"+SUM(Q314:Q323)","v":0},{"$f":"+K313*Clientes!X313*12*(1-$C313)","v":0},null,{"$f":"IF(Q313=0,0,(IF($AK$3=1,$E313*$F$4*G313/$Q$268,($E313*$F$4*G313-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z314:Z323)","v":0},{"$f":"+SUM(AA314:AA323)","v":0},{"$f":"+SUM(AB314:AB323)","v":0},{"$f":"+SUM(AC314:AC323)","v":0},{"$f":"+SUM(AD314:AD323)","v":0},{"$f":"+$X313*Clientes!T313*12*(1-$C313)","v":0},{"$f":"+$X313*Clientes!U313*12*(1-$C313)","v":0},{"$f":"+$X313*Clientes!V313*12*(1-$C313)","v":0},{"$f":"+$X313*Clientes!W313*12*(1-$C313)","v":0},{"$f":"+SUM(AI314:AI323)","v":0},null,"X2D_5 (xxx)",0,0,null,null,{"$f":"+SUM(AP314:AP323)","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!H396","v":"Regular"},{"$f":"+IF(B314=0,0,VLOOKUP(B314,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J313","v":0},{"$f":"+K313","v":0},null,{"$f":"+($J314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$J270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$J270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$J270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$J270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+SUMPRODUCT(M314:P314,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K314*Clientes!X314*12*(1-$C314)","v":0},null,{"$f":"IF(Q314=0,0,(IF($AK$3=1,$E314*$F$4*G314/$Q$268,($E314*$F$4*G314-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$W270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$W270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$W270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$W270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+SUMPRODUCT(Z314:AC314,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X314*Clientes!X314*12*(1-$C314)","v":0},null,"X2D_5 Regular",0,0,null,null,{"$f":"+Potencia!T314*$K314*12*1000*(1-$C314)","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!H397","v":"Agro"},{"$f":"+IF(B315=0,0,VLOOKUP(B315,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J314","v":0},0,null,{"$f":"+($J315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$J271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$J271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$J271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$J271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+SUMPRODUCT(M315:P315,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K315*Clientes!X315*12*(1-$C315)","v":0},null,{"$f":"IF(Q315=0,0,(IF($AK$3=1,$E315*$F$4*G315/$Q$268,($E315*$F$4*G315-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$W271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$W271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$W271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$W271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+SUMPRODUCT(Z315:AC315,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X315*Clientes!X315*12*(1-$C315)","v":0},null,"X2D_5 Agro",0,0,null,null,{"$f":"+Potencia!T315*$K315*12*1000*(1-$C315)","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!H398","v":"Jub. 1"},{"$f":"+IF(B316=0,0,VLOOKUP(B316,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$J272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$J272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$J272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$J272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+SUMPRODUCT(M316:P316,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K316*Clientes!X316*12*(1-$C316)","v":0},null,{"$f":"IF(Q316=0,0,(IF($AK$3=1,$E316*$F$4*G316/$Q$268,($E316*$F$4*G316-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$W272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$W272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$W272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$W272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+SUMPRODUCT(Z316:AC316,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X316*Clientes!X316*12*(1-$C316)","v":0},null,"X2D_5 Jub. 1",0,0,null,null,{"$f":"+Potencia!T316*$K316*12*1000*(1-$C316)","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!H399","v":"Jub. 2"},{"$f":"+IF(B317=0,0,VLOOKUP(B317,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$J273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$J273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$J273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$J273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+SUMPRODUCT(M317:P317,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K317*Clientes!X317*12*(1-$C317)","v":0},null,{"$f":"IF(Q317=0,0,(IF($AK$3=1,$E317*$F$4*G317/$Q$268,($E317*$F$4*G317-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$W273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$W273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$W273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$W273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+SUMPRODUCT(Z317:AC317,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X317*Clientes!X317*12*(1-$C317)","v":0},null,"X2D_5 Jub. 2",0,0,null,null,{"$f":"+Potencia!T317*$K317*12*1000*(1-$C317)","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!H400","v":"Político"},{"$f":"+IF(B318=0,0,VLOOKUP(B318,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$J274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$J274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$J274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$J274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+SUMPRODUCT(M318:P318,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K318*Clientes!X318*12*(1-$C318)","v":0},null,{"$f":"IF(Q318=0,0,(IF($AK$3=1,$E318*$F$4*G318/$Q$268,($E318*$F$4*G318-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$W274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$W274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$W274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$W274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+SUMPRODUCT(Z318:AC318,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X318*Clientes!X318*12*(1-$C318)","v":0},null,"X2D_5 Político",0,0,null,null,{"$f":"+Potencia!T318*$K318*12*1000*(1-$C318)","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!H401","v":"x1"},{"$f":"+IF(B319=0,0,VLOOKUP(B319,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$J275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$J275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$J275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$J275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+SUMPRODUCT(M319:P319,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K319*Clientes!X319*12*(1-$C319)","v":0},null,{"$f":"IF(Q319=0,0,(IF($AK$3=1,$E319*$F$4*G319/$Q$268,($E319*$F$4*G319-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$W275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$W275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$W275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$W275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+SUMPRODUCT(Z319:AC319,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X319*Clientes!X319*12*(1-$C319)","v":0},null,"X2D_5 x1",0,0,null,null,{"$f":"+Potencia!T319*$K319*12*1000*(1-$C319)","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!H402","v":"x2"},{"$f":"+IF(B320=0,0,VLOOKUP(B320,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$J276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$J276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$J276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$J276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+SUMPRODUCT(M320:P320,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K320*Clientes!X320*12*(1-$C320)","v":0},null,{"$f":"IF(Q320=0,0,(IF($AK$3=1,$E320*$F$4*G320/$Q$268,($E320*$F$4*G320-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$W276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$W276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$W276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$W276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+SUMPRODUCT(Z320:AC320,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X320*Clientes!X320*12*(1-$C320)","v":0},null,"X2D_5 x2",0,0,null,null,{"$f":"+Potencia!T320*$K320*12*1000*(1-$C320)","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!H403","v":"Discap."},{"$f":"+IF(B321=0,0,VLOOKUP(B321,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$J277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$J277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$J277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$J277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+SUMPRODUCT(M321:P321,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K321*Clientes!X321*12*(1-$C321)","v":0},null,{"$f":"IF(Q321=0,0,(IF($AK$3=1,$E321*$F$4*G321/$Q$268,($E321*$F$4*G321-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$W277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$W277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$W277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$W277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+SUMPRODUCT(Z321:AC321,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X321*Clientes!X321*12*(1-$C321)","v":0},null,"X2D_5 Discap.",0,0,null,null,{"$f":"+Potencia!T321*$K321*12*1000*(1-$C321)","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H404","v":"Discapacitados 601-más"},{"$f":"+IF(B322=0,0,VLOOKUP(B322,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$J278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$J278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$J278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$J278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+SUMPRODUCT(M322:P322,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K322*Clientes!X322*12*(1-$C322)","v":0},null,{"$f":"IF(Q322=0,0,(IF($AK$3=1,$E322*$F$4*G322/$Q$268,($E322*$F$4*G322-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$W278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$W278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$W278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$W278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+SUMPRODUCT(Z322:AC322,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X322*Clientes!X322*12*(1-$C322)","v":0},null,"X2D_5 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T322*$K322*12*1000*(1-$C322)","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!H405","v":"Cruz Roja"},{"$f":"+IF(B323=0,0,VLOOKUP(B323,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$J279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$J279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$J279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$J279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+SUMPRODUCT(M323:P323,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K323*Clientes!X323*12*(1-$C323)","v":0},null,{"$f":"IF(Q323=0,0,(IF($AK$3=1,$E323*$F$4*G323/$Q$268,($E323*$F$4*G323-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$W279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$W279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$W279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$W279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+SUMPRODUCT(Z323:AC323,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X323*Clientes!X323*12*(1-$C323)","v":0},null,"X2D_5 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T323*$K323*12*1000*(1-$C323)","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!H406","v":0},{"$f":"+IF(B324=0,0,VLOOKUP(B324,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,null,0,null,{"$f":"+SUM(M325,M336,M347,M358,M369)","v":0},{"$f":"+SUM(N325,N336,N347,N358,N369)","v":0},{"$f":"+SUM(O325,O336,O347,O358,O369)","v":0},{"$f":"+SUM(P325,P336,P347,P358,P369)","v":0},{"$f":"+SUM(Q325,Q336,Q347,Q358,Q369)","v":0},{"$f":"+K324*Clientes!X324*12*(1-$C324)","v":0},null,{"$f":"IF(Q324=0,0,(IF($AK$3=1,$E324*$F$4*G324/$Q$324,($E324*$F$4*G324-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R324=0,0,$E324*$F$4*H324/R324)","v":0},null,{"$f":"+J324*T324","v":0},{"$f":"+U324*K324","v":0},null,{"$f":"+SUM(Z325,Z336,Z347,Z358,Z369)","v":0},{"$f":"+SUM(AA325,AA336,AA347,AA358,AA369)","v":0},{"$f":"+SUM(AB325,AB336,AB347,AB358,AB369)","v":0},{"$f":"+SUM(AC325,AC336,AC347,AC358,AC369)","v":0},{"$f":"+SUM(AD325,AD336,AD347,AD358,AD369)","v":0},{"$f":"+$X324*Clientes!T324*12*(1-$C324)","v":0},{"$f":"+$X324*Clientes!U324*12*(1-$C324)","v":0},{"$f":"+$X324*Clientes!V324*12*(1-$C324)","v":0},{"$f":"+$X324*Clientes!W324*12*(1-$C324)","v":0},{"$f":"+SUM(AI325,AI336,AI347,AI358,AI369)","v":0},null,"X3D",0,0,null,null,{"$f":"+SUM(AP325,AP336,AP347,AP358,AP369)","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!H407","v":0},{"$f":"+IF(B325=0,0,VLOOKUP(B325,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E324","v":0},null,{"$f":"+G324","v":1},{"$f":"+H324","v":0},null,0,null,null,{"$f":"+SUM(M326:M335)","v":0},{"$f":"+SUM(N326:N335)","v":0},{"$f":"+SUM(O326:O335)","v":0},{"$f":"+SUM(P326:P335)","v":0},{"$f":"+SUM(Q326:Q335)","v":0},{"$f":"+K325*Clientes!X325*12*(1-$C325)","v":0},null,{"$f":"IF(Q325=0,0,(IF($AK$3=1,$E325*$F$4*G325/$Q$324,($E325*$F$4*G325-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z326:Z335)","v":0},{"$f":"+SUM(AA326:AA335)","v":0},{"$f":"+SUM(AB326:AB335)","v":0},{"$f":"+SUM(AC326:AC335)","v":0},{"$f":"+SUM(AD326:AD335)","v":0},{"$f":"+$X325*Clientes!T325*12*(1-$C325)","v":0},{"$f":"+$X325*Clientes!U325*12*(1-$C325)","v":0},{"$f":"+$X325*Clientes!V325*12*(1-$C325)","v":0},{"$f":"+$X325*Clientes!W325*12*(1-$C325)","v":0},{"$f":"+SUM(AI326:AI335)","v":0},null,"X3D_1 (0-10,000)",0,0,null,null,{"$f":"+SUM(AP326:AP335)","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!H408","v":"Regular"},{"$f":"+IF(B326=0,0,VLOOKUP(B326,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E325","v":0},null,1,0,null,{"$f":"+J325","v":0},{"$f":"+K325","v":0},null,{"$f":"+$J326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+SUMPRODUCT(M326:P326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K326*Clientes!X326*12*(1-$C326)","v":0},null,{"$f":"IF(Q326=0,0,(IF($AK$3=1,$E326*$F$4*G326/$Q$324,($E326*$F$4*G326-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+SUMPRODUCT(Z326:AC326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X326*Clientes!T326*12*(1-$C326)","v":0},{"$f":"+$X326*Clientes!U326*12*(1-$C326)","v":0},{"$f":"+$X326*Clientes!V326*12*(1-$C326)","v":0},{"$f":"+$X326*Clientes!W326*12*(1-$C326)","v":0},{"$f":"+$X326*Clientes!X326*12*(1-$C326)","v":0},null,"X3D_1 Regular",0,0,null,null,{"$f":"+Potencia!T326*$K326*12*1000*(1-$C326)","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!H409","v":"Agro"},{"$f":"+IF(B327=0,0,VLOOKUP(B327,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AC327*(1-$C327)*1000","v":0},{"$f":"+SUMPRODUCT(M327:P327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K327*Clientes!X327*12*(1-$C327)","v":0},null,{"$f":"IF(Q327=0,0,(IF($AK$3=1,$E327*$F$4*G327/$Q$324,($E327*$F$4*G327-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AC327*(1-$C327)*1000","v":0},{"$f":"+SUMPRODUCT(Z327:AC327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X327*Clientes!T327*12*(1-$C327)","v":0},{"$f":"+$X327*Clientes!U327*12*(1-$C327)","v":0},{"$f":"+$X327*Clientes!V327*12*(1-$C327)","v":0},{"$f":"+$X327*Clientes!W327*12*(1-$C327)","v":0},{"$f":"+$X327*Clientes!X327*12*(1-$C327)","v":0},null,"X3D_1 Agro",0,0,null,null,{"$f":"+Potencia!T327*$K327*12*1000*(1-$C327)","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!H410","v":"Jub. 1"},{"$f":"+IF(B328=0,0,VLOOKUP(B328,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AC328*(1-$C328)*1000","v":0},{"$f":"+SUMPRODUCT(M328:P328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K328*Clientes!X328*12*(1-$C328)","v":0},null,{"$f":"IF(Q328=0,0,(IF($AK$3=1,$E328*$F$4*G328/$Q$324,($E328*$F$4*G328-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AC328*(1-$C328)*1000","v":0},{"$f":"+SUMPRODUCT(Z328:AC328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X328*Clientes!T328*12*(1-$C328)","v":0},{"$f":"+$X328*Clientes!U328*12*(1-$C328)","v":0},{"$f":"+$X328*Clientes!V328*12*(1-$C328)","v":0},{"$f":"+$X328*Clientes!W328*12*(1-$C328)","v":0},{"$f":"+$X328*Clientes!X328*12*(1-$C328)","v":0},null,"X3D_1 Jub. 1",0,0,null,null,{"$f":"+Potencia!T328*$K328*12*1000*(1-$C328)","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!H411","v":"Jub. 2"},{"$f":"+IF(B329=0,0,VLOOKUP(B329,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+SUMPRODUCT(M329:P329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K329*Clientes!X329*12*(1-$C329)","v":0},null,{"$f":"IF(Q329=0,0,(IF($AK$3=1,$E329*$F$4*G329/$Q$324,($E329*$F$4*G329-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+SUMPRODUCT(Z329:AC329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X329*Clientes!T329*12*(1-$C329)","v":0},{"$f":"+$X329*Clientes!U329*12*(1-$C329)","v":0},{"$f":"+$X329*Clientes!V329*12*(1-$C329)","v":0},{"$f":"+$X329*Clientes!W329*12*(1-$C329)","v":0},{"$f":"+$X329*Clientes!X329*12*(1-$C329)","v":0},null,"X3D_1 Jub. 2",0,0,null,null,{"$f":"+Potencia!T329*$K329*12*1000*(1-$C329)","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!H412","v":"Político"},{"$f":"+IF(B330=0,0,VLOOKUP(B330,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AC330*(1-$C330)*1000","v":0},{"$f":"+SUMPRODUCT(M330:P330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K330*Clientes!X330*12*(1-$C330)","v":0},null,{"$f":"IF(Q330=0,0,(IF($AK$3=1,$E330*$F$4*G330/$Q$324,($E330*$F$4*G330-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AC330*(1-$C330)*1000","v":0},{"$f":"+SUMPRODUCT(Z330:AC330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X330*Clientes!T330*12*(1-$C330)","v":0},{"$f":"+$X330*Clientes!U330*12*(1-$C330)","v":0},{"$f":"+$X330*Clientes!V330*12*(1-$C330)","v":0},{"$f":"+$X330*Clientes!W330*12*(1-$C330)","v":0},{"$f":"+$X330*Clientes!X330*12*(1-$C330)","v":0},null,"X3D_1 Político",0,0,null,null,{"$f":"+Potencia!T330*$K330*12*1000*(1-$C330)","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!H413","v":"x1"},{"$f":"+IF(B331=0,0,VLOOKUP(B331,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AC331*(1-$C331)*1000","v":0},{"$f":"+SUMPRODUCT(M331:P331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K331*Clientes!X331*12*(1-$C331)","v":0},null,{"$f":"IF(Q331=0,0,(IF($AK$3=1,$E331*$F$4*G331/$Q$324,($E331*$F$4*G331-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AC331*(1-$C331)*1000","v":0},{"$f":"+SUMPRODUCT(Z331:AC331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X331*Clientes!T331*12*(1-$C331)","v":0},{"$f":"+$X331*Clientes!U331*12*(1-$C331)","v":0},{"$f":"+$X331*Clientes!V331*12*(1-$C331)","v":0},{"$f":"+$X331*Clientes!W331*12*(1-$C331)","v":0},{"$f":"+$X331*Clientes!X331*12*(1-$C331)","v":0},null,"X3D_1 x1",0,0,null,null,{"$f":"+Potencia!T331*$K331*12*1000*(1-$C331)","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!H414","v":"x2"},{"$f":"+IF(B332=0,0,VLOOKUP(B332,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+SUMPRODUCT(M332:P332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K332*Clientes!X332*12*(1-$C332)","v":0},null,{"$f":"IF(Q332=0,0,(IF($AK$3=1,$E332*$F$4*G332/$Q$324,($E332*$F$4*G332-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+SUMPRODUCT(Z332:AC332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X332*Clientes!T332*12*(1-$C332)","v":0},{"$f":"+$X332*Clientes!U332*12*(1-$C332)","v":0},{"$f":"+$X332*Clientes!V332*12*(1-$C332)","v":0},{"$f":"+$X332*Clientes!W332*12*(1-$C332)","v":0},{"$f":"+$X332*Clientes!X332*12*(1-$C332)","v":0},null,"X3D_1 x2",0,0,null,null,{"$f":"+Potencia!T332*$K332*12*1000*(1-$C332)","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!H415","v":"Discap."},{"$f":"+IF(B333=0,0,VLOOKUP(B333,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AC333*(1-$C333)*1000","v":0},{"$f":"+SUMPRODUCT(M333:P333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K333*Clientes!X333*12*(1-$C333)","v":0},null,{"$f":"IF(Q333=0,0,(IF($AK$3=1,$E333*$F$4*G333/$Q$324,($E333*$F$4*G333-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AC333*(1-$C333)*1000","v":0},{"$f":"+SUMPRODUCT(Z333:AC333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X333*Clientes!T333*12*(1-$C333)","v":0},{"$f":"+$X333*Clientes!U333*12*(1-$C333)","v":0},{"$f":"+$X333*Clientes!V333*12*(1-$C333)","v":0},{"$f":"+$X333*Clientes!W333*12*(1-$C333)","v":0},{"$f":"+$X333*Clientes!X333*12*(1-$C333)","v":0},null,"X3D_1 Discap.",0,0,null,null,{"$f":"+Potencia!T333*$K333*12*1000*(1-$C333)","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H416","v":"Discapacitados 601-más"},{"$f":"+IF(B334=0,0,VLOOKUP(B334,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+SUMPRODUCT(M334:P334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K334*Clientes!X334*12*(1-$C334)","v":0},null,{"$f":"IF(Q334=0,0,(IF($AK$3=1,$E334*$F$4*G334/$Q$324,($E334*$F$4*G334-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+SUMPRODUCT(Z334:AC334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X334*Clientes!T334*12*(1-$C334)","v":0},{"$f":"+$X334*Clientes!U334*12*(1-$C334)","v":0},{"$f":"+$X334*Clientes!V334*12*(1-$C334)","v":0},{"$f":"+$X334*Clientes!W334*12*(1-$C334)","v":0},{"$f":"+$X334*Clientes!X334*12*(1-$C334)","v":0},null,"X3D_1 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T334*$K334*12*1000*(1-$C334)","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!H417","v":"Cruz Roja"},{"$f":"+IF(B335=0,0,VLOOKUP(B335,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AC335*(1-$C335)*1000","v":0},{"$f":"+SUMPRODUCT(M335:P335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K335*Clientes!X335*12*(1-$C335)","v":0},null,{"$f":"IF(Q335=0,0,(IF($AK$3=1,$E335*$F$4*G335/$Q$324,($E335*$F$4*G335-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AC335*(1-$C335)*1000","v":0},{"$f":"+SUMPRODUCT(Z335:AC335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X335*Clientes!T335*12*(1-$C335)","v":0},{"$f":"+$X335*Clientes!U335*12*(1-$C335)","v":0},{"$f":"+$X335*Clientes!V335*12*(1-$C335)","v":0},{"$f":"+$X335*Clientes!W335*12*(1-$C335)","v":0},{"$f":"+$X335*Clientes!X335*12*(1-$C335)","v":0},null,"X3D_1 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T335*$K335*12*1000*(1-$C335)","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H418","v":0},{"$f":"+IF(B336=0,0,VLOOKUP(B336,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,null,null,{"$f":"+SUM(M337:M346)","v":0},{"$f":"+SUM(N337:N346)","v":0},{"$f":"+SUM(O337:O346)","v":0},{"$f":"+SUM(P337:P346)","v":0},{"$f":"+SUM(Q337:Q346)","v":0},{"$f":"+K336*Clientes!X336*12*(1-$C336)","v":0},null,{"$f":"IF(Q336=0,0,(IF($AK$3=1,$E336*$F$4*G336/$Q$324,($E336*$F$4*G336-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z337:Z346)","v":0},{"$f":"+SUM(AA337:AA346)","v":0},{"$f":"+SUM(AB337:AB346)","v":0},{"$f":"+SUM(AC337:AC346)","v":0},{"$f":"+SUM(AD337:AD346)","v":0},{"$f":"+$X336*Clientes!T336*12*(1-$C336)","v":0},{"$f":"+$X336*Clientes!U336*12*(1-$C336)","v":0},{"$f":"+$X336*Clientes!V336*12*(1-$C336)","v":0},{"$f":"+$X336*Clientes!W336*12*(1-$C336)","v":0},{"$f":"+SUM(AI337:AI346)","v":0},null,"X3D_2 (10,001-30,000)",0,0,null,null,{"$f":"+SUM(AP337:AP346)","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!H419","v":"Regular"},{"$f":"+IF(B337=0,0,VLOOKUP(B337,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J336","v":0},{"$f":"+K336","v":0},null,{"$f":"+($J337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$J326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$J326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$J326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$J326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+SUMPRODUCT(M337:P337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K337*Clientes!X337*12*(1-$C337)","v":0},null,{"$f":"IF(Q337=0,0,(IF($AK$3=1,$E337*$F$4*G337/$Q$324,($E337*$F$4*G337-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$W326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$W326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$W326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$W326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+SUMPRODUCT(Z337:AC337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X337*Clientes!T337*12*(1-$C337)","v":0},{"$f":"+$X337*Clientes!U337*12*(1-$C337)","v":0},{"$f":"+$X337*Clientes!V337*12*(1-$C337)","v":0},{"$f":"+$X337*Clientes!W337*12*(1-$C337)","v":0},{"$f":"+$X337*Clientes!X337*12*(1-$C337)","v":0},null,"X3D_2 Regular",0,0,null,null,{"$f":"+Potencia!T337*$K337*12*1000*(1-$C337)","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!H420","v":"Agro"},{"$f":"+IF(B338=0,0,VLOOKUP(B338,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$J327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$J327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$J327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$J327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+SUMPRODUCT(M338:P338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K338*Clientes!X338*12*(1-$C338)","v":0},null,{"$f":"IF(Q338=0,0,(IF($AK$3=1,$E338*$F$4*G338/$Q$324,($E338*$F$4*G338-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$W327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$W327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$W327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$W327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+SUMPRODUCT(Z338:AC338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X338*Clientes!T338*12*(1-$C338)","v":0},{"$f":"+$X338*Clientes!U338*12*(1-$C338)","v":0},{"$f":"+$X338*Clientes!V338*12*(1-$C338)","v":0},{"$f":"+$X338*Clientes!W338*12*(1-$C338)","v":0},{"$f":"+$X338*Clientes!X338*12*(1-$C338)","v":0},null,"X3D_2 Agro",0,0,null,null,{"$f":"+Potencia!T338*$K338*12*1000*(1-$C338)","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!H421","v":"Jub. 1"},{"$f":"+IF(B339=0,0,VLOOKUP(B339,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$J328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$J328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$J328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$J328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+SUMPRODUCT(M339:P339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K339*Clientes!X339*12*(1-$C339)","v":0},null,{"$f":"IF(Q339=0,0,(IF($AK$3=1,$E339*$F$4*G339/$Q$324,($E339*$F$4*G339-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$W328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$W328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$W328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$W328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+SUMPRODUCT(Z339:AC339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X339*Clientes!T339*12*(1-$C339)","v":0},{"$f":"+$X339*Clientes!U339*12*(1-$C339)","v":0},{"$f":"+$X339*Clientes!V339*12*(1-$C339)","v":0},{"$f":"+$X339*Clientes!W339*12*(1-$C339)","v":0},{"$f":"+$X339*Clientes!X339*12*(1-$C339)","v":0},null,"X3D_2 Jub. 1",0,0,null,null,{"$f":"+Potencia!T339*$K339*12*1000*(1-$C339)","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!H422","v":"Jub. 2"},{"$f":"+IF(B340=0,0,VLOOKUP(B340,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$J329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$J329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$J329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$J329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+SUMPRODUCT(M340:P340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K340*Clientes!X340*12*(1-$C340)","v":0},null,{"$f":"IF(Q340=0,0,(IF($AK$3=1,$E340*$F$4*G340/$Q$324,($E340*$F$4*G340-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$W329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$W329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$W329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$W329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+SUMPRODUCT(Z340:AC340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X340*Clientes!T340*12*(1-$C340)","v":0},{"$f":"+$X340*Clientes!U340*12*(1-$C340)","v":0},{"$f":"+$X340*Clientes!V340*12*(1-$C340)","v":0},{"$f":"+$X340*Clientes!W340*12*(1-$C340)","v":0},{"$f":"+$X340*Clientes!X340*12*(1-$C340)","v":0},null,"X3D_2 Jub. 2",0,0,null,null,{"$f":"+Potencia!T340*$K340*12*1000*(1-$C340)","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!H423","v":"Político"},{"$f":"+IF(B341=0,0,VLOOKUP(B341,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$J330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$J330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$J330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$J330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+SUMPRODUCT(M341:P341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K341*Clientes!X341*12*(1-$C341)","v":0},null,{"$f":"IF(Q341=0,0,(IF($AK$3=1,$E341*$F$4*G341/$Q$324,($E341*$F$4*G341-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$W330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$W330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$W330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$W330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+SUMPRODUCT(Z341:AC341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X341*Clientes!T341*12*(1-$C341)","v":0},{"$f":"+$X341*Clientes!U341*12*(1-$C341)","v":0},{"$f":"+$X341*Clientes!V341*12*(1-$C341)","v":0},{"$f":"+$X341*Clientes!W341*12*(1-$C341)","v":0},{"$f":"+$X341*Clientes!X341*12*(1-$C341)","v":0},null,"X3D_2 Político",0,0,null,null,{"$f":"+Potencia!T341*$K341*12*1000*(1-$C341)","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!H424","v":"x1"},{"$f":"+IF(B342=0,0,VLOOKUP(B342,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$J331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$J331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$J331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$J331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+SUMPRODUCT(M342:P342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K342*Clientes!X342*12*(1-$C342)","v":0},null,{"$f":"IF(Q342=0,0,(IF($AK$3=1,$E342*$F$4*G342/$Q$324,($E342*$F$4*G342-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$W331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$W331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$W331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$W331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+SUMPRODUCT(Z342:AC342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X342*Clientes!T342*12*(1-$C342)","v":0},{"$f":"+$X342*Clientes!U342*12*(1-$C342)","v":0},{"$f":"+$X342*Clientes!V342*12*(1-$C342)","v":0},{"$f":"+$X342*Clientes!W342*12*(1-$C342)","v":0},{"$f":"+$X342*Clientes!X342*12*(1-$C342)","v":0},null,"X3D_2 x1",0,0,null,null,{"$f":"+Potencia!T342*$K342*12*1000*(1-$C342)","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!H425","v":"x2"},{"$f":"+IF(B343=0,0,VLOOKUP(B343,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$J332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$J332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$J332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$J332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+SUMPRODUCT(M343:P343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K343*Clientes!X343*12*(1-$C343)","v":0},null,{"$f":"IF(Q343=0,0,(IF($AK$3=1,$E343*$F$4*G343/$Q$324,($E343*$F$4*G343-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$W332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$W332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$W332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$W332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+SUMPRODUCT(Z343:AC343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X343*Clientes!T343*12*(1-$C343)","v":0},{"$f":"+$X343*Clientes!U343*12*(1-$C343)","v":0},{"$f":"+$X343*Clientes!V343*12*(1-$C343)","v":0},{"$f":"+$X343*Clientes!W343*12*(1-$C343)","v":0},{"$f":"+$X343*Clientes!X343*12*(1-$C343)","v":0},null,"X3D_2 x2",0,0,null,null,{"$f":"+Potencia!T343*$K343*12*1000*(1-$C343)","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!H426","v":"Discap."},{"$f":"+IF(B344=0,0,VLOOKUP(B344,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$J333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$J333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$J333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$J333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+SUMPRODUCT(M344:P344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K344*Clientes!X344*12*(1-$C344)","v":0},null,{"$f":"IF(Q344=0,0,(IF($AK$3=1,$E344*$F$4*G344/$Q$324,($E344*$F$4*G344-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$W333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$W333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$W333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$W333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+SUMPRODUCT(Z344:AC344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X344*Clientes!T344*12*(1-$C344)","v":0},{"$f":"+$X344*Clientes!U344*12*(1-$C344)","v":0},{"$f":"+$X344*Clientes!V344*12*(1-$C344)","v":0},{"$f":"+$X344*Clientes!W344*12*(1-$C344)","v":0},{"$f":"+$X344*Clientes!X344*12*(1-$C344)","v":0},null,{"$f":"+A344","v":"X3D_2 Discap."},0,0,null,null,{"$f":"+Potencia!T344*$K344*12*1000*(1-$C344)","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H427","v":"Discapacitados 601-más"},{"$f":"+IF(B345=0,0,VLOOKUP(B345,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$J334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$J334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$J334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$J334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+SUMPRODUCT(M345:P345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K345*Clientes!X345*12*(1-$C345)","v":0},null,{"$f":"IF(Q345=0,0,(IF($AK$3=1,$E345*$F$4*G345/$Q$324,($E345*$F$4*G345-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$W334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$W334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$W334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$W334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+SUMPRODUCT(Z345:AC345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X345*Clientes!T345*12*(1-$C345)","v":0},{"$f":"+$X345*Clientes!U345*12*(1-$C345)","v":0},{"$f":"+$X345*Clientes!V345*12*(1-$C345)","v":0},{"$f":"+$X345*Clientes!W345*12*(1-$C345)","v":0},{"$f":"+$X345*Clientes!X345*12*(1-$C345)","v":0},null,"X3D_2 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T345*$K345*12*1000*(1-$C345)","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!H428","v":"Cruz Roja"},{"$f":"+IF(B346=0,0,VLOOKUP(B346,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$J335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$J335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$J335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$J335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+SUMPRODUCT(M346:P346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K346*Clientes!X346*12*(1-$C346)","v":0},null,{"$f":"IF(Q346=0,0,(IF($AK$3=1,$E346*$F$4*G346/$Q$324,($E346*$F$4*G346-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$W335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$W335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$W335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$W335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+SUMPRODUCT(Z346:AC346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X346*Clientes!T346*12*(1-$C346)","v":0},{"$f":"+$X346*Clientes!U346*12*(1-$C346)","v":0},{"$f":"+$X346*Clientes!V346*12*(1-$C346)","v":0},{"$f":"+$X346*Clientes!W346*12*(1-$C346)","v":0},{"$f":"+$X346*Clientes!X346*12*(1-$C346)","v":0},null,"X3D_2 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T346*$K346*12*1000*(1-$C346)","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H429","v":0},{"$f":"+IF(B347=0,0,VLOOKUP(B347,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,null,null,{"$f":"+SUM(M348:M357)","v":0},{"$f":"+SUM(N348:N357)","v":0},{"$f":"+SUM(O348:O357)","v":0},{"$f":"+SUM(P348:P357)","v":0},{"$f":"+SUM(Q348:Q357)","v":0},{"$f":"+K347*Clientes!X347*12*(1-$C347)","v":0},null,{"$f":"IF(Q347=0,0,(IF($AK$3=1,$E347*$F$4*G347/$Q$324,($E347*$F$4*G347-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z348:Z357)","v":0},{"$f":"+SUM(AA348:AA357)","v":0},{"$f":"+SUM(AB348:AB357)","v":0},{"$f":"+SUM(AC348:AC357)","v":0},{"$f":"+SUM(AD348:AD357)","v":0},{"$f":"+$X347*Clientes!T347*12*(1-$C347)","v":0},{"$f":"+$X347*Clientes!U347*12*(1-$C347)","v":0},{"$f":"+$X347*Clientes!V347*12*(1-$C347)","v":0},{"$f":"+$X347*Clientes!W347*12*(1-$C347)","v":0},{"$f":"+SUM(AI348:AI357)","v":0},null,"X3D_3 (30,001-50,000)",0,0,null,null,{"$f":"+SUM(AP348:AP357)","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!H430","v":"Regular"},{"$f":"+IF(B348=0,0,VLOOKUP(B348,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J347","v":0},{"$f":"+K347","v":0},null,{"$f":"+($J348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$J326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$J326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$J326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$J326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+SUMPRODUCT(M348:P348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K348*Clientes!X348*12*(1-$C348)","v":0},null,{"$f":"IF(Q348=0,0,(IF($AK$3=1,$E348*$F$4*G348/$Q$324,($E348*$F$4*G348-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$W326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$W326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$W326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$W326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+SUMPRODUCT(Z348:AC348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X348*Clientes!T348*12*(1-$C348)","v":0},{"$f":"+$X348*Clientes!U348*12*(1-$C348)","v":0},{"$f":"+$X348*Clientes!V348*12*(1-$C348)","v":0},{"$f":"+$X348*Clientes!W348*12*(1-$C348)","v":0},{"$f":"+$X348*Clientes!X348*12*(1-$C348)","v":0},null,"X3D_3 Regular",0,0,null,null,{"$f":"+Potencia!T348*$K348*12*1000*(1-$C348)","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!H431","v":"Agro"},{"$f":"+IF(B349=0,0,VLOOKUP(B349,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$J327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$J327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$J327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$J327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+SUMPRODUCT(M349:P349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K349*Clientes!X349*12*(1-$C349)","v":0},null,{"$f":"IF(Q349=0,0,(IF($AK$3=1,$E349*$F$4*G349/$Q$324,($E349*$F$4*G349-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$W327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$W327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$W327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$W327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+SUMPRODUCT(Z349:AC349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X349*Clientes!T349*12*(1-$C349)","v":0},{"$f":"+$X349*Clientes!U349*12*(1-$C349)","v":0},{"$f":"+$X349*Clientes!V349*12*(1-$C349)","v":0},{"$f":"+$X349*Clientes!W349*12*(1-$C349)","v":0},{"$f":"+$X349*Clientes!X349*12*(1-$C349)","v":0},null,"X3D_3 Agro",0,0,null,null,{"$f":"+Potencia!T349*$K349*12*1000*(1-$C349)","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!H432","v":"Jub. 1"},{"$f":"+IF(B350=0,0,VLOOKUP(B350,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$J328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$J328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$J328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$J328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+SUMPRODUCT(M350:P350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K350*Clientes!X350*12*(1-$C350)","v":0},null,{"$f":"IF(Q350=0,0,(IF($AK$3=1,$E350*$F$4*G350/$Q$324,($E350*$F$4*G350-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$W328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$W328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$W328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$W328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+SUMPRODUCT(Z350:AC350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X350*Clientes!T350*12*(1-$C350)","v":0},{"$f":"+$X350*Clientes!U350*12*(1-$C350)","v":0},{"$f":"+$X350*Clientes!V350*12*(1-$C350)","v":0},{"$f":"+$X350*Clientes!W350*12*(1-$C350)","v":0},{"$f":"+$X350*Clientes!X350*12*(1-$C350)","v":0},null,"X3D_3 Jub. 1",0,0,null,null,{"$f":"+Potencia!T350*$K350*12*1000*(1-$C350)","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!H433","v":"Jub. 2"},{"$f":"+IF(B351=0,0,VLOOKUP(B351,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$J329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$J329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$J329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$J329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+SUMPRODUCT(M351:P351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K351*Clientes!X351*12*(1-$C351)","v":0},null,{"$f":"IF(Q351=0,0,(IF($AK$3=1,$E351*$F$4*G351/$Q$324,($E351*$F$4*G351-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$W329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$W329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$W329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$W329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+SUMPRODUCT(Z351:AC351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X351*Clientes!T351*12*(1-$C351)","v":0},{"$f":"+$X351*Clientes!U351*12*(1-$C351)","v":0},{"$f":"+$X351*Clientes!V351*12*(1-$C351)","v":0},{"$f":"+$X351*Clientes!W351*12*(1-$C351)","v":0},{"$f":"+$X351*Clientes!X351*12*(1-$C351)","v":0},null,"X3D_3 Jub. 2",0,0,null,null,{"$f":"+Potencia!T351*$K351*12*1000*(1-$C351)","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!H434","v":"Político"},{"$f":"+IF(B352=0,0,VLOOKUP(B352,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$J330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$J330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$J330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$J330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+SUMPRODUCT(M352:P352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K352*Clientes!X352*12*(1-$C352)","v":0},null,{"$f":"IF(Q352=0,0,(IF($AK$3=1,$E352*$F$4*G352/$Q$324,($E352*$F$4*G352-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$W330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$W330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$W330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$W330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+SUMPRODUCT(Z352:AC352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X352*Clientes!T352*12*(1-$C352)","v":0},{"$f":"+$X352*Clientes!U352*12*(1-$C352)","v":0},{"$f":"+$X352*Clientes!V352*12*(1-$C352)","v":0},{"$f":"+$X352*Clientes!W352*12*(1-$C352)","v":0},{"$f":"+$X352*Clientes!X352*12*(1-$C352)","v":0},null,"X3D_3 Político",0,0,null,null,{"$f":"+Potencia!T352*$K352*12*1000*(1-$C352)","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!H435","v":"x1"},{"$f":"+IF(B353=0,0,VLOOKUP(B353,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$J331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$J331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$J331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$J331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+SUMPRODUCT(M353:P353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K353*Clientes!X353*12*(1-$C353)","v":0},null,{"$f":"IF(Q353=0,0,(IF($AK$3=1,$E353*$F$4*G353/$Q$324,($E353*$F$4*G353-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$W331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$W331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$W331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$W331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+SUMPRODUCT(Z353:AC353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X353*Clientes!T353*12*(1-$C353)","v":0},{"$f":"+$X353*Clientes!U353*12*(1-$C353)","v":0},{"$f":"+$X353*Clientes!V353*12*(1-$C353)","v":0},{"$f":"+$X353*Clientes!W353*12*(1-$C353)","v":0},{"$f":"+$X353*Clientes!X353*12*(1-$C353)","v":0},null,"X3D_3 x1",0,0,null,null,{"$f":"+Potencia!T353*$K353*12*1000*(1-$C353)","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!H436","v":"x2"},{"$f":"+IF(B354=0,0,VLOOKUP(B354,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$J332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$J332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$J332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$J332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+SUMPRODUCT(M354:P354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K354*Clientes!X354*12*(1-$C354)","v":0},null,{"$f":"IF(Q354=0,0,(IF($AK$3=1,$E354*$F$4*G354/$Q$324,($E354*$F$4*G354-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$W332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$W332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$W332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$W332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+SUMPRODUCT(Z354:AC354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X354*Clientes!T354*12*(1-$C354)","v":0},{"$f":"+$X354*Clientes!U354*12*(1-$C354)","v":0},{"$f":"+$X354*Clientes!V354*12*(1-$C354)","v":0},{"$f":"+$X354*Clientes!W354*12*(1-$C354)","v":0},{"$f":"+$X354*Clientes!X354*12*(1-$C354)","v":0},null,"X3D_3 x2",0,0,null,null,{"$f":"+Potencia!T354*$K354*12*1000*(1-$C354)","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!H437","v":"Discap."},{"$f":"+IF(B355=0,0,VLOOKUP(B355,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$J333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$J333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$J333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$J333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+SUMPRODUCT(M355:P355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K355*Clientes!X355*12*(1-$C355)","v":0},null,{"$f":"IF(Q355=0,0,(IF($AK$3=1,$E355*$F$4*G355/$Q$324,($E355*$F$4*G355-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$W333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$W333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$W333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$W333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+SUMPRODUCT(Z355:AC355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X355*Clientes!T355*12*(1-$C355)","v":0},{"$f":"+$X355*Clientes!U355*12*(1-$C355)","v":0},{"$f":"+$X355*Clientes!V355*12*(1-$C355)","v":0},{"$f":"+$X355*Clientes!W355*12*(1-$C355)","v":0},{"$f":"+$X355*Clientes!X355*12*(1-$C355)","v":0},null,"X3D_3 Discap.",0,0,null,null,{"$f":"+Potencia!T355*$K355*12*1000*(1-$C355)","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H438","v":"Discapacitados 601-más"},{"$f":"+IF(B356=0,0,VLOOKUP(B356,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$J334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$J334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$J334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$J334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+SUMPRODUCT(M356:P356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K356*Clientes!X356*12*(1-$C356)","v":0},null,{"$f":"IF(Q356=0,0,(IF($AK$3=1,$E356*$F$4*G356/$Q$324,($E356*$F$4*G356-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$W334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$W334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$W334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$W334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+SUMPRODUCT(Z356:AC356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X356*Clientes!T356*12*(1-$C356)","v":0},{"$f":"+$X356*Clientes!U356*12*(1-$C356)","v":0},{"$f":"+$X356*Clientes!V356*12*(1-$C356)","v":0},{"$f":"+$X356*Clientes!W356*12*(1-$C356)","v":0},{"$f":"+$X356*Clientes!X356*12*(1-$C356)","v":0},null,"X3D_3 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T356*$K356*12*1000*(1-$C356)","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!H439","v":"Cruz Roja"},{"$f":"+IF(B357=0,0,VLOOKUP(B357,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G356","v":1},{"$f":"+H356","v":0},null,0,0,null,{"$f":"+($J357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$J335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$J335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$J335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$J335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+SUMPRODUCT(M357:P357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K357*Clientes!X357*12*(1-$C357)","v":0},null,{"$f":"IF(Q357=0,0,(IF($AK$3=1,$E357*$F$4*G357/$Q$324,($E357*$F$4*G357-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$W335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$W335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$W335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$W335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+SUMPRODUCT(Z357:AC357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X357*Clientes!T357*12*(1-$C357)","v":0},{"$f":"+$X357*Clientes!U357*12*(1-$C357)","v":0},{"$f":"+$X357*Clientes!V357*12*(1-$C357)","v":0},{"$f":"+$X357*Clientes!W357*12*(1-$C357)","v":0},{"$f":"+$X357*Clientes!X357*12*(1-$C357)","v":0},null,"X3D_3 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T357*$K357*12*1000*(1-$C357)","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!H440","v":0},{"$f":"+IF(B358=0,0,VLOOKUP(B358,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,null,null,{"$f":"+SUM(M359:M368)","v":0},{"$f":"+SUM(N359:N368)","v":0},{"$f":"+SUM(O359:O368)","v":0},{"$f":"+SUM(P359:P368)","v":0},{"$f":"+SUM(Q359:Q368)","v":0},{"$f":"+K358*Clientes!X358*12*(1-$C358)","v":0},null,{"$f":"IF(Q358=0,0,(IF($AK$3=1,$E358*$F$4*G358/$Q$324,($E358*$F$4*G358-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z359:Z368)","v":0},{"$f":"+SUM(AA359:AA368)","v":0},{"$f":"+SUM(AB359:AB368)","v":0},{"$f":"+SUM(AC359:AC368)","v":0},{"$f":"+SUM(AD359:AD368)","v":0},{"$f":"+$X358*Clientes!T358*12*(1-$C358)","v":0},{"$f":"+$X358*Clientes!U358*12*(1-$C358)","v":0},{"$f":"+$X358*Clientes!V358*12*(1-$C358)","v":0},{"$f":"+$X358*Clientes!W358*12*(1-$C358)","v":0},{"$f":"+SUM(AI359:AI368)","v":0},null,"X3D_4 (50,001-más)",0,0,null,null,{"$f":"+SUM(AP359:AP368)","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!H441","v":"Regular"},{"$f":"+IF(B359=0,0,VLOOKUP(B359,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J358","v":0},{"$f":"+K358","v":0},null,{"$f":"+($J359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$J326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$J326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$J326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$J326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+SUMPRODUCT(M359:P359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K359*Clientes!X359*12*(1-$C359)","v":0},null,{"$f":"IF(Q359=0,0,(IF($AK$3=1,$E359*$F$4*G359/$Q$324,($E359*$F$4*G359-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$W326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$W326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$W326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$W326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+SUMPRODUCT(Z359:AC359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X359*Clientes!T359*12*(1-$C359)","v":0},{"$f":"+$X359*Clientes!U359*12*(1-$C359)","v":0},{"$f":"+$X359*Clientes!V359*12*(1-$C359)","v":0},{"$f":"+$X359*Clientes!W359*12*(1-$C359)","v":0},{"$f":"+$X359*Clientes!X359*12*(1-$C359)","v":0},null,"X3D_4 Regular",0,0,null,null,{"$f":"+Potencia!T359*$K359*12*1000*(1-$C359)","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!H442","v":"Agro"},{"$f":"+IF(B360=0,0,VLOOKUP(B360,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$J327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$J327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$J327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$J327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+SUMPRODUCT(M360:P360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K360*Clientes!X360*12*(1-$C360)","v":0},null,{"$f":"IF(Q360=0,0,(IF($AK$3=1,$E360*$F$4*G360/$Q$324,($E360*$F$4*G360-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$W327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$W327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$W327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$W327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+SUMPRODUCT(Z360:AC360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X360*Clientes!T360*12*(1-$C360)","v":0},{"$f":"+$X360*Clientes!U360*12*(1-$C360)","v":0},{"$f":"+$X360*Clientes!V360*12*(1-$C360)","v":0},{"$f":"+$X360*Clientes!W360*12*(1-$C360)","v":0},{"$f":"+$X360*Clientes!X360*12*(1-$C360)","v":0},null,"X3D_4 Agro",0,0,null,null,{"$f":"+Potencia!T360*$K360*12*1000*(1-$C360)","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!H443","v":"Jub. 1"},{"$f":"+IF(B361=0,0,VLOOKUP(B361,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$J328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$J328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$J328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$J328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+SUMPRODUCT(M361:P361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K361*Clientes!X361*12*(1-$C361)","v":0},null,{"$f":"IF(Q361=0,0,(IF($AK$3=1,$E361*$F$4*G361/$Q$324,($E361*$F$4*G361-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$W328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$W328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$W328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$W328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+SUMPRODUCT(Z361:AC361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X361*Clientes!T361*12*(1-$C361)","v":0},{"$f":"+$X361*Clientes!U361*12*(1-$C361)","v":0},{"$f":"+$X361*Clientes!V361*12*(1-$C361)","v":0},{"$f":"+$X361*Clientes!W361*12*(1-$C361)","v":0},{"$f":"+$X361*Clientes!X361*12*(1-$C361)","v":0},null,"X3D_4 Jub. 1",0,0,null,null,{"$f":"+Potencia!T361*$K361*12*1000*(1-$C361)","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!H444","v":"Jub. 2"},{"$f":"+IF(B362=0,0,VLOOKUP(B362,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$J329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$J329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$J329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$J329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+SUMPRODUCT(M362:P362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K362*Clientes!X362*12*(1-$C362)","v":0},null,{"$f":"IF(Q362=0,0,(IF($AK$3=1,$E362*$F$4*G362/$Q$324,($E362*$F$4*G362-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$W329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$W329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$W329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$W329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+SUMPRODUCT(Z362:AC362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X362*Clientes!T362*12*(1-$C362)","v":0},{"$f":"+$X362*Clientes!U362*12*(1-$C362)","v":0},{"$f":"+$X362*Clientes!V362*12*(1-$C362)","v":0},{"$f":"+$X362*Clientes!W362*12*(1-$C362)","v":0},{"$f":"+$X362*Clientes!X362*12*(1-$C362)","v":0},null,"X3D_4 Jub. 2",0,0,null,null,{"$f":"+Potencia!T362*$K362*12*1000*(1-$C362)","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!H445","v":"Político"},{"$f":"+IF(B363=0,0,VLOOKUP(B363,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$J330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$J330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$J330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$J330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+SUMPRODUCT(M363:P363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K363*Clientes!X363*12*(1-$C363)","v":0},null,{"$f":"IF(Q363=0,0,(IF($AK$3=1,$E363*$F$4*G363/$Q$324,($E363*$F$4*G363-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$W330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$W330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$W330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$W330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+SUMPRODUCT(Z363:AC363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X363*Clientes!T363*12*(1-$C363)","v":0},{"$f":"+$X363*Clientes!U363*12*(1-$C363)","v":0},{"$f":"+$X363*Clientes!V363*12*(1-$C363)","v":0},{"$f":"+$X363*Clientes!W363*12*(1-$C363)","v":0},{"$f":"+$X363*Clientes!X363*12*(1-$C363)","v":0},null,"X3D_4 Político",0,0,null,null,{"$f":"+Potencia!T363*$K363*12*1000*(1-$C363)","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!H446","v":"x1"},{"$f":"+IF(B364=0,0,VLOOKUP(B364,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$J331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$J331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$J331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$J331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+SUMPRODUCT(M364:P364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K364*Clientes!X364*12*(1-$C364)","v":0},null,{"$f":"IF(Q364=0,0,(IF($AK$3=1,$E364*$F$4*G364/$Q$324,($E364*$F$4*G364-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$W331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$W331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$W331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$W331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+SUMPRODUCT(Z364:AC364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X364*Clientes!T364*12*(1-$C364)","v":0},{"$f":"+$X364*Clientes!U364*12*(1-$C364)","v":0},{"$f":"+$X364*Clientes!V364*12*(1-$C364)","v":0},{"$f":"+$X364*Clientes!W364*12*(1-$C364)","v":0},{"$f":"+$X364*Clientes!X364*12*(1-$C364)","v":0},null,"X3D_4 x1",0,0,null,null,{"$f":"+Potencia!T364*$K364*12*1000*(1-$C364)","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!H447","v":"x2"},{"$f":"+IF(B365=0,0,VLOOKUP(B365,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$J332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$J332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$J332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$J332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+SUMPRODUCT(M365:P365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K365*Clientes!X365*12*(1-$C365)","v":0},null,{"$f":"IF(Q365=0,0,(IF($AK$3=1,$E365*$F$4*G365/$Q$324,($E365*$F$4*G365-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$W332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$W332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$W332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$W332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+SUMPRODUCT(Z365:AC365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X365*Clientes!T365*12*(1-$C365)","v":0},{"$f":"+$X365*Clientes!U365*12*(1-$C365)","v":0},{"$f":"+$X365*Clientes!V365*12*(1-$C365)","v":0},{"$f":"+$X365*Clientes!W365*12*(1-$C365)","v":0},{"$f":"+$X365*Clientes!X365*12*(1-$C365)","v":0},null,"X3D_4 x2",0,0,null,null,{"$f":"+Potencia!T365*$K365*12*1000*(1-$C365)","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!H448","v":"Discap."},{"$f":"+IF(B366=0,0,VLOOKUP(B366,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$J333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$J333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$J333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$J333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+SUMPRODUCT(M366:P366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K366*Clientes!X366*12*(1-$C366)","v":0},null,{"$f":"IF(Q366=0,0,(IF($AK$3=1,$E366*$F$4*G366/$Q$324,($E366*$F$4*G366-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$W333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$W333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$W333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$W333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+SUMPRODUCT(Z366:AC366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X366*Clientes!T366*12*(1-$C366)","v":0},{"$f":"+$X366*Clientes!U366*12*(1-$C366)","v":0},{"$f":"+$X366*Clientes!V366*12*(1-$C366)","v":0},{"$f":"+$X366*Clientes!W366*12*(1-$C366)","v":0},{"$f":"+$X366*Clientes!X366*12*(1-$C366)","v":0},null,"X3D_4 Discap.",0,0,null,null,{"$f":"+Potencia!T366*$K366*12*1000*(1-$C366)","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H449","v":"Discapacitados 601-más"},{"$f":"+IF(B367=0,0,VLOOKUP(B367,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$J334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$J334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$J334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$J334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+SUMPRODUCT(M367:P367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K367*Clientes!X367*12*(1-$C367)","v":0},null,{"$f":"IF(Q367=0,0,(IF($AK$3=1,$E367*$F$4*G367/$Q$324,($E367*$F$4*G367-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$W334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$W334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$W334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$W334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+SUMPRODUCT(Z367:AC367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X367*Clientes!T367*12*(1-$C367)","v":0},{"$f":"+$X367*Clientes!U367*12*(1-$C367)","v":0},{"$f":"+$X367*Clientes!V367*12*(1-$C367)","v":0},{"$f":"+$X367*Clientes!W367*12*(1-$C367)","v":0},{"$f":"+$X367*Clientes!X367*12*(1-$C367)","v":0},null,"X3D_4 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T367*$K367*12*1000*(1-$C367)","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!H450","v":"Cruz Roja"},{"$f":"+IF(B368=0,0,VLOOKUP(B368,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$J335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$J335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$J335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$J335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+SUMPRODUCT(M368:P368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K368*Clientes!X368*12*(1-$C368)","v":0},null,{"$f":"IF(Q368=0,0,(IF($AK$3=1,$E368*$F$4*G368/$Q$324,($E368*$F$4*G368-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$W335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$W335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$W335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$W335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+SUMPRODUCT(Z368:AC368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X368*Clientes!T368*12*(1-$C368)","v":0},{"$f":"+$X368*Clientes!U368*12*(1-$C368)","v":0},{"$f":"+$X368*Clientes!V368*12*(1-$C368)","v":0},{"$f":"+$X368*Clientes!W368*12*(1-$C368)","v":0},{"$f":"+$X368*Clientes!X368*12*(1-$C368)","v":0},null,"X3D_4 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T368*$K368*12*1000*(1-$C368)","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!H451","v":0},{"$f":"+IF(B369=0,0,VLOOKUP(B369,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,null,null,{"$f":"+SUM(M370:M379)","v":0},{"$f":"+SUM(N370:N379)","v":0},{"$f":"+SUM(O370:O379)","v":0},{"$f":"+SUM(P370:P379)","v":0},{"$f":"+SUM(Q370:Q379)","v":0},{"$f":"+K369*Clientes!X369*12*(1-$C369)","v":0},null,{"$f":"IF(Q369=0,0,(IF($AK$3=1,$E369*$F$4*G369/$Q$324,($E369*$F$4*G369-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z370:Z379)","v":0},{"$f":"+SUM(AA370:AA379)","v":0},{"$f":"+SUM(AB370:AB379)","v":0},{"$f":"+SUM(AC370:AC379)","v":0},{"$f":"+SUM(AD370:AD379)","v":0},{"$f":"+$X369*Clientes!T369*12*(1-$C369)","v":0},{"$f":"+$X369*Clientes!U369*12*(1-$C369)","v":0},{"$f":"+$X369*Clientes!V369*12*(1-$C369)","v":0},{"$f":"+$X369*Clientes!W369*12*(1-$C369)","v":0},{"$f":"+SUM(AI370:AI379)","v":0},null,"X3D_5 (xxx)",0,0,null,null,{"$f":"+SUM(AP370:AP379)","v":0}]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!H452","v":"Regular"},{"$f":"+IF(B370=0,0,VLOOKUP(B370,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J369","v":0},{"$f":"+K369","v":0},null,{"$f":"+($J370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$J326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$J326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$J326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$J326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+SUMPRODUCT(M370:P370,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K370*Clientes!X370*12*(1-$C370)","v":0},null,{"$f":"IF(Q370=0,0,(IF($AK$3=1,$E370*$F$4*G370/$Q$324,($E370*$F$4*G370-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$W326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$W326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$W326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$W326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+SUMPRODUCT(Z370:AC370,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X370*Clientes!X370*12*(1-$C370)","v":0},null,"X3D_5 Regular",0,0,null,null,{"$f":"+Potencia!T370*$K370*12*1000*(1-$C370)","v":0}]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!H453","v":"Agro"},{"$f":"+IF(B371=0,0,VLOOKUP(B371,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$J327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$J327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$J327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$J327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+SUMPRODUCT(M371:P371,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K371*Clientes!X371*12*(1-$C371)","v":0},null,{"$f":"IF(Q371=0,0,(IF($AK$3=1,$E371*$F$4*G371/$Q$324,($E371*$F$4*G371-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$W327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$W327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$W327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$W327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+SUMPRODUCT(Z371:AC371,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X371*Clientes!X371*12*(1-$C371)","v":0},null,"X3D_5 Agro",0,0,null,null,{"$f":"+Potencia!T371*$K371*12*1000*(1-$C371)","v":0}]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!H454","v":"Jub. 1"},{"$f":"+IF(B372=0,0,VLOOKUP(B372,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$J328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$J328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$J328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$J328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+SUMPRODUCT(M372:P372,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K372*Clientes!X372*12*(1-$C372)","v":0},null,{"$f":"IF(Q372=0,0,(IF($AK$3=1,$E372*$F$4*G372/$Q$324,($E372*$F$4*G372-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$W328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$W328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$W328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$W328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+SUMPRODUCT(Z372:AC372,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X372*Clientes!X372*12*(1-$C372)","v":0},null,"X3D_5 Jub. 1",0,0,null,null,{"$f":"+Potencia!T372*$K372*12*1000*(1-$C372)","v":0}]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!H455","v":"Jub. 2"},{"$f":"+IF(B373=0,0,VLOOKUP(B373,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$J329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$J329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$J329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$J329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+SUMPRODUCT(M373:P373,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K373*Clientes!X373*12*(1-$C373)","v":0},null,{"$f":"IF(Q373=0,0,(IF($AK$3=1,$E373*$F$4*G373/$Q$324,($E373*$F$4*G373-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$W329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$W329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$W329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$W329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+SUMPRODUCT(Z373:AC373,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X373*Clientes!X373*12*(1-$C373)","v":0},null,"X3D_5 Jub. 2",0,0,null,null,{"$f":"+Potencia!T373*$K373*12*1000*(1-$C373)","v":0}]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!H456","v":"Político"},{"$f":"+IF(B374=0,0,VLOOKUP(B374,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$J330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$J330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$J330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$J330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+SUMPRODUCT(M374:P374,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K374*Clientes!X374*12*(1-$C374)","v":0},null,{"$f":"IF(Q374=0,0,(IF($AK$3=1,$E374*$F$4*G374/$Q$324,($E374*$F$4*G374-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$W330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$W330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$W330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$W330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+SUMPRODUCT(Z374:AC374,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X374*Clientes!X374*12*(1-$C374)","v":0},null,"X3D_5 Político",0,0,null,null,{"$f":"+Potencia!T374*$K374*12*1000*(1-$C374)","v":0}]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!H457","v":"x1"},{"$f":"+IF(B375=0,0,VLOOKUP(B375,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$J331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$J331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$J331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$J331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+SUMPRODUCT(M375:P375,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K375*Clientes!X375*12*(1-$C375)","v":0},null,{"$f":"IF(Q375=0,0,(IF($AK$3=1,$E375*$F$4*G375/$Q$324,($E375*$F$4*G375-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$W331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$W331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$W331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$W331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+SUMPRODUCT(Z375:AC375,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X375*Clientes!X375*12*(1-$C375)","v":0},null,"X3D_5 x1",0,0,null,null,{"$f":"+Potencia!T375*$K375*12*1000*(1-$C375)","v":0}]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!H458","v":"x2"},{"$f":"+IF(B376=0,0,VLOOKUP(B376,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$J332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$J332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$J332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$J332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+SUMPRODUCT(M376:P376,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K376*Clientes!X376*12*(1-$C376)","v":0},null,{"$f":"IF(Q376=0,0,(IF($AK$3=1,$E376*$F$4*G376/$Q$324,($E376*$F$4*G376-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$W332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$W332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$W332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$W332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+SUMPRODUCT(Z376:AC376,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X376*Clientes!X376*12*(1-$C376)","v":0},null,"X3D_5 x2",0,0,null,null,{"$f":"+Potencia!T376*$K376*12*1000*(1-$C376)","v":0}]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!H459","v":"Discap."},{"$f":"+IF(B377=0,0,VLOOKUP(B377,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$J333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$J333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$J333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$J333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+SUMPRODUCT(M377:P377,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K377*Clientes!X377*12*(1-$C377)","v":0},null,{"$f":"IF(Q377=0,0,(IF($AK$3=1,$E377*$F$4*G377/$Q$324,($E377*$F$4*G377-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$W333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$W333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$W333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$W333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+SUMPRODUCT(Z377:AC377,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X377*Clientes!X377*12*(1-$C377)","v":0},null,"X3D_5 Discap.",0,0,null,null,{"$f":"+Potencia!T377*$K377*12*1000*(1-$C377)","v":0}]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H460","v":"Discapacitados 601-más"},{"$f":"+IF(B378=0,0,VLOOKUP(B378,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$J334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$J334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$J334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$J334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+SUMPRODUCT(M378:P378,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K378*Clientes!X378*12*(1-$C378)","v":0},null,{"$f":"IF(Q378=0,0,(IF($AK$3=1,$E378*$F$4*G378/$Q$324,($E378*$F$4*G378-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$W334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$W334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$W334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$W334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+SUMPRODUCT(Z378:AC378,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X378*Clientes!X378*12*(1-$C378)","v":0},null,"X3D_5 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T378*$K378*12*1000*(1-$C378)","v":0}]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!H461","v":"Cruz Roja"},{"$f":"+IF(B379=0,0,VLOOKUP(B379,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$J335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$J335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$J335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$J335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+SUMPRODUCT(M379:P379,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K379*Clientes!X379*12*(1-$C379)","v":0},null,{"$f":"IF(Q379=0,0,(IF($AK$3=1,$E379*$F$4*G379/$Q$324,($E379*$F$4*G379-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$W335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$W335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$W335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$W335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+SUMPRODUCT(Z379:AC379,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X379*Clientes!X379*12*(1-$C379)","v":0},null,"X3D_5 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T379*$K379*12*1000*(1-$C379)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"CCONAP","index":8,"n_rows":379,"n_cols":35,"rows_kept":379,"cut":false,"hidden":false,"merged":[[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,4,8,4],[7,6,7,7],[7,20,8,20],[5,1,5,2],[5,6,5,10],[5,12,5,20],[5,22,5,34],[7,9,7,10],[7,22,7,23],[7,25,7,28],[7,12,7,15],[7,16,8,16],[7,17,8,17],[7,19,8,19],[7,30,7,33]]}
[{"$f":"+\"Cargo por el Consumo de AP\"&\" - \"&PremisaCosto!A2","v":"Cargo por el Consumo de AP - EDECHI"}]
["Check: Costos = Ingresos",null,null,null,null,{"$f":"+PremisaCosto!F89","v":"2022/2023"},{"$f":"+PremisaCosto!G89","v":"2023/2024"},{"$f":"+PremisaCosto!H89","v":"2024/2025"},{"$f":"+PremisaCosto!I89","v":"2025/2026"}]
[{"$f":"AI7","v":"OK"},null,null,null,"Costo Consumo AP",{"$f":"+Costos!E27","v":3620650.3573702215},{"$f":"+Costos!F27","v":3781534.7831417383},{"$f":"+Costos!G27","v":3963669.4163182601},{"$f":"+Costos!H27","v":4164409.8554760371}]
[null,null,null,null,"VP Costos ",{"$f":"+SUMPRODUCT(F3:I3,PremisaCosto!$F$84:$I$84)","v":13125035.719864491}]
[]
[null,null,null,null,"1 - ASIGNACIÓN COSTOS",null,"2 - DISEÑO DE CARGOS",null,null,null,null,null,"3 - GENERACION DEL MULTIPLICADOR PARA AJUSTAR TARIFA",null,null,null,null,null,null,null,null,null,"4 - CÁLCULO TARIFA A APLICAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,null,null,null,{"$f":"+IF(ROUND(SUM(AD10,AI10)-F3,4)=0,\"OK\",\"Error\")","v":"OK"}]
["Categorías ","Sub Categoría","Descuento",null,"% Asignación ",null,"Diseño",null,null,"Cargo Relativo",null,null,"Ingreso por Energía Cargo Relativo",null,null,null,"Ingreso por Energía a Cargo Relativo (1°Año)","Ingreso por Potencia a Cargo Relativo (1°Año)",null,"Multiplicador Energía","Multiplicador Potencia",null,"Tarifa a Aplicar (CR x Multiplicador)",null,null,"Ingresos con Tarifa a Aplicar por Energía",null,null,null,"Ingresos (2014/2015)","Ingresos con Tarifa a Aplicar por Potencia",null,null,null,"Ingresos (2014/2015)"]
[null,null,null,null,null,null,"Energía","Potencia",null,"Energía","Potencia",null,{"$f":"+F2","v":"2022/2023"},{"$f":"+G2","v":"2023/2024"},{"$f":"+H2","v":"2024/2025"},{"$f":"+I2","v":"2025/2026"},null,null,null,null,null,null,"por Energía ($/kWh)","por Potencia ($/kW mes)",null,{"$f":"+M9","v":"2022/2023"},{"$f":"+N9","v":"2023/2024"},{"$f":"+O9","v":"2024/2025"},{"$f":"+P9","v":"2025/2026"},"por Energía",{"$f":"+Z9","v":"2022/2023"},{"$f":"+AA9","v":"2023/2024"},{"$f":"+AB9","v":"2024/2025"},{"$f":"+AC9","v":"2025/2026"},"por Potencia"]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,{"$f":"+SUM(E11,E15,E16,E20,E76,E80,E136,E196,E209,E265,E268,E324)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":3620650.3573702215},3781718.7580418042,3964560.6090684244,4166451.8585414975,3620650.3573702215,0,0,0,0,0]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,2.4239482194513893E-3,null,null,null,null,null,null,null,{"$f":"+SUM(M12:M14)","v":9786.1819560919357},10188.090703421272,10644.873119561773,11149.840004542621,9786.1819560919357,0,null,null,null,null,null,null,null,{"$f":"+SUM(Z12:Z14)","v":8776.2689870035829},{"$f":"+SUM(AA12:AA14)","v":9136.701614418218},{"$f":"+SUM(AB12:AB14)","v":9546.3450658244055},{"$f":"+SUM(AC12:AC14)","v":9999.2004523280739},{"$f":"+SUM(AD12:AD14)","v":8776.2689870035829},{"$f":"+AI11","v":0},{"$f":"+SUM(AF12:AF14)","v":0},{"$f":"+SUM(AG12:AG14)","v":0},{"$f":"+SUM(AH12:AH14)","v":0},{"$f":"+SUM(AI12:AI14)","v":0}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!H94","v":"Regular"},{"$f":"+IF(B12=0,0,VLOOKUP(B12,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":2.4239482194513893E-3},null,1,0,null,4.4999999999999997E-3,0,null,{"$f":"+$J12*Energía!Z12*(1-$C12)*1000","v":1858.4767567991107},{"$f":"+$J12*Energía!AA12*(1-$C12)*1000","v":1934.8025464295442},{"$f":"+$J12*Energía!AB12*(1-$C12)*1000","v":2021.5492988525568},{"$f":"+$J12*Energía!AC12*(1-$C12)*1000","v":2117.4466797617638},{"$f":"+M12","v":1858.4767567991107},{"$f":"+Potencia!T12*$K12*12*1000*(1-$C12)","v":0},null,{"$f":"IF(Q12=0,0,$E12*$F$3*G12/Q11)","v":0.89680214678006509},{"$f":"IF(R12=0,0,$E11*$F$3*H12/R11)","v":0},null,{"$f":"+J12*T12","v":4.0356096605102922E-3},{"$f":"+U12*K12","v":0},null,{"$f":"+$W12*Energía!Z12*(1-$C12)*1000","v":1666.6859452382951},{"$f":"+$W12*Energía!AA12*(1-$C12)*1000","v":1735.1350772335516},{"$f":"+$W12*Energía!AB12*(1-$C12)*1000","v":1812.9297510327083},{"$f":"+$W12*Energía!AC12*(1-$C12)*1000","v":1898.9307281026706},{"$f":"+Z12","v":1666.6859452382951},0,{"$f":"+Potencia!U12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!V12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!W12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!T12*$X12*12*1000*(1-$C12)","v":0}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H95","v":"Regular"},{"$f":"+IF(B13=0,0,VLOOKUP(B13,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":2.4239482194513893E-3},null,1,0,null,4.4999999999999997E-3,0,null,{"$f":"+$J13*Energía!Z13*(1-$C13)*1000","v":3963.8525996464123},{"$f":"+$J13*Energía!AA13*(1-$C13)*1000","v":4126.6440784958641},{"$f":"+$J13*Energía!AB13*(1-$C13)*1000","v":4311.6619103546082},{"$f":"+$J13*Energía!AC13*(1-$C13)*1000","v":4516.1966623904282},{"$f":"+M13","v":3963.8525996464123},{"$f":"+Potencia!T13*$K13*12*1000*(1-$C13)","v":0},null,{"$f":"IF(Q13=0,0,$E13*$F$3*G13/$Q$11)","v":0.89680214678006509},{"$f":"IF(R13=0,0,$E$11*$F$3*H13/$R$11)","v":0},null,{"$f":"+J13*T13","v":4.0356096605102922E-3},{"$f":"+U13*K13","v":0},null,{"$f":"+$W13*Energía!Z13*(1-$C13)*1000","v":3554.7915208826439},{"$f":"+$W13*Energía!AA13*(1-$C13)*1000","v":3700.7832685923336},{"$f":"+$W13*Energía!AB13*(1-$C13)*1000","v":3866.7076573958489},{"$f":"+$W13*Energía!AC13*(1-$C13)*1000","v":4050.1348621127013},{"$f":"+Z13","v":3554.7915208826439},{"$f":"+AI13","v":0},{"$f":"+Potencia!U13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!V13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!W13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!T13*$X13*12*1000*(1-$C13)","v":0}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H96","v":"Regular"},{"$f":"+IF(B14=0,0,VLOOKUP(B14,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":2.4239482194513893E-3},null,1,0,null,4.4999999999999997E-3,0,null,{"$f":"+$J14*Energía!Z14*(1-$C14)*1000","v":3963.8525996464123},{"$f":"+$J14*Energía!AA14*(1-$C14)*1000","v":4126.6440784958641},{"$f":"+$J14*Energía!AB14*(1-$C14)*1000","v":4311.6619103546082},{"$f":"+$J14*Energía!AC14*(1-$C14)*1000","v":4516.1966623904282},{"$f":"+M14","v":3963.8525996464123},{"$f":"+Potencia!T14*$K14*12*1000*(1-$C14)","v":0},null,{"$f":"IF(Q14=0,0,$E14*$F$3*G14/$Q$11)","v":0.89680214678006509},{"$f":"IF(R14=0,0,$E$11*$F$3*H14/$R$11)","v":0},null,4.0356096605102922E-3,0,null,{"$f":"+$W14*Energía!Z14*(1-$C14)*1000","v":3554.7915208826439},{"$f":"+$W14*Energía!AA14*(1-$C14)*1000","v":3700.7832685923336},{"$f":"+$W14*Energía!AB14*(1-$C14)*1000","v":3866.7076573958489},{"$f":"+$W14*Energía!AC14*(1-$C14)*1000","v":4050.1348621127013},{"$f":"+Z14","v":3554.7915208826439},0,{"$f":"+Potencia!U14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!V14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!W14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!T14*$X14*12*1000*(1-$C14)","v":0}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!H97","v":"Regular"},{"$f":"+IF(B15=0,0,VLOOKUP(B15,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.111902852959353E-6,null,1,0,null,4.4999999999999997E-3,0,null,{"$f":"+$J15*Energía!Z15*(1-$C15)*1000","v":4.4890742917852915},{"$f":"+$J15*Energía!AA15*(1-$C15)*1000","v":4.6734361024868214},{"$f":"+$J15*Energía!AB15*(1-$C15)*1000","v":4.8829693208998952},{"$f":"+$J15*Energía!AC15*(1-$C15)*1000","v":5.1146055066709275},4.4890742917852915,{"$f":"+Potencia!T15*$K15*12*1000*(1-$C15)","v":0},null,{"$f":"IF(Q15=0,0,$E15*$F$3*G15/Q15)","v":0.8968021467800652},{"$f":"IF(R15=0,0,$E15*$F$3*H15/R15)","v":0},null,4.0356096605102931E-3,0,null,{"$f":"+$W15*Energía!Z15*(1-$C15)*1000","v":4.0258114619282495},{"$f":"+$W15*Energía!AA15*(1-$C15)*1000","v":4.1911475295496423},{"$f":"+$W15*Energía!AB15*(1-$C15)*1000","v":4.3790573696442241},{"$f":"+$W15*Energía!AC15*(1-$C15)*1000","v":4.5867891983156301},4.0258114619282495,0,{"$f":"+Potencia!U15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!V15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!W15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!T15*$X15*12*1000*(1-$C15)","v":0}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!H98","v":0},{"$f":"+IF(B16=0,0,VLOOKUP(B16,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.1982821154398991E-2,null,null,null,null,null,null,null,{"$f":"+SUM(M17:M19)","v":330988.42568191316},{"$f":"+SUM(N17:N19)","v":344581.7907085584},{"$f":"+SUM(O17:O19)","v":360031.09396859119},{"$f":"+SUM(P17:P19)","v":377110.09321786085},330988.42568191316,{"$f":"+Potencia!T16*$K16*12*1000*(1-$C16)","v":0},null,{"$f":"IF(Q16=0,0,$E16*$F$3*G16/Q16)","v":0},{"$f":"IF(R16=0,0,$E16*$F$3*H16/R16)","v":0},null,0,0,null,{"$f":"+SUM(Z17:Z19)","v":296831.13071089366},{"$f":"+SUM(AA17:AA19)","v":309021.6896487542},{"$f":"+SUM(AB17:AB19)","v":322876.65797860781},{"$f":"+SUM(AC17:AC19)","v":338193.14117020793},{"$f":"+SUM(AD17:AD19)","v":296831.13071089366},0,{"$f":"+SUM(AF17:AF19)","v":0},{"$f":"+SUM(AG17:AG19)","v":0},{"$f":"+SUM(AH17:AH19)","v":0},{"$f":"+SUM(AI17:AI19)","v":0}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!H99","v":"Regular"},{"$f":"+IF(B17=0,0,VLOOKUP(B17,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":8.1982821154398991E-2},null,1,0,null,4.4999999999999997E-3,0,null,{"$f":"+$J17*Energía!Z17*(1-$C17)*1000","v":2576.728643484757},{"$f":"+$J17*Energía!AA17*(1-$C17)*1000","v":2682.5523228274355},{"$f":"+$J17*Energía!AB17*(1-$C17)*1000","v":2802.8243901965407},{"$f":"+$J17*Energía!AC17*(1-$C17)*1000","v":2935.7835608291125},2576.728643484757,{"$f":"+Potencia!T17*$K17*12*1000*(1-$C17)","v":0},null,{"$f":"IF(Q17=0,0,$E17*$F$3*G17/Q16)","v":0.89680214678006487},{"$f":"IF(R17=0,0,$E16*$F$3*H17/R16)","v":0},null,4.0356096605102913E-3,0,null,{"$f":"+$W17*Energía!Z17*(1-$C17)*1000","v":2310.8157791468143},{"$f":"+$W17*Energía!AA17*(1-$C17)*1000","v":2405.718681961494},{"$f":"+$W17*Energía!AB17*(1-$C17)*1000","v":2513.5789301757832},{"$f":"+$W17*Energía!AC17*(1-$C17)*1000","v":2632.8169998331709},2310.8157791468143,0,{"$f":"+Potencia!U17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!V17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!W17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!T17*$X17*12*1000*(1-$C17)","v":0}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H100","v":"Regular"},{"$f":"+IF(B18=0,0,VLOOKUP(B18,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":8.1982821154398991E-2},null,1,0,null,4.4999999999999997E-3,0,null,{"$f":"+$J18*Energía!Z18*(1-$C18)*1000","v":164205.8485192142},{"$f":"+$J18*Energía!AA18*(1-$C18)*1000","v":170949.61919286547},{"$f":"+$J18*Energía!AB18*(1-$C18)*1000","v":178614.13478919733},{"$f":"+$J18*Energía!AC18*(1-$C18)*1000","v":187087.15482851586},{"$f":"+M18","v":164205.8485192142},{"$f":"+Potencia!T18*$K18*12*1000*(1-$C18)","v":0},null,{"$f":"IF(Q18=0,0,$E18*$F$3*G18/Q16)","v":0.89680214678006487},{"$f":"IF(R18=0,0,$E18*$F$3*H18/R15)","v":0},null,{"$f":"+J18*T18","v":4.0356096605102913E-3},{"$f":"+U18*K18","v":0},null,{"$f":"+$W18*Energía!Z18*(1-$C18)*1000","v":147260.15746587343},{"$f":"+$W18*Energía!AA18*(1-$C18)*1000","v":153307.98548339633},{"$f":"+$W18*Energía!AB18*(1-$C18)*1000","v":160181.539524216},{"$f":"+$W18*Energía!AC18*(1-$C18)*1000","v":167780.16208518739},{"$f":"+Z18","v":147260.15746587343},{"$f":"+AI18","v":0},{"$f":"+Potencia!U18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!V18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!W18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!T18*$X18*12*1000*(1-$C18)","v":0}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H101","v":"Regular"},{"$f":"+IF(B19=0,0,VLOOKUP(B19,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":8.1982821154398991E-2},null,1,0,null,4.4999999999999997E-3,0,null,{"$f":"+$J19*Energía!Z19*(1-$C19)*1000","v":164205.8485192142},{"$f":"+$J19*Energía!AA19*(1-$C19)*1000","v":170949.61919286547},{"$f":"+$J19*Energía!AB19*(1-$C19)*1000","v":178614.13478919733},{"$f":"+$J19*Energía!AC19*(1-$C19)*1000","v":187087.15482851586},164205.8485192142,{"$f":"+Potencia!T19*$K19*12*1000*(1-$C19)","v":0},null,{"$f":"IF(Q19=0,0,$E19*$F$3*G19/Q16)","v":0.89680214678006487},{"$f":"IF(R19=0,0,$E19*$F$3*H19/R16)","v":0},null,4.0356096605102913E-3,0,null,{"$f":"+$W19*Energía!Z19*(1-$C19)*1000","v":147260.15746587343},{"$f":"+$W19*Energía!AA19*(1-$C19)*1000","v":153307.98548339633},{"$f":"+$W19*Energía!AB19*(1-$C19)*1000","v":160181.539524216},{"$f":"+$W19*Energía!AC19*(1-$C19)*1000","v":167780.16208518739},147260.15746587343,0,{"$f":"+Potencia!U19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!V19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!W19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!T19*$X19*12*1000*(1-$C19)","v":0}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!H102","v":0},{"$f":"+IF(B20=0,0,VLOOKUP(B20,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12222943949392234,null,1,0,null,0,0,null,{"$f":"+SUM(M21,M32,M43,M54,M65)","v":493475.85637666669},513759.94370785542,536812.48393530957,562295.92310099979,493475.85637666669,0,null,{"$f":"IF(Q20=0,0,$E20*$F$3*G20/$Q$20)","v":0.89680185578732019},{"$f":"IF(R20=0,0,$E20*$F$3*H20/$R$20)","v":0},null,0,0,null,{"$f":"+SUM(Z21,Z32,Z43,Z54,Z65)","v":442550.06378483179},{"$f":"+SUM(AA21,AA32,AA43,AA54,AA65)","v":460740.87094639393},{"$f":"+SUM(AB21,AB32,AB43,AB54,AB65)","v":481414.43180298666},{"$f":"+SUM(AC21,AC32,AC43,AC54,AC65)","v":504268.02733862097},{"$f":"+SUM(AD21,AD32,AD43,AD54,AD65)","v":442550.06378483179},0,{"$f":"+SUM(AF21,AF32,AF43,AF54,AF65)","v":0},{"$f":"+SUM(AG21,AG32,AG43,AG54,AG65)","v":0},{"$f":"+SUM(AH21,AH32,AH43,AH54,AH65)","v":0},{"$f":"+SUM(AI21,AI32,AI43,AI54,AI65)","v":0}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H103","v":0},{"$f":"+IF(B21=0,0,VLOOKUP(B21,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.12222943949392234},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,4.4999999999999997E-3,0,null,{"$f":"+SUM(M22:M31)","v":493475.85637666669},513759.94370785542,536812.48393530957,562295.92310099979,493475.85637666669,0,null,0.89680185578732019,0,null,4.0356083510429408E-3,0,null,{"$f":"+SUM(Z22:Z31)","v":442550.06378483179},{"$f":"+SUM(AA22:AA31)","v":460740.87094639393},{"$f":"+SUM(AB22:AB31)","v":481414.43180298666},{"$f":"+SUM(AC22:AC31)","v":504268.02733862097},{"$f":"+SUM(AD22:AD31)","v":442550.06378483179},0,{"$f":"+SUM(AF22:AF31)","v":0},{"$f":"+SUM(AG22:AG31)","v":0},{"$f":"+SUM(AH22:AH31)","v":0},{"$f":"+SUM(AI22:AI31)","v":0}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!H104","v":"Regular"},{"$f":"+IF(B22=0,0,VLOOKUP(B22,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E21","v":0.12222943949392234},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,{"$f":"+J21","v":4.4999999999999997E-3},{"$f":"+K21","v":0},null,{"$f":"+$J22*Energía!Z22*(1-$C22)*1000","v":488585.5145941712},{"$f":"+$J22*Energía!AA22*(1-$C22)*1000","v":508668.39580415777},{"$f":"+$J22*Energía!AB22*(1-$C22)*1000","v":531492.23845816706},{"$f":"+$J22*Energía!AC22*(1-$C22)*1000","v":556722.8441023546},488585.5145941712,{"$f":"+Potencia!T22*$K22*12*1000*(1-$C22)","v":0},null,0.89680185578732019,0,null,4.0356083510429408E-3,0,null,{"$f":"+$W22*Energía!Z22*(1-$C22)*1000","v":438164.3961988556},{"$f":"+$W22*Energía!AA22*(1-$C22)*1000","v":456174.76133752783},{"$f":"+$W22*Energía!AB22*(1-$C22)*1000","v":476643.22578584112},{"$f":"+$W22*Energía!AC22*(1-$C22)*1000","v":499270.07975018659},438164.3961988556,0,{"$f":"+Potencia!U22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!V22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!W22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!T22*$X22*12*1000*(1-$C22)","v":0}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!H105","v":"Agro"},{"$f":"+IF(B23=0,0,VLOOKUP(B23,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.12222943949392234,null,{"$f":"+G22","v":1},0,null,{"$f":"+J22","v":4.4999999999999997E-3},0,null,{"$f":"+$J23*Energía!Z23*(1-$C23)*1000","v":4848.8735962718829},{"$f":"+$J23*Energía!AA23*(1-$C23)*1000","v":5048.0120061011412},{"$f":"+$J23*Energía!AB23*(1-$C23)*1000","v":5274.3393119700231},{"$f":"+$J23*Energía!AC23*(1-$C23)*1000","v":5524.5411380306032},4848.8735962718829,{"$f":"+Potencia!T23*$K23*12*1000*(1-$C23)","v":0},null,0.89680185578732019,0,null,4.0356083510429408E-3,0,null,{"$f":"+$W23*Energía!Z23*(1-$C23)*1000","v":4348.4788396147615},{"$f":"+$W23*Energía!AA23*(1-$C23)*1000","v":4527.066535108177},{"$f":"+$W23*Energía!AB23*(1-$C23)*1000","v":4730.0372830267352},{"$f":"+$W23*Energía!AC23*(1-$C23)*1000","v":4954.4187449592391},4348.4788396147615,0,{"$f":"+Potencia!U23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!V23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!W23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!T23*$X23*12*1000*(1-$C23)","v":0}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!H106","v":"Jub. 1"},{"$f":"+IF(B24=0,0,VLOOKUP(B24,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12222943949392234,null,1,0,null,4.4999999999999997E-3,0,null,{"$f":"+$J24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AC24*(1-$C24)*1000","v":0},0,{"$f":"+Potencia!T24*$K24*12*1000*(1-$C24)","v":0},null,0,0,null,0,0,null,{"$f":"+$W24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AC24*(1-$C24)*1000","v":0},0,0,{"$f":"+Potencia!U24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!V24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!W24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!T24*$X24*12*1000*(1-$C24)","v":0}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!H107","v":"Jub. 2"},{"$f":"+IF(B25=0,0,VLOOKUP(B25,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12222943949392234,null,1,0,null,4.4999999999999997E-3,0,null,{"$f":"+$J25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":41.468186223562817},{"$f":"+$J25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":43.535897596496973},{"$f":"+$J25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":45.90616517250578},{"$f":"+$J25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":48.537860614636479},41.468186223562817,{"$f":"+Potencia!T25*$K25*12*1000*(1-$C25)","v":0},null,0.89680185578732019,0,null,4.0356083510429408E-3,0,null,{"$f":"+$W25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":37.188746361425324},{"$f":"+$W25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":39.043073757905219},{"$f":"+$W25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":41.168734118782425},{"$f":"+$W25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":43.528843475152279},37.188746361425324,0,{"$f":"+Potencia!U25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!V25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!W25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!T25*$X25*12*1000*(1-$C25)","v":0}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!H108","v":"Político"},{"$f":"+IF(B26=0,0,VLOOKUP(B26,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.12222943949392234,null,1,0,null,4.4999999999999997E-3,0,null,{"$f":"+$J26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AC26*(1-$C26)*1000","v":0},0,{"$f":"+Potencia!T26*$K26*12*1000*(1-$C26)","v":0},null,0,0,null,0,0,null,{"$f":"+$W26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AC26*(1-$C26)*1000","v":0},0,0,{"$f":"+Potencia!U26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!V26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!W26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!T26*$X26*12*1000*(1-$C26)","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!H109","v":"x1"},{"$f":"+IF(B27=0,0,VLOOKUP(B27,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12222943949392234,null,1,0,null,4.4999999999999997E-3,0,null,{"$f":"+$J27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AC27*(1-$C27)*1000","v":0},0,{"$f":"+Potencia!T27*$K27*12*1000*(1-$C27)","v":0},null,0,0,null,0,0,null,{"$f":"+$W27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AC27*(1-$C27)*1000","v":0},0,0,{"$f":"+Potencia!U27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!V27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!W27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!T27*$X27*12*1000*(1-$C27)","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!H110","v":"x2"},{"$f":"+IF(B28=0,0,VLOOKUP(B28,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12222943949392234,null,1,0,null,4.4999999999999997E-3,0,null,{"$f":"+$J28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,{"$f":"+Potencia!T28*$K28*12*1000*(1-$C28)","v":0},null,0,0,null,0,0,null,{"$f":"+$W28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,0,{"$f":"+Potencia!U28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!V28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!W28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!T28*$X28*12*1000*(1-$C28)","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!H111","v":"Discap."},{"$f":"+IF(B29=0,0,VLOOKUP(B29,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12222943949392234,null,1,0,null,4.4999999999999997E-3,0,null,{"$f":"+$J29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AC29*(1-$C29)*1000","v":0},0,{"$f":"+Potencia!T29*$K29*12*1000*(1-$C29)","v":0},null,0,0,null,0,0,null,{"$f":"+$W29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AC29*(1-$C29)*1000","v":0},0,0,{"$f":"+Potencia!U29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!V29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!W29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!T29*$X29*12*1000*(1-$C29)","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H112","v":"Discapacitados 601-más"},{"$f":"+IF(B30=0,0,VLOOKUP(B30,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12222943949392234,null,1,0,null,4.4999999999999997E-3,0,null,{"$f":"+$J30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,{"$f":"+Potencia!T30*$K30*12*1000*(1-$C30)","v":0},null,0,0,null,0,0,null,{"$f":"+$W30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,0,{"$f":"+Potencia!U30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!V30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!W30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!T30*$X30*12*1000*(1-$C30)","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H113","v":"Cruz Roja"},{"$f":"+IF(B31=0,0,VLOOKUP(B31,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.12222943949392234,null,1,0,null,4.4999999999999997E-3,0,null,{"$f":"+$J31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AC31*(1-$C31)*1000","v":0},0,{"$f":"+Potencia!T31*$K31*12*1000*(1-$C31)","v":0},null,0,0,null,0,0,null,{"$f":"+$W31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AC31*(1-$C31)*1000","v":0},0,0,{"$f":"+Potencia!U31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!V31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!W31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!T31*$X31*12*1000*(1-$C31)","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H114","v":0},{"$f":"+IF(B32=0,0,VLOOKUP(B32,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12222943949392234,null,1,0,null,4.4999999999999997E-3,0,null,{"$f":"+SUM(M33:M42)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z33:Z42)","v":0},{"$f":"+SUM(AA33:AA42)","v":0},{"$f":"+SUM(AB33:AB42)","v":0},{"$f":"+SUM(AC33:AC42)","v":0},{"$f":"+SUM(AD33:AD42)","v":0},0,{"$f":"+SUM(AF33:AF42)","v":0},{"$f":"+SUM(AG33:AG42)","v":0},{"$f":"+SUM(AH33:AH42)","v":0},{"$f":"+SUM(AI33:AI42)","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!H115","v":"Regular"},{"$f":"+IF(B33=0,0,VLOOKUP(B33,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12222943949392234,null,1,0,null,{"$f":"+J32","v":4.4999999999999997E-3},{"$f":"+K32","v":0},null,{"$f":"+($J33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$J22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$J22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$J22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$J22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,{"$f":"+Potencia!T33*$K33*12*1000*(1-$C33)","v":0},null,0,0,null,0,0,null,{"$f":"+($W33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$W22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$W22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$W22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$W22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,0,{"$f":"+Potencia!U33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!V33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!W33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!T33*$X33*12*1000*(1-$C33)","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!H116","v":"Agro"},{"$f":"+IF(B34=0,0,VLOOKUP(B34,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.12222943949392234,null,1,0,null,{"$f":"+J33","v":4.4999999999999997E-3},0,null,{"$f":"+($J34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$J23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$J23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$J23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$J23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,{"$f":"+Potencia!T34*$K34*12*1000*(1-$C34)","v":0},null,0,0,null,0,0,null,{"$f":"+($W34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$W23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$W23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$W23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$W23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,0,{"$f":"+Potencia!U34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!V34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!W34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!T34*$X34*12*1000*(1-$C34)","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!H117","v":"Jub. 1"},{"$f":"+IF(B35=0,0,VLOOKUP(B35,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12222943949392234,null,1,0,null,4.4999999999999997E-3,0,null,{"$f":"+($J35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$J24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$J24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$J24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$J24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,{"$f":"+Potencia!T35*$K35*12*1000*(1-$C35)","v":0},null,0,0,null,0,0,null,{"$f":"+($W35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$W24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$W24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$W24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$W24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,0,{"$f":"+Potencia!U35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!V35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!W35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!T35*$X35*12*1000*(1-$C35)","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!H118","v":"Jub. 2"},{"$f":"+IF(B36=0,0,VLOOKUP(B36,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12222943949392234,null,1,0,null,4.4999999999999997E-3,0,null,{"$f":"+($J36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$J25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$J25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$J25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$J25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,{"$f":"+Potencia!T36*$K36*12*1000*(1-$C36)","v":0},null,0,0,null,0,0,null,{"$f":"+($W36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$W25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$W25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$W25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$W25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,0,{"$f":"+Potencia!U36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!V36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!W36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!T36*$X36*12*1000*(1-$C36)","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!H119","v":"Político"},{"$f":"+IF(B37=0,0,VLOOKUP(B37,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.12222943949392234,null,1,0,null,4.4999999999999997E-3,0,null,{"$f":"+($J37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$J26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$J26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$J26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$J26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,{"$f":"+Potencia!T37*$K37*12*1000*(1-$C37)","v":0},null,0,0,null,0,0,null,{"$f":"+($W37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$W26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$W26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$W26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$W26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,0,{"$f":"+Potencia!U37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!V37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!W37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!T37*$X37*12*1000*(1-$C37)","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!H120","v":"x1"},{"$f":"+IF(B38=0,0,VLOOKUP(B38,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12222943949392234,null,1,0,null,4.4999999999999997E-3,0,null,{"$f":"+($J38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$J27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$J27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$J27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$J27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,{"$f":"+Potencia!T38*$K38*12*1000*(1-$C38)","v":0},null,0,0,null,0,0,null,{"$f":"+($W38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$W27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$W27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$W27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$W27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,0,{"$f":"+Potencia!U38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!V38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!W38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!T38*$X38*12*1000*(1-$C38)","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!H121","v":"x2"},{"$f":"+IF(B39=0,0,VLOOKUP(B39,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12222943949392234,null,{"$f":"+G38","v":1},0,null,4.4999999999999997E-3,0,null,{"$f":"+($J39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$J28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$J28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$J28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$J28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,{"$f":"+Potencia!T39*$K39*12*1000*(1-$C39)","v":0},null,0,0,null,0,0,null,{"$f":"+($W39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$W28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$W28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$W28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$W28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,0,{"$f":"+Potencia!U39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!V39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!W39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!T39*$X39*12*1000*(1-$C39)","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!H122","v":"Discap."},{"$f":"+IF(B40=0,0,VLOOKUP(B40,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12222943949392234,null,1,0,null,4.4999999999999997E-3,0,null,{"$f":"+($J40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$J29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$J29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$J29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$J29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,{"$f":"+Potencia!T40*$K40*12*1000*(1-$C40)","v":0},null,0,0,null,0,0,null,{"$f":"+($W40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$W29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$W29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$W29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$W29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,0,{"$f":"+Potencia!U40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!V40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!W40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!T40*$X40*12*1000*(1-$C40)","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H123","v":"Discapacitados 601-más"},{"$f":"+IF(B41=0,0,VLOOKUP(B41,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12222943949392234,null,1,0,null,4.4999999999999997E-3,0,null,{"$f":"+($J41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$J30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$J30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$J30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$J30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,{"$f":"+Potencia!T41*$K41*12*1000*(1-$C41)","v":0},null,0,0,null,0,0,null,{"$f":"+($W41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$W30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$W30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$W30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$W30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,0,{"$f":"+Potencia!U41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!V41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!W41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!T41*$X41*12*1000*(1-$C41)","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H124","v":"Cruz Roja"},{"$f":"+IF(B42=0,0,VLOOKUP(B42,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.12222943949392234,null,1,0,null,4.4999999999999997E-3,0,null,{"$f":"+($J42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$J31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$J31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$J31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$J31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,{"$f":"+Potencia!T42*$K42*12*1000*(1-$C42)","v":0},null,0,0,null,0,0,null,{"$f":"+($W42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$W31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$W31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$W31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$W31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,0,{"$f":"+Potencia!U42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!V42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!W42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!T42*$X42*12*1000*(1-$C42)","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H125","v":0},{"$f":"+IF(B43=0,0,VLOOKUP(B43,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12222943949392234,null,1,0,null,4.4999999999999997E-3,0,null,{"$f":"+SUM(M44:M53)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z44:Z53)","v":0},{"$f":"+SUM(AA44:AA53)","v":0},{"$f":"+SUM(AB44:AB53)","v":0},{"$f":"+SUM(AC44:AC53)","v":0},{"$f":"+SUM(AD44:AD53)","v":0},0,{"$f":"+SUM(AF44:AF53)","v":0},{"$f":"+SUM(AG44:AG53)","v":0},{"$f":"+SUM(AH44:AH53)","v":0},{"$f":"+SUM(AI44:AI53)","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!H126","v":"Regular"},{"$f":"+IF(B44=0,0,VLOOKUP(B44,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12222943949392234,null,1,0,null,{"$f":"+J43","v":4.4999999999999997E-3},{"$f":"+K43","v":0},null,{"$f":"+($J44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$J22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$J22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$J22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$J22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,{"$f":"+Potencia!T44*$K44*12*1000*(1-$C44)","v":0},null,0,0,null,0,0,null,{"$f":"+($W44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$W22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$W22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$W22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$W22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,0,{"$f":"+Potencia!U44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!V44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!W44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!T44*$X44*12*1000*(1-$C44)","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!H127","v":"Agro"},{"$f":"+IF(B45=0,0,VLOOKUP(B45,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.12222943949392234,null,1,0,null,{"$f":"+J44","v":4.4999999999999997E-3},0,null,{"$f":"+($J45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$J23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$J23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$J23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$J23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,{"$f":"+Potencia!T45*$K45*12*1000*(1-$C45)","v":0},null,0,0,null,0,0,null,{"$f":"+($W45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$W23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$W23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$W23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$W23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,0,{"$f":"+Potencia!U45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!V45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!W45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!T45*$X45*12*1000*(1-$C45)","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!H128","v":"Jub. 1"},{"$f":"+IF(B46=0,0,VLOOKUP(B46,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12222943949392234,null,1,0,null,4.4999999999999997E-3,0,null,{"$f":"+($J46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$J24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$J24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$J24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$J24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,{"$f":"+Potencia!T46*$K46*12*1000*(1-$C46)","v":0},null,0,0,null,0,0,null,{"$f":"+($W46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$W24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$W24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$W24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$W24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,0,{"$f":"+Potencia!U46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!V46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!W46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!T46*$X46*12*1000*(1-$C46)","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!H129","v":"Jub. 2"},{"$f":"+IF(B47=0,0,VLOOKUP(B47,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12222943949392234,null,1,0,null,4.4999999999999997E-3,0,null,{"$f":"+($J47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$J25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$J25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$J25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$J25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,{"$f":"+Potencia!T47*$K47*12*1000*(1-$C47)","v":0},null,0,0,null,0,0,null,{"$f":"+($W47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$W25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$W25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$W25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$W25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,0,{"$f":"+Potencia!U47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!V47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!W47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!T47*$X47*12*1000*(1-$C47)","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!H130","v":"Político"},{"$f":"+IF(B48=0,0,VLOOKUP(B48,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.12222943949392234,null,1,0,null,4.4999999999999997E-3,0,null,{"$f":"+($J48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$J26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$J26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$J26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$J26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,{"$f":"+Potencia!T48*$K48*12*1000*(1-$C48)","v":0},null,0,0,null,0,0,null,{"$f":"+($W48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$W26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$W26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$W26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$W26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,0,{"$f":"+Potencia!U48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!V48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!W48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!T48*$X48*12*1000*(1-$C48)","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!H131","v":"x1"},{"$f":"+IF(B49=0,0,VLOOKUP(B49,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12222943949392234,null,1,0,null,4.4999999999999997E-3,0,null,{"$f":"+($J49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$J27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$J27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$J27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$J27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,{"$f":"+Potencia!T49*$K49*12*1000*(1-$C49)","v":0},null,0,0,null,0,0,null,{"$f":"+($W49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$W27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$W27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$W27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$W27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,0,{"$f":"+Potencia!U49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!V49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!W49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!T49*$X49*12*1000*(1-$C49)","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!H132","v":"x2"},{"$f":"+IF(B50=0,0,VLOOKUP(B50,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12222943949392234,null,1,0,null,4.4999999999999997E-3,0,null,{"$f":"+($J50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$J28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$J28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$J28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$J28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,{"$f":"+Potencia!T50*$K50*12*1000*(1-$C50)","v":0},null,0,0,null,0,0,null,{"$f":"+($W50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$W28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$W28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$W28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$W28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,0,{"$f":"+Potencia!U50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!V50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!W50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!T50*$X50*12*1000*(1-$C50)","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!H133","v":"Discap."},{"$f":"+IF(B51=0,0,VLOOKUP(B51,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12222943949392234,null,1,0,null,4.4999999999999997E-3,0,null,{"$f":"+($J51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$J29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$J29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$J29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$J29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,{"$f":"+Potencia!T51*$K51*12*1000*(1-$C51)","v":0},null,0,0,null,0,0,null,{"$f":"+($W51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$W29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$W29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$W29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$W29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,0,{"$f":"+Potencia!U51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!V51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!W51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!T51*$X51*12*1000*(1-$C51)","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H134","v":"Discapacitados 601-más"},{"$f":"+IF(B52=0,0,VLOOKUP(B52,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12222943949392234,null,1,0,null,4.4999999999999997E-3,0,null,{"$f":"+($J52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$J30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$J30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$J30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$J30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,{"$f":"+Potencia!T52*$K52*12*1000*(1-$C52)","v":0},null,{"$f":"IF(Q52=0,0,$E52*$F$3*G52/$Q$20)","v":0},{"$f":"IF(R52=0,0,$E52*$F$3*H52/$R$20)","v":0},null,0,0,null,{"$f":"+($W52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$W30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$W30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$W30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$W30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,0,{"$f":"+Potencia!U52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!V52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!W52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!T52*$X52*12*1000*(1-$C52)","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H135","v":"Cruz Roja"},{"$f":"+IF(B53=0,0,VLOOKUP(B53,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.12222943949392234,null,1,0,null,4.4999999999999997E-3,0,null,{"$f":"+($J53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$J31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$J31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$J31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$J31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,{"$f":"+Potencia!T53*$K53*12*1000*(1-$C53)","v":0},null,0,0,null,0,0,null,{"$f":"+($W53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$W31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$W31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$W31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$W31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,0,{"$f":"+Potencia!U53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!V53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!W53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!T53*$X53*12*1000*(1-$C53)","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H136","v":0},{"$f":"+IF(B54=0,0,VLOOKUP(B54,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12222943949392234,null,1,0,null,4.4999999999999997E-3,0,null,{"$f":"+SUM(M55:M64)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z55:Z64)","v":0},{"$f":"+SUM(AA55:AA64)","v":0},{"$f":"+SUM(AB55:AB64)","v":0},{"$f":"+SUM(AC55:AC64)","v":0},{"$f":"+SUM(AD55:AD64)","v":0},0,{"$f":"+SUM(AF55:AF64)","v":0},{"$f":"+SUM(AG55:AG64)","v":0},{"$f":"+SUM(AH55:AH64)","v":0},{"$f":"+SUM(AI55:AI64)","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!H137","v":"Regular"},{"$f":"+IF(B55=0,0,VLOOKUP(B55,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12222943949392234,null,{"$f":"+G54","v":1},0,null,{"$f":"+J54","v":4.4999999999999997E-3},{"$f":"+K54","v":0},null,{"$f":"+($J55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$J22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$J22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$J22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$J22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,{"$f":"+Potencia!T55*$K55*12*1000*(1-$C55)","v":0},null,0,0,null,0,0,null,{"$f":"+($W55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$W22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$W22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$W22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$W22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,0,{"$f":"+Potencia!U55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!V55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!W55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!T55*$X55*12*1000*(1-$C55)","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!H138","v":"Agro"},{"$f":"+IF(B56=0,0,VLOOKUP(B56,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.12222943949392234,null,1,0,null,{"$f":"+J55","v":4.4999999999999997E-3},0,null,{"$f":"+($J56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$J23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$J23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$J23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$J23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,{"$f":"+Potencia!T56*$K56*12*1000*(1-$C56)","v":0},null,0,0,null,0,0,null,{"$f":"+($W56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$W23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$W23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$W23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$W23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,0,{"$f":"+Potencia!U56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!V56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!W56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!T56*$X56*12*1000*(1-$C56)","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!H139","v":"Jub. 1"},{"$f":"+IF(B57=0,0,VLOOKUP(B57,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12222943949392234,null,1,0,null,4.4999999999999997E-3,0,null,{"$f":"+($J57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$J24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$J24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$J24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$J24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,{"$f":"+Potencia!T57*$K57*12*1000*(1-$C57)","v":0},null,0,0,null,0,0,null,{"$f":"+($W57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$W24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$W24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$W24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$W24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,0,{"$f":"+Potencia!U57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!V57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!W57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!T57*$X57*12*1000*(1-$C57)","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!H140","v":"Jub. 2"},{"$f":"+IF(B58=0,0,VLOOKUP(B58,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12222943949392234,null,1,0,null,4.4999999999999997E-3,0,null,{"$f":"+($J58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$J25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$J25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$J25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$J25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,{"$f":"+Potencia!T58*$K58*12*1000*(1-$C58)","v":0},null,0,0,null,0,0,null,{"$f":"+($W58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$W25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$W25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$W25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$W25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,0,{"$f":"+Potencia!U58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!V58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!W58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!T58*$X58*12*1000*(1-$C58)","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!H141","v":"Político"},{"$f":"+IF(B59=0,0,VLOOKUP(B59,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.12222943949392234,null,1,0,null,4.4999999999999997E-3,0,null,{"$f":"+($J59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$J26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$J26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$J26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$J26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,{"$f":"+Potencia!T59*$K59*12*1000*(1-$C59)","v":0},null,0,0,null,0,0,null,{"$f":"+($W59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$W26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$W26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$W26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$W26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,0,{"$f":"+Potencia!U59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!V59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!W59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!T59*$X59*12*1000*(1-$C59)","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!H142","v":"x1"},{"$f":"+IF(B60=0,0,VLOOKUP(B60,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12222943949392234,null,1,0,null,4.4999999999999997E-3,0,null,{"$f":"+($J60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$J27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$J27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$J27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$J27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,{"$f":"+Potencia!T60*$K60*12*1000*(1-$C60)","v":0},null,0,0,null,0,0,null,{"$f":"+($W60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$W27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$W27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$W27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$W27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,0,{"$f":"+Potencia!U60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!V60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!W60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!T60*$X60*12*1000*(1-$C60)","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!H143","v":"x2"},{"$f":"+IF(B61=0,0,VLOOKUP(B61,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12222943949392234,null,1,0,null,4.4999999999999997E-3,0,null,{"$f":"+($J61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$J28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$J28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$J28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$J28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,{"$f":"+Potencia!T61*$K61*12*1000*(1-$C61)","v":0},null,0,0,null,0,0,null,{"$f":"+($W61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$W28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$W28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$W28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$W28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,0,{"$f":"+Potencia!U61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!V61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!W61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!T61*$X61*12*1000*(1-$C61)","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!H144","v":"Discap."},{"$f":"+IF(B62=0,0,VLOOKUP(B62,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12222943949392234,null,1,0,null,4.4999999999999997E-3,0,null,{"$f":"+($J62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$J29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$J29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$J29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$J29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,{"$f":"+Potencia!T62*$K62*12*1000*(1-$C62)","v":0},null,0,0,null,0,0,null,{"$f":"+($W62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$W29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$W29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$W29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$W29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,0,{"$f":"+Potencia!U62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!V62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!W62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!T62*$X62*12*1000*(1-$C62)","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H145","v":"Discapacitados 601-más"},{"$f":"+IF(B63=0,0,VLOOKUP(B63,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12222943949392234,null,1,0,null,4.4999999999999997E-3,0,null,{"$f":"+($J63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$J30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$J30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$J30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$J30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,{"$f":"+Potencia!T63*$K63*12*1000*(1-$C63)","v":0},null,0,0,null,0,0,null,{"$f":"+($W63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$W30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$W30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$W30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$W30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,0,{"$f":"+Potencia!U63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!V63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!W63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!T63*$X63*12*1000*(1-$C63)","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H146","v":"Cruz Roja"},{"$f":"+IF(B64=0,0,VLOOKUP(B64,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.12222943949392234,null,1,0,null,4.4999999999999997E-3,0,null,{"$f":"+($J64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$J31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$J31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$J31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$J31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,{"$f":"+Potencia!T64*$K64*12*1000*(1-$C64)","v":0},null,0,0,null,0,0,null,{"$f":"+($W64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$W31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$W31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$W31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$W31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,0,{"$f":"+Potencia!U64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!V64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!W64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!T64*$X64*12*1000*(1-$C64)","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!H147","v":0},{"$f":"+IF(B65=0,0,VLOOKUP(B65,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12222943949392234,null,1,0,null,0,0,null,{"$f":"+SUM(M66:M75)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z66:Z75)","v":0},{"$f":"+SUM(AA66:AA75)","v":0},{"$f":"+SUM(AB66:AB75)","v":0},{"$f":"+SUM(AC66:AC75)","v":0},{"$f":"+SUM(AD66:AD75)","v":0},0,{"$f":"+SUM(AF66:AF75)","v":0},{"$f":"+SUM(AG66:AG75)","v":0},{"$f":"+SUM(AH66:AH75)","v":0},{"$f":"+SUM(AI66:AI75)","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!H148","v":"Regular"},{"$f":"+IF(B66=0,0,VLOOKUP(B66,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12222943949392234,null,1,0,null,{"$f":"+J65","v":0},{"$f":"+K65","v":0},null,{"$f":"+($J66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$J55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$J22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$J33+Clientes!U66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$J33+Clientes!V66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$J33+Clientes!W66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},0,{"$f":"+Potencia!T66*$K66*12*1000*(1-$C66)","v":0},null,0,0,null,0,0,null,{"$f":"+($W66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$W55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$W22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$W33+Clientes!U66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$W33+Clientes!V66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$W33+Clientes!W66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},0,0,{"$f":"+Potencia!U66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!V66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!W66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!T66*$X66*12*1000*(1-$C66)","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!H149","v":"Agro"},{"$f":"+IF(B67=0,0,VLOOKUP(B67,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.12222943949392234,null,1,0,null,{"$f":"+J66","v":0},0,null,{"$f":"+($J67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$J34+Clientes!T67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$J34+Clientes!U67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$J34+Clientes!V67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$J34+Clientes!W67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},0,{"$f":"+Potencia!T67*$K67*12*1000*(1-$C67)","v":0},null,0,0,null,0,0,null,{"$f":"+($W67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$W34+Clientes!T67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$W34+Clientes!U67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$W34+Clientes!V67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$W34+Clientes!W67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},0,0,{"$f":"+Potencia!U67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!V67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!W67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!T67*$X67*12*1000*(1-$C67)","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!H150","v":"Jub. 1"},{"$f":"+IF(B68=0,0,VLOOKUP(B68,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12222943949392234,null,1,0,null,0,0,null,{"$f":"+($J68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$J35+Clientes!T68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$J35+Clientes!U68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$J35+Clientes!V68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$J35+Clientes!W68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},0,{"$f":"+Potencia!T68*$K68*12*1000*(1-$C68)","v":0},null,0,0,null,0,0,null,{"$f":"+($W68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$W35+Clientes!T68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$W35+Clientes!U68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$W35+Clientes!V68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$W35+Clientes!W68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},0,0,{"$f":"+Potencia!U68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!V68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!W68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!T68*$X68*12*1000*(1-$C68)","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!H151","v":"Jub. 2"},{"$f":"+IF(B69=0,0,VLOOKUP(B69,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12222943949392234,null,1,0,null,0,0,null,{"$f":"+($J69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$J36+Clientes!T69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$J36+Clientes!U69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$J36+Clientes!V69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$J36+Clientes!W69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},0,{"$f":"+Potencia!T69*$K69*12*1000*(1-$C69)","v":0},null,0,0,null,0,0,null,{"$f":"+($W69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$W36+Clientes!T69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$W36+Clientes!U69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$W36+Clientes!V69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$W36+Clientes!W69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},0,0,{"$f":"+Potencia!U69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!V69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!W69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!T69*$X69*12*1000*(1-$C69)","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!H152","v":"Político"},{"$f":"+IF(B70=0,0,VLOOKUP(B70,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.12222943949392234,null,1,0,null,0,0,null,{"$f":"+($J70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$J37+Clientes!T70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$J37+Clientes!U70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$J37+Clientes!V70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$J37+Clientes!W70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},0,{"$f":"+Potencia!T70*$K70*12*1000*(1-$C70)","v":0},null,0,0,null,0,0,null,{"$f":"+($W70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$W37+Clientes!T70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$W37+Clientes!U70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$W37+Clientes!V70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$W37+Clientes!W70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},0,0,{"$f":"+Potencia!U70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!V70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!W70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!T70*$X70*12*1000*(1-$C70)","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!H153","v":"x1"},{"$f":"+IF(B71=0,0,VLOOKUP(B71,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12222943949392234,null,{"$f":"+G70","v":1},0,null,0,0,null,{"$f":"+($J71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$J38+Clientes!T71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$J38+Clientes!U71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$J38+Clientes!V71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$J38+Clientes!W71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},0,{"$f":"+Potencia!T71*$K71*12*1000*(1-$C71)","v":0},null,0,0,null,0,0,null,{"$f":"+($W71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$W38+Clientes!T71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$W38+Clientes!U71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$W38+Clientes!V71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$W38+Clientes!W71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},0,0,{"$f":"+Potencia!U71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!V71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!W71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!T71*$X71*12*1000*(1-$C71)","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!H154","v":"x2"},{"$f":"+IF(B72=0,0,VLOOKUP(B72,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12222943949392234,null,1,0,null,0,0,null,{"$f":"+($J72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$J39+Clientes!T72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$J39+Clientes!U72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$J39+Clientes!V72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$J39+Clientes!W72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},0,{"$f":"+Potencia!T72*$K72*12*1000*(1-$C72)","v":0},null,0,0,null,0,0,null,{"$f":"+($W72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$W39+Clientes!T72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$W39+Clientes!U72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$W39+Clientes!V72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$W39+Clientes!W72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},0,0,{"$f":"+Potencia!U72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!V72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!W72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!T72*$X72*12*1000*(1-$C72)","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!H155","v":"Discap."},{"$f":"+IF(B73=0,0,VLOOKUP(B73,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12222943949392234,null,1,0,null,0,0,null,{"$f":"+($J73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$J40+Clientes!T73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$J40+Clientes!U73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$J40+Clientes!V73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$J40+Clientes!W73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},0,{"$f":"+Potencia!T73*$K73*12*1000*(1-$C73)","v":0},null,0,0,null,0,0,null,{"$f":"+($W73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$W40+Clientes!T73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$W40+Clientes!U73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$W40+Clientes!V73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$W40+Clientes!W73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},0,0,{"$f":"+Potencia!U73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!V73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!W73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!T73*$X73*12*1000*(1-$C73)","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H156","v":"Discapacitados 601-más"},{"$f":"+IF(B74=0,0,VLOOKUP(B74,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12222943949392234,null,1,0,null,0,0,null,{"$f":"+($J74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$J41+Clientes!T74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$J41+Clientes!U74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$J41+Clientes!V74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$J41+Clientes!W74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},0,{"$f":"+Potencia!T74*$K74*12*1000*(1-$C74)","v":0},null,0,0,null,0,0,null,{"$f":"+($W74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$W41+Clientes!T74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$W41+Clientes!U74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$W41+Clientes!V74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$W41+Clientes!W74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},0,0,{"$f":"+Potencia!U74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!V74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!W74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!T74*$X74*12*1000*(1-$C74)","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H157","v":"Cruz Roja"},{"$f":"+IF(B75=0,0,VLOOKUP(B75,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.12222943949392234,null,1,0,null,0,0,null,{"$f":"+($J75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$J42+Clientes!T75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$J42+Clientes!U75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$J42+Clientes!V75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$J42+Clientes!W75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},0,{"$f":"+Potencia!T75*$K75*12*1000*(1-$C75)","v":0},null,0,0,null,0,0,null,{"$f":"+($W75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$W42+Clientes!T75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$W42+Clientes!U75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$W42+Clientes!V75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$W42+Clientes!W75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},0,0,{"$f":"+Potencia!U75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!V75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!W75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!T75*$X75*12*1000*(1-$C75)","v":0}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!H158","v":0},{"$f":"+IF(B76=0,0,VLOOKUP(B76,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.5564917887117619E-3,null,0,0,null,0,null,null,{"$f":"+SUM(M77:M79)","v":30507.748886972837},{"$f":"+SUM(N77:N79)","v":31760.671752500439},{"$f":"+SUM(O77:O79)","v":33184.659504835698},{"$f":"+SUM(P77:P79)","v":34758.859023335623},{"$f":"+SUM(Q77:Q79)","v":30507.748886972837},{"$f":"+SUM(R77,R89,R100,R111,R122)","v":0},null,{"$f":"IF(Q76=0,0,$E76*$F$3*G76/Q76)","v":0},{"$f":"IF(R76=0,0,$E76*$F$3*H76/R76)","v":0},null,0,0,null,{"$f":"+SUM(Z77:Z79)","v":27359.414695264382},{"$f":"+SUM(AA77:AA79)","v":28483.038610819367},{"$f":"+SUM(AB77:AB79)","v":29760.073884102145},{"$f":"+SUM(AC77:AC79)","v":31171.819391753023},{"$f":"+SUM(AD77:AD79)","v":27359.414695264382},0,{"$f":"+SUM(AF77:AF79)","v":0},{"$f":"+SUM(AG77:AG79)","v":0},{"$f":"+SUM(AH77:AH79)","v":0},{"$f":"+SUM(AI77:AI79)","v":0}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!H159","v":0},{"$f":"+IF(B77=0,0,VLOOKUP(B77,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E76","v":7.5564917887117619E-3},null,1,0,null,4.4999999999999997E-3,0,null,{"$f":"+$J77*Energía!Z77*(1-$C77)*1000","v":7389.0162842785894},{"$f":"+$J77*Energía!AA77*(1-$C77)*1000","v":7692.4758246933088},{"$f":"+$J77*Energía!AB77*(1-$C77)*1000","v":8037.3675022012294},{"$f":"+$J77*Energía!AC77*(1-$C77)*1000","v":8418.6406639803463},7389.0162842785894,{"$f":"+Potencia!T77*$K77*12*1000*(1-$C77)","v":0},null,{"$f":"IF(Q77=0,0,$E77*$F$3*G77/Q76)","v":0.8968021467800652},{"$f":"IF(R77=0,0,$E77*$F$3*H77/R76)","v":0},null,4.0356096605102931E-3,0,null,{"$f":"+$W77*Energía!Z77*(1-$C77)*1000","v":6626.4856663338996},{"$f":"+$W77*Energía!AA77*(1-$C77)*1000","v":6898.6288336387115},{"$f":"+$W77*Energía!AB77*(1-$C77)*1000","v":7207.9284304343928},{"$f":"+$W77*Energía!AC77*(1-$C77)*1000","v":7549.855020427528},6626.4856663338996,{"$f":"+AI77","v":0},{"$f":"+Potencia!U77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!V77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!W77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!T77*$X77*12*1000*(1-$C77)","v":0}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H160","v":0},{"$f":"+IF(B78=0,0,VLOOKUP(B78,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":7.5564917887117619E-3},null,1,0,null,4.4999999999999997E-3,0,null,{"$f":"+$J78*Energía!Z78*(1-$C78)*1000","v":11559.366301347123},{"$f":"+$J78*Energía!AA78*(1-$C78)*1000","v":12034.097963903565},{"$f":"+$J78*Energía!AB78*(1-$C78)*1000","v":12573.646001317233},{"$f":"+$J78*Energía!AC78*(1-$C78)*1000","v":13170.109179677636},{"$f":"+M78","v":11559.366301347123},{"$f":"+Potencia!T78*$K78*12*1000*(1-$C78)","v":0},null,{"$f":"IF(Q78=0,0,$E78*$F$3*G78/$Q$76)","v":0.8968021467800652},{"$f":"IF(R78=0,0,$E78*$F$3*H78/$R$76)","v":0},null,{"$f":"+J78*T78","v":4.0356096605102931E-3},{"$f":"+U78*K78","v":0},null,{"$f":"+$W78*Energía!Z78*(1-$C78)*1000","v":10366.464514465242},{"$f":"+$W78*Energía!AA78*(1-$C78)*1000","v":10792.204888590328},{"$f":"+$W78*Energía!AB78*(1-$C78)*1000","v":11276.072726833876},{"$f":"+$W78*Energía!AC78*(1-$C78)*1000","v":11810.982185662748},{"$f":"+Z78","v":10366.464514465242},{"$f":"+AI78","v":0},{"$f":"+Potencia!U78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!V78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!W78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!T78*$X78*12*1000*(1-$C78)","v":0}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H161","v":0},{"$f":"+IF(B79=0,0,VLOOKUP(B79,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":7.5564917887117619E-3},null,1,0,null,4.4999999999999997E-3,0,null,{"$f":"+$J79*Energía!Z79*(1-$C79)*1000","v":11559.366301347123},{"$f":"+$J79*Energía!AA79*(1-$C79)*1000","v":12034.097963903565},{"$f":"+$J79*Energía!AB79*(1-$C79)*1000","v":12573.646001317233},{"$f":"+$J79*Energía!AC79*(1-$C79)*1000","v":13170.109179677636},11559.366301347123,{"$f":"+Potencia!T79*$K79*12*1000*(1-$C79)","v":0},null,{"$f":"IF(Q79=0,0,$E79*$F$3*G79/$Q$76)","v":0.8968021467800652},{"$f":"IF(R79=0,0,$E79*$F$3*H79/$R$76)","v":0},null,{"$f":"+J79*T79","v":4.0356096605102931E-3},{"$f":"+U79*K79","v":0},null,{"$f":"+$W79*Energía!Z79*(1-$C79)*1000","v":10366.464514465242},{"$f":"+$W79*Energía!AA79*(1-$C79)*1000","v":10792.204888590328},{"$f":"+$W79*Energía!AB79*(1-$C79)*1000","v":11276.072726833876},{"$f":"+$W79*Energía!AC79*(1-$C79)*1000","v":11810.982185662748},10366.464514465242,0,{"$f":"+Potencia!U79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!V79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!W79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!T79*$X79*12*1000*(1-$C79)","v":0}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!H162","v":0},{"$f":"+IF(B80=0,0,VLOOKUP(B80,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17561633200577981,null,1,0,null,0,null,null,{"$f":"+SUM(M81,M92,M103,M114,M125)","v":709014.06460695155},738132.56616594549,771226.69408650324,807811.81228873623,709014.06460695155,0,null,{"$f":"IF(Q80=0,0,$E80*$F$3*G80/$Q$80)","v":0.89680214678006542},{"$f":"IF(R80=0,0,$E80*$F$3*H80/$R$80)","v":0},null,0,0,null,{"$f":"+SUM(Z81,Z92,Z103,Z114,Z125)","v":635845.33523677429},{"$f":"+SUM(AA81,AA92,AA103,AA114,AA125)","v":661958.86994589865},{"$f":"+SUM(AB81,AB92,AB103,AB114,AB125)","v":691637.75491086894},{"$f":"+SUM(AC81,AC92,AC103,AC114,AC125)","v":724447.36745483382},{"$f":"+SUM(AD81,AD92,AD103,AD114,AD125)","v":635845.33523677429},0,{"$f":"+SUM(AF81,AF92,AF103,AF114,AF125)","v":0},{"$f":"+SUM(AG81,AG92,AG103,AG114,AG125)","v":0},{"$f":"+SUM(AH81,AH92,AH103,AH114,AH125)","v":0},{"$f":"+SUM(AI81,AI92,AI103,AI114,AI125)","v":0}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H163","v":0},{"$f":"+IF(B81=0,0,VLOOKUP(B81,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.17561633200577981},null,{"$f":"+G80","v":1},0,null,4.5100000000000001E-3,0,null,{"$f":"+SUM(M82:M91)","v":173367.51794162343},180487.54925476899,188579.69735511768,197525.45943931295,173367.51794162343,0,null,0.89680214678006542,0,null,4.0445776819780952E-3,0,null,{"$f":"+SUM(Z82:Z91)","v":155476.36227197942},{"$f":"+SUM(AA82:AA91)","v":161861.62163874961},{"$f":"+SUM(AB82:AB91)","v":169118.67742720459},{"$f":"+SUM(AC82:AC91)","v":177141.25606889455},{"$f":"+SUM(AD82:AD91)","v":155476.36227197942},0,{"$f":"+SUM(AF82:AF91)","v":0},{"$f":"+SUM(AG82:AG91)","v":0},{"$f":"+SUM(AH82:AH91)","v":0},{"$f":"+SUM(AI82:AI91)","v":0}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!H164","v":"Regular"},{"$f":"+IF(B82=0,0,VLOOKUP(B82,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17561633200577981,null,1,0,null,{"$f":"+J81","v":4.5100000000000001E-3},{"$f":"+K81","v":0},null,{"$f":"+$J82*Energía!Z82*(1-$C82)*1000","v":172106.6591756389},{"$f":"+$J82*Energía!AA82*(1-$C82)*1000","v":179174.90827489656},{"$f":"+$J82*Energía!AB82*(1-$C82)*1000","v":187208.20419815285},{"$f":"+$J82*Energía!AC82*(1-$C82)*1000","v":196088.90598341677},{"$f":"+M82","v":172106.6591756389},{"$f":"+Potencia!T82*$K82*12*1000*(1-$C82)","v":0},null,0.89680214678006542,0,null,4.0445776819780952E-3,0,null,{"$f":"+$W82*Energía!Z82*(1-$C82)*1000","v":154345.62142385801},{"$f":"+$W82*Energía!AA82*(1-$C82)*1000","v":160684.44239004853},{"$f":"+$W82*Energía!AB82*(1-$C82)*1000","v":167888.71941974436},{"$f":"+$W82*Energía!AC82*(1-$C82)*1000","v":175852.95184568255},{"$f":"+Z82","v":154345.62142385801},0,{"$f":"+Potencia!U82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!V82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!W82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!T82*$X82*12*1000*(1-$C82)","v":0}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!H165","v":"Agro"},{"$f":"+IF(B83=0,0,VLOOKUP(B83,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.17561633200577981,null,1,0,null,{"$f":"+J82","v":4.5100000000000001E-3},0,null,{"$f":"+$J83*Energía!Z83*(1-$C83)*1000","v":1260.8587659845452},{"$f":"+$J83*Energía!AA83*(1-$C83)*1000","v":1312.6409798724253},{"$f":"+$J83*Energía!AB83*(1-$C83)*1000","v":1371.4931569648229},{"$f":"+$J83*Energía!AC83*(1-$C83)*1000","v":1436.553455896182},1260.8587659845452,{"$f":"+Potencia!T83*$K83*12*1000*(1-$C83)","v":0},null,0.89680214678006542,0,null,4.0445776819780952E-3,0,null,{"$f":"+$W83*Energía!Z83*(1-$C83)*1000","v":1130.7408481214043},{"$f":"+$W83*Energía!AA83*(1-$C83)*1000","v":1177.1792487010798},{"$f":"+$W83*Energía!AB83*(1-$C83)*1000","v":1229.9580074602225},{"$f":"+$W83*Energía!AC83*(1-$C83)*1000","v":1288.3042232120181},1130.7408481214043,0,{"$f":"+Potencia!U83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!V83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!W83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!T83*$X83*12*1000*(1-$C83)","v":0}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!H166","v":"Jub. 1"},{"$f":"+IF(B84=0,0,VLOOKUP(B84,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17561633200577981,null,{"$f":"+G83","v":1},0,null,4.5100000000000001E-3,0,null,{"$f":"+$J84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AC84*(1-$C84)*1000","v":0},0,{"$f":"+Potencia!T84*$K84*12*1000*(1-$C84)","v":0},null,0,0,null,0,0,null,{"$f":"+$W84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AC84*(1-$C84)*1000","v":0},0,0,{"$f":"+Potencia!U84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!V84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!W84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!T84*$X84*12*1000*(1-$C84)","v":0}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!H167","v":"Jub. 2"},{"$f":"+IF(B85=0,0,VLOOKUP(B85,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17561633200577981,null,1,0,null,4.5100000000000001E-3,0,null,{"$f":"+$J85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},0,{"$f":"+Potencia!T85*$K85*12*1000*(1-$C85)","v":0},null,0,0,null,0,0,null,{"$f":"+$W85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},0,0,{"$f":"+Potencia!U85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!V85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!W85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!T85*$X85*12*1000*(1-$C85)","v":0}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!H168","v":"Político"},{"$f":"+IF(B86=0,0,VLOOKUP(B86,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.17561633200577981,null,1,0,null,4.5100000000000001E-3,0,null,{"$f":"+$J86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AC86*(1-$C86)*1000","v":0},0,{"$f":"+Potencia!T86*$K86*12*1000*(1-$C86)","v":0},null,0,0,null,0,0,null,{"$f":"+$W86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AC86*(1-$C86)*1000","v":0},0,0,{"$f":"+Potencia!U86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!V86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!W86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!T86*$X86*12*1000*(1-$C86)","v":0}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!H169","v":"x1"},{"$f":"+IF(B87=0,0,VLOOKUP(B87,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E86","v":0.17561633200577981},null,1,0,null,4.5100000000000001E-3,0,null,{"$f":"+$J87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AC87*(1-$C87)*1000","v":0},0,{"$f":"+Potencia!T87*$K87*12*1000*(1-$C87)","v":0},null,0,0,null,0,0,null,{"$f":"+$W87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AC87*(1-$C87)*1000","v":0},0,0,{"$f":"+Potencia!U87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!V87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!W87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!T87*$X87*12*1000*(1-$C87)","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!H170","v":"x2"},{"$f":"+IF(B88=0,0,VLOOKUP(B88,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17561633200577981,null,1,0,null,4.5100000000000001E-3,0,null,{"$f":"+$J88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,{"$f":"+Potencia!T88*$K88*12*1000*(1-$C88)","v":0},null,0,0,null,0,0,null,{"$f":"+$W88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,0,{"$f":"+Potencia!U88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!V88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!W88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!T88*$X88*12*1000*(1-$C88)","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!H171","v":"Discap."},{"$f":"+IF(B89=0,0,VLOOKUP(B89,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17561633200577981,null,1,0,null,4.5100000000000001E-3,0,null,{"$f":"+$J89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AC89*(1-$C89)*1000","v":0},0,{"$f":"+Potencia!T89*$K89*12*1000*(1-$C89)","v":0},null,0,0,null,0,0,null,{"$f":"+$W89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AC89*(1-$C89)*1000","v":0},0,0,{"$f":"+Potencia!U89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!V89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!W89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!T89*$X89*12*1000*(1-$C89)","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H172","v":"Discapacitados 601-más"},{"$f":"+IF(B90=0,0,VLOOKUP(B90,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17561633200577981,null,1,0,null,4.5100000000000001E-3,0,null,{"$f":"+$J90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,{"$f":"+Potencia!T90*$K90*12*1000*(1-$C90)","v":0},null,0,0,null,0,0,null,{"$f":"+$W90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,0,{"$f":"+Potencia!U90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!V90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!W90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!T90*$X90*12*1000*(1-$C90)","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H173","v":"Cruz Roja"},{"$f":"+IF(B91=0,0,VLOOKUP(B91,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.17561633200577981,null,1,0,null,4.5100000000000001E-3,0,null,{"$f":"+$J91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AC91*(1-$C91)*1000","v":0},0,{"$f":"+Potencia!T91*$K91*12*1000*(1-$C91)","v":0},null,0,0,null,0,0,null,{"$f":"+$W91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AC91*(1-$C91)*1000","v":0},0,0,{"$f":"+Potencia!U91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!V91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!W91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!T91*$X91*12*1000*(1-$C91)","v":0}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H174","v":0},{"$f":"+IF(B92=0,0,VLOOKUP(B92,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17561633200577981,null,1,0,null,4.5100000000000001E-3,0,null,{"$f":"+SUM(M93:M102)","v":198492.23778355884},206644.11632006266,215908.99248593734,226151.18984708964,198492.23778355884,0,null,0.89680214678006542,0,null,4.0445776819780952E-3,0,null,{"$f":"+SUM(Z93:Z102)","v":178008.26496347479},{"$f":"+SUM(AA93:AA102)","v":185318.88713530177},{"$f":"+SUM(AB93:AB102)","v":193627.6479705096},{"$f":"+SUM(AC93:AC102)","v":202812.87255173616},{"$f":"+SUM(AD93:AD102)","v":178008.26496347479},0,{"$f":"+SUM(AF93:AF102)","v":0},{"$f":"+SUM(AG93:AG102)","v":0},{"$f":"+SUM(AH93:AH102)","v":0},{"$f":"+SUM(AI93:AI102)","v":0}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!H175","v":"Regular"},{"$f":"+IF(B93=0,0,VLOOKUP(B93,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17561633200577981,null,1,0,null,{"$f":"+J92","v":4.5100000000000001E-3},{"$f":"+K92","v":0},null,{"$f":"+($J93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$J82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":197355.32784541685},{"$f":"+($J93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$J82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":205460.51462295736},{"$f":"+($J93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$J82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":214672.32407999618},{"$f":"+($J93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$J82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":224855.85690041716},197355.32784541685,{"$f":"+Potencia!T93*$K93*12*1000*(1-$C93)","v":0},null,0.89680214678006542,0,null,4.0445776819780952E-3,0,null,{"$f":"+($W93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$W82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":176988.68169025346},{"$f":"+($W93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$W82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":184257.4305924052},{"$f":"+($W93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$W82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":192518.6010892065},{"$f":"+($W93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$W82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":201651.21518436531},176988.68169025346,0,{"$f":"+Potencia!U93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!V93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!W93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!T93*$X93*12*1000*(1-$C93)","v":0}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!H176","v":"Agro"},{"$f":"+IF(B94=0,0,VLOOKUP(B94,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.17561633200577981,null,1,0,null,{"$f":"+J93","v":4.5100000000000001E-3},0,null,{"$f":"+($J94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$J83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":1136.9099381419969},{"$f":"+($J94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$J83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":1183.6016971053054},{"$f":"+($J94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$J83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":1236.6684059411623},{"$f":"+($J94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$J83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":1295.3329466724895},1136.9099381419969,{"$f":"+Potencia!T94*$K94*12*1000*(1-$C94)","v":0},null,0.89680214678006542,0,null,4.0445776819780952E-3,0,null,{"$f":"+($W94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$W83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":1019.5832732213341},{"$f":"+($W94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$W83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":1061.4565428965668},{"$f":"+($W94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$W83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":1109.0468813031157},{"$f":"+($W94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$W83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":1161.6573673708365},1019.5832732213341,0,{"$f":"+Potencia!U94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!V94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!W94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!T94*$X94*12*1000*(1-$C94)","v":0}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!H177","v":"Jub. 1"},{"$f":"+IF(B95=0,0,VLOOKUP(B95,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17561633200577981,null,1,0,null,4.5100000000000001E-3,0,null,{"$f":"+($J95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$J84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$J84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$J84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$J84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,{"$f":"+Potencia!T95*$K95*12*1000*(1-$C95)","v":0},null,0,0,null,0,0,null,{"$f":"+($W95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$W84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$W84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$W84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$W84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,0,{"$f":"+Potencia!U95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!V95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!W95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!T95*$X95*12*1000*(1-$C95)","v":0}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!H178","v":"Jub. 2"},{"$f":"+IF(B96=0,0,VLOOKUP(B96,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17561633200577981,null,1,0,null,4.5100000000000001E-3,0,null,{"$f":"+($J96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$J85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$J85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$J85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$J85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},0,{"$f":"+Potencia!T96*$K96*12*1000*(1-$C96)","v":0},null,0,0,null,0,0,null,{"$f":"+($W96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$W85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$W85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$W85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$W85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},0,0,{"$f":"+Potencia!U96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!V96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!W96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!T96*$X96*12*1000*(1-$C96)","v":0}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!H179","v":"Político"},{"$f":"+IF(B97=0,0,VLOOKUP(B97,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.17561633200577981,null,1,0,null,4.5100000000000001E-3,0,null,{"$f":"+($J97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$J86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$J86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$J86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$J86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},0,{"$f":"+Potencia!T97*$K97*12*1000*(1-$C97)","v":0},null,0,0,null,0,0,null,{"$f":"+($W97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$W86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$W86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$W86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$W86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},0,0,{"$f":"+Potencia!U97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!V97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!W97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!T97*$X97*12*1000*(1-$C97)","v":0}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!H180","v":"x1"},{"$f":"+IF(B98=0,0,VLOOKUP(B98,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17561633200577981,null,1,0,null,4.5100000000000001E-3,0,null,{"$f":"+($J98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$J87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$J87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$J87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$J87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,{"$f":"+Potencia!T98*$K98*12*1000*(1-$C98)","v":0},null,0,0,null,0,0,null,{"$f":"+($W98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$W87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$W87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$W87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$W87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,0,{"$f":"+Potencia!U98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!V98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!W98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!T98*$X98*12*1000*(1-$C98)","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!H181","v":"x2"},{"$f":"+IF(B99=0,0,VLOOKUP(B99,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17561633200577981,null,1,0,null,4.5100000000000001E-3,0,null,{"$f":"+($J99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$J88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$J88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$J88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$J88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,{"$f":"+Potencia!T99*$K99*12*1000*(1-$C99)","v":0},null,0,0,null,0,0,null,{"$f":"+($W99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$W88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$W88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$W88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$W88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,0,{"$f":"+Potencia!U99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!V99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!W99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!T99*$X99*12*1000*(1-$C99)","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!H182","v":"Discap."},{"$f":"+IF(B100=0,0,VLOOKUP(B100,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17561633200577981,null,{"$f":"+G99","v":1},0,null,4.5100000000000001E-3,0,null,{"$f":"+($J100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$J89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$J89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$J89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$J89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,{"$f":"+Potencia!T100*$K100*12*1000*(1-$C100)","v":0},null,0,0,null,0,0,null,{"$f":"+($W100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$W89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$W89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$W89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$W89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,0,{"$f":"+Potencia!U100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!V100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!W100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!T100*$X100*12*1000*(1-$C100)","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H183","v":"Discapacitados 601-más"},{"$f":"+IF(B101=0,0,VLOOKUP(B101,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17561633200577981,null,1,0,null,4.5100000000000001E-3,0,null,{"$f":"+($J101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$J90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$J90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$J90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$J90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,{"$f":"+Potencia!T101*$K101*12*1000*(1-$C101)","v":0},null,0,0,null,0,0,null,{"$f":"+($W101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$W90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$W90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$W90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$W90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,0,{"$f":"+Potencia!U101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!V101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!W101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!T101*$X101*12*1000*(1-$C101)","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H184","v":"Cruz Roja"},{"$f":"+IF(B102=0,0,VLOOKUP(B102,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.17561633200577981,null,1,0,null,4.5100000000000001E-3,0,null,{"$f":"+($J102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$J91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$J91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$J91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$J91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,{"$f":"+Potencia!T102*$K102*12*1000*(1-$C102)","v":0},null,0,0,null,0,0,null,{"$f":"+($W102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$W91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$W91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$W91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$W91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,0,{"$f":"+Potencia!U102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!V102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!W102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!T102*$X102*12*1000*(1-$C102)","v":0}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H185","v":0},{"$f":"+IF(B103=0,0,VLOOKUP(B103,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17561633200577981,null,1,0,null,4.5100000000000001E-3,0,null,{"$f":"+SUM(M104:M113)","v":74477.273905827533},77535.981376657001,81012.302302928394,84855.328845335927,74477.273905827533,0,null,0.89680214678006542,0,null,4.0445776819780952E-3,0,null,{"$f":"+SUM(Z104:Z113)","v":66791.379125073086},{"$f":"+SUM(AA104:AA113)","v":69534.434551285172},{"$f":"+SUM(AB104:AB113)","v":72652.006620861808},{"$f":"+SUM(AC104:AC113)","v":76098.441074225688},{"$f":"+SUM(AD104:AD113)","v":66791.379125073086},0,{"$f":"+SUM(AF104:AF113)","v":0},{"$f":"+SUM(AG104:AG113)","v":0},{"$f":"+SUM(AH104:AH113)","v":0},{"$f":"+SUM(AI104:AI113)","v":0}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!H186","v":"Regular"},{"$f":"+IF(B104=0,0,VLOOKUP(B104,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17561633200577981,null,1,0,null,{"$f":"+J103","v":4.5100000000000001E-3},{"$f":"+K103","v":0},null,{"$f":"+($J104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$J82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":74477.273905827533},{"$f":"+($J104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$J82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":77535.981376657001},{"$f":"+($J104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$J82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":81012.302302928394},{"$f":"+($J104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$J82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":84855.328845335927},74477.273905827533,{"$f":"+Potencia!T104*$K104*12*1000*(1-$C104)","v":0},null,0.89680214678006542,0,null,4.0445776819780952E-3,0,null,{"$f":"+($W104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$W82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":66791.379125073086},{"$f":"+($W104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$W82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":69534.434551285172},{"$f":"+($W104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$W82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":72652.006620861808},{"$f":"+($W104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$W82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":76098.441074225688},66791.379125073086,0,{"$f":"+Potencia!U104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!V104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!W104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!T104*$X104*12*1000*(1-$C104)","v":0}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!H187","v":"Agro"},{"$f":"+IF(B105=0,0,VLOOKUP(B105,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.17561633200577981,null,1,0,null,{"$f":"+J104","v":4.5100000000000001E-3},0,null,{"$f":"+($J105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$J83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$J83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$J83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$J83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":0},0,{"$f":"+Potencia!T105*$K105*12*1000*(1-$C105)","v":0},null,{"$f":"IF(Q105=0,0,$E105*$F$3*G105/$Q$80)*0+T103","v":0.89680214678006542},0,null,4.0445776819780952E-3,0,null,{"$f":"+($W105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$W83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($W105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$W83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($W105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$W83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($W105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$W83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":0},0,0,{"$f":"+Potencia!U105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!V105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!W105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!T105*$X105*12*1000*(1-$C105)","v":0}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!H188","v":"Jub. 1"},{"$f":"+IF(B106=0,0,VLOOKUP(B106,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17561633200577981,null,1,0,null,4.5100000000000001E-3,0,null,{"$f":"+($J106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$J84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$J84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$J84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$J84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,{"$f":"+Potencia!T106*$K106*12*1000*(1-$C106)","v":0},null,{"$f":"IF(Q106=0,0,$E106*$F$3*G106/$Q$80)","v":0},0,null,0,0,null,{"$f":"+($W106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$W84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$W84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$W84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$W84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,0,{"$f":"+Potencia!U106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!V106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!W106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!T106*$X106*12*1000*(1-$C106)","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!H189","v":"Jub. 2"},{"$f":"+IF(B107=0,0,VLOOKUP(B107,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17561633200577981,null,1,0,null,4.5100000000000001E-3,0,null,{"$f":"+($J107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$J85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$J85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$J85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$J85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,{"$f":"+Potencia!T107*$K107*12*1000*(1-$C107)","v":0},null,0,0,null,0,0,null,{"$f":"+($W107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$W85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$W85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$W85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$W85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,0,{"$f":"+Potencia!U107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!V107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!W107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!T107*$X107*12*1000*(1-$C107)","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!H190","v":"Político"},{"$f":"+IF(B108=0,0,VLOOKUP(B108,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.17561633200577981,null,1,0,null,4.5100000000000001E-3,0,null,{"$f":"+($J108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$J86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$J86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$J86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$J86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,{"$f":"+Potencia!T108*$K108*12*1000*(1-$C108)","v":0},null,0,0,null,0,0,null,{"$f":"+($W108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$W86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$W86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$W86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$W86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,0,{"$f":"+Potencia!U108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!V108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!W108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!T108*$X108*12*1000*(1-$C108)","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!H191","v":"x1"},{"$f":"+IF(B109=0,0,VLOOKUP(B109,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17561633200577981,null,1,0,null,4.5100000000000001E-3,0,null,{"$f":"+($J109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$J87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$J87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$J87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$J87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,{"$f":"+Potencia!T109*$K109*12*1000*(1-$C109)","v":0},null,0,0,null,0,0,null,{"$f":"+($W109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$W87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$W87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$W87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$W87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,0,{"$f":"+Potencia!U109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!V109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!W109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!T109*$X109*12*1000*(1-$C109)","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!H192","v":"x2"},{"$f":"+IF(B110=0,0,VLOOKUP(B110,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17561633200577981,null,1,0,null,4.5100000000000001E-3,0,null,{"$f":"+($J110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$J88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$J88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$J88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$J88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,{"$f":"+Potencia!T110*$K110*12*1000*(1-$C110)","v":0},null,0,0,null,0,0,null,{"$f":"+($W110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$W88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$W88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$W88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$W88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,0,{"$f":"+Potencia!U110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!V110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!W110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!T110*$X110*12*1000*(1-$C110)","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!H193","v":"Discap."},{"$f":"+IF(B111=0,0,VLOOKUP(B111,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17561633200577981,null,1,0,null,4.5100000000000001E-3,0,null,{"$f":"+($J111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$J89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$J89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$J89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$J89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,{"$f":"+Potencia!T111*$K111*12*1000*(1-$C111)","v":0},null,0,0,null,0,0,null,{"$f":"+($W111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$W89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$W89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$W89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$W89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,0,{"$f":"+Potencia!U111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!V111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!W111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!T111*$X111*12*1000*(1-$C111)","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H194","v":"Discapacitados 601-más"},{"$f":"+IF(B112=0,0,VLOOKUP(B112,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17561633200577981,null,1,0,null,4.5100000000000001E-3,0,null,{"$f":"+($J112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$J90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$J90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$J90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$J90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,{"$f":"+Potencia!T112*$K112*12*1000*(1-$C112)","v":0},null,0,{"$f":"IF(R112=0,0,$E112*$F$3*H112/$R$80)","v":0},null,0,0,null,{"$f":"+($W112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$W90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$W90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$W90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$W90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,0,{"$f":"+Potencia!U112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!V112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!W112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!T112*$X112*12*1000*(1-$C112)","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H195","v":"Cruz Roja"},{"$f":"+IF(B113=0,0,VLOOKUP(B113,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.17561633200577981,null,1,0,null,4.5100000000000001E-3,0,null,{"$f":"+($J113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$J91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$J91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$J91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$J91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,{"$f":"+Potencia!T113*$K113*12*1000*(1-$C113)","v":0},null,0,0,null,0,0,null,{"$f":"+($W113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$W91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$W91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$W91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$W91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,0,{"$f":"+Potencia!U113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!V113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!W113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!T113*$X113*12*1000*(1-$C113)","v":0}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H196","v":0},{"$f":"+IF(B114=0,0,VLOOKUP(B114,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17561633200577981,null,1,0,null,4.5100000000000001E-3,0,null,{"$f":"+SUM(M115:M124)","v":262677.03497594176},273464.91921445687,285725.70194251987,299279.83415699762,262677.03497594176,0,null,0.89680214678006542,0,null,4.0445776819780952E-3,0,null,{"$f":"+SUM(Z115:Z124)","v":235569.32887624693},{"$f":"+SUM(AA115:AA124)","v":245243.92662056212},{"$f":"+SUM(AB115:AB124)","v":256239.42289229296},{"$f":"+SUM(AC115:AC124)","v":268394.79775997746},{"$f":"+SUM(AD115:AD124)","v":235569.32887624693},0,{"$f":"+SUM(AF115:AF124)","v":0},{"$f":"+SUM(AG115:AG124)","v":0},{"$f":"+SUM(AH115:AH124)","v":0},{"$f":"+SUM(AI115:AI124)","v":0}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!H197","v":"Regular"},{"$f":"+IF(B115=0,0,VLOOKUP(B115,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17561633200577981,null,1,0,null,{"$f":"+J114","v":4.5100000000000001E-3},{"$f":"+K114","v":0},null,{"$f":"+($J115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$J82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":262677.03497594176},{"$f":"+($J115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$J82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":273464.91921445687},{"$f":"+($J115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$J82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":285725.70194251987},{"$f":"+($J115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$J82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":299279.83415699762},262677.03497594176,{"$f":"+Potencia!T115*$K115*12*1000*(1-$C115)","v":0},null,0.89680214678006542,0,null,4.0445776819780952E-3,0,null,{"$f":"+($W115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$W82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":235569.32887624693},{"$f":"+($W115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$W82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":245243.92662056212},{"$f":"+($W115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$W82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":256239.42289229296},{"$f":"+($W115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$W82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":268394.79775997746},235569.32887624693,0,{"$f":"+Potencia!U115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!V115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!W115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!T115*$X115*12*1000*(1-$C115)","v":0}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!H198","v":"Agro"},{"$f":"+IF(B116=0,0,VLOOKUP(B116,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.17561633200577981,null,{"$f":"+G115","v":1},0,null,{"$f":"+J115","v":4.5100000000000001E-3},0,null,{"$f":"+($J116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$J83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$J83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$J83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$J83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},0,{"$f":"+Potencia!T116*$K116*12*1000*(1-$C116)","v":0},null,0,0,null,0,0,null,{"$f":"+($W116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$W83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$W83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$W83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$W83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},0,0,{"$f":"+Potencia!U116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!V116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!W116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!T116*$X116*12*1000*(1-$C116)","v":0}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!H199","v":"Jub. 1"},{"$f":"+IF(B117=0,0,VLOOKUP(B117,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17561633200577981,null,1,0,null,4.5100000000000001E-3,0,null,{"$f":"+($J117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$J84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$J84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$J84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$J84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,{"$f":"+Potencia!T117*$K117*12*1000*(1-$C117)","v":0},null,0,0,null,0,0,null,{"$f":"+($W117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$W84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$W84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$W84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$W84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,0,{"$f":"+Potencia!U117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!V117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!W117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!T117*$X117*12*1000*(1-$C117)","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!H200","v":"Jub. 2"},{"$f":"+IF(B118=0,0,VLOOKUP(B118,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17561633200577981,null,1,0,null,4.5100000000000001E-3,0,null,{"$f":"+($J118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$J85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$J85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$J85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$J85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,{"$f":"+Potencia!T118*$K118*12*1000*(1-$C118)","v":0},null,0,0,null,0,0,null,{"$f":"+($W118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$W85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$W85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$W85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$W85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,0,{"$f":"+Potencia!U118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!V118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!W118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!T118*$X118*12*1000*(1-$C118)","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!H201","v":"Político"},{"$f":"+IF(B119=0,0,VLOOKUP(B119,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.17561633200577981,null,1,0,null,4.5100000000000001E-3,0,null,{"$f":"+($J119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$J86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$J86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$J86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$J86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,{"$f":"+Potencia!T119*$K119*12*1000*(1-$C119)","v":0},null,0,0,null,0,0,null,{"$f":"+($W119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$W86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$W86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$W86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$W86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,0,{"$f":"+Potencia!U119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!V119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!W119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!T119*$X119*12*1000*(1-$C119)","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!H202","v":"x1"},{"$f":"+IF(B120=0,0,VLOOKUP(B120,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17561633200577981,null,1,0,null,4.5100000000000001E-3,0,null,{"$f":"+($J120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$J87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$J87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$J87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$J87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,{"$f":"+Potencia!T120*$K120*12*1000*(1-$C120)","v":0},null,0,0,null,0,0,null,{"$f":"+($W120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$W87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$W87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$W87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$W87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,0,{"$f":"+Potencia!U120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!V120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!W120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!T120*$X120*12*1000*(1-$C120)","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!H203","v":"x2"},{"$f":"+IF(B121=0,0,VLOOKUP(B121,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17561633200577981,null,1,0,null,4.5100000000000001E-3,0,null,{"$f":"+($J121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$J88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$J88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$J88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$J88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,{"$f":"+Potencia!T121*$K121*12*1000*(1-$C121)","v":0},null,0,0,null,0,0,null,{"$f":"+($W121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$W88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$W88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$W88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$W88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,0,{"$f":"+Potencia!U121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!V121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!W121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!T121*$X121*12*1000*(1-$C121)","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!H204","v":"Discap."},{"$f":"+IF(B122=0,0,VLOOKUP(B122,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17561633200577981,null,1,0,null,4.5100000000000001E-3,0,null,{"$f":"+($J122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$J89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$J89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$J89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$J89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,{"$f":"+Potencia!T122*$K122*12*1000*(1-$C122)","v":0},null,0,0,null,0,0,null,{"$f":"+($W122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$W89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$W89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$W89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$W89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,0,{"$f":"+Potencia!U122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!V122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!W122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!T122*$X122*12*1000*(1-$C122)","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H205","v":"Discapacitados 601-más"},{"$f":"+IF(B123=0,0,VLOOKUP(B123,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17561633200577981,null,1,0,null,4.5100000000000001E-3,0,null,{"$f":"+($J123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$J90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$J90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$J90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$J90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,{"$f":"+Potencia!T123*$K123*12*1000*(1-$C123)","v":0},null,0,0,null,0,0,null,{"$f":"+($W123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$W90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$W90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$W90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$W90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,0,{"$f":"+Potencia!U123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!V123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!W123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!T123*$X123*12*1000*(1-$C123)","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H206","v":"Cruz Roja"},{"$f":"+IF(B124=0,0,VLOOKUP(B124,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.17561633200577981,null,1,0,null,4.5100000000000001E-3,0,null,{"$f":"+($J124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$J91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$J91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$J91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$J91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,{"$f":"+Potencia!T124*$K124*12*1000*(1-$C124)","v":0},null,0,0,null,0,0,null,{"$f":"+($W124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$W91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$W91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$W91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$W91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,0,{"$f":"+Potencia!U124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!V124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!W124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!T124*$X124*12*1000*(1-$C124)","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!H207","v":0},{"$f":"+IF(B125=0,0,VLOOKUP(B125,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17561633200577981,null,1,0,null,0,0,null,{"$f":"+SUM(M126:M135)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z126:Z135)","v":0},{"$f":"+SUM(AA126:AA135)","v":0},{"$f":"+SUM(AB126:AB135)","v":0},{"$f":"+SUM(AC126:AC135)","v":0},{"$f":"+SUM(AD126:AD135)","v":0},0,{"$f":"+SUM(AF126:AF135)","v":0},{"$f":"+SUM(AG126:AG135)","v":0},{"$f":"+SUM(AH126:AH135)","v":0},{"$f":"+SUM(AI126:AI135)","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!H208","v":"Regular"},{"$f":"+IF(B126=0,0,VLOOKUP(B126,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17561633200577981,null,1,0,null,{"$f":"+J125","v":0},{"$f":"+K125","v":0},null,{"$f":"+($J126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$J82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$J82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$J82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$J82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,{"$f":"+Potencia!T126*$K126*12*1000*(1-$C126)","v":0},null,0,0,null,0,0,null,{"$f":"+($W126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$W82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$W82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$W82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$W82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,0,{"$f":"+Potencia!U126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!V126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!W126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!T126*$X126*12*1000*(1-$C126)","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!H209","v":"Agro"},{"$f":"+IF(B127=0,0,VLOOKUP(B127,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.17561633200577981,null,1,0,null,{"$f":"+J126","v":0},0,null,{"$f":"+($J127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$J83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$J83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$J83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$J83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,{"$f":"+Potencia!T127*$K127*12*1000*(1-$C127)","v":0},null,0,0,null,0,0,null,{"$f":"+($W127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$W83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$W83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$W83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$W83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,0,{"$f":"+Potencia!U127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!V127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!W127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!T127*$X127*12*1000*(1-$C127)","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!H210","v":"Jub. 1"},{"$f":"+IF(B128=0,0,VLOOKUP(B128,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17561633200577981,null,1,0,null,0,0,null,{"$f":"+($J128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$J84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$J84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$J84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$J84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,{"$f":"+Potencia!T128*$K128*12*1000*(1-$C128)","v":0},null,0,0,null,0,0,null,{"$f":"+($W128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$W84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$W84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$W84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$W84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,0,{"$f":"+Potencia!U128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!V128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!W128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!T128*$X128*12*1000*(1-$C128)","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!H211","v":"Jub. 2"},{"$f":"+IF(B129=0,0,VLOOKUP(B129,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17561633200577981,null,1,0,null,0,0,null,{"$f":"+($J129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$J85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$J85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$J85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$J85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,{"$f":"+Potencia!T129*$K129*12*1000*(1-$C129)","v":0},null,0,0,null,0,0,null,{"$f":"+($W129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$W85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$W85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$W85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$W85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,0,{"$f":"+Potencia!U129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!V129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!W129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!T129*$X129*12*1000*(1-$C129)","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!H212","v":"Político"},{"$f":"+IF(B130=0,0,VLOOKUP(B130,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.17561633200577981,null,1,0,null,0,0,null,{"$f":"+($J130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$J86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$J86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$J86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$J86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,{"$f":"+Potencia!T130*$K130*12*1000*(1-$C130)","v":0},null,0,0,null,0,0,null,{"$f":"+($W130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$W86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$W86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$W86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$W86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,0,{"$f":"+Potencia!U130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!V130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!W130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!T130*$X130*12*1000*(1-$C130)","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!H213","v":"x1"},{"$f":"+IF(B131=0,0,VLOOKUP(B131,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17561633200577981,null,1,0,null,0,0,null,{"$f":"+($J131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$J87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$J87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$J87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$J87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,{"$f":"+Potencia!T131*$K131*12*1000*(1-$C131)","v":0},null,0,0,null,0,0,null,{"$f":"+($W131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$W87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$W87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$W87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$W87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,0,{"$f":"+Potencia!U131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!V131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!W131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!T131*$X131*12*1000*(1-$C131)","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!H214","v":"x2"},{"$f":"+IF(B132=0,0,VLOOKUP(B132,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17561633200577981,null,{"$f":"+G131","v":1},0,null,0,0,null,{"$f":"+($J132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$J88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$J88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$J88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$J88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,{"$f":"+Potencia!T132*$K132*12*1000*(1-$C132)","v":0},null,0,0,null,0,0,null,{"$f":"+($W132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$W88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$W88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$W88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$W88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,0,{"$f":"+Potencia!U132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!V132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!W132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!T132*$X132*12*1000*(1-$C132)","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!H215","v":"Discap."},{"$f":"+IF(B133=0,0,VLOOKUP(B133,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17561633200577981,null,1,0,null,0,0,null,{"$f":"+($J133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$J89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$J89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$J89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$J89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,{"$f":"+Potencia!T133*$K133*12*1000*(1-$C133)","v":0},null,0,0,null,0,0,null,{"$f":"+($W133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$W89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$W89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$W89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$W89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,0,{"$f":"+Potencia!U133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!V133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!W133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!T133*$X133*12*1000*(1-$C133)","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H216","v":"Discapacitados 601-más"},{"$f":"+IF(B134=0,0,VLOOKUP(B134,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17561633200577981,null,1,0,null,0,0,null,{"$f":"+($J134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$J90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$J90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$J90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$J90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,{"$f":"+Potencia!T134*$K134*12*1000*(1-$C134)","v":0},null,0,0,null,0,0,null,{"$f":"+($W134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$W90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$W90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$W90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$W90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,0,{"$f":"+Potencia!U134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!V134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!W134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!T134*$X134*12*1000*(1-$C134)","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H217","v":"Cruz Roja"},{"$f":"+IF(B135=0,0,VLOOKUP(B135,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.17561633200577981,null,1,0,null,0,0,null,{"$f":"+($J135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$J91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$J91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$J91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$J91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,{"$f":"+Potencia!T135*$K135*12*1000*(1-$C135)","v":0},null,0,0,null,0,0,null,{"$f":"+($W135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$W91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$W91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$W91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$W91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,0,{"$f":"+Potencia!U135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!V135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!W135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!T135*$X135*12*1000*(1-$C135)","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!H218","v":0},{"$f":"+IF(B136=0,0,VLOOKUP(B136,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60741326547440999,null,1,0,null,null,null,null,{"$f":"+SUM(M137,M148,M159,M170,M181)","v":2490012.4232673235},2606170.3876865702,2737939.8316397369,2883339.5730541395,2490012.4232673235,0,null,{"$f":"IF(Q136=0,0,$E136*$F$3*G136/$Q$136)","v":0.88322091735814201},{"$f":"IF(R136=0,0,$E136*$F$3*H136/$R$136)","v":0},null,0,0,null,{"$f":"+SUM(Z137,Z148,Z159,Z170,Z181)","v":2199231.0567113357},{"$f":"+SUM(AA137,AA148,AA159,AA170,AA181)","v":2301824.2006041571},{"$f":"+SUM(AB137,AB148,AB159,AB170,AB181)","v":2418205.7297722446},{"$f":"+SUM(AC137,AC148,AC159,AC170,AC181)","v":2546625.8227679105},{"$f":"+SUM(AD137,AD148,AD159,AD170,AD181)","v":2199231.0567113357},0,{"$f":"+SUM(AF137,AF148,AF159,AF170,AF181)","v":0},{"$f":"+SUM(AG137,AG148,AG159,AG170,AG181)","v":0},{"$f":"+SUM(AH137,AH148,AH159,AH170,AH181)","v":0},{"$f":"+SUM(AI137,AI148,AI159,AI170,AI181)","v":0}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!H219","v":0},{"$f":"+IF(B137=0,0,VLOOKUP(B137,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E136","v":0.60741326547440999},null,{"$f":"+G136","v":1},0,null,4.9100000000000003E-3,0,null,{"$f":"+SUM(M138:M147)","v":856737.87678425096},898802.83565565594,946584.58246685332,999341.78989272541,856737.87678425096,0,null,0.88322091735814201,0,null,4.3366147042284775E-3,0,null,{"$f":"+SUM(Z138:Z147)","v":756688.8134688529},{"$f":"+SUM(AA138:AA147)","v":793841.46503188787},{"$f":"+SUM(AB138:AB147)","v":836043.3032834481},{"$f":"+SUM(AC138:AC147)","v":882639.57242338057},{"$f":"+SUM(AD138:AD147)","v":756688.8134688529},{"$f":"+AI137","v":0},{"$f":"+SUM(AF138:AF147)","v":0},{"$f":"+SUM(AG138:AG147)","v":0},{"$f":"+SUM(AH138:AH147)","v":0},{"$f":"+SUM(AI138:AI147)","v":0}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!H220","v":"Regular"},{"$f":"+IF(B138=0,0,VLOOKUP(B138,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60741326547440999,null,1,0,null,{"$f":"+J137","v":4.9100000000000003E-3},{"$f":"+K137","v":0},null,{"$f":"+$J138*Energía!Z138*(1-$C138)*1000","v":658586.24765646667},{"$f":"+$J138*Energía!AA138*(1-$C138)*1000","v":690881.7919984071},{"$f":"+$J138*Energía!AB138*(1-$C138)*1000","v":727581.05950960831},{"$f":"+$J138*Energía!AC138*(1-$C138)*1000","v":768114.41204772482},{"$f":"+M138","v":658586.24765646667},{"$f":"+Potencia!T138*$K138*12*1000*(1-$C138)","v":0},null,0.88322091735814201,0,null,4.3366147042284775E-3,0,null,{"$f":"+$W138*Energía!Z138*(1-$C138)*1000","v":581677.14981460094},{"$f":"+$W138*Energía!AA138*(1-$C138)*1000","v":610201.25011487026},{"$f":"+$W138*Energía!AB138*(1-$C138)*1000","v":642614.81083248521},{"$f":"+$W138*Energía!AC138*(1-$C138)*1000","v":678414.71564480138},{"$f":"+Z138","v":581677.14981460094},0,{"$f":"+Potencia!U138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!V138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!W138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!T138*$X138*12*1000*(1-$C138)","v":0}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!H221","v":"Agro"},{"$f":"+IF(B139=0,0,VLOOKUP(B139,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.60741326547440999,null,1,0,null,{"$f":"+J138","v":4.9100000000000003E-3},0,null,{"$f":"+$J139*Energía!Z139*(1-$C139)*1000","v":125.69272522221705},{"$f":"+$J139*Energía!AA139*(1-$C139)*1000","v":131.09571064617791},{"$f":"+$J139*Energía!AB139*(1-$C139)*1000","v":137.24697520416586},{"$f":"+$J139*Energía!AC139*(1-$C139)*1000","v":144.06632247257156},125.69272522221705,{"$f":"+Potencia!T139*$K139*12*1000*(1-$C139)","v":0},null,0.88322091735814201,0,null,4.3366147042284775E-3,0,null,{"$f":"+$W139*Energía!Z139*(1-$C139)*1000","v":111.01444407601143},{"$f":"+$W139*Energía!AA139*(1-$C139)*1000","v":115.7864738186348},{"$f":"+$W139*Energía!AB139*(1-$C139)*1000","v":121.21939934445355},{"$f":"+$W139*Energía!AC139*(1-$C139)*1000","v":127.24238949463856},111.01444407601143,0,{"$f":"+Potencia!U139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!V139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!W139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!T139*$X139*12*1000*(1-$C139)","v":0}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!H222","v":"Jub. 1"},{"$f":"+IF(B140=0,0,VLOOKUP(B140,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60741326547440999,null,1,0,null,4.9100000000000003E-3,0,null,{"$f":"+$J140*Energía!Z140*(1-$C140)*1000","v":197961.3877520884},{"$f":"+$J140*Energía!AA140*(1-$C140)*1000","v":207722.2174755288},{"$f":"+$J140*Energía!AB140*(1-$C140)*1000","v":218794.93825005516},{"$f":"+$J140*Energía!AC140*(1-$C140)*1000","v":231007.995634272},197961.3877520884,{"$f":"+Potencia!T140*$K140*12*1000*(1-$C140)","v":0},null,0.88322091735814201,0,null,4.3366147042284775E-3,0,null,{"$f":"+$W140*Energía!Z140*(1-$C140)*1000","v":174843.63849189036},{"$f":"+$W140*Energía!AA140*(1-$C140)*1000","v":183464.60747440404},{"$f":"+$W140*Energía!AB140*(1-$C140)*1000","v":193244.26607453177},{"$f":"+$W140*Energía!AC140*(1-$C140)*1000","v":204031.09382116736},174843.63849189036,0,{"$f":"+Potencia!U140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!V140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!W140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!T140*$X140*12*1000*(1-$C140)","v":0}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!H223","v":"Jub. 2"},{"$f":"+IF(B141=0,0,VLOOKUP(B141,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60741326547440999,null,1,0,null,4.9100000000000003E-3,0,null,{"$f":"+$J141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,{"$f":"+Potencia!T141*$K141*12*1000*(1-$C141)","v":0},null,0,0,null,0,0,null,{"$f":"+$W141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,0,{"$f":"+Potencia!U141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!V141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!W141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!T141*$X141*12*1000*(1-$C141)","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!H224","v":"Político"},{"$f":"+IF(B142=0,0,VLOOKUP(B142,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.60741326547440999,null,1,0,null,4.9100000000000003E-3,0,null,{"$f":"+$J142*Energía!Z142*(1-$C142)*1000","v":1.799962452526755},{"$f":"+$J142*Energía!AA142*(1-$C142)*1000","v":1.890791108876885},{"$f":"+$J142*Energía!AB142*(1-$C142)*1000","v":1.9947643645378366},{"$f":"+$J142*Energía!AC142*(1-$C142)*1000","v":2.1110532137300781},1.799962452526755,{"$f":"+Potencia!T142*$K142*12*1000*(1-$C142)","v":0},null,0.88322091735814201,0,null,4.3366147042284775E-3,0,null,{"$f":"+$W142*Energía!Z142*(1-$C142)*1000","v":1.5897644885308917},{"$f":"+$W142*Energía!AA142*(1-$C142)*1000","v":1.6699862577148608},{"$f":"+$W142*Energía!AB142*(1-$C142)*1000","v":1.7618176119604392},{"$f":"+$W142*Energía!AC142*(1-$C142)*1000","v":1.8645263560225336},1.5897644885308917,0,{"$f":"+Potencia!U142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!V142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!W142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!T142*$X142*12*1000*(1-$C142)","v":0}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!H225","v":"x1"},{"$f":"+IF(B143=0,0,VLOOKUP(B143,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60741326547440999,null,1,0,null,4.9100000000000003E-3,0,null,{"$f":"+$J143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AC143*(1-$C143)*1000","v":0},0,{"$f":"+Potencia!T143*$K143*12*1000*(1-$C143)","v":0},null,0,0,null,{"$f":"+J143*T143","v":0},{"$f":"+U143*K143","v":0},null,{"$f":"+$W143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AC143*(1-$C143)*1000","v":0},0,0,{"$f":"+Potencia!U143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!V143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!W143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!T143*$X143*12*1000*(1-$C143)","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!H226","v":"x2"},{"$f":"+IF(B144=0,0,VLOOKUP(B144,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60741326547440999,null,1,0,null,4.9100000000000003E-3,0,null,{"$f":"+$J144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,{"$f":"+Potencia!T144*$K144*12*1000*(1-$C144)","v":0},null,0,0,null,0,0,null,{"$f":"+$W144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,0,{"$f":"+Potencia!U144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!V144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!W144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!T144*$X144*12*1000*(1-$C144)","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!H227","v":"Discap."},{"$f":"+IF(B145=0,0,VLOOKUP(B145,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60741326547440999,null,1,0,null,4.9100000000000003E-3,0,null,{"$f":"+$J145*Energía!Z145*(1-$C145)*1000","v":62.748688021212331},{"$f":"+$J145*Energía!AA145*(1-$C145)*1000","v":65.839679965068584},{"$f":"+$J145*Energía!AB145*(1-$C145)*1000","v":69.342967621073683},{"$f":"+$J145*Energía!AC145*(1-$C145)*1000","v":73.204835042389703},62.748688021212331,{"$f":"+Potencia!T145*$K145*12*1000*(1-$C145)","v":0},null,0.88322091735814201,0,null,4.3366147042284775E-3,0,null,{"$f":"+$W145*Energía!Z145*(1-$C145)*1000","v":55.420953797115018},{"$f":"+$W145*Energía!AA145*(1-$C145)*1000","v":58.150982537314349},{"$f":"+$W145*Energía!AB145*(1-$C145)*1000","v":61.245159474620628},{"$f":"+$W145*Energía!AC145*(1-$C145)*1000","v":64.656041561190904},55.420953797115018,0,{"$f":"+Potencia!U145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!V145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!W145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!T145*$X145*12*1000*(1-$C145)","v":0}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H228","v":"Discapacitados 601-más"},{"$f":"+IF(B146=0,0,VLOOKUP(B146,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60741326547440999,null,1,0,null,4.9100000000000003E-3,0,null,{"$f":"+$J146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,{"$f":"+Potencia!T146*$K146*12*1000*(1-$C146)","v":0},null,0,0,null,0,0,null,{"$f":"+$W146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,0,{"$f":"+Potencia!U146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!V146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!W146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!T146*$X146*12*1000*(1-$C146)","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!H229","v":"Cruz Roja"},{"$f":"+IF(B147=0,0,VLOOKUP(B147,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.60741326547440999,null,1,0,null,4.9100000000000003E-3,0,null,{"$f":"+$J147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AC147*(1-$C147)*1000","v":0},0,{"$f":"+Potencia!T147*$K147*12*1000*(1-$C147)","v":0},null,0,0,null,0,0,null,{"$f":"+$W147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AC147*(1-$C147)*1000","v":0},0,0,{"$f":"+Potencia!U147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!V147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!W147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!T147*$X147*12*1000*(1-$C147)","v":0}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!H230","v":0},{"$f":"+IF(B148=0,0,VLOOKUP(B148,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60741326547440999,null,1,0,null,4.9100000000000003E-3,0,null,{"$f":"+SUM(M149:M158)","v":630016.19243118784},660239.54230783437,694452.30802093202,732146.01406048704,630016.19243118784,0,null,0.88322091735814201,0,null,4.3366147042284775E-3,0,null,{"$f":"+SUM(Z149:Z158)","v":556443.47942955757},{"$f":"+SUM(AA149:AA158)","v":583137.37423324515},{"$f":"+SUM(AB149:AB158)","v":613354.80455172656},{"$f":"+SUM(AC149:AC158)","v":646646.67417861044},{"$f":"+SUM(AD149:AD158)","v":556443.47942955757},0,{"$f":"+SUM(AF149:AF158)","v":0},{"$f":"+SUM(AG149:AG158)","v":0},{"$f":"+SUM(AH149:AH158)","v":0},{"$f":"+SUM(AI149:AI158)","v":0}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!H231","v":"Regular"},{"$f":"+IF(B149=0,0,VLOOKUP(B149,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60741326547440999,null,1,0,null,{"$f":"+J148","v":4.9100000000000003E-3},{"$f":"+K148","v":0},null,{"$f":"+($J149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$J138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":457538.70192877192},{"$f":"+($J149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$J138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":479258.2146380159},{"$f":"+($J149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$J138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":503820.49315441115},{"$f":"+($J149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$J138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":530867.20047333895},{"$f":"+M149","v":457538.70192877192},{"$f":"+Potencia!T149*$K149*12*1000*(1-$C149)","v":0},null,0.88322091735814201,0,null,4.3366147042284775E-3,0,null,{"$f":"+($W149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$W138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":404107.75204438344},{"$f":"+($W149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$W138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":423290.87998401374},{"$f":"+($W149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$W138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":444984.79814767052},{"$f":"+($W149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$W138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":468873.01579741121},{"$f":"+Z149","v":404107.75204438344},0,{"$f":"+Potencia!U149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!V149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!W149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!T149*$X149*12*1000*(1-$C149)","v":0}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!H232","v":"Agro"},{"$f":"+IF(B150=0,0,VLOOKUP(B150,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.60741326547440999,null,1,0,null,{"$f":"+J149","v":4.9100000000000003E-3},0,null,{"$f":"+($J150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$J139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":505.40319737627738},{"$f":"+($J150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$J139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":526.44869582958972},{"$f":"+($J150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$J139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":550.38030630658182},{"$f":"+($J150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$J139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":576.85943070109249},505.40319737627738,{"$f":"+Potencia!T150*$K150*12*1000*(1-$C150)","v":0},null,0.88322091735814201,0,null,4.3366147042284775E-3,0,null,{"$f":"+($W150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$W139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":446.38267562241379},{"$f":"+($W150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$W139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":464.97050007260771},{"$f":"+($W150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$W139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":486.10739903195446},{"$f":"+($W150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$W139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":509.49431557051463},446.38267562241379,0,{"$f":"+Potencia!U150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!V150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!W150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!T150*$X150*12*1000*(1-$C150)","v":0}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!H233","v":"Jub. 1"},{"$f":"+IF(B151=0,0,VLOOKUP(B151,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60741326547440999,null,1,0,null,4.9100000000000003E-3,0,null,{"$f":"+($J151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$J140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":139916.83466778827},{"$f":"+($J151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$J140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":146784.54696590771},{"$f":"+($J151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$J140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":154542.01697141622},{"$f":"+($J151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$J140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":163075.00354173913},139916.83466778827,{"$f":"+Potencia!T151*$K151*12*1000*(1-$C151)","v":0},null,0.88322091735814201,0,null,4.3366147042284775E-3,0,null,{"$f":"+($W151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$W140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":123577.47506913144},{"$f":"+($W151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$W140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":129643.18222522832},{"$f":"+($W151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$W140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":136494.7419998718},{"$f":"+($W151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$W140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":144031.25422631711},123577.47506913144,0,{"$f":"+Potencia!U151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!V151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!W151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!T151*$X151*12*1000*(1-$C151)","v":0}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!H234","v":"Jub. 2"},{"$f":"+IF(B152=0,0,VLOOKUP(B152,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60741326547440999,null,1,0,null,4.9100000000000003E-3,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":31967.872670291737},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":33578.664939682298},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":35442.910014152891},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":37525.120051090351},31967.872670291737,{"$f":"+Potencia!T152*$K152*12*1000*(1-$C152)","v":0},null,0.88322091735814201,0,null,4.3366147042284775E-3,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":28234.693825843344},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":29657.379251687882},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":31303.919496542196},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":33142.970955498429},28234.693825843344,0,{"$f":"+Potencia!U152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!V152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!W152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!T152*$X152*12*1000*(1-$C152)","v":0}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!H235","v":"Político"},{"$f":"+IF(B153=0,0,VLOOKUP(B153,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.60741326547440999,null,{"$f":"+G152","v":1},0,null,4.9100000000000003E-3,0,null,{"$f":"+($J153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$J142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($J153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$J142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($J153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$J142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($J153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$J142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":0},0,{"$f":"+Potencia!T153*$K153*12*1000*(1-$C153)","v":0},null,0,0,null,0,0,null,{"$f":"+($W153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$W142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($W153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$W142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($W153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$W142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($W153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$W142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":0},0,0,{"$f":"+Potencia!U153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!V153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!W153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!T153*$X153*12*1000*(1-$C153)","v":0}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!H236","v":"x1"},{"$f":"+IF(B154=0,0,VLOOKUP(B154,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60741326547440999,null,1,0,null,4.9100000000000003E-3,0,null,{"$f":"+($J154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$J143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$J143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$J143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$J143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,{"$f":"+Potencia!T154*$K154*12*1000*(1-$C154)","v":0},null,0,0,null,0,0,null,{"$f":"+($W154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$W143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$W143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$W143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$W143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,0,{"$f":"+Potencia!U154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!V154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!W154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!T154*$X154*12*1000*(1-$C154)","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!H237","v":"x2"},{"$f":"+IF(B155=0,0,VLOOKUP(B155,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60741326547440999,null,1,0,null,4.9100000000000003E-3,0,null,{"$f":"+($J155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$J144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$J144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$J144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$J144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,{"$f":"+Potencia!T155*$K155*12*1000*(1-$C155)","v":0},null,0,0,null,0,0,null,{"$f":"+($W155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$W144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$W144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$W144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$W144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,0,{"$f":"+Potencia!U155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!V155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!W155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!T155*$X155*12*1000*(1-$C155)","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!H238","v":"Discap."},{"$f":"+IF(B156=0,0,VLOOKUP(B156,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60741326547440999,null,1,0,null,4.9100000000000003E-3,0,null,{"$f":"+($J156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$J145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":87.37996695975707},{"$f":"+($J156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$J145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":91.667068398774632},{"$f":"+($J156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$J145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":96.507574645211676},{"$f":"+($J156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$J145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":101.83056361734727},87.37996695975707,{"$f":"+Potencia!T156*$K156*12*1000*(1-$C156)","v":0},null,0.88322091735814201,0,null,4.3366147042284775E-3,0,null,{"$f":"+($W156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$W145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":77.175814576920786},{"$f":"+($W156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$W145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":80.962272242697281},{"$f":"+($W156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$W145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":85.237508610153242},{"$f":"+($W156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$W145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":89.938883813210083},77.175814576920786,0,{"$f":"+Potencia!U156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!V156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!W156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!T156*$X156*12*1000*(1-$C156)","v":0}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H239","v":"Discapacitados 601-más"},{"$f":"+IF(B157=0,0,VLOOKUP(B157,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60741326547440999,null,1,0,null,4.9100000000000003E-3,0,null,{"$f":"+($J157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$J146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$J146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$J146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$J146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,{"$f":"+Potencia!T157*$K157*12*1000*(1-$C157)","v":0},null,0,0,null,0,0,null,{"$f":"+($W157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$W146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$W146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$W146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$W146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,0,{"$f":"+Potencia!U157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!V157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!W157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!T157*$X157*12*1000*(1-$C157)","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!H240","v":"Cruz Roja"},{"$f":"+IF(B158=0,0,VLOOKUP(B158,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.60741326547440999,null,1,0,null,4.9100000000000003E-3,0,null,{"$f":"+($J158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$J147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$J147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$J147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$J147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,{"$f":"+Potencia!T158*$K158*12*1000*(1-$C158)","v":0},null,0,0,null,0,0,null,{"$f":"+($W158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$W147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$W147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$W147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$W147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,0,{"$f":"+Potencia!U158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!V158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!W158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!T158*$X158*12*1000*(1-$C158)","v":0}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!H241","v":0},{"$f":"+IF(B159=0,0,VLOOKUP(B159,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60741326547440999,null,1,0,null,4.9100000000000003E-3,0,null,{"$f":"+SUM(M160:M169)","v":1003258.3540518845},1047128.0097230799,1096902.9411519512,1151851.769100927,1003258.3540518845,0,null,0.88322091735814201,0,null,4.3366147042284775E-3,0,null,{"$f":"+SUM(Z160:Z169)","v":886098.76381292508},{"$f":"+SUM(AA160:AA169)","v":924845.36133902415},{"$f":"+SUM(AB160:AB169)","v":968807.62193707016},{"$f":"+SUM(AC160:AC169)","v":1017339.5761659197},{"$f":"+SUM(AD160:AD169)","v":886098.76381292508},0,{"$f":"+SUM(AF160:AF169)","v":0},{"$f":"+SUM(AG160:AG169)","v":0},{"$f":"+SUM(AH160:AH169)","v":0},{"$f":"+SUM(AI160:AI169)","v":0}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!H242","v":"Regular"},{"$f":"+IF(B160=0,0,VLOOKUP(B160,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60741326547440999,null,1,0,null,{"$f":"+J159","v":4.9100000000000003E-3},{"$f":"+K159","v":0},null,{"$f":"+($J160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$J138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":933942.55453507137},{"$f":"+($J160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$J138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":974411.84775267949},{"$f":"+($J160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$J138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":1020298.7688500724},{"$f":"+($J160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$J138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":1070937.2873920377},{"$f":"+M160","v":933942.55453507137},{"$f":"+Potencia!T160*$K160*12*1000*(1-$C160)","v":0},null,0.88322091735814201,0,null,4.3366147042284775E-3,0,null,{"$f":"+($W160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$W138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":824877.59977627231},{"$f":"+($W160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$W138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":860620.92605676386},{"$f":"+($W160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$W138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":901149.21460314374},{"$f":"+($W160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$W138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":945874.21340343577},{"$f":"+Z160","v":824877.59977627231},0,{"$f":"+Potencia!U160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!V160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!W160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!T160*$X160*12*1000*(1-$C160)","v":0}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!H243","v":"Agro"},{"$f":"+IF(B161=0,0,VLOOKUP(B161,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.60741326547440999,null,1,0,null,{"$f":"+J160","v":4.9100000000000003E-3},0,null,{"$f":"+($J161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$J139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":5647.3324670094353},{"$f":"+($J161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$J139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":5880.2746110683411},{"$f":"+($J161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$J139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":6145.0654645576742},{"$f":"+($J161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$J139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":6437.8688965915489},5647.3324670094353,{"$f":"+Potencia!T161*$K161*12*1000*(1-$C161)","v":0},null,0.88322091735814201,0,null,4.3366147042284775E-3,0,null,{"$f":"+($W161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$W139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":4987.8421621384914},{"$f":"+($W161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$W139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":5193.5815363055717},{"$f":"+($W161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$W139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":5427.4503568324662},{"$f":"+($W161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$W139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":5686.0604726790389},4987.8421621384914,0,{"$f":"+Potencia!U161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!V161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!W161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!T161*$X161*12*1000*(1-$C161)","v":0}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!H244","v":"Jub. 1"},{"$f":"+IF(B162=0,0,VLOOKUP(B162,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60741326547440999,null,1,0,null,4.9100000000000003E-3,0,null,{"$f":"+($J162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$J140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$J140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$J140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$J140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,{"$f":"+Potencia!T162*$K162*12*1000*(1-$C162)","v":0},null,0,0,null,0,0,null,{"$f":"+($W162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$W140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$W140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$W140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$W140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,0,{"$f":"+Potencia!U162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!V162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!W162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!T162*$X162*12*1000*(1-$C162)","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!H245","v":"Jub. 2"},{"$f":"+IF(B163=0,0,VLOOKUP(B163,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60741326547440999,null,1,0,null,4.9100000000000003E-3,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":63663.346139705776},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":66830.473286897555},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":70453.316714609755},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":74470.37734880083},63663.346139705776,{"$f":"+Potencia!T163*$K163*12*1000*(1-$C163)","v":0},null,0.88322091735814201,0,null,4.3366147042284775E-3,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":56228.798979599858},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":59026.071923932454},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":62225.843019601351},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":65773.79499801487},56228.798979599858,0,{"$f":"+Potencia!U163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!V163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!W163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!T163*$X163*12*1000*(1-$C163)","v":0}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!H246","v":"Político"},{"$f":"+IF(B164=0,0,VLOOKUP(B164,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.60741326547440999,null,1,0,null,4.9100000000000003E-3,0,null,{"$f":"+($J164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$J142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$J142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$J142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$J142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":0},0,{"$f":"+Potencia!T164*$K164*12*1000*(1-$C164)","v":0},null,0,0,null,0,0,null,{"$f":"+($W164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$W142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($W164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$W142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($W164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$W142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($W164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$W142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":0},0,0,{"$f":"+Potencia!U164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!V164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!W164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!T164*$X164*12*1000*(1-$C164)","v":0}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!H247","v":"x1"},{"$f":"+IF(B165=0,0,VLOOKUP(B165,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60741326547440999,null,1,0,null,4.9100000000000003E-3,0,null,{"$f":"+($J165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$J143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$J143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$J143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$J143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,{"$f":"+Potencia!T165*$K165*12*1000*(1-$C165)","v":0},null,0,0,null,0,0,null,{"$f":"+($W165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$W143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$W143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$W143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$W143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,0,{"$f":"+Potencia!U165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!V165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!W165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!T165*$X165*12*1000*(1-$C165)","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!H248","v":"x2"},{"$f":"+IF(B166=0,0,VLOOKUP(B166,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60741326547440999,null,1,0,null,4.9100000000000003E-3,0,null,{"$f":"+($J166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$J144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$J144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$J144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$J144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,{"$f":"+Potencia!T166*$K166*12*1000*(1-$C166)","v":0},null,0,0,null,0,0,null,{"$f":"+($W166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$W144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$W144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$W144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$W144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,0,{"$f":"+Potencia!U166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!V166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!W166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!T166*$X166*12*1000*(1-$C166)","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!H249","v":"Discap."},{"$f":"+IF(B167=0,0,VLOOKUP(B167,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60741326547440999,null,1,0,null,4.9100000000000003E-3,0,null,{"$f":"+($J167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$J145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$J145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$J145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$J145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":0},0,{"$f":"+Potencia!T167*$K167*12*1000*(1-$C167)","v":0},null,0,0,null,0,0,null,{"$f":"+($W167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$W145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($W167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$W145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($W167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$W145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($W167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$W145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":0},0,0,{"$f":"+Potencia!U167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!V167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!W167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!T167*$X167*12*1000*(1-$C167)","v":0}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H250","v":"Discapacitados 601-más"},{"$f":"+IF(B168=0,0,VLOOKUP(B168,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60741326547440999,null,1,0,null,4.9100000000000003E-3,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":5.1209100980187987},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":5.4140724345314828},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":5.7901227112607963},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":6.2354634968986744},5.1209100980187987,{"$f":"+Potencia!T168*$K168*12*1000*(1-$C168)","v":0},null,0.88322091735814201,0,null,4.3366147042284775E-3,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":4.5228949144807364},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":4.781822022270326},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":5.1139574926559721},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":5.5072917898840545},4.5228949144807364,0,{"$f":"+Potencia!U168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!V168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!W168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!T168*$X168*12*1000*(1-$C168)","v":0}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!H251","v":"Cruz Roja"},{"$f":"+IF(B169=0,0,VLOOKUP(B169,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.60741326547440999,null,{"$f":"+G168","v":1},0,null,4.9100000000000003E-3,0,null,{"$f":"+($J169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$J147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$J147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$J147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$J147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,{"$f":"+Potencia!T169*$K169*12*1000*(1-$C169)","v":0},null,{"$f":"IF(Q169=0,0,$E169*$F$3*G169/$Q$136)","v":0},{"$f":"IF(R169=0,0,$E169*$F$3*H169/$R$136)","v":0},null,0,0,null,{"$f":"+($W169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$W147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$W147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$W147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$W147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,0,{"$f":"+Potencia!U169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!V169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!W169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!T169*$X169*12*1000*(1-$C169)","v":0}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!H252","v":0},{"$f":"+IF(B170=0,0,VLOOKUP(B170,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60741326547440999,null,1,0,null,0,0,null,{"$f":"+SUM(M171:M180)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z171:Z180)","v":0},{"$f":"+SUM(AA171:AA180)","v":0},{"$f":"+SUM(AB171:AB180)","v":0},{"$f":"+SUM(AC171:AC180)","v":0},{"$f":"+SUM(AD171:AD180)","v":0},0,{"$f":"+SUM(AF171:AF180)","v":0},{"$f":"+SUM(AG171:AG180)","v":0},{"$f":"+SUM(AH171:AH180)","v":0},{"$f":"+SUM(AI171:AI180)","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!H253","v":"Regular"},{"$f":"+IF(B171=0,0,VLOOKUP(B171,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60741326547440999,null,1,0,null,{"$f":"+J170","v":0},{"$f":"+K170","v":0},null,{"$f":"+($J171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$J138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$J138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$J138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$J138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+M171","v":0},{"$f":"+Potencia!T171*$K171*12*1000*(1-$C171)","v":0},null,0,0,null,0,0,null,{"$f":"+($W171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$W138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$W138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$W138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$W138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+Z171","v":0},0,{"$f":"+Potencia!U171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!V171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!W171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!T171*$X171*12*1000*(1-$C171)","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!H254","v":"Agro"},{"$f":"+IF(B172=0,0,VLOOKUP(B172,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.60741326547440999,null,1,0,null,{"$f":"+J171","v":0},0,null,{"$f":"+($J172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$J139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$J139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$J139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$J139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,{"$f":"+Potencia!T172*$K172*12*1000*(1-$C172)","v":0},null,0,0,null,0,0,null,{"$f":"+($W172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$W139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$W139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$W139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$W139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,0,{"$f":"+Potencia!U172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!V172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!W172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!T172*$X172*12*1000*(1-$C172)","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!H255","v":"Jub. 1"},{"$f":"+IF(B173=0,0,VLOOKUP(B173,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60741326547440999,null,1,0,null,0,0,null,{"$f":"+($J173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$J140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$J140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$J140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$J140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,{"$f":"+Potencia!T173*$K173*12*1000*(1-$C173)","v":0},null,0,0,null,0,0,null,{"$f":"+($W173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$W140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$W140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$W140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$W140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,0,{"$f":"+Potencia!U173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!V173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!W173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!T173*$X173*12*1000*(1-$C173)","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!H256","v":"Jub. 2"},{"$f":"+IF(B174=0,0,VLOOKUP(B174,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60741326547440999,null,1,0,null,0,0,null,{"$f":"+($J174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$J141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$J141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$J141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$J141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,{"$f":"+Potencia!T174*$K174*12*1000*(1-$C174)","v":0},null,0,0,null,0,0,null,{"$f":"+($W174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$W141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$W141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$W141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$W141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,0,{"$f":"+Potencia!U174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!V174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!W174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!T174*$X174*12*1000*(1-$C174)","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!H257","v":"Político"},{"$f":"+IF(B175=0,0,VLOOKUP(B175,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.60741326547440999,null,1,0,null,0,0,null,{"$f":"+($J175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$J142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$J142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$J142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$J142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,{"$f":"+Potencia!T175*$K175*12*1000*(1-$C175)","v":0},null,0,0,null,0,0,null,{"$f":"+($W175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$W142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$W142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$W142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$W142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,0,{"$f":"+Potencia!U175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!V175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!W175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!T175*$X175*12*1000*(1-$C175)","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!H258","v":"x1"},{"$f":"+IF(B176=0,0,VLOOKUP(B176,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60741326547440999,null,1,0,null,0,0,null,{"$f":"+($J176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$J143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$J143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$J143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$J143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,{"$f":"+Potencia!T176*$K176*12*1000*(1-$C176)","v":0},null,0,0,null,0,0,null,{"$f":"+($W176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$W143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$W143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$W143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$W143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,0,{"$f":"+Potencia!U176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!V176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!W176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!T176*$X176*12*1000*(1-$C176)","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!H259","v":"x2"},{"$f":"+IF(B177=0,0,VLOOKUP(B177,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60741326547440999,null,1,0,null,0,0,null,{"$f":"+($J177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$J144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$J144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$J144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$J144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,{"$f":"+Potencia!T177*$K177*12*1000*(1-$C177)","v":0},null,0,0,null,0,0,null,{"$f":"+($W177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$W144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$W144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$W144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$W144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,0,{"$f":"+Potencia!U177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!V177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!W177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!T177*$X177*12*1000*(1-$C177)","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!H260","v":"Discap."},{"$f":"+IF(B178=0,0,VLOOKUP(B178,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60741326547440999,null,1,0,null,0,0,null,{"$f":"+($J178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$J145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$J145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$J145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$J145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,{"$f":"+Potencia!T178*$K178*12*1000*(1-$C178)","v":0},null,0,0,null,0,0,null,{"$f":"+($W178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$W145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$W145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$W145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$W145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,0,{"$f":"+Potencia!U178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!V178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!W178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!T178*$X178*12*1000*(1-$C178)","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H261","v":"Discapacitados 601-más"},{"$f":"+IF(B179=0,0,VLOOKUP(B179,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60741326547440999,null,1,0,null,0,0,null,{"$f":"+($J179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$J146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$J146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$J146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$J146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,{"$f":"+Potencia!T179*$K179*12*1000*(1-$C179)","v":0},null,0,0,null,0,0,null,{"$f":"+($W179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$W146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$W146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$W146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$W146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,0,{"$f":"+Potencia!U179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!V179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!W179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!T179*$X179*12*1000*(1-$C179)","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!H262","v":"Cruz Roja"},{"$f":"+IF(B180=0,0,VLOOKUP(B180,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.60741326547440999,null,1,0,null,0,0,null,{"$f":"+($J180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$J147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$J147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$J147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$J147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,{"$f":"+Potencia!T180*$K180*12*1000*(1-$C180)","v":0},null,0,0,null,0,0,null,{"$f":"+($W180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$W147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$W147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$W147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$W147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,0,{"$f":"+Potencia!U180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!V180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!W180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!T180*$X180*12*1000*(1-$C180)","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!H263","v":0},{"$f":"+IF(B181=0,0,VLOOKUP(B181,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60741326547440999,null,1,0,null,0,0,null,{"$f":"+SUM(M182:M191)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z182:Z191)","v":0},{"$f":"+SUM(AA182:AA191)","v":0},{"$f":"+SUM(AB182:AB191)","v":0},{"$f":"+SUM(AC182:AC191)","v":0},{"$f":"+SUM(AD182:AD191)","v":0},0,{"$f":"+SUM(AF182:AF191)","v":0},{"$f":"+SUM(AG182:AG191)","v":0},{"$f":"+SUM(AH182:AH191)","v":0},{"$f":"+SUM(AI182:AI191)","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!H264","v":"Regular"},{"$f":"+IF(B182=0,0,VLOOKUP(B182,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60741326547440999,null,1,0,null,{"$f":"+J181","v":0},{"$f":"+K181","v":0},null,{"$f":"+($J182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$J138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$J138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$J138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$J138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+M182","v":0},{"$f":"+Potencia!T182*$K182*12*1000*(1-$C182)","v":0},null,0,0,null,0,0,null,{"$f":"+($W182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$W138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$W138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$W138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$W138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+Z182","v":0},0,{"$f":"+Potencia!U182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!V182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!W182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!T182*$X182*12*1000*(1-$C182)","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!H265","v":"Agro"},{"$f":"+IF(B183=0,0,VLOOKUP(B183,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.60741326547440999,null,1,0,null,{"$f":"+J182","v":0},0,null,{"$f":"+($J183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$J139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$J139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$J139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$J139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,{"$f":"+Potencia!T183*$K183*12*1000*(1-$C183)","v":0},null,0,0,null,0,0,null,{"$f":"+($W183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$W139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$W139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$W139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$W139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,0,{"$f":"+Potencia!U183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!V183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!W183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!T183*$X183*12*1000*(1-$C183)","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!H266","v":"Jub. 1"},{"$f":"+IF(B184=0,0,VLOOKUP(B184,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60741326547440999,null,1,0,null,0,0,null,{"$f":"+($J184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$J140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$J140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$J140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$J140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,{"$f":"+Potencia!T184*$K184*12*1000*(1-$C184)","v":0},null,0,0,null,0,0,null,{"$f":"+($W184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$W140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$W140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$W140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$W140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,0,{"$f":"+Potencia!U184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!V184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!W184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!T184*$X184*12*1000*(1-$C184)","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!H267","v":"Jub. 2"},{"$f":"+IF(B185=0,0,VLOOKUP(B185,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60741326547440999,null,{"$f":"+G184","v":1},0,null,0,0,null,{"$f":"+($J185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$J141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$J141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$J141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$J141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,{"$f":"+Potencia!T185*$K185*12*1000*(1-$C185)","v":0},null,0,0,null,0,0,null,{"$f":"+($W185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$W141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$W141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$W141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$W141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,0,{"$f":"+Potencia!U185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!V185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!W185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!T185*$X185*12*1000*(1-$C185)","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!H268","v":"Político"},{"$f":"+IF(B186=0,0,VLOOKUP(B186,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.60741326547440999,null,1,0,null,0,0,null,{"$f":"+($J186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$J142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$J142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$J142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$J142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,{"$f":"+Potencia!T186*$K186*12*1000*(1-$C186)","v":0},null,0,0,null,0,0,null,{"$f":"+($W186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$W142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$W142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$W142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$W142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,0,{"$f":"+Potencia!U186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!V186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!W186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!T186*$X186*12*1000*(1-$C186)","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!H269","v":"x1"},{"$f":"+IF(B187=0,0,VLOOKUP(B187,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60741326547440999,null,1,0,null,0,0,null,{"$f":"+($J187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$J143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$J143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$J143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$J143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,{"$f":"+Potencia!T187*$K187*12*1000*(1-$C187)","v":0},null,0,0,null,0,0,null,{"$f":"+($W187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$W143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$W143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$W143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$W143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,0,{"$f":"+Potencia!U187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!V187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!W187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!T187*$X187*12*1000*(1-$C187)","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!H270","v":"x2"},{"$f":"+IF(B188=0,0,VLOOKUP(B188,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60741326547440999,null,1,0,null,0,0,null,{"$f":"+($J188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$J144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$J144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$J144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$J144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,{"$f":"+Potencia!T188*$K188*12*1000*(1-$C188)","v":0},null,0,0,null,0,0,null,{"$f":"+($W188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$W144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$W144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$W144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$W144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,0,{"$f":"+Potencia!U188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!V188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!W188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!T188*$X188*12*1000*(1-$C188)","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!H271","v":"Discap."},{"$f":"+IF(B189=0,0,VLOOKUP(B189,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60741326547440999,null,1,0,null,0,0,null,{"$f":"+($J189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$J145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$J145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$J145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$J145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,{"$f":"+Potencia!T189*$K189*12*1000*(1-$C189)","v":0},null,0,0,null,0,0,null,{"$f":"+($W189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$W145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$W145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$W145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$W145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,0,{"$f":"+Potencia!U189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!V189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!W189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!T189*$X189*12*1000*(1-$C189)","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H272","v":"Discapacitados 601-más"},{"$f":"+IF(B190=0,0,VLOOKUP(B190,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60741326547440999,null,1,0,null,0,0,null,{"$f":"+($J190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$J146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$J146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$J146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$J146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,{"$f":"+Potencia!T190*$K190*12*1000*(1-$C190)","v":0},null,0,0,null,0,0,null,{"$f":"+($W190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$W146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$W146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$W146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$W146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,0,{"$f":"+Potencia!U190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!V190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!W190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!T190*$X190*12*1000*(1-$C190)","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!H273","v":"Cruz Roja"},{"$f":"+IF(B191=0,0,VLOOKUP(B191,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.60741326547440999,null,1,0,null,0,0,null,{"$f":"+($J191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$J147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$J147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$J147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$J147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,{"$f":"+Potencia!T191*$K191*12*1000*(1-$C191)","v":0},null,0,0,null,0,0,null,{"$f":"+($W191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$W147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$W147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$W147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$W147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,0,{"$f":"+Potencia!U191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!V191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!W191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!T191*$X191*12*1000*(1-$C191)","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!H274","v":0},{"$f":"+IF(B192=0,0,VLOOKUP(B192,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M192","v":0},{"$f":"+Potencia!T192*$K192*12*1000*(1-$C192)","v":0},null,{"$f":"IF(Q192=0,0,$E192*$F$3*G192/Q192)","v":0},{"$f":"IF(R192=0,0,$E192*$F$3*H192/R192)","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V192:Y192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W192:Z192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X192:AA192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y192:AB192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Z192","v":0},{"$f":"+AI192","v":0},{"$f":"+Potencia!U192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!V192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!W192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!T192*$X192*12*1000*(1-$C192)","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!H275","v":0},{"$f":"+IF(B193=0,0,VLOOKUP(B193,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M194:M195)","v":0},{"$f":"+SUM(N194:N195)","v":0},{"$f":"+SUM(O194:O195)","v":0},{"$f":"+SUM(P194:P195)","v":0},0,{"$f":"+Potencia!T193*$K193*12*1000*(1-$C193)","v":0},null,{"$f":"IF(Q193=0,0,$E193*$F$3*G193/Q193)","v":0},{"$f":"IF(R193=0,0,$E193*$F$3*H193/R193)","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V193:Y193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W193:Z193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X193:AA193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y193:AB193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD194:AD195)","v":0},0,{"$f":"+SUM(AF194:AF195)","v":0},{"$f":"+SUM(AG194:AG195)","v":0},{"$f":"+SUM(AH194:AH195)","v":0},{"$f":"+SUM(AI194:AI195)","v":0}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!H276","v":0},{"$f":"+IF(B194=0,0,VLOOKUP(B194,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.12222943949392234},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,0,0,null,{"$f":"+$J194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AC194*(1-$C194)*1000","v":0},0,{"$f":"+Potencia!T194*$K194*12*1000*(1-$C194)","v":0},null,{"$f":"+T20","v":0.89680185578732019},{"$f":"+U20","v":0},null,0,0,null,{"$f":"+$W194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AC194*(1-$C194)*1000","v":0},0,0,{"$f":"+Potencia!U194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!V194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!W194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!T194*$X194*12*1000*(1-$C194)","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!H277","v":0},{"$f":"+IF(B195=0,0,VLOOKUP(B195,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.17561633200577981},null,{"$f":"+G80","v":1},{"$f":"+H80","v":0},null,0,0,null,{"$f":"+$J195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AC195*(1-$C195)*1000","v":0},0,{"$f":"+Potencia!T195*$K195*12*1000*(1-$C195)","v":0},null,{"$f":"+T80","v":0.89680214678006542},{"$f":"+U80","v":0},null,0,0,null,{"$f":"+$W195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AC195*(1-$C195)*1000","v":0},0,0,{"$f":"+Potencia!U195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!V195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!W195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!T195*$X195*12*1000*(1-$C195)","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!H278","v":0},{"$f":"+IF(B196=0,0,VLOOKUP(B196,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.3091038844399156E-5,null,1,0,null,null,null,null,{"$f":"+SUM(M197,M201,M205)","v":273.06085226858943},{"$f":"+SUM(N197,N201,N205)","v":285.76917033102615},300.12486263695894,315.92099354033996,273.06085226858943,0,null,{"$f":"IF(Q196=0,0,$E196*$F$3*G196/Q196)","v":0.83655562648776294},{"$f":"IF(R196=0,0,$E196*$F$3*H196/R196)","v":0},null,0,0,null,{"$f":"+SUM(Z197,Z201,Z205)","v":228.43059233883233},239.06180731715978,251.07114248781494,264.28548467177552,{"$f":"+SUM(AD197,AD201,AD205)","v":228.43059233883233},{"$f":"+SUM(AE197,AE201,AE205)","v":0},{"$f":"+SUM(AF197,AF201,AF205)","v":0},{"$f":"+SUM(AG197,AG201,AG205)","v":0},{"$f":"+SUM(AH197,AH201,AH205)","v":0},{"$f":"+SUM(AI197,AI201,AI205)","v":0}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!H279","v":0},{"$f":"+IF(B197=0,0,VLOOKUP(B197,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E196","v":6.3091038844399156E-5},null,{"$f":"+G196","v":1},0,null,0,0,null,{"$f":"+SUM(M198:M200)","v":273.06085226858943},285.76917033102615,300.12486263695894,315.92099354033996,273.06085226858943,0,null,{"$f":"IF(Q197=0,0,$E197*$F$3*G197/$Q$196)","v":0.83655562648776294},{"$f":"IF(R197=0,0,$E197*$F$3*H197/$R$196)","v":0},null,0,0,null,{"$f":"+SUM(Z198:Z200)","v":228.43059233883233},{"$f":"+SUM(AA198:AA200)","v":239.06180731715978},{"$f":"+SUM(AB198:AB200)","v":251.07114248781494},{"$f":"+SUM(AC198:AC200)","v":264.28548467177552},{"$f":"+SUM(AD198:AD200)","v":228.43059233883233},{"$f":"+SUM(AE198:AE200)","v":0},0,0,0,0]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!H280","v":0},{"$f":"+IF(B198=0,0,VLOOKUP(B198,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E197","v":6.3091038844399156E-5},null,{"$f":"+G197","v":1},0,null,4.9100000000000003E-3,0,null,{"$f":"+$J198*Energía!Z198*(1-$C198)*1000","v":54.612170453717894},{"$f":"+$J198*Energía!AA198*(1-$C198)*1000","v":57.153834066205228},{"$f":"+$J198*Energía!AB198*(1-$C198)*1000","v":60.024972527391789},{"$f":"+$J198*Energía!AC198*(1-$C198)*1000","v":63.184198708067989},{"$f":"+M198","v":54.612170453717894},{"$f":"+Potencia!T198*$K198*12*1000*(1-$C198)","v":0},null,{"$f":"IF(Q198=0,0,$E198*$F$3*G198/$Q$196)","v":0.83655562648776294},{"$f":"IF(R198=0,0,$E198*$F$3*H198/$R$196)","v":0},null,4.1074881260549159E-3,0,null,{"$f":"+$W198*Energía!Z198*(1-$C198)*1000","v":45.686118467766462},{"$f":"+$W198*Energía!AA198*(1-$C198)*1000","v":47.812361463431955},{"$f":"+$W198*Energía!AB198*(1-$C198)*1000","v":50.214228497562992},{"$f":"+$W198*Energía!AC198*(1-$C198)*1000","v":52.857096934355113},{"$f":"+Z198","v":45.686118467766462},{"$f":"+AI198","v":0},{"$f":"+Potencia!U198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!V198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!W198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!T198*$X198*12*1000*(1-$C198)","v":0}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H281","v":0},{"$f":"+IF(B199=0,0,VLOOKUP(B199,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.3091038844399156E-5,null,{"$f":"+G198","v":1},0,null,4.9100000000000003E-3,0,null,{"$f":"+$J199*Energía!Z199*(1-$C199)*1000","v":109.22434090743579},{"$f":"+$J199*Energía!AA199*(1-$C199)*1000","v":114.30766813241046},{"$f":"+$J199*Energía!AB199*(1-$C199)*1000","v":120.04994505478358},{"$f":"+$J199*Energía!AC199*(1-$C199)*1000","v":126.36839741613598},109.22434090743579,{"$f":"+Potencia!T199*$K199*12*1000*(1-$C199)","v":0},null,0.83655562648776294,0,null,{"$f":"+J199*T199","v":4.1074881260549159E-3},{"$f":"+U199*K199","v":0},null,{"$f":"+$W199*Energía!Z199*(1-$C199)*1000","v":91.372236935532925},{"$f":"+$W199*Energía!AA199*(1-$C199)*1000","v":95.62472292686391},{"$f":"+$W199*Energía!AB199*(1-$C199)*1000","v":100.42845699512598},{"$f":"+$W199*Energía!AC199*(1-$C199)*1000","v":105.71419386871023},91.372236935532925,0,{"$f":"+Potencia!U199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!V199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!W199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!T199*$X199*12*1000*(1-$C199)","v":0}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H282","v":0},{"$f":"+IF(B200=0,0,VLOOKUP(B200,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.3091038844399156E-5,null,{"$f":"+G199","v":1},0,null,4.9100000000000003E-3,0,null,{"$f":"+$J200*Energía!Z200*(1-$C200)*1000","v":109.22434090743579},{"$f":"+$J200*Energía!AA200*(1-$C200)*1000","v":114.30766813241046},{"$f":"+$J200*Energía!AB200*(1-$C200)*1000","v":120.04994505478358},{"$f":"+$J200*Energía!AC200*(1-$C200)*1000","v":126.36839741613598},109.22434090743579,{"$f":"+Potencia!T200*$K200*12*1000*(1-$C200)","v":0},null,0.83655562648776294,0,null,4.1074881260549159E-3,0,null,{"$f":"+$W200*Energía!Z200*(1-$C200)*1000","v":91.372236935532925},{"$f":"+$W200*Energía!AA200*(1-$C200)*1000","v":95.62472292686391},{"$f":"+$W200*Energía!AB200*(1-$C200)*1000","v":100.42845699512598},{"$f":"+$W200*Energía!AC200*(1-$C200)*1000","v":105.71419386871023},91.372236935532925,0,{"$f":"+Potencia!U200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!V200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!W200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!T200*$X200*12*1000*(1-$C200)","v":0}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!H283","v":0},{"$f":"+IF(B201=0,0,VLOOKUP(B201,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.3091038844399156E-5,null,{"$f":"+G200","v":1},0,null,0,0,null,{"$f":"+SUM(M202:M204)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z202:Z204)","v":0},{"$f":"+SUM(AA202:AA204)","v":0},{"$f":"+SUM(AB202:AB204)","v":0},{"$f":"+SUM(AC202:AC204)","v":0},{"$f":"+SUM(AD202:AD204)","v":0},{"$f":"+SUM(AE202:AE204)","v":0},{"$f":"+SUM(AF202:AF204)","v":0},{"$f":"+SUM(AG202:AG204)","v":0},{"$f":"+SUM(AH202:AH204)","v":0},{"$f":"+SUM(AI202:AI204)","v":0}]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!H284","v":0},{"$f":"+IF(B202=0,0,VLOOKUP(B202,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.3091038844399156E-5,null,{"$f":"+G201","v":1},0,null,4.9100000000000003E-3,0,null,{"$f":"+$J202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AC202*(1-$C202)*1000","v":0},0,{"$f":"+Potencia!T202*$K202*12*1000*(1-$C202)","v":0},null,0,0,null,0,0,null,{"$f":"+$W202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AC202*(1-$C202)*1000","v":0},0,0,{"$f":"+Potencia!U202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!V202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!W202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!T202*$X202*12*1000*(1-$C202)","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H285","v":0},{"$f":"+IF(B203=0,0,VLOOKUP(B203,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.3091038844399156E-5,null,{"$f":"+G202","v":1},0,null,4.9100000000000003E-3,0,null,{"$f":"+$J203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AC203*(1-$C203)*1000","v":0},0,{"$f":"+Potencia!T203*$K203*12*1000*(1-$C203)","v":0},null,0,0,null,0,0,null,{"$f":"+$W203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AC203*(1-$C203)*1000","v":0},0,0,{"$f":"+Potencia!U203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!V203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!W203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!T203*$X203*12*1000*(1-$C203)","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H286","v":0},{"$f":"+IF(B204=0,0,VLOOKUP(B204,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.3091038844399156E-5,null,{"$f":"+G203","v":1},0,null,4.9100000000000003E-3,0,null,{"$f":"+$J204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AC204*(1-$C204)*1000","v":0},0,{"$f":"+Potencia!T204*$K204*12*1000*(1-$C204)","v":0},null,0,0,null,0,0,null,{"$f":"+$W204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AC204*(1-$C204)*1000","v":0},0,0,{"$f":"+Potencia!U204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!V204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!W204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!T204*$X204*12*1000*(1-$C204)","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!H287","v":0},{"$f":"+IF(B205=0,0,VLOOKUP(B205,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.3091038844399156E-5,null,{"$f":"+G204","v":1},0,null,0,0,null,{"$f":"+SUM(M206:M208)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z206:Z208)","v":0},{"$f":"+SUM(AA206:AA208)","v":0},{"$f":"+SUM(AB206:AB208)","v":0},{"$f":"+SUM(AC206:AC208)","v":0},{"$f":"+SUM(AD206:AD208)","v":0},{"$f":"+SUM(AE206:AE208)","v":0},{"$f":"+SUM(AF206:AF208)","v":0},{"$f":"+SUM(AG206:AG208)","v":0},{"$f":"+SUM(AH206:AH208)","v":0},{"$f":"+SUM(AI206:AI208)","v":0}]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!H288","v":0},{"$f":"+IF(B206=0,0,VLOOKUP(B206,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.3091038844399156E-5,null,{"$f":"+G205","v":1},0,null,4.9100000000000003E-3,0,null,{"$f":"+$J206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AC206*(1-$C206)*1000","v":0},0,{"$f":"+Potencia!T206*$K206*12*1000*(1-$C206)","v":0},null,0,0,null,0,0,null,{"$f":"+$W206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AC206*(1-$C206)*1000","v":0},0,0,{"$f":"+Potencia!U206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!V206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!W206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!T206*$X206*12*1000*(1-$C206)","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H289","v":0},{"$f":"+IF(B207=0,0,VLOOKUP(B207,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.3091038844399156E-5,null,{"$f":"+G206","v":1},0,null,4.9100000000000003E-3,0,null,{"$f":"+$J207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AC207*(1-$C207)*1000","v":0},0,{"$f":"+Potencia!T207*$K207*12*1000*(1-$C207)","v":0},null,0,0,null,0,0,null,{"$f":"+$W207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AC207*(1-$C207)*1000","v":0},0,0,{"$f":"+Potencia!U207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!V207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!W207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!T207*$X207*12*1000*(1-$C207)","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H290","v":0},{"$f":"+IF(B208=0,0,VLOOKUP(B208,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.3091038844399156E-5,null,{"$f":"+G207","v":1},0,null,4.9100000000000003E-3,0,null,{"$f":"+$J208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AC208*(1-$C208)*1000","v":0},0,{"$f":"+Potencia!T208*$K208*12*1000*(1-$C208)","v":0},null,0,0,null,0,0,null,{"$f":"+$W208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AC208*(1-$C208)*1000","v":0},0,0,{"$f":"+Potencia!U208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!V208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!W208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!T208*$X208*12*1000*(1-$C208)","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!H291","v":0},{"$f":"+IF(B209=0,0,VLOOKUP(B209,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7134989216283786E-3,null,1,0,null,null,null,null,{"$f":"+SUM(M210,M221,M232,M243,M254)","v":11509.915847912747},12078.700297913369,12727.768825614896,13446.438936701588,11509.915847912747,0,null,{"$f":"IF(Q209=0,0,$E209*$F$3*G209/$Q$209)","v":0.85357972813494853},{"$f":"IF(R209=0,0,$E209*$F$3*H209/$R$209)","v":0},null,0,0,null,{"$f":"+SUM(Z210,Z221,Z232,Z243,Z254)","v":9824.630840317499},{"$f":"+SUM(AA210,AA221,AA232,AA243,AA254)","v":10310.133716516415},{"$f":"+SUM(AB210,AB221,AB232,AB243,AB254)","v":10864.165453932836},{"$f":"+SUM(AC210,AC221,AC232,AC243,AC254)","v":11477.607691972931},{"$f":"+SUM(AD210,AD221,AD232,AD243,AD254)","v":9824.630840317499},0,{"$f":"+SUM(AF210,AF221,AF232,AF243,AF254)","v":0},{"$f":"+SUM(AG210,AG221,AG232,AG243,AG254)","v":0},{"$f":"+SUM(AH210,AH221,AH232,AH243,AH254)","v":0},{"$f":"+SUM(AI210,AI221,AI232,AI243,AI254)","v":0}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!H292","v":0},{"$f":"+IF(B210=0,0,VLOOKUP(B210,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E209","v":2.7134989216283786E-3},null,{"$f":"+G209","v":1},0,null,5.1599999999999997E-3,0,null,{"$f":"+SUM(M211:M220)","v":11509.915847912747},12078.700297913369,12727.768825614896,13446.438936701588,11509.915847912747,0,null,0.85357972813494853,0,null,4.4044713971763344E-3,0,null,{"$f":"+SUM(Z211:Z220)","v":9824.630840317499},{"$f":"+SUM(AA211:AA220)","v":10310.133716516415},{"$f":"+SUM(AB211:AB220)","v":10864.165453932836},{"$f":"+SUM(AC211:AC220)","v":11477.607691972931},{"$f":"+SUM(AD211:AD220)","v":9824.630840317499},0,{"$f":"+SUM(AF211:AF220)","v":0},{"$f":"+SUM(AG211:AG220)","v":0},{"$f":"+SUM(AH211:AH220)","v":0},{"$f":"+SUM(AI211:AI220)","v":0}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!H293","v":"Regular"},{"$f":"+IF(B211=0,0,VLOOKUP(B211,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E210","v":2.7134989216283786E-3},null,1,0,null,{"$f":"+J210","v":5.1599999999999997E-3},{"$f":"+K210","v":0},null,{"$f":"+$J211*Energía!Z211*(1-$C211)*1000","v":9513.9709390901116},{"$f":"+$J211*Energía!AA211*(1-$C211)*1000","v":9983.7103885034321},{"$f":"+$J211*Energía!AB211*(1-$C211)*1000","v":10519.746662144673},{"$f":"+$J211*Energía!AC211*(1-$C211)*1000","v":11113.26919253806},{"$f":"+M211","v":9513.9709390901116},{"$f":"+Potencia!T211*$K211*12*1000*(1-$C211)","v":0},null,0.85357972813494853,0,null,4.4044713971763344E-3,0,null,{"$f":"+$W211*Energía!Z211*(1-$C211)*1000","v":8120.9327276723379},{"$f":"+$W211*Energía!AA211*(1-$C211)*1000","v":8521.8927991968212},{"$f":"+$W211*Energía!AB211*(1-$C211)*1000","v":8979.4424959219814},{"$f":"+$W211*Energía!AC211*(1-$C211)*1000","v":9486.061296057138},8120.9327276723379,0,{"$f":"+Potencia!U211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!V211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!W211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!T211*$X211*12*1000*(1-$C211)","v":0}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!H294","v":"Agro"},{"$f":"+IF(B212=0,0,VLOOKUP(B212,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.7134989216283786E-3,null,1,0,null,{"$f":"+J211","v":5.1599999999999997E-3},0,null,{"$f":"+$J212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AC212*(1-$C212)*1000","v":0},0,{"$f":"+Potencia!T212*$K212*12*1000*(1-$C212)","v":0},null,0,0,null,0,0,null,{"$f":"+$W212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AC212*(1-$C212)*1000","v":0},0,0,{"$f":"+Potencia!U212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!V212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!W212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!T212*$X212*12*1000*(1-$C212)","v":0}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!H295","v":"Jub. 1"},{"$f":"+IF(B213=0,0,VLOOKUP(B213,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.7134989216283786E-3,null,1,0,null,5.1599999999999997E-3,0,null,{"$f":"+$J213*Energía!Z213*(1-$C213)*1000","v":1983.8570641713366},{"$f":"+$J213*Energía!AA213*(1-$C213)*1000","v":2082.3022282725219},{"$f":"+$J213*Energía!AB213*(1-$C213)*1000","v":2194.6499362205259},{"$f":"+$J213*Energía!AC213*(1-$C213)*1000","v":2319.0395979416085},1983.8570641713366,{"$f":"+Potencia!T213*$K213*12*1000*(1-$C213)","v":0},null,0.85357972813494853,0,null,4.4044713971763344E-3,0,null,{"$f":"+$W213*Energía!Z213*(1-$C213)*1000","v":1693.3801734939666},{"$f":"+$W213*Energía!AA213*(1-$C213)*1000","v":1777.4109699036569},{"$f":"+$W213*Energía!AB213*(1-$C213)*1000","v":1873.3086959104987},{"$f":"+$W213*Energía!AC213*(1-$C213)*1000","v":1979.4851895451786},1693.3801734939666,0,{"$f":"+Potencia!U213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!V213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!W213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!T213*$X213*12*1000*(1-$C213)","v":0}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!H296","v":"Jub. 2"},{"$f":"+IF(B214=0,0,VLOOKUP(B214,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.7134989216283786E-3,null,1,0,null,5.1599999999999997E-3,0,null,{"$f":"+$J214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,{"$f":"+Potencia!T214*$K214*12*1000*(1-$C214)","v":0},null,0,0,null,0,0,null,{"$f":"+$W214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,0,{"$f":"+Potencia!U214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!V214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!W214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!T214*$X214*12*1000*(1-$C214)","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!H297","v":"Político"},{"$f":"+IF(B215=0,0,VLOOKUP(B215,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.7134989216283786E-3,null,1,0,null,5.1599999999999997E-3,0,null,{"$f":"+$J215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AC215*(1-$C215)*1000","v":0},0,{"$f":"+Potencia!T215*$K215*12*1000*(1-$C215)","v":0},null,0,0,null,0,0,null,{"$f":"+$W215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AC215*(1-$C215)*1000","v":0},0,0,{"$f":"+Potencia!U215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!V215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!W215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!T215*$X215*12*1000*(1-$C215)","v":0}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!H298","v":"x1"},{"$f":"+IF(B216=0,0,VLOOKUP(B216,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7134989216283786E-3,null,1,0,null,5.1599999999999997E-3,0,null,{"$f":"+$J216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+Potencia!T216*$K216*12*1000*(1-$C216)","v":0},null,0,0,null,0,0,null,{"$f":"+$W216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+AI216","v":0},{"$f":"+Potencia!U216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!V216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!W216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!T216*$X216*12*1000*(1-$C216)","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!H299","v":"x2"},{"$f":"+IF(B217=0,0,VLOOKUP(B217,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7134989216283786E-3,null,1,0,null,5.1599999999999997E-3,0,null,{"$f":"+$J217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,{"$f":"+Potencia!T217*$K217*12*1000*(1-$C217)","v":0},null,0,0,null,{"$f":"+J217*T217","v":0},{"$f":"+U217*K217","v":0},null,{"$f":"+$W217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,0,{"$f":"+Potencia!U217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!V217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!W217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!T217*$X217*12*1000*(1-$C217)","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!H300","v":"Discap."},{"$f":"+IF(B218=0,0,VLOOKUP(B218,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.7134989216283786E-3,null,1,0,null,5.1599999999999997E-3,0,null,{"$f":"+$J218*Energía!Z218*(1-$C218)*1000","v":12.087844651299875},{"$f":"+$J218*Energía!AA218*(1-$C218)*1000","v":12.687681137414829},{"$f":"+$J218*Energía!AB218*(1-$C218)*1000","v":13.372227249698543},{"$f":"+$J218*Energía!AC218*(1-$C218)*1000","v":14.130146221920592},12.087844651299875,{"$f":"+Potencia!T218*$K218*12*1000*(1-$C218)","v":0},null,0.85357972813494853,0,null,4.4044713971763344E-3,0,null,{"$f":"+$W218*Energía!Z218*(1-$C218)*1000","v":10.317939151194041},{"$f":"+$W218*Energía!AA218*(1-$C218)*1000","v":10.829947415937463},{"$f":"+$W218*Energía!AB218*(1-$C218)*1000","v":11.414262100356433},{"$f":"+$W218*Energía!AC218*(1-$C218)*1000","v":12.061206370614052},10.317939151194041,0,{"$f":"+Potencia!U218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!V218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!W218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!T218*$X218*12*1000*(1-$C218)","v":0}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!H301","v":"Discapacitados 601-más"},{"$f":"+IF(B219=0,0,VLOOKUP(B219,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.7134989216283786E-3,null,1,0,null,5.1599999999999997E-3,0,null,{"$f":"+$J219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,{"$f":"+Potencia!T219*$K219*12*1000*(1-$C219)","v":0},null,0,0,null,0,0,null,{"$f":"+$W219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,0,{"$f":"+Potencia!U219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!V219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!W219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!T219*$X219*12*1000*(1-$C219)","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!H302","v":"Cruz Roja"},{"$f":"+IF(B220=0,0,VLOOKUP(B220,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.7134989216283786E-3,null,1,0,null,5.1599999999999997E-3,0,null,{"$f":"+$J220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AC220*(1-$C220)*1000","v":0},0,{"$f":"+Potencia!T220*$K220*12*1000*(1-$C220)","v":0},null,0,0,null,0,0,null,{"$f":"+$W220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+Z220","v":0},0,{"$f":"+Potencia!U220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!V220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!W220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!T220*$X220*12*1000*(1-$C220)","v":0}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H303","v":0},{"$f":"+IF(B221=0,0,VLOOKUP(B221,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7134989216283786E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M222:M231)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z222:Z231)","v":0},{"$f":"+SUM(AA222:AA231)","v":0},{"$f":"+SUM(AB222:AB231)","v":0},{"$f":"+SUM(AC222:AC231)","v":0},{"$f":"+SUM(AD222:AD231)","v":0},0,{"$f":"+SUM(AF222:AF231)","v":0},{"$f":"+SUM(AG222:AG231)","v":0},{"$f":"+SUM(AH222:AH231)","v":0},{"$f":"+SUM(AI222:AI231)","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!H304","v":"Regular"},{"$f":"+IF(B222=0,0,VLOOKUP(B222,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7134989216283786E-3,null,1,0,null,{"$f":"+J221","v":0},{"$f":"+K221","v":0},null,{"$f":"+($J222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$J211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$J211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$J211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$J211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,{"$f":"+Potencia!T222*$K222*12*1000*(1-$C222)","v":0},null,0,0,null,0,0,null,{"$f":"+($W222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$W211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$W211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$W211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$W211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,0,{"$f":"+Potencia!U222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!V222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!W222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!T222*$X222*12*1000*(1-$C222)","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!H305","v":"Agro"},{"$f":"+IF(B223=0,0,VLOOKUP(B223,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.7134989216283786E-3,null,1,0,null,{"$f":"+J222","v":0},0,null,{"$f":"+($J223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$J212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$J212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$J212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$J212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,{"$f":"+Potencia!T223*$K223*12*1000*(1-$C223)","v":0},null,0,0,null,0,0,null,{"$f":"+($W223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$W212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$W212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$W212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$W212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,0,{"$f":"+Potencia!U223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!V223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!W223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!T223*$X223*12*1000*(1-$C223)","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!H306","v":"Jub. 1"},{"$f":"+IF(B224=0,0,VLOOKUP(B224,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.7134989216283786E-3,null,1,0,null,0,0,null,{"$f":"+($J224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$J213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$J213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$J213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$J213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,{"$f":"+Potencia!T224*$K224*12*1000*(1-$C224)","v":0},null,0,0,null,0,0,null,{"$f":"+($W224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$W213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$W213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$W213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$W213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,0,{"$f":"+Potencia!U224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!V224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!W224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!T224*$X224*12*1000*(1-$C224)","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!H307","v":"Jub. 2"},{"$f":"+IF(B225=0,0,VLOOKUP(B225,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.7134989216283786E-3,null,1,0,null,0,0,null,{"$f":"+($J225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$J214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$J214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$J214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$J214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,{"$f":"+Potencia!T225*$K225*12*1000*(1-$C225)","v":0},null,0,0,null,0,0,null,{"$f":"+($W225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$W214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$W214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$W214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$W214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,0,{"$f":"+Potencia!U225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!V225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!W225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!T225*$X225*12*1000*(1-$C225)","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!H308","v":"Político"},{"$f":"+IF(B226=0,0,VLOOKUP(B226,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.7134989216283786E-3,null,{"$f":"+G225","v":1},0,null,0,0,null,{"$f":"+($J226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$J215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$J215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$J215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$J215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,{"$f":"+Potencia!T226*$K226*12*1000*(1-$C226)","v":0},null,0,0,null,0,0,null,{"$f":"+($W226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$W215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$W215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$W215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$W215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,0,{"$f":"+Potencia!U226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!V226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!W226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!T226*$X226*12*1000*(1-$C226)","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!H309","v":"x1"},{"$f":"+IF(B227=0,0,VLOOKUP(B227,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7134989216283786E-3,null,1,0,null,0,0,null,{"$f":"+($J227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$J216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$J216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$J216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$J216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,{"$f":"+Potencia!T227*$K227*12*1000*(1-$C227)","v":0},null,0,0,null,0,0,null,{"$f":"+($W227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$W216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$W216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$W216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$W216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,0,{"$f":"+Potencia!U227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!V227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!W227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!T227*$X227*12*1000*(1-$C227)","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!H310","v":"x2"},{"$f":"+IF(B228=0,0,VLOOKUP(B228,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7134989216283786E-3,null,1,0,null,0,0,null,{"$f":"+($J228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$J217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$J217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$J217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$J217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,{"$f":"+Potencia!T228*$K228*12*1000*(1-$C228)","v":0},null,0,0,null,0,0,null,{"$f":"+($W228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$W217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$W217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$W217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$W217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,0,{"$f":"+Potencia!U228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!V228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!W228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!T228*$X228*12*1000*(1-$C228)","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!H311","v":"Discap."},{"$f":"+IF(B229=0,0,VLOOKUP(B229,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.7134989216283786E-3,null,1,0,null,0,0,null,{"$f":"+($J229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$J218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$J218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$J218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$J218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,{"$f":"+Potencia!T229*$K229*12*1000*(1-$C229)","v":0},null,0,0,null,0,0,null,{"$f":"+($W229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$W218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$W218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$W218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$W218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,0,{"$f":"+Potencia!U229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!V229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!W229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!T229*$X229*12*1000*(1-$C229)","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H312","v":"Discapacitados 601-más"},{"$f":"+IF(B230=0,0,VLOOKUP(B230,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.7134989216283786E-3,null,1,0,null,0,0,null,{"$f":"+($J230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$J219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$J219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$J219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$J219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,{"$f":"+Potencia!T230*$K230*12*1000*(1-$C230)","v":0},null,0,0,null,0,0,null,{"$f":"+($W230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$W219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$W219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$W219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$W219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,0,{"$f":"+Potencia!U230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!V230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!W230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!T230*$X230*12*1000*(1-$C230)","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!H313","v":"Cruz Roja"},{"$f":"+IF(B231=0,0,VLOOKUP(B231,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.7134989216283786E-3,null,1,0,null,0,0,null,{"$f":"+($J231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$J220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$J220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$J220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$J220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,{"$f":"+Potencia!T231*$K231*12*1000*(1-$C231)","v":0},null,0,0,null,0,0,null,{"$f":"+($W231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$W220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$W220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$W220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$W220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,0,{"$f":"+Potencia!U231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!V231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!W231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!T231*$X231*12*1000*(1-$C231)","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H314","v":0},{"$f":"+IF(B232=0,0,VLOOKUP(B232,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7134989216283786E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M233:M242)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z233:Z242)","v":0},{"$f":"+SUM(AA233:AA242)","v":0},{"$f":"+SUM(AB233:AB242)","v":0},{"$f":"+SUM(AC233:AC242)","v":0},{"$f":"+SUM(AD233:AD242)","v":0},0,{"$f":"+SUM(AF233:AF242)","v":0},{"$f":"+SUM(AG233:AG242)","v":0},{"$f":"+SUM(AH233:AH242)","v":0},{"$f":"+SUM(AI233:AI242)","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!H315","v":"Regular"},{"$f":"+IF(B233=0,0,VLOOKUP(B233,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7134989216283786E-3,null,1,0,null,{"$f":"+J232","v":0},{"$f":"+K232","v":0},null,{"$f":"+($J233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$J211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$J211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$J211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$J211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,{"$f":"+Potencia!T233*$K233*12*1000*(1-$C233)","v":0},null,0,0,null,0,0,null,{"$f":"+($W233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$W211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$W211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$W211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$W211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,0,{"$f":"+Potencia!U233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!V233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!W233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!T233*$X233*12*1000*(1-$C233)","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!H316","v":"Agro"},{"$f":"+IF(B234=0,0,VLOOKUP(B234,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.7134989216283786E-3,null,1,0,null,{"$f":"+J233","v":0},0,null,{"$f":"+($J234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$J212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$J212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$J212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$J212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,{"$f":"+Potencia!T234*$K234*12*1000*(1-$C234)","v":0},null,0,0,null,0,0,null,{"$f":"+($W234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$W212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$W212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$W212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$W212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,0,{"$f":"+Potencia!U234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!V234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!W234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!T234*$X234*12*1000*(1-$C234)","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!H317","v":"Jub. 1"},{"$f":"+IF(B235=0,0,VLOOKUP(B235,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.7134989216283786E-3,null,1,0,null,0,0,null,{"$f":"+($J235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$J213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$J213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$J213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$J213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,{"$f":"+Potencia!T235*$K235*12*1000*(1-$C235)","v":0},null,0,0,null,0,0,null,{"$f":"+($W235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$W213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$W213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$W213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$W213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,0,{"$f":"+Potencia!U235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!V235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!W235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!T235*$X235*12*1000*(1-$C235)","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!H318","v":"Jub. 2"},{"$f":"+IF(B236=0,0,VLOOKUP(B236,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.7134989216283786E-3,null,1,0,null,0,0,null,{"$f":"+($J236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$J214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$J214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$J214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$J214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,{"$f":"+Potencia!T236*$K236*12*1000*(1-$C236)","v":0},null,0,0,null,0,0,null,{"$f":"+($W236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$W214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$W214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$W214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$W214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,0,{"$f":"+Potencia!U236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!V236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!W236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!T236*$X236*12*1000*(1-$C236)","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!H319","v":"Político"},{"$f":"+IF(B237=0,0,VLOOKUP(B237,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.7134989216283786E-3,null,1,0,null,0,0,null,{"$f":"+($J237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$J215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$J215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$J215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$J215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,{"$f":"+Potencia!T237*$K237*12*1000*(1-$C237)","v":0},null,0,0,null,0,0,null,{"$f":"+($W237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$W215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$W215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$W215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$W215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,0,{"$f":"+Potencia!U237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!V237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!W237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!T237*$X237*12*1000*(1-$C237)","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!H320","v":"x1"},{"$f":"+IF(B238=0,0,VLOOKUP(B238,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7134989216283786E-3,null,1,0,null,0,0,null,{"$f":"+($J238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$J216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$J216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$J216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$J216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,{"$f":"+Potencia!T238*$K238*12*1000*(1-$C238)","v":0},null,0,0,null,0,0,null,{"$f":"+($W238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$W216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$W216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$W216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$W216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,0,{"$f":"+Potencia!U238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!V238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!W238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!T238*$X238*12*1000*(1-$C238)","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!H321","v":"x2"},{"$f":"+IF(B239=0,0,VLOOKUP(B239,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7134989216283786E-3,null,1,0,null,0,0,null,{"$f":"+($J239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$J217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$J217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$J217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$J217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,{"$f":"+Potencia!T239*$K239*12*1000*(1-$C239)","v":0},null,0,0,null,0,0,null,{"$f":"+($W239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$W217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$W217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$W217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$W217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,0,{"$f":"+Potencia!U239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!V239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!W239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!T239*$X239*12*1000*(1-$C239)","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!H322","v":"Discap."},{"$f":"+IF(B240=0,0,VLOOKUP(B240,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.7134989216283786E-3,null,1,0,null,0,0,null,{"$f":"+($J240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$J218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$J218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$J218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$J218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,{"$f":"+Potencia!T240*$K240*12*1000*(1-$C240)","v":0},null,0,0,null,0,0,null,{"$f":"+($W240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$W218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$W218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$W218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$W218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,0,{"$f":"+Potencia!U240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!V240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!W240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!T240*$X240*12*1000*(1-$C240)","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H323","v":"Discapacitados 601-más"},{"$f":"+IF(B241=0,0,VLOOKUP(B241,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.7134989216283786E-3,null,1,0,null,0,0,null,{"$f":"+($J241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$J219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$J219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$J219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$J219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,{"$f":"+Potencia!T241*$K241*12*1000*(1-$C241)","v":0},null,{"$f":"IF(Q241=0,0,$E241*$F$3*G241/$Q$209)","v":0},{"$f":"IF(R241=0,0,$E241*$F$3*H241/$R$209)","v":0},null,0,0,null,{"$f":"+($W241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$W219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$W219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$W219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$W219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,0,{"$f":"+Potencia!U241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!V241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!W241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!T241*$X241*12*1000*(1-$C241)","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!H324","v":"Cruz Roja"},{"$f":"+IF(B242=0,0,VLOOKUP(B242,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.7134989216283786E-3,null,{"$f":"+G241","v":1},0,null,0,0,null,{"$f":"+($J242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$J220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$J220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$J220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$J220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,{"$f":"+Potencia!T242*$K242*12*1000*(1-$C242)","v":0},null,0,0,null,0,0,null,{"$f":"+($W242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$W220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$W220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$W220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$W220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,0,{"$f":"+Potencia!U242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!V242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!W242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!T242*$X242*12*1000*(1-$C242)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!H325","v":0},{"$f":"+IF(B243=0,0,VLOOKUP(B243,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7134989216283786E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M244:M253)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z244:Z253)","v":0},{"$f":"+SUM(AA244:AA253)","v":0},{"$f":"+SUM(AB244:AB253)","v":0},{"$f":"+SUM(AC244:AC253)","v":0},{"$f":"+SUM(AD244:AD253)","v":0},0,{"$f":"+SUM(AF244:AF253)","v":0},{"$f":"+SUM(AG244:AG253)","v":0},{"$f":"+SUM(AH244:AH253)","v":0},{"$f":"+SUM(AI244:AI253)","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!H326","v":"Regular"},{"$f":"+IF(B244=0,0,VLOOKUP(B244,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7134989216283786E-3,null,1,0,null,{"$f":"+J243","v":0},{"$f":"+K243","v":0},null,{"$f":"+($J244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$J211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$J211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$J211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$J211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,{"$f":"+Potencia!T244*$K244*12*1000*(1-$C244)","v":0},null,0,0,null,0,0,null,{"$f":"+($W244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$W211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$W211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$W211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$W211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,0,{"$f":"+Potencia!U244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!V244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!W244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!T244*$X244*12*1000*(1-$C244)","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!H327","v":"Agro"},{"$f":"+IF(B245=0,0,VLOOKUP(B245,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.7134989216283786E-3,null,1,0,null,{"$f":"+J244","v":0},0,null,{"$f":"+($J245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$J212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$J212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$J212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$J212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,{"$f":"+Potencia!T245*$K245*12*1000*(1-$C245)","v":0},null,0,0,null,0,0,null,{"$f":"+($W245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$W212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$W212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$W212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$W212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,0,{"$f":"+Potencia!U245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!V245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!W245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!T245*$X245*12*1000*(1-$C245)","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!H328","v":"Jub. 1"},{"$f":"+IF(B246=0,0,VLOOKUP(B246,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.7134989216283786E-3,null,1,0,null,0,0,null,{"$f":"+($J246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$J213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$J213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$J213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$J213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,{"$f":"+Potencia!T246*$K246*12*1000*(1-$C246)","v":0},null,0,0,null,0,0,null,{"$f":"+($W246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$W213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$W213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$W213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$W213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,0,{"$f":"+Potencia!U246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!V246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!W246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!T246*$X246*12*1000*(1-$C246)","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!H329","v":"Jub. 2"},{"$f":"+IF(B247=0,0,VLOOKUP(B247,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.7134989216283786E-3,null,1,0,null,0,0,null,{"$f":"+($J247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$J214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$J214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$J214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$J214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,{"$f":"+Potencia!T247*$K247*12*1000*(1-$C247)","v":0},null,0,0,null,0,0,null,{"$f":"+($W247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$W214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$W214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$W214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$W214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,0,{"$f":"+Potencia!U247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!V247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!W247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!T247*$X247*12*1000*(1-$C247)","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!H330","v":"Político"},{"$f":"+IF(B248=0,0,VLOOKUP(B248,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.7134989216283786E-3,null,1,0,null,0,0,null,{"$f":"+($J248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$J215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$J215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$J215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$J215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,{"$f":"+Potencia!T248*$K248*12*1000*(1-$C248)","v":0},null,0,0,null,0,0,null,{"$f":"+($W248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$W215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$W215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$W215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$W215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,0,{"$f":"+Potencia!U248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!V248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!W248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!T248*$X248*12*1000*(1-$C248)","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!H331","v":"x1"},{"$f":"+IF(B249=0,0,VLOOKUP(B249,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7134989216283786E-3,null,1,0,null,0,0,null,{"$f":"+($J249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$J216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$J216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$J216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$J216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,{"$f":"+Potencia!T249*$K249*12*1000*(1-$C249)","v":0},null,0,0,null,0,0,null,{"$f":"+($W249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$W216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$W216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$W216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$W216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,0,{"$f":"+Potencia!U249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!V249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!W249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!T249*$X249*12*1000*(1-$C249)","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!H332","v":"x2"},{"$f":"+IF(B250=0,0,VLOOKUP(B250,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7134989216283786E-3,null,1,0,null,0,0,null,{"$f":"+($J250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$J217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$J217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$J217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$J217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,{"$f":"+Potencia!T250*$K250*12*1000*(1-$C250)","v":0},null,0,0,null,0,0,null,{"$f":"+($W250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$W217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$W217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$W217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$W217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,0,{"$f":"+Potencia!U250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!V250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!W250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!T250*$X250*12*1000*(1-$C250)","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!H333","v":"Discap."},{"$f":"+IF(B251=0,0,VLOOKUP(B251,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.7134989216283786E-3,null,1,0,null,0,0,null,{"$f":"+($J251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$J218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$J218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$J218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$J218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,{"$f":"+Potencia!T251*$K251*12*1000*(1-$C251)","v":0},null,0,0,null,0,0,null,{"$f":"+($W251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$W218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$W218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$W218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$W218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,0,{"$f":"+Potencia!U251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!V251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!W251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!T251*$X251*12*1000*(1-$C251)","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H334","v":"Discapacitados 601-más"},{"$f":"+IF(B252=0,0,VLOOKUP(B252,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.7134989216283786E-3,null,1,0,null,0,0,null,{"$f":"+($J252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$J219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$J219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$J219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$J219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,{"$f":"+Potencia!T252*$K252*12*1000*(1-$C252)","v":0},null,0,0,null,0,0,null,{"$f":"+($W252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$W219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$W219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$W219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$W219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,0,{"$f":"+Potencia!U252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!V252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!W252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!T252*$X252*12*1000*(1-$C252)","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!H335","v":"Cruz Roja"},{"$f":"+IF(B253=0,0,VLOOKUP(B253,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.7134989216283786E-3,null,1,0,null,0,0,null,{"$f":"+($J253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$J220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$J220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$J220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$J220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,{"$f":"+Potencia!T253*$K253*12*1000*(1-$C253)","v":0},null,0,0,null,0,0,null,{"$f":"+($W253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$W220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$W220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$W220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$W220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,0,{"$f":"+Potencia!U253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!V253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!W253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!T253*$X253*12*1000*(1-$C253)","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!H336","v":0},{"$f":"+IF(B254=0,0,VLOOKUP(B254,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7134989216283786E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M255:M264)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z255:Z264)","v":0},{"$f":"+SUM(AA255:AA264)","v":0},{"$f":"+SUM(AB255:AB264)","v":0},{"$f":"+SUM(AC255:AC264)","v":0},{"$f":"+SUM(AD255:AD264)","v":0},0,{"$f":"+SUM(AJ255:AJ264)","v":0},{"$f":"+SUM(AK255:AK264)","v":0},{"$f":"+SUM(AL255:AL264)","v":0},{"$f":"+SUM(AI255:AI264)","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!H337","v":"Regular"},{"$f":"+IF(B255=0,0,VLOOKUP(B255,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7134989216283786E-3,null,{"$f":"+G254","v":1},0,null,{"$f":"+J254","v":0},{"$f":"+K254","v":0},null,{"$f":"+($J255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$J211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$J211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$J211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$J211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,{"$f":"+Potencia!T255*$K255*12*1000*(1-$C255)","v":0},null,0,0,null,0,0,null,{"$f":"+($W255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$W211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$W211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$W211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$W211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T255*$X255*12*1000*(1-$C255)","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!H338","v":"Agro"},{"$f":"+IF(B256=0,0,VLOOKUP(B256,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.7134989216283786E-3,null,1,0,null,{"$f":"+J255","v":0},0,null,{"$f":"+($J256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$J212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$J212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$J212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$J212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,{"$f":"+Potencia!T256*$K256*12*1000*(1-$C256)","v":0},null,0,0,null,0,0,null,{"$f":"+($W256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$W212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$W212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$W212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$W212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T256*$X256*12*1000*(1-$C256)","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!H339","v":"Jub. 1"},{"$f":"+IF(B257=0,0,VLOOKUP(B257,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.7134989216283786E-3,null,1,0,null,0,0,null,{"$f":"+($J257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$J213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$J213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$J213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$J213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,{"$f":"+Potencia!T257*$K257*12*1000*(1-$C257)","v":0},null,0,0,null,0,0,null,{"$f":"+($W257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$W213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$W213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$W213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$W213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T257*$X257*12*1000*(1-$C257)","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!H340","v":"Jub. 2"},{"$f":"+IF(B258=0,0,VLOOKUP(B258,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.7134989216283786E-3,null,{"$f":"+G257","v":1},0,null,0,0,null,{"$f":"+($J258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$J214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$J214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$J214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$J214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,{"$f":"+Potencia!T258*$K258*12*1000*(1-$C258)","v":0},null,0,0,null,0,0,null,{"$f":"+($W258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$W214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$W214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$W214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$W214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T258*$X258*12*1000*(1-$C258)","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!H341","v":"Político"},{"$f":"+IF(B259=0,0,VLOOKUP(B259,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.7134989216283786E-3,null,1,0,null,0,0,null,{"$f":"+($J259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$J215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$J215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$J215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$J215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,{"$f":"+Potencia!T259*$K259*12*1000*(1-$C259)","v":0},null,0,0,null,0,0,null,{"$f":"+($W259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$W215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$W215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$W215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$W215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T259*$X259*12*1000*(1-$C259)","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!H342","v":"x1"},{"$f":"+IF(B260=0,0,VLOOKUP(B260,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7134989216283786E-3,null,1,0,null,0,0,null,{"$f":"+($J260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$J216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$J216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$J216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$J216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,{"$f":"+Potencia!T260*$K260*12*1000*(1-$C260)","v":0},null,0,0,null,0,0,null,{"$f":"+($W260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$W216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$W216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$W216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$W216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T260*$X260*12*1000*(1-$C260)","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!H343","v":"x2"},{"$f":"+IF(B261=0,0,VLOOKUP(B261,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7134989216283786E-3,null,1,0,null,0,0,null,{"$f":"+($J261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$J217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$J217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$J217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$J217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,{"$f":"+Potencia!T261*$K261*12*1000*(1-$C261)","v":0},null,0,0,null,0,0,null,{"$f":"+($W261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$W217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$W217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$W217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$W217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T261*$X261*12*1000*(1-$C261)","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!H344","v":"Discap."},{"$f":"+IF(B262=0,0,VLOOKUP(B262,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.7134989216283786E-3,null,1,0,null,0,0,null,{"$f":"+($J262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$J218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$J218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$J218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$J218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,{"$f":"+Potencia!T262*$K262*12*1000*(1-$C262)","v":0},null,0,0,null,0,0,null,{"$f":"+($W262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$W218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$W218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$W218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$W218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T262*$X262*12*1000*(1-$C262)","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H345","v":"Discapacitados 601-más"},{"$f":"+IF(B263=0,0,VLOOKUP(B263,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.7134989216283786E-3,null,1,0,null,0,0,null,{"$f":"+($J263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$J219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$J219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$J219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$J219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,{"$f":"+Potencia!T263*$K263*12*1000*(1-$C263)","v":0},null,0,0,null,0,0,null,{"$f":"+($W263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$W219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$W219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$W219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$W219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T263*$X263*12*1000*(1-$C263)","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!H346","v":"Cruz Roja"},{"$f":"+IF(B264=0,0,VLOOKUP(B264,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.7134989216283786E-3,null,1,0,null,0,0,null,{"$f":"+($J264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$J220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$J220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$J220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$J220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,{"$f":"+Potencia!T264*$K264*12*1000*(1-$C264)","v":0},null,0,0,null,0,0,null,{"$f":"+($W264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$W220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$W220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$W220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$W220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T264*$X264*12*1000*(1-$C264)","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!H347","v":0},{"$f":"+IF(B265=0,0,VLOOKUP(B265,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,0,null,null,null,null,{"$f":"+SUM(M266:M267)","v":0},{"$f":"+SUM(N266:N267)","v":0},{"$f":"+SUM(O266:O267)","v":0},{"$f":"+SUM(P266:P267)","v":0},{"$f":"+M265","v":0},{"$f":"+Potencia!T265*$K265*12*1000*(1-$C265)","v":0},null,{"$f":"IF(Q265=0,0,$E265*$F$3*G265/Q265)","v":0},{"$f":"IF(R265=0,0,$E265*$F$3*H265/R265)","v":0},null,{"$f":"+J265*T265","v":0},{"$f":"+U265*K265","v":0},null,{"$f":"+SUMPRODUCT(V265:Y265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W265:Z265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X265:AA265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y265:AB265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD266:AD267)","v":0},{"$f":"+Potencia!T265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!U265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!V265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!W265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+SUM(AI266:AI267)","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!H348","v":0},{"$f":"+IF(B266=0,0,VLOOKUP(B266,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,1,0,null,0,0,null,{"$f":"+$J266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+M266","v":0},{"$f":"+Potencia!T266*$K266*12*1000*(1-$C266)","v":0},null,{"$f":"IF(Q266=0,0,$E266*$F$3*G266/Q265)","v":0},{"$f":"IF(R266=0,0,$E266*$F$3*H266/R265)","v":0},null,0,0,null,{"$f":"+$W266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+Z266","v":0},{"$f":"+AI266","v":0},{"$f":"+Potencia!U266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!V266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!W266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!T266*$X266*12*1000*(1-$C266)","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!H349","v":0},{"$f":"+IF(B267=0,0,VLOOKUP(B267,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E266","v":0},null,1,0,null,0,0,null,{"$f":"+$J267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+M267","v":0},{"$f":"+Potencia!T267*$K267*12*1000*(1-$C267)","v":0},null,{"$f":"IF(Q267=0,0,$E267*$F$3*G267/Q265)","v":0},{"$f":"IF(R267=0,0,$E267*$F$3*H267/R265)","v":0},null,0,0,null,{"$f":"+$W267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+Z267","v":0},0,{"$f":"+Potencia!U267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!V267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!W267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!T267*$X267*12*1000*(1-$C267)","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!H350","v":0},{"$f":"+IF(B268=0,0,VLOOKUP(B268,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,null,null,null,{"$f":"+SUM(M269,M280,M291,M302,M313)","v":0},0,0,0,0,0,null,{"$f":"IF(Q268=0,0,$E268*$F$3*G268/$Q$268)","v":0},{"$f":"IF(R268=0,0,$E268*$F$3*H268/$R$268)","v":0},null,0,0,null,{"$f":"+SUM(Z269,Z280,Z291,Z302,Z313)","v":0},{"$f":"+SUM(AA269,AA280,AA291,AA302,AA313)","v":0},{"$f":"+SUM(AB269,AB280,AB291,AB302,AB313)","v":0},{"$f":"+SUM(AC269,AC280,AC291,AC302,AC313)","v":0},{"$f":"+SUM(AD269,AD280,AD291,AD302,AD313)","v":0},0,{"$f":"+SUM(AF269,AF280,AF291,AF302,AF313)","v":0},{"$f":"+SUM(AG269,AG280,AG291,AG302,AG313)","v":0},{"$f":"+SUM(AH269,AH280,AH291,AH302,AH313)","v":0},{"$f":"+SUM(AI269,AI280,AI291,AI302,AI313)","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0-10,000)"},{"$f":"+PremisaCosto!H351","v":0},{"$f":"+IF(B269=0,0,VLOOKUP(B269,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E268","v":0},null,{"$f":"+G268","v":1},{"$f":"+H268","v":0},null,0,0,null,{"$f":"+SUM(M270:M279)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z270:Z279)","v":0},{"$f":"+SUM(AA270:AA279)","v":0},{"$f":"+SUM(AB270:AB279)","v":0},{"$f":"+SUM(AC270:AC279)","v":0},{"$f":"+SUM(AD270:AD279)","v":0},0,{"$f":"+SUM(AF270:AF279)","v":0},{"$f":"+SUM(AG270:AG279)","v":0},{"$f":"+SUM(AH270:AH279)","v":0},{"$f":"+SUM(AI270:AI279)","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!H352","v":"Regular"},{"$f":"+IF(B270=0,0,VLOOKUP(B270,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E269","v":0},null,1,0,null,{"$f":"+J269","v":0},{"$f":"+K269","v":0},null,{"$f":"+$J270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+M270","v":0},{"$f":"+Potencia!T270*$K270*12*1000*(1-$C270)","v":0},null,0,0,null,0,0,null,{"$f":"+$W270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+Z270","v":0},0,{"$f":"+Potencia!U270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!V270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!W270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!T270*$X270*12*1000*(1-$C270)","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!H353","v":"Agro"},{"$f":"+IF(B271=0,0,VLOOKUP(B271,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AC271*(1-$C271)*1000","v":0},0,{"$f":"+Potencia!T271*$K271*12*1000*(1-$C271)","v":0},null,0,0,null,0,0,null,{"$f":"+$W271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AC271*(1-$C271)*1000","v":0},0,0,{"$f":"+Potencia!U271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!V271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!W271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!T271*$X271*12*1000*(1-$C271)","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!H354","v":"Jub. 1"},{"$f":"+IF(B272=0,0,VLOOKUP(B272,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AC272*(1-$C272)*1000","v":0},0,{"$f":"+Potencia!T272*$K272*12*1000*(1-$C272)","v":0},null,0,0,null,0,0,null,{"$f":"+$W272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AC272*(1-$C272)*1000","v":0},0,0,{"$f":"+Potencia!U272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!V272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!W272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!T272*$X272*12*1000*(1-$C272)","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!H355","v":"Jub. 2"},{"$f":"+IF(B273=0,0,VLOOKUP(B273,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,{"$f":"+Potencia!T273*$K273*12*1000*(1-$C273)","v":0},null,0,0,null,0,0,null,{"$f":"+$W273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,0,{"$f":"+Potencia!U273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!V273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!W273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!T273*$X273*12*1000*(1-$C273)","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!H356","v":"Político"},{"$f":"+IF(B274=0,0,VLOOKUP(B274,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AC274*(1-$C274)*1000","v":0},0,{"$f":"+Potencia!T274*$K274*12*1000*(1-$C274)","v":0},null,0,0,null,0,0,null,{"$f":"+$W274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AC274*(1-$C274)*1000","v":0},0,0,{"$f":"+Potencia!U274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!V274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!W274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!T274*$X274*12*1000*(1-$C274)","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!H357","v":"x1"},{"$f":"+IF(B275=0,0,VLOOKUP(B275,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AC275*(1-$C275)*1000","v":0},0,{"$f":"+Potencia!T275*$K275*12*1000*(1-$C275)","v":0},null,0,0,null,0,0,null,{"$f":"+$W275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AC275*(1-$C275)*1000","v":0},0,0,{"$f":"+Potencia!U275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!V275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!W275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!T275*$X275*12*1000*(1-$C275)","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!H358","v":"x2"},{"$f":"+IF(B276=0,0,VLOOKUP(B276,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,{"$f":"+Potencia!T276*$K276*12*1000*(1-$C276)","v":0},null,0,0,null,0,0,null,{"$f":"+$W276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,0,{"$f":"+Potencia!U276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!V276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!W276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!T276*$X276*12*1000*(1-$C276)","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!H359","v":"Discap."},{"$f":"+IF(B277=0,0,VLOOKUP(B277,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AC277*(1-$C277)*1000","v":0},0,{"$f":"+Potencia!T277*$K277*12*1000*(1-$C277)","v":0},null,0,0,null,0,0,null,{"$f":"+$W277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AC277*(1-$C277)*1000","v":0},0,0,{"$f":"+Potencia!U277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!V277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!W277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!T277*$X277*12*1000*(1-$C277)","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H360","v":"Discapacitados 601-más"},{"$f":"+IF(B278=0,0,VLOOKUP(B278,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,{"$f":"+Potencia!T278*$K278*12*1000*(1-$C278)","v":0},null,0,0,null,0,0,null,{"$f":"+$W278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,0,{"$f":"+Potencia!U278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!V278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!W278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!T278*$X278*12*1000*(1-$C278)","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!H361","v":"Cruz Roja"},{"$f":"+IF(B279=0,0,VLOOKUP(B279,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AC279*(1-$C279)*1000","v":0},0,{"$f":"+Potencia!T279*$K279*12*1000*(1-$C279)","v":0},null,0,0,null,0,0,null,{"$f":"+$W279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AC279*(1-$C279)*1000","v":0},0,0,{"$f":"+Potencia!U279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!V279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!W279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!T279*$X279*12*1000*(1-$C279)","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H362","v":0},{"$f":"+IF(B280=0,0,VLOOKUP(B280,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M281:M290)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z281:Z290)","v":0},{"$f":"+SUM(AA281:AA290)","v":0},{"$f":"+SUM(AB281:AB290)","v":0},{"$f":"+SUM(AC281:AC290)","v":0},{"$f":"+SUM(AD281:AD290)","v":0},0,{"$f":"+SUM(AF281:AF290)","v":0},{"$f":"+SUM(AG281:AG290)","v":0},{"$f":"+SUM(AH281:AH290)","v":0},{"$f":"+SUM(AI281:AI290)","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!H363","v":"Regular"},{"$f":"+IF(B281=0,0,VLOOKUP(B281,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J280","v":0},{"$f":"+K280","v":0},null,{"$f":"+($J281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$J270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$J270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$J270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$J270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+M281","v":0},{"$f":"+Potencia!T281*$K281*12*1000*(1-$C281)","v":0},null,0,0,null,0,0,null,{"$f":"+($W281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$W270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$W270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$W270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$W270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+Z281","v":0},0,{"$f":"+Potencia!U281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!V281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!W281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!T281*$X281*12*1000*(1-$C281)","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!H364","v":"Agro"},{"$f":"+IF(B282=0,0,VLOOKUP(B282,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$J271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$J271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$J271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$J271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},0,{"$f":"+Potencia!T282*$K282*12*1000*(1-$C282)","v":0},null,0,0,null,0,0,null,{"$f":"+($W282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$W271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$W271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$W271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$W271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},0,0,{"$f":"+Potencia!U282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!V282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!W282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!T282*$X282*12*1000*(1-$C282)","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!H365","v":"Jub. 1"},{"$f":"+IF(B283=0,0,VLOOKUP(B283,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$J272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$J272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$J272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$J272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},0,{"$f":"+Potencia!T283*$K283*12*1000*(1-$C283)","v":0},null,0,0,null,0,0,null,{"$f":"+($W283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$W272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$W272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$W272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$W272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},0,0,{"$f":"+Potencia!U283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!V283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!W283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!T283*$X283*12*1000*(1-$C283)","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!H366","v":"Jub. 2"},{"$f":"+IF(B284=0,0,VLOOKUP(B284,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$J273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$J273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$J273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$J273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},0,{"$f":"+Potencia!T284*$K284*12*1000*(1-$C284)","v":0},null,0,0,null,0,0,null,{"$f":"+($W284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$W273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$W273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$W273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$W273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},0,0,{"$f":"+Potencia!U284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!V284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!W284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!T284*$X284*12*1000*(1-$C284)","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!H367","v":"Político"},{"$f":"+IF(B285=0,0,VLOOKUP(B285,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$J274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$J274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$J274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$J274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},0,{"$f":"+Potencia!T285*$K285*12*1000*(1-$C285)","v":0},null,0,0,null,0,0,null,{"$f":"+($W285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$W274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$W274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$W274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$W274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},0,0,{"$f":"+Potencia!U285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!V285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!W285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!T285*$X285*12*1000*(1-$C285)","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!H368","v":"x1"},{"$f":"+IF(B286=0,0,VLOOKUP(B286,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$J275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$J275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$J275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$J275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},0,{"$f":"+Potencia!T286*$K286*12*1000*(1-$C286)","v":0},null,0,0,null,0,0,null,{"$f":"+($W286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$W275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$W275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$W275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$W275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},0,0,{"$f":"+Potencia!U286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!V286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!W286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!T286*$X286*12*1000*(1-$C286)","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!H369","v":"x2"},{"$f":"+IF(B287=0,0,VLOOKUP(B287,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$J276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$J276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$J276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$J276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},0,{"$f":"+Potencia!T287*$K287*12*1000*(1-$C287)","v":0},null,0,0,null,0,0,null,{"$f":"+($W287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$W276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$W276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$W276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$W276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},0,0,{"$f":"+Potencia!U287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!V287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!W287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!T287*$X287*12*1000*(1-$C287)","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!H370","v":"Discap."},{"$f":"+IF(B288=0,0,VLOOKUP(B288,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$J277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$J277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$J277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$J277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},0,{"$f":"+Potencia!T288*$K288*12*1000*(1-$C288)","v":0},null,0,0,null,0,0,null,{"$f":"+($W288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$W277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$W277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$W277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$W277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},0,0,{"$f":"+Potencia!U288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!V288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!W288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!T288*$X288*12*1000*(1-$C288)","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H371","v":"Discapacitados 601-más"},{"$f":"+IF(B289=0,0,VLOOKUP(B289,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$J278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$J278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$J278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$J278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},0,{"$f":"+Potencia!T289*$K289*12*1000*(1-$C289)","v":0},null,0,0,null,0,0,null,{"$f":"+($W289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$W278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$W278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$W278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$W278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},0,0,{"$f":"+Potencia!U289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!V289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!W289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!T289*$X289*12*1000*(1-$C289)","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!H372","v":"Cruz Roja"},{"$f":"+IF(B290=0,0,VLOOKUP(B290,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$J279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$J279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$J279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$J279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},0,{"$f":"+Potencia!T290*$K290*12*1000*(1-$C290)","v":0},null,0,0,null,0,0,null,{"$f":"+($W290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$W279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$W279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$W279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$W279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},0,0,{"$f":"+Potencia!U290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!V290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!W290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!T290*$X290*12*1000*(1-$C290)","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H373","v":0},{"$f":"+IF(B291=0,0,VLOOKUP(B291,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M292:M301)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z292:Z301)","v":0},{"$f":"+SUM(AA292:AA301)","v":0},{"$f":"+SUM(AB292:AB301)","v":0},{"$f":"+SUM(AC292:AC301)","v":0},{"$f":"+SUM(AD292:AD301)","v":0},0,{"$f":"+SUM(AF292:AF301)","v":0},{"$f":"+SUM(AG292:AG301)","v":0},{"$f":"+SUM(AH292:AH301)","v":0},{"$f":"+SUM(AI292:AI301)","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!H374","v":"Regular"},{"$f":"+IF(B292=0,0,VLOOKUP(B292,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J291","v":0},{"$f":"+K291","v":0},null,{"$f":"+($J292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$J270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$J270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$J270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$J270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+M292","v":0},{"$f":"+Potencia!T292*$K292*12*1000*(1-$C292)","v":0},null,0,0,null,0,0,null,{"$f":"+($W292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$W270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$W270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$W270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$W270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+Z292","v":0},0,{"$f":"+Potencia!U292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!V292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!W292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!T292*$X292*12*1000*(1-$C292)","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!H375","v":"Agro"},{"$f":"+IF(B293=0,0,VLOOKUP(B293,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$J271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$J271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$J271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$J271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},0,{"$f":"+Potencia!T293*$K293*12*1000*(1-$C293)","v":0},null,0,0,null,0,0,null,{"$f":"+($W293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$W271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$W271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$W271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$W271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},0,0,{"$f":"+Potencia!U293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!V293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!W293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!T293*$X293*12*1000*(1-$C293)","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!H376","v":"Jub. 1"},{"$f":"+IF(B294=0,0,VLOOKUP(B294,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$J272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$J272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$J272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$J272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},0,{"$f":"+Potencia!T294*$K294*12*1000*(1-$C294)","v":0},null,0,0,null,0,0,null,{"$f":"+($W294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$W272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$W272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$W272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$W272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},0,0,{"$f":"+Potencia!U294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!V294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!W294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!T294*$X294*12*1000*(1-$C294)","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!H377","v":"Jub. 2"},{"$f":"+IF(B295=0,0,VLOOKUP(B295,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$J273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$J273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$J273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$J273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},0,{"$f":"+Potencia!T295*$K295*12*1000*(1-$C295)","v":0},null,0,0,null,0,0,null,{"$f":"+($W295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$W273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$W273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$W273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$W273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},0,0,{"$f":"+Potencia!U295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!V295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!W295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!T295*$X295*12*1000*(1-$C295)","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!H378","v":"Político"},{"$f":"+IF(B296=0,0,VLOOKUP(B296,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$J274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$J274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$J274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$J274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},0,{"$f":"+Potencia!T296*$K296*12*1000*(1-$C296)","v":0},null,0,0,null,0,0,null,{"$f":"+($W296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$W274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$W274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$W274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$W274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},0,0,{"$f":"+Potencia!U296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!V296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!W296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!T296*$X296*12*1000*(1-$C296)","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!H379","v":"x1"},{"$f":"+IF(B297=0,0,VLOOKUP(B297,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$J275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$J275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$J275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$J275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},0,{"$f":"+Potencia!T297*$K297*12*1000*(1-$C297)","v":0},null,0,0,null,0,0,null,{"$f":"+($W297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$W275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$W275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$W275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$W275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},0,0,{"$f":"+Potencia!U297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!V297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!W297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!T297*$X297*12*1000*(1-$C297)","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!H380","v":"x2"},{"$f":"+IF(B298=0,0,VLOOKUP(B298,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$J276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$J276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$J276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$J276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},0,{"$f":"+Potencia!T298*$K298*12*1000*(1-$C298)","v":0},null,0,0,null,0,0,null,{"$f":"+($W298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$W276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$W276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$W276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$W276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},0,0,{"$f":"+Potencia!U298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!V298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!W298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!T298*$X298*12*1000*(1-$C298)","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!H381","v":"Discap."},{"$f":"+IF(B299=0,0,VLOOKUP(B299,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$J277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$J277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$J277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$J277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},0,{"$f":"+Potencia!T299*$K299*12*1000*(1-$C299)","v":0},null,0,0,null,0,0,null,{"$f":"+($W299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$W277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$W277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$W277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$W277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},0,0,{"$f":"+Potencia!U299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!V299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!W299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!T299*$X299*12*1000*(1-$C299)","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H382","v":"Discapacitados 601-más"},{"$f":"+IF(B300=0,0,VLOOKUP(B300,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$J278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$J278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$J278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$J278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},0,{"$f":"+Potencia!T300*$K300*12*1000*(1-$C300)","v":0},null,{"$f":"IF(Q300=0,0,$E300*$F$3*G300/$Q$268)","v":0},{"$f":"IF(R300=0,0,$E300*$F$3*H300/$R$268)","v":0},null,0,0,null,{"$f":"+($W300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$W278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$W278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$W278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$W278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},0,0,{"$f":"+Potencia!U300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!V300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!W300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!T300*$X300*12*1000*(1-$C300)","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!H383","v":"Cruz Roja"},{"$f":"+IF(B301=0,0,VLOOKUP(B301,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G300","v":1},{"$f":"+H300","v":0},null,0,0,null,{"$f":"+($J301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$J279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$J279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$J279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$J279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},0,{"$f":"+Potencia!T301*$K301*12*1000*(1-$C301)","v":0},null,0,0,null,0,0,null,{"$f":"+($W301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$W279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$W279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$W279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$W279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},0,0,{"$f":"+Potencia!U301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!V301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!W301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!T301*$X301*12*1000*(1-$C301)","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!H384","v":0},{"$f":"+IF(B302=0,0,VLOOKUP(B302,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M303:M312)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z303:Z312)","v":0},{"$f":"+SUM(AA303:AA312)","v":0},{"$f":"+SUM(AB303:AB312)","v":0},{"$f":"+SUM(AC303:AC312)","v":0},{"$f":"+SUM(AD303:AD312)","v":0},0,{"$f":"+SUM(AF303:AF312)","v":0},{"$f":"+SUM(AG303:AG312)","v":0},{"$f":"+SUM(AH303:AH312)","v":0},{"$f":"+SUM(AI303:AI312)","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!H385","v":"Regular"},{"$f":"+IF(B303=0,0,VLOOKUP(B303,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J302","v":0},{"$f":"+K302","v":0},null,{"$f":"+($J303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$J270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$J270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$J270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$J270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+M303","v":0},{"$f":"+Potencia!T303*$K303*12*1000*(1-$C303)","v":0},null,0,0,null,0,0,null,{"$f":"+($W303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$W270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$W270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$W270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$W270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+Z303","v":0},0,{"$f":"+Potencia!U303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!V303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!W303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!T303*$X303*12*1000*(1-$C303)","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!H386","v":"Agro"},{"$f":"+IF(B304=0,0,VLOOKUP(B304,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$J271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$J271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$J271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$J271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},0,{"$f":"+Potencia!T304*$K304*12*1000*(1-$C304)","v":0},null,0,0,null,0,0,null,{"$f":"+($W304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$W271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$W271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$W271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$W271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},0,0,{"$f":"+Potencia!U304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!V304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!W304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!T304*$X304*12*1000*(1-$C304)","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!H387","v":"Jub. 1"},{"$f":"+IF(B305=0,0,VLOOKUP(B305,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$J272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$J272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$J272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$J272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},0,{"$f":"+Potencia!T305*$K305*12*1000*(1-$C305)","v":0},null,0,0,null,0,0,null,{"$f":"+($W305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$W272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$W272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$W272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$W272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},0,0,{"$f":"+Potencia!U305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!V305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!W305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!T305*$X305*12*1000*(1-$C305)","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!H388","v":"Jub. 2"},{"$f":"+IF(B306=0,0,VLOOKUP(B306,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$J273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$J273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$J273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$J273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},0,{"$f":"+Potencia!T306*$K306*12*1000*(1-$C306)","v":0},null,0,0,null,0,0,null,{"$f":"+($W306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$W273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$W273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$W273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$W273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},0,0,{"$f":"+Potencia!U306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!V306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!W306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!T306*$X306*12*1000*(1-$C306)","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!H389","v":"Político"},{"$f":"+IF(B307=0,0,VLOOKUP(B307,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$J274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$J274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$J274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$J274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},0,{"$f":"+Potencia!T307*$K307*12*1000*(1-$C307)","v":0},null,0,0,null,0,0,null,{"$f":"+($W307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$W274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$W274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$W274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$W274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},0,0,{"$f":"+Potencia!U307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!V307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!W307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!T307*$X307*12*1000*(1-$C307)","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!H390","v":"x1"},{"$f":"+IF(B308=0,0,VLOOKUP(B308,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$J275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$J275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$J275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$J275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},0,{"$f":"+Potencia!T308*$K308*12*1000*(1-$C308)","v":0},null,0,0,null,0,0,null,{"$f":"+($W308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$W275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$W275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$W275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$W275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},0,0,{"$f":"+Potencia!U308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!V308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!W308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!T308*$X308*12*1000*(1-$C308)","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!H391","v":"x2"},{"$f":"+IF(B309=0,0,VLOOKUP(B309,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$J276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$J276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$J276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$J276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},0,{"$f":"+Potencia!T309*$K309*12*1000*(1-$C309)","v":0},null,0,0,null,0,0,null,{"$f":"+($W309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$W276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$W276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$W276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$W276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},0,0,{"$f":"+Potencia!U309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!V309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!W309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!T309*$X309*12*1000*(1-$C309)","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!H392","v":"Discap."},{"$f":"+IF(B310=0,0,VLOOKUP(B310,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$J277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$J277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$J277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$J277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},0,{"$f":"+Potencia!T310*$K310*12*1000*(1-$C310)","v":0},null,0,0,null,0,0,null,{"$f":"+($W310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$W277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$W277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$W277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$W277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},0,0,{"$f":"+Potencia!U310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!V310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!W310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!T310*$X310*12*1000*(1-$C310)","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H393","v":"Discapacitados 601-más"},{"$f":"+IF(B311=0,0,VLOOKUP(B311,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$J278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$J278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$J278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$J278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},0,{"$f":"+Potencia!T311*$K311*12*1000*(1-$C311)","v":0},null,0,0,null,0,0,null,{"$f":"+($W311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$W278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$W278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$W278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$W278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},0,0,{"$f":"+Potencia!U311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!V311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!W311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!T311*$X311*12*1000*(1-$C311)","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!H394","v":"Cruz Roja"},{"$f":"+IF(B312=0,0,VLOOKUP(B312,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$J279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$J279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$J279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$J279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},0,{"$f":"+Potencia!T312*$K312*12*1000*(1-$C312)","v":0},null,0,0,null,0,0,null,{"$f":"+($W312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$W279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$W279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$W279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$W279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},0,0,{"$f":"+Potencia!U312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!V312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!W312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!T312*$X312*12*1000*(1-$C312)","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!H395","v":0},{"$f":"+IF(B313=0,0,VLOOKUP(B313,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M314:M323)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z314:Z323)","v":0},{"$f":"+SUM(AA314:AA323)","v":0},{"$f":"+SUM(AB314:AB323)","v":0},{"$f":"+SUM(AC314:AC323)","v":0},{"$f":"+SUM(AD314:AD323)","v":0},0,{"$f":"+SUM(AJ314:AJ323)","v":0},{"$f":"+SUM(AK314:AK323)","v":0},{"$f":"+SUM(AL314:AL323)","v":0},{"$f":"+SUM(AI314:AI323)","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!H396","v":"Regular"},{"$f":"+IF(B314=0,0,VLOOKUP(B314,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J313","v":0},{"$f":"+K313","v":0},null,{"$f":"+($J314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$J270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$J270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$J270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$J270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+M314","v":0},{"$f":"+Potencia!T314*$K314*12*1000*(1-$C314)","v":0},null,0,0,null,0,0,null,{"$f":"+($W314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$W270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$W270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$W270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$W270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+Z314","v":0},null,null,null,null,{"$f":"+Potencia!T314*$X314*12*1000*(1-$C314)","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!H397","v":"Agro"},{"$f":"+IF(B315=0,0,VLOOKUP(B315,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$J271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$J271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$J271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$J271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},0,{"$f":"+Potencia!T315*$K315*12*1000*(1-$C315)","v":0},null,0,0,null,0,0,null,{"$f":"+($W315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$W271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$W271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$W271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$W271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T315*$X315*12*1000*(1-$C315)","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!H398","v":"Jub. 1"},{"$f":"+IF(B316=0,0,VLOOKUP(B316,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$J272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$J272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$J272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$J272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},0,{"$f":"+Potencia!T316*$K316*12*1000*(1-$C316)","v":0},null,0,0,null,0,0,null,{"$f":"+($W316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$W272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$W272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$W272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$W272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T316*$X316*12*1000*(1-$C316)","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!H399","v":"Jub. 2"},{"$f":"+IF(B317=0,0,VLOOKUP(B317,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$J273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$J273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$J273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$J273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},0,{"$f":"+Potencia!T317*$K317*12*1000*(1-$C317)","v":0},null,0,0,null,0,0,null,{"$f":"+($W317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$W273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$W273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$W273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$W273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T317*$X317*12*1000*(1-$C317)","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!H400","v":"Político"},{"$f":"+IF(B318=0,0,VLOOKUP(B318,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$J274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$J274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$J274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$J274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},0,{"$f":"+Potencia!T318*$K318*12*1000*(1-$C318)","v":0},null,0,0,null,0,0,null,{"$f":"+($W318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$W274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$W274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$W274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$W274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T318*$X318*12*1000*(1-$C318)","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!H401","v":"x1"},{"$f":"+IF(B319=0,0,VLOOKUP(B319,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$J275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$J275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$J275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$J275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},0,{"$f":"+Potencia!T319*$K319*12*1000*(1-$C319)","v":0},null,0,0,null,0,0,null,{"$f":"+($W319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$W275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$W275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$W275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$W275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T319*$X319*12*1000*(1-$C319)","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!H402","v":"x2"},{"$f":"+IF(B320=0,0,VLOOKUP(B320,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$J276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$J276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$J276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$J276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},0,{"$f":"+Potencia!T320*$K320*12*1000*(1-$C320)","v":0},null,0,0,null,0,0,null,{"$f":"+($W320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$W276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$W276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$W276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$W276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T320*$X320*12*1000*(1-$C320)","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!H403","v":"Discap."},{"$f":"+IF(B321=0,0,VLOOKUP(B321,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$J277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$J277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$J277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$J277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},0,{"$f":"+Potencia!T321*$K321*12*1000*(1-$C321)","v":0},null,0,0,null,0,0,null,{"$f":"+($W321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$W277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$W277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$W277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$W277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T321*$X321*12*1000*(1-$C321)","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H404","v":"Discapacitados 601-más"},{"$f":"+IF(B322=0,0,VLOOKUP(B322,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$J278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$J278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$J278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$J278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},0,{"$f":"+Potencia!T322*$K322*12*1000*(1-$C322)","v":0},null,0,0,null,0,0,null,{"$f":"+($W322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$W278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$W278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$W278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$W278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T322*$X322*12*1000*(1-$C322)","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!H405","v":"Cruz Roja"},{"$f":"+IF(B323=0,0,VLOOKUP(B323,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$J279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$J279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$J279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$J279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},0,{"$f":"+Potencia!T323*$K323*12*1000*(1-$C323)","v":0},null,0,0,null,0,0,null,{"$f":"+($W323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$W279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$W279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$W279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$W279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T323*$X323*12*1000*(1-$C323)","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!H406","v":0},{"$f":"+IF(B324=0,0,VLOOKUP(B324,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,null,null,null,{"$f":"+SUM(M325,M336,M347,M358,M369)","v":0},0,0,0,0,0,null,{"$f":"IF(Q324=0,0,$E324*$F$3*G324/$Q$324)","v":0},{"$f":"IF(R324=0,0,$E324*$F$3*H324/$R$324)","v":0},null,{"$f":"+J324*T324","v":0},{"$f":"+U324*K324","v":0},null,{"$f":"+SUM(Z325,Z336,Z347,Z358,Z369)","v":0},{"$f":"+SUM(AA325,AA336,AA347,AA358,AA369)","v":0},{"$f":"+SUM(AB325,AB336,AB347,AB358,AB369)","v":0},{"$f":"+SUM(AC325,AC336,AC347,AC358,AC369)","v":0},{"$f":"+SUM(AD325,AD336,AD347,AD358,AD369)","v":0},{"$f":"+AI324","v":0},{"$f":"+SUM(AF325,AF336,AF347,AF358,AF369)","v":0},{"$f":"+SUM(AG325,AG336,AG347,AG358,AG369)","v":0},{"$f":"+SUM(AH325,AH336,AH347,AH358,AH369)","v":0},{"$f":"+SUM(AI325,AI336,AI347,AI358,AI369)","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!H407","v":0},{"$f":"+IF(B325=0,0,VLOOKUP(B325,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E324","v":0},null,{"$f":"+G324","v":1},{"$f":"+H324","v":0},null,0,0,null,{"$f":"+SUM(M326:M335)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z326:Z335)","v":0},{"$f":"+SUM(AA326:AA335)","v":0},{"$f":"+SUM(AB326:AB335)","v":0},{"$f":"+SUM(AC326:AC335)","v":0},{"$f":"+SUM(AD326:AD335)","v":0},0,{"$f":"+SUM(AF326:AF335)","v":0},{"$f":"+SUM(AG326:AG335)","v":0},{"$f":"+SUM(AH326:AH335)","v":0},{"$f":"+SUM(AI326:AI335)","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!H408","v":"Regular"},{"$f":"+IF(B326=0,0,VLOOKUP(B326,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E325","v":0},null,1,0,null,{"$f":"+J325","v":0},{"$f":"+K325","v":0},null,{"$f":"+$J326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+M326","v":0},{"$f":"+Potencia!T326*$K326*12*1000*(1-$C326)","v":0},null,0,0,null,0,0,null,{"$f":"+$W326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+Z326","v":0},0,{"$f":"+Potencia!U326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!V326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!W326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!T326*$X326*12*1000*(1-$C326)","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!H409","v":"Agro"},{"$f":"+IF(B327=0,0,VLOOKUP(B327,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AC327*(1-$C327)*1000","v":0},0,{"$f":"+Potencia!T327*$K327*12*1000*(1-$C327)","v":0},null,0,0,null,0,0,null,{"$f":"+$W327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AC327*(1-$C327)*1000","v":0},0,0,{"$f":"+Potencia!U327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!V327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!W327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!T327*$X327*12*1000*(1-$C327)","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!H410","v":"Jub. 1"},{"$f":"+IF(B328=0,0,VLOOKUP(B328,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AC328*(1-$C328)*1000","v":0},0,{"$f":"+Potencia!T328*$K328*12*1000*(1-$C328)","v":0},null,0,0,null,0,0,null,{"$f":"+$W328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AC328*(1-$C328)*1000","v":0},0,0,{"$f":"+Potencia!U328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!V328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!W328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!T328*$X328*12*1000*(1-$C328)","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!H411","v":"Jub. 2"},{"$f":"+IF(B329=0,0,VLOOKUP(B329,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,{"$f":"+Potencia!T329*$K329*12*1000*(1-$C329)","v":0},null,0,0,null,0,0,null,{"$f":"+$W329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,0,{"$f":"+Potencia!U329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!V329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!W329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!T329*$X329*12*1000*(1-$C329)","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!H412","v":"Político"},{"$f":"+IF(B330=0,0,VLOOKUP(B330,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AC330*(1-$C330)*1000","v":0},0,{"$f":"+Potencia!T330*$K330*12*1000*(1-$C330)","v":0},null,0,0,null,0,0,null,{"$f":"+$W330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AC330*(1-$C330)*1000","v":0},0,0,{"$f":"+Potencia!U330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!V330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!W330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!T330*$X330*12*1000*(1-$C330)","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!H413","v":"x1"},{"$f":"+IF(B331=0,0,VLOOKUP(B331,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AC331*(1-$C331)*1000","v":0},0,{"$f":"+Potencia!T331*$K331*12*1000*(1-$C331)","v":0},null,0,0,null,0,0,null,{"$f":"+$W331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AC331*(1-$C331)*1000","v":0},0,0,{"$f":"+Potencia!U331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!V331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!W331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!T331*$X331*12*1000*(1-$C331)","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!H414","v":"x2"},{"$f":"+IF(B332=0,0,VLOOKUP(B332,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,{"$f":"+Potencia!T332*$K332*12*1000*(1-$C332)","v":0},null,0,0,null,0,0,null,{"$f":"+$W332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,0,{"$f":"+Potencia!U332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!V332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!W332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!T332*$X332*12*1000*(1-$C332)","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!H415","v":"Discap."},{"$f":"+IF(B333=0,0,VLOOKUP(B333,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AC333*(1-$C333)*1000","v":0},0,{"$f":"+Potencia!T333*$K333*12*1000*(1-$C333)","v":0},null,0,0,null,0,0,null,{"$f":"+$W333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AC333*(1-$C333)*1000","v":0},0,0,{"$f":"+Potencia!U333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!V333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!W333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!T333*$X333*12*1000*(1-$C333)","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H416","v":"Discapacitados 601-más"},{"$f":"+IF(B334=0,0,VLOOKUP(B334,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,{"$f":"+Potencia!T334*$K334*12*1000*(1-$C334)","v":0},null,0,0,null,0,0,null,{"$f":"+$W334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,0,{"$f":"+Potencia!U334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!V334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!W334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!T334*$X334*12*1000*(1-$C334)","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!H417","v":"Cruz Roja"},{"$f":"+IF(B335=0,0,VLOOKUP(B335,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AC335*(1-$C335)*1000","v":0},0,{"$f":"+Potencia!T335*$K335*12*1000*(1-$C335)","v":0},null,0,0,null,0,0,null,{"$f":"+$W335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AC335*(1-$C335)*1000","v":0},0,0,{"$f":"+Potencia!U335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!V335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!W335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!T335*$X335*12*1000*(1-$C335)","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H418","v":0},{"$f":"+IF(B336=0,0,VLOOKUP(B336,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M337:M346)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z337:Z346)","v":0},{"$f":"+SUM(AA337:AA346)","v":0},{"$f":"+SUM(AB337:AB346)","v":0},{"$f":"+SUM(AC337:AC346)","v":0},{"$f":"+SUM(AD337:AD346)","v":0},0,{"$f":"+SUM(AF337:AF346)","v":0},{"$f":"+SUM(AG337:AG346)","v":0},{"$f":"+SUM(AH337:AH346)","v":0},{"$f":"+SUM(AI337:AI346)","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!H419","v":"Regular"},{"$f":"+IF(B337=0,0,VLOOKUP(B337,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J336","v":0},{"$f":"+K336","v":0},null,{"$f":"+($J337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$J326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$J326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$J326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$J326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+M337","v":0},{"$f":"+Potencia!T337*$K337*12*1000*(1-$C337)","v":0},null,0,0,null,0,0,null,{"$f":"+($W337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$W326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$W326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$W326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$W326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+Z337","v":0},0,{"$f":"+Potencia!U337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!V337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!W337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!T337*$X337*12*1000*(1-$C337)","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!H420","v":"Agro"},{"$f":"+IF(B338=0,0,VLOOKUP(B338,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$J327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$J327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$J327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$J327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},0,{"$f":"+Potencia!T338*$K338*12*1000*(1-$C338)","v":0},null,0,0,null,0,0,null,{"$f":"+($W338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$W327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$W327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$W327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$W327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},0,0,{"$f":"+Potencia!U338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!V338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!W338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!T338*$X338*12*1000*(1-$C338)","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!H421","v":"Jub. 1"},{"$f":"+IF(B339=0,0,VLOOKUP(B339,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$J328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$J328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$J328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$J328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},0,{"$f":"+Potencia!T339*$K339*12*1000*(1-$C339)","v":0},null,0,0,null,0,0,null,{"$f":"+($W339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$W328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$W328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$W328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$W328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},0,0,{"$f":"+Potencia!U339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!V339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!W339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!T339*$X339*12*1000*(1-$C339)","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!H422","v":"Jub. 2"},{"$f":"+IF(B340=0,0,VLOOKUP(B340,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$J329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$J329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$J329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$J329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},0,{"$f":"+Potencia!T340*$K340*12*1000*(1-$C340)","v":0},null,0,0,null,0,0,null,{"$f":"+($W340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$W329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$W329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$W329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$W329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},0,0,{"$f":"+Potencia!U340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!V340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!W340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!T340*$X340*12*1000*(1-$C340)","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!H423","v":"Político"},{"$f":"+IF(B341=0,0,VLOOKUP(B341,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$J330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$J330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$J330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$J330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},0,{"$f":"+Potencia!T341*$K341*12*1000*(1-$C341)","v":0},null,0,0,null,0,0,null,{"$f":"+($W341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$W330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$W330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$W330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$W330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},0,0,{"$f":"+Potencia!U341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!V341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!W341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!T341*$X341*12*1000*(1-$C341)","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!H424","v":"x1"},{"$f":"+IF(B342=0,0,VLOOKUP(B342,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$J331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$J331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$J331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$J331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},0,{"$f":"+Potencia!T342*$K342*12*1000*(1-$C342)","v":0},null,0,0,null,0,0,null,{"$f":"+($W342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$W331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$W331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$W331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$W331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},0,0,{"$f":"+Potencia!U342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!V342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!W342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!T342*$X342*12*1000*(1-$C342)","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!H425","v":"x2"},{"$f":"+IF(B343=0,0,VLOOKUP(B343,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$J332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$J332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$J332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$J332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},0,{"$f":"+Potencia!T343*$K343*12*1000*(1-$C343)","v":0},null,0,0,null,0,0,null,{"$f":"+($W343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$W332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$W332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$W332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$W332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},0,0,{"$f":"+Potencia!U343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!V343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!W343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!T343*$X343*12*1000*(1-$C343)","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!H426","v":"Discap."},{"$f":"+IF(B344=0,0,VLOOKUP(B344,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$J333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$J333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$J333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$J333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},0,{"$f":"+Potencia!T344*$K344*12*1000*(1-$C344)","v":0},null,0,0,null,0,0,null,{"$f":"+($W344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$W333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$W333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$W333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$W333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},0,0,{"$f":"+Potencia!U344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!V344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!W344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!T344*$X344*12*1000*(1-$C344)","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H427","v":"Discapacitados 601-más"},{"$f":"+IF(B345=0,0,VLOOKUP(B345,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$J334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$J334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$J334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$J334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},0,{"$f":"+Potencia!T345*$K345*12*1000*(1-$C345)","v":0},null,0,0,null,0,0,null,{"$f":"+($W345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$W334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$W334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$W334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$W334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},0,0,{"$f":"+Potencia!U345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!V345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!W345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!T345*$X345*12*1000*(1-$C345)","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!H428","v":"Cruz Roja"},{"$f":"+IF(B346=0,0,VLOOKUP(B346,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$J335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$J335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$J335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$J335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},0,{"$f":"+Potencia!T346*$K346*12*1000*(1-$C346)","v":0},null,0,0,null,0,0,null,{"$f":"+($W346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$W335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$W335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$W335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$W335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},0,0,{"$f":"+Potencia!U346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!V346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!W346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!T346*$X346*12*1000*(1-$C346)","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H429","v":0},{"$f":"+IF(B347=0,0,VLOOKUP(B347,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M348:M357)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z348:Z357)","v":0},{"$f":"+SUM(AA348:AA357)","v":0},{"$f":"+SUM(AB348:AB357)","v":0},{"$f":"+SUM(AC348:AC357)","v":0},{"$f":"+SUM(AD348:AD357)","v":0},0,{"$f":"+SUM(AF348:AF357)","v":0},{"$f":"+SUM(AG348:AG357)","v":0},{"$f":"+SUM(AH348:AH357)","v":0},{"$f":"+SUM(AI348:AI357)","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!H430","v":"Regular"},{"$f":"+IF(B348=0,0,VLOOKUP(B348,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J347","v":0},{"$f":"+K347","v":0},null,{"$f":"+($J348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$J326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$J326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$J326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$J326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+M348","v":0},{"$f":"+Potencia!T348*$K348*12*1000*(1-$C348)","v":0},null,0,0,null,0,0,null,{"$f":"+($W348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$W326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$W326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$W326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$W326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+Z348","v":0},0,{"$f":"+Potencia!U348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!V348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!W348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!T348*$X348*12*1000*(1-$C348)","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!H431","v":"Agro"},{"$f":"+IF(B349=0,0,VLOOKUP(B349,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$J327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$J327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$J327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$J327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},0,{"$f":"+Potencia!T349*$K349*12*1000*(1-$C349)","v":0},null,0,0,null,0,0,null,{"$f":"+($W349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$W327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$W327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$W327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$W327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},0,0,{"$f":"+Potencia!U349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!V349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!W349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!T349*$X349*12*1000*(1-$C349)","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!H432","v":"Jub. 1"},{"$f":"+IF(B350=0,0,VLOOKUP(B350,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$J328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$J328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$J328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$J328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},0,{"$f":"+Potencia!T350*$K350*12*1000*(1-$C350)","v":0},null,0,0,null,0,0,null,{"$f":"+($W350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$W328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$W328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$W328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$W328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},0,0,{"$f":"+Potencia!U350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!V350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!W350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!T350*$X350*12*1000*(1-$C350)","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!H433","v":"Jub. 2"},{"$f":"+IF(B351=0,0,VLOOKUP(B351,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$J329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$J329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$J329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$J329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},0,{"$f":"+Potencia!T351*$K351*12*1000*(1-$C351)","v":0},null,0,0,null,0,0,null,{"$f":"+($W351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$W329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$W329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$W329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$W329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},0,0,{"$f":"+Potencia!U351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!V351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!W351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!T351*$X351*12*1000*(1-$C351)","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!H434","v":"Político"},{"$f":"+IF(B352=0,0,VLOOKUP(B352,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$J330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$J330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$J330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$J330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},0,{"$f":"+Potencia!T352*$K352*12*1000*(1-$C352)","v":0},null,0,0,null,0,0,null,{"$f":"+($W352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$W330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$W330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$W330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$W330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},0,0,{"$f":"+Potencia!U352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!V352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!W352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!T352*$X352*12*1000*(1-$C352)","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!H435","v":"x1"},{"$f":"+IF(B353=0,0,VLOOKUP(B353,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$J331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$J331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$J331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$J331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},0,{"$f":"+Potencia!T353*$K353*12*1000*(1-$C353)","v":0},null,0,0,null,0,0,null,{"$f":"+($W353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$W331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$W331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$W331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$W331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},0,0,{"$f":"+Potencia!U353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!V353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!W353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!T353*$X353*12*1000*(1-$C353)","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!H436","v":"x2"},{"$f":"+IF(B354=0,0,VLOOKUP(B354,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$J332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$J332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$J332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$J332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},0,{"$f":"+Potencia!T354*$K354*12*1000*(1-$C354)","v":0},null,0,0,null,0,0,null,{"$f":"+($W354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$W332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$W332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$W332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$W332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},0,0,{"$f":"+Potencia!U354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!V354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!W354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!T354*$X354*12*1000*(1-$C354)","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!H437","v":"Discap."},{"$f":"+IF(B355=0,0,VLOOKUP(B355,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$J333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$J333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$J333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$J333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},0,{"$f":"+Potencia!T355*$K355*12*1000*(1-$C355)","v":0},null,0,0,null,0,0,null,{"$f":"+($W355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$W333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$W333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$W333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$W333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},0,0,{"$f":"+Potencia!U355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!V355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!W355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!T355*$X355*12*1000*(1-$C355)","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H438","v":"Discapacitados 601-más"},{"$f":"+IF(B356=0,0,VLOOKUP(B356,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$J334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$J334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$J334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$J334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},0,{"$f":"+Potencia!T356*$K356*12*1000*(1-$C356)","v":0},null,{"$f":"IF(Q356=0,0,$E356*$F$3*G356/$Q$324)","v":0},{"$f":"IF(R356=0,0,$E356*$F$3*H356/$R$324)","v":0},null,0,0,null,{"$f":"+($W356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$W334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$W334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$W334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$W334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},0,0,{"$f":"+Potencia!U356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!V356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!W356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!T356*$X356*12*1000*(1-$C356)","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!H439","v":"Cruz Roja"},{"$f":"+IF(B357=0,0,VLOOKUP(B357,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G356","v":1},{"$f":"+H356","v":0},null,0,0,null,{"$f":"+($J357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$J335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$J335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$J335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$J335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},0,{"$f":"+Potencia!T357*$K357*12*1000*(1-$C357)","v":0},null,0,0,null,0,0,null,{"$f":"+($W357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$W335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$W335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$W335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$W335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},0,0,{"$f":"+Potencia!U357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!V357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!W357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!T357*$X357*12*1000*(1-$C357)","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!H440","v":0},{"$f":"+IF(B358=0,0,VLOOKUP(B358,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M359:M368)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z359:Z368)","v":0},{"$f":"+SUM(AA359:AA368)","v":0},{"$f":"+SUM(AB359:AB368)","v":0},{"$f":"+SUM(AC359:AC368)","v":0},{"$f":"+SUM(AD359:AD368)","v":0},0,{"$f":"+SUM(AF359:AF368)","v":0},{"$f":"+SUM(AG359:AG368)","v":0},{"$f":"+SUM(AH359:AH368)","v":0},{"$f":"+SUM(AI359:AI368)","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!H441","v":"Regular"},{"$f":"+IF(B359=0,0,VLOOKUP(B359,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J358","v":0},{"$f":"+K358","v":0},null,{"$f":"+($J359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$J326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$J326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$J326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$J326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+M359","v":0},{"$f":"+Potencia!T359*$K359*12*1000*(1-$C359)","v":0},null,0,0,null,0,0,null,{"$f":"+($W359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$W326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$W326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$W326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$W326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+Z359","v":0},0,{"$f":"+Potencia!U359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!V359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!W359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!T359*$X359*12*1000*(1-$C359)","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!H442","v":"Agro"},{"$f":"+IF(B360=0,0,VLOOKUP(B360,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$J327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$J327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$J327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$J327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},0,{"$f":"+Potencia!T360*$K360*12*1000*(1-$C360)","v":0},null,0,0,null,0,0,null,{"$f":"+($W360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$W327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$W327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$W327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$W327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},0,0,{"$f":"+Potencia!U360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!V360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!W360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!T360*$X360*12*1000*(1-$C360)","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!H443","v":"Jub. 1"},{"$f":"+IF(B361=0,0,VLOOKUP(B361,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$J328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$J328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$J328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$J328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},0,{"$f":"+Potencia!T361*$K361*12*1000*(1-$C361)","v":0},null,0,0,null,0,0,null,{"$f":"+($W361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$W328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$W328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$W328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$W328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},0,0,{"$f":"+Potencia!U361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!V361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!W361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!T361*$X361*12*1000*(1-$C361)","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!H444","v":"Jub. 2"},{"$f":"+IF(B362=0,0,VLOOKUP(B362,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$J329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$J329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$J329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$J329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},0,{"$f":"+Potencia!T362*$K362*12*1000*(1-$C362)","v":0},null,0,0,null,0,0,null,{"$f":"+($W362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$W329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$W329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$W329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$W329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},0,0,{"$f":"+Potencia!U362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!V362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!W362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!T362*$X362*12*1000*(1-$C362)","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!H445","v":"Político"},{"$f":"+IF(B363=0,0,VLOOKUP(B363,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$J330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$J330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$J330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$J330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},0,{"$f":"+Potencia!T363*$K363*12*1000*(1-$C363)","v":0},null,0,0,null,0,0,null,{"$f":"+($W363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$W330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$W330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$W330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$W330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},0,0,{"$f":"+Potencia!U363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!V363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!W363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!T363*$X363*12*1000*(1-$C363)","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!H446","v":"x1"},{"$f":"+IF(B364=0,0,VLOOKUP(B364,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$J331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$J331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$J331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$J331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},0,{"$f":"+Potencia!T364*$K364*12*1000*(1-$C364)","v":0},null,0,0,null,0,0,null,{"$f":"+($W364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$W331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$W331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$W331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$W331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},0,0,{"$f":"+Potencia!U364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!V364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!W364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!T364*$X364*12*1000*(1-$C364)","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!H447","v":"x2"},{"$f":"+IF(B365=0,0,VLOOKUP(B365,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$J332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$J332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$J332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$J332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},0,{"$f":"+Potencia!T365*$K365*12*1000*(1-$C365)","v":0},null,0,0,null,0,0,null,{"$f":"+($W365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$W332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$W332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$W332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$W332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},0,0,{"$f":"+Potencia!U365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!V365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!W365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!T365*$X365*12*1000*(1-$C365)","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!H448","v":"Discap."},{"$f":"+IF(B366=0,0,VLOOKUP(B366,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$J333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$J333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$J333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$J333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},0,{"$f":"+Potencia!T366*$K366*12*1000*(1-$C366)","v":0},null,0,0,null,0,0,null,{"$f":"+($W366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$W333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$W333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$W333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$W333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},0,0,{"$f":"+Potencia!U366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!V366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!W366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!T366*$X366*12*1000*(1-$C366)","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H449","v":"Discapacitados 601-más"},{"$f":"+IF(B367=0,0,VLOOKUP(B367,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$J334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$J334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$J334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$J334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},0,{"$f":"+Potencia!T367*$K367*12*1000*(1-$C367)","v":0},null,0,0,null,0,0,null,{"$f":"+($W367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$W334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$W334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$W334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$W334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},0,0,{"$f":"+Potencia!U367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!V367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!W367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!T367*$X367*12*1000*(1-$C367)","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!H450","v":"Cruz Roja"},{"$f":"+IF(B368=0,0,VLOOKUP(B368,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$J335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$J335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$J335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$J335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},0,{"$f":"+Potencia!T368*$K368*12*1000*(1-$C368)","v":0},null,0,0,null,0,0,null,{"$f":"+($W368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$W335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$W335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$W335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$W335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},0,0,{"$f":"+Potencia!U368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!V368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!W368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!T368*$X368*12*1000*(1-$C368)","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!H451","v":0},{"$f":"+IF(B369=0,0,VLOOKUP(B369,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M370:M379)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z370:Z379)","v":0},{"$f":"+SUM(AA370:AA379)","v":0},{"$f":"+SUM(AB370:AB379)","v":0},{"$f":"+SUM(AC370:AC379)","v":0},{"$f":"+SUM(AD370:AD379)","v":0},0,{"$f":"+SUM(AJ370:AJ379)","v":0},{"$f":"+SUM(AK370:AK379)","v":0},{"$f":"+SUM(AL370:AL379)","v":0},{"$f":"+SUM(AI370:AI379)","v":0}]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!H452","v":"Regular"},{"$f":"+IF(B370=0,0,VLOOKUP(B370,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J369","v":0},{"$f":"+K369","v":0},null,{"$f":"+($J370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$J326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$J326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$J326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$J326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+M370","v":0},{"$f":"+Potencia!T370*$K370*12*1000*(1-$C370)","v":0},null,0,0,null,0,0,null,{"$f":"+($W370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$W326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$W326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$W326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$W326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+Z370","v":0},null,null,null,null,{"$f":"+Potencia!T370*$X370*12*1000*(1-$C370)","v":0}]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!H453","v":"Agro"},{"$f":"+IF(B371=0,0,VLOOKUP(B371,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$J327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$J327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$J327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$J327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},0,{"$f":"+Potencia!T371*$K371*12*1000*(1-$C371)","v":0},null,0,0,null,0,0,null,{"$f":"+($W371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$W327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$W327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$W327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$W327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T371*$X371*12*1000*(1-$C371)","v":0}]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!H454","v":"Jub. 1"},{"$f":"+IF(B372=0,0,VLOOKUP(B372,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$J328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$J328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$J328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$J328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},0,{"$f":"+Potencia!T372*$K372*12*1000*(1-$C372)","v":0},null,0,0,null,0,0,null,{"$f":"+($W372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$W328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$W328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$W328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$W328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T372*$X372*12*1000*(1-$C372)","v":0}]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!H455","v":"Jub. 2"},{"$f":"+IF(B373=0,0,VLOOKUP(B373,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$J329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$J329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$J329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$J329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},0,{"$f":"+Potencia!T373*$K373*12*1000*(1-$C373)","v":0},null,0,0,null,0,0,null,{"$f":"+($W373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$W329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$W329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$W329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$W329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T373*$X373*12*1000*(1-$C373)","v":0}]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!H456","v":"Político"},{"$f":"+IF(B374=0,0,VLOOKUP(B374,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$J330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$J330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$J330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$J330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},0,{"$f":"+Potencia!T374*$K374*12*1000*(1-$C374)","v":0},null,0,0,null,0,0,null,{"$f":"+($W374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$W330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$W330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$W330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$W330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T374*$X374*12*1000*(1-$C374)","v":0}]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!H457","v":"x1"},{"$f":"+IF(B375=0,0,VLOOKUP(B375,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$J331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$J331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$J331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$J331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},0,{"$f":"+Potencia!T375*$K375*12*1000*(1-$C375)","v":0},null,0,0,null,0,0,null,{"$f":"+($W375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$W331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$W331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$W331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$W331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T375*$X375*12*1000*(1-$C375)","v":0}]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!H458","v":"x2"},{"$f":"+IF(B376=0,0,VLOOKUP(B376,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$J332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$J332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$J332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$J332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},0,{"$f":"+Potencia!T376*$K376*12*1000*(1-$C376)","v":0},null,0,0,null,0,0,null,{"$f":"+($W376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$W332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$W332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$W332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$W332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T376*$X376*12*1000*(1-$C376)","v":0}]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!H459","v":"Discap."},{"$f":"+IF(B377=0,0,VLOOKUP(B377,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$J333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$J333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$J333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$J333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},0,{"$f":"+Potencia!T377*$K377*12*1000*(1-$C377)","v":0},null,0,0,null,0,0,null,{"$f":"+($W377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$W333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$W333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$W333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$W333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T377*$X377*12*1000*(1-$C377)","v":0}]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H460","v":"Discapacitados 601-más"},{"$f":"+IF(B378=0,0,VLOOKUP(B378,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$J334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$J334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$J334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$J334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},0,{"$f":"+Potencia!T378*$K378*12*1000*(1-$C378)","v":0},null,0,0,null,0,0,null,{"$f":"+($W378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$W334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$W334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$W334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$W334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T378*$X378*12*1000*(1-$C378)","v":0}]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!H461","v":"Cruz Roja"},{"$f":"+IF(B379=0,0,VLOOKUP(B379,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$J335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$J335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$J335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$J335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},0,{"$f":"+Potencia!T379*$K379*12*1000*(1-$C379)","v":0},null,0,0,null,0,0,null,{"$f":"+($W379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$W335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$W335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$W335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$W335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T379*$X379*12*1000*(1-$C379)","v":0}]

{"sheet":"CX","index":9,"n_rows":381,"n_cols":44,"rows_kept":381,"cut":false,"hidden":false,"merged":[[1,25,2,25],[1,26,2,26],[1,27,2,27],[6,37,6,38],[7,36,8,36],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,4,8,4],[7,6,7,7],[7,20,8,20],[5,1,5,2],[5,6,5,10],[5,12,5,20],[5,22,5,34],[7,9,7,10],[7,22,7,23],[7,25,7,28],[7,12,7,15],[7,16,8,16],[7,17,8,17],[7,19,8,19],[7,30,7,33]]}
[{"$f":"+\"Cargo por Conexión\"&\" - \"&PremisaCosto!A2","v":"Cargo por Conexión - EDECHI"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+PremisaCosto!A2","v":"EDECHI"},null,null,"Factor de ajuste Cargos Comercialización","EDEMET","EDECHI"]
["Check: VP Costos = VP Ingresos",null,null,null,null,{"$f":"+PremisaCosto!F89","v":"2022/2023"},{"$f":"+PremisaCosto!G89","v":"2023/2024"},{"$f":"+PremisaCosto!H89","v":"2024/2025"},{"$f":"+PremisaCosto!I89","v":"2025/2026"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingresos año 1 nueva tarifa","Ingresos año 1 tarifa vigente","Ingresos a recuperar sig años",null,null,null,null,null,null,null,null,"Recuperación costos 2022/2023","Cuatro años = 1","Factor de ajuste Pliego Vigente",null,null,"Factor de ajuste Jul-Dic 22",1.0066667950597128,1.0077082757068871]
[{"$f":"AI7","v":"OK"},null,null,null,"Costos Nuevas Conexiones",{"$f":"+Costos!E6","v":74739.09449802374},{"$f":"+Costos!F6","v":91124.068183233729},{"$f":"+Costos!G6","v":93360.706125136989},{"$f":"+Costos!H6","v":95468.004913356592},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Resumen!R3","v":2},"Tres años = 2",{"$f":"IF(AM1=\"EDEMET\",AQ2*AQ3,AR2*AR3)","v":1.0499714446144655},null,null,"Factor de ajuste Ene-Jun 23",1.0388843001145258,1.0419398847130947]
[null,null,null,null,"VP Costos Permitidos",{"$f":"+SUMPRODUCT(F3:I3,PremisaCosto!$F$84:$I$84)","v":298890.99718393723},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,221319.73068909362,{"$f":"+SUM(Z10,AE10)","v":72658.133890455312},{"$f":"+Z4-AA4","v":148661.59679863829},null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor ajuste final",1.0458103288341425,1.0499714446144655]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*Poner opción 1 en hoja \"Resumen\", celda R3 para ver los ingresos a recuperar"]
[null,null,null,null,"1 - ASIGNACIÓN COSTOS",null,"2 - DISEÑO DE CARGOS",null,null,null,null,null,"3 - GENERACION DEL MULTIPLICADOR PARA AJUSTAR TARIFA",null,null,null,null,null,null,null,null,null,"4 - CÁLCULO TARIFA A APLICAR",null,null,null,null,null,null,null,null,null,null,null,null,null,"Para BUSCARV",15,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,null,null,null,{"$f":"+IF(ROUND(SUM(AD10,AI10)-F4,4)=0,\"OK\",\"Error\")","v":"OK"},null,null,"Tarifa Vigente"]
["Categorías ","Sub Categoría","Descuento",null,"% Asignación ",null,"Diseño",null,null,"Cargo Relativo",null,null,"Ingreso por Energía Cargo Relativo",null,null,null,"Ingreso por Energía a Cargo Relativo (VP)","Ingreso por Conexiones a Cargo Relativo (VP)",null,"Multiplicador Energía","Multiplicador Conexiones",null,"Tarifa a Aplicar (CR x Multiplicador)",null,null,"Ingresos con Tarifa a Aplicar por Energía",null,null,null,"Ingresos (VP)","Ingresos con Tarifa a Aplicar por Conexiones",null,null,null,"Ingresos (VP)",null,"Categorías ","Ingreso por Energia","Ingreso por Conexiones",null,null,"Ingreso por Clientes Cargo Relativo"]
[null,null,null,null,null,null,"Energía","Conexiones",null,"Energía","Conexiones",null,{"$f":"+F2","v":"2022/2023"},{"$f":"+G2","v":"2023/2024"},{"$f":"+H2","v":"2024/2025"},{"$f":"+I2","v":"2025/2026"},null,null,null,null,null,null,"por Energía ($/kWh)","por Conexiones ($)",null,{"$f":"+M9","v":"2022/2023"},{"$f":"+N9","v":"2023/2024"},{"$f":"+O9","v":"2024/2025"},{"$f":"+P9","v":"2025/2026"},"por Energía",{"$f":"+Z9","v":"2022/2023"},{"$f":"+AA9","v":"2023/2024"},{"$f":"+AB9","v":"2024/2025"},{"$f":"+AC9","v":"2025/2026"},"por Conexiones",null,null,"2022/2023","2022/2023",null,null,"2022/2023"]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,{"$f":"+SUM(E11,E15,E16,E20,E76,E80,E136,E196,E209,E265,E268,E324)","v":1.0000000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":0},0,0,0,0,72658.133890455312,91924.912644371769,94181.742001578954,96306.8202551711,{"$f":"+SUM(AI11,AI15,AI16,AI20,AI76,AI80,AI136,AI192,AI196,AI209,AI265,AI268,AI324)","v":298890.99718393735},null,{"$f":"+A10","v":"TOTAL"},null,72658.133890455312,null,null,{"$f":"+SUM(AP11,AP15,AP16,AP20,AP76,AP80,AP136,AP192,AP196,AP209,AP265,AP268,AP324)","v":74739.094498023667}]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,4.1615364499471581E-5,null,null,1,null,null,115.48,null,{"$f":"+SUM(M12:M14)","v":0},{"$f":"+SUM(N12:N14)","v":0},{"$f":"+SUM(O12:O14)","v":0},{"$f":"+SUM(P12:P14)","v":0},{"$f":"+SUM(Q12:Q14)","v":0},{"$f":"+K11*Clientes!AD11","v":12.411409648139943},null,null,{"$f":"IF(R11=0,0,IF($AK$3=1,$E11*$F$4*H11/$R$11,($E11*$F$4*H11-$AM$11*PremisaCosto!$F$84)/($R$11-$AP$11*PremisaCosto!$F$84)))","v":1.0149298028380176},null,null,{"$f":"+U11*K11","v":117.20409363173428},null,{"$f":"+SUM(Z12:Z14)","v":0},{"$f":"+SUM(AA12:AA14)","v":0},{"$f":"+SUM(AB12:AB14)","v":0},{"$f":"+SUM(AC12:AC14)","v":0},{"$f":"+SUM(AD12:AD14)","v":0},{"$f":"+IF($AK$3=1,$X11*Clientes!Z11,AM11)","v":2.8081617553031415},{"$f":"+$X11*Clientes!AA11","v":3.8793336444980295},{"$f":"+$X11*Clientes!AB11","v":4.113185652332624},{"$f":"+$X11*Clientes!AC11","v":4.010862064583792},{"$f":"+SUMPRODUCT(AE11:AH11,PremisaCosto!$F$84:$I$84)","v":12.438457793420083},null,{"$f":"+A11","v":"ATH"},null,2.8081617553031415,null,null,{"$f":"+K11*Clientes!Z11","v":2.9293485271976731}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!H94","v":"Regular"},{"$f":"+IF(B12=0,0,VLOOKUP(B12,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":4.1615364499471581E-5},null,0,null,null,0,null,null,{"$f":"+$J12*Energía!Z12*(1-$C12)*1000","v":0},{"$f":"+$J12*Energía!AA12*(1-$C12)*1000","v":0},{"$f":"+$J12*Energía!AB12*(1-$C12)*1000","v":0},{"$f":"+$J12*Energía!AC12*(1-$C12)*1000","v":0},{"$f":"+SUMPRODUCT(M12:P12,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K12*Clientes!AD12","v":0},null,{"$f":"IF(Q12=0,0,$E12*$F$4*G12/Q11)","v":0},{"$f":"IF(R12=0,0,IF($AK$3=1,$E12*$F$4*H12/$R$11,($E12*$F$4*H12-$AM$11*PremisaCosto!$F$84)/($R$11-$AP$11*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J12*T12","v":0},null,null,{"$f":"+$W12*Energía!Z12*(1-$C12)*1000","v":0},{"$f":"+$W12*Energía!AA12*(1-$C12)*1000","v":0},{"$f":"+$W12*Energía!AB12*(1-$C12)*1000","v":0},{"$f":"+$W12*Energía!AC12*(1-$C12)*1000","v":0},{"$f":"+SUMPRODUCT(Z12:AC12,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X12*Clientes!Z12,AM12)","v":0},{"$f":"+$X12*Clientes!AA12","v":0},{"$f":"+$X12*Clientes!AB12","v":0},{"$f":"+$X12*Clientes!AC12","v":0},{"$f":"+$X12*Clientes!AD12","v":0},null,"ATH Punta",null,0,null,null,{"$f":"+K12*Clientes!Z12","v":0}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H95","v":"Regular"},{"$f":"+IF(B13=0,0,VLOOKUP(B13,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":4.1615364499471581E-5},null,0,null,null,0,null,null,{"$f":"+$J13*Energía!Z13*(1-$C13)*1000","v":0},{"$f":"+$J13*Energía!AA13*(1-$C13)*1000","v":0},{"$f":"+$J13*Energía!AB13*(1-$C13)*1000","v":0},{"$f":"+$J13*Energía!AC13*(1-$C13)*1000","v":0},{"$f":"+SUMPRODUCT(M13:P13,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K13*Clientes!AD13","v":0},null,{"$f":"IF(Q13=0,0,$E13*$F$4*G13/Q11)","v":0},{"$f":"IF(R13=0,0,IF($AK$3=1,$E13*$F$4*H13/$R$11,($E13*$F$4*H13-$AM$11*PremisaCosto!$F$84)/($R$11-$AP$11*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J13*T13","v":0},null,null,{"$f":"+$W13*Energía!Z13*(1-$C13)*1000","v":0},{"$f":"+$W13*Energía!AA13*(1-$C13)*1000","v":0},{"$f":"+$W13*Energía!AB13*(1-$C13)*1000","v":0},{"$f":"+$W13*Energía!AC13*(1-$C13)*1000","v":0},{"$f":"+SUMPRODUCT(Z13:AC13,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X13*Clientes!Z13,AM13)","v":0},{"$f":"+$X13*Clientes!AA13","v":0},{"$f":"+$X13*Clientes!AB13","v":0},{"$f":"+$X13*Clientes!AC13","v":0},{"$f":"+$X13*Clientes!AD13","v":0},null,"ATH Fuera de Punta Medio",null,0,null,null,{"$f":"+K13*Clientes!Z13","v":0}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H96","v":"Regular"},{"$f":"+IF(B14=0,0,VLOOKUP(B14,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":4.1615364499471581E-5},null,0,null,null,0,null,null,{"$f":"+$J14*Energía!Z14*(1-$C14)*1000","v":0},{"$f":"+$J14*Energía!AA14*(1-$C14)*1000","v":0},{"$f":"+$J14*Energía!AB14*(1-$C14)*1000","v":0},{"$f":"+$J14*Energía!AC14*(1-$C14)*1000","v":0},{"$f":"+SUMPRODUCT(M14:P14,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K14*Clientes!AD14","v":0},null,{"$f":"IF(Q14=0,0,$E14*$F$4*G14/Q11)","v":0},{"$f":"IF(R14=0,0,IF($AK$3=1,$E14*$F$4*H14/$R$11,($E14*$F$4*H14-$AM$11*PremisaCosto!$F$84)/($R$11-$AP$11*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+$W14*Energía!Z14*(1-$C14)*1000","v":0},{"$f":"+$W14*Energía!AA14*(1-$C14)*1000","v":0},{"$f":"+$W14*Energía!AB14*(1-$C14)*1000","v":0},{"$f":"+$W14*Energía!AC14*(1-$C14)*1000","v":0},{"$f":"+SUMPRODUCT(Z14:AC14,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X14*Clientes!Z14,AM14)","v":0},{"$f":"+$X14*Clientes!AA14","v":0},{"$f":"+$X14*Clientes!AB14","v":0},{"$f":"+$X14*Clientes!AC14","v":0},{"$f":"+$X14*Clientes!AD14","v":0},null,"ATH Fuera de Punta Bajo",null,0,null,null,{"$f":"+K14*Clientes!Z14","v":0}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!H97","v":"Regular"},{"$f":"+IF(B15=0,0,VLOOKUP(B15,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0807682249735835E-9,null,0,1,null,0,115.48,null,{"$f":"+$J15*Energía!Z15*(1-$C15)*1000","v":0},{"$f":"+$J15*Energía!AA15*(1-$C15)*1000","v":0},{"$f":"+$J15*Energía!AB15*(1-$C15)*1000","v":0},{"$f":"+$J15*Energía!AC15*(1-$C15)*1000","v":0},{"$f":"+SUMPRODUCT(M15:P15,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K15*Clientes!AD15","v":6.2057048240699573E-4},null,{"$f":"IF(Q15=0,0,$E15*$F$4*G15/Q15)","v":0},{"$f":"IF(R15=0,0,IF($AK$3=1,$E15*$F$4*H15/$R$15,($E15*$F$4*H15-$AM$15*PremisaCosto!$F$84)/($R$15-$AP$15*PremisaCosto!$F$84)))","v":1.0149298028380207},null,0,117.20409363173464,null,{"$f":"+$W15*Energía!Z15*(1-$C15)*1000","v":0},{"$f":"+$W15*Energía!AA15*(1-$C15)*1000","v":0},{"$f":"+$W15*Energía!AB15*(1-$C15)*1000","v":0},{"$f":"+$W15*Energía!AC15*(1-$C15)*1000","v":0},{"$f":"+SUMPRODUCT(Z15:AC15,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X15*Clientes!Z15,AM15)","v":1.4040808776515776E-4},{"$f":"+$X15*Clientes!AA15","v":1.9396668222490375E-4},{"$f":"+$X15*Clientes!AB15","v":2.0565928261663194E-4},{"$f":"+$X15*Clientes!AC15","v":2.0054310322918699E-4},{"$f":"+SUMPRODUCT(AE15:AH15,PremisaCosto!$F$84:$I$84)","v":6.219228896710055E-4},null,"ATD",null,1.4040808776515776E-4,null,null,{"$f":"+K15*Clientes!Z15","v":1.4646742635988295E-4}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!H98","v":0},{"$f":"+IF(B16=0,0,VLOOKUP(B16,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.9130755149630152E-4,null,null,1,null,null,115.48,null,{"$f":"+SUM(M17:M19)","v":0},{"$f":"+SUM(N17:N19)","v":0},{"$f":"+SUM(O17:O19)","v":0},{"$f":"+SUM(P17:P19)","v":0},{"$f":"+SUM(Q17:Q19)","v":0},{"$f":"+K16*Clientes!AD16","v":86.879867536979319},null,{"$f":"IF(Q16=0,0,$E16*$F$4*G16/Q16)","v":0},{"$f":"IF(R16=0,0,IF($AK$3=1,$E16*$F$4*H16/$R$16,($E16*$F$4*H16-$AM$16*PremisaCosto!$F$84)/($R$16-$AP$16*PremisaCosto!$F$84)))","v":1.0149298028380189},null,0,117.20409363173442,null,{"$f":"+SUM(Z17:Z19)","v":0},{"$f":"+SUM(AA17:AA19)","v":0},{"$f":"+SUM(AB17:AB19)","v":0},{"$f":"+SUM(AC17:AC19)","v":0},{"$f":"+SUM(AD17:AD19)","v":0},{"$f":"+IF($AK$3=1,$X16*Clientes!Z16,AM16)","v":19.657132287122135},{"$f":"+$X16*Clientes!AA16","v":27.155335511486342},{"$f":"+$X16*Clientes!AB16","v":28.792299566328559},{"$f":"+$X16*Clientes!AC16","v":28.076034452086162},{"$f":"+SUMPRODUCT(AE16:AH16,PremisaCosto!$F$84:$I$84)","v":87.069204553940722},null,"MTH",null,19.657132287122135,null,null,{"$f":"+K16*Clientes!Z16","v":20.505439690383508}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!H99","v":"Regular"},{"$f":"+IF(B17=0,0,VLOOKUP(B17,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":2.9130755149630152E-4},null,0,null,null,0,null,null,{"$f":"+$J17*Energía!Z17*(1-$C17)*1000","v":0},{"$f":"+$J17*Energía!AA17*(1-$C17)*1000","v":0},{"$f":"+$J17*Energía!AB17*(1-$C17)*1000","v":0},{"$f":"+$J17*Energía!AC17*(1-$C17)*1000","v":0},{"$f":"+SUMPRODUCT(M17:P17,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K17*Clientes!AD17","v":0},null,{"$f":"IF(Q17=0,0,$E17*$F$4*G17/Q16)","v":0},{"$f":"IF(R17=0,0,IF($AK$3=1,$E17*$F$4*H17/$R$16,($E17*$F$4*H17-$AM$16*PremisaCosto!$F$84)/($R$16-$AP$16*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+$W17*Energía!Z17*(1-$C17)*1000","v":0},{"$f":"+$W17*Energía!AA17*(1-$C17)*1000","v":0},{"$f":"+$W17*Energía!AB17*(1-$C17)*1000","v":0},{"$f":"+$W17*Energía!AC17*(1-$C17)*1000","v":0},{"$f":"+SUMPRODUCT(Z17:AC17,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X17*Clientes!Z17,AM17)","v":0},{"$f":"+$X17*Clientes!AA17","v":0},{"$f":"+$X17*Clientes!AB17","v":0},{"$f":"+$X17*Clientes!AC17","v":0},{"$f":"+$X17*Clientes!AD17","v":0},null,"MTH Punta",null,0,null,null,{"$f":"+K17*Clientes!Z17","v":0}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H100","v":"Regular"},{"$f":"+IF(B18=0,0,VLOOKUP(B18,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":2.9130755149630152E-4},null,0,null,null,0,null,null,{"$f":"+$J18*Energía!Z18*(1-$C18)*1000","v":0},{"$f":"+$J18*Energía!AA18*(1-$C18)*1000","v":0},{"$f":"+$J18*Energía!AB18*(1-$C18)*1000","v":0},{"$f":"+$J18*Energía!AC18*(1-$C18)*1000","v":0},{"$f":"+SUMPRODUCT(M18:P18,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K18*Clientes!AD18","v":0},null,{"$f":"IF(Q18=0,0,$E18*$F$4*G18/Q16)","v":0},{"$f":"IF(R18=0,0,IF($AK$3=1,$E18*$F$4*H18/$R$16,($E18*$F$4*H18-$AM$16*PremisaCosto!$F$84)/($R$16-$AP$16*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J18*T18","v":0},null,null,{"$f":"+$W18*Energía!Z18*(1-$C18)*1000","v":0},{"$f":"+$W18*Energía!AA18*(1-$C18)*1000","v":0},{"$f":"+$W18*Energía!AB18*(1-$C18)*1000","v":0},{"$f":"+$W18*Energía!AC18*(1-$C18)*1000","v":0},{"$f":"+SUMPRODUCT(Z18:AC18,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X18*Clientes!Z18,AM18)","v":0},{"$f":"+$X18*Clientes!AA18","v":0},{"$f":"+$X18*Clientes!AB18","v":0},{"$f":"+$X18*Clientes!AC18","v":0},{"$f":"+$X18*Clientes!AD18","v":0},null,"MTH Fuera de Punta Medio",null,0,null,null,{"$f":"+K18*Clientes!Z18","v":0}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H101","v":"Regular"},{"$f":"+IF(B19=0,0,VLOOKUP(B19,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":2.9130755149630152E-4},null,0,null,null,0,null,null,{"$f":"+$J19*Energía!Z19*(1-$C19)*1000","v":0},{"$f":"+$J19*Energía!AA19*(1-$C19)*1000","v":0},{"$f":"+$J19*Energía!AB19*(1-$C19)*1000","v":0},{"$f":"+$J19*Energía!AC19*(1-$C19)*1000","v":0},{"$f":"+SUMPRODUCT(M19:P19,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K19*Clientes!AD19","v":0},null,{"$f":"IF(Q19=0,0,$E19*$F$4*G19/Q16)","v":0},{"$f":"IF(R19=0,0,IF($AK$3=1,$E19*$F$4*H19/$R$16,($E19*$F$4*H19-$AM$16*PremisaCosto!$F$84)/($R$16-$AP$16*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+$W19*Energía!Z19*(1-$C19)*1000","v":0},{"$f":"+$W19*Energía!AA19*(1-$C19)*1000","v":0},{"$f":"+$W19*Energía!AB19*(1-$C19)*1000","v":0},{"$f":"+$W19*Energía!AC19*(1-$C19)*1000","v":0},{"$f":"+SUMPRODUCT(Z19:AC19,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X19*Clientes!Z19,AM19)","v":0},{"$f":"+$X19*Clientes!AA19","v":0},{"$f":"+$X19*Clientes!AB19","v":0},{"$f":"+$X19*Clientes!AC19","v":0},{"$f":"+$X19*Clientes!AD19","v":0},null,"MTH Fuera de Punta Bajo",null,0,null,null,{"$f":"+K19*Clientes!Z19","v":0}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!H102","v":0},{"$f":"+IF(B20=0,0,VLOOKUP(B20,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.7053902351731261E-3,null,0,1,null,0,115.48,null,{"$f":"+SUM(M21,M32,M43,M54,M65)","v":0},{"$f":"+SUM(N21,N32,N43,N54,N65)","v":0},{"$f":"+SUM(O21,O32,O43,O54,O65)","v":0},{"$f":"+SUM(P21,P32,P43,P54,P65)","v":0},{"$f":"+SUM(Q21,Q32,Q43,Q54,Q65)","v":0},{"$f":"+K20*Clientes!AD20","v":1700.9741190266327},null,{"$f":"IF(Q20=0,0,$E20*$F$4*G20/$Q$20)","v":0},{"$f":"IF(R20=0,0,IF($AK$3=1,$E20*$F$4*H20/$R$20,($E20*$F$4*H20-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":1.0148851823119875},null,0,117.19894085338832,null,{"$f":"+SUM(Z21,Z32,Z43,Z54,Z65)","v":0},{"$f":"+SUM(AA21,AA32,AA43,AA54,AA65)","v":0},{"$f":"+SUM(AB21,AB32,AB43,AB54,AB65)","v":0},{"$f":"+SUM(AC21,AC32,AC43,AC54,AC65)","v":0},{"$f":"+SUM(AD21,AD32,AD43,AD54,AD65)","v":0},{"$f":"+IF($AK$3=1,$X20*Clientes!Z20,AM20)","v":389.32859725195925},{"$f":"+$X20*Clientes!AA20","v":530.80468039843345},{"$f":"+$X20*Clientes!AB20","v":559.87084969382431},{"$f":"+$X20*Clientes!AC20","v":549.93071285508495},{"$f":"+SUMPRODUCT(AE20:AH20,PremisaCosto!$F$84:$I$84)","v":1705.2897767143938},null,"MTD",null,389.32859725195925,null,null,{"$f":"+K20*Clientes!Z20","v":405.18619051244502}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H103","v":0},{"$f":"+IF(B21=0,0,VLOOKUP(B21,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":5.7053902351731261E-3},null,{"$f":"+G20","v":0},{"$f":"+H20","v":1},null,0,0,null,{"$f":"+SUM(M22:M31)","v":0},{"$f":"+SUM(N22:N31)","v":0},{"$f":"+SUM(O22:O31)","v":0},{"$f":"+SUM(P22:P31)","v":0},{"$f":"+SUM(Q22:Q31)","v":0},{"$f":"+K21*Clientes!AD21","v":0},null,0,{"$f":"IF(R21=0,0,IF($AK$3=1,$E21*$F$4*H21/$R$20,($E21*$F$4*H21-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,{"$f":"+W22","v":0},null,null,{"$f":"+SUM(Z22:Z31)","v":0},{"$f":"+SUM(AA22:AA31)","v":0},{"$f":"+SUM(AB22:AB31)","v":0},{"$f":"+SUM(AC22:AC31)","v":0},{"$f":"+SUM(AD22:AD31)","v":0},{"$f":"+IF($AK$3=1,$X21*Clientes!Z21,AM21)","v":0},{"$f":"+$X21*Clientes!AA21","v":0},{"$f":"+$X21*Clientes!AB21","v":0},{"$f":"+$X21*Clientes!AC21","v":0},{"$f":"+$X21*Clientes!AD21","v":0},null,"MTD_1 (0-10,000)",null,0,null,null,{"$f":"+K21*Clientes!Z21","v":0}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!H104","v":"Regular"},{"$f":"+IF(B22=0,0,VLOOKUP(B22,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E21","v":5.7053902351731261E-3},null,{"$f":"+G20","v":0},{"$f":"+H20","v":1},null,{"$f":"+J21","v":0},{"$f":"+K21","v":0},null,{"$f":"+$J22*Energía!Z22*(1-$C22)*1000","v":0},{"$f":"+$J22*Energía!AA22*(1-$C22)*1000","v":0},{"$f":"+$J22*Energía!AB22*(1-$C22)*1000","v":0},{"$f":"+$J22*Energía!AC22*(1-$C22)*1000","v":0},{"$f":"+SUMPRODUCT(M22:P22,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K22*Clientes!AD22","v":0},null,0,{"$f":"IF(R22=0,0,IF($AK$3=1,$E22*$F$4*H22/$R$20,($E22*$F$4*H22-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W22*Energía!Z22*(1-$C22)*1000","v":0},{"$f":"+$W22*Energía!AA22*(1-$C22)*1000","v":0},{"$f":"+$W22*Energía!AB22*(1-$C22)*1000","v":0},{"$f":"+$W22*Energía!AC22*(1-$C22)*1000","v":0},{"$f":"+SUMPRODUCT(Z22:AC22,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X22*Clientes!Z22,AM22)","v":0},{"$f":"+$X22*Clientes!AA22","v":0},{"$f":"+$X22*Clientes!AB22","v":0},{"$f":"+$X22*Clientes!AC22","v":0},{"$f":"+$X22*Clientes!AD22","v":0},null,"MTD_1 Regular",null,0,null,null,{"$f":"+K22*Clientes!Z22","v":0}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!H105","v":"Agro"},{"$f":"+IF(B23=0,0,VLOOKUP(B23,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,5.7053902351731261E-3,null,{"$f":"+G22","v":0},1,null,{"$f":"+J22","v":0},0,null,{"$f":"+$J23*Energía!Z23*(1-$C23)*1000","v":0},{"$f":"+$J23*Energía!AA23*(1-$C23)*1000","v":0},{"$f":"+$J23*Energía!AB23*(1-$C23)*1000","v":0},{"$f":"+$J23*Energía!AC23*(1-$C23)*1000","v":0},{"$f":"+SUMPRODUCT(M23:P23,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K23*Clientes!AD23","v":0},null,0,{"$f":"IF(R23=0,0,IF($AK$3=1,$E23*$F$4*H23/$R$20,($E23*$F$4*H23-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W23*Energía!Z23*(1-$C23)*1000","v":0},{"$f":"+$W23*Energía!AA23*(1-$C23)*1000","v":0},{"$f":"+$W23*Energía!AB23*(1-$C23)*1000","v":0},{"$f":"+$W23*Energía!AC23*(1-$C23)*1000","v":0},{"$f":"+SUMPRODUCT(Z23:AC23,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X23*Clientes!Z23,AM23)","v":0},{"$f":"+$X23*Clientes!AA23","v":0},{"$f":"+$X23*Clientes!AB23","v":0},{"$f":"+$X23*Clientes!AC23","v":0},{"$f":"+$X23*Clientes!AD23","v":0},null,"MTD_1 Agro",null,0,null,null,{"$f":"+K23*Clientes!Z23","v":0}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!H106","v":"Jub. 1"},{"$f":"+IF(B24=0,0,VLOOKUP(B24,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.7053902351731261E-3,null,0,1,null,0,0,null,{"$f":"+$J24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AC24*(1-$C24)*1000","v":0},{"$f":"+SUMPRODUCT(M24:P24,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K24*Clientes!AD24","v":0},null,0,{"$f":"IF(R24=0,0,IF($AK$3=1,$E24*$F$4*H24/$R$20,($E24*$F$4*H24-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AC24*(1-$C24)*1000","v":0},{"$f":"+SUMPRODUCT(Z24:AC24,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X24*Clientes!Z24,AM24)","v":0},{"$f":"+$X24*Clientes!AA24","v":0},{"$f":"+$X24*Clientes!AB24","v":0},{"$f":"+$X24*Clientes!AC24","v":0},{"$f":"+$X24*Clientes!AD24","v":0},null,"MTD_1 Jub. 1",null,0,null,null,{"$f":"+K24*Clientes!Z24","v":0}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!H107","v":"Jub. 2"},{"$f":"+IF(B25=0,0,VLOOKUP(B25,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.7053902351731261E-3,null,0,1,null,0,0,null,{"$f":"+$J25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+SUMPRODUCT(M25:P25,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K25*Clientes!AD25","v":0},null,0,{"$f":"IF(R25=0,0,IF($AK$3=1,$E25*$F$4*H25/$R$20,($E25*$F$4*H25-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$W25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$W25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$W25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+SUMPRODUCT(Z25:AC25,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X25*Clientes!Z25,AM25)","v":0},{"$f":"+$X25*Clientes!AA25","v":0},{"$f":"+$X25*Clientes!AB25","v":0},{"$f":"+$X25*Clientes!AC25","v":0},{"$f":"+$X25*Clientes!AD25","v":0},null,"MTD_1 Jub. 2",null,0,null,null,{"$f":"+K25*Clientes!Z25","v":0}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!H108","v":"Político"},{"$f":"+IF(B26=0,0,VLOOKUP(B26,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,5.7053902351731261E-3,null,0,1,null,0,0,null,{"$f":"+$J26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AC26*(1-$C26)*1000","v":0},{"$f":"+SUMPRODUCT(M26:P26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K26*Clientes!AD26","v":0},null,0,{"$f":"IF(R26=0,0,IF($AK$3=1,$E26*$F$4*H26/$R$20,($E26*$F$4*H26-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AC26*(1-$C26)*1000","v":0},{"$f":"+SUMPRODUCT(Z26:AC26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X26*Clientes!Z26,AM26)","v":0},{"$f":"+$X26*Clientes!AA26","v":0},{"$f":"+$X26*Clientes!AB26","v":0},{"$f":"+$X26*Clientes!AC26","v":0},{"$f":"+$X26*Clientes!AD26","v":0},null,"MTD_1 Político",null,0,null,null,{"$f":"+K26*Clientes!Z26","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!H109","v":"x1"},{"$f":"+IF(B27=0,0,VLOOKUP(B27,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.7053902351731261E-3,null,0,1,null,0,0,null,{"$f":"+$J27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AC27*(1-$C27)*1000","v":0},{"$f":"+SUMPRODUCT(M27:P27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K27*Clientes!AD27","v":0},null,0,{"$f":"IF(R27=0,0,IF($AK$3=1,$E27*$F$4*H27/$R$20,($E27*$F$4*H27-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AC27*(1-$C27)*1000","v":0},{"$f":"+SUMPRODUCT(Z27:AC27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X27*Clientes!Z27,AM27)","v":0},{"$f":"+$X27*Clientes!AA27","v":0},{"$f":"+$X27*Clientes!AB27","v":0},{"$f":"+$X27*Clientes!AC27","v":0},{"$f":"+$X27*Clientes!AD27","v":0},null,"MTD_1 x1",null,0,null,null,{"$f":"+K27*Clientes!Z27","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!H110","v":"x2"},{"$f":"+IF(B28=0,0,VLOOKUP(B28,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.7053902351731261E-3,null,0,1,null,0,0,null,{"$f":"+$J28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+SUMPRODUCT(M28:P28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K28*Clientes!AD28","v":0},null,0,{"$f":"IF(R28=0,0,IF($AK$3=1,$E28*$F$4*H28/$R$20,($E28*$F$4*H28-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+SUMPRODUCT(Z28:AC28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X28*Clientes!Z28,AM28)","v":0},{"$f":"+$X28*Clientes!AA28","v":0},{"$f":"+$X28*Clientes!AB28","v":0},{"$f":"+$X28*Clientes!AC28","v":0},{"$f":"+$X28*Clientes!AD28","v":0},null,"MTD_1 x2",null,0,null,null,{"$f":"+K28*Clientes!Z28","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!H111","v":"Discap."},{"$f":"+IF(B29=0,0,VLOOKUP(B29,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.7053902351731261E-3,null,0,1,null,0,0,null,{"$f":"+$J29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AC29*(1-$C29)*1000","v":0},{"$f":"+SUMPRODUCT(M29:P29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K29*Clientes!AD29","v":0},null,0,{"$f":"IF(R29=0,0,IF($AK$3=1,$E29*$F$4*H29/$R$20,($E29*$F$4*H29-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AC29*(1-$C29)*1000","v":0},{"$f":"+SUMPRODUCT(Z29:AC29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X29*Clientes!Z29,AM29)","v":0},{"$f":"+$X29*Clientes!AA29","v":0},{"$f":"+$X29*Clientes!AB29","v":0},{"$f":"+$X29*Clientes!AC29","v":0},{"$f":"+$X29*Clientes!AD29","v":0},null,"MTD_1 Discap.",null,0,null,null,{"$f":"+K29*Clientes!Z29","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H112","v":"Discapacitados 601-más"},{"$f":"+IF(B30=0,0,VLOOKUP(B30,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.7053902351731261E-3,null,0,1,null,0,0,null,{"$f":"+$J30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+SUMPRODUCT(M30:P30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K30*Clientes!AD30","v":0},null,0,{"$f":"IF(R30=0,0,IF($AK$3=1,$E30*$F$4*H30/$R$20,($E30*$F$4*H30-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+SUMPRODUCT(Z30:AC30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X30*Clientes!Z30,AM30)","v":0},{"$f":"+$X30*Clientes!AA30","v":0},{"$f":"+$X30*Clientes!AB30","v":0},{"$f":"+$X30*Clientes!AC30","v":0},{"$f":"+$X30*Clientes!AD30","v":0},null,"MTD_1 Discapacitados 601-más",null,0,null,null,{"$f":"+K30*Clientes!Z30","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H113","v":"Cruz Roja"},{"$f":"+IF(B31=0,0,VLOOKUP(B31,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,5.7053902351731261E-3,null,0,1,null,0,0,null,{"$f":"+$J31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AC31*(1-$C31)*1000","v":0},{"$f":"+SUMPRODUCT(M31:P31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K31*Clientes!AD31","v":0},null,0,{"$f":"IF(R31=0,0,IF($AK$3=1,$E31*$F$4*H31/$R$20,($E31*$F$4*H31-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AC31*(1-$C31)*1000","v":0},{"$f":"+SUMPRODUCT(Z31:AC31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X31*Clientes!Z31,AM31)","v":0},{"$f":"+$X31*Clientes!AA31","v":0},{"$f":"+$X31*Clientes!AB31","v":0},{"$f":"+$X31*Clientes!AC31","v":0},{"$f":"+$X31*Clientes!AD31","v":0},null,"MTD_1 Cruz Roja",null,0,null,null,{"$f":"+K31*Clientes!Z31","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H114","v":0},{"$f":"+IF(B32=0,0,VLOOKUP(B32,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.7053902351731261E-3,null,0,1,null,0,{"$f":"+K31","v":0},null,{"$f":"+SUM(M33:M42)","v":0},{"$f":"+SUM(N33:N42)","v":0},{"$f":"+SUM(O33:O42)","v":0},{"$f":"+SUM(P33:P42)","v":0},{"$f":"+SUM(Q33:Q42)","v":0},{"$f":"+K32*Clientes!AD32","v":0},null,0,{"$f":"IF(R32=0,0,IF($AK$3=1,$E32*$F$4*H32/$R$20,($E32*$F$4*H32-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,{"$f":"+W33","v":0},null,null,{"$f":"+SUM(Z33:Z42)","v":0},{"$f":"+SUM(AA33:AA42)","v":0},{"$f":"+SUM(AB33:AB42)","v":0},{"$f":"+SUM(AC33:AC42)","v":0},{"$f":"+SUM(AD33:AD42)","v":0},{"$f":"+IF($AK$3=1,$X32*Clientes!Z32,AM32)","v":0},{"$f":"+$X32*Clientes!AA32","v":0},{"$f":"+$X32*Clientes!AB32","v":0},{"$f":"+$X32*Clientes!AC32","v":0},{"$f":"+$X32*Clientes!AD32","v":0},null,"MTD_2 (10,001-30,000)",null,0,null,null,{"$f":"+K32*Clientes!Z32","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!H115","v":"Regular"},{"$f":"+IF(B33=0,0,VLOOKUP(B33,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.7053902351731261E-3,null,0,1,null,{"$f":"+J32","v":0},{"$f":"+K32","v":0},null,{"$f":"+($J33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$J22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$J22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$J22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$J22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+SUMPRODUCT(M33:P33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K33*Clientes!AD33","v":0},null,0,{"$f":"IF(R33=0,0,IF($AK$3=1,$E33*$F$4*H33/$R$20,($E33*$F$4*H33-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$W22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$W22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$W22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$W22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+SUMPRODUCT(Z33:AC33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X33*Clientes!Z33,AM33)","v":0},{"$f":"+$X33*Clientes!AA33","v":0},{"$f":"+$X33*Clientes!AB33","v":0},{"$f":"+$X33*Clientes!AC33","v":0},{"$f":"+$X33*Clientes!AD33","v":0},null,"MTD_2 Regular",null,0,null,null,{"$f":"+K33*Clientes!Z33","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!H116","v":"Agro"},{"$f":"+IF(B34=0,0,VLOOKUP(B34,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,5.7053902351731261E-3,null,0,1,null,{"$f":"+J33","v":0},0,null,{"$f":"+($J34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$J23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$J23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$J23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$J23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+SUMPRODUCT(M34:P34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K34*Clientes!AD34","v":0},null,0,{"$f":"IF(R34=0,0,IF($AK$3=1,$E34*$F$4*H34/$R$20,($E34*$F$4*H34-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$W23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$W23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$W23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$W23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+SUMPRODUCT(Z34:AC34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X34*Clientes!Z34,AM34)","v":0},{"$f":"+$X34*Clientes!AA34","v":0},{"$f":"+$X34*Clientes!AB34","v":0},{"$f":"+$X34*Clientes!AC34","v":0},{"$f":"+$X34*Clientes!AD34","v":0},null,"MTD_2 Agro",null,0,null,null,{"$f":"+K34*Clientes!Z34","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!H117","v":"Jub. 1"},{"$f":"+IF(B35=0,0,VLOOKUP(B35,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.7053902351731261E-3,null,0,1,null,0,0,null,{"$f":"+($J35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$J24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$J24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$J24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$J24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+SUMPRODUCT(M35:P35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K35*Clientes!AD35","v":0},null,0,{"$f":"IF(R35=0,0,IF($AK$3=1,$E35*$F$4*H35/$R$20,($E35*$F$4*H35-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$W24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$W24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$W24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$W24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+SUMPRODUCT(Z35:AC35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X35*Clientes!Z35,AM35)","v":0},{"$f":"+$X35*Clientes!AA35","v":0},{"$f":"+$X35*Clientes!AB35","v":0},{"$f":"+$X35*Clientes!AC35","v":0},{"$f":"+$X35*Clientes!AD35","v":0},null,"MTD_2 Jub. 1",null,0,null,null,{"$f":"+K35*Clientes!Z35","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!H118","v":"Jub. 2"},{"$f":"+IF(B36=0,0,VLOOKUP(B36,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.7053902351731261E-3,null,0,1,null,0,0,null,{"$f":"+($J36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$J25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$J25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$J25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$J25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+SUMPRODUCT(M36:P36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K36*Clientes!AD36","v":0},null,0,{"$f":"IF(R36=0,0,IF($AK$3=1,$E36*$F$4*H36/$R$20,($E36*$F$4*H36-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$W25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$W25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$W25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$W25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+SUMPRODUCT(Z36:AC36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X36*Clientes!Z36,AM36)","v":0},{"$f":"+$X36*Clientes!AA36","v":0},{"$f":"+$X36*Clientes!AB36","v":0},{"$f":"+$X36*Clientes!AC36","v":0},{"$f":"+$X36*Clientes!AD36","v":0},null,"MTD_2 Jub. 2",null,0,null,null,{"$f":"+K36*Clientes!Z36","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!H119","v":"Político"},{"$f":"+IF(B37=0,0,VLOOKUP(B37,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,5.7053902351731261E-3,null,0,1,null,0,0,null,{"$f":"+($J37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$J26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$J26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$J26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$J26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+SUMPRODUCT(M37:P37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K37*Clientes!AD37","v":0},null,0,{"$f":"IF(R37=0,0,IF($AK$3=1,$E37*$F$4*H37/$R$20,($E37*$F$4*H37-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$W26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$W26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$W26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$W26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+SUMPRODUCT(Z37:AC37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X37*Clientes!Z37,AM37)","v":0},{"$f":"+$X37*Clientes!AA37","v":0},{"$f":"+$X37*Clientes!AB37","v":0},{"$f":"+$X37*Clientes!AC37","v":0},{"$f":"+$X37*Clientes!AD37","v":0},null,"MTD_2 Político",null,0,null,null,{"$f":"+K37*Clientes!Z37","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!H120","v":"x1"},{"$f":"+IF(B38=0,0,VLOOKUP(B38,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.7053902351731261E-3,null,0,1,null,0,0,null,{"$f":"+($J38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$J27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$J27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$J27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$J27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+SUMPRODUCT(M38:P38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K38*Clientes!AD38","v":0},null,0,{"$f":"IF(R38=0,0,IF($AK$3=1,$E38*$F$4*H38/$R$20,($E38*$F$4*H38-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$W27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$W27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$W27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$W27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+SUMPRODUCT(Z38:AC38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X38*Clientes!Z38,AM38)","v":0},{"$f":"+$X38*Clientes!AA38","v":0},{"$f":"+$X38*Clientes!AB38","v":0},{"$f":"+$X38*Clientes!AC38","v":0},{"$f":"+$X38*Clientes!AD38","v":0},null,"MTD_2 x1",null,0,null,null,{"$f":"+K38*Clientes!Z38","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!H121","v":"x2"},{"$f":"+IF(B39=0,0,VLOOKUP(B39,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.7053902351731261E-3,null,{"$f":"+G38","v":0},1,null,0,0,null,{"$f":"+($J39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$J28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$J28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$J28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$J28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+SUMPRODUCT(M39:P39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K39*Clientes!AD39","v":0},null,0,{"$f":"IF(R39=0,0,IF($AK$3=1,$E39*$F$4*H39/$R$20,($E39*$F$4*H39-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$W28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$W28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$W28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$W28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+SUMPRODUCT(Z39:AC39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X39*Clientes!Z39,AM39)","v":0},{"$f":"+$X39*Clientes!AA39","v":0},{"$f":"+$X39*Clientes!AB39","v":0},{"$f":"+$X39*Clientes!AC39","v":0},{"$f":"+$X39*Clientes!AD39","v":0},null,"MTD_2 x2",null,0,null,null,{"$f":"+K39*Clientes!Z39","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!H122","v":"Discap."},{"$f":"+IF(B40=0,0,VLOOKUP(B40,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.7053902351731261E-3,null,0,1,null,0,0,null,{"$f":"+($J40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$J29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$J29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$J29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$J29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+SUMPRODUCT(M40:P40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K40*Clientes!AD40","v":0},null,0,{"$f":"IF(R40=0,0,IF($AK$3=1,$E40*$F$4*H40/$R$20,($E40*$F$4*H40-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$W29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$W29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$W29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$W29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+SUMPRODUCT(Z40:AC40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X40*Clientes!Z40,AM40)","v":0},{"$f":"+$X40*Clientes!AA40","v":0},{"$f":"+$X40*Clientes!AB40","v":0},{"$f":"+$X40*Clientes!AC40","v":0},{"$f":"+$X40*Clientes!AD40","v":0},null,"MTD_2 Discap.",null,0,null,null,{"$f":"+K40*Clientes!Z40","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H123","v":"Discapacitados 601-más"},{"$f":"+IF(B41=0,0,VLOOKUP(B41,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.7053902351731261E-3,null,0,1,null,0,0,null,{"$f":"+($J41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$J30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$J30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$J30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$J30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+SUMPRODUCT(M41:P41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K41*Clientes!AD41","v":0},null,0,{"$f":"IF(R41=0,0,IF($AK$3=1,$E41*$F$4*H41/$R$20,($E41*$F$4*H41-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$W30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$W30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$W30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$W30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+SUMPRODUCT(Z41:AC41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X41*Clientes!Z41,AM41)","v":0},{"$f":"+$X41*Clientes!AA41","v":0},{"$f":"+$X41*Clientes!AB41","v":0},{"$f":"+$X41*Clientes!AC41","v":0},{"$f":"+$X41*Clientes!AD41","v":0},null,"MTD_2 Discapacitados 601-más",null,0,null,null,{"$f":"+K41*Clientes!Z41","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H124","v":"Cruz Roja"},{"$f":"+IF(B42=0,0,VLOOKUP(B42,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,5.7053902351731261E-3,null,0,1,null,0,0,null,{"$f":"+($J42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$J31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$J31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$J31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$J31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+SUMPRODUCT(M42:P42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K42*Clientes!AD42","v":0},null,0,{"$f":"IF(R42=0,0,IF($AK$3=1,$E42*$F$4*H42/$R$20,($E42*$F$4*H42-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$W31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$W31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$W31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$W31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+SUMPRODUCT(Z42:AC42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X42*Clientes!Z42,AM42)","v":0},{"$f":"+$X42*Clientes!AA42","v":0},{"$f":"+$X42*Clientes!AB42","v":0},{"$f":"+$X42*Clientes!AC42","v":0},{"$f":"+$X42*Clientes!AD42","v":0},null,"MTD_2 Cruz Roja",null,0,null,null,{"$f":"+K42*Clientes!Z42","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H125","v":0},{"$f":"+IF(B43=0,0,VLOOKUP(B43,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.7053902351731261E-3,null,0,1,null,0,{"$f":"+K42","v":0},null,{"$f":"+SUM(M44:M53)","v":0},{"$f":"+SUM(N44:N53)","v":0},{"$f":"+SUM(O44:O53)","v":0},{"$f":"+SUM(P44:P53)","v":0},{"$f":"+SUM(Q44:Q53)","v":0},{"$f":"+K43*Clientes!AD43","v":0},null,0,{"$f":"IF(R43=0,0,IF($AK$3=1,$E43*$F$4*H43/$R$20,($E43*$F$4*H43-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+SUM(Z44:Z53)","v":0},{"$f":"+SUM(AA44:AA53)","v":0},{"$f":"+SUM(AB44:AB53)","v":0},{"$f":"+SUM(AC44:AC53)","v":0},{"$f":"+SUM(AD44:AD53)","v":0},{"$f":"+IF($AK$3=1,$X43*Clientes!Z43,AM43)","v":0},{"$f":"+$X43*Clientes!AA43","v":0},{"$f":"+$X43*Clientes!AB43","v":0},{"$f":"+$X43*Clientes!AC43","v":0},{"$f":"+$X43*Clientes!AD43","v":0},null,"MTD_3 (30,001-50,000)",null,0,null,null,{"$f":"+K43*Clientes!Z43","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!H126","v":"Regular"},{"$f":"+IF(B44=0,0,VLOOKUP(B44,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.7053902351731261E-3,null,0,1,null,{"$f":"+J43","v":0},{"$f":"+K43","v":0},null,{"$f":"+($J44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$J22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$J22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$J22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$J22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+SUMPRODUCT(M44:P44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K44*Clientes!AD44","v":0},null,0,{"$f":"IF(R44=0,0,IF($AK$3=1,$E44*$F$4*H44/$R$20,($E44*$F$4*H44-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$W22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$W22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$W22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$W22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+SUMPRODUCT(Z44:AC44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X44*Clientes!Z44,AM44)","v":0},{"$f":"+$X44*Clientes!AA44","v":0},{"$f":"+$X44*Clientes!AB44","v":0},{"$f":"+$X44*Clientes!AC44","v":0},{"$f":"+$X44*Clientes!AD44","v":0},null,"MTD_3 Regular",null,0,null,null,{"$f":"+K44*Clientes!Z44","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!H127","v":"Agro"},{"$f":"+IF(B45=0,0,VLOOKUP(B45,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,5.7053902351731261E-3,null,0,1,null,{"$f":"+J44","v":0},0,null,{"$f":"+($J45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$J23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$J23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$J23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$J23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+SUMPRODUCT(M45:P45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K45*Clientes!AD45","v":0},null,0,{"$f":"IF(R45=0,0,IF($AK$3=1,$E45*$F$4*H45/$R$20,($E45*$F$4*H45-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$W23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$W23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$W23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$W23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+SUMPRODUCT(Z45:AC45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X45*Clientes!Z45,AM45)","v":0},{"$f":"+$X45*Clientes!AA45","v":0},{"$f":"+$X45*Clientes!AB45","v":0},{"$f":"+$X45*Clientes!AC45","v":0},{"$f":"+$X45*Clientes!AD45","v":0},null,"MTD_3 Agro",null,0,null,null,{"$f":"+K45*Clientes!Z45","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!H128","v":"Jub. 1"},{"$f":"+IF(B46=0,0,VLOOKUP(B46,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.7053902351731261E-3,null,0,1,null,0,0,null,{"$f":"+($J46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$J24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$J24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$J24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$J24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+SUMPRODUCT(M46:P46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K46*Clientes!AD46","v":0},null,0,{"$f":"IF(R46=0,0,IF($AK$3=1,$E46*$F$4*H46/$R$20,($E46*$F$4*H46-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$W24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$W24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$W24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$W24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+SUMPRODUCT(Z46:AC46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X46*Clientes!Z46,AM46)","v":0},{"$f":"+$X46*Clientes!AA46","v":0},{"$f":"+$X46*Clientes!AB46","v":0},{"$f":"+$X46*Clientes!AC46","v":0},{"$f":"+$X46*Clientes!AD46","v":0},null,"MTD_3 Jub. 1",null,0,null,null,{"$f":"+K46*Clientes!Z46","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!H129","v":"Jub. 2"},{"$f":"+IF(B47=0,0,VLOOKUP(B47,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.7053902351731261E-3,null,0,1,null,0,0,null,{"$f":"+($J47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$J25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$J25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$J25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$J25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+SUMPRODUCT(M47:P47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K47*Clientes!AD47","v":0},null,0,{"$f":"IF(R47=0,0,IF($AK$3=1,$E47*$F$4*H47/$R$20,($E47*$F$4*H47-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$W25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$W25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$W25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$W25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+SUMPRODUCT(Z47:AC47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X47*Clientes!Z47,AM47)","v":0},{"$f":"+$X47*Clientes!AA47","v":0},{"$f":"+$X47*Clientes!AB47","v":0},{"$f":"+$X47*Clientes!AC47","v":0},{"$f":"+$X47*Clientes!AD47","v":0},null,"MTD_3 Jub. 2",null,0,null,null,{"$f":"+K47*Clientes!Z47","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!H130","v":"Político"},{"$f":"+IF(B48=0,0,VLOOKUP(B48,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,5.7053902351731261E-3,null,0,1,null,0,0,null,{"$f":"+($J48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$J26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$J26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$J26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$J26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+SUMPRODUCT(M48:P48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K48*Clientes!AD48","v":0},null,0,{"$f":"IF(R48=0,0,IF($AK$3=1,$E48*$F$4*H48/$R$20,($E48*$F$4*H48-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$W26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$W26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$W26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$W26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+SUMPRODUCT(Z48:AC48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X48*Clientes!Z48,AM48)","v":0},{"$f":"+$X48*Clientes!AA48","v":0},{"$f":"+$X48*Clientes!AB48","v":0},{"$f":"+$X48*Clientes!AC48","v":0},{"$f":"+$X48*Clientes!AD48","v":0},null,"MTD_3 Político",null,0,null,null,{"$f":"+K48*Clientes!Z48","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!H131","v":"x1"},{"$f":"+IF(B49=0,0,VLOOKUP(B49,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.7053902351731261E-3,null,0,1,null,0,0,null,{"$f":"+($J49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$J27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$J27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$J27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$J27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+SUMPRODUCT(M49:P49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K49*Clientes!AD49","v":0},null,0,{"$f":"IF(R49=0,0,IF($AK$3=1,$E49*$F$4*H49/$R$20,($E49*$F$4*H49-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$W27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$W27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$W27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$W27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+SUMPRODUCT(Z49:AC49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X49*Clientes!Z49,AM49)","v":0},{"$f":"+$X49*Clientes!AA49","v":0},{"$f":"+$X49*Clientes!AB49","v":0},{"$f":"+$X49*Clientes!AC49","v":0},{"$f":"+$X49*Clientes!AD49","v":0},null,"MTD_3 x1",null,0,null,null,{"$f":"+K49*Clientes!Z49","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!H132","v":"x2"},{"$f":"+IF(B50=0,0,VLOOKUP(B50,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.7053902351731261E-3,null,0,1,null,0,0,null,{"$f":"+($J50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$J28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$J28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$J28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$J28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+SUMPRODUCT(M50:P50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K50*Clientes!AD50","v":0},null,0,{"$f":"IF(R50=0,0,IF($AK$3=1,$E50*$F$4*H50/$R$20,($E50*$F$4*H50-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$W28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$W28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$W28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$W28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+SUMPRODUCT(Z50:AC50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X50*Clientes!Z50,AM50)","v":0},{"$f":"+$X50*Clientes!AA50","v":0},{"$f":"+$X50*Clientes!AB50","v":0},{"$f":"+$X50*Clientes!AC50","v":0},{"$f":"+$X50*Clientes!AD50","v":0},null,"MTD_3 x2",null,0,null,null,{"$f":"+K50*Clientes!Z50","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!H133","v":"Discap."},{"$f":"+IF(B51=0,0,VLOOKUP(B51,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.7053902351731261E-3,null,0,1,null,0,0,null,{"$f":"+($J51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$J29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$J29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$J29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$J29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+SUMPRODUCT(M51:P51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K51*Clientes!AD51","v":0},null,0,{"$f":"IF(R51=0,0,IF($AK$3=1,$E51*$F$4*H51/$R$20,($E51*$F$4*H51-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$W29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$W29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$W29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$W29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+SUMPRODUCT(Z51:AC51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X51*Clientes!Z51,AM51)","v":0},{"$f":"+$X51*Clientes!AA51","v":0},{"$f":"+$X51*Clientes!AB51","v":0},{"$f":"+$X51*Clientes!AC51","v":0},{"$f":"+$X51*Clientes!AD51","v":0},null,"MTD_3 Discap.",null,0,null,null,{"$f":"+K51*Clientes!Z51","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H134","v":"Discapacitados 601-más"},{"$f":"+IF(B52=0,0,VLOOKUP(B52,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.7053902351731261E-3,null,0,1,null,0,0,null,{"$f":"+($J52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$J30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$J30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$J30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$J30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+SUMPRODUCT(M52:P52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K52*Clientes!AD52","v":0},null,{"$f":"IF(Q52=0,0,$E52*$F$4*G52/$Q$20)","v":0},{"$f":"IF(R52=0,0,IF($AK$3=1,$E52*$F$4*H52/$R$20,($E52*$F$4*H52-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$W30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$W30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$W30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$W30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+SUMPRODUCT(Z52:AC52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X52*Clientes!Z52,AM52)","v":0},{"$f":"+$X52*Clientes!AA52","v":0},{"$f":"+$X52*Clientes!AB52","v":0},{"$f":"+$X52*Clientes!AC52","v":0},{"$f":"+$X52*Clientes!AD52","v":0},null,"MTD_3 Discapacitados 601-más",null,0,null,null,{"$f":"+K52*Clientes!Z52","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H135","v":"Cruz Roja"},{"$f":"+IF(B53=0,0,VLOOKUP(B53,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,5.7053902351731261E-3,null,0,1,null,0,0,null,{"$f":"+($J53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$J31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$J31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$J31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$J31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+SUMPRODUCT(M53:P53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K53*Clientes!AD53","v":0},null,0,{"$f":"IF(R53=0,0,IF($AK$3=1,$E53*$F$4*H53/$R$20,($E53*$F$4*H53-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$W31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$W31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$W31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$W31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+SUMPRODUCT(Z53:AC53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X53*Clientes!Z53,AM53)","v":0},{"$f":"+$X53*Clientes!AA53","v":0},{"$f":"+$X53*Clientes!AB53","v":0},{"$f":"+$X53*Clientes!AC53","v":0},{"$f":"+$X53*Clientes!AD53","v":0},null,"MTD_3 Cruz Roja",null,0,null,null,{"$f":"+K53*Clientes!Z53","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H136","v":0},{"$f":"+IF(B54=0,0,VLOOKUP(B54,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.7053902351731261E-3,null,0,1,null,0,{"$f":"+K53","v":0},null,{"$f":"+SUM(M55:M64)","v":0},{"$f":"+SUM(N55:N64)","v":0},{"$f":"+SUM(O55:O64)","v":0},{"$f":"+SUM(P55:P64)","v":0},{"$f":"+SUM(Q55:Q64)","v":0},{"$f":"+K54*Clientes!AD54","v":0},null,0,{"$f":"IF(R54=0,0,IF($AK$3=1,$E54*$F$4*H54/$R$20,($E54*$F$4*H54-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+SUM(Z55:Z64)","v":0},{"$f":"+SUM(AA55:AA64)","v":0},{"$f":"+SUM(AB55:AB64)","v":0},{"$f":"+SUM(AC55:AC64)","v":0},{"$f":"+SUM(AD55:AD64)","v":0},{"$f":"+IF($AK$3=1,$X54*Clientes!Z54,AM54)","v":0},{"$f":"+$X54*Clientes!AA54","v":0},{"$f":"+$X54*Clientes!AB54","v":0},{"$f":"+$X54*Clientes!AC54","v":0},{"$f":"+$X54*Clientes!AD54","v":0},null,"MTD_4 (50,001-más)",null,0,null,null,{"$f":"+K54*Clientes!Z54","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!H137","v":"Regular"},{"$f":"+IF(B55=0,0,VLOOKUP(B55,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.7053902351731261E-3,null,{"$f":"+G54","v":0},1,null,{"$f":"+J54","v":0},{"$f":"+K54","v":0},null,{"$f":"+($J55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$J22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$J22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$J22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$J22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+SUMPRODUCT(M55:P55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K55*Clientes!AD55","v":0},null,0,{"$f":"IF(R55=0,0,IF($AK$3=1,$E55*$F$4*H55/$R$20,($E55*$F$4*H55-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$W22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$W22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$W22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$W22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+SUMPRODUCT(Z55:AC55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X55*Clientes!Z55,AM55)","v":0},{"$f":"+$X55*Clientes!AA55","v":0},{"$f":"+$X55*Clientes!AB55","v":0},{"$f":"+$X55*Clientes!AC55","v":0},{"$f":"+$X55*Clientes!AD55","v":0},null,"MTD_4 Regular",null,0,null,null,{"$f":"+K55*Clientes!Z55","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!H138","v":"Agro"},{"$f":"+IF(B56=0,0,VLOOKUP(B56,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,5.7053902351731261E-3,null,0,1,null,{"$f":"+J55","v":0},0,null,{"$f":"+($J56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$J23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$J23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$J23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$J23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+SUMPRODUCT(M56:P56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K56*Clientes!AD56","v":0},null,0,{"$f":"IF(R56=0,0,IF($AK$3=1,$E56*$F$4*H56/$R$20,($E56*$F$4*H56-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$W23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$W23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$W23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$W23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+SUMPRODUCT(Z56:AC56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X56*Clientes!Z56,AM56)","v":0},{"$f":"+$X56*Clientes!AA56","v":0},{"$f":"+$X56*Clientes!AB56","v":0},{"$f":"+$X56*Clientes!AC56","v":0},{"$f":"+$X56*Clientes!AD56","v":0},null,"MTD_4 Agro",null,0,null,null,{"$f":"+K56*Clientes!Z56","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!H139","v":"Jub. 1"},{"$f":"+IF(B57=0,0,VLOOKUP(B57,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.7053902351731261E-3,null,0,1,null,0,0,null,{"$f":"+($J57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$J24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$J24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$J24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$J24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+SUMPRODUCT(M57:P57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K57*Clientes!AD57","v":0},null,0,{"$f":"IF(R57=0,0,IF($AK$3=1,$E57*$F$4*H57/$R$20,($E57*$F$4*H57-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$W24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$W24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$W24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$W24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+SUMPRODUCT(Z57:AC57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X57*Clientes!Z57,AM57)","v":0},{"$f":"+$X57*Clientes!AA57","v":0},{"$f":"+$X57*Clientes!AB57","v":0},{"$f":"+$X57*Clientes!AC57","v":0},{"$f":"+$X57*Clientes!AD57","v":0},null,"MTD_4 Jub. 1",null,0,null,null,{"$f":"+K57*Clientes!Z57","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!H140","v":"Jub. 2"},{"$f":"+IF(B58=0,0,VLOOKUP(B58,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.7053902351731261E-3,null,0,1,null,0,0,null,{"$f":"+($J58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$J25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$J25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$J25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$J25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+SUMPRODUCT(M58:P58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K58*Clientes!AD58","v":0},null,0,{"$f":"IF(R58=0,0,IF($AK$3=1,$E58*$F$4*H58/$R$20,($E58*$F$4*H58-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$W25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$W25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$W25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$W25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+SUMPRODUCT(Z58:AC58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X58*Clientes!Z58,AM58)","v":0},{"$f":"+$X58*Clientes!AA58","v":0},{"$f":"+$X58*Clientes!AB58","v":0},{"$f":"+$X58*Clientes!AC58","v":0},{"$f":"+$X58*Clientes!AD58","v":0},null,"MTD_4 Jub. 2",null,0,null,null,{"$f":"+K58*Clientes!Z58","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!H141","v":"Político"},{"$f":"+IF(B59=0,0,VLOOKUP(B59,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,5.7053902351731261E-3,null,0,1,null,0,0,null,{"$f":"+($J59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$J26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$J26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$J26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$J26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+SUMPRODUCT(M59:P59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K59*Clientes!AD59","v":0},null,0,{"$f":"IF(R59=0,0,IF($AK$3=1,$E59*$F$4*H59/$R$20,($E59*$F$4*H59-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$W26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$W26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$W26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$W26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+SUMPRODUCT(Z59:AC59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X59*Clientes!Z59,AM59)","v":0},{"$f":"+$X59*Clientes!AA59","v":0},{"$f":"+$X59*Clientes!AB59","v":0},{"$f":"+$X59*Clientes!AC59","v":0},{"$f":"+$X59*Clientes!AD59","v":0},null,"MTD_4 Político",null,0,null,null,{"$f":"+K59*Clientes!Z59","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!H142","v":"x1"},{"$f":"+IF(B60=0,0,VLOOKUP(B60,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.7053902351731261E-3,null,0,1,null,0,0,null,{"$f":"+($J60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$J27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$J27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$J27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$J27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+SUMPRODUCT(M60:P60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K60*Clientes!AD60","v":0},null,0,{"$f":"IF(R60=0,0,IF($AK$3=1,$E60*$F$4*H60/$R$20,($E60*$F$4*H60-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$W27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$W27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$W27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$W27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+SUMPRODUCT(Z60:AC60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X60*Clientes!Z60,AM60)","v":0},{"$f":"+$X60*Clientes!AA60","v":0},{"$f":"+$X60*Clientes!AB60","v":0},{"$f":"+$X60*Clientes!AC60","v":0},{"$f":"+$X60*Clientes!AD60","v":0},null,"MTD_4 x1",null,0,null,null,{"$f":"+K60*Clientes!Z60","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!H143","v":"x2"},{"$f":"+IF(B61=0,0,VLOOKUP(B61,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.7053902351731261E-3,null,0,1,null,0,0,null,{"$f":"+($J61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$J28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$J28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$J28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$J28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+SUMPRODUCT(M61:P61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K61*Clientes!AD61","v":0},null,0,{"$f":"IF(R61=0,0,IF($AK$3=1,$E61*$F$4*H61/$R$20,($E61*$F$4*H61-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$W28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$W28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$W28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$W28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+SUMPRODUCT(Z61:AC61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X61*Clientes!Z61,AM61)","v":0},{"$f":"+$X61*Clientes!AA61","v":0},{"$f":"+$X61*Clientes!AB61","v":0},{"$f":"+$X61*Clientes!AC61","v":0},{"$f":"+$X61*Clientes!AD61","v":0},null,"MTD_4 x2",null,0,null,null,{"$f":"+K61*Clientes!Z61","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!H144","v":"Discap."},{"$f":"+IF(B62=0,0,VLOOKUP(B62,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.7053902351731261E-3,null,0,1,null,0,0,null,{"$f":"+($J62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$J29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$J29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$J29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$J29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+SUMPRODUCT(M62:P62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K62*Clientes!AD62","v":0},null,0,{"$f":"IF(R62=0,0,IF($AK$3=1,$E62*$F$4*H62/$R$20,($E62*$F$4*H62-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$W29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$W29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$W29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$W29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+SUMPRODUCT(Z62:AC62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X62*Clientes!Z62,AM62)","v":0},{"$f":"+$X62*Clientes!AA62","v":0},{"$f":"+$X62*Clientes!AB62","v":0},{"$f":"+$X62*Clientes!AC62","v":0},{"$f":"+$X62*Clientes!AD62","v":0},null,"MTD_4 Discap.",null,0,null,null,{"$f":"+K62*Clientes!Z62","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H145","v":"Discapacitados 601-más"},{"$f":"+IF(B63=0,0,VLOOKUP(B63,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.7053902351731261E-3,null,0,1,null,0,0,null,{"$f":"+($J63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$J30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$J30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$J30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$J30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+SUMPRODUCT(M63:P63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K63*Clientes!AD63","v":0},null,0,{"$f":"IF(R63=0,0,IF($AK$3=1,$E63*$F$4*H63/$R$20,($E63*$F$4*H63-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$W30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$W30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$W30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$W30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+SUMPRODUCT(Z63:AC63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X63*Clientes!Z63,AM63)","v":0},{"$f":"+$X63*Clientes!AA63","v":0},{"$f":"+$X63*Clientes!AB63","v":0},{"$f":"+$X63*Clientes!AC63","v":0},{"$f":"+$X63*Clientes!AD63","v":0},null,"MTD_4 Discapacitados 601-más",null,0,null,null,{"$f":"+K63*Clientes!Z63","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H146","v":"Cruz Roja"},{"$f":"+IF(B64=0,0,VLOOKUP(B64,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,5.7053902351731261E-3,null,0,1,null,0,0,null,{"$f":"+($J64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$J31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$J31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$J31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$J31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+SUMPRODUCT(M64:P64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K64*Clientes!AD64","v":0},null,0,{"$f":"IF(R64=0,0,IF($AK$3=1,$E64*$F$4*H64/$R$20,($E64*$F$4*H64-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$W31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$W31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$W31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$W31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+SUMPRODUCT(Z64:AC64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X64*Clientes!Z64,AM64)","v":0},{"$f":"+$X64*Clientes!AA64","v":0},{"$f":"+$X64*Clientes!AB64","v":0},{"$f":"+$X64*Clientes!AC64","v":0},{"$f":"+$X64*Clientes!AD64","v":0},null,"MTD_4 Cruz Roja",null,0,null,null,{"$f":"+K64*Clientes!Z64","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!H147","v":0},{"$f":"+IF(B65=0,0,VLOOKUP(B65,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.7053902351731261E-3,null,0,1,null,0,{"$f":"+K64","v":0},null,{"$f":"+SUM(M66:M75)","v":0},{"$f":"+SUM(N66:N75)","v":0},{"$f":"+SUM(O66:O75)","v":0},{"$f":"+SUM(P66:P75)","v":0},{"$f":"+SUM(Q66:Q75)","v":0},{"$f":"+K65*Clientes!AD65","v":0},null,0,{"$f":"IF(R65=0,0,IF($AK$3=1,$E65*$F$4*H65/$R$20,($E65*$F$4*H65-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+SUM(Z66:Z75)","v":0},{"$f":"+SUM(AA66:AA75)","v":0},{"$f":"+SUM(AB66:AB75)","v":0},{"$f":"+SUM(AC66:AC75)","v":0},{"$f":"+SUM(AD66:AD75)","v":0},{"$f":"+IF($AK$3=1,$X65*Clientes!Z65,AM65)","v":0},{"$f":"+$X65*Clientes!AA65","v":0},{"$f":"+$X65*Clientes!AB65","v":0},{"$f":"+$X65*Clientes!AC65","v":0},{"$f":"+$X65*Clientes!AD65","v":0},null,"MTD_5 (xxx)",null,0,null,null,{"$f":"+K65*Clientes!Z65","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!H148","v":"Regular"},{"$f":"+IF(B66=0,0,VLOOKUP(B66,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.7053902351731261E-3,null,0,1,null,{"$f":"+J65","v":0},{"$f":"+K65","v":0},null,{"$f":"+($J66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$J55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$J22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$J33+Clientes!U66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$J33+Clientes!V66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$J33+Clientes!W66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+SUMPRODUCT(M66:P66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K66*Clientes!AD66","v":0},null,0,{"$f":"IF(R66=0,0,IF($AK$3=1,$E66*$F$4*H66/$R$20,($E66*$F$4*H66-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$W55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$W22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$W33+Clientes!U66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$W33+Clientes!V66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$W33+Clientes!W66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+SUMPRODUCT(Z66:AC66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X66*Clientes!Z66,AM66)","v":0},{"$f":"+$X66*Clientes!AA66","v":0},{"$f":"+$X66*Clientes!AB66","v":0},{"$f":"+$X66*Clientes!AC66","v":0},{"$f":"+$X66*Clientes!AD66","v":0},null,"MTD_5 Regular",null,0,null,null,{"$f":"+K66*Clientes!Z66","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!H149","v":"Agro"},{"$f":"+IF(B67=0,0,VLOOKUP(B67,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,5.7053902351731261E-3,null,0,1,null,{"$f":"+J66","v":0},0,null,{"$f":"+($J67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$J34+Clientes!T67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$J34+Clientes!U67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$J34+Clientes!V67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$J34+Clientes!W67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+SUMPRODUCT(M67:P67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K67*Clientes!AD67","v":0},null,0,{"$f":"IF(R67=0,0,IF($AK$3=1,$E67*$F$4*H67/$R$20,($E67*$F$4*H67-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$W34+Clientes!T67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$W34+Clientes!U67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$W34+Clientes!V67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$W34+Clientes!W67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+SUMPRODUCT(Z67:AC67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X67*Clientes!Z67,AM67)","v":0},{"$f":"+$X67*Clientes!AA67","v":0},{"$f":"+$X67*Clientes!AB67","v":0},{"$f":"+$X67*Clientes!AC67","v":0},{"$f":"+$X67*Clientes!AD67","v":0},null,"MTD_5 Agro",null,0,null,null,{"$f":"+K67*Clientes!Z67","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!H150","v":"Jub. 1"},{"$f":"+IF(B68=0,0,VLOOKUP(B68,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.7053902351731261E-3,null,0,1,null,0,0,null,{"$f":"+($J68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$J35+Clientes!T68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$J35+Clientes!U68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$J35+Clientes!V68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$J35+Clientes!W68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+SUMPRODUCT(M68:P68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K68*Clientes!AD68","v":0},null,0,{"$f":"IF(R68=0,0,IF($AK$3=1,$E68*$F$4*H68/$R$20,($E68*$F$4*H68-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$W35+Clientes!T68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$W35+Clientes!U68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$W35+Clientes!V68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$W35+Clientes!W68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+SUMPRODUCT(Z68:AC68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X68*Clientes!Z68,AM68)","v":0},{"$f":"+$X68*Clientes!AA68","v":0},{"$f":"+$X68*Clientes!AB68","v":0},{"$f":"+$X68*Clientes!AC68","v":0},{"$f":"+$X68*Clientes!AD68","v":0},null,"MTD_5 Jub. 1",null,0,null,null,{"$f":"+K68*Clientes!Z68","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!H151","v":"Jub. 2"},{"$f":"+IF(B69=0,0,VLOOKUP(B69,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.7053902351731261E-3,null,0,1,null,0,0,null,{"$f":"+($J69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$J36+Clientes!T69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$J36+Clientes!U69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$J36+Clientes!V69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$J36+Clientes!W69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+SUMPRODUCT(M69:P69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K69*Clientes!AD69","v":0},null,0,{"$f":"IF(R69=0,0,IF($AK$3=1,$E69*$F$4*H69/$R$20,($E69*$F$4*H69-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$W36+Clientes!T69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$W36+Clientes!U69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$W36+Clientes!V69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$W36+Clientes!W69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+SUMPRODUCT(Z69:AC69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X69*Clientes!Z69,AM69)","v":0},{"$f":"+$X69*Clientes!AA69","v":0},{"$f":"+$X69*Clientes!AB69","v":0},{"$f":"+$X69*Clientes!AC69","v":0},{"$f":"+$X69*Clientes!AD69","v":0},null,"MTD_5 Jub. 2",null,0,null,null,{"$f":"+K69*Clientes!Z69","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!H152","v":"Político"},{"$f":"+IF(B70=0,0,VLOOKUP(B70,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,5.7053902351731261E-3,null,0,1,null,0,0,null,{"$f":"+($J70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$J37+Clientes!T70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$J37+Clientes!U70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$J37+Clientes!V70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$J37+Clientes!W70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+SUMPRODUCT(M70:P70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K70*Clientes!AD70","v":0},null,0,{"$f":"IF(R70=0,0,IF($AK$3=1,$E70*$F$4*H70/$R$20,($E70*$F$4*H70-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$W37+Clientes!T70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$W37+Clientes!U70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$W37+Clientes!V70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$W37+Clientes!W70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+SUMPRODUCT(Z70:AC70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X70*Clientes!Z70,AM70)","v":0},{"$f":"+$X70*Clientes!AA70","v":0},{"$f":"+$X70*Clientes!AB70","v":0},{"$f":"+$X70*Clientes!AC70","v":0},{"$f":"+$X70*Clientes!AD70","v":0},null,"MTD_5 Político",null,0,null,null,{"$f":"+K70*Clientes!Z70","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!H153","v":"x1"},{"$f":"+IF(B71=0,0,VLOOKUP(B71,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.7053902351731261E-3,null,{"$f":"+G70","v":0},1,null,0,0,null,{"$f":"+($J71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$J38+Clientes!T71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$J38+Clientes!U71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$J38+Clientes!V71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$J38+Clientes!W71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+SUMPRODUCT(M71:P71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K71*Clientes!AD71","v":0},null,0,{"$f":"IF(R71=0,0,IF($AK$3=1,$E71*$F$4*H71/$R$20,($E71*$F$4*H71-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$W38+Clientes!T71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$W38+Clientes!U71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$W38+Clientes!V71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$W38+Clientes!W71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+SUMPRODUCT(Z71:AC71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X71*Clientes!Z71,AM71)","v":0},{"$f":"+$X71*Clientes!AA71","v":0},{"$f":"+$X71*Clientes!AB71","v":0},{"$f":"+$X71*Clientes!AC71","v":0},{"$f":"+$X71*Clientes!AD71","v":0},null,"MTD_5 x1",null,0,null,null,{"$f":"+K71*Clientes!Z71","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!H154","v":"x2"},{"$f":"+IF(B72=0,0,VLOOKUP(B72,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.7053902351731261E-3,null,0,1,null,0,0,null,{"$f":"+($J72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$J39+Clientes!T72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$J39+Clientes!U72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$J39+Clientes!V72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$J39+Clientes!W72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+SUMPRODUCT(M72:P72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K72*Clientes!AD72","v":0},null,0,{"$f":"IF(R72=0,0,IF($AK$3=1,$E72*$F$4*H72/$R$20,($E72*$F$4*H72-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$W39+Clientes!T72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$W39+Clientes!U72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$W39+Clientes!V72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$W39+Clientes!W72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+SUMPRODUCT(Z72:AC72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X72*Clientes!Z72,AM72)","v":0},{"$f":"+$X72*Clientes!AA72","v":0},{"$f":"+$X72*Clientes!AB72","v":0},{"$f":"+$X72*Clientes!AC72","v":0},{"$f":"+$X72*Clientes!AD72","v":0},null,"MTD_5 x2",null,0,null,null,{"$f":"+K72*Clientes!Z72","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!H155","v":"Discap."},{"$f":"+IF(B73=0,0,VLOOKUP(B73,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.7053902351731261E-3,null,0,1,null,0,0,null,{"$f":"+($J73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$J40+Clientes!T73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$J40+Clientes!U73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$J40+Clientes!V73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$J40+Clientes!W73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+SUMPRODUCT(M73:P73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K73*Clientes!AD73","v":0},null,0,{"$f":"IF(R73=0,0,IF($AK$3=1,$E73*$F$4*H73/$R$20,($E73*$F$4*H73-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$W40+Clientes!T73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$W40+Clientes!U73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$W40+Clientes!V73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$W40+Clientes!W73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+SUMPRODUCT(Z73:AC73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X73*Clientes!Z73,AM73)","v":0},{"$f":"+$X73*Clientes!AA73","v":0},{"$f":"+$X73*Clientes!AB73","v":0},{"$f":"+$X73*Clientes!AC73","v":0},{"$f":"+$X73*Clientes!AD73","v":0},null,"MTD_5 Discap.",null,0,null,null,{"$f":"+K73*Clientes!Z73","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H156","v":"Discapacitados 601-más"},{"$f":"+IF(B74=0,0,VLOOKUP(B74,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.7053902351731261E-3,null,0,1,null,0,0,null,{"$f":"+($J74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$J41+Clientes!T74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$J41+Clientes!U74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$J41+Clientes!V74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$J41+Clientes!W74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+SUMPRODUCT(M74:P74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K74*Clientes!AD74","v":0},null,0,{"$f":"IF(R74=0,0,IF($AK$3=1,$E74*$F$4*H74/$R$20,($E74*$F$4*H74-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$W41+Clientes!T74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$W41+Clientes!U74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$W41+Clientes!V74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$W41+Clientes!W74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+SUMPRODUCT(Z74:AC74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X74*Clientes!Z74,AM74)","v":0},{"$f":"+$X74*Clientes!AA74","v":0},{"$f":"+$X74*Clientes!AB74","v":0},{"$f":"+$X74*Clientes!AC74","v":0},{"$f":"+$X74*Clientes!AD74","v":0},null,"MTD_5 Discapacitados 601-más",null,0,null,null,{"$f":"+K74*Clientes!Z74","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H157","v":"Cruz Roja"},{"$f":"+IF(B75=0,0,VLOOKUP(B75,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,5.7053902351731261E-3,null,0,1,null,0,0,null,{"$f":"+($J75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$J42+Clientes!T75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$J42+Clientes!U75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$J42+Clientes!V75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$J42+Clientes!W75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+SUMPRODUCT(M75:P75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K75*Clientes!AD75","v":0},null,0,{"$f":"IF(R75=0,0,IF($AK$3=1,$E75*$F$4*H75/$R$20,($E75*$F$4*H75-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$W42+Clientes!T75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$W42+Clientes!U75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$W42+Clientes!V75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$W42+Clientes!W75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+SUMPRODUCT(Z75:AC75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X75*Clientes!Z75,AM75)","v":0},{"$f":"+$X75*Clientes!AA75","v":0},{"$f":"+$X75*Clientes!AB75","v":0},{"$f":"+$X75*Clientes!AC75","v":0},{"$f":"+$X75*Clientes!AD75","v":0},null,"MTD_5 Cruz Roja",null,0,null,null,{"$f":"+K75*Clientes!Z75","v":0}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!H158","v":0},{"$f":"+IF(B76=0,0,VLOOKUP(B76,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.3696132724445309E-4,null,0,1,null,0,115.48,null,{"$f":"+SUM(M77:M79)","v":0},{"$f":"+SUM(N77:N79)","v":0},{"$f":"+SUM(O77:O79)","v":0},{"$f":"+SUM(P77:P79)","v":0},{"$f":"+SUM(Q77:Q79)","v":0},{"$f":"+K76*Clientes!AD76","v":130.31980130546918},null,{"$f":"IF(Q76=0,0,$E76*$F$4*G76/Q76)","v":0},{"$f":"IF(R76=0,0,IF($AK$3=1,$E76*$F$4*H76/$R$76,($E76*$F$4*H76-$AM$76*PremisaCosto!$F$84)/($R$76-$AP$76*PremisaCosto!$F$84)))","v":1.0149298028380243},null,0,117.20409363173505,null,{"$f":"+SUM(Z77:Z79)","v":0},{"$f":"+SUM(AA77:AA79)","v":0},{"$f":"+SUM(AB77:AB79)","v":0},{"$f":"+SUM(AC77:AC79)","v":0},{"$f":"+SUM(AD77:AD79)","v":0},{"$f":"+IF($AK$3=1,$X76*Clientes!Z76,AM76)","v":29.485698430683108},{"$f":"+$X76*Clientes!AA76","v":40.733003267229734},{"$f":"+$X76*Clientes!AB76","v":43.18844934949265},{"$f":"+$X76*Clientes!AC76","v":42.114051678129677},{"$f":"+SUMPRODUCT(AE76:AH76,PremisaCosto!$F$84:$I$84)","v":130.60380683091134},null,"BTH",null,29.485698430683108,null,null,{"$f":"+K76*Clientes!Z76","v":30.758159535575668}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!H159","v":0},{"$f":"+IF(B77=0,0,VLOOKUP(B77,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E76","v":4.3696132724445309E-4},null,0,null,null,0,{"$f":"+K76","v":115.48},null,{"$f":"+$J77*Energía!Z77*(1-$C77)*1000","v":0},{"$f":"+$J77*Energía!AA77*(1-$C77)*1000","v":0},{"$f":"+$J77*Energía!AB77*(1-$C77)*1000","v":0},{"$f":"+$J77*Energía!AC77*(1-$C77)*1000","v":0},{"$f":"+SUMPRODUCT(M77:P77,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K77*Clientes!AD77","v":0},null,{"$f":"IF(Q77=0,0,$E77*$F$4*G77/Q76)","v":0},{"$f":"IF(R77=0,0,IF($AK$3=1,$E77*$F$4*H77/$R$76,($E77*$F$4*H77-$AM$76*PremisaCosto!$F$84)/($R$76-$AP$76*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+$W77*Energía!Z77*(1-$C77)*1000","v":0},{"$f":"+$W77*Energía!AA77*(1-$C77)*1000","v":0},{"$f":"+$W77*Energía!AB77*(1-$C77)*1000","v":0},{"$f":"+$W77*Energía!AC77*(1-$C77)*1000","v":0},{"$f":"+SUMPRODUCT(Z77:AC77,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X77*Clientes!Z77,AM77)","v":0},{"$f":"+$X77*Clientes!AA77","v":0},{"$f":"+$X77*Clientes!AB77","v":0},{"$f":"+$X77*Clientes!AC77","v":0},{"$f":"+$X77*Clientes!AD77","v":0},null,{"$f":"+A77","v":"BTH Punta"},null,0,null,null,{"$f":"+K77*Clientes!Z77","v":0}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H160","v":0},{"$f":"+IF(B78=0,0,VLOOKUP(B78,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":4.3696132724445309E-4},null,0,null,null,0,{"$f":"+K76","v":115.48},null,{"$f":"+$J78*Energía!Z78*(1-$C78)*1000","v":0},{"$f":"+$J78*Energía!AA78*(1-$C78)*1000","v":0},{"$f":"+$J78*Energía!AB78*(1-$C78)*1000","v":0},{"$f":"+$J78*Energía!AC78*(1-$C78)*1000","v":0},{"$f":"+SUMPRODUCT(M78:P78,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K78*Clientes!AD78","v":0},null,{"$f":"IF(Q78=0,0,$E78*$F$4*G78/$Q$76)","v":0},{"$f":"IF(R78=0,0,IF($AK$3=1,$E78*$F$4*H78/$R$76,($E78*$F$4*H78-$AM$76*PremisaCosto!$F$84)/($R$76-$AP$76*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J78*T78","v":0},null,null,{"$f":"+$W78*Energía!Z78*(1-$C78)*1000","v":0},{"$f":"+$W78*Energía!AA78*(1-$C78)*1000","v":0},{"$f":"+$W78*Energía!AB78*(1-$C78)*1000","v":0},{"$f":"+$W78*Energía!AC78*(1-$C78)*1000","v":0},{"$f":"+SUMPRODUCT(Z78:AC78,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X78*Clientes!Z78,AM78)","v":0},{"$f":"+$X78*Clientes!AA78","v":0},{"$f":"+$X78*Clientes!AB78","v":0},{"$f":"+$X78*Clientes!AC78","v":0},{"$f":"+$X78*Clientes!AD78","v":0},null,"BTH Fuera de Punta Medio",null,0,null,null,{"$f":"+K78*Clientes!Z78","v":0}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H161","v":0},{"$f":"+IF(B79=0,0,VLOOKUP(B79,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":4.3696132724445309E-4},null,0,null,null,0,{"$f":"+K77","v":115.48},null,{"$f":"+$J79*Energía!Z79*(1-$C79)*1000","v":0},{"$f":"+$J79*Energía!AA79*(1-$C79)*1000","v":0},{"$f":"+$J79*Energía!AB79*(1-$C79)*1000","v":0},{"$f":"+$J79*Energía!AC79*(1-$C79)*1000","v":0},{"$f":"+SUMPRODUCT(M79:P79,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K79*Clientes!AD79","v":0},null,{"$f":"IF(Q79=0,0,$E79*$F$4*G79/$Q$76)","v":0},{"$f":"IF(R79=0,0,IF($AK$3=1,$E79*$F$4*H79/$R$76,($E79*$F$4*H79-$AM$76*PremisaCosto!$F$84)/($R$76-$AP$76*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J79*T79","v":0},null,null,{"$f":"+$W79*Energía!Z79*(1-$C79)*1000","v":0},{"$f":"+$W79*Energía!AA79*(1-$C79)*1000","v":0},{"$f":"+$W79*Energía!AB79*(1-$C79)*1000","v":0},{"$f":"+$W79*Energía!AC79*(1-$C79)*1000","v":0},{"$f":"+SUMPRODUCT(Z79:AC79,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X79*Clientes!Z79,AM79)","v":0},{"$f":"+$X79*Clientes!AA79","v":0},{"$f":"+$X79*Clientes!AB79","v":0},{"$f":"+$X79*Clientes!AC79","v":0},{"$f":"+$X79*Clientes!AD79","v":0},null,"BTH Fuera de Punta Bajo",null,0,null,null,{"$f":"+K79*Clientes!Z79","v":0}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!H162","v":0},{"$f":"+IF(B80=0,0,VLOOKUP(B80,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0261087779314645E-2,null,0,1,null,0,115.48,null,{"$f":"+SUM(M81,M92,M103,M114,M125)","v":0},{"$f":"+SUM(N81,N92,N103,N114,N125)","v":0},{"$f":"+SUM(O81,O92,O103,O114,O125)","v":0},{"$f":"+SUM(P81,P92,P103,P114,P125)","v":0},{"$f":"+SUM(Q81,Q92,Q103,Q114,Q125)","v":0},{"$f":"+K80*Clientes!AD80","v":6044.0626208065814},null,{"$f":"IF(Q80=0,0,$E80*$F$4*G80/$Q$80)","v":0},{"$f":"IF(R80=0,0,IF($AK$3=1,$E80*$F$4*H80/$R$80,($E80*$F$4*H80-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0149206453411113},null,0,{"$f":"+U80*K80","v":117.20303612399154},null,{"$f":"+SUM(Z81,Z92,Z103,Z114,Z125)","v":0},{"$f":"+SUM(AA81,AA92,AA103,AA114,AA125)","v":0},{"$f":"+SUM(AB81,AB92,AB103,AB114,AB125)","v":0},{"$f":"+SUM(AC81,AC92,AC103,AC114,AC125)","v":0},{"$f":"+SUM(AD81,AD92,AD103,AD114,AD125)","v":0},{"$f":"+IF($AK$3=1,$X80*Clientes!Z80,AM80)","v":1365.8959939657411},{"$f":"+$X80*Clientes!AA80","v":1889.1947647258462},{"$f":"+$X80*Clientes!AB80","v":2003.1256993174841},{"$f":"+$X80*Clientes!AC80","v":1953.2510524595823},{"$f":"+SUMPRODUCT(AE80:AH80,PremisaCosto!$F$84:$I$84)","v":6055.8567303906402},null,"BTD",null,1365.8959939657411,null,null,{"$f":"+K80*Clientes!Z80","v":1426.3054763208993}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H163","v":0},{"$f":"+IF(B81=0,0,VLOOKUP(B81,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":2.0261087779314645E-2},null,{"$f":"+G80","v":0},1,null,0,{"$f":"+K80","v":115.48},null,{"$f":"+SUM(M82:M91)","v":0},{"$f":"+SUM(N82:N91)","v":0},{"$f":"+SUM(O82:O91)","v":0},{"$f":"+SUM(P82:P91)","v":0},{"$f":"+SUM(Q82:Q91)","v":0},{"$f":"+K81*Clientes!AD81","v":4126.499830168942},null,0,{"$f":"IF(R81=0,0,IF($AK$3=1,$E81*$F$4*H81/$R$80,($E81*$F$4*H81-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0149206453411113},null,0,null,null,{"$f":"+SUM(Z82:Z91)","v":0},{"$f":"+SUM(AA82:AA91)","v":0},{"$f":"+SUM(AB82:AB91)","v":0},{"$f":"+SUM(AC82:AC91)","v":0},{"$f":"+SUM(AD82:AD91)","v":0},{"$f":"+IF($AK$3=1,$X81*Clientes!Z81,AM81)","v":0},{"$f":"+$X81*Clientes!AA81","v":0},{"$f":"+$X81*Clientes!AB81","v":0},{"$f":"+$X81*Clientes!AC81","v":0},{"$f":"+$X81*Clientes!AD81","v":0},null,"BTD_1 (0-10,000)",null,0,null,null,{"$f":"+K81*Clientes!Z81","v":973.72112886885543}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!H164","v":"Regular"},{"$f":"+IF(B82=0,0,VLOOKUP(B82,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0261087779314645E-2,null,0,1,null,{"$f":"+J81","v":0},{"$f":"+K81","v":115.48},null,{"$f":"+$J82*Energía!Z82*(1-$C82)*1000","v":0},{"$f":"+$J82*Energía!AA82*(1-$C82)*1000","v":0},{"$f":"+$J82*Energía!AB82*(1-$C82)*1000","v":0},{"$f":"+$J82*Energía!AC82*(1-$C82)*1000","v":0},{"$f":"+SUMPRODUCT(M82:P82,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K82*Clientes!AD82","v":4070.6484867523159},null,0,{"$f":"IF(R82=0,0,IF($AK$3=1,$E82*$F$4*H82/$R$80,($E82*$F$4*H82-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0149206453411113},null,0,117.20303612399154,null,{"$f":"+$W82*Energía!Z82*(1-$C82)*1000","v":0},{"$f":"+$W82*Energía!AA82*(1-$C82)*1000","v":0},{"$f":"+$W82*Energía!AB82*(1-$C82)*1000","v":0},{"$f":"+$W82*Energía!AC82*(1-$C82)*1000","v":0},{"$f":"+SUMPRODUCT(Z82:AC82,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X82*Clientes!Z82,AM82)","v":0},{"$f":"+$X82*Clientes!AA82","v":1272.3862806333323},{"$f":"+$X82*Clientes!AB82","v":1349.1350814688267},{"$f":"+$X82*Clientes!AC82","v":1315.5297382671802},{"$f":"+$X82*Clientes!AD82","v":4131.3851891314789},null,"BTD_1 Regular",null,0,null,null,{"$f":"+K82*Clientes!Z82","v":960.53906049647526}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!H165","v":"Agro"},{"$f":"+IF(B83=0,0,VLOOKUP(B83,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.0261087779314645E-2,null,0,1,null,{"$f":"+J82","v":0},115.48,null,{"$f":"+$J83*Energía!Z83*(1-$C83)*1000","v":0},{"$f":"+$J83*Energía!AA83*(1-$C83)*1000","v":0},{"$f":"+$J83*Energía!AB83*(1-$C83)*1000","v":0},{"$f":"+$J83*Energía!AC83*(1-$C83)*1000","v":0},{"$f":"+SUMPRODUCT(M83:P83,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K83*Clientes!AD83","v":49.64563859255977},null,0,{"$f":"IF(R83=0,0,IF($AK$3=1,$E83*$F$4*H83/$R$80,($E83*$F$4*H83-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0149206453411113},null,0,117.20303612399154,null,{"$f":"+$W83*Energía!Z83*(1-$C83)*1000","v":0},{"$f":"+$W83*Energía!AA83*(1-$C83)*1000","v":0},{"$f":"+$W83*Energía!AB83*(1-$C83)*1000","v":0},{"$f":"+$W83*Energía!AC83*(1-$C83)*1000","v":0},{"$f":"+SUMPRODUCT(Z83:AC83,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X83*Clientes!Z83,AM83)","v":0},{"$f":"+$X83*Clientes!AA83","v":15.517194568364856},{"$f":"+$X83*Clientes!AB83","v":16.452594159714447},{"$f":"+$X83*Clientes!AC83","v":16.043303501695465},{"$f":"+$X83*Clientes!AD83","v":50.386383558732341},null,"BTD_1 Agro",null,0,null,null,{"$f":"+K83*Clientes!Z83","v":11.717394108790693}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!H166","v":"Jub. 1"},{"$f":"+IF(B84=0,0,VLOOKUP(B84,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0261087779314645E-2,null,{"$f":"+G83","v":0},1,null,0,115.48,null,{"$f":"+$J84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AC84*(1-$C84)*1000","v":0},{"$f":"+SUMPRODUCT(M84:P84,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K84*Clientes!AD84","v":0},null,0,{"$f":"IF(R84=0,0,IF($AK$3=1,$E84*$F$4*H84/$R$80,($E84*$F$4*H84-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AC84*(1-$C84)*1000","v":0},{"$f":"+SUMPRODUCT(Z84:AC84,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X84*Clientes!Z84,AM84)","v":0},{"$f":"+$X84*Clientes!AA84","v":0},{"$f":"+$X84*Clientes!AB84","v":0},{"$f":"+$X84*Clientes!AC84","v":0},{"$f":"+$X84*Clientes!AD84","v":0},null,"BTD_1 Jub. 1",null,0,null,null,{"$f":"+K84*Clientes!Z84","v":0}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!H167","v":"Jub. 2"},{"$f":"+IF(B85=0,0,VLOOKUP(B85,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0261087779314645E-2,null,0,1,null,0,115.48,null,{"$f":"+$J85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+SUMPRODUCT(M85:P85,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K85*Clientes!AD85","v":0},null,0,{"$f":"IF(R85=0,0,IF($AK$3=1,$E85*$F$4*H85/$R$80,($E85*$F$4*H85-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+SUMPRODUCT(Z85:AC85,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X85*Clientes!Z85,AM85)","v":0},{"$f":"+$X85*Clientes!AA85","v":0},{"$f":"+$X85*Clientes!AB85","v":0},{"$f":"+$X85*Clientes!AC85","v":0},{"$f":"+$X85*Clientes!AD85","v":0},null,"BTD_1 Jub. 2",null,0,null,null,{"$f":"+K85*Clientes!Z85","v":0}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!H168","v":"Político"},{"$f":"+IF(B86=0,0,VLOOKUP(B86,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.0261087779314645E-2,null,0,1,null,0,115.48,null,{"$f":"+$J86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AC86*(1-$C86)*1000","v":0},{"$f":"+SUMPRODUCT(M86:P86,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K86*Clientes!AD86","v":0},null,0,{"$f":"IF(R86=0,0,IF($AK$3=1,$E86*$F$4*H86/$R$80,($E86*$F$4*H86-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AC86*(1-$C86)*1000","v":0},{"$f":"+SUMPRODUCT(Z86:AC86,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X86*Clientes!Z86,AM86)","v":0},{"$f":"+$X86*Clientes!AA86","v":0},{"$f":"+$X86*Clientes!AB86","v":0},{"$f":"+$X86*Clientes!AC86","v":0},{"$f":"+$X86*Clientes!AD86","v":0},null,"BTD_1 Político",null,0,null,null,{"$f":"+K86*Clientes!Z86","v":0}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!H169","v":"x1"},{"$f":"+IF(B87=0,0,VLOOKUP(B87,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E86","v":2.0261087779314645E-2},null,0,1,null,0,115.48,null,{"$f":"+$J87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AC87*(1-$C87)*1000","v":0},{"$f":"+SUMPRODUCT(M87:P87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K87*Clientes!AD87","v":0},null,0,{"$f":"IF(R87=0,0,IF($AK$3=1,$E87*$F$4*H87/$R$80,($E87*$F$4*H87-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AC87*(1-$C87)*1000","v":0},{"$f":"+SUMPRODUCT(Z87:AC87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X87*Clientes!Z87,AM87)","v":0},{"$f":"+$X87*Clientes!AA87","v":0},{"$f":"+$X87*Clientes!AB87","v":0},{"$f":"+$X87*Clientes!AC87","v":0},{"$f":"+$X87*Clientes!AD87","v":0},null,"BTD_1 x1",null,0,null,null,{"$f":"+K87*Clientes!Z87","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!H170","v":"x2"},{"$f":"+IF(B88=0,0,VLOOKUP(B88,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0261087779314645E-2,null,0,1,null,0,115.48,null,{"$f":"+$J88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+SUMPRODUCT(M88:P88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K88*Clientes!AD88","v":0},null,0,{"$f":"IF(R88=0,0,IF($AK$3=1,$E88*$F$4*H88/$R$80,($E88*$F$4*H88-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+SUMPRODUCT(Z88:AC88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X88*Clientes!Z88,AM88)","v":0},{"$f":"+$X88*Clientes!AA88","v":0},{"$f":"+$X88*Clientes!AB88","v":0},{"$f":"+$X88*Clientes!AC88","v":0},{"$f":"+$X88*Clientes!AD88","v":0},null,"BTD_1 x2",null,0,null,null,{"$f":"+K88*Clientes!Z88","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!H171","v":"Discap."},{"$f":"+IF(B89=0,0,VLOOKUP(B89,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0261087779314645E-2,null,0,1,null,0,115.48,null,{"$f":"+$J89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AC89*(1-$C89)*1000","v":0},{"$f":"+SUMPRODUCT(M89:P89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K89*Clientes!AD89","v":0},null,0,{"$f":"IF(R89=0,0,IF($AK$3=1,$E89*$F$4*H89/$R$80,($E89*$F$4*H89-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AC89*(1-$C89)*1000","v":0},{"$f":"+SUMPRODUCT(Z89:AC89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X89*Clientes!Z89,AM89)","v":0},{"$f":"+$X89*Clientes!AA89","v":0},{"$f":"+$X89*Clientes!AB89","v":0},{"$f":"+$X89*Clientes!AC89","v":0},{"$f":"+$X89*Clientes!AD89","v":0},null,"BTD_1 Discap.",null,0,null,null,{"$f":"+K89*Clientes!Z89","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H172","v":"Discapacitados 601-más"},{"$f":"+IF(B90=0,0,VLOOKUP(B90,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0261087779314645E-2,null,0,1,null,0,115.48,null,{"$f":"+$J90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+SUMPRODUCT(M90:P90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K90*Clientes!AD90","v":0},null,0,{"$f":"IF(R90=0,0,IF($AK$3=1,$E90*$F$4*H90/$R$80,($E90*$F$4*H90-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+SUMPRODUCT(Z90:AC90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X90*Clientes!Z90,AM90)","v":0},{"$f":"+$X90*Clientes!AA90","v":0},{"$f":"+$X90*Clientes!AB90","v":0},{"$f":"+$X90*Clientes!AC90","v":0},{"$f":"+$X90*Clientes!AD90","v":0},null,"BTD_1 Discapacitados 601-más",null,0,null,null,{"$f":"+K90*Clientes!Z90","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H173","v":"Cruz Roja"},{"$f":"+IF(B91=0,0,VLOOKUP(B91,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.0261087779314645E-2,null,0,1,null,0,115.48,null,{"$f":"+$J91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AC91*(1-$C91)*1000","v":0},{"$f":"+SUMPRODUCT(M91:P91,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K91*Clientes!AD91","v":6.2057048240699713},null,0,{"$f":"IF(R91=0,0,IF($AK$3=1,$E91*$F$4*H91/$R$80,($E91*$F$4*H91-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0149206453411113},null,0,117.20303612399154,null,{"$f":"+$W91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AC91*(1-$C91)*1000","v":0},{"$f":"+SUMPRODUCT(Z91:AC91,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X91*Clientes!Z91,AM91)","v":0},{"$f":"+$X91*Clientes!AA91","v":1.9396493210456069},{"$f":"+$X91*Clientes!AB91","v":2.0565742699643059},{"$f":"+$X91*Clientes!AC91","v":2.0054129377119332},{"$f":"+$X91*Clientes!AD91","v":6.2982979448415426},null,"BTD_1 Cruz Roja",null,0,null,null,{"$f":"+K91*Clientes!Z91","v":1.4646742635988366}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H174","v":0},{"$f":"+IF(B92=0,0,VLOOKUP(B92,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0261087779314645E-2,null,0,1,null,0,{"$f":"+K91","v":115.48},null,{"$f":"+SUM(M93:M102)","v":0},{"$f":"+SUM(N93:N102)","v":0},{"$f":"+SUM(O93:O102)","v":0},{"$f":"+SUM(P93:P102)","v":0},{"$f":"+SUM(Q93:Q102)","v":0},{"$f":"+K92*Clientes!AD92","v":1445.9292240083016},null,0,{"$f":"IF(R92=0,0,IF($AK$3=1,$E92*$F$4*H92/$R$80,($E92*$F$4*H92-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0149206453411113},null,0,null,null,{"$f":"+SUM(Z93:Z102)","v":0},{"$f":"+SUM(AA93:AA102)","v":0},{"$f":"+SUM(AB93:AB102)","v":0},{"$f":"+SUM(AC93:AC102)","v":0},{"$f":"+SUM(AD93:AD102)","v":0},{"$f":"+IF($AK$3=1,$X92*Clientes!Z92,AM92)","v":0},{"$f":"+$X92*Clientes!AA92","v":0},{"$f":"+$X92*Clientes!AB92","v":0},{"$f":"+$X92*Clientes!AC92","v":0},{"$f":"+$X92*Clientes!AD92","v":0},null,"BTD_2 (10,001-30,000)",null,0,null,null,{"$f":"+K92*Clientes!Z92","v":341.26910341852943}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!H175","v":"Regular"},{"$f":"+IF(B93=0,0,VLOOKUP(B93,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0261087779314645E-2,null,0,1,null,{"$f":"+J92","v":0},{"$f":"+K92","v":115.48},null,{"$f":"+($J93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$J82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($J93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$J82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($J93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$J82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($J93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$J82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+SUMPRODUCT(M93:P93,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K93*Clientes!AD93","v":1439.7235191842271},null,0,{"$f":"IF(R93=0,0,IF($AK$3=1,$E93*$F$4*H93/$R$80,($E93*$F$4*H93-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0149206453411113},null,0,117.20303612399154,null,{"$f":"+($W93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$W82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($W93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$W82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($W93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$W82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($W93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$W82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+SUMPRODUCT(Z93:AC93,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X93*Clientes!Z93,AM93)","v":0},{"$f":"+$X93*Clientes!AA93","v":449.99864248258541},{"$f":"+$X93*Clientes!AB93","v":477.12523063171591},{"$f":"+$X93*Clientes!AC93","v":465.2558015491652},{"$f":"+$X93*Clientes!AD93","v":1461.2051232032316},null,"BTD_2 Regular",null,0,null,null,{"$f":"+K93*Clientes!Z93","v":339.80442915492432}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!H176","v":"Agro"},{"$f":"+IF(B94=0,0,VLOOKUP(B94,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.0261087779314645E-2,null,0,1,null,{"$f":"+J93","v":0},115.48,null,{"$f":"+($J94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$J83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($J94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$J83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($J94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$J83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($J94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$J83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+SUMPRODUCT(M94:P94,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K94*Clientes!AD94","v":6.2057048240699713},null,0,{"$f":"IF(R94=0,0,IF($AK$3=1,$E94*$F$4*H94/$R$80,($E94*$F$4*H94-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0149206453411113},null,0,117.20303612399154,null,{"$f":"+($W94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$W83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($W94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$W83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($W94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$W83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($W94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$W83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+SUMPRODUCT(Z94:AC94,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X94*Clientes!Z94,AM94)","v":0},{"$f":"+$X94*Clientes!AA94","v":1.9396493210456069},{"$f":"+$X94*Clientes!AB94","v":2.0565742699643059},{"$f":"+$X94*Clientes!AC94","v":2.0054129377119332},{"$f":"+$X94*Clientes!AD94","v":6.2982979448415426},null,"BTD_2 Agro",null,0,null,null,{"$f":"+K94*Clientes!Z94","v":1.4646742635988366}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!H177","v":"Jub. 1"},{"$f":"+IF(B95=0,0,VLOOKUP(B95,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0261087779314645E-2,null,0,1,null,0,115.48,null,{"$f":"+($J95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$J84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$J84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$J84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$J84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+SUMPRODUCT(M95:P95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K95*Clientes!AD95","v":0},null,0,{"$f":"IF(R95=0,0,IF($AK$3=1,$E95*$F$4*H95/$R$80,($E95*$F$4*H95-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$W84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$W84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$W84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$W84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+SUMPRODUCT(Z95:AC95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X95*Clientes!Z95,AM95)","v":0},{"$f":"+$X95*Clientes!AA95","v":0},{"$f":"+$X95*Clientes!AB95","v":0},{"$f":"+$X95*Clientes!AC95","v":0},{"$f":"+$X95*Clientes!AD95","v":0},null,"BTD_2 Jub. 1",null,0,null,null,{"$f":"+K95*Clientes!Z95","v":0}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!H178","v":"Jub. 2"},{"$f":"+IF(B96=0,0,VLOOKUP(B96,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0261087779314645E-2,null,0,1,null,0,115.48,null,{"$f":"+($J96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$J85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$J85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$J85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$J85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+SUMPRODUCT(M96:P96,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K96*Clientes!AD96","v":0},null,0,{"$f":"IF(R96=0,0,IF($AK$3=1,$E96*$F$4*H96/$R$80,($E96*$F$4*H96-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$W85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$W85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$W85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$W85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+SUMPRODUCT(Z96:AC96,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X96*Clientes!Z96,AM96)","v":0},{"$f":"+$X96*Clientes!AA96","v":0},{"$f":"+$X96*Clientes!AB96","v":0},{"$f":"+$X96*Clientes!AC96","v":0},{"$f":"+$X96*Clientes!AD96","v":0},null,"BTD_2 Jub. 2",null,0,null,null,{"$f":"+K96*Clientes!Z96","v":0}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!H179","v":"Político"},{"$f":"+IF(B97=0,0,VLOOKUP(B97,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.0261087779314645E-2,null,0,1,null,0,115.48,null,{"$f":"+($J97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$J86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$J86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$J86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$J86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+SUMPRODUCT(M97:P97,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K97*Clientes!AD97","v":0},null,0,{"$f":"IF(R97=0,0,IF($AK$3=1,$E97*$F$4*H97/$R$80,($E97*$F$4*H97-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$W86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$W86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$W86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$W86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+SUMPRODUCT(Z97:AC97,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X97*Clientes!Z97,AM97)","v":0},{"$f":"+$X97*Clientes!AA97","v":0},{"$f":"+$X97*Clientes!AB97","v":0},{"$f":"+$X97*Clientes!AC97","v":0},{"$f":"+$X97*Clientes!AD97","v":0},null,"BTD_2 Político",null,0,null,null,{"$f":"+K97*Clientes!Z97","v":0}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!H180","v":"x1"},{"$f":"+IF(B98=0,0,VLOOKUP(B98,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0261087779314645E-2,null,0,1,null,0,115.48,null,{"$f":"+($J98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$J87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$J87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$J87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$J87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+SUMPRODUCT(M98:P98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K98*Clientes!AD98","v":0},null,0,{"$f":"IF(R98=0,0,IF($AK$3=1,$E98*$F$4*H98/$R$80,($E98*$F$4*H98-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$W87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$W87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$W87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$W87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+SUMPRODUCT(Z98:AC98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X98*Clientes!Z98,AM98)","v":0},{"$f":"+$X98*Clientes!AA98","v":0},{"$f":"+$X98*Clientes!AB98","v":0},{"$f":"+$X98*Clientes!AC98","v":0},{"$f":"+$X98*Clientes!AD98","v":0},null,"BTD_2 x1",null,0,null,null,{"$f":"+K98*Clientes!Z98","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!H181","v":"x2"},{"$f":"+IF(B99=0,0,VLOOKUP(B99,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0261087779314645E-2,null,0,1,null,0,115.48,null,{"$f":"+($J99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$J88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$J88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$J88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$J88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+SUMPRODUCT(M99:P99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K99*Clientes!AD99","v":0},null,0,{"$f":"IF(R99=0,0,IF($AK$3=1,$E99*$F$4*H99/$R$80,($E99*$F$4*H99-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$W88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$W88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$W88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$W88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+SUMPRODUCT(Z99:AC99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X99*Clientes!Z99,AM99)","v":0},{"$f":"+$X99*Clientes!AA99","v":0},{"$f":"+$X99*Clientes!AB99","v":0},{"$f":"+$X99*Clientes!AC99","v":0},{"$f":"+$X99*Clientes!AD99","v":0},null,"BTD_2 x2",null,0,null,null,{"$f":"+K99*Clientes!Z99","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!H182","v":"Discap."},{"$f":"+IF(B100=0,0,VLOOKUP(B100,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0261087779314645E-2,null,{"$f":"+G99","v":0},1,null,0,115.48,null,{"$f":"+($J100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$J89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$J89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$J89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$J89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+SUMPRODUCT(M100:P100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K100*Clientes!AD100","v":0},null,0,{"$f":"IF(R100=0,0,IF($AK$3=1,$E100*$F$4*H100/$R$80,($E100*$F$4*H100-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$W89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$W89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$W89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$W89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+SUMPRODUCT(Z100:AC100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X100*Clientes!Z100,AM100)","v":0},{"$f":"+$X100*Clientes!AA100","v":0},{"$f":"+$X100*Clientes!AB100","v":0},{"$f":"+$X100*Clientes!AC100","v":0},{"$f":"+$X100*Clientes!AD100","v":0},null,"BTD_2 Discap.",null,0,null,null,{"$f":"+K100*Clientes!Z100","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H183","v":"Discapacitados 601-más"},{"$f":"+IF(B101=0,0,VLOOKUP(B101,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0261087779314645E-2,null,0,1,null,0,115.48,null,{"$f":"+($J101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$J90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$J90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$J90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$J90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+SUMPRODUCT(M101:P101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K101*Clientes!AD101","v":0},null,0,{"$f":"IF(R101=0,0,IF($AK$3=1,$E101*$F$4*H101/$R$80,($E101*$F$4*H101-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$W90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$W90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$W90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$W90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+SUMPRODUCT(Z101:AC101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X101*Clientes!Z101,AM101)","v":0},{"$f":"+$X101*Clientes!AA101","v":0},{"$f":"+$X101*Clientes!AB101","v":0},{"$f":"+$X101*Clientes!AC101","v":0},{"$f":"+$X101*Clientes!AD101","v":0},null,"BTD_2 Discapacitados 601-más",null,0,null,null,{"$f":"+K101*Clientes!Z101","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H184","v":"Cruz Roja"},{"$f":"+IF(B102=0,0,VLOOKUP(B102,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.0261087779314645E-2,null,0,1,null,0,115.48,null,{"$f":"+($J102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$J91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$J91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$J91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$J91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+SUMPRODUCT(M102:P102,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K102*Clientes!AD102","v":0},null,0,{"$f":"IF(R102=0,0,IF($AK$3=1,$E102*$F$4*H102/$R$80,($E102*$F$4*H102-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$W91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$W91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$W91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$W91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+SUMPRODUCT(Z102:AC102,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X102*Clientes!Z102,AM102)","v":0},{"$f":"+$X102*Clientes!AA102","v":0},{"$f":"+$X102*Clientes!AB102","v":0},{"$f":"+$X102*Clientes!AC102","v":0},{"$f":"+$X102*Clientes!AD102","v":0},null,"BTD_2 Cruz Roja",null,0,null,null,{"$f":"+K102*Clientes!Z102","v":0}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H185","v":0},{"$f":"+IF(B103=0,0,VLOOKUP(B103,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0261087779314645E-2,null,0,1,null,0,{"$f":"+K102","v":115.48},null,{"$f":"+SUM(M104:M113)","v":0},{"$f":"+SUM(N104:N113)","v":0},{"$f":"+SUM(O104:O113)","v":0},{"$f":"+SUM(P104:P113)","v":0},{"$f":"+SUM(Q104:Q113)","v":0},{"$f":"+K103*Clientes!AD103","v":217.19966884244769},null,0,{"$f":"IF(R103=0,0,IF($AK$3=1,$E103*$F$4*H103/$R$80,($E103*$F$4*H103-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0149206453411113},null,0,null,null,{"$f":"+SUM(Z104:Z113)","v":0},{"$f":"+SUM(AA104:AA113)","v":0},{"$f":"+SUM(AB104:AB113)","v":0},{"$f":"+SUM(AC104:AC113)","v":0},{"$f":"+SUM(AD104:AD113)","v":0},{"$f":"+IF($AK$3=1,$X103*Clientes!Z103,AM103)","v":0},{"$f":"+$X103*Clientes!AA103","v":0},{"$f":"+$X103*Clientes!AB103","v":0},{"$f":"+$X103*Clientes!AC103","v":0},{"$f":"+$X103*Clientes!AD103","v":0},null,"BTD_3 (30,001-50,000)",null,0,null,null,{"$f":"+K103*Clientes!Z103","v":51.263599225958359}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!H186","v":"Regular"},{"$f":"+IF(B104=0,0,VLOOKUP(B104,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0261087779314645E-2,null,0,1,null,{"$f":"+J103","v":0},{"$f":"+K103","v":115.48},null,{"$f":"+($J104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$J82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($J104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$J82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($J104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$J82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($J104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$J82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+SUMPRODUCT(M104:P104,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K104*Clientes!AD104","v":217.19966884244769},null,0,{"$f":"IF(R104=0,0,IF($AK$3=1,$E104*$F$4*H104/$R$80,($E104*$F$4*H104-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0149206453411113},null,0,117.20303612399154,null,{"$f":"+($W104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$W82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($W104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$W82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($W104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$W82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($W104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$W82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+SUMPRODUCT(Z104:AC104,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X104*Clientes!Z104,AM104)","v":0},{"$f":"+$X104*Clientes!AA104","v":67.887726236596507},{"$f":"+$X104*Clientes!AB104","v":71.980099448750266},{"$f":"+$X104*Clientes!AC104","v":70.18945281991725},{"$f":"+$X104*Clientes!AD104","v":220.44042806945268},null,"BTD_3 Regular",null,0,null,null,{"$f":"+K104*Clientes!Z104","v":51.263599225958359}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!H187","v":"Agro"},{"$f":"+IF(B105=0,0,VLOOKUP(B105,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.0261087779314645E-2,null,0,1,null,{"$f":"+J104","v":0},115.48,null,{"$f":"+($J105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$J83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$J83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$J83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$J83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+SUMPRODUCT(M105:P105,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K105*Clientes!AD105","v":0},null,0,{"$f":"IF(R105=0,0,IF($AK$3=1,$E105*$F$4*H105/$R$80,($E105*$F$4*H105-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$W83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($W105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$W83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($W105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$W83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($W105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$W83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+SUMPRODUCT(Z105:AC105,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X105*Clientes!Z105,AM105)","v":0},{"$f":"+$X105*Clientes!AA105","v":0},{"$f":"+$X105*Clientes!AB105","v":0},{"$f":"+$X105*Clientes!AC105","v":0},{"$f":"+$X105*Clientes!AD105","v":0},null,"BTD_3 Agro",null,0,null,null,{"$f":"+K105*Clientes!Z105","v":0}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!H188","v":"Jub. 1"},{"$f":"+IF(B106=0,0,VLOOKUP(B106,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0261087779314645E-2,null,0,1,null,0,115.48,null,{"$f":"+($J106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$J84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$J84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$J84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$J84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+SUMPRODUCT(M106:P106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K106*Clientes!AD106","v":0},null,0,{"$f":"IF(R106=0,0,IF($AK$3=1,$E106*$F$4*H106/$R$80,($E106*$F$4*H106-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$W84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$W84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$W84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$W84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+SUMPRODUCT(Z106:AC106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X106*Clientes!Z106,AM106)","v":0},{"$f":"+$X106*Clientes!AA106","v":0},{"$f":"+$X106*Clientes!AB106","v":0},{"$f":"+$X106*Clientes!AC106","v":0},{"$f":"+$X106*Clientes!AD106","v":0},null,"BTD_3 Jub. 1",null,0,null,null,{"$f":"+K106*Clientes!Z106","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!H189","v":"Jub. 2"},{"$f":"+IF(B107=0,0,VLOOKUP(B107,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0261087779314645E-2,null,0,1,null,0,115.48,null,{"$f":"+($J107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$J85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$J85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$J85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$J85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+SUMPRODUCT(M107:P107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K107*Clientes!AD107","v":0},null,0,{"$f":"IF(R107=0,0,IF($AK$3=1,$E107*$F$4*H107/$R$80,($E107*$F$4*H107-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$W85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$W85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$W85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$W85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+SUMPRODUCT(Z107:AC107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X107*Clientes!Z107,AM107)","v":0},{"$f":"+$X107*Clientes!AA107","v":0},{"$f":"+$X107*Clientes!AB107","v":0},{"$f":"+$X107*Clientes!AC107","v":0},{"$f":"+$X107*Clientes!AD107","v":0},null,"BTD_3 Jub. 2",null,0,null,null,{"$f":"+K107*Clientes!Z107","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!H190","v":"Político"},{"$f":"+IF(B108=0,0,VLOOKUP(B108,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.0261087779314645E-2,null,0,1,null,0,115.48,null,{"$f":"+($J108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$J86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$J86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$J86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$J86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+SUMPRODUCT(M108:P108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K108*Clientes!AD108","v":0},null,0,{"$f":"IF(R108=0,0,IF($AK$3=1,$E108*$F$4*H108/$R$80,($E108*$F$4*H108-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$W86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$W86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$W86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$W86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+SUMPRODUCT(Z108:AC108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X108*Clientes!Z108,AM108)","v":0},{"$f":"+$X108*Clientes!AA108","v":0},{"$f":"+$X108*Clientes!AB108","v":0},{"$f":"+$X108*Clientes!AC108","v":0},{"$f":"+$X108*Clientes!AD108","v":0},null,"BTD_3 Político",null,0,null,null,{"$f":"+K108*Clientes!Z108","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!H191","v":"x1"},{"$f":"+IF(B109=0,0,VLOOKUP(B109,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0261087779314645E-2,null,0,1,null,0,115.48,null,{"$f":"+($J109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$J87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$J87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$J87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$J87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+SUMPRODUCT(M109:P109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K109*Clientes!AD109","v":0},null,0,{"$f":"IF(R109=0,0,IF($AK$3=1,$E109*$F$4*H109/$R$80,($E109*$F$4*H109-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$W87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$W87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$W87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$W87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+SUMPRODUCT(Z109:AC109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X109*Clientes!Z109,AM109)","v":0},{"$f":"+$X109*Clientes!AA109","v":0},{"$f":"+$X109*Clientes!AB109","v":0},{"$f":"+$X109*Clientes!AC109","v":0},{"$f":"+$X109*Clientes!AD109","v":0},null,"BTD_3 x1",null,0,null,null,{"$f":"+K109*Clientes!Z109","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!H192","v":"x2"},{"$f":"+IF(B110=0,0,VLOOKUP(B110,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0261087779314645E-2,null,0,1,null,0,115.48,null,{"$f":"+($J110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$J88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$J88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$J88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$J88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+SUMPRODUCT(M110:P110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K110*Clientes!AD110","v":0},null,0,{"$f":"IF(R110=0,0,IF($AK$3=1,$E110*$F$4*H110/$R$80,($E110*$F$4*H110-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$W88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$W88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$W88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$W88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+SUMPRODUCT(Z110:AC110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X110*Clientes!Z110,AM110)","v":0},{"$f":"+$X110*Clientes!AA110","v":0},{"$f":"+$X110*Clientes!AB110","v":0},{"$f":"+$X110*Clientes!AC110","v":0},{"$f":"+$X110*Clientes!AD110","v":0},null,"BTD_3 x2",null,0,null,null,{"$f":"+K110*Clientes!Z110","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!H193","v":"Discap."},{"$f":"+IF(B111=0,0,VLOOKUP(B111,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0261087779314645E-2,null,0,1,null,0,115.48,null,{"$f":"+($J111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$J89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$J89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$J89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$J89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+SUMPRODUCT(M111:P111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K111*Clientes!AD111","v":0},null,0,{"$f":"IF(R111=0,0,IF($AK$3=1,$E111*$F$4*H111/$R$80,($E111*$F$4*H111-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$W89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$W89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$W89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$W89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+SUMPRODUCT(Z111:AC111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X111*Clientes!Z111,AM111)","v":0},{"$f":"+$X111*Clientes!AA111","v":0},{"$f":"+$X111*Clientes!AB111","v":0},{"$f":"+$X111*Clientes!AC111","v":0},{"$f":"+$X111*Clientes!AD111","v":0},null,"BTD_3 Discap.",null,0,null,null,{"$f":"+K111*Clientes!Z111","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H194","v":"Discapacitados 601-más"},{"$f":"+IF(B112=0,0,VLOOKUP(B112,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0261087779314645E-2,null,0,1,null,0,115.48,null,{"$f":"+($J112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$J90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$J90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$J90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$J90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+SUMPRODUCT(M112:P112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K112*Clientes!AD112","v":0},null,{"$f":"IF(Q112=0,0,$E112*$F$4*G112/$Q$80)","v":0},{"$f":"IF(R112=0,0,IF($AK$3=1,$E112*$F$4*H112/$R$80,($E112*$F$4*H112-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$W90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$W90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$W90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$W90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+SUMPRODUCT(Z112:AC112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X112*Clientes!Z112,AM112)","v":0},{"$f":"+$X112*Clientes!AA112","v":0},{"$f":"+$X112*Clientes!AB112","v":0},{"$f":"+$X112*Clientes!AC112","v":0},{"$f":"+$X112*Clientes!AD112","v":0},null,"BTD_3 Discapacitados 601-más",null,0,null,null,{"$f":"+K112*Clientes!Z112","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H195","v":"Cruz Roja"},{"$f":"+IF(B113=0,0,VLOOKUP(B113,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.0261087779314645E-2,null,0,1,null,0,115.48,null,{"$f":"+($J113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$J91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$J91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$J91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$J91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+SUMPRODUCT(M113:P113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K113*Clientes!AD113","v":0},null,0,{"$f":"IF(R113=0,0,IF($AK$3=1,$E113*$F$4*H113/$R$80,($E113*$F$4*H113-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$W91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$W91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$W91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$W91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+SUMPRODUCT(Z113:AC113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X113*Clientes!Z113,AM113)","v":0},{"$f":"+$X113*Clientes!AA113","v":0},{"$f":"+$X113*Clientes!AB113","v":0},{"$f":"+$X113*Clientes!AC113","v":0},{"$f":"+$X113*Clientes!AD113","v":0},null,"BTD_3 Cruz Roja",null,0,null,null,{"$f":"+K113*Clientes!Z113","v":0}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H196","v":0},{"$f":"+IF(B114=0,0,VLOOKUP(B114,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0261087779314645E-2,null,0,1,null,0,{"$f":"+K113","v":115.48},null,{"$f":"+SUM(M115:M124)","v":0},{"$f":"+SUM(N115:N124)","v":0},{"$f":"+SUM(O115:O124)","v":0},{"$f":"+SUM(P115:P124)","v":0},{"$f":"+SUM(Q115:Q124)","v":0},{"$f":"+K114*Clientes!AD114","v":254.43389778686787},null,0,{"$f":"IF(R114=0,0,IF($AK$3=1,$E114*$F$4*H114/$R$80,($E114*$F$4*H114-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0149206453411113},null,0,null,null,{"$f":"+SUM(Z115:Z124)","v":0},{"$f":"+SUM(AA115:AA124)","v":0},{"$f":"+SUM(AB115:AB124)","v":0},{"$f":"+SUM(AC115:AC124)","v":0},{"$f":"+SUM(AD115:AD124)","v":0},{"$f":"+IF($AK$3=1,$X114*Clientes!Z114,AM114)","v":0},{"$f":"+$X114*Clientes!AA114","v":0},{"$f":"+$X114*Clientes!AB114","v":0},{"$f":"+$X114*Clientes!AC114","v":0},{"$f":"+$X114*Clientes!AD114","v":0},null,"BTD_4 (50,001-más)",null,0,null,null,{"$f":"+K114*Clientes!Z114","v":60.051644807551988}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!H197","v":"Regular"},{"$f":"+IF(B115=0,0,VLOOKUP(B115,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0261087779314645E-2,null,0,1,null,{"$f":"+J114","v":0},{"$f":"+K114","v":115.48},null,{"$f":"+($J115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$J82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($J115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$J82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($J115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$J82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($J115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$J82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+SUMPRODUCT(M115:P115,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K115*Clientes!AD115","v":254.43389778686787},null,0,{"$f":"IF(R115=0,0,IF($AK$3=1,$E115*$F$4*H115/$R$80,($E115*$F$4*H115-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0149206453411113},null,0,117.20303612399154,null,{"$f":"+($W115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$W82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($W115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$W82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($W115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$W82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($W115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$W82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+SUMPRODUCT(Z115:AC115,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X115*Clientes!Z115,AM115)","v":0},{"$f":"+$X115*Clientes!AA115","v":79.525622162869837},{"$f":"+$X115*Clientes!AB115","v":84.319545068536883},{"$f":"+$X115*Clientes!AC115","v":82.221930446188011},{"$f":"+$X115*Clientes!AD115","v":258.2302157385023},null,"BTD_4 Regular",null,0,null,null,{"$f":"+K115*Clientes!Z115","v":60.051644807551988}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!H198","v":"Agro"},{"$f":"+IF(B116=0,0,VLOOKUP(B116,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.0261087779314645E-2,null,{"$f":"+G115","v":0},1,null,{"$f":"+J115","v":0},115.48,null,{"$f":"+($J116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$J83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$J83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$J83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$J83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+SUMPRODUCT(M116:P116,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K116*Clientes!AD116","v":0},null,0,{"$f":"IF(R116=0,0,IF($AK$3=1,$E116*$F$4*H116/$R$80,($E116*$F$4*H116-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$W83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$W83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$W83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$W83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+SUMPRODUCT(Z116:AC116,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X116*Clientes!Z116,AM116)","v":0},{"$f":"+$X116*Clientes!AA116","v":0},{"$f":"+$X116*Clientes!AB116","v":0},{"$f":"+$X116*Clientes!AC116","v":0},{"$f":"+$X116*Clientes!AD116","v":0},null,"BTD_4 Agro",null,0,null,null,{"$f":"+K116*Clientes!Z116","v":0}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!H199","v":"Jub. 1"},{"$f":"+IF(B117=0,0,VLOOKUP(B117,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0261087779314645E-2,null,0,1,null,0,115.48,null,{"$f":"+($J117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$J84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$J84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$J84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$J84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+SUMPRODUCT(M117:P117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K117*Clientes!AD117","v":0},null,0,{"$f":"IF(R117=0,0,IF($AK$3=1,$E117*$F$4*H117/$R$80,($E117*$F$4*H117-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$W84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$W84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$W84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$W84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+SUMPRODUCT(Z117:AC117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X117*Clientes!Z117,AM117)","v":0},{"$f":"+$X117*Clientes!AA117","v":0},{"$f":"+$X117*Clientes!AB117","v":0},{"$f":"+$X117*Clientes!AC117","v":0},{"$f":"+$X117*Clientes!AD117","v":0},null,"BTD_4 Jub. 1",null,0,null,null,{"$f":"+K117*Clientes!Z117","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!H200","v":"Jub. 2"},{"$f":"+IF(B118=0,0,VLOOKUP(B118,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0261087779314645E-2,null,0,1,null,0,115.48,null,{"$f":"+($J118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$J85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$J85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$J85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$J85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+SUMPRODUCT(M118:P118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K118*Clientes!AD118","v":0},null,0,{"$f":"IF(R118=0,0,IF($AK$3=1,$E118*$F$4*H118/$R$80,($E118*$F$4*H118-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$W85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$W85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$W85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$W85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+SUMPRODUCT(Z118:AC118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X118*Clientes!Z118,AM118)","v":0},{"$f":"+$X118*Clientes!AA118","v":0},{"$f":"+$X118*Clientes!AB118","v":0},{"$f":"+$X118*Clientes!AC118","v":0},{"$f":"+$X118*Clientes!AD118","v":0},null,"BTD_4 Jub. 2",null,0,null,null,{"$f":"+K118*Clientes!Z118","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!H201","v":"Político"},{"$f":"+IF(B119=0,0,VLOOKUP(B119,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.0261087779314645E-2,null,0,1,null,0,115.48,null,{"$f":"+($J119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$J86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$J86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$J86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$J86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+SUMPRODUCT(M119:P119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K119*Clientes!AD119","v":0},null,0,{"$f":"IF(R119=0,0,IF($AK$3=1,$E119*$F$4*H119/$R$80,($E119*$F$4*H119-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$W86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$W86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$W86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$W86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+SUMPRODUCT(Z119:AC119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X119*Clientes!Z119,AM119)","v":0},{"$f":"+$X119*Clientes!AA119","v":0},{"$f":"+$X119*Clientes!AB119","v":0},{"$f":"+$X119*Clientes!AC119","v":0},{"$f":"+$X119*Clientes!AD119","v":0},null,"BTD_4 Político",null,0,null,null,{"$f":"+K119*Clientes!Z119","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!H202","v":"x1"},{"$f":"+IF(B120=0,0,VLOOKUP(B120,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0261087779314645E-2,null,0,1,null,0,115.48,null,{"$f":"+($J120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$J87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$J87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$J87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$J87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+SUMPRODUCT(M120:P120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K120*Clientes!AD120","v":0},null,0,{"$f":"IF(R120=0,0,IF($AK$3=1,$E120*$F$4*H120/$R$80,($E120*$F$4*H120-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$W87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$W87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$W87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$W87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+SUMPRODUCT(Z120:AC120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X120*Clientes!Z120,AM120)","v":0},{"$f":"+$X120*Clientes!AA120","v":0},{"$f":"+$X120*Clientes!AB120","v":0},{"$f":"+$X120*Clientes!AC120","v":0},{"$f":"+$X120*Clientes!AD120","v":0},null,"BTD_4 x1",null,0,null,null,{"$f":"+K120*Clientes!Z120","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!H203","v":"x2"},{"$f":"+IF(B121=0,0,VLOOKUP(B121,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0261087779314645E-2,null,0,1,null,0,115.48,null,{"$f":"+($J121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$J88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$J88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$J88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$J88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+SUMPRODUCT(M121:P121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K121*Clientes!AD121","v":0},null,0,{"$f":"IF(R121=0,0,IF($AK$3=1,$E121*$F$4*H121/$R$80,($E121*$F$4*H121-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$W88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$W88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$W88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$W88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+SUMPRODUCT(Z121:AC121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X121*Clientes!Z121,AM121)","v":0},{"$f":"+$X121*Clientes!AA121","v":0},{"$f":"+$X121*Clientes!AB121","v":0},{"$f":"+$X121*Clientes!AC121","v":0},{"$f":"+$X121*Clientes!AD121","v":0},null,"BTD_4 x2",null,0,null,null,{"$f":"+K121*Clientes!Z121","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!H204","v":"Discap."},{"$f":"+IF(B122=0,0,VLOOKUP(B122,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0261087779314645E-2,null,0,1,null,0,115.48,null,{"$f":"+($J122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$J89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$J89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$J89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$J89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+SUMPRODUCT(M122:P122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K122*Clientes!AD122","v":0},null,0,{"$f":"IF(R122=0,0,IF($AK$3=1,$E122*$F$4*H122/$R$80,($E122*$F$4*H122-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$W89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$W89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$W89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$W89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+SUMPRODUCT(Z122:AC122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X122*Clientes!Z122,AM122)","v":0},{"$f":"+$X122*Clientes!AA122","v":0},{"$f":"+$X122*Clientes!AB122","v":0},{"$f":"+$X122*Clientes!AC122","v":0},{"$f":"+$X122*Clientes!AD122","v":0},null,"BTD_4 Discap.",null,0,null,null,{"$f":"+K122*Clientes!Z122","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H205","v":"Discapacitados 601-más"},{"$f":"+IF(B123=0,0,VLOOKUP(B123,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0261087779314645E-2,null,0,1,null,0,115.48,null,{"$f":"+($J123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$J90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$J90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$J90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$J90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+SUMPRODUCT(M123:P123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K123*Clientes!AD123","v":0},null,0,{"$f":"IF(R123=0,0,IF($AK$3=1,$E123*$F$4*H123/$R$80,($E123*$F$4*H123-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$W90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$W90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$W90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$W90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+SUMPRODUCT(Z123:AC123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X123*Clientes!Z123,AM123)","v":0},{"$f":"+$X123*Clientes!AA123","v":0},{"$f":"+$X123*Clientes!AB123","v":0},{"$f":"+$X123*Clientes!AC123","v":0},{"$f":"+$X123*Clientes!AD123","v":0},null,"BTD_4 Discapacitados 601-más",null,0,null,null,{"$f":"+K123*Clientes!Z123","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H206","v":"Cruz Roja"},{"$f":"+IF(B124=0,0,VLOOKUP(B124,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.0261087779314645E-2,null,0,1,null,0,115.48,null,{"$f":"+($J124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$J91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$J91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$J91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$J91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+SUMPRODUCT(M124:P124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K124*Clientes!AD124","v":0},null,0,{"$f":"IF(R124=0,0,IF($AK$3=1,$E124*$F$4*H124/$R$80,($E124*$F$4*H124-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$W91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$W91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$W91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$W91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+SUMPRODUCT(Z124:AC124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X124*Clientes!Z124,AM124)","v":0},{"$f":"+$X124*Clientes!AA124","v":0},{"$f":"+$X124*Clientes!AB124","v":0},{"$f":"+$X124*Clientes!AC124","v":0},{"$f":"+$X124*Clientes!AD124","v":0},null,"BTD_4 Cruz Roja",null,0,null,null,{"$f":"+K124*Clientes!Z124","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!H207","v":0},{"$f":"+IF(B125=0,0,VLOOKUP(B125,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0261087779314645E-2,null,0,1,null,0,{"$f":"+K124","v":115.48},null,{"$f":"+SUM(M126:M135)","v":0},{"$f":"+SUM(N126:N135)","v":0},{"$f":"+SUM(O126:O135)","v":0},{"$f":"+SUM(P126:P135)","v":0},{"$f":"+SUM(Q126:Q135)","v":0},{"$f":"+K125*Clientes!AD125","v":0},null,0,{"$f":"IF(R125=0,0,IF($AK$3=1,$E125*$F$4*H125/$R$80,($E125*$F$4*H125-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+SUM(Z126:Z135)","v":0},{"$f":"+SUM(AA126:AA135)","v":0},{"$f":"+SUM(AB126:AB135)","v":0},{"$f":"+SUM(AC126:AC135)","v":0},{"$f":"+SUM(AD126:AD135)","v":0},{"$f":"+IF($AK$3=1,$X125*Clientes!Z125,AM125)","v":0},{"$f":"+$X125*Clientes!AA125","v":0},{"$f":"+$X125*Clientes!AB125","v":0},{"$f":"+$X125*Clientes!AC125","v":0},{"$f":"+$X125*Clientes!AD125","v":0},null,"BTD_5 (xxx)",null,0,null,null,{"$f":"+K125*Clientes!Z125","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!H208","v":"Regular"},{"$f":"+IF(B126=0,0,VLOOKUP(B126,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0261087779314645E-2,null,0,1,null,{"$f":"+J125","v":0},{"$f":"+K125","v":115.48},null,{"$f":"+($J126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$J82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$J82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$J82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$J82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+SUMPRODUCT(M126:P126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K126*Clientes!AD126","v":0},null,0,{"$f":"IF(R126=0,0,IF($AK$3=1,$E126*$F$4*H126/$R$80,($E126*$F$4*H126-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$W82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$W82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$W82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$W82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+SUMPRODUCT(Z126:AC126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X126*Clientes!Z126,AM126)","v":0},{"$f":"+$X126*Clientes!AA126","v":0},{"$f":"+$X126*Clientes!AB126","v":0},{"$f":"+$X126*Clientes!AC126","v":0},{"$f":"+$X126*Clientes!AD126","v":0},null,"BTD_5 Regular",null,0,null,null,{"$f":"+K126*Clientes!Z126","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!H209","v":"Agro"},{"$f":"+IF(B127=0,0,VLOOKUP(B127,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.0261087779314645E-2,null,0,1,null,{"$f":"+J126","v":0},115.48,null,{"$f":"+($J127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$J83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$J83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$J83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$J83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+SUMPRODUCT(M127:P127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K127*Clientes!AD127","v":0},null,0,{"$f":"IF(R127=0,0,IF($AK$3=1,$E127*$F$4*H127/$R$80,($E127*$F$4*H127-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$W83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$W83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$W83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$W83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+SUMPRODUCT(Z127:AC127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X127*Clientes!Z127,AM127)","v":0},{"$f":"+$X127*Clientes!AA127","v":0},{"$f":"+$X127*Clientes!AB127","v":0},{"$f":"+$X127*Clientes!AC127","v":0},{"$f":"+$X127*Clientes!AD127","v":0},null,"BTD_5 Agro",null,0,null,null,{"$f":"+K127*Clientes!Z127","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!H210","v":"Jub. 1"},{"$f":"+IF(B128=0,0,VLOOKUP(B128,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0261087779314645E-2,null,0,1,null,0,115.48,null,{"$f":"+($J128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$J84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$J84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$J84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$J84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+SUMPRODUCT(M128:P128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K128*Clientes!AD128","v":0},null,0,{"$f":"IF(R128=0,0,IF($AK$3=1,$E128*$F$4*H128/$R$80,($E128*$F$4*H128-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$W84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$W84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$W84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$W84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+SUMPRODUCT(Z128:AC128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X128*Clientes!Z128,AM128)","v":0},{"$f":"+$X128*Clientes!AA128","v":0},{"$f":"+$X128*Clientes!AB128","v":0},{"$f":"+$X128*Clientes!AC128","v":0},{"$f":"+$X128*Clientes!AD128","v":0},null,"BTD_5 Jub. 1",null,0,null,null,{"$f":"+K128*Clientes!Z128","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!H211","v":"Jub. 2"},{"$f":"+IF(B129=0,0,VLOOKUP(B129,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0261087779314645E-2,null,0,1,null,0,115.48,null,{"$f":"+($J129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$J85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$J85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$J85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$J85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+SUMPRODUCT(M129:P129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K129*Clientes!AD129","v":0},null,0,{"$f":"IF(R129=0,0,IF($AK$3=1,$E129*$F$4*H129/$R$80,($E129*$F$4*H129-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$W85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$W85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$W85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$W85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+SUMPRODUCT(Z129:AC129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X129*Clientes!Z129,AM129)","v":0},{"$f":"+$X129*Clientes!AA129","v":0},{"$f":"+$X129*Clientes!AB129","v":0},{"$f":"+$X129*Clientes!AC129","v":0},{"$f":"+$X129*Clientes!AD129","v":0},null,"BTD_5 Jub. 2",null,0,null,null,{"$f":"+K129*Clientes!Z129","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!H212","v":"Político"},{"$f":"+IF(B130=0,0,VLOOKUP(B130,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.0261087779314645E-2,null,0,1,null,0,115.48,null,{"$f":"+($J130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$J86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$J86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$J86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$J86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+SUMPRODUCT(M130:P130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K130*Clientes!AD130","v":0},null,0,{"$f":"IF(R130=0,0,IF($AK$3=1,$E130*$F$4*H130/$R$80,($E130*$F$4*H130-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$W86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$W86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$W86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$W86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+SUMPRODUCT(Z130:AC130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X130*Clientes!Z130,AM130)","v":0},{"$f":"+$X130*Clientes!AA130","v":0},{"$f":"+$X130*Clientes!AB130","v":0},{"$f":"+$X130*Clientes!AC130","v":0},{"$f":"+$X130*Clientes!AD130","v":0},null,"BTD_5 Político",null,0,null,null,{"$f":"+K130*Clientes!Z130","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!H213","v":"x1"},{"$f":"+IF(B131=0,0,VLOOKUP(B131,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0261087779314645E-2,null,0,1,null,0,115.48,null,{"$f":"+($J131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$J87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$J87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$J87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$J87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+SUMPRODUCT(M131:P131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K131*Clientes!AD131","v":0},null,0,{"$f":"IF(R131=0,0,IF($AK$3=1,$E131*$F$4*H131/$R$80,($E131*$F$4*H131-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$W87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$W87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$W87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$W87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+SUMPRODUCT(Z131:AC131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X131*Clientes!Z131,AM131)","v":0},{"$f":"+$X131*Clientes!AA131","v":0},{"$f":"+$X131*Clientes!AB131","v":0},{"$f":"+$X131*Clientes!AC131","v":0},{"$f":"+$X131*Clientes!AD131","v":0},null,"BTD_5 x1",null,0,null,null,{"$f":"+K131*Clientes!Z131","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!H214","v":"x2"},{"$f":"+IF(B132=0,0,VLOOKUP(B132,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0261087779314645E-2,null,{"$f":"+G131","v":0},1,null,0,115.48,null,{"$f":"+($J132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$J88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$J88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$J88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$J88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+SUMPRODUCT(M132:P132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K132*Clientes!AD132","v":0},null,0,{"$f":"IF(R132=0,0,IF($AK$3=1,$E132*$F$4*H132/$R$80,($E132*$F$4*H132-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$W88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$W88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$W88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$W88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+SUMPRODUCT(Z132:AC132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X132*Clientes!Z132,AM132)","v":0},{"$f":"+$X132*Clientes!AA132","v":0},{"$f":"+$X132*Clientes!AB132","v":0},{"$f":"+$X132*Clientes!AC132","v":0},{"$f":"+$X132*Clientes!AD132","v":0},null,"BTD_5 x2",null,0,null,null,{"$f":"+K132*Clientes!Z132","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!H215","v":"Discap."},{"$f":"+IF(B133=0,0,VLOOKUP(B133,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0261087779314645E-2,null,0,1,null,0,115.48,null,{"$f":"+($J133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$J89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$J89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$J89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$J89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+SUMPRODUCT(M133:P133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K133*Clientes!AD133","v":0},null,0,{"$f":"IF(R133=0,0,IF($AK$3=1,$E133*$F$4*H133/$R$80,($E133*$F$4*H133-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$W89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$W89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$W89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$W89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+SUMPRODUCT(Z133:AC133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X133*Clientes!Z133,AM133)","v":0},{"$f":"+$X133*Clientes!AA133","v":0},{"$f":"+$X133*Clientes!AB133","v":0},{"$f":"+$X133*Clientes!AC133","v":0},{"$f":"+$X133*Clientes!AD133","v":0},null,"BTD_5 Discap.",null,0,null,null,{"$f":"+K133*Clientes!Z133","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H216","v":"Discapacitados 601-más"},{"$f":"+IF(B134=0,0,VLOOKUP(B134,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0261087779314645E-2,null,0,1,null,0,115.48,null,{"$f":"+($J134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$J90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$J90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$J90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$J90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+SUMPRODUCT(M134:P134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K134*Clientes!AD134","v":0},null,0,{"$f":"IF(R134=0,0,IF($AK$3=1,$E134*$F$4*H134/$R$80,($E134*$F$4*H134-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$W90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$W90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$W90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$W90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+SUMPRODUCT(Z134:AC134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X134*Clientes!Z134,AM134)","v":0},{"$f":"+$X134*Clientes!AA134","v":0},{"$f":"+$X134*Clientes!AB134","v":0},{"$f":"+$X134*Clientes!AC134","v":0},{"$f":"+$X134*Clientes!AD134","v":0},null,"BTD_5 Discapacitados 601-más",null,0,null,null,{"$f":"+K134*Clientes!Z134","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H217","v":"Cruz Roja"},{"$f":"+IF(B135=0,0,VLOOKUP(B135,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.0261087779314645E-2,null,0,1,null,0,115.48,null,{"$f":"+($J135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$J91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$J91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$J91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$J91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+SUMPRODUCT(M135:P135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K135*Clientes!AD135","v":0},null,0,{"$f":"IF(R135=0,0,IF($AK$3=1,$E135*$F$4*H135/$R$80,($E135*$F$4*H135-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$W91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$W91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$W91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$W91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+SUMPRODUCT(Z135:AC135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X135*Clientes!Z135,AM135)","v":0},{"$f":"+$X135*Clientes!AA135","v":0},{"$f":"+$X135*Clientes!AB135","v":0},{"$f":"+$X135*Clientes!AC135","v":0},{"$f":"+$X135*Clientes!AD135","v":0},null,"BTD_5 Cruz Roja",null,0,null,null,{"$f":"+K135*Clientes!Z135","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!H218","v":0},{"$f":"+IF(B136=0,0,VLOOKUP(B136,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.95689338628762977,null,0,1,null,null,11.55,null,{"$f":"+SUM(M137,M148,M159,M170,M181)","v":0},{"$f":"+SUM(N137,N148,N159,N170,N181)","v":0},{"$f":"+SUM(O137,O148,O159,O170,O181)","v":0},{"$f":"+SUM(P137,P148,P159,P170,P181)","v":0},{"$f":"+SUM(Q137,Q148,Q159,Q170,Q181)","v":0},{"$f":"+K136*Clientes!AD136","v":286016.5191210371},null,{"$f":"IF(Q136=0,0,$E136*$F$4*G136/$Q$136)","v":0},{"$f":"IF(R136=0,0,IF($AK$3=1,$E136*$F$4*H136/$R$136,($E136*$F$4*H136-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0086211644123591},null,0,11.649574448962747,null,{"$f":"+SUM(Z137,Z148,Z159,Z170,Z181)","v":0},{"$f":"+SUM(AA137,AA148,AA159,AA170,AA181)","v":0},{"$f":"+SUM(AB137,AB148,AB159,AB170,AB181)","v":0},{"$f":"+SUM(AC137,AC148,AC159,AC170,AC181)","v":0},{"$f":"+SUM(AD137,AD148,AD159,AD170,AD181)","v":0},{"$f":"+IF($AK$3=1,$X136*Clientes!Z136,AM136)","v":69661.753978245004},{"$f":"+$X136*Clientes!AA136","v":87927.544622520945},{"$f":"+$X136*Clientes!AB136","v":90003.319577376285},{"$f":"+$X136*Clientes!AC136","v":92150.823270034962},{"$f":"+SUMPRODUCT(AE136:AH136,PremisaCosto!$F$84:$I$84)","v":286006.81842622417},null,"BTS",null,69661.753978245004,null,null,{"$f":"+K136*Clientes!Z136","v":71624.098236819555}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!H219","v":0},{"$f":"+IF(B137=0,0,VLOOKUP(B137,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E136","v":0.95689338628762977},null,{"$f":"+G136","v":0},1,null,0,{"$f":"+K136","v":11.55},null,{"$f":"+SUM(M138:M147)","v":0},{"$f":"+SUM(N138:N147)","v":0},{"$f":"+SUM(O138:O147)","v":0},{"$f":"+SUM(P138:P147)","v":0},{"$f":"+SUM(Q138:Q147)","v":0},{"$f":"+K137*Clientes!AD137","v":232552.20538934317},null,0,{"$f":"IF(R137=0,0,IF($AK$3=1,$E137*$F$4*H137/$R$136,($E137*$F$4*H137-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0086211644123591},null,0,null,null,{"$f":"+SUM(Z138:Z147)","v":0},{"$f":"+SUM(AA138:AA147)","v":0},{"$f":"+SUM(AB138:AB147)","v":0},{"$f":"+SUM(AC138:AC147)","v":0},{"$f":"+SUM(AD138:AD147)","v":0},{"$f":"+IF($AK$3=1,$X137*Clientes!Z137,AM137)","v":0},{"$f":"+$X137*Clientes!AA137","v":0},{"$f":"+$X137*Clientes!AB137","v":0},{"$f":"+$X137*Clientes!AC137","v":0},{"$f":"+$X137*Clientes!AD137","v":0},null,"BTS_1 (0-300)",null,0,null,null,{"$f":"+K137*Clientes!Z137","v":58280.349479307391}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!H220","v":"Regular"},{"$f":"+IF(B138=0,0,VLOOKUP(B138,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.95689338628762977,null,0,1,null,{"$f":"+J137","v":0},{"$f":"+K137","v":11.55},null,{"$f":"+$J138*Energía!Z138*(1-$C138)*1000","v":0},{"$f":"+$J138*Energía!AA138*(1-$C138)*1000","v":0},{"$f":"+$J138*Energía!AB138*(1-$C138)*1000","v":0},{"$f":"+$J138*Energía!AC138*(1-$C138)*1000","v":0},{"$f":"+SUMPRODUCT(M138:P138,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K138*Clientes!AD138","v":173878.32115961431},null,0,{"$f":"IF(R138=0,0,IF($AK$3=1,$E138*$F$4*H138/$R$136,($E138*$F$4*H138-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0086211644123591},null,0,11.649574448962747,null,{"$f":"+$W138*Energía!Z138*(1-$C138)*1000","v":0},{"$f":"+$W138*Energía!AA138*(1-$C138)*1000","v":0},{"$f":"+$W138*Energía!AB138*(1-$C138)*1000","v":0},{"$f":"+$W138*Energía!AC138*(1-$C138)*1000","v":0},{"$f":"+SUMPRODUCT(Z138:AC138,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X138*Clientes!Z138,AM138)","v":0},{"$f":"+$X138*Clientes!AA138","v":53451.143914144646},{"$f":"+$X138*Clientes!AB138","v":54703.291979770744},{"$f":"+$X138*Clientes!AC138","v":56022.21163966391},{"$f":"+$X138*Clientes!AD138","v":175377.35475407631},null,"BTS_1 Regular",null,0,null,null,{"$f":"+K138*Clientes!Z138","v":43554.829866764565}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!H221","v":"Agro"},{"$f":"+IF(B139=0,0,VLOOKUP(B139,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.95689338628762977,null,0,1,null,{"$f":"+J138","v":0},11.55,null,{"$f":"+$J139*Energía!Z139*(1-$C139)*1000","v":0},{"$f":"+$J139*Energía!AA139*(1-$C139)*1000","v":0},{"$f":"+$J139*Energía!AB139*(1-$C139)*1000","v":0},{"$f":"+$J139*Energía!AC139*(1-$C139)*1000","v":0},{"$f":"+SUMPRODUCT(M139:P139,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K139*Clientes!AD139","v":9.3101693866480932},null,0,{"$f":"IF(R139=0,0,IF($AK$3=1,$E139*$F$4*H139/$R$136,($E139*$F$4*H139-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0086211644123591},null,0,11.649574448962747,null,{"$f":"+$W139*Energía!Z139*(1-$C139)*1000","v":0},{"$f":"+$W139*Energía!AA139*(1-$C139)*1000","v":0},{"$f":"+$W139*Energía!AB139*(1-$C139)*1000","v":0},{"$f":"+$W139*Energía!AC139*(1-$C139)*1000","v":0},{"$f":"+SUMPRODUCT(Z139:AC139,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X139*Clientes!Z139,AM139)","v":0},{"$f":"+$X139*Clientes!AA139","v":2.8919160182628727},{"$f":"+$X139*Clientes!AB139","v":3.066245021471679},{"$f":"+$X139*Clientes!AC139","v":2.9899661422686057},{"$f":"+$X139*Clientes!AD139","v":9.3904338876372986},null,"BTS_1 Agro",null,0,null,null,{"$f":"+K139*Clientes!Z139","v":2.1973918961595253}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!H222","v":"Jub. 1"},{"$f":"+IF(B140=0,0,VLOOKUP(B140,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.95689338628762977,null,0,1,null,0,11.55,null,{"$f":"+$J140*Energía!Z140*(1-$C140)*1000","v":0},{"$f":"+$J140*Energía!AA140*(1-$C140)*1000","v":0},{"$f":"+$J140*Energía!AB140*(1-$C140)*1000","v":0},{"$f":"+$J140*Energía!AC140*(1-$C140)*1000","v":0},{"$f":"+SUMPRODUCT(M140:P140,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K140*Clientes!AD140","v":58647.333128851067},null,0,{"$f":"IF(R140=0,0,IF($AK$3=1,$E140*$F$4*H140/$R$136,($E140*$F$4*H140-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0086211644123591},null,0,11.649574448962747,null,{"$f":"+$W140*Energía!Z140*(1-$C140)*1000","v":0},{"$f":"+$W140*Energía!AA140*(1-$C140)*1000","v":0},{"$f":"+$W140*Energía!AB140*(1-$C140)*1000","v":0},{"$f":"+$W140*Energía!AC140*(1-$C140)*1000","v":0},{"$f":"+SUMPRODUCT(Z140:AC140,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X140*Clientes!Z140,AM140)","v":0},{"$f":"+$X140*Clientes!AA140","v":18022.187490520133},{"$f":"+$X140*Clientes!AB140","v":18421.943133283865},{"$f":"+$X140*Clientes!AC140","v":18897.70826948922},{"$f":"+$X140*Clientes!AD140","v":59152.94143010128},null,"BTS_1 Jub. 1",null,0,null,null,{"$f":"+K140*Clientes!Z140","v":14719.013741769353}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!H223","v":"Jub. 2"},{"$f":"+IF(B141=0,0,VLOOKUP(B141,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.95689338628762977,null,0,1,null,0,11.55,null,{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!T141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!Z141-Clientes!T141*(Límites!$B$14*12-0.01*12)))*$J141*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!U141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!AA141-Clientes!U141*(Límites!$B$14*12-0.01*12)))*$J141*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!V141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!AB141-Clientes!V141*(Límites!$B$14*12-0.01*12)))*$J141*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!W141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!AC141-Clientes!W141*(Límites!$B$14*12-0.01*12)))*$J141*1000)","v":0},{"$f":"+SUMPRODUCT(M141:P141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K141*Clientes!AD141","v":0},null,0,{"$f":"IF(R141=0,0,IF($AK$3=1,$E141*$F$4*H141/$R$136,($E141*$F$4*H141-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!T141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!Z141-Clientes!T141*(Límites!$B$14*12-0.01*12)))*$W141*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!U141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!AA141-Clientes!U141*(Límites!$B$14*12-0.01*12)))*$W141*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!V141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!AB141-Clientes!V141*(Límites!$B$14*12-0.01*12)))*$W141*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!W141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!AC141-Clientes!W141*(Límites!$B$14*12-0.01*12)))*$W141*1000)","v":0},{"$f":"+SUMPRODUCT(Z141:AC141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X141*Clientes!Z141,AM141)","v":0},{"$f":"+$X141*Clientes!AA141","v":0},{"$f":"+$X141*Clientes!AB141","v":0},{"$f":"+$X141*Clientes!AC141","v":0},{"$f":"+$X141*Clientes!AD141","v":0},null,"BTS_1 Jub. 2",null,0,null,null,{"$f":"+K141*Clientes!Z141","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!H224","v":"Político"},{"$f":"+IF(B142=0,0,VLOOKUP(B142,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.95689338628762977,null,0,1,null,0,11.55,null,{"$f":"+$J142*Energía!Z142*(1-$C142)*1000","v":0},{"$f":"+$J142*Energía!AA142*(1-$C142)*1000","v":0},{"$f":"+$J142*Energía!AB142*(1-$C142)*1000","v":0},{"$f":"+$J142*Energía!AC142*(1-$C142)*1000","v":0},{"$f":"+SUMPRODUCT(M142:P142,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K142*Clientes!AD142","v":1.2413559182197467},null,0,{"$f":"IF(R142=0,0,IF($AK$3=1,$E142*$F$4*H142/$R$136,($E142*$F$4*H142-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0086211644123591},null,0,11.649574448962747,null,{"$f":"+$W142*Energía!Z142*(1-$C142)*1000","v":0},{"$f":"+$W142*Energía!AA142*(1-$C142)*1000","v":0},{"$f":"+$W142*Energía!AB142*(1-$C142)*1000","v":0},{"$f":"+$W142*Energía!AC142*(1-$C142)*1000","v":0},{"$f":"+SUMPRODUCT(Z142:AC142,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X142*Clientes!Z142,AM142)","v":0},{"$f":"+$X142*Clientes!AA142","v":0.38558880243504901},{"$f":"+$X142*Clientes!AB142","v":0.40883266952955893},{"$f":"+$X142*Clientes!AC142","v":0.39866215230248631},{"$f":"+$X142*Clientes!AD142","v":1.2520578516849741},null,{"$f":"+A142","v":"BTS_1 Político"},null,0,null,null,{"$f":"+K142*Clientes!Z142","v":0.2929855861545993}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!H225","v":"x1"},{"$f":"+IF(B143=0,0,VLOOKUP(B143,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.95689338628762977,null,0,1,null,0,11.55,null,{"$f":"+IF(Límites!$B$8<Límites!$B$16,$J143*Energía!Z143*(1-$C143)*1000,(Clientes!T143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!Z143-Clientes!T143*(Límites!$B$16*12-0.01*12))*$J143*1000))","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,$J143*Energía!AA143*(1-$C143)*1000,(Clientes!U143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!AA143-Clientes!U143*(Límites!$B$16*12-0.01*12))*$J143*1000))","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,$J143*Energía!AB143*(1-$C143)*1000,(Clientes!V143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!AB143-Clientes!V143*(Límites!$B$16*12-0.01*12))*$J143*1000))","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,$J143*Energía!AC143*(1-$C143)*1000,(Clientes!W143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!AC143-Clientes!W143*(Límites!$B$16*12-0.01*12))*$J143*1000))","v":0},{"$f":"+SUMPRODUCT(M143:P143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K143*Clientes!AD143","v":0},null,0,{"$f":"IF(R143=0,0,IF($AK$3=1,$E143*$F$4*H143/$R$136,($E143*$F$4*H143-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J143*T143","v":0},{"$f":"+U143*K143","v":0},null,{"$f":"+IF(Límites!$B$8<Límites!$B$16,$W143*Energía!Z143*(1-$C143)*1000,(Clientes!T143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!Z143-Clientes!T143*(Límites!$B$16*12-0.01*12))*$W143*1000))","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,$W143*Energía!AA143*(1-$C143)*1000,(Clientes!U143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!AA143-Clientes!U143*(Límites!$B$16*12-0.01*12))*$W143*1000))","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,$W143*Energía!AB143*(1-$C143)*1000,(Clientes!V143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!AB143-Clientes!V143*(Límites!$B$16*12-0.01*12))*$W143*1000))","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,$W143*Energía!AC143*(1-$C143)*1000,(Clientes!W143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!AC143-Clientes!W143*(Límites!$B$16*12-0.01*12))*$W143*1000))","v":0},{"$f":"+SUMPRODUCT(Z143:AC143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X143*Clientes!Z143,AM143)","v":0},{"$f":"+$X143*Clientes!AA143","v":0},{"$f":"+$X143*Clientes!AB143","v":0},{"$f":"+$X143*Clientes!AC143","v":0},{"$f":"+$X143*Clientes!AD143","v":0},null,"BTS_1 x1",null,0,null,null,{"$f":"+K143*Clientes!Z143","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!H226","v":"x2"},{"$f":"+IF(B144=0,0,VLOOKUP(B144,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.95689338628762977,null,0,1,null,0,11.55,null,{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!T144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!Z144-Clientes!T144*(Límites!$B$16*12-0.01*12)))*$J144*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!U144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!AA144-Clientes!U144*(Límites!$B$16*12-0.01*12)))*$J144*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!V144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!AB144-Clientes!V144*(Límites!$B$16*12-0.01*12)))*$J144*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!W144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!AC144-Clientes!W144*(Límites!$B$16*12-0.01*12)))*$J144*1000)","v":0},{"$f":"+SUMPRODUCT(M144:P144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K144*Clientes!AD144","v":0},null,0,{"$f":"IF(R144=0,0,IF($AK$3=1,$E144*$F$4*H144/$R$136,($E144*$F$4*H144-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!T144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!Z144-Clientes!T144*(Límites!$B$16*12-0.01*12)))*$W144*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!U144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!AA144-Clientes!U144*(Límites!$B$16*12-0.01*12)))*$W144*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!V144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!AB144-Clientes!V144*(Límites!$B$16*12-0.01*12)))*$W144*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!W144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!AC144-Clientes!W144*(Límites!$B$16*12-0.01*12)))*$W144*1000)","v":0},{"$f":"+SUMPRODUCT(Z144:AC144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X144*Clientes!Z144,AM144)","v":0},{"$f":"+$X144*Clientes!AA144","v":0},{"$f":"+$X144*Clientes!AB144","v":0},{"$f":"+$X144*Clientes!AC144","v":0},{"$f":"+$X144*Clientes!AD144","v":0},null,"BTS_1 x2",null,0,null,null,{"$f":"+K144*Clientes!Z144","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!H227","v":"Discap."},{"$f":"+IF(B145=0,0,VLOOKUP(B145,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.95689338628762977,null,0,1,null,0,11.55,null,{"$f":"+IF(Límites!$B$8<Límites!$B$15,$J145*Energía!Z145*(1-$C145)*1000,(Clientes!T145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!Z145-Clientes!T145*(Límites!$B$15*12-0.01*12)))*$J145*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,$J145*Energía!AA145*(1-$C145)*1000,(Clientes!U145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!AA145-Clientes!U145*(Límites!$B$15*12-0.01*12)))*$J145*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,$J145*Energía!AB145*(1-$C145)*1000,(Clientes!V145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!AB145-Clientes!V145*(Límites!$B$15*12-0.01*12)))*$J145*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,$J145*Energía!AC145*(1-$C145)*1000,(Clientes!W145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!AC145-Clientes!W145*(Límites!$B$15*12-0.01*12)))*$J145*1000)","v":0},{"$f":"+SUMPRODUCT(M145:P145,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K145*Clientes!AD145","v":15.999575573193695},null,0,{"$f":"IF(R145=0,0,IF($AK$3=1,$E145*$F$4*H145/$R$136,($E145*$F$4*H145-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0086211644123591},null,0,11.649574448962747,null,{"$f":"+IF(Límites!$B$8<Límites!$B$15,$W145*Energía!Z145*(1-$C145)*1000,(Clientes!T145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!Z145-Clientes!T145*(Límites!$B$15*12-0.01*12)))*$W145*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,$W145*Energía!AA145*(1-$C145)*1000,(Clientes!U145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!AA145-Clientes!U145*(Límites!$B$15*12-0.01*12)))*$W145*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,$W145*Energía!AB145*(1-$C145)*1000,(Clientes!V145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!AB145-Clientes!V145*(Límites!$B$15*12-0.01*12)))*$W145*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,$W145*Energía!AC145*(1-$C145)*1000,(Clientes!W145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!AC145-Clientes!W145*(Límites!$B$15*12-0.01*12)))*$W145*1000)","v":0},{"$f":"+SUMPRODUCT(Z145:AC145,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X145*Clientes!Z145,AM145)","v":0},{"$f":"+$X145*Clientes!AA145","v":4.916631931333157},{"$f":"+$X145*Clientes!AB145","v":5.0256892452123401},{"$f":"+$X145*Clientes!AC145","v":5.1554827046196809},{"$f":"+$X145*Clientes!AD145","v":16.137510544738163},null,"BTS_1 Discap.",null,0,null,null,{"$f":"+K145*Clientes!Z145","v":4.0154932911768579}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H228","v":"Discapacitados 601-más"},{"$f":"+IF(B146=0,0,VLOOKUP(B146,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.95689338628762977,null,0,1,null,0,11.55,null,{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!T146*Límites!$B$15*12*(1-$C146)+(Energía!Z146-Clientes!T146*Límites!$B$15*12))*$J146*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!U146*Límites!$B$15*12*(1-$C146)+(Energía!AA146-Clientes!U146*Límites!$B$15*12))*$J146*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!V146*Límites!$B$15*12*(1-$C146)+(Energía!AB146-Clientes!V146*Límites!$B$15*12))*$J146*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!W146*Límites!$B$15*12*(1-$C146)+(Energía!AC146-Clientes!W146*Límites!$B$15*12))*$J146*1000)","v":0},{"$f":"+SUMPRODUCT(M146:P146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K146*Clientes!AD146","v":0},null,0,{"$f":"IF(R146=0,0,IF($AK$3=1,$E146*$F$4*H146/$R$136,($E146*$F$4*H146-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!T146*Límites!$B$15*12*(1-$C146)+(Energía!Z146-Clientes!T146*Límites!$B$15*12))*$W146*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!U146*Límites!$B$15*12*(1-$C146)+(Energía!AA146-Clientes!U146*Límites!$B$15*12))*$W146*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!V146*Límites!$B$15*12*(1-$C146)+(Energía!AB146-Clientes!V146*Límites!$B$15*12))*$W146*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!W146*Límites!$B$15*12*(1-$C146)+(Energía!AC146-Clientes!W146*Límites!$B$15*12))*$W146*1000)","v":0},{"$f":"+SUMPRODUCT(Z146:AC146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X146*Clientes!Z146,AM146)","v":0},{"$f":"+$X146*Clientes!AA146","v":0},{"$f":"+$X146*Clientes!AB146","v":0},{"$f":"+$X146*Clientes!AC146","v":0},{"$f":"+$X146*Clientes!AD146","v":0},null,"BTS_1 Discapacitados 601-más",null,0,null,null,{"$f":"+K146*Clientes!Z146","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!H229","v":"Cruz Roja"},{"$f":"+IF(B147=0,0,VLOOKUP(B147,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.95689338628762977,null,0,1,null,0,11.55,null,{"$f":"+$J147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AC147*(1-$C147)*1000","v":0},{"$f":"+SUMPRODUCT(M147:P147,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K147*Clientes!AD147","v":0},null,0,{"$f":"IF(R147=0,0,IF($AK$3=1,$E147*$F$4*H147/$R$136,($E147*$F$4*H147-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AC147*(1-$C147)*1000","v":0},{"$f":"+SUMPRODUCT(Z147:AC147,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X147*Clientes!Z147,AM147)","v":0},{"$f":"+$X147*Clientes!AA147","v":0},{"$f":"+$X147*Clientes!AB147","v":0},{"$f":"+$X147*Clientes!AC147","v":0},{"$f":"+$X147*Clientes!AD147","v":0},null,"BTS_1 Cruz Roja",null,0,null,null,{"$f":"+K147*Clientes!Z147","v":0}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!H230","v":0},{"$f":"+IF(B148=0,0,VLOOKUP(B148,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.95689338628762977,null,0,1,null,0,{"$f":"+K147","v":11.55},null,{"$f":"+SUM(M149:M158)","v":0},{"$f":"+SUM(N149:N158)","v":0},{"$f":"+SUM(O149:O158)","v":0},{"$f":"+SUM(P149:P158)","v":0},{"$f":"+SUM(Q149:Q158)","v":0},{"$f":"+K148*Clientes!AD148","v":43460.048889364618},null,0,{"$f":"IF(R148=0,0,IF($AK$3=1,$E148*$F$4*H148/$R$136,($E148*$F$4*H148-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0086211644123591},null,0,null,null,{"$f":"+SUM(Z149:Z158)","v":0},{"$f":"+SUM(AA149:AA158)","v":0},{"$f":"+SUM(AB149:AB158)","v":0},{"$f":"+SUM(AC149:AC158)","v":0},{"$f":"+SUM(AD149:AD158)","v":0},{"$f":"+IF($AK$3=1,$X148*Clientes!Z148,AM148)","v":0},{"$f":"+$X148*Clientes!AA148","v":0},{"$f":"+$X148*Clientes!AB148","v":0},{"$f":"+$X148*Clientes!AC148","v":0},{"$f":"+$X148*Clientes!AD148","v":0},null,"BTS_2 (301-750)",null,0,null,null,{"$f":"+K148*Clientes!Z148","v":10873.65453084512}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!H231","v":"Regular"},{"$f":"+IF(B149=0,0,VLOOKUP(B149,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.95689338628762977,null,0,1,null,{"$f":"+J148","v":0},{"$f":"+K148","v":11.55},null,{"$f":"+$J149*Energía!Z149*(1-$C149)*1000","v":0},{"$f":"+$J149*Energía!AA149*(1-$C149)*1000","v":0},{"$f":"+$J149*Energía!AB149*(1-$C149)*1000","v":0},{"$f":"+$J149*Energía!AC149*(1-$C149)*1000","v":0},{"$f":"+SUMPRODUCT(M149:P149,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K149*Clientes!AD149","v":27506.18849272274},null,0,{"$f":"IF(R149=0,0,IF($AK$3=1,$E149*$F$4*H149/$R$136,($E149*$F$4*H149-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0086211644123591},null,0,{"$f":"+X148","v":0},null,{"$f":"+$W149*Energía!Z149*(1-$C149)*1000","v":0},{"$f":"+$W149*Energía!AA149*(1-$C149)*1000","v":0},{"$f":"+$W149*Energía!AB149*(1-$C149)*1000","v":0},{"$f":"+$W149*Energía!AC149*(1-$C149)*1000","v":0},{"$f":"+SUMPRODUCT(Z149:AC149,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X149*Clientes!Z149,AM149)","v":0},{"$f":"+$X149*Clientes!AA149","v":0},{"$f":"+$X149*Clientes!AB149","v":0},{"$f":"+$X149*Clientes!AC149","v":0},{"$f":"+$X149*Clientes!AD149","v":0},null,"BTS_2 Regular",null,0,null,null,{"$f":"+K149*Clientes!Z149","v":6869.8016788726518}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!H232","v":"Agro"},{"$f":"+IF(B150=0,0,VLOOKUP(B150,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.95689338628762977,null,0,1,null,{"$f":"+J149","v":0},11.55,null,{"$f":"+$J150*Energía!Z150*(1-$C150)*1000","v":0},{"$f":"+$J150*Energía!AA150*(1-$C150)*1000","v":0},{"$f":"+$J150*Energía!AB150*(1-$C150)*1000","v":0},{"$f":"+$J150*Energía!AC150*(1-$C150)*1000","v":0},{"$f":"+SUMPRODUCT(M150:P150,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K150*Clientes!AD150","v":11.172203263977721},null,0,{"$f":"IF(R150=0,0,IF($AK$3=1,$E150*$F$4*H150/$R$136,($E150*$F$4*H150-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0086211644123591},null,0,0,null,{"$f":"+$W150*Energía!Z150*(1-$C150)*1000","v":0},{"$f":"+$W150*Energía!AA150*(1-$C150)*1000","v":0},{"$f":"+$W150*Energía!AB150*(1-$C150)*1000","v":0},{"$f":"+$W150*Energía!AC150*(1-$C150)*1000","v":0},{"$f":"+SUMPRODUCT(Z150:AC150,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X150*Clientes!Z150,AM150)","v":0},{"$f":"+$X150*Clientes!AA150","v":0},{"$f":"+$X150*Clientes!AB150","v":0},{"$f":"+$X150*Clientes!AC150","v":0},{"$f":"+$X150*Clientes!AD150","v":0},null,"BTS_2 Agro",null,0,null,null,{"$f":"+K150*Clientes!Z150","v":2.6368702753914142}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!H233","v":"Jub. 1"},{"$f":"+IF(B151=0,0,VLOOKUP(B151,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.95689338628762977,null,0,1,null,0,11.55,null,{"$f":"+$J151*Energía!Z151*(1-$C151)*1000","v":0},{"$f":"+$J151*Energía!AA151*(1-$C151)*1000","v":0},{"$f":"+$J151*Energía!AB151*(1-$C151)*1000","v":0},{"$f":"+$J151*Energía!AC151*(1-$C151)*1000","v":0},{"$f":"+SUMPRODUCT(M151:P151,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K151*Clientes!AD151","v":14035.183238929358},null,0,{"$f":"IF(R151=0,0,IF($AK$3=1,$E151*$F$4*H151/$R$136,($E151*$F$4*H151-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0086211644123591},null,0,0,null,{"$f":"+$W151*Energía!Z151*(1-$C151)*1000","v":0},{"$f":"+$W151*Energía!AA151*(1-$C151)*1000","v":0},{"$f":"+$W151*Energía!AB151*(1-$C151)*1000","v":0},{"$f":"+$W151*Energía!AC151*(1-$C151)*1000","v":0},{"$f":"+SUMPRODUCT(Z151:AC151,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X151*Clientes!Z151,AM151)","v":0},{"$f":"+$X151*Clientes!AA151","v":0},{"$f":"+$X151*Clientes!AB151","v":0},{"$f":"+$X151*Clientes!AC151","v":0},{"$f":"+$X151*Clientes!AD151","v":0},null,"BTS_2 Jub. 1",null,0,null,null,{"$f":"+K151*Clientes!Z151","v":3522.4799482045992}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!H234","v":"Jub. 2"},{"$f":"+IF(B152=0,0,VLOOKUP(B152,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.95689338628762977,null,0,1,null,0,11.55,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":0},{"$f":"+SUMPRODUCT(M152:P152,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K152*Clientes!AD152","v":1900.3940319715612},null,0,{"$f":"IF(R152=0,0,IF($AK$3=1,$E152*$F$4*H152/$R$136,($E152*$F$4*H152-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0086211644123591},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":0},{"$f":"+SUMPRODUCT(Z152:AC152,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X152*Clientes!Z152,AM152)","v":0},{"$f":"+$X152*Clientes!AA152","v":0},{"$f":"+$X152*Clientes!AB152","v":0},{"$f":"+$X152*Clientes!AC152","v":0},{"$f":"+$X152*Clientes!AD152","v":0},null,"BTS_2 Jub. 2",null,0,null,null,{"$f":"+K152*Clientes!Z152","v":476.95136980756479}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!H235","v":"Político"},{"$f":"+IF(B153=0,0,VLOOKUP(B153,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.95689338628762977,null,{"$f":"+G152","v":0},1,null,0,11.55,null,{"$f":"+$J153*Energía!Z153*(1-$C153)*1000","v":0},{"$f":"+$J153*Energía!AA153*(1-$C153)*1000","v":0},{"$f":"+$J153*Energía!AB153*(1-$C153)*1000","v":0},{"$f":"+$J153*Energía!AC153*(1-$C153)*1000","v":0},{"$f":"+SUMPRODUCT(M153:P153,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K153*Clientes!AD153","v":0},null,0,{"$f":"IF(R153=0,0,IF($AK$3=1,$E153*$F$4*H153/$R$136,($E153*$F$4*H153-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W153*Energía!Z153*(1-$C153)*1000","v":0},{"$f":"+$W153*Energía!AA153*(1-$C153)*1000","v":0},{"$f":"+$W153*Energía!AB153*(1-$C153)*1000","v":0},{"$f":"+$W153*Energía!AC153*(1-$C153)*1000","v":0},{"$f":"+SUMPRODUCT(Z153:AC153,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X153*Clientes!Z153,AM153)","v":0},{"$f":"+$X153*Clientes!AA153","v":0},{"$f":"+$X153*Clientes!AB153","v":0},{"$f":"+$X153*Clientes!AC153","v":0},{"$f":"+$X153*Clientes!AD153","v":0},null,"BTS_2 Político",null,0,null,null,{"$f":"+K153*Clientes!Z153","v":0}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!H236","v":"x1"},{"$f":"+IF(B154=0,0,VLOOKUP(B154,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.95689338628762977,null,0,1,null,0,11.55,null,{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J154*Energía!Z154*(1-$C154)*1000,(Clientes!T154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!Z154-Clientes!T154*(Límites!$B$16*12-0.01*12)))*$J154*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J154*Energía!AA154*(1-$C154)*1000,(Clientes!U154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!AA154-Clientes!U154*(Límites!$B$16*12-0.01*12)))*$J154*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J154*Energía!AB154*(1-$C154)*1000,(Clientes!V154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!AB154-Clientes!V154*(Límites!$B$16*12-0.01*12)))*$J154*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J154*Energía!AC154*(1-$C154)*1000,(Clientes!W154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!AC154-Clientes!W154*(Límites!$B$16*12-0.01*12)))*$J154*1000)","v":0},{"$f":"+SUMPRODUCT(M154:P154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K154*Clientes!AD154","v":0},null,0,{"$f":"IF(R154=0,0,IF($AK$3=1,$E154*$F$4*H154/$R$136,($E154*$F$4*H154-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W154*Energía!Z154*(1-$C154)*1000,(Clientes!T154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!Z154-Clientes!T154*(Límites!$B$16*12-0.01*12)))*$W154*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W154*Energía!AA154*(1-$C154)*1000,(Clientes!U154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!AA154-Clientes!U154*(Límites!$B$16*12-0.01*12)))*$W154*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W154*Energía!AB154*(1-$C154)*1000,(Clientes!V154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!AB154-Clientes!V154*(Límites!$B$16*12-0.01*12)))*$W154*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W154*Energía!AC154*(1-$C154)*1000,(Clientes!W154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!AC154-Clientes!W154*(Límites!$B$16*12-0.01*12)))*$W154*1000)","v":0},{"$f":"+SUMPRODUCT(Z154:AC154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X154*Clientes!Z154,AM154)","v":0},{"$f":"+$X154*Clientes!AA154","v":0},{"$f":"+$X154*Clientes!AB154","v":0},{"$f":"+$X154*Clientes!AC154","v":0},{"$f":"+$X154*Clientes!AD154","v":0},null,"BTS_2 x1",null,0,null,null,{"$f":"+K154*Clientes!Z154","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!H237","v":"x2"},{"$f":"+IF(B155=0,0,VLOOKUP(B155,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.95689338628762977,null,0,1,null,0,11.55,null,{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!T155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!Z155-Clientes!T155*(Límites!$B$16*12-0.01*12)))*$J155*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!U155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!AA155-Clientes!U155*(Límites!$B$16*12-0.01*12)))*$J155*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!V155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!AB155-Clientes!V155*(Límites!$B$16*12-0.01*12)))*$J155*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!W155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!AC155-Clientes!W155*(Límites!$B$16*12-0.01*12)))*$J155*1000)","v":0},{"$f":"+SUMPRODUCT(M155:P155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K155*Clientes!AD155","v":0},null,0,{"$f":"IF(R155=0,0,IF($AK$3=1,$E155*$F$4*H155/$R$136,($E155*$F$4*H155-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!T155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!Z155-Clientes!T155*(Límites!$B$16*12-0.01*12)))*$W155*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!U155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!AA155-Clientes!U155*(Límites!$B$16*12-0.01*12)))*$W155*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!V155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!AB155-Clientes!V155*(Límites!$B$16*12-0.01*12)))*$W155*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!W155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!AC155-Clientes!W155*(Límites!$B$16*12-0.01*12)))*$W155*1000)","v":0},{"$f":"+SUMPRODUCT(Z155:AC155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X155*Clientes!Z155,AM155)","v":0},{"$f":"+$X155*Clientes!AA155","v":0},{"$f":"+$X155*Clientes!AB155","v":0},{"$f":"+$X155*Clientes!AC155","v":0},{"$f":"+$X155*Clientes!AD155","v":0},null,"BTS_2 x2",null,0,null,null,{"$f":"+K155*Clientes!Z155","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!H238","v":"Discap."},{"$f":"+IF(B156=0,0,VLOOKUP(B156,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.95689338628762977,null,0,1,null,0,11.55,null,{"$f":"+$J156*Energía!Z156*(1-$C156)*1000","v":0},{"$f":"+$J156*Energía!AA156*(1-$C156)*1000","v":0},{"$f":"+$J156*Energía!AB156*(1-$C156)*1000","v":0},{"$f":"+$J156*Energía!AC156*(1-$C156)*1000","v":0},{"$f":"+SUMPRODUCT(M156:P156,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K156*Clientes!AD156","v":7.1109224769749781},null,0,{"$f":"IF(R156=0,0,IF($AK$3=1,$E156*$F$4*H156/$R$136,($E156*$F$4*H156-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0086211644123591},null,0,0,null,{"$f":"+$W156*Energía!Z156*(1-$C156)*1000","v":0},{"$f":"+$W156*Energía!AA156*(1-$C156)*1000","v":0},{"$f":"+$W156*Energía!AB156*(1-$C156)*1000","v":0},{"$f":"+$W156*Energía!AC156*(1-$C156)*1000","v":0},{"$f":"+SUMPRODUCT(Z156:AC156,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X156*Clientes!Z156,AM156)","v":0},{"$f":"+$X156*Clientes!AA156","v":0},{"$f":"+$X156*Clientes!AB156","v":0},{"$f":"+$X156*Clientes!AC156","v":0},{"$f":"+$X156*Clientes!AD156","v":0},null,"BTS_2 Discap.",null,0,null,null,{"$f":"+K156*Clientes!Z156","v":1.7846636849674937}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H239","v":"Discapacitados 601-más"},{"$f":"+IF(B157=0,0,VLOOKUP(B157,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.95689338628762977,null,0,1,null,0,11.55,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!Z157-Clientes!T157*(Límites!$B$15*12-0.01*12)))*$J157*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!AA157-Clientes!U157*(Límites!$B$15*12-0.01*12)))*$J157*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!AB157-Clientes!V157*(Límites!$B$15*12-0.01*12)))*$J157*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!AC157-Clientes!W157*(Límites!$B$15*12-0.01*12)))*$J157*1000)","v":0},{"$f":"+SUMPRODUCT(M157:P157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K157*Clientes!AD157","v":0},null,0,{"$f":"IF(R157=0,0,IF($AK$3=1,$E157*$F$4*H157/$R$136,($E157*$F$4*H157-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!Z157-Clientes!T157*(Límites!$B$15*12-0.01*12)))*$W157*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!AA157-Clientes!U157*(Límites!$B$15*12-0.01*12)))*$W157*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!AB157-Clientes!V157*(Límites!$B$15*12-0.01*12)))*$W157*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!AC157-Clientes!W157*(Límites!$B$15*12-0.01*12)))*$W157*1000)","v":0},{"$f":"+SUMPRODUCT(Z157:AC157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X157*Clientes!Z157,AM157)","v":0},{"$f":"+$X157*Clientes!AA157","v":0},{"$f":"+$X157*Clientes!AB157","v":0},{"$f":"+$X157*Clientes!AC157","v":0},{"$f":"+$X157*Clientes!AD157","v":0},null,"BTS_2 Discapacitados 601-más",null,0,null,null,{"$f":"+K157*Clientes!Z157","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!H240","v":"Cruz Roja"},{"$f":"+IF(B158=0,0,VLOOKUP(B158,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.95689338628762977,null,0,1,null,0,11.55,null,{"$f":"+$J158*Energía!Z158*(1-$C158)*1000","v":0},{"$f":"+$J158*Energía!AA158*(1-$C158)*1000","v":0},{"$f":"+$J158*Energía!AB158*(1-$C158)*1000","v":0},{"$f":"+$J158*Energía!AC158*(1-$C158)*1000","v":0},{"$f":"+SUMPRODUCT(M158:P158,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K158*Clientes!AD158","v":0},null,0,{"$f":"IF(R158=0,0,IF($AK$3=1,$E158*$F$4*H158/$R$136,($E158*$F$4*H158-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W158*Energía!Z158*(1-$C158)*1000","v":0},{"$f":"+$W158*Energía!AA158*(1-$C158)*1000","v":0},{"$f":"+$W158*Energía!AB158*(1-$C158)*1000","v":0},{"$f":"+$W158*Energía!AC158*(1-$C158)*1000","v":0},{"$f":"+SUMPRODUCT(Z158:AC158,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X158*Clientes!Z158,AM158)","v":0},{"$f":"+$X158*Clientes!AA158","v":0},{"$f":"+$X158*Clientes!AB158","v":0},{"$f":"+$X158*Clientes!AC158","v":0},{"$f":"+$X158*Clientes!AD158","v":0},null,"BTS_2 Cruz Roja",null,0,null,null,{"$f":"+K158*Clientes!Z158","v":0}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!H241","v":0},{"$f":"+IF(B159=0,0,VLOOKUP(B159,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.95689338628762977,null,0,1,null,0,{"$f":"+K158","v":11.55},null,{"$f":"+SUM(M160:M169)","v":0},{"$f":"+SUM(N160:N169)","v":0},{"$f":"+SUM(O160:O169)","v":0},{"$f":"+SUM(P160:P169)","v":0},{"$f":"+SUM(Q160:Q169)","v":0},{"$f":"+K159*Clientes!AD159","v":10004.264842328983},null,0,{"$f":"IF(R159=0,0,IF($AK$3=1,$E159*$F$4*H159/$R$136,($E159*$F$4*H159-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0086211644123591},null,0,null,null,{"$f":"+SUM(Z160:Z169)","v":0},{"$f":"+SUM(AA160:AA169)","v":0},{"$f":"+SUM(AB160:AB169)","v":0},{"$f":"+SUM(AC160:AC169)","v":0},{"$f":"+SUM(AD160:AD169)","v":0},{"$f":"+IF($AK$3=1,$X159*Clientes!Z159,AM159)","v":0},{"$f":"+$X159*Clientes!AA159","v":0},{"$f":"+$X159*Clientes!AB159","v":0},{"$f":"+$X159*Clientes!AC159","v":0},{"$f":"+$X159*Clientes!AD159","v":0},null,"BTS_3 (751-más)",null,0,null,null,{"$f":"+K159*Clientes!Z159","v":2470.0942266670454}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!H242","v":"Regular"},{"$f":"+IF(B160=0,0,VLOOKUP(B160,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.95689338628762977,null,0,1,null,{"$f":"+J159","v":0},{"$f":"+K159","v":11.55},null,{"$f":"+$J160*Energía!Z160*(1-$C160)*1000","v":0},{"$f":"+$J160*Energía!AA160*(1-$C160)*1000","v":0},{"$f":"+$J160*Energía!AB160*(1-$C160)*1000","v":0},{"$f":"+$J160*Energía!AC160*(1-$C160)*1000","v":0},{"$f":"+SUMPRODUCT(M160:P160,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K160*Clientes!AD160","v":7883.4395757706525},null,0,{"$f":"IF(R160=0,0,IF($AK$3=1,$E160*$F$4*H160/$R$136,($E160*$F$4*H160-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0086211644123591},null,0,11.649574448962747,null,{"$f":"+$W160*Energía!Z160*(1-$C160)*1000","v":0},{"$f":"+$W160*Energía!AA160*(1-$C160)*1000","v":0},{"$f":"+$W160*Energía!AB160*(1-$C160)*1000","v":0},{"$f":"+$W160*Energía!AC160*(1-$C160)*1000","v":0},{"$f":"+SUMPRODUCT(Z160:AC160,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X160*Clientes!Z160,AM160)","v":0},{"$f":"+$X160*Clientes!AA160","v":2431.4953495858576},{"$f":"+$X160*Clientes!AB160","v":2517.0857818241161},{"$f":"+$X160*Clientes!AC160","v":2537.4437315185078},{"$f":"+$X160*Clientes!AD160","v":7951.4040044882695},null,"BTS_3 Regular",null,0,null,null,{"$f":"+K160*Clientes!Z160","v":1938.4048869289616}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!H243","v":"Agro"},{"$f":"+IF(B161=0,0,VLOOKUP(B161,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.95689338628762977,null,0,1,null,{"$f":"+J160","v":0},11.55,null,{"$f":"+IF(Límites!$B$8<Límites!$B$14,$J161*Energía!Z161*(1-$C161)*1000,(Clientes!T161*Límites!$B$14*12*(1-$C161)+(Energía!Z161-Clientes!T161*Límites!$B$14*12))*$J161*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,$J161*Energía!AA161*(1-$C161)*1000,(Clientes!U161*Límites!$B$14*12*(1-$C161)+(Energía!AA161-Clientes!U161*Límites!$B$14*12))*$J161*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,$J161*Energía!AB161*(1-$C161)*1000,(Clientes!V161*Límites!$B$14*12*(1-$C161)+(Energía!AB161-Clientes!V161*Límites!$B$14*12))*$J161*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,$J161*Energía!AC161*(1-$C161)*1000,(Clientes!W161*Límites!$B$14*12*(1-$C161)+(Energía!AC161-Clientes!W161*Límites!$B$14*12))*$J161*1000)","v":0},{"$f":"+SUMPRODUCT(M161:P161,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K161*Clientes!AD161","v":39.102711423921974},null,0,{"$f":"IF(R161=0,0,IF($AK$3=1,$E161*$F$4*H161/$R$136,($E161*$F$4*H161-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0086211644123591},null,0,11.649574448962747,null,{"$f":"+$W161*Energía!Z161*(1-$C161)*1000","v":0},{"$f":"+$W161*Energía!AA161*(1-$C161)*1000","v":0},{"$f":"+$W161*Energía!AB161*(1-$C161)*1000","v":0},{"$f":"+$W161*Energía!AC161*(1-$C161)*1000","v":0},{"$f":"+SUMPRODUCT(Z161:AC161,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X161*Clientes!Z161,AM161)","v":0},{"$f":"+$X161*Clientes!AA161","v":12.146047276703925},{"$f":"+$X161*Clientes!AB161","v":12.878229090181259},{"$f":"+$X161*Clientes!AC161","v":12.557857797528195},{"$f":"+$X161*Clientes!AD161","v":39.439822328076637},null,"BTS_3 Agro",null,0,null,null,{"$f":"+K161*Clientes!Z161","v":9.2290459638699076}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!H244","v":"Jub. 1"},{"$f":"+IF(B162=0,0,VLOOKUP(B162,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.95689338628762977,null,0,1,null,0,11.55,null,{"$f":"+$J162*Energía!Z162*(1-$C162)*1000","v":0},{"$f":"+$J162*Energía!AA162*(1-$C162)*1000","v":0},{"$f":"+$J162*Energía!AB162*(1-$C162)*1000","v":0},{"$f":"+$J162*Energía!AC162*(1-$C162)*1000","v":0},{"$f":"+SUMPRODUCT(M162:P162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K162*Clientes!AD162","v":0},null,0,{"$f":"IF(R162=0,0,IF($AK$3=1,$E162*$F$4*H162/$R$136,($E162*$F$4*H162-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W162*Energía!Z162*(1-$C162)*1000","v":0},{"$f":"+$W162*Energía!AA162*(1-$C162)*1000","v":0},{"$f":"+$W162*Energía!AB162*(1-$C162)*1000","v":0},{"$f":"+$W162*Energía!AC162*(1-$C162)*1000","v":0},{"$f":"+SUMPRODUCT(Z162:AC162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X162*Clientes!Z162,AM162)","v":0},{"$f":"+$X162*Clientes!AA162","v":0},{"$f":"+$X162*Clientes!AB162","v":0},{"$f":"+$X162*Clientes!AC162","v":0},{"$f":"+$X162*Clientes!AD162","v":0},null,"BTS_3 Jub. 1",null,0,null,null,{"$f":"+K162*Clientes!Z162","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!H245","v":"Jub. 2"},{"$f":"+IF(B163=0,0,VLOOKUP(B163,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.95689338628762977,null,0,1,null,0,11.55,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":0},{"$f":"+SUMPRODUCT(M163:P163,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K163*Clientes!AD163","v":2076.3893632766922},null,0,{"$f":"IF(R163=0,0,IF($AK$3=1,$E163*$F$4*H163/$R$136,($E163*$F$4*H163-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0086211644123591},null,0,11.649574448962747,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":0},{"$f":"+SUMPRODUCT(Z163:AC163,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X163*Clientes!Z163,AM163)","v":0},{"$f":"+$X163*Clientes!AA163","v":638.06956619968014},{"$f":"+$X163*Clientes!AB163","v":652.2227820453362},{"$f":"+$X163*Clientes!AC163","v":669.06708877730841},{"$f":"+$X163*Clientes!AD163","v":2094.2902573615743},null,"BTS_3 Jub. 2",null,0,null,null,{"$f":"+K163*Clientes!Z163","v":521.12179601050752}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!H246","v":"Político"},{"$f":"+IF(B164=0,0,VLOOKUP(B164,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.95689338628762977,null,0,1,null,0,11.55,null,{"$f":"+$J164*Energía!Z164*(1-$C164)*1000","v":0},{"$f":"+$J164*Energía!AA164*(1-$C164)*1000","v":0},{"$f":"+$J164*Energía!AB164*(1-$C164)*1000","v":0},{"$f":"+$J164*Energía!AC164*(1-$C164)*1000","v":0},{"$f":"+SUMPRODUCT(M164:P164,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K164*Clientes!AD164","v":0},null,0,{"$f":"IF(R164=0,0,IF($AK$3=1,$E164*$F$4*H164/$R$136,($E164*$F$4*H164-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W164*Energía!Z164*(1-$C164)*1000","v":0},{"$f":"+$W164*Energía!AA164*(1-$C164)*1000","v":0},{"$f":"+$W164*Energía!AB164*(1-$C164)*1000","v":0},{"$f":"+$W164*Energía!AC164*(1-$C164)*1000","v":0},{"$f":"+SUMPRODUCT(Z164:AC164,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X164*Clientes!Z164,AM164)","v":0},{"$f":"+$X164*Clientes!AA164","v":0},{"$f":"+$X164*Clientes!AB164","v":0},{"$f":"+$X164*Clientes!AC164","v":0},{"$f":"+$X164*Clientes!AD164","v":0},null,"BTS_3 Político",null,0,null,null,{"$f":"+K164*Clientes!Z164","v":0}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!H247","v":"x1"},{"$f":"+IF(B165=0,0,VLOOKUP(B165,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.95689338628762977,null,0,1,null,0,11.55,null,{"$f":"+IF(Límites!$D$8<Límites!$B$16,$J165*Energía!Z165*(1-$C165)*1000,(Clientes!T165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!Z165-Clientes!T165*(Límites!$B$16*12-0.01*12)))*$J165*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$16,$J165*Energía!AA165*(1-$C165)*1000,(Clientes!U165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!AA165-Clientes!U165*(Límites!$B$16*12-0.01*12)))*$J165*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$16,$J165*Energía!AB165*(1-$C165)*1000,(Clientes!V165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!AB165-Clientes!V165*(Límites!$B$16*12-0.01*12)))*$J165*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$16,$J165*Energía!AC165*(1-$C165)*1000,(Clientes!W165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!AC165-Clientes!W165*(Límites!$B$16*12-0.01*12)))*$J165*1000)","v":0},{"$f":"+SUMPRODUCT(M165:P165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K165*Clientes!AD165","v":0},null,0,{"$f":"IF(R165=0,0,IF($AK$3=1,$E165*$F$4*H165/$R$136,($E165*$F$4*H165-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W165*Energía!Z165*(1-$C165)*1000,(Clientes!T165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!Z165-Clientes!T165*(Límites!$B$16*12-0.01*12)))*$W165*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W165*Energía!AA165*(1-$C165)*1000,(Clientes!U165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!AA165-Clientes!U165*(Límites!$B$16*12-0.01*12)))*$W165*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W165*Energía!AB165*(1-$C165)*1000,(Clientes!V165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!AB165-Clientes!V165*(Límites!$B$16*12-0.01*12)))*$W165*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W165*Energía!AC165*(1-$C165)*1000,(Clientes!W165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!AC165-Clientes!W165*(Límites!$B$16*12-0.01*12)))*$W165*1000)","v":0},{"$f":"+SUMPRODUCT(Z165:AC165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X165*Clientes!Z165,AM165)","v":0},{"$f":"+$X165*Clientes!AA165","v":0},{"$f":"+$X165*Clientes!AB165","v":0},{"$f":"+$X165*Clientes!AC165","v":0},{"$f":"+$X165*Clientes!AD165","v":0},null,"BTS_3 x1",null,0,null,null,{"$f":"+K165*Clientes!Z165","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!H248","v":"x2"},{"$f":"+IF(B166=0,0,VLOOKUP(B166,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.95689338628762977,null,0,1,null,0,11.55,null,{"$f":"+IF(Límites!$D$8<Límites!$B$16,0,(Clientes!T166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!Z166-Clientes!T166*(Límites!$B$16*12-0.01*12)))*$J166*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$16,0,(Clientes!U166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!AA166-Clientes!U166*(Límites!$B$16*12-0.01*12)))*$J166*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$16,0,(Clientes!V166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!AB166-Clientes!V166*(Límites!$B$16*12-0.01*12)))*$J166*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$16,0,(Clientes!W166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!AC166-Clientes!W166*(Límites!$B$16*12-0.01*12)))*$J166*1000)","v":0},{"$f":"+SUMPRODUCT(M166:P166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K166*Clientes!AD166","v":0},null,0,{"$f":"IF(R166=0,0,IF($AK$3=1,$E166*$F$4*H166/$R$136,($E166*$F$4*H166-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!T166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!Z166-Clientes!T166*(Límites!$B$16*12-0.01*12)))*$W166*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!U166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!AA166-Clientes!U166*(Límites!$B$16*12-0.01*12)))*$W166*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!V166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!AB166-Clientes!V166*(Límites!$B$16*12-0.01*12)))*$W166*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!W166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!AC166-Clientes!W166*(Límites!$B$16*12-0.01*12)))*$W166*1000)","v":0},{"$f":"+SUMPRODUCT(Z166:AC166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X166*Clientes!Z166,AM166)","v":0},{"$f":"+$X166*Clientes!AA166","v":0},{"$f":"+$X166*Clientes!AB166","v":0},{"$f":"+$X166*Clientes!AC166","v":0},{"$f":"+$X166*Clientes!AD166","v":0},null,"BTS_3 x2",null,0,null,null,{"$f":"+K166*Clientes!Z166","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!H249","v":"Discap."},{"$f":"+IF(B167=0,0,VLOOKUP(B167,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.95689338628762977,null,0,1,null,0,11.55,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,$J167*Energía!Z167*(1-$C167)*1000,(Clientes!T167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!Z167-Clientes!T167*(Límites!$B$15*12-0.01*12)))*$J167*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,$J167*Energía!AA167*(1-$C167)*1000,(Clientes!U167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!AA167-Clientes!U167*(Límites!$B$15*12-0.01*12)))*$J167*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,$J167*Energía!AB167*(1-$C167)*1000,(Clientes!V167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!AB167-Clientes!V167*(Límites!$B$15*12-0.01*12)))*$J167*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,$J167*Energía!AC167*(1-$C167)*1000,(Clientes!W167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!AC167-Clientes!W167*(Límites!$B$15*12-0.01*12)))*$J167*1000)","v":0},{"$f":"+SUMPRODUCT(M167:P167,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K167*Clientes!AD167","v":0},null,0,{"$f":"IF(R167=0,0,IF($AK$3=1,$E167*$F$4*H167/$R$136,($E167*$F$4*H167-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,$W167*Energía!Z167*(1-$C167)*1000,(Clientes!T167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!Z167-Clientes!T167*(Límites!$B$15*12-0.01*12)))*$W167*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$W167*Energía!AA167*(1-$C167)*1000,(Clientes!U167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!AA167-Clientes!U167*(Límites!$B$15*12-0.01*12)))*$W167*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$W167*Energía!AB167*(1-$C167)*1000,(Clientes!V167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!AB167-Clientes!V167*(Límites!$B$15*12-0.01*12)))*$W167*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$W167*Energía!AC167*(1-$C167)*1000,(Clientes!W167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!AC167-Clientes!W167*(Límites!$B$15*12-0.01*12)))*$W167*1000)","v":0},{"$f":"+SUMPRODUCT(Z167:AC167,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X167*Clientes!Z167,AM167)","v":0},{"$f":"+$X167*Clientes!AA167","v":0},{"$f":"+$X167*Clientes!AB167","v":0},{"$f":"+$X167*Clientes!AC167","v":0},{"$f":"+$X167*Clientes!AD167","v":0},null,"BTS_3 Discap.",null,0,null,null,{"$f":"+K167*Clientes!Z167","v":0}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H250","v":"Discapacitados 601-más"},{"$f":"+IF(B168=0,0,VLOOKUP(B168,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.95689338628762977,null,0,1,null,0,11.55,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+SUMPRODUCT(M168:P168,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K168*Clientes!AD168","v":1.7777306192437445},null,{"$f":"IF(Q168=0,0,$E168*$F$4*G168/$Q$136)","v":0},{"$f":"IF(R168=0,0,IF($AK$3=1,$E168*$F$4*H168/$R$136,($E168*$F$4*H168-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0086211644123591},null,0,11.649574448962747,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+SUMPRODUCT(Z168:AC168,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X168*Clientes!Z168,AM168)","v":0},{"$f":"+$X168*Clientes!AA168","v":0.54629243681479611},{"$f":"+$X168*Clientes!AB168","v":0.55840991613470392},{"$f":"+$X168*Clientes!AC168","v":0.57283141162440843},{"$f":"+$X168*Clientes!AD168","v":1.7930567271931297},null,"BTS_3 Discapacitados 601-más",null,0,null,null,{"$f":"+K168*Clientes!Z168","v":0.44616592124187343}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!H251","v":"Cruz Roja"},{"$f":"+IF(B169=0,0,VLOOKUP(B169,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.95689338628762977,null,{"$f":"+G168","v":0},1,null,0,11.55,null,{"$f":"+$J169*Energía!Z169*(1-$C169)*1000","v":0},{"$f":"+$J169*Energía!AA169*(1-$C169)*1000","v":0},{"$f":"+$J169*Energía!AB169*(1-$C169)*1000","v":0},{"$f":"+$J169*Energía!AC169*(1-$C169)*1000","v":0},{"$f":"+SUMPRODUCT(M169:P169,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K169*Clientes!AD169","v":3.5554612384874891},null,0,{"$f":"IF(R169=0,0,IF($AK$3=1,$E169*$F$4*H169/$R$136,($E169*$F$4*H169-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0086211644123591},null,0,11.649574448962747,null,{"$f":"+$W169*Energía!Z169*(1-$C169)*1000","v":0},{"$f":"+$W169*Energía!AA169*(1-$C169)*1000","v":0},{"$f":"+$W169*Energía!AB169*(1-$C169)*1000","v":0},{"$f":"+$W169*Energía!AC169*(1-$C169)*1000","v":0},{"$f":"+SUMPRODUCT(Z169:AC169,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X169*Clientes!Z169,AM169)","v":0},{"$f":"+$X169*Clientes!AA169","v":1.0925848736295922},{"$f":"+$X169*Clientes!AB169","v":1.1168198322694078},{"$f":"+$X169*Clientes!AC169","v":1.1456628232488169},{"$f":"+$X169*Clientes!AD169","v":3.5861134543862594},null,"BTS_3 Cruz Roja",null,0,null,null,{"$f":"+K169*Clientes!Z169","v":0.89233184248374686}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!H252","v":0},{"$f":"+IF(B170=0,0,VLOOKUP(B170,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.95689338628762977,null,0,1,null,0,{"$f":"+K169","v":11.55},null,{"$f":"+SUM(M171:M180)","v":0},{"$f":"+SUM(N171:N180)","v":0},{"$f":"+SUM(O171:O180)","v":0},{"$f":"+SUM(P171:P180)","v":0},{"$f":"+SUM(Q171:Q180)","v":0},{"$f":"+K170*Clientes!AD170","v":0},null,0,{"$f":"IF(R170=0,0,IF($AK$3=1,$E170*$F$4*H170/$R$136,($E170*$F$4*H170-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+SUM(Z171:Z180)","v":0},{"$f":"+SUM(AA171:AA180)","v":0},{"$f":"+SUM(AB171:AB180)","v":0},{"$f":"+SUM(AC171:AC180)","v":0},{"$f":"+SUM(AD171:AD180)","v":0},{"$f":"+IF($AK$3=1,$X170*Clientes!Z170,AM170)","v":0},{"$f":"+$X170*Clientes!AA170","v":0},{"$f":"+$X170*Clientes!AB170","v":0},{"$f":"+$X170*Clientes!AC170","v":0},{"$f":"+$X170*Clientes!AD170","v":0},null,"BTS_4 (xxx)",null,0,null,null,{"$f":"+K170*Clientes!Z170","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!H253","v":"Regular"},{"$f":"+IF(B171=0,0,VLOOKUP(B171,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.95689338628762977,null,0,1,null,{"$f":"+J170","v":0},{"$f":"+K170","v":11.55},null,{"$f":"+$J171*Energía!Z171*(1-$C171)*1000","v":0},{"$f":"+$J171*Energía!AA171*(1-$C171)*1000","v":0},{"$f":"+$J171*Energía!AB171*(1-$C171)*1000","v":0},{"$f":"+$J171*Energía!AC171*(1-$C171)*1000","v":0},{"$f":"+SUMPRODUCT(M171:P171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K171*Clientes!AD171","v":0},null,0,{"$f":"IF(R171=0,0,IF($AK$3=1,$E171*$F$4*H171/$R$136,($E171*$F$4*H171-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W171*Energía!Z171*(1-$C171)*1000","v":0},{"$f":"+$W171*Energía!AA171*(1-$C171)*1000","v":0},{"$f":"+$W171*Energía!AB171*(1-$C171)*1000","v":0},{"$f":"+$W171*Energía!AC171*(1-$C171)*1000","v":0},{"$f":"+SUMPRODUCT(Z171:AC171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X171*Clientes!Z171,AM171)","v":0},{"$f":"+$X171*Clientes!AA171","v":0},{"$f":"+$X171*Clientes!AB171","v":0},{"$f":"+$X171*Clientes!AC171","v":0},{"$f":"+$X171*Clientes!AD171","v":0},null,"BTS_4 Regular",null,0,null,null,{"$f":"+K171*Clientes!Z171","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!H254","v":"Agro"},{"$f":"+IF(B172=0,0,VLOOKUP(B172,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.95689338628762977,null,0,1,null,{"$f":"+J171","v":0},11.55,null,{"$f":"+IF(Límites!$B$8<Límites!$B$14,$J172*Energía!Z172*(1-$C172)*1000,(Clientes!T172*Límites!$B$14*12*(1-$C172)+(Energía!Z172-Clientes!T172*Límites!$B$14*12))*$J172*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,$J172*Energía!AA172*(1-$C172)*1000,(Clientes!U172*Límites!$B$14*12*(1-$C172)+(Energía!AA172-Clientes!U172*Límites!$B$14*12))*$J172*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,$J172*Energía!AB172*(1-$C172)*1000,(Clientes!V172*Límites!$B$14*12*(1-$C172)+(Energía!AB172-Clientes!V172*Límites!$B$14*12))*$J172*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,$J172*Energía!AC172*(1-$C172)*1000,(Clientes!W172*Límites!$B$14*12*(1-$C172)+(Energía!AC172-Clientes!W172*Límites!$B$14*12))*$J172*1000)","v":0},{"$f":"+SUMPRODUCT(M172:P172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K172*Clientes!AD172","v":0},null,0,{"$f":"IF(R172=0,0,IF($AK$3=1,$E172*$F$4*H172/$R$136,($E172*$F$4*H172-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W172*Energía!Z172*(1-$C172)*1000","v":0},{"$f":"+$W172*Energía!AA172*(1-$C172)*1000","v":0},{"$f":"+$W172*Energía!AB172*(1-$C172)*1000","v":0},{"$f":"+$W172*Energía!AC172*(1-$C172)*1000","v":0},{"$f":"+SUMPRODUCT(Z172:AC172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X172*Clientes!Z172,AM172)","v":0},{"$f":"+$X172*Clientes!AA172","v":0},{"$f":"+$X172*Clientes!AB172","v":0},{"$f":"+$X172*Clientes!AC172","v":0},{"$f":"+$X172*Clientes!AD172","v":0},null,"BTS_4 Agro",null,0,null,null,{"$f":"+K172*Clientes!Z172","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!H255","v":"Jub. 1"},{"$f":"+IF(B173=0,0,VLOOKUP(B173,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.95689338628762977,null,0,1,null,0,11.55,null,{"$f":"+$J173*Energía!Z173*(1-$C173)*1000","v":0},{"$f":"+$J173*Energía!AA173*(1-$C173)*1000","v":0},{"$f":"+$J173*Energía!AB173*(1-$C173)*1000","v":0},{"$f":"+$J173*Energía!AC173*(1-$C173)*1000","v":0},{"$f":"+SUMPRODUCT(M173:P173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K173*Clientes!AD173","v":0},null,0,{"$f":"IF(R173=0,0,IF($AK$3=1,$E173*$F$4*H173/$R$136,($E173*$F$4*H173-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W173*Energía!Z173*(1-$C173)*1000","v":0},{"$f":"+$W173*Energía!AA173*(1-$C173)*1000","v":0},{"$f":"+$W173*Energía!AB173*(1-$C173)*1000","v":0},{"$f":"+$W173*Energía!AC173*(1-$C173)*1000","v":0},{"$f":"+SUMPRODUCT(Z173:AC173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X173*Clientes!Z173,AM173)","v":0},{"$f":"+$X173*Clientes!AA173","v":0},{"$f":"+$X173*Clientes!AB173","v":0},{"$f":"+$X173*Clientes!AC173","v":0},{"$f":"+$X173*Clientes!AD173","v":0},null,"BTS_4 Jub. 1",null,0,null,null,{"$f":"+K173*Clientes!Z173","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!H256","v":"Jub. 2"},{"$f":"+IF(B174=0,0,VLOOKUP(B174,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.95689338628762977,null,0,1,null,0,11.55,null,{"$f":"+IF(Límites!$E$8<Límites!$B$14,0,(Clientes!T174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!Z174-Clientes!T174*(Límites!$B$14*12-0.01*12)))*$J174*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$14,0,(Clientes!U174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!AA174-Clientes!U174*(Límites!$B$14*12-0.01*12)))*$J174*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$14,0,(Clientes!V174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!AB174-Clientes!V174*(Límites!$B$14*12-0.01*12)))*$J174*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$14,0,(Clientes!W174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!AC174-Clientes!W174*(Límites!$B$14*12-0.01*12)))*$J174*1000)","v":0},{"$f":"+SUMPRODUCT(M174:P174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K174*Clientes!AD174","v":0},null,0,{"$f":"IF(R174=0,0,IF($AK$3=1,$E174*$F$4*H174/$R$136,($E174*$F$4*H174-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!Z174-Clientes!T174*(Límites!$B$14*12-0.01*12)))*$W174*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!AA174-Clientes!U174*(Límites!$B$14*12-0.01*12)))*$W174*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!AB174-Clientes!V174*(Límites!$B$14*12-0.01*12)))*$W174*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!AC174-Clientes!W174*(Límites!$B$14*12-0.01*12)))*$W174*1000)","v":0},{"$f":"+SUMPRODUCT(Z174:AC174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X174*Clientes!Z174,AM174)","v":0},{"$f":"+$X174*Clientes!AA174","v":0},{"$f":"+$X174*Clientes!AB174","v":0},{"$f":"+$X174*Clientes!AC174","v":0},{"$f":"+$X174*Clientes!AD174","v":0},null,"BTS_4 Jub. 2",null,0,null,null,{"$f":"+K174*Clientes!Z174","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!H257","v":"Político"},{"$f":"+IF(B175=0,0,VLOOKUP(B175,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.95689338628762977,null,0,1,null,0,11.55,null,{"$f":"+$J175*Energía!Z175*(1-$C175)*1000","v":0},{"$f":"+$J175*Energía!AA175*(1-$C175)*1000","v":0},{"$f":"+$J175*Energía!AB175*(1-$C175)*1000","v":0},{"$f":"+$J175*Energía!AC175*(1-$C175)*1000","v":0},{"$f":"+SUMPRODUCT(M175:P175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K175*Clientes!AD175","v":0},null,0,{"$f":"IF(R175=0,0,IF($AK$3=1,$E175*$F$4*H175/$R$136,($E175*$F$4*H175-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W175*Energía!Z175*(1-$C175)*1000","v":0},{"$f":"+$W175*Energía!AA175*(1-$C175)*1000","v":0},{"$f":"+$W175*Energía!AB175*(1-$C175)*1000","v":0},{"$f":"+$W175*Energía!AC175*(1-$C175)*1000","v":0},{"$f":"+SUMPRODUCT(Z175:AC175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X175*Clientes!Z175,AM175)","v":0},{"$f":"+$X175*Clientes!AA175","v":0},{"$f":"+$X175*Clientes!AB175","v":0},{"$f":"+$X175*Clientes!AC175","v":0},{"$f":"+$X175*Clientes!AD175","v":0},null,"BTS_4 Político",null,0,null,null,{"$f":"+K175*Clientes!Z175","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!H258","v":"x1"},{"$f":"+IF(B176=0,0,VLOOKUP(B176,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.95689338628762977,null,0,1,null,0,11.55,null,{"$f":"+IF(Límites!$E$8<Límites!$B$16,$J176*Energía!Z176*(1-$C176)*1000,(Clientes!T176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!Z176-Clientes!T176*(Límites!$B$16*12-0.01*12)))*$J176*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$16,$J176*Energía!AA176*(1-$C176)*1000,(Clientes!U176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!AA176-Clientes!U176*(Límites!$B$16*12-0.01*12)))*$J176*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$16,$J176*Energía!AB176*(1-$C176)*1000,(Clientes!V176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!AB176-Clientes!V176*(Límites!$B$16*12-0.01*12)))*$J176*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$16,$J176*Energía!AC176*(1-$C176)*1000,(Clientes!W176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!AC176-Clientes!W176*(Límites!$B$16*12-0.01*12)))*$J176*1000)","v":0},{"$f":"+SUMPRODUCT(M176:P176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K176*Clientes!AD176","v":0},null,0,{"$f":"IF(R176=0,0,IF($AK$3=1,$E176*$F$4*H176/$R$136,($E176*$F$4*H176-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J176*Energía!Z176*(1-$C176)*1000,(Clientes!T176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!Z176-Clientes!T176*(Límites!$B$16*12-0.01*12)))*$W176*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J176*Energía!AA176*(1-$C176)*1000,(Clientes!U176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!AA176-Clientes!U176*(Límites!$B$16*12-0.01*12)))*$W176*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J176*Energía!AB176*(1-$C176)*1000,(Clientes!V176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!AB176-Clientes!V176*(Límites!$B$16*12-0.01*12)))*$W176*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J176*Energía!AC176*(1-$C176)*1000,(Clientes!W176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!AC176-Clientes!W176*(Límites!$B$16*12-0.01*12)))*$W176*1000)","v":0},{"$f":"+SUMPRODUCT(Z176:AC176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X176*Clientes!Z176,AM176)","v":0},{"$f":"+$X176*Clientes!AA176","v":0},{"$f":"+$X176*Clientes!AB176","v":0},{"$f":"+$X176*Clientes!AC176","v":0},{"$f":"+$X176*Clientes!AD176","v":0},null,"BTS_4 x1",null,0,null,null,{"$f":"+K176*Clientes!Z176","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!H259","v":"x2"},{"$f":"+IF(B177=0,0,VLOOKUP(B177,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.95689338628762977,null,0,1,null,0,11.55,null,{"$f":"+IF(Límites!$E$8<Límites!$B$16,0,(Clientes!T177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!Z177-Clientes!T177*(Límites!$B$16*12-0.01*12)))*$J177*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$16,0,(Clientes!U177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!AA177-Clientes!U177*(Límites!$B$16*12-0.01*12)))*$J177*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$16,0,(Clientes!V177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!AB177-Clientes!V177*(Límites!$B$16*12-0.01*12)))*$J177*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$16,0,(Clientes!W177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!AC177-Clientes!W177*(Límites!$B$16*12-0.01*12)))*$J177*1000)","v":0},{"$f":"+SUMPRODUCT(M177:P177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K177*Clientes!AD177","v":0},null,0,{"$f":"IF(R177=0,0,IF($AK$3=1,$E177*$F$4*H177/$R$136,($E177*$F$4*H177-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!T177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!Z177-Clientes!T177*(Límites!$B$16*12-0.01*12)))*$W177*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!U177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!AA177-Clientes!U177*(Límites!$B$16*12-0.01*12)))*$W177*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!V177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!AB177-Clientes!V177*(Límites!$B$16*12-0.01*12)))*$W177*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!W177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!AC177-Clientes!W177*(Límites!$B$16*12-0.01*12)))*$W177*1000)","v":0},{"$f":"+SUMPRODUCT(Z177:AC177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X177*Clientes!Z177,AM177)","v":0},{"$f":"+$X177*Clientes!AA177","v":0},{"$f":"+$X177*Clientes!AB177","v":0},{"$f":"+$X177*Clientes!AC177","v":0},{"$f":"+$X177*Clientes!AD177","v":0},null,"BTS_4 x2",null,0,null,null,{"$f":"+K177*Clientes!Z177","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!H260","v":"Discap."},{"$f":"+IF(B178=0,0,VLOOKUP(B178,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.95689338628762977,null,0,1,null,0,11.55,null,{"$f":"+IF(Límites!$E$8<Límites!$B$15,$J178*Energía!Z178*(1-$C178)*1000,(Clientes!T178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!Z178-Clientes!T178*(Límites!$B$15*12-0.01*12)))*$J178*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$15,$J178*Energía!AA178*(1-$C178)*1000,(Clientes!U178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!AA178-Clientes!U178*(Límites!$B$15*12-0.01*12)))*$J178*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$15,$J178*Energía!AB178*(1-$C178)*1000,(Clientes!V178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!AB178-Clientes!V178*(Límites!$B$15*12-0.01*12)))*$J178*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$15,$J178*Energía!AC178*(1-$C178)*1000,(Clientes!W178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!AC178-Clientes!W178*(Límites!$B$15*12-0.01*12)))*$J178*1000)","v":0},{"$f":"+SUMPRODUCT(M178:P178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K178*Clientes!AD178","v":0},null,0,{"$f":"IF(R178=0,0,IF($AK$3=1,$E178*$F$4*H178/$R$136,($E178*$F$4*H178-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J178*Energía!Z178*(1-$C178)*1000,(Clientes!T178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!Z178-Clientes!T178*(Límites!$B$15*12-0.01*12)))*$W178*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J178*Energía!AA178*(1-$C178)*1000,(Clientes!U178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!AA178-Clientes!U178*(Límites!$B$15*12-0.01*12)))*$W178*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J178*Energía!AB178*(1-$C178)*1000,(Clientes!V178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!AB178-Clientes!V178*(Límites!$B$15*12-0.01*12)))*$W178*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J178*Energía!AC178*(1-$C178)*1000,(Clientes!W178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!AC178-Clientes!W178*(Límites!$B$15*12-0.01*12)))*$W178*1000)","v":0},{"$f":"+SUMPRODUCT(Z178:AC178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X178*Clientes!Z178,AM178)","v":0},{"$f":"+$X178*Clientes!AA178","v":0},{"$f":"+$X178*Clientes!AB178","v":0},{"$f":"+$X178*Clientes!AC178","v":0},{"$f":"+$X178*Clientes!AD178","v":0},null,"BTS_4 Discap.",null,0,null,null,{"$f":"+K178*Clientes!Z178","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H261","v":"Discapacitados 601-más"},{"$f":"+IF(B179=0,0,VLOOKUP(B179,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.95689338628762977,null,0,1,null,0,11.55,null,{"$f":"+IF(Límites!$E$8<Límites!$B$15,0,(Clientes!T179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!Z179-Clientes!T179*(Límites!$B$15*12-0.01*12)))*$J179*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$15,0,(Clientes!U179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!AA179-Clientes!U179*(Límites!$B$15*12-0.01*12)))*$J179*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$15,0,(Clientes!V179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!AB179-Clientes!V179*(Límites!$B$15*12-0.01*12)))*$J179*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$15,0,(Clientes!W179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!AC179-Clientes!W179*(Límites!$B$15*12-0.01*12)))*$J179*1000)","v":0},{"$f":"+SUMPRODUCT(M179:P179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K179*Clientes!AD179","v":0},null,0,{"$f":"IF(R179=0,0,IF($AK$3=1,$E179*$F$4*H179/$R$136,($E179*$F$4*H179-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!Z179-Clientes!T179*(Límites!$B$15*12-0.01*12)))*$W179*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!AA179-Clientes!U179*(Límites!$B$15*12-0.01*12)))*$W179*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!AB179-Clientes!V179*(Límites!$B$15*12-0.01*12)))*$W179*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!AC179-Clientes!W179*(Límites!$B$15*12-0.01*12)))*$W179*1000)","v":0},{"$f":"+SUMPRODUCT(Z179:AC179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X179*Clientes!Z179,AM179)","v":0},{"$f":"+$X179*Clientes!AA179","v":0},{"$f":"+$X179*Clientes!AB179","v":0},{"$f":"+$X179*Clientes!AC179","v":0},{"$f":"+$X179*Clientes!AD179","v":0},null,"BTS_4 Discapacitados 601-más",null,0,null,null,{"$f":"+K179*Clientes!Z179","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!H262","v":"Cruz Roja"},{"$f":"+IF(B180=0,0,VLOOKUP(B180,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.95689338628762977,null,0,1,null,0,11.55,null,{"$f":"+$J180*Energía!Z180*(1-$C180)*1000","v":0},{"$f":"+$J180*Energía!AA180*(1-$C180)*1000","v":0},{"$f":"+$J180*Energía!AB180*(1-$C180)*1000","v":0},{"$f":"+$J180*Energía!AC180*(1-$C180)*1000","v":0},{"$f":"+SUMPRODUCT(M180:P180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K180*Clientes!AD180","v":0},null,0,{"$f":"IF(R180=0,0,IF($AK$3=1,$E180*$F$4*H180/$R$136,($E180*$F$4*H180-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W180*Energía!Z180*(1-$C180)*1000","v":0},{"$f":"+$W180*Energía!AA180*(1-$C180)*1000","v":0},{"$f":"+$W180*Energía!AB180*(1-$C180)*1000","v":0},{"$f":"+$W180*Energía!AC180*(1-$C180)*1000","v":0},{"$f":"+SUMPRODUCT(Z180:AC180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X180*Clientes!Z180,AM180)","v":0},{"$f":"+$X180*Clientes!AA180","v":0},{"$f":"+$X180*Clientes!AB180","v":0},{"$f":"+$X180*Clientes!AC180","v":0},{"$f":"+$X180*Clientes!AD180","v":0},null,"BTS_4 Cruz Roja",null,0,null,null,{"$f":"+K180*Clientes!Z180","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!H263","v":0},{"$f":"+IF(B181=0,0,VLOOKUP(B181,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.95689338628762977,null,0,1,null,0,{"$f":"+K180","v":11.55},null,{"$f":"+SUM(M182:M191)","v":0},{"$f":"+SUM(N182:N191)","v":0},{"$f":"+SUM(O182:O191)","v":0},{"$f":"+SUM(P182:P191)","v":0},{"$f":"+SUM(Q182:Q191)","v":0},{"$f":"+K181*Clientes!AD181","v":0},null,0,{"$f":"IF(R181=0,0,IF($AK$3=1,$E181*$F$4*H181/$R$136,($E181*$F$4*H181-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+SUM(Z182:Z191)","v":0},{"$f":"+SUM(AA182:AA191)","v":0},{"$f":"+SUM(AB182:AB191)","v":0},{"$f":"+SUM(AC182:AC191)","v":0},{"$f":"+SUM(AD182:AD191)","v":0},{"$f":"+IF($AK$3=1,$X181*Clientes!Z181,AM181)","v":0},{"$f":"+$X181*Clientes!AA181","v":0},{"$f":"+$X181*Clientes!AB181","v":0},{"$f":"+$X181*Clientes!AC181","v":0},{"$f":"+$X181*Clientes!AD181","v":0},null,"BTS_5 (xxx)",null,0,null,null,{"$f":"+K181*Clientes!Z181","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!H264","v":"Regular"},{"$f":"+IF(B182=0,0,VLOOKUP(B182,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.95689338628762977,null,0,1,null,{"$f":"+J181","v":0},{"$f":"+K181","v":11.55},null,{"$f":"+$J182*Energía!Z182*(1-$C182)*1000","v":0},{"$f":"+$J182*Energía!AA182*(1-$C182)*1000","v":0},{"$f":"+$J182*Energía!AB182*(1-$C182)*1000","v":0},{"$f":"+$J182*Energía!AC182*(1-$C182)*1000","v":0},{"$f":"+SUMPRODUCT(M182:P182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K182*Clientes!AD182","v":0},null,0,{"$f":"IF(R182=0,0,IF($AK$3=1,$E182*$F$4*H182/$R$136,($E182*$F$4*H182-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W182*Energía!Z182*(1-$C182)*1000","v":0},{"$f":"+$W182*Energía!AA182*(1-$C182)*1000","v":0},{"$f":"+$W182*Energía!AB182*(1-$C182)*1000","v":0},{"$f":"+$W182*Energía!AC182*(1-$C182)*1000","v":0},{"$f":"+SUMPRODUCT(Z182:AC182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X182*Clientes!Z182,AM182)","v":0},{"$f":"+$X182*Clientes!AA182","v":0},{"$f":"+$X182*Clientes!AB182","v":0},{"$f":"+$X182*Clientes!AC182","v":0},{"$f":"+$X182*Clientes!AD182","v":0},null,"BTS_5 Regular",null,0,null,null,{"$f":"+K182*Clientes!Z182","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!H265","v":"Agro"},{"$f":"+IF(B183=0,0,VLOOKUP(B183,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.95689338628762977,null,0,1,null,{"$f":"+J182","v":0},11.55,null,{"$f":"+IF(Límites!$B$8<Límites!$B$14,$J183*Energía!Z183*(1-$C183)*1000,(Clientes!T183*Límites!$B$14*12*(1-$C183)+(Energía!Z183-Clientes!T183*Límites!$B$14*12))*$J183*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,$J183*Energía!AA183*(1-$C183)*1000,(Clientes!U183*Límites!$B$14*12*(1-$C183)+(Energía!AA183-Clientes!U183*Límites!$B$14*12))*$J183*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,$J183*Energía!AB183*(1-$C183)*1000,(Clientes!V183*Límites!$B$14*12*(1-$C183)+(Energía!AB183-Clientes!V183*Límites!$B$14*12))*$J183*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,$J183*Energía!AC183*(1-$C183)*1000,(Clientes!W183*Límites!$B$14*12*(1-$C183)+(Energía!AC183-Clientes!W183*Límites!$B$14*12))*$J183*1000)","v":0},{"$f":"+SUMPRODUCT(M183:P183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K183*Clientes!AD183","v":0},null,0,{"$f":"IF(R183=0,0,IF($AK$3=1,$E183*$F$4*H183/$R$136,($E183*$F$4*H183-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W183*Energía!Z183*(1-$C183)*1000","v":0},{"$f":"+$W183*Energía!AA183*(1-$C183)*1000","v":0},{"$f":"+$W183*Energía!AB183*(1-$C183)*1000","v":0},{"$f":"+$W183*Energía!AC183*(1-$C183)*1000","v":0},{"$f":"+SUMPRODUCT(Z183:AC183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X183*Clientes!Z183,AM183)","v":0},{"$f":"+$X183*Clientes!AA183","v":0},{"$f":"+$X183*Clientes!AB183","v":0},{"$f":"+$X183*Clientes!AC183","v":0},{"$f":"+$X183*Clientes!AD183","v":0},null,"BTS_5 Agro",null,0,null,null,{"$f":"+K183*Clientes!Z183","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!H266","v":"Jub. 1"},{"$f":"+IF(B184=0,0,VLOOKUP(B184,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.95689338628762977,null,0,1,null,0,11.55,null,{"$f":"+$J184*Energía!Z184*(1-$C184)*1000","v":0},{"$f":"+$J184*Energía!AA184*(1-$C184)*1000","v":0},{"$f":"+$J184*Energía!AB184*(1-$C184)*1000","v":0},{"$f":"+$J184*Energía!AC184*(1-$C184)*1000","v":0},{"$f":"+SUMPRODUCT(M184:P184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K184*Clientes!AD184","v":0},null,0,{"$f":"IF(R184=0,0,IF($AK$3=1,$E184*$F$4*H184/$R$136,($E184*$F$4*H184-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W184*Energía!Z184*(1-$C184)*1000","v":0},{"$f":"+$W184*Energía!AA184*(1-$C184)*1000","v":0},{"$f":"+$W184*Energía!AB184*(1-$C184)*1000","v":0},{"$f":"+$W184*Energía!AC184*(1-$C184)*1000","v":0},{"$f":"+SUMPRODUCT(Z184:AC184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X184*Clientes!Z184,AM184)","v":0},{"$f":"+$X184*Clientes!AA184","v":0},{"$f":"+$X184*Clientes!AB184","v":0},{"$f":"+$X184*Clientes!AC184","v":0},{"$f":"+$X184*Clientes!AD184","v":0},null,"BTS_5 Jub. 1",null,0,null,null,{"$f":"+K184*Clientes!Z184","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!H267","v":"Jub. 2"},{"$f":"+IF(B185=0,0,VLOOKUP(B185,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.95689338628762977,null,{"$f":"+G184","v":0},1,null,0,11.55,null,{"$f":"+IF(Límites!$F$8<Límites!$B$14,0,(Clientes!T185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!Z185-Clientes!T185*(Límites!$B$14*12-0.01*12)))*$J185*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$14,0,(Clientes!U185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!AA185-Clientes!U185*(Límites!$B$14*12-0.01*12)))*$J185*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$14,0,(Clientes!V185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!AB185-Clientes!V185*(Límites!$B$14*12-0.01*12)))*$J185*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$14,0,(Clientes!W185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!AC185-Clientes!W185*(Límites!$B$14*12-0.01*12)))*$J185*1000)","v":0},{"$f":"+SUMPRODUCT(M185:P185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K185*Clientes!AD185","v":0},null,0,{"$f":"IF(R185=0,0,IF($AK$3=1,$E185*$F$4*H185/$R$136,($E185*$F$4*H185-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!Z185-Clientes!T185*(Límites!$B$14*12-0.01*12)))*$W185*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!AA185-Clientes!U185*(Límites!$B$14*12-0.01*12)))*$W185*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!AB185-Clientes!V185*(Límites!$B$14*12-0.01*12)))*$W185*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!AC185-Clientes!W185*(Límites!$B$14*12-0.01*12)))*$W185*1000)","v":0},{"$f":"+SUMPRODUCT(Z185:AC185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X185*Clientes!Z185,AM185)","v":0},{"$f":"+$X185*Clientes!AA185","v":0},{"$f":"+$X185*Clientes!AB185","v":0},{"$f":"+$X185*Clientes!AC185","v":0},{"$f":"+$X185*Clientes!AD185","v":0},null,"BTS_5 Jub. 2",null,0,null,null,{"$f":"+K185*Clientes!Z185","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!H268","v":"Político"},{"$f":"+IF(B186=0,0,VLOOKUP(B186,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.95689338628762977,null,0,1,null,0,11.55,null,{"$f":"+$J186*Energía!Z186*(1-$C186)*1000","v":0},{"$f":"+$J186*Energía!AA186*(1-$C186)*1000","v":0},{"$f":"+$J186*Energía!AB186*(1-$C186)*1000","v":0},{"$f":"+$J186*Energía!AC186*(1-$C186)*1000","v":0},{"$f":"+SUMPRODUCT(M186:P186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K186*Clientes!AD186","v":0},null,0,{"$f":"IF(R186=0,0,IF($AK$3=1,$E186*$F$4*H186/$R$136,($E186*$F$4*H186-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W186*Energía!Z186*(1-$C186)*1000","v":0},{"$f":"+$W186*Energía!AA186*(1-$C186)*1000","v":0},{"$f":"+$W186*Energía!AB186*(1-$C186)*1000","v":0},{"$f":"+$W186*Energía!AC186*(1-$C186)*1000","v":0},{"$f":"+SUMPRODUCT(Z186:AC186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X186*Clientes!Z186,AM186)","v":0},{"$f":"+$X186*Clientes!AA186","v":0},{"$f":"+$X186*Clientes!AB186","v":0},{"$f":"+$X186*Clientes!AC186","v":0},{"$f":"+$X186*Clientes!AD186","v":0},null,"BTS_5 Político",null,0,null,null,{"$f":"+K186*Clientes!Z186","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!H269","v":"x1"},{"$f":"+IF(B187=0,0,VLOOKUP(B187,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.95689338628762977,null,0,1,null,0,11.55,null,{"$f":"+IF(Límites!$F$8<Límites!$B$16,$J187*Energía!Z187*(1-$C187)*1000,(Clientes!T187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!Z187-Clientes!T187*(Límites!$B$16*12-0.01*12)))*$J187*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$16,$J187*Energía!AA187*(1-$C187)*1000,(Clientes!U187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!AA187-Clientes!U187*(Límites!$B$16*12-0.01*12)))*$J187*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$16,$J187*Energía!AB187*(1-$C187)*1000,(Clientes!V187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!AB187-Clientes!V187*(Límites!$B$16*12-0.01*12)))*$J187*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$16,$J187*Energía!AC187*(1-$C187)*1000,(Clientes!W187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!AC187-Clientes!W187*(Límites!$B$16*12-0.01*12)))*$J187*1000)","v":0},{"$f":"+SUMPRODUCT(M187:P187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K187*Clientes!AD187","v":0},null,0,{"$f":"IF(R187=0,0,IF($AK$3=1,$E187*$F$4*H187/$R$136,($E187*$F$4*H187-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J187*Energía!Z187*(1-$C187)*1000,(Clientes!T187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!Z187-Clientes!T187*(Límites!$B$16*12-0.01*12)))*$W187*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J187*Energía!AA187*(1-$C187)*1000,(Clientes!U187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!AA187-Clientes!U187*(Límites!$B$16*12-0.01*12)))*$W187*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J187*Energía!AB187*(1-$C187)*1000,(Clientes!V187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!AB187-Clientes!V187*(Límites!$B$16*12-0.01*12)))*$W187*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J187*Energía!AC187*(1-$C187)*1000,(Clientes!W187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!AC187-Clientes!W187*(Límites!$B$16*12-0.01*12)))*$W187*1000)","v":0},{"$f":"+SUMPRODUCT(Z187:AC187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X187*Clientes!Z187,AM187)","v":0},{"$f":"+$X187*Clientes!AA187","v":0},{"$f":"+$X187*Clientes!AB187","v":0},{"$f":"+$X187*Clientes!AC187","v":0},{"$f":"+$X187*Clientes!AD187","v":0},null,"BTS_5 x1",null,0,null,null,{"$f":"+K187*Clientes!Z187","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!H270","v":"x2"},{"$f":"+IF(B188=0,0,VLOOKUP(B188,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.95689338628762977,null,0,1,null,0,11.55,null,{"$f":"+IF(Límites!$F$8<Límites!$B$16,0,(Clientes!T188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!Z188-Clientes!T188*(Límites!$B$16*12-0.01*12)))*$J188*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$16,0,(Clientes!U188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!AA188-Clientes!U188*(Límites!$B$16*12-0.01*12)))*$J188*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$16,0,(Clientes!V188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!AB188-Clientes!V188*(Límites!$B$16*12-0.01*12)))*$J188*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$16,0,(Clientes!W188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!AC188-Clientes!W188*(Límites!$B$16*12-0.01*12)))*$J188*1000)","v":0},{"$f":"+SUMPRODUCT(M188:P188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K188*Clientes!AD188","v":0},null,0,{"$f":"IF(R188=0,0,IF($AK$3=1,$E188*$F$4*H188/$R$136,($E188*$F$4*H188-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!T188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!Z188-Clientes!T188*(Límites!$B$16*12-0.01*12)))*$W188*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!U188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!AA188-Clientes!U188*(Límites!$B$16*12-0.01*12)))*$W188*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!V188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!AB188-Clientes!V188*(Límites!$B$16*12-0.01*12)))*$W188*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!W188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!AC188-Clientes!W188*(Límites!$B$16*12-0.01*12)))*$W188*1000)","v":0},{"$f":"+SUMPRODUCT(Z188:AC188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X188*Clientes!Z188,AM188)","v":0},{"$f":"+$X188*Clientes!AA188","v":0},{"$f":"+$X188*Clientes!AB188","v":0},{"$f":"+$X188*Clientes!AC188","v":0},{"$f":"+$X188*Clientes!AD188","v":0},null,"BTS_5 x2",null,0,null,null,{"$f":"+K188*Clientes!Z188","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!H271","v":"Discap."},{"$f":"+IF(B189=0,0,VLOOKUP(B189,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.95689338628762977,null,0,1,null,0,11.55,null,{"$f":"+IF(Límites!$F$8<Límites!$B$15,$J189*Energía!Z189*(1-$C189)*1000,(Clientes!T189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!Z189-Clientes!T189*(Límites!$B$15*12-0.01*12)))*$J189*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$15,$J189*Energía!AA189*(1-$C189)*1000,(Clientes!U189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!AA189-Clientes!U189*(Límites!$B$15*12-0.01*12)))*$J189*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$15,$J189*Energía!AB189*(1-$C189)*1000,(Clientes!V189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!AB189-Clientes!V189*(Límites!$B$15*12-0.01*12)))*$J189*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$15,$J189*Energía!AC189*(1-$C189)*1000,(Clientes!W189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!AC189-Clientes!W189*(Límites!$B$15*12-0.01*12)))*$J189*1000)","v":0},{"$f":"+SUMPRODUCT(M189:P189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K189*Clientes!AD189","v":0},null,0,{"$f":"IF(R189=0,0,IF($AK$3=1,$E189*$F$4*H189/$R$136,($E189*$F$4*H189-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J189*Energía!Z189*(1-$C189)*1000,(Clientes!T189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!Z189-Clientes!T189*(Límites!$B$15*12-0.01*12)))*$W189*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J189*Energía!AA189*(1-$C189)*1000,(Clientes!U189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!AA189-Clientes!U189*(Límites!$B$15*12-0.01*12)))*$W189*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J189*Energía!AB189*(1-$C189)*1000,(Clientes!V189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!AB189-Clientes!V189*(Límites!$B$15*12-0.01*12)))*$W189*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J189*Energía!AC189*(1-$C189)*1000,(Clientes!W189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!AC189-Clientes!W189*(Límites!$B$15*12-0.01*12)))*$W189*1000)","v":0},{"$f":"+SUMPRODUCT(Z189:AC189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X189*Clientes!Z189,AM189)","v":0},{"$f":"+$X189*Clientes!AA189","v":0},{"$f":"+$X189*Clientes!AB189","v":0},{"$f":"+$X189*Clientes!AC189","v":0},{"$f":"+$X189*Clientes!AD189","v":0},null,"BTS_5 Discap.",null,0,null,null,{"$f":"+K189*Clientes!Z189","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H272","v":"Discapacitados 601-más"},{"$f":"+IF(B190=0,0,VLOOKUP(B190,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.95689338628762977,null,0,1,null,0,11.55,null,{"$f":"+IF(Límites!$F$8<Límites!$B$15,0,(Clientes!T190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!Z190-Clientes!T190*(Límites!$B$15*12-0.01*12)))*$J190*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$15,0,(Clientes!U190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!AA190-Clientes!U190*(Límites!$B$15*12-0.01*12)))*$J190*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$15,0,(Clientes!V190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!AB190-Clientes!V190*(Límites!$B$15*12-0.01*12)))*$J190*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$15,0,(Clientes!W190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!AC190-Clientes!W190*(Límites!$B$15*12-0.01*12)))*$J190*1000)","v":0},{"$f":"+SUMPRODUCT(M190:P190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K190*Clientes!AD190","v":0},null,0,{"$f":"IF(R190=0,0,IF($AK$3=1,$E190*$F$4*H190/$R$136,($E190*$F$4*H190-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!Z190-Clientes!T190*(Límites!$B$15*12-0.01*12)))*$W190*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!AA190-Clientes!U190*(Límites!$B$15*12-0.01*12)))*$W190*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!AB190-Clientes!V190*(Límites!$B$15*12-0.01*12)))*$W190*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!AC190-Clientes!W190*(Límites!$B$15*12-0.01*12)))*$W190*1000)","v":0},{"$f":"+SUMPRODUCT(Z190:AC190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X190*Clientes!Z190,AM190)","v":0},{"$f":"+$X190*Clientes!AA190","v":0},{"$f":"+$X190*Clientes!AB190","v":0},{"$f":"+$X190*Clientes!AC190","v":0},{"$f":"+$X190*Clientes!AD190","v":0},null,"BTS_5 Discapacitados 601-más",null,0,null,null,{"$f":"+K190*Clientes!Z190","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!H273","v":"Cruz Roja"},{"$f":"+IF(B191=0,0,VLOOKUP(B191,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.95689338628762977,null,0,1,null,0,11.55,null,{"$f":"+$J191*Energía!Z191*(1-$C191)*1000","v":0},{"$f":"+$J191*Energía!AA191*(1-$C191)*1000","v":0},{"$f":"+$J191*Energía!AB191*(1-$C191)*1000","v":0},{"$f":"+$J191*Energía!AC191*(1-$C191)*1000","v":0},{"$f":"+SUMPRODUCT(M191:P191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K191*Clientes!AD191","v":0},null,0,{"$f":"IF(R191=0,0,IF($AK$3=1,$E191*$F$4*H191/$R$136,($E191*$F$4*H191-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W191*Energía!Z191*(1-$C191)*1000","v":0},{"$f":"+$W191*Energía!AA191*(1-$C191)*1000","v":0},{"$f":"+$W191*Energía!AB191*(1-$C191)*1000","v":0},{"$f":"+$W191*Energía!AC191*(1-$C191)*1000","v":0},{"$f":"+SUMPRODUCT(Z191:AC191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X191*Clientes!Z191,AM191)","v":0},{"$f":"+$X191*Clientes!AA191","v":0},{"$f":"+$X191*Clientes!AB191","v":0},{"$f":"+$X191*Clientes!AC191","v":0},{"$f":"+$X191*Clientes!AD191","v":0},null,"BTS_5 Cruz Roja",null,0,null,null,{"$f":"+K191*Clientes!Z191","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!H274","v":0},{"$f":"+IF(B192=0,0,VLOOKUP(B192,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(M192:P192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K192*Clientes!AD192","v":0},null,{"$f":"IF(Q192=0,0,$E192*$F$4*G192/Q192)","v":0},{"$f":"IF(R192=0,0,IF($AK$3=1,$E192*$F$4*H192/$R$192,($E192*$F$4*H192-$AM$192*PremisaCosto!$F$84)/($R$192-$AP$192*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V192:Y192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W192:Z192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X192:AA192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y192:AB192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Z192:AC192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X192*Clientes!Z192,AM192)","v":0},{"$f":"+$X192*Clientes!AA192","v":0},{"$f":"+$X192*Clientes!AB192","v":0},{"$f":"+$X192*Clientes!AC192","v":0},{"$f":"+SUMPRODUCT(AE192:AH192,PremisaCosto!$F$84:$I$84)","v":0},null,"Alumbrado Público",null,0,null,null,{"$f":"+K192*Clientes!Z192","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!H275","v":0},{"$f":"+IF(B193=0,0,VLOOKUP(B193,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M194:M195)","v":0},{"$f":"+SUM(N194:N195)","v":0},{"$f":"+SUM(O194:O195)","v":0},{"$f":"+SUM(P194:P195)","v":0},{"$f":"+SUM(Q194:Q195)","v":0},{"$f":"+K193*Clientes!AD193","v":0},null,{"$f":"IF(Q193=0,0,$E193*$F$4*G193/Q193)","v":0},{"$f":"IF(R193=0,0,IF($AK$3=1,$E193*$F$4*H193/$R$193,($E193*$F$4*H193-$AM$193*PremisaCosto!$F$84)/($R$193-$AP$193*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V193:Y193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W193:Z193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X193:AA193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y193:AB193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Z193:AC193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X193*Clientes!Z193,AM193)","v":0},{"$f":"+$X193*Clientes!AA193","v":0},{"$f":"+$X193*Clientes!AB193","v":0},{"$f":"+$X193*Clientes!AC193","v":0},{"$f":"+SUMPRODUCT(AE193:AH193,PremisaCosto!$F$84:$I$84)","v":0},null,"GRANDES CLIENTES",null,0,null,null,{"$f":"+K193*Clientes!Z193","v":0}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!H276","v":0},{"$f":"+IF(B194=0,0,VLOOKUP(B194,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":5.7053902351731261E-3},null,{"$f":"+G20","v":0},{"$f":"+H20","v":1},null,0,0,null,{"$f":"+$J194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AC194*(1-$C194)*1000","v":0},{"$f":"+SUMPRODUCT(M194:P194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K194*Clientes!AD194","v":0},null,{"$f":"+T20","v":0},{"$f":"+U20","v":1.0148851823119875},null,0,null,null,{"$f":"+$W194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AC194*(1-$C194)*1000","v":0},{"$f":"+SUMPRODUCT(Z194:AC194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X194*Clientes!Z194,AM194)","v":0},{"$f":"+$X194*Clientes!AA194","v":0},{"$f":"+$X194*Clientes!AB194","v":0},{"$f":"+$X194*Clientes!AC194","v":0},{"$f":"+$X194*Clientes!AD194","v":0},null,"MTD_GC",null,0,null,null,{"$f":"+K194*Clientes!Z194","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!H277","v":0},{"$f":"+IF(B195=0,0,VLOOKUP(B195,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":2.0261087779314645E-2},null,{"$f":"+G80","v":0},{"$f":"+H80","v":1},null,0,0,null,{"$f":"+$J195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AC195*(1-$C195)*1000","v":0},{"$f":"+SUMPRODUCT(M195:P195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K195*Clientes!AD195","v":0},null,{"$f":"+T80","v":0},{"$f":"+U80","v":1.0149206453411113},null,0,null,null,{"$f":"+$W195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AC195*(1-$C195)*1000","v":0},{"$f":"+SUMPRODUCT(Z195:AC195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X195*Clientes!Z195,AM195)","v":0},{"$f":"+$X195*Clientes!AA195","v":0},{"$f":"+$X195*Clientes!AB195","v":0},{"$f":"+$X195*Clientes!AC195","v":0},{"$f":"+$X195*Clientes!AD195","v":0},null,"BTD_GC",null,0,null,null,{"$f":"+K195*Clientes!Z195","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!H278","v":0},{"$f":"+IF(B196=0,0,VLOOKUP(B196,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.3402334400007399E-5,null,0,1,null,null,11.55,null,{"$f":"+SUM(M197,M201,M205)","v":0},{"$f":"+SUM(N197,N201,N205)","v":0},0,0,0,{"$f":"+K196*Clientes!AD196","v":28.601651912103705},null,{"$f":"IF(Q196=0,0,$E196*$F$4*G196/Q196)","v":0},{"$f":"IF(R196=0,0,IF($AK$3=1,$E196*$F$4*H196/$R$196,($E196*$F$4*H196-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":1.0096828910894271},null,0,11.661837392082884,null,{"$f":"+SUM(Z197,Z201,Z205)","v":0},0,0,0,{"$f":"+SUM(AD197,AD201,AD205)","v":0},{"$f":"+IF($AK$3=1,$X196*Clientes!Z196,AM196)","v":0},{"$f":"+$X196*Clientes!AA196","v":8.8020101692577164},{"$f":"+$X196*Clientes!AB196","v":9.0098061715248896},{"$f":"+$X196*Clientes!AC196","v":9.2247825981093676},{"$f":"+SUMPRODUCT(AE196:AH196,PremisaCosto!$F$84:$I$84)","v":21.939296924447032},null,"BTSH",null,0,null,null,{"$f":"+K196*Clientes!Z196","v":7.1624098236819886}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!H279","v":0},{"$f":"+IF(B197=0,0,VLOOKUP(B197,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E196","v":7.3402334400007399E-5},null,{"$f":"+G196","v":0},1,null,0,{"$f":"+K196","v":11.55},null,{"$f":"+SUM(M198:M200)","v":0},{"$f":"+SUM(N198:N200)","v":0},0,0,0,{"$f":"+K197*Clientes!AD197","v":28.601651912103705},null,{"$f":"IF(Q197=0,0,$E197*$F$4*G197/$Q$196)","v":0},{"$f":"IF(R197=0,0,IF($AK$3=1,$E197*$F$4*H197/$R$196,($E197*$F$4*H197-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":1.0096828910894271},null,0,null,null,{"$f":"+SUM(Z198:Z200)","v":0},0,0,0,{"$f":"+SUM(AD198:AD200)","v":0},{"$f":"+IF($AK$3=1,$X197*Clientes!Z197,AM197)","v":0},{"$f":"+$X197*Clientes!AA197","v":0},{"$f":"+$X197*Clientes!AB197","v":0},{"$f":"+$X197*Clientes!AC197","v":0},{"$f":"+$X197*Clientes!AD197","v":0},null,"BTSH_1",null,0,null,null,{"$f":"+K197*Clientes!Z197","v":7.1624098236819886}]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!H280","v":0},{"$f":"+IF(B198=0,0,VLOOKUP(B198,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E197","v":7.3402334400007399E-5},null,{"$f":"+G197","v":0},1,null,0,{"$f":"+K197","v":11.55},null,{"$f":"+$J198*Energía!Z198*(1-$C198)*1000","v":0},{"$f":"+$J198*Energía!AA198*(1-$C198)*1000","v":0},{"$f":"+$J198*Energía!AB198*(1-$C198)*1000","v":0},{"$f":"+$J198*Energía!AC198*(1-$C198)*1000","v":0},{"$f":"+SUMPRODUCT(M198:P198,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K198*Clientes!AD198","v":5.7203303824207472},null,{"$f":"IF(Q198=0,0,$E198*$F$4*G198/$Q$196)","v":0},{"$f":"IF(R198=0,0,IF($AK$3=1,$E198*$F$4*H198/$R$196,($E198*$F$4*H198-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":1.0096828910894271},null,{"$f":"+J198*T198","v":0},null,null,{"$f":"+$W198*Energía!Z198*(1-$C198)*1000","v":0},{"$f":"+$W198*Energía!AA198*(1-$C198)*1000","v":0},{"$f":"+$W198*Energía!AB198*(1-$C198)*1000","v":0},{"$f":"+$W198*Energía!AC198*(1-$C198)*1000","v":0},{"$f":"+SUMPRODUCT(Z198:AC198,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X198*Clientes!Z198,AM198)","v":0},{"$f":"+$X198*Clientes!AA198","v":0},{"$f":"+$X198*Clientes!AB198","v":0},{"$f":"+$X198*Clientes!AC198","v":0},{"$f":"+$X198*Clientes!AD198","v":0},null,"BTSH_1 Punta",null,0,null,null,{"$f":"+K198*Clientes!Z198","v":1.432481964736404}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H281","v":0},{"$f":"+IF(B199=0,0,VLOOKUP(B199,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.3402334400007399E-5,null,{"$f":"+G198","v":0},1,null,0,11.55,null,{"$f":"+$J199*Energía!Z199*(1-$C199)*1000","v":0},{"$f":"+$J199*Energía!AA199*(1-$C199)*1000","v":0},{"$f":"+$J199*Energía!AB199*(1-$C199)*1000","v":0},{"$f":"+$J199*Energía!AC199*(1-$C199)*1000","v":0},{"$f":"+SUMPRODUCT(M199:P199,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K199*Clientes!AD199","v":9.2411870656032349},null,0,{"$f":"IF(R199=0,0,IF($AK$3=1,$E199*$F$4*H199/$R$196,($E199*$F$4*H199-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":1.0096828910894271},null,0,null,null,{"$f":"+$W199*Energía!Z199*(1-$C199)*1000","v":0},{"$f":"+$W199*Energía!AA199*(1-$C199)*1000","v":0},{"$f":"+$W199*Energía!AB199*(1-$C199)*1000","v":0},{"$f":"+$W199*Energía!AC199*(1-$C199)*1000","v":0},{"$f":"+SUMPRODUCT(Z199:AC199,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X199*Clientes!Z199,AM199)","v":0},{"$f":"+$X199*Clientes!AA199","v":0},{"$f":"+$X199*Clientes!AB199","v":0},{"$f":"+$X199*Clientes!AC199","v":0},{"$f":"+$X199*Clientes!AD199","v":0},null,"BTSH_1 Fuera de Punta Medio",null,0,null,null,{"$f":"+K199*Clientes!Z199","v":0.572792104979295}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H282","v":0},{"$f":"+IF(B200=0,0,VLOOKUP(B200,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.3402334400007399E-5,null,{"$f":"+G199","v":0},1,null,0,11.55,null,{"$f":"+$J200*Energía!Z200*(1-$C200)*1000","v":0},{"$f":"+$J200*Energía!AA200*(1-$C200)*1000","v":0},{"$f":"+$J200*Energía!AB200*(1-$C200)*1000","v":0},{"$f":"+$J200*Energía!AC200*(1-$C200)*1000","v":0},{"$f":"+SUMPRODUCT(M200:P200,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K200*Clientes!AD200","v":9.2411870656032349},null,0,{"$f":"IF(R200=0,0,IF($AK$3=1,$E200*$F$4*H200/$R$196,($E200*$F$4*H200-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":1.0096828910894271},null,0,null,null,{"$f":"+$W200*Energía!Z200*(1-$C200)*1000","v":0},{"$f":"+$W200*Energía!AA200*(1-$C200)*1000","v":0},{"$f":"+$W200*Energía!AB200*(1-$C200)*1000","v":0},{"$f":"+$W200*Energía!AC200*(1-$C200)*1000","v":0},{"$f":"+SUMPRODUCT(Z200:AC200,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X200*Clientes!Z200,AM200)","v":0},{"$f":"+$X200*Clientes!AA200","v":0},{"$f":"+$X200*Clientes!AB200","v":0},{"$f":"+$X200*Clientes!AC200","v":0},{"$f":"+$X200*Clientes!AD200","v":0},null,"BTSH_1 Fuera de Punta Bajo",null,0,null,null,{"$f":"+K200*Clientes!Z200","v":0.572792104979295}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!H283","v":0},{"$f":"+IF(B201=0,0,VLOOKUP(B201,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.3402334400007399E-5,null,{"$f":"+G200","v":0},1,null,0,11.55,null,{"$f":"+SUM(M202:M204)","v":0},{"$f":"+SUM(N202:N204)","v":0},{"$f":"+SUM(O202:O204)","v":0},{"$f":"+SUM(P202:P204)","v":0},{"$f":"+SUM(Q202:Q204)","v":0},{"$f":"+K201*Clientes!AD201","v":0},null,0,{"$f":"IF(R201=0,0,IF($AK$3=1,$E201*$F$4*H201/$R$196,($E201*$F$4*H201-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+SUM(Z202:Z204)","v":0},{"$f":"+SUM(AA202:AA204)","v":0},{"$f":"+SUM(AB202:AB204)","v":0},{"$f":"+SUM(AC202:AC204)","v":0},{"$f":"+SUM(AD202:AD204)","v":0},{"$f":"+IF($AK$3=1,$X201*Clientes!Z201,AM201)","v":0},{"$f":"+$X201*Clientes!AA201","v":0},{"$f":"+$X201*Clientes!AB201","v":0},{"$f":"+$X201*Clientes!AC201","v":0},{"$f":"+$X201*Clientes!AD201","v":0},null,"BTSH_2",null,0,null,null,{"$f":"+K201*Clientes!Z201","v":0}]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!H284","v":0},{"$f":"+IF(B202=0,0,VLOOKUP(B202,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.3402334400007399E-5,null,{"$f":"+G201","v":0},1,null,0,11.55,null,{"$f":"+$J202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AC202*(1-$C202)*1000","v":0},{"$f":"+SUMPRODUCT(M202:P202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K202*Clientes!AD202","v":0},null,0,{"$f":"IF(R202=0,0,IF($AK$3=1,$E202*$F$4*H202/$R$196,($E202*$F$4*H202-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+$W202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AC202*(1-$C202)*1000","v":0},{"$f":"+SUMPRODUCT(Z202:AC202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X202*Clientes!Z202,AM202)","v":0},{"$f":"+$X202*Clientes!AA202","v":0},{"$f":"+$X202*Clientes!AB202","v":0},{"$f":"+$X202*Clientes!AC202","v":0},{"$f":"+$X202*Clientes!AD202","v":0},null,"BTSH_2 Punta",null,0,null,null,{"$f":"+K202*Clientes!Z202","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H285","v":0},{"$f":"+IF(B203=0,0,VLOOKUP(B203,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.3402334400007399E-5,null,{"$f":"+G202","v":0},1,null,0,11.55,null,{"$f":"+$J203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AC203*(1-$C203)*1000","v":0},{"$f":"+SUMPRODUCT(M203:P203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K203*Clientes!AD203","v":0},null,0,{"$f":"IF(R203=0,0,IF($AK$3=1,$E203*$F$4*H203/$R$196,($E203*$F$4*H203-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+$W203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AC203*(1-$C203)*1000","v":0},{"$f":"+SUMPRODUCT(Z203:AC203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X203*Clientes!Z203,AM203)","v":0},{"$f":"+$X203*Clientes!AA203","v":0},{"$f":"+$X203*Clientes!AB203","v":0},{"$f":"+$X203*Clientes!AC203","v":0},{"$f":"+$X203*Clientes!AD203","v":0},null,"BTSH_2 Fuera de Punta Medio",null,0,null,null,{"$f":"+K203*Clientes!Z203","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H286","v":0},{"$f":"+IF(B204=0,0,VLOOKUP(B204,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.3402334400007399E-5,null,{"$f":"+G203","v":0},1,null,0,11.55,null,{"$f":"+$J204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AC204*(1-$C204)*1000","v":0},{"$f":"+SUMPRODUCT(M204:P204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K204*Clientes!AD204","v":0},null,0,{"$f":"IF(R204=0,0,IF($AK$3=1,$E204*$F$4*H204/$R$196,($E204*$F$4*H204-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+$W204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AC204*(1-$C204)*1000","v":0},{"$f":"+SUMPRODUCT(Z204:AC204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X204*Clientes!Z204,AM204)","v":0},{"$f":"+$X204*Clientes!AA204","v":0},{"$f":"+$X204*Clientes!AB204","v":0},{"$f":"+$X204*Clientes!AC204","v":0},{"$f":"+$X204*Clientes!AD204","v":0},null,"BTSH_2 Fuera de Punta Bajo",null,0,null,null,{"$f":"+K204*Clientes!Z204","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!H287","v":0},{"$f":"+IF(B205=0,0,VLOOKUP(B205,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.3402334400007399E-5,null,{"$f":"+G204","v":0},1,null,0,11.55,null,{"$f":"+SUM(M206:M208)","v":0},{"$f":"+SUM(N206:N208)","v":0},{"$f":"+SUM(O206:O208)","v":0},{"$f":"+SUM(P206:P208)","v":0},{"$f":"+SUM(Q206:Q208)","v":0},{"$f":"+K205*Clientes!AD205","v":0},null,0,{"$f":"IF(R205=0,0,IF($AK$3=1,$E205*$F$4*H205/$R$196,($E205*$F$4*H205-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+SUM(Z206:Z208)","v":0},{"$f":"+SUM(AA206:AA208)","v":0},{"$f":"+SUM(AB206:AB208)","v":0},{"$f":"+SUM(AC206:AC208)","v":0},{"$f":"+SUM(AD206:AD208)","v":0},{"$f":"+IF($AK$3=1,$X205*Clientes!Z205,AM205)","v":0},{"$f":"+$X205*Clientes!AA205","v":0},{"$f":"+$X205*Clientes!AB205","v":0},{"$f":"+$X205*Clientes!AC205","v":0},{"$f":"+$X205*Clientes!AD205","v":0},null,"BTSH_3",null,0,null,null,{"$f":"+K205*Clientes!Z205","v":0}]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!H288","v":0},{"$f":"+IF(B206=0,0,VLOOKUP(B206,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.3402334400007399E-5,null,{"$f":"+G205","v":0},1,null,0,11.55,null,{"$f":"+$J206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AC206*(1-$C206)*1000","v":0},{"$f":"+SUMPRODUCT(M206:P206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K206*Clientes!AD206","v":0},null,0,{"$f":"IF(R206=0,0,IF($AK$3=1,$E206*$F$4*H206/$R$196,($E206*$F$4*H206-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+$W206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AC206*(1-$C206)*1000","v":0},{"$f":"+SUMPRODUCT(Z206:AC206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X206*Clientes!Z206,AM206)","v":0},{"$f":"+$X206*Clientes!AA206","v":0},{"$f":"+$X206*Clientes!AB206","v":0},{"$f":"+$X206*Clientes!AC206","v":0},{"$f":"+$X206*Clientes!AD206","v":0},null,"BTSH_3 Punta",null,0,null,null,{"$f":"+K206*Clientes!Z206","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H289","v":0},{"$f":"+IF(B207=0,0,VLOOKUP(B207,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.3402334400007399E-5,null,{"$f":"+G206","v":0},1,null,0,11.55,null,{"$f":"+$J207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AC207*(1-$C207)*1000","v":0},{"$f":"+SUMPRODUCT(M207:P207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K207*Clientes!AD207","v":0},null,0,{"$f":"IF(R207=0,0,IF($AK$3=1,$E207*$F$4*H207/$R$196,($E207*$F$4*H207-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+$W207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AC207*(1-$C207)*1000","v":0},{"$f":"+SUMPRODUCT(Z207:AC207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X207*Clientes!Z207,AM207)","v":0},{"$f":"+$X207*Clientes!AA207","v":0},{"$f":"+$X207*Clientes!AB207","v":0},{"$f":"+$X207*Clientes!AC207","v":0},{"$f":"+$X207*Clientes!AD207","v":0},null,"BTSH_3 Fuera de Punta Medio",null,0,null,null,{"$f":"+K207*Clientes!Z207","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H290","v":0},{"$f":"+IF(B208=0,0,VLOOKUP(B208,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.3402334400007399E-5,null,{"$f":"+G207","v":0},1,null,0,11.55,null,{"$f":"+$J208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AC208*(1-$C208)*1000","v":0},{"$f":"+SUMPRODUCT(M208:P208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K208*Clientes!AD208","v":0},null,0,{"$f":"IF(R208=0,0,IF($AK$3=1,$E208*$F$4*H208/$R$196,($E208*$F$4*H208-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+$W208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AC208*(1-$C208)*1000","v":0},{"$f":"+SUMPRODUCT(Z208:AC208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X208*Clientes!Z208,AM208)","v":0},{"$f":"+$X208*Clientes!AA208","v":0},{"$f":"+$X208*Clientes!AB208","v":0},{"$f":"+$X208*Clientes!AC208","v":0},{"$f":"+$X208*Clientes!AD208","v":0},null,"BTSH_3 Fuera de Punta Bajo",null,0,null,null,{"$f":"+K208*Clientes!Z208","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!H291","v":0},{"$f":"+IF(B209=0,0,VLOOKUP(B209,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.6296847039474139E-2,null,0,1,null,null,11.55,null,{"$f":"+SUM(M210,M221,M232,M243,M254)","v":0},{"$f":"+SUM(N210,N221,N232,N243,N254)","v":0},{"$f":"+SUM(O210,O221,O232,O243,O254)","v":0},{"$f":"+SUM(P210,P221,P232,P243,P254)","v":0},{"$f":"+SUM(Q210,Q221,Q232,Q243,Q254)","v":0},{"$f":"+K209*Clientes!AD209","v":4871.2279720937904},null,{"$f":"IF(Q209=0,0,$E209*$F$4*G209/$Q$209)","v":0},{"$f":"IF(R209=0,0,IF($AK$3=1,$E209*$F$4*H209/$R$209,($E209*$F$4*H209-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":1.0084805807578621},null,0,11.647950707753308,null,{"$f":"+SUM(Z210,Z221,Z232,Z243,Z254)","v":0},{"$f":"+SUM(AA210,AA221,AA232,AA243,AA254)","v":0},{"$f":"+SUM(AB210,AB221,AB232,AB243,AB254)","v":0},{"$f":"+SUM(AC210,AC221,AC232,AC243,AC254)","v":0},{"$f":"+SUM(AD210,AD221,AD232,AD243,AD254)","v":0},{"$f":"+IF($AK$3=1,$X209*Clientes!Z209,AM209)","v":1189.2041881114108},{"$f":"+$X209*Clientes!AA209","v":1496.798700167386},{"$f":"+$X209*Clientes!AB209","v":1530.3219287923987},{"$f":"+$X209*Clientes!AC209","v":1569.3892884854774},{"$f":"+SUMPRODUCT(AE209:AH209,PremisaCosto!$F$84:$I$84)","v":4870.9808625825208},null,"BTS Prepago",null,1189.2041881114108,null,null,{"$f":"+K209*Clientes!Z209","v":1222.1490903265058}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!H292","v":0},{"$f":"+IF(B210=0,0,VLOOKUP(B210,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E209","v":1.6296847039474139E-2},null,{"$f":"+G209","v":0},1,null,0,{"$f":"+K209","v":11.55},null,{"$f":"+SUM(M211:M220)","v":0},{"$f":"+SUM(N211:N220)","v":0},{"$f":"+SUM(O211:O220)","v":0},{"$f":"+SUM(P211:P220)","v":0},{"$f":"+SUM(Q211:Q220)","v":0},{"$f":"+K210*Clientes!AD210","v":4871.2279720937904},null,0,{"$f":"IF(R210=0,0,IF($AK$3=1,$E210*$F$4*H210/$R$209,($E210*$F$4*H210-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":1.0084805807578621},null,0,null,null,{"$f":"+SUM(Z211:Z220)","v":0},{"$f":"+SUM(AA211:AA220)","v":0},{"$f":"+SUM(AB211:AB220)","v":0},{"$f":"+SUM(AC211:AC220)","v":0},{"$f":"+SUM(AD211:AD220)","v":0},{"$f":"+IF($AK$3=1,$X210*Clientes!Z210,AM210)","v":0},{"$f":"+$X210*Clientes!AA210","v":0},{"$f":"+$X210*Clientes!AB210","v":0},{"$f":"+$X210*Clientes!AC210","v":0},{"$f":"+$X210*Clientes!AD210","v":0},null,"BTS Prep",null,0,null,null,{"$f":"+K210*Clientes!Z210","v":1222.1490903265058}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!H293","v":"Regular"},{"$f":"+IF(B211=0,0,VLOOKUP(B211,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E210","v":1.6296847039474139E-2},null,0,1,null,{"$f":"+J210","v":0},{"$f":"+K210","v":11.55},null,{"$f":"+$J211*Energía!Z211*(1-$C211)*1000","v":0},{"$f":"+$J211*Energía!AA211*(1-$C211)*1000","v":0},{"$f":"+$J211*Energía!AB211*(1-$C211)*1000","v":0},{"$f":"+$J211*Energía!AC211*(1-$C211)*1000","v":0},{"$f":"+SUMPRODUCT(M211:P211,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K211*Clientes!AD211","v":3779.3737333866457},null,0,{"$f":"IF(R211=0,0,IF($AK$3=1,$E211*$F$4*H211/$R$209,($E211*$F$4*H211-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":1.0084805807578621},null,0,11.647950707753308,null,{"$f":"+$W211*Energía!Z211*(1-$C211)*1000","v":0},{"$f":"+$W211*Energía!AA211*(1-$C211)*1000","v":0},{"$f":"+$W211*Energía!AB211*(1-$C211)*1000","v":0},{"$f":"+$W211*Energía!AC211*(1-$C211)*1000","v":0},{"$f":"+SUMPRODUCT(Z211:AC211,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X211*Clientes!Z211,AM211)","v":0},{"$f":"+$X211*Clientes!AA211","v":1161.3212274713844},{"$f":"+$X211*Clientes!AB211","v":1187.403127855817},{"$f":"+$X211*Clientes!AC211","v":1217.6142659845041},{"$f":"+$X211*Clientes!AD211","v":3811.4250175467741},null,"BTS Prepago Regular",null,0,null,null,{"$f":"+K211*Clientes!Z211","v":948.12098561745393}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!H294","v":"Agro"},{"$f":"+IF(B212=0,0,VLOOKUP(B212,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.6296847039474139E-2,null,0,1,null,{"$f":"+J211","v":0},11.55,null,{"$f":"+$J212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AC212*(1-$C212)*1000","v":0},{"$f":"+SUMPRODUCT(M212:P212,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K212*Clientes!AD212","v":0},null,0,{"$f":"IF(R212=0,0,IF($AK$3=1,$E212*$F$4*H212/$R$209,($E212*$F$4*H212-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AC212*(1-$C212)*1000","v":0},{"$f":"+SUMPRODUCT(Z212:AC212,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X212*Clientes!Z212,AM212)","v":0},{"$f":"+$X212*Clientes!AA212","v":0},{"$f":"+$X212*Clientes!AB212","v":0},{"$f":"+$X212*Clientes!AC212","v":0},{"$f":"+$X212*Clientes!AD212","v":0},null,"BTS Prepago Agro",null,0,null,null,{"$f":"+K212*Clientes!Z212","v":0}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!H295","v":"Jub. 1"},{"$f":"+IF(B213=0,0,VLOOKUP(B213,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.6296847039474139E-2,null,0,1,null,0,11.55,null,{"$f":"+$J213*Energía!Z213*(1-$C213)*1000","v":0},{"$f":"+$J213*Energía!AA213*(1-$C213)*1000","v":0},{"$f":"+$J213*Energía!AB213*(1-$C213)*1000","v":0},{"$f":"+$J213*Energía!AC213*(1-$C213)*1000","v":0},{"$f":"+SUMPRODUCT(M213:P213,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K213*Clientes!AD213","v":1085.2417493738883},null,0,{"$f":"IF(R213=0,0,IF($AK$3=1,$E213*$F$4*H213/$R$209,($E213*$F$4*H213-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":1.0084805807578621},null,0,11.647950707753308,null,{"$f":"+$W213*Energía!Z213*(1-$C213)*1000","v":0},{"$f":"+$W213*Energía!AA213*(1-$C213)*1000","v":0},{"$f":"+$W213*Energía!AB213*(1-$C213)*1000","v":0},{"$f":"+$W213*Energía!AC213*(1-$C213)*1000","v":0},{"$f":"+SUMPRODUCT(Z213:AC213,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X213*Clientes!Z213,AM213)","v":0},{"$f":"+$X213*Clientes!AA213","v":333.44575350573353},{"$f":"+$X213*Clientes!AB213","v":340.84201556269386},{"$f":"+$X213*Clientes!AC213","v":349.64460206431551},{"$f":"+$X213*Clientes!AD213","v":1094.445229671257},null,"BTS Prepago Jub. 1",null,0,null,null,{"$f":"+K213*Clientes!Z213","v":272.36853527646718}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!H296","v":"Jub. 2"},{"$f":"+IF(B214=0,0,VLOOKUP(B214,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.6296847039474139E-2,null,0,1,null,0,11.55,null,{"$f":"+$J214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+SUMPRODUCT(M214:P214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K214*Clientes!AD214","v":0},null,0,{"$f":"IF(R214=0,0,IF($AK$3=1,$E214*$F$4*H214/$R$209,($E214*$F$4*H214-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+SUMPRODUCT(Z214:AC214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X214*Clientes!Z214,AM214)","v":0},{"$f":"+$X214*Clientes!AA214","v":0},{"$f":"+$X214*Clientes!AB214","v":0},{"$f":"+$X214*Clientes!AC214","v":0},{"$f":"+$X214*Clientes!AD214","v":0},null,"BTS Prepago Jub. 2",null,0,null,null,{"$f":"+K214*Clientes!Z214","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!H297","v":"Político"},{"$f":"+IF(B215=0,0,VLOOKUP(B215,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.6296847039474139E-2,null,0,1,null,0,11.55,null,{"$f":"+$J215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AC215*(1-$C215)*1000","v":0},{"$f":"+SUMPRODUCT(M215:P215,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K215*Clientes!AD215","v":0},null,0,{"$f":"IF(R215=0,0,IF($AK$3=1,$E215*$F$4*H215/$R$209,($E215*$F$4*H215-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AC215*(1-$C215)*1000","v":0},{"$f":"+SUMPRODUCT(Z215:AC215,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X215*Clientes!Z215,AM215)","v":0},{"$f":"+$X215*Clientes!AA215","v":0},{"$f":"+$X215*Clientes!AB215","v":0},{"$f":"+$X215*Clientes!AC215","v":0},{"$f":"+$X215*Clientes!AD215","v":0},null,"BTS Prepago Político",null,0,null,null,{"$f":"+K215*Clientes!Z215","v":0}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!H298","v":"x1"},{"$f":"+IF(B216=0,0,VLOOKUP(B216,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.6296847039474139E-2,null,0,1,null,0,11.55,null,{"$f":"+$J216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AC216*(1-$C216)*1000","v":0},{"$f":"+SUMPRODUCT(M216:P216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K216*Clientes!AD216","v":0},null,0,{"$f":"IF(R216=0,0,IF($AK$3=1,$E216*$F$4*H216/$R$209,($E216*$F$4*H216-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AC216*(1-$C216)*1000","v":0},{"$f":"+SUMPRODUCT(Z216:AC216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X216*Clientes!Z216,AM216)","v":0},{"$f":"+$X216*Clientes!AA216","v":0},{"$f":"+$X216*Clientes!AB216","v":0},{"$f":"+$X216*Clientes!AC216","v":0},{"$f":"+$X216*Clientes!AD216","v":0},null,{"$f":"+A216","v":"BTS Prepago x1"},null,0,null,null,{"$f":"+K216*Clientes!Z216","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!H299","v":"x2"},{"$f":"+IF(B217=0,0,VLOOKUP(B217,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.6296847039474139E-2,null,0,1,null,0,11.55,null,{"$f":"+$J217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+SUMPRODUCT(M217:P217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K217*Clientes!AD217","v":0},null,0,{"$f":"IF(R217=0,0,IF($AK$3=1,$E217*$F$4*H217/$R$209,($E217*$F$4*H217-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J217*T217","v":0},{"$f":"+U217*K217","v":0},null,{"$f":"+$W217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+SUMPRODUCT(Z217:AC217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X217*Clientes!Z217,AM217)","v":0},{"$f":"+$X217*Clientes!AA217","v":0},{"$f":"+$X217*Clientes!AB217","v":0},{"$f":"+$X217*Clientes!AC217","v":0},{"$f":"+$X217*Clientes!AD217","v":0},null,"BTS Prepago x2",null,0,null,null,{"$f":"+K217*Clientes!Z217","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!H300","v":"Discap."},{"$f":"+IF(B218=0,0,VLOOKUP(B218,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.6296847039474139E-2,null,0,1,null,0,11.55,null,{"$f":"+$J218*Energía!Z218*(1-$C218)*1000","v":0},{"$f":"+$J218*Energía!AA218*(1-$C218)*1000","v":0},{"$f":"+$J218*Energía!AB218*(1-$C218)*1000","v":0},{"$f":"+$J218*Energía!AC218*(1-$C218)*1000","v":0},{"$f":"+SUMPRODUCT(M218:P218,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K218*Clientes!AD218","v":6.6124893332554713},null,0,{"$f":"IF(R218=0,0,IF($AK$3=1,$E218*$F$4*H218/$R$209,($E218*$F$4*H218-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":1.0084805807578621},null,0,11.647950707753308,null,{"$f":"+$W218*Energía!Z218*(1-$C218)*1000","v":0},{"$f":"+$W218*Energía!AA218*(1-$C218)*1000","v":0},{"$f":"+$W218*Energía!AB218*(1-$C218)*1000","v":0},{"$f":"+$W218*Energía!AC218*(1-$C218)*1000","v":0},{"$f":"+SUMPRODUCT(Z218:AC218,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X218*Clientes!Z218,AM218)","v":0},{"$f":"+$X218*Clientes!AA218","v":2.0317191902616019},{"$f":"+$X218*Clientes!AB218","v":2.0767853738891908},{"$f":"+$X218*Clientes!AC218","v":2.1304204366580226},{"$f":"+$X218*Clientes!AD218","v":6.6685670830566455},null,"BTS Prepago Discap.",null,0,null,null,{"$f":"+K218*Clientes!Z218","v":1.6595694325887576}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!H301","v":"Discapacitados 601-más"},{"$f":"+IF(B219=0,0,VLOOKUP(B219,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.6296847039474139E-2,null,0,1,null,0,11.55,null,{"$f":"+$J219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+SUMPRODUCT(M219:P219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K219*Clientes!AD219","v":0},null,0,{"$f":"IF(R219=0,0,IF($AK$3=1,$E219*$F$4*H219/$R$209,($E219*$F$4*H219-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+SUMPRODUCT(Z219:AC219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X219*Clientes!Z219,AM219)","v":0},{"$f":"+$X219*Clientes!AA219","v":0},{"$f":"+$X219*Clientes!AB219","v":0},{"$f":"+$X219*Clientes!AC219","v":0},{"$f":"+$X219*Clientes!AD219","v":0},null,"BTS Prepago Discapacitados 601-más",null,0,null,null,{"$f":"+K219*Clientes!Z219","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!H302","v":"Cruz Roja"},{"$f":"+IF(B220=0,0,VLOOKUP(B220,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.6296847039474139E-2,null,0,1,null,0,11.55,null,{"$f":"+$J220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+SUMPRODUCT(M220:P220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K220*Clientes!AD220","v":0},null,0,{"$f":"IF(R220=0,0,IF($AK$3=1,$E220*$F$4*H220/$R$209,($E220*$F$4*H220-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+SUMPRODUCT(Z220:AC220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X220*Clientes!Z220,AM220)","v":0},{"$f":"+$X220*Clientes!AA220","v":0},{"$f":"+$X220*Clientes!AB220","v":0},{"$f":"+$X220*Clientes!AC220","v":0},{"$f":"+$X220*Clientes!AD220","v":0},null,"BTS Prepago Cruz Roja",0,0,null,null,{"$f":"+K220*Clientes!Z220","v":0}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H303","v":0},{"$f":"+IF(B221=0,0,VLOOKUP(B221,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.6296847039474139E-2,null,0,1,null,0,{"$f":"+K220","v":11.55},null,{"$f":"+SUM(M222:M231)","v":0},{"$f":"+SUM(N222:N231)","v":0},{"$f":"+SUM(O222:O231)","v":0},{"$f":"+SUM(P222:P231)","v":0},{"$f":"+SUM(Q222:Q231)","v":0},{"$f":"+K221*Clientes!AD221","v":0},null,0,{"$f":"IF(R221=0,0,IF($AK$3=1,$E221*$F$4*H221/$R$209,($E221*$F$4*H221-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z222:Z231)","v":0},{"$f":"+SUM(AA222:AA231)","v":0},{"$f":"+SUM(AB222:AB231)","v":0},{"$f":"+SUM(AC222:AC231)","v":0},{"$f":"+SUM(AD222:AD231)","v":0},{"$f":"+IF($AK$3=1,$X221*Clientes!Z221,AM221)","v":0},{"$f":"+$X221*Clientes!AA221","v":0},{"$f":"+$X221*Clientes!AB221","v":0},{"$f":"+$X221*Clientes!AC221","v":0},{"$f":"+$X221*Clientes!AD221","v":0},null,"X1D_2 (10,001-30,000)",null,0,null,null,{"$f":"+K221*Clientes!Z221","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!H304","v":"Regular"},{"$f":"+IF(B222=0,0,VLOOKUP(B222,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.6296847039474139E-2,null,0,1,null,{"$f":"+J221","v":0},{"$f":"+K221","v":11.55},null,{"$f":"+($J222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$J211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$J211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$J211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$J211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+SUMPRODUCT(M222:P222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K222*Clientes!AD222","v":0},null,0,{"$f":"IF(R222=0,0,IF($AK$3=1,$E222*$F$4*H222/$R$209,($E222*$F$4*H222-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$W211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$W211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$W211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$W211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+SUMPRODUCT(Z222:AC222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X222*Clientes!Z222,AM222)","v":0},{"$f":"+$X222*Clientes!AA222","v":0},{"$f":"+$X222*Clientes!AB222","v":0},{"$f":"+$X222*Clientes!AC222","v":0},{"$f":"+$X222*Clientes!AD222","v":0},null,"X1D_2 Regular",null,0,null,null,{"$f":"+K222*Clientes!Z222","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!H305","v":"Agro"},{"$f":"+IF(B223=0,0,VLOOKUP(B223,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.6296847039474139E-2,null,0,1,null,{"$f":"+J222","v":0},11.55,null,{"$f":"+($J223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$J212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$J212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$J212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$J212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+SUMPRODUCT(M223:P223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K223*Clientes!AD223","v":0},null,0,{"$f":"IF(R223=0,0,IF($AK$3=1,$E223*$F$4*H223/$R$209,($E223*$F$4*H223-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$W212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$W212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$W212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$W212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+SUMPRODUCT(Z223:AC223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X223*Clientes!Z223,AM223)","v":0},{"$f":"+$X223*Clientes!AA223","v":0},{"$f":"+$X223*Clientes!AB223","v":0},{"$f":"+$X223*Clientes!AC223","v":0},{"$f":"+$X223*Clientes!AD223","v":0},null,"X1D_2 Agro",null,0,null,null,{"$f":"+K223*Clientes!Z223","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!H306","v":"Jub. 1"},{"$f":"+IF(B224=0,0,VLOOKUP(B224,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.6296847039474139E-2,null,0,1,null,0,11.55,null,{"$f":"+($J224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$J213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$J213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$J213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$J213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+SUMPRODUCT(M224:P224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K224*Clientes!AD224","v":0},null,0,{"$f":"IF(R224=0,0,IF($AK$3=1,$E224*$F$4*H224/$R$209,($E224*$F$4*H224-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$W213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$W213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$W213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$W213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+SUMPRODUCT(Z224:AC224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X224*Clientes!Z224,AM224)","v":0},{"$f":"+$X224*Clientes!AA224","v":0},{"$f":"+$X224*Clientes!AB224","v":0},{"$f":"+$X224*Clientes!AC224","v":0},{"$f":"+$X224*Clientes!AD224","v":0},null,"X1D_2 Jub. 1",null,0,null,null,{"$f":"+K224*Clientes!Z224","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!H307","v":"Jub. 2"},{"$f":"+IF(B225=0,0,VLOOKUP(B225,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.6296847039474139E-2,null,0,1,null,0,11.55,null,{"$f":"+($J225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$J214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$J214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$J214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$J214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+SUMPRODUCT(M225:P225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K225*Clientes!AD225","v":0},null,0,{"$f":"IF(R225=0,0,IF($AK$3=1,$E225*$F$4*H225/$R$209,($E225*$F$4*H225-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$W214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$W214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$W214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$W214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+SUMPRODUCT(Z225:AC225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X225*Clientes!Z225,AM225)","v":0},{"$f":"+$X225*Clientes!AA225","v":0},{"$f":"+$X225*Clientes!AB225","v":0},{"$f":"+$X225*Clientes!AC225","v":0},{"$f":"+$X225*Clientes!AD225","v":0},null,"X1D_2 Jub. 2",null,0,null,null,{"$f":"+K225*Clientes!Z225","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!H308","v":"Político"},{"$f":"+IF(B226=0,0,VLOOKUP(B226,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.6296847039474139E-2,null,{"$f":"+G225","v":0},1,null,0,11.55,null,{"$f":"+($J226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$J215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$J215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$J215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$J215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+SUMPRODUCT(M226:P226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K226*Clientes!AD226","v":0},null,0,{"$f":"IF(R226=0,0,IF($AK$3=1,$E226*$F$4*H226/$R$209,($E226*$F$4*H226-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$W215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$W215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$W215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$W215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+SUMPRODUCT(Z226:AC226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X226*Clientes!Z226,AM226)","v":0},{"$f":"+$X226*Clientes!AA226","v":0},{"$f":"+$X226*Clientes!AB226","v":0},{"$f":"+$X226*Clientes!AC226","v":0},{"$f":"+$X226*Clientes!AD226","v":0},null,"X1D_2 Político",null,0,null,null,{"$f":"+K226*Clientes!Z226","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!H309","v":"x1"},{"$f":"+IF(B227=0,0,VLOOKUP(B227,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.6296847039474139E-2,null,0,1,null,0,11.55,null,{"$f":"+($J227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$J216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$J216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$J216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$J216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+SUMPRODUCT(M227:P227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K227*Clientes!AD227","v":0},null,0,{"$f":"IF(R227=0,0,IF($AK$3=1,$E227*$F$4*H227/$R$209,($E227*$F$4*H227-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$W216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$W216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$W216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$W216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+SUMPRODUCT(Z227:AC227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X227*Clientes!Z227,AM227)","v":0},{"$f":"+$X227*Clientes!AA227","v":0},{"$f":"+$X227*Clientes!AB227","v":0},{"$f":"+$X227*Clientes!AC227","v":0},{"$f":"+$X227*Clientes!AD227","v":0},null,"X1D_2 x1",null,0,null,null,{"$f":"+K227*Clientes!Z227","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!H310","v":"x2"},{"$f":"+IF(B228=0,0,VLOOKUP(B228,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.6296847039474139E-2,null,0,1,null,0,11.55,null,{"$f":"+($J228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$J217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$J217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$J217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$J217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+SUMPRODUCT(M228:P228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K228*Clientes!AD228","v":0},null,0,{"$f":"IF(R228=0,0,IF($AK$3=1,$E228*$F$4*H228/$R$209,($E228*$F$4*H228-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$W217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$W217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$W217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$W217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+SUMPRODUCT(Z228:AC228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X228*Clientes!Z228,AM228)","v":0},{"$f":"+$X228*Clientes!AA228","v":0},{"$f":"+$X228*Clientes!AB228","v":0},{"$f":"+$X228*Clientes!AC228","v":0},{"$f":"+$X228*Clientes!AD228","v":0},null,"X1D_2 x2",null,0,null,null,{"$f":"+K228*Clientes!Z228","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!H311","v":"Discap."},{"$f":"+IF(B229=0,0,VLOOKUP(B229,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.6296847039474139E-2,null,0,1,null,0,11.55,null,{"$f":"+($J229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$J218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$J218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$J218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$J218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+SUMPRODUCT(M229:P229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K229*Clientes!AD229","v":0},null,0,{"$f":"IF(R229=0,0,IF($AK$3=1,$E229*$F$4*H229/$R$209,($E229*$F$4*H229-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$W218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$W218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$W218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$W218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+SUMPRODUCT(Z229:AC229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X229*Clientes!Z229,AM229)","v":0},{"$f":"+$X229*Clientes!AA229","v":0},{"$f":"+$X229*Clientes!AB229","v":0},{"$f":"+$X229*Clientes!AC229","v":0},{"$f":"+$X229*Clientes!AD229","v":0},null,"X1D_2 Discap.",null,0,null,null,{"$f":"+K229*Clientes!Z229","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H312","v":"Discapacitados 601-más"},{"$f":"+IF(B230=0,0,VLOOKUP(B230,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.6296847039474139E-2,null,0,1,null,0,11.55,null,{"$f":"+($J230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$J219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$J219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$J219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$J219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+SUMPRODUCT(M230:P230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K230*Clientes!AD230","v":0},null,0,{"$f":"IF(R230=0,0,IF($AK$3=1,$E230*$F$4*H230/$R$209,($E230*$F$4*H230-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$W219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$W219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$W219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$W219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+SUMPRODUCT(Z230:AC230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X230*Clientes!Z230,AM230)","v":0},{"$f":"+$X230*Clientes!AA230","v":0},{"$f":"+$X230*Clientes!AB230","v":0},{"$f":"+$X230*Clientes!AC230","v":0},{"$f":"+$X230*Clientes!AD230","v":0},null,"X1D_2 Discapacitados 601-más",null,0,null,null,{"$f":"+K230*Clientes!Z230","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!H313","v":"Cruz Roja"},{"$f":"+IF(B231=0,0,VLOOKUP(B231,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.6296847039474139E-2,null,0,1,null,0,11.55,null,{"$f":"+($J231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$J220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$J220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$J220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$J220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+SUMPRODUCT(M231:P231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K231*Clientes!AD231","v":0},null,0,{"$f":"IF(R231=0,0,IF($AK$3=1,$E231*$F$4*H231/$R$209,($E231*$F$4*H231-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$W220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$W220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$W220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$W220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+SUMPRODUCT(Z231:AC231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X231*Clientes!Z231,AM231)","v":0},{"$f":"+$X231*Clientes!AA231","v":0},{"$f":"+$X231*Clientes!AB231","v":0},{"$f":"+$X231*Clientes!AC231","v":0},{"$f":"+$X231*Clientes!AD231","v":0},null,"X1D_2 Cruz Roja",null,0,null,null,{"$f":"+K231*Clientes!Z231","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H314","v":0},{"$f":"+IF(B232=0,0,VLOOKUP(B232,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.6296847039474139E-2,null,0,1,null,0,{"$f":"+K231","v":11.55},null,{"$f":"+SUM(M233:M242)","v":0},{"$f":"+SUM(N233:N242)","v":0},{"$f":"+SUM(O233:O242)","v":0},{"$f":"+SUM(P233:P242)","v":0},{"$f":"+SUM(Q233:Q242)","v":0},{"$f":"+K232*Clientes!AD232","v":0},null,0,{"$f":"IF(R232=0,0,IF($AK$3=1,$E232*$F$4*H232/$R$209,($E232*$F$4*H232-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z233:Z242)","v":0},{"$f":"+SUM(AA233:AA242)","v":0},{"$f":"+SUM(AB233:AB242)","v":0},{"$f":"+SUM(AC233:AC242)","v":0},{"$f":"+SUM(AD233:AD242)","v":0},{"$f":"+IF($AK$3=1,$X232*Clientes!Z232,AM232)","v":0},{"$f":"+$X232*Clientes!AA232","v":0},{"$f":"+$X232*Clientes!AB232","v":0},{"$f":"+$X232*Clientes!AC232","v":0},{"$f":"+$X232*Clientes!AD232","v":0},null,"X1D_3 (30,001-50,000)",null,0,null,null,{"$f":"+K232*Clientes!Z232","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!H315","v":"Regular"},{"$f":"+IF(B233=0,0,VLOOKUP(B233,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.6296847039474139E-2,null,0,1,null,{"$f":"+J232","v":0},{"$f":"+K232","v":11.55},null,{"$f":"+($J233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$J211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$J211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$J211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$J211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+SUMPRODUCT(M233:P233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K233*Clientes!AD233","v":0},null,0,{"$f":"IF(R233=0,0,IF($AK$3=1,$E233*$F$4*H233/$R$209,($E233*$F$4*H233-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$W211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$W211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$W211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$W211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+SUMPRODUCT(Z233:AC233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X233*Clientes!Z233,AM233)","v":0},{"$f":"+$X233*Clientes!AA233","v":0},{"$f":"+$X233*Clientes!AB233","v":0},{"$f":"+$X233*Clientes!AC233","v":0},{"$f":"+$X233*Clientes!AD233","v":0},null,"X1D_3 Regular",null,0,null,null,{"$f":"+K233*Clientes!Z233","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!H316","v":"Agro"},{"$f":"+IF(B234=0,0,VLOOKUP(B234,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.6296847039474139E-2,null,0,1,null,{"$f":"+J233","v":0},11.55,null,{"$f":"+($J234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$J212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$J212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$J212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$J212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+SUMPRODUCT(M234:P234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K234*Clientes!AD234","v":0},null,0,{"$f":"IF(R234=0,0,IF($AK$3=1,$E234*$F$4*H234/$R$209,($E234*$F$4*H234-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$W212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$W212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$W212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$W212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+SUMPRODUCT(Z234:AC234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X234*Clientes!Z234,AM234)","v":0},{"$f":"+$X234*Clientes!AA234","v":0},{"$f":"+$X234*Clientes!AB234","v":0},{"$f":"+$X234*Clientes!AC234","v":0},{"$f":"+$X234*Clientes!AD234","v":0},null,"X1D_3 Agro",null,0,null,null,{"$f":"+K234*Clientes!Z234","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!H317","v":"Jub. 1"},{"$f":"+IF(B235=0,0,VLOOKUP(B235,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.6296847039474139E-2,null,0,1,null,0,11.55,null,{"$f":"+($J235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$J213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$J213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$J213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$J213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+SUMPRODUCT(M235:P235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K235*Clientes!AD235","v":0},null,0,{"$f":"IF(R235=0,0,IF($AK$3=1,$E235*$F$4*H235/$R$209,($E235*$F$4*H235-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$W213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$W213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$W213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$W213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+SUMPRODUCT(Z235:AC235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X235*Clientes!Z235,AM235)","v":0},{"$f":"+$X235*Clientes!AA235","v":0},{"$f":"+$X235*Clientes!AB235","v":0},{"$f":"+$X235*Clientes!AC235","v":0},{"$f":"+$X235*Clientes!AD235","v":0},null,"X1D_3 Jub. 1",null,0,null,null,{"$f":"+K235*Clientes!Z235","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!H318","v":"Jub. 2"},{"$f":"+IF(B236=0,0,VLOOKUP(B236,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.6296847039474139E-2,null,0,1,null,0,11.55,null,{"$f":"+($J236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$J214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$J214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$J214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$J214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+SUMPRODUCT(M236:P236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K236*Clientes!AD236","v":0},null,0,{"$f":"IF(R236=0,0,IF($AK$3=1,$E236*$F$4*H236/$R$209,($E236*$F$4*H236-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$W214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$W214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$W214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$W214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+SUMPRODUCT(Z236:AC236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X236*Clientes!Z236,AM236)","v":0},{"$f":"+$X236*Clientes!AA236","v":0},{"$f":"+$X236*Clientes!AB236","v":0},{"$f":"+$X236*Clientes!AC236","v":0},{"$f":"+$X236*Clientes!AD236","v":0},null,"X1D_3 Jub. 2",null,0,null,null,{"$f":"+K236*Clientes!Z236","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!H319","v":"Político"},{"$f":"+IF(B237=0,0,VLOOKUP(B237,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.6296847039474139E-2,null,0,1,null,0,11.55,null,{"$f":"+($J237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$J215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$J215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$J215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$J215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+SUMPRODUCT(M237:P237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K237*Clientes!AD237","v":0},null,0,{"$f":"IF(R237=0,0,IF($AK$3=1,$E237*$F$4*H237/$R$209,($E237*$F$4*H237-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$W215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$W215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$W215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$W215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+SUMPRODUCT(Z237:AC237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X237*Clientes!Z237,AM237)","v":0},{"$f":"+$X237*Clientes!AA237","v":0},{"$f":"+$X237*Clientes!AB237","v":0},{"$f":"+$X237*Clientes!AC237","v":0},{"$f":"+$X237*Clientes!AD237","v":0},null,"X1D_3 Político",null,0,null,null,{"$f":"+K237*Clientes!Z237","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!H320","v":"x1"},{"$f":"+IF(B238=0,0,VLOOKUP(B238,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.6296847039474139E-2,null,0,1,null,0,11.55,null,{"$f":"+($J238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$J216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$J216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$J216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$J216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+SUMPRODUCT(M238:P238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K238*Clientes!AD238","v":0},null,0,{"$f":"IF(R238=0,0,IF($AK$3=1,$E238*$F$4*H238/$R$209,($E238*$F$4*H238-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$W216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$W216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$W216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$W216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+SUMPRODUCT(Z238:AC238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X238*Clientes!Z238,AM238)","v":0},{"$f":"+$X238*Clientes!AA238","v":0},{"$f":"+$X238*Clientes!AB238","v":0},{"$f":"+$X238*Clientes!AC238","v":0},{"$f":"+$X238*Clientes!AD238","v":0},null,"X1D_3 x1",null,0,null,null,{"$f":"+K238*Clientes!Z238","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!H321","v":"x2"},{"$f":"+IF(B239=0,0,VLOOKUP(B239,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.6296847039474139E-2,null,0,1,null,0,11.55,null,{"$f":"+($J239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$J217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$J217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$J217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$J217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+SUMPRODUCT(M239:P239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K239*Clientes!AD239","v":0},null,0,{"$f":"IF(R239=0,0,IF($AK$3=1,$E239*$F$4*H239/$R$209,($E239*$F$4*H239-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$W217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$W217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$W217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$W217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+SUMPRODUCT(Z239:AC239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X239*Clientes!Z239,AM239)","v":0},{"$f":"+$X239*Clientes!AA239","v":0},{"$f":"+$X239*Clientes!AB239","v":0},{"$f":"+$X239*Clientes!AC239","v":0},{"$f":"+$X239*Clientes!AD239","v":0},null,"X1D_3 x2",null,0,null,null,{"$f":"+K239*Clientes!Z239","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!H322","v":"Discap."},{"$f":"+IF(B240=0,0,VLOOKUP(B240,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.6296847039474139E-2,null,0,1,null,0,11.55,null,{"$f":"+($J240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$J218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$J218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$J218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$J218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+SUMPRODUCT(M240:P240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K240*Clientes!AD240","v":0},null,0,{"$f":"IF(R240=0,0,IF($AK$3=1,$E240*$F$4*H240/$R$209,($E240*$F$4*H240-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$W218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$W218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$W218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$W218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+SUMPRODUCT(Z240:AC240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X240*Clientes!Z240,AM240)","v":0},{"$f":"+$X240*Clientes!AA240","v":0},{"$f":"+$X240*Clientes!AB240","v":0},{"$f":"+$X240*Clientes!AC240","v":0},{"$f":"+$X240*Clientes!AD240","v":0},null,"X1D_3 Discap.",null,0,null,null,{"$f":"+K240*Clientes!Z240","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H323","v":"Discapacitados 601-más"},{"$f":"+IF(B241=0,0,VLOOKUP(B241,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.6296847039474139E-2,null,0,1,null,0,11.55,null,{"$f":"+($J241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$J219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$J219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$J219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$J219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+SUMPRODUCT(M241:P241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K241*Clientes!AD241","v":0},null,{"$f":"IF(Q241=0,0,$E241*$F$4*G241/$Q$209)","v":0},{"$f":"IF(R241=0,0,IF($AK$3=1,$E241*$F$4*H241/$R$209,($E241*$F$4*H241-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$W219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$W219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$W219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$W219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+SUMPRODUCT(Z241:AC241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X241*Clientes!Z241,AM241)","v":0},{"$f":"+$X241*Clientes!AA241","v":0},{"$f":"+$X241*Clientes!AB241","v":0},{"$f":"+$X241*Clientes!AC241","v":0},{"$f":"+$X241*Clientes!AD241","v":0},null,"X1D_3 Discapacitados 601-más",null,0,null,null,{"$f":"+K241*Clientes!Z241","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!H324","v":"Cruz Roja"},{"$f":"+IF(B242=0,0,VLOOKUP(B242,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.6296847039474139E-2,null,{"$f":"+G241","v":0},1,null,0,11.55,null,{"$f":"+($J242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$J220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$J220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$J220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$J220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+SUMPRODUCT(M242:P242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K242*Clientes!AD242","v":0},null,0,{"$f":"IF(R242=0,0,IF($AK$3=1,$E242*$F$4*H242/$R$209,($E242*$F$4*H242-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$W220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$W220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$W220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$W220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+SUMPRODUCT(Z242:AC242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X242*Clientes!Z242,AM242)","v":0},{"$f":"+$X242*Clientes!AA242","v":0},{"$f":"+$X242*Clientes!AB242","v":0},{"$f":"+$X242*Clientes!AC242","v":0},{"$f":"+$X242*Clientes!AD242","v":0},null,"X1D_3 Cruz Roja",null,0,null,null,{"$f":"+K242*Clientes!Z242","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!H325","v":0},{"$f":"+IF(B243=0,0,VLOOKUP(B243,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.6296847039474139E-2,null,0,1,null,0,{"$f":"+K242","v":11.55},null,{"$f":"+SUM(M244:M253)","v":0},{"$f":"+SUM(N244:N253)","v":0},{"$f":"+SUM(O244:O253)","v":0},{"$f":"+SUM(P244:P253)","v":0},{"$f":"+SUM(Q244:Q253)","v":0},{"$f":"+K243*Clientes!AD243","v":0},null,0,{"$f":"IF(R243=0,0,IF($AK$3=1,$E243*$F$4*H243/$R$209,($E243*$F$4*H243-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z244:Z253)","v":0},{"$f":"+SUM(AA244:AA253)","v":0},{"$f":"+SUM(AB244:AB253)","v":0},{"$f":"+SUM(AC244:AC253)","v":0},{"$f":"+SUM(AD244:AD253)","v":0},{"$f":"+IF($AK$3=1,$X243*Clientes!Z243,AM243)","v":0},{"$f":"+$X243*Clientes!AA243","v":0},{"$f":"+$X243*Clientes!AB243","v":0},{"$f":"+$X243*Clientes!AC243","v":0},{"$f":"+$X243*Clientes!AD243","v":0},null,"X1D_4 (50,001-más)",null,0,null,null,{"$f":"+K243*Clientes!Z243","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!H326","v":"Regular"},{"$f":"+IF(B244=0,0,VLOOKUP(B244,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.6296847039474139E-2,null,0,1,null,{"$f":"+J243","v":0},{"$f":"+K243","v":11.55},null,{"$f":"+($J244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$J211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$J211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$J211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$J211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+SUMPRODUCT(M244:P244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K244*Clientes!AD244","v":0},null,0,{"$f":"IF(R244=0,0,IF($AK$3=1,$E244*$F$4*H244/$R$209,($E244*$F$4*H244-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$W211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$W211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$W211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$W211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+SUMPRODUCT(Z244:AC244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X244*Clientes!Z244,AM244)","v":0},{"$f":"+$X244*Clientes!AA244","v":0},{"$f":"+$X244*Clientes!AB244","v":0},{"$f":"+$X244*Clientes!AC244","v":0},{"$f":"+$X244*Clientes!AD244","v":0},null,"X1D_4 Regular",null,0,null,null,{"$f":"+K244*Clientes!Z244","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!H327","v":"Agro"},{"$f":"+IF(B245=0,0,VLOOKUP(B245,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.6296847039474139E-2,null,0,1,null,{"$f":"+J244","v":0},11.55,null,{"$f":"+($J245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$J212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$J212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$J212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$J212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+SUMPRODUCT(M245:P245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K245*Clientes!AD245","v":0},null,0,{"$f":"IF(R245=0,0,IF($AK$3=1,$E245*$F$4*H245/$R$209,($E245*$F$4*H245-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$W212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$W212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$W212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$W212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+SUMPRODUCT(Z245:AC245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X245*Clientes!Z245,AM245)","v":0},{"$f":"+$X245*Clientes!AA245","v":0},{"$f":"+$X245*Clientes!AB245","v":0},{"$f":"+$X245*Clientes!AC245","v":0},{"$f":"+$X245*Clientes!AD245","v":0},null,"X1D_4 Agro",null,0,null,null,{"$f":"+K245*Clientes!Z245","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!H328","v":"Jub. 1"},{"$f":"+IF(B246=0,0,VLOOKUP(B246,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.6296847039474139E-2,null,0,1,null,0,11.55,null,{"$f":"+($J246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$J213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$J213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$J213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$J213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+SUMPRODUCT(M246:P246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K246*Clientes!AD246","v":0},null,0,{"$f":"IF(R246=0,0,IF($AK$3=1,$E246*$F$4*H246/$R$209,($E246*$F$4*H246-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$W213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$W213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$W213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$W213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+SUMPRODUCT(Z246:AC246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X246*Clientes!Z246,AM246)","v":0},{"$f":"+$X246*Clientes!AA246","v":0},{"$f":"+$X246*Clientes!AB246","v":0},{"$f":"+$X246*Clientes!AC246","v":0},{"$f":"+$X246*Clientes!AD246","v":0},null,"X1D_4 Jub. 1",null,0,null,null,{"$f":"+K246*Clientes!Z246","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!H329","v":"Jub. 2"},{"$f":"+IF(B247=0,0,VLOOKUP(B247,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.6296847039474139E-2,null,0,1,null,0,11.55,null,{"$f":"+($J247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$J214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$J214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$J214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$J214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+SUMPRODUCT(M247:P247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K247*Clientes!AD247","v":0},null,0,{"$f":"IF(R247=0,0,IF($AK$3=1,$E247*$F$4*H247/$R$209,($E247*$F$4*H247-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$W214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$W214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$W214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$W214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+SUMPRODUCT(Z247:AC247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X247*Clientes!Z247,AM247)","v":0},{"$f":"+$X247*Clientes!AA247","v":0},{"$f":"+$X247*Clientes!AB247","v":0},{"$f":"+$X247*Clientes!AC247","v":0},{"$f":"+$X247*Clientes!AD247","v":0},null,"X1D_4 Jub. 2",null,0,null,null,{"$f":"+K247*Clientes!Z247","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!H330","v":"Político"},{"$f":"+IF(B248=0,0,VLOOKUP(B248,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.6296847039474139E-2,null,0,1,null,0,11.55,null,{"$f":"+($J248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$J215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$J215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$J215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$J215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+SUMPRODUCT(M248:P248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K248*Clientes!AD248","v":0},null,0,{"$f":"IF(R248=0,0,IF($AK$3=1,$E248*$F$4*H248/$R$209,($E248*$F$4*H248-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$W215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$W215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$W215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$W215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+SUMPRODUCT(Z248:AC248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X248*Clientes!Z248,AM248)","v":0},{"$f":"+$X248*Clientes!AA248","v":0},{"$f":"+$X248*Clientes!AB248","v":0},{"$f":"+$X248*Clientes!AC248","v":0},{"$f":"+$X248*Clientes!AD248","v":0},null,"X1D_4 Político",null,0,null,null,{"$f":"+K248*Clientes!Z248","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!H331","v":"x1"},{"$f":"+IF(B249=0,0,VLOOKUP(B249,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.6296847039474139E-2,null,0,1,null,0,11.55,null,{"$f":"+($J249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$J216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$J216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$J216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$J216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+SUMPRODUCT(M249:P249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K249*Clientes!AD249","v":0},null,0,{"$f":"IF(R249=0,0,IF($AK$3=1,$E249*$F$4*H249/$R$209,($E249*$F$4*H249-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$W216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$W216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$W216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$W216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+SUMPRODUCT(Z249:AC249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X249*Clientes!Z249,AM249)","v":0},{"$f":"+$X249*Clientes!AA249","v":0},{"$f":"+$X249*Clientes!AB249","v":0},{"$f":"+$X249*Clientes!AC249","v":0},{"$f":"+$X249*Clientes!AD249","v":0},null,"X1D_4 x1",null,0,null,null,{"$f":"+K249*Clientes!Z249","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!H332","v":"x2"},{"$f":"+IF(B250=0,0,VLOOKUP(B250,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.6296847039474139E-2,null,0,1,null,0,11.55,null,{"$f":"+($J250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$J217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$J217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$J217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$J217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+SUMPRODUCT(M250:P250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K250*Clientes!AD250","v":0},null,0,{"$f":"IF(R250=0,0,IF($AK$3=1,$E250*$F$4*H250/$R$209,($E250*$F$4*H250-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$W217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$W217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$W217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$W217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+SUMPRODUCT(Z250:AC250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X250*Clientes!Z250,AM250)","v":0},{"$f":"+$X250*Clientes!AA250","v":0},{"$f":"+$X250*Clientes!AB250","v":0},{"$f":"+$X250*Clientes!AC250","v":0},{"$f":"+$X250*Clientes!AD250","v":0},null,"X1D_4 x2",null,0,null,null,{"$f":"+K250*Clientes!Z250","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!H333","v":"Discap."},{"$f":"+IF(B251=0,0,VLOOKUP(B251,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.6296847039474139E-2,null,0,1,null,0,11.55,null,{"$f":"+($J251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$J218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$J218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$J218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$J218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+SUMPRODUCT(M251:P251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K251*Clientes!AD251","v":0},null,0,{"$f":"IF(R251=0,0,IF($AK$3=1,$E251*$F$4*H251/$R$209,($E251*$F$4*H251-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$W218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$W218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$W218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$W218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+SUMPRODUCT(Z251:AC251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X251*Clientes!Z251,AM251)","v":0},{"$f":"+$X251*Clientes!AA251","v":0},{"$f":"+$X251*Clientes!AB251","v":0},{"$f":"+$X251*Clientes!AC251","v":0},{"$f":"+$X251*Clientes!AD251","v":0},null,"X1D_4 Discap.",null,0,null,null,{"$f":"+K251*Clientes!Z251","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H334","v":"Discapacitados 601-más"},{"$f":"+IF(B252=0,0,VLOOKUP(B252,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.6296847039474139E-2,null,0,1,null,0,11.55,null,{"$f":"+($J252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$J219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$J219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$J219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$J219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+SUMPRODUCT(M252:P252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K252*Clientes!AD252","v":0},null,0,{"$f":"IF(R252=0,0,IF($AK$3=1,$E252*$F$4*H252/$R$209,($E252*$F$4*H252-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$W219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$W219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$W219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$W219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+SUMPRODUCT(Z252:AC252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X252*Clientes!Z252,AM252)","v":0},{"$f":"+$X252*Clientes!AA252","v":0},{"$f":"+$X252*Clientes!AB252","v":0},{"$f":"+$X252*Clientes!AC252","v":0},{"$f":"+$X252*Clientes!AD252","v":0},null,"X1D_4 Discapacitados 601-más",null,0,null,null,{"$f":"+K252*Clientes!Z252","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!H335","v":"Cruz Roja"},{"$f":"+IF(B253=0,0,VLOOKUP(B253,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.6296847039474139E-2,null,0,1,null,0,11.55,null,{"$f":"+($J253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$J220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$J220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$J220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$J220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+SUMPRODUCT(M253:P253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K253*Clientes!AD253","v":0},null,0,{"$f":"IF(R253=0,0,IF($AK$3=1,$E253*$F$4*H253/$R$209,($E253*$F$4*H253-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$W220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$W220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$W220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$W220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+SUMPRODUCT(Z253:AC253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X253*Clientes!Z253,AM253)","v":0},{"$f":"+$X253*Clientes!AA253","v":0},{"$f":"+$X253*Clientes!AB253","v":0},{"$f":"+$X253*Clientes!AC253","v":0},{"$f":"+$X253*Clientes!AD253","v":0},null,"X1D_4 Cruz Roja",null,0,null,null,{"$f":"+K253*Clientes!Z253","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!H336","v":0},{"$f":"+IF(B254=0,0,VLOOKUP(B254,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.6296847039474139E-2,null,0,1,null,0,{"$f":"+K253","v":11.55},null,{"$f":"+SUM(M255:M264)","v":0},{"$f":"+SUM(N255:N264)","v":0},{"$f":"+SUM(O255:O264)","v":0},{"$f":"+SUM(P255:P264)","v":0},{"$f":"+SUM(Q255:Q264)","v":0},{"$f":"+K254*Clientes!AD254","v":0},null,0,{"$f":"IF(R254=0,0,IF($AK$3=1,$E254*$F$4*H254/$R$209,($E254*$F$4*H254-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z255:Z264)","v":0},{"$f":"+SUM(AA255:AA264)","v":0},{"$f":"+SUM(AB255:AB264)","v":0},{"$f":"+SUM(AC255:AC264)","v":0},{"$f":"+SUM(AD255:AD264)","v":0},{"$f":"+IF($AK$3=1,$X254*Clientes!Z254,AM254)","v":0},{"$f":"+$X254*Clientes!AA254","v":0},{"$f":"+$X254*Clientes!AB254","v":0},{"$f":"+$X254*Clientes!AC254","v":0},{"$f":"+$X254*Clientes!AD254","v":0},null,"X1D_5 (xxx)",null,0,null,null,{"$f":"+K254*Clientes!Z254","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!H337","v":"Regular"},{"$f":"+IF(B255=0,0,VLOOKUP(B255,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.6296847039474139E-2,null,{"$f":"+G254","v":0},1,null,{"$f":"+J254","v":0},{"$f":"+K254","v":11.55},null,{"$f":"+($J255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$J211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$J211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$J211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$J211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+SUMPRODUCT(M255:P255,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K255*Clientes!AD255*12","v":0},null,0,{"$f":"IF(R255=0,0,IF($AK$3=1,$E255*$F$4*H255/$R$209,($E255*$F$4*H255-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$W211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$W211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$W211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$W211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+SUMPRODUCT(Z255:AC255,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X255*Clientes!AD255*12","v":0},null,"X1D_5 Regular",null,0,null,null,{"$f":"+K255*Clientes!Z255","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!H338","v":"Agro"},{"$f":"+IF(B256=0,0,VLOOKUP(B256,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.6296847039474139E-2,null,0,1,null,{"$f":"+J255","v":0},11.55,null,{"$f":"+($J256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$J212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$J212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$J212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$J212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+SUMPRODUCT(M256:P256,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K256*Clientes!AD256*12","v":0},null,0,{"$f":"IF(R256=0,0,IF($AK$3=1,$E256*$F$4*H256/$R$209,($E256*$F$4*H256-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$W212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$W212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$W212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$W212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+SUMPRODUCT(Z256:AC256,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X256*Clientes!AD256*12","v":0},null,"X1D_5 Agro",null,0,null,null,{"$f":"+K256*Clientes!Z256","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!H339","v":"Jub. 1"},{"$f":"+IF(B257=0,0,VLOOKUP(B257,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.6296847039474139E-2,null,0,1,null,0,11.55,null,{"$f":"+($J257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$J213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$J213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$J213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$J213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+SUMPRODUCT(M257:P257,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K257*Clientes!AD257*12","v":0},null,0,{"$f":"IF(R257=0,0,IF($AK$3=1,$E257*$F$4*H257/$R$209,($E257*$F$4*H257-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$W213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$W213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$W213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$W213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+SUMPRODUCT(Z257:AC257,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X257*Clientes!AD257*12","v":0},null,"X1D_5 Jub. 1",null,0,null,null,{"$f":"+K257*Clientes!Z257","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!H340","v":"Jub. 2"},{"$f":"+IF(B258=0,0,VLOOKUP(B258,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.6296847039474139E-2,null,{"$f":"+G257","v":0},1,null,0,11.55,null,{"$f":"+($J258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$J214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$J214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$J214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$J214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+SUMPRODUCT(M258:P258,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K258*Clientes!AD258*12","v":0},null,0,{"$f":"IF(R258=0,0,IF($AK$3=1,$E258*$F$4*H258/$R$209,($E258*$F$4*H258-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$W214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$W214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$W214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$W214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+SUMPRODUCT(Z258:AC258,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X258*Clientes!AD258*12","v":0},null,"X1D_5 Jub. 2",null,0,null,null,{"$f":"+K258*Clientes!Z258","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!H341","v":"Político"},{"$f":"+IF(B259=0,0,VLOOKUP(B259,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.6296847039474139E-2,null,0,1,null,0,11.55,null,{"$f":"+($J259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$J215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$J215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$J215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$J215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+SUMPRODUCT(M259:P259,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K259*Clientes!AD259*12","v":0},null,0,{"$f":"IF(R259=0,0,IF($AK$3=1,$E259*$F$4*H259/$R$209,($E259*$F$4*H259-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$W215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$W215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$W215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$W215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+SUMPRODUCT(Z259:AC259,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X259*Clientes!AD259*12","v":0},null,"X1D_5 Político",null,0,null,null,{"$f":"+K259*Clientes!Z259","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!H342","v":"x1"},{"$f":"+IF(B260=0,0,VLOOKUP(B260,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.6296847039474139E-2,null,0,1,null,0,11.55,null,{"$f":"+($J260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$J216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$J216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$J216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$J216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+SUMPRODUCT(M260:P260,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K260*Clientes!AD260*12","v":0},null,0,{"$f":"IF(R260=0,0,IF($AK$3=1,$E260*$F$4*H260/$R$209,($E260*$F$4*H260-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$W216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$W216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$W216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$W216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+SUMPRODUCT(Z260:AC260,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X260*Clientes!AD260*12","v":0},null,"X1D_5 x1",null,0,null,null,{"$f":"+K260*Clientes!Z260","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!H343","v":"x2"},{"$f":"+IF(B261=0,0,VLOOKUP(B261,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.6296847039474139E-2,null,0,1,null,0,11.55,null,{"$f":"+($J261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$J217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$J217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$J217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$J217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+SUMPRODUCT(M261:P261,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K261*Clientes!AD261*12","v":0},null,0,{"$f":"IF(R261=0,0,IF($AK$3=1,$E261*$F$4*H261/$R$209,($E261*$F$4*H261-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$W217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$W217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$W217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$W217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+SUMPRODUCT(Z261:AC261,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X261*Clientes!AD261*12","v":0},null,"X1D_5 x2",null,0,null,null,{"$f":"+K261*Clientes!Z261","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!H344","v":"Discap."},{"$f":"+IF(B262=0,0,VLOOKUP(B262,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.6296847039474139E-2,null,0,1,null,0,11.55,null,{"$f":"+($J262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$J218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$J218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$J218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$J218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+SUMPRODUCT(M262:P262,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K262*Clientes!AD262*12","v":0},null,0,{"$f":"IF(R262=0,0,IF($AK$3=1,$E262*$F$4*H262/$R$209,($E262*$F$4*H262-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$W218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$W218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$W218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$W218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+SUMPRODUCT(Z262:AC262,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X262*Clientes!AD262*12","v":0},null,"X1D_5 Discap.",null,0,null,null,{"$f":"+K262*Clientes!Z262","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H345","v":"Discapacitados 601-más"},{"$f":"+IF(B263=0,0,VLOOKUP(B263,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.6296847039474139E-2,null,0,1,null,0,11.55,null,{"$f":"+($J263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$J219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$J219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$J219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$J219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+SUMPRODUCT(M263:P263,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K263*Clientes!AD263*12","v":0},null,0,{"$f":"IF(R263=0,0,IF($AK$3=1,$E263*$F$4*H263/$R$209,($E263*$F$4*H263-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$W219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$W219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$W219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$W219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+SUMPRODUCT(Z263:AC263,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X263*Clientes!AD263*12","v":0},null,"X1D_5 Discapacitados 601-más",null,0,null,null,{"$f":"+K263*Clientes!Z263","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!H346","v":"Cruz Roja"},{"$f":"+IF(B264=0,0,VLOOKUP(B264,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.6296847039474139E-2,null,0,1,null,0,11.55,null,{"$f":"+($J264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$J220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$J220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$J220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$J220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+SUMPRODUCT(M264:P264,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K264*Clientes!AD264*12","v":0},null,0,{"$f":"IF(R264=0,0,IF($AK$3=1,$E264*$F$4*H264/$R$209,($E264*$F$4*H264-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$W220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$W220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$W220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$W220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+SUMPRODUCT(Z264:AC264,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X264*Clientes!AD264*12","v":0},null,"X1D_5 Cruz Roja",null,0,null,null,{"$f":"+K264*Clientes!Z264","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!H347","v":0},{"$f":"+IF(B265=0,0,VLOOKUP(B265,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,null,0,null,{"$f":"+SUM(M266:M267)","v":0},{"$f":"+SUM(N266:N267)","v":0},{"$f":"+SUM(O266:O267)","v":0},{"$f":"+SUM(P266:P267)","v":0},null,{"$f":"+K265*Clientes!AD265","v":0},null,{"$f":"IF(Q265=0,0,$E265*$F$4*G265/Q265)","v":0},{"$f":"IF(R265=0,0,IF($AK$3=1,$E265*$F$4*H265/$R$265,($E265*$F$4*H265-$AM$265*PremisaCosto!$F$84)/($R$265-$AP$265*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J265*T265","v":0},{"$f":"+U265*K265","v":0},null,{"$f":"+SUMPRODUCT(V265:Y265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W265:Z265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X265:AA265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y265:AB265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD266:AD267)","v":0},{"$f":"+Potencia!T265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!U265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!V265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!W265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+SUMPRODUCT(AE265:AH265,PremisaCosto!$F$84:$I$84)","v":0},null,"X2H",null,0,null,null,{"$f":"+K265*Clientes!Z265","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!H348","v":0},{"$f":"+IF(B266=0,0,VLOOKUP(B266,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,0,null,null,0,{"$f":"+K265","v":0},null,{"$f":"+$J266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+SUMPRODUCT(M266:P266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K266*Clientes!AD266","v":0},null,{"$f":"IF(Q266=0,0,$E266*$F$4*G266/Q265)","v":0},{"$f":"IF(R266=0,0,IF($AK$3=1,$E266*$F$4*H266/$R$265,($E266*$F$4*H266-$AM$265*PremisaCosto!$F$84)/($R$265-$AP$265*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+SUMPRODUCT(Z266:AC266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X266*Clientes!Z266","v":0},{"$f":"+$X266*Clientes!AA266","v":0},{"$f":"+$X266*Clientes!AB266","v":0},{"$f":"+$X266*Clientes!AC266","v":0},{"$f":"+$X266*Clientes!AD266","v":0},null,"X2H Punta",null,0,null,null,{"$f":"+K266*Clientes!Z266","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!H349","v":0},{"$f":"+IF(B267=0,0,VLOOKUP(B267,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E266","v":0},null,0,null,null,0,{"$f":"+K266","v":0},null,{"$f":"+$J267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+SUMPRODUCT(M267:P267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K267*Clientes!AD267","v":0},null,{"$f":"IF(Q267=0,0,$E267*$F$4*G267/Q265)","v":0},{"$f":"IF(R267=0,0,IF($AK$3=1,$E267*$F$4*H267/$R$265,($E267*$F$4*H267-$AM$265*PremisaCosto!$F$84)/($R$265-$AP$265*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+SUMPRODUCT(Z267:AC267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X267*Clientes!Z267","v":0},{"$f":"+$X267*Clientes!AA267","v":0},{"$f":"+$X267*Clientes!AB267","v":0},{"$f":"+$X267*Clientes!AC267","v":0},{"$f":"+$X267*Clientes!AD267","v":0},null,"X2H Fuera de Punta",null,0,null,null,{"$f":"+K267*Clientes!Z267","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!H350","v":0},{"$f":"+IF(B268=0,0,VLOOKUP(B268,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,null,0,null,{"$f":"+SUM(M269,M280,M291,M302,M313)","v":0},{"$f":"+SUM(N269,N280,N291,N302,N313)","v":0},{"$f":"+SUM(O269,O280,O291,O302,O313)","v":0},{"$f":"+SUM(P269,P280,P291,P302,P313)","v":0},{"$f":"+SUM(Q269,Q280,Q291,Q302,Q313)","v":0},{"$f":"+K268*Clientes!AD268","v":0},null,{"$f":"IF(Q268=0,0,$E268*$F$4*G268/$Q$268)","v":0},{"$f":"IF(R268=0,0,IF($AK$3=1,$E268*$F$4*H268/$R$268,($E268*$F$4*H268-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z269,Z280,Z291,Z302,Z313)","v":0},{"$f":"+SUM(AA269,AA280,AA291,AA302,AA313)","v":0},{"$f":"+SUM(AB269,AB280,AB291,AB302,AB313)","v":0},{"$f":"+SUM(AC269,AC280,AC291,AC302,AC313)","v":0},{"$f":"+SUM(AD269,AD280,AD291,AD302,AD313)","v":0},{"$f":"+$X268*Clientes!Z268","v":0},{"$f":"+$X268*Clientes!AA268","v":0},{"$f":"+$X268*Clientes!AB268","v":0},{"$f":"+$X268*Clientes!AC268","v":0},{"$f":"+SUMPRODUCT(AE268:AH268,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D",null,0,null,null,{"$f":"+K268*Clientes!Z268","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0-10,000)"},{"$f":"+PremisaCosto!H351","v":0},{"$f":"+IF(B269=0,0,VLOOKUP(B269,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E268","v":0},null,{"$f":"+G268","v":0},{"$f":"+H268","v":1},null,0,{"$f":"+K268","v":0},null,{"$f":"+SUM(M270:M279)","v":0},{"$f":"+SUM(N270:N279)","v":0},{"$f":"+SUM(O270:O279)","v":0},{"$f":"+SUM(P270:P279)","v":0},{"$f":"+SUM(Q270:Q279)","v":0},{"$f":"+K269*Clientes!AD269","v":0},null,0,{"$f":"IF(R269=0,0,IF($AK$3=1,$E269*$F$4*H269/$R$268,($E269*$F$4*H269-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z270:Z279)","v":0},{"$f":"+SUM(AA270:AA279)","v":0},{"$f":"+SUM(AB270:AB279)","v":0},{"$f":"+SUM(AC270:AC279)","v":0},{"$f":"+SUM(AD270:AD279)","v":0},{"$f":"+$X269*Clientes!Z269","v":0},{"$f":"+$X269*Clientes!AA269","v":0},{"$f":"+$X269*Clientes!AB269","v":0},{"$f":"+$X269*Clientes!AC269","v":0},{"$f":"+$X269*Clientes!AD269","v":0},null,"X2D_1 (0-10,000)",null,0,null,null,{"$f":"+K269*Clientes!Z269","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!H352","v":"Regular"},{"$f":"+IF(B270=0,0,VLOOKUP(B270,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E269","v":0},null,0,1,null,{"$f":"+J269","v":0},0,null,{"$f":"+$J270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+SUMPRODUCT(M270:P270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K270*Clientes!AD270","v":0},null,0,{"$f":"IF(R270=0,0,IF($AK$3=1,$E270*$F$4*H270/$R$268,($E270*$F$4*H270-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+SUMPRODUCT(Z270:AC270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X270*Clientes!Z270","v":0},{"$f":"+$X270*Clientes!AA270","v":0},{"$f":"+$X270*Clientes!AB270","v":0},{"$f":"+$X270*Clientes!AC270","v":0},{"$f":"+$X270*Clientes!AD270","v":0},null,"X2D_1 Regular",null,0,null,null,{"$f":"+K270*Clientes!Z270","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!H353","v":"Agro"},{"$f":"+IF(B271=0,0,VLOOKUP(B271,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+$J271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AC271*(1-$C271)*1000","v":0},{"$f":"+SUMPRODUCT(M271:P271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K271*Clientes!AD271","v":0},null,0,{"$f":"IF(R271=0,0,IF($AK$3=1,$E271*$F$4*H271/$R$268,($E271*$F$4*H271-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AC271*(1-$C271)*1000","v":0},{"$f":"+SUMPRODUCT(Z271:AC271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X271*Clientes!Z271","v":0},{"$f":"+$X271*Clientes!AA271","v":0},{"$f":"+$X271*Clientes!AB271","v":0},{"$f":"+$X271*Clientes!AC271","v":0},{"$f":"+$X271*Clientes!AD271","v":0},null,"X2D_1 Agro",null,0,null,null,{"$f":"+K271*Clientes!Z271","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!H354","v":"Jub. 1"},{"$f":"+IF(B272=0,0,VLOOKUP(B272,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AC272*(1-$C272)*1000","v":0},{"$f":"+SUMPRODUCT(M272:P272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K272*Clientes!AD272","v":0},null,0,{"$f":"IF(R272=0,0,IF($AK$3=1,$E272*$F$4*H272/$R$268,($E272*$F$4*H272-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AC272*(1-$C272)*1000","v":0},{"$f":"+SUMPRODUCT(Z272:AC272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X272*Clientes!Z272","v":0},{"$f":"+$X272*Clientes!AA272","v":0},{"$f":"+$X272*Clientes!AB272","v":0},{"$f":"+$X272*Clientes!AC272","v":0},{"$f":"+$X272*Clientes!AD272","v":0},null,"X2D_1 Jub. 1",null,0,null,null,{"$f":"+K272*Clientes!Z272","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!H355","v":"Jub. 2"},{"$f":"+IF(B273=0,0,VLOOKUP(B273,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+SUMPRODUCT(M273:P273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K273*Clientes!AD273","v":0},null,0,{"$f":"IF(R273=0,0,IF($AK$3=1,$E273*$F$4*H273/$R$268,($E273*$F$4*H273-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+SUMPRODUCT(Z273:AC273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X273*Clientes!Z273","v":0},{"$f":"+$X273*Clientes!AA273","v":0},{"$f":"+$X273*Clientes!AB273","v":0},{"$f":"+$X273*Clientes!AC273","v":0},{"$f":"+$X273*Clientes!AD273","v":0},null,"X2D_1 Jub. 2",null,0,null,null,{"$f":"+K273*Clientes!Z273","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!H356","v":"Político"},{"$f":"+IF(B274=0,0,VLOOKUP(B274,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+$J274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AC274*(1-$C274)*1000","v":0},{"$f":"+SUMPRODUCT(M274:P274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K274*Clientes!AD274","v":0},null,0,{"$f":"IF(R274=0,0,IF($AK$3=1,$E274*$F$4*H274/$R$268,($E274*$F$4*H274-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AC274*(1-$C274)*1000","v":0},{"$f":"+SUMPRODUCT(Z274:AC274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X274*Clientes!Z274","v":0},{"$f":"+$X274*Clientes!AA274","v":0},{"$f":"+$X274*Clientes!AB274","v":0},{"$f":"+$X274*Clientes!AC274","v":0},{"$f":"+$X274*Clientes!AD274","v":0},null,"X2D_1 Político",null,0,null,null,{"$f":"+K274*Clientes!Z274","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!H357","v":"x1"},{"$f":"+IF(B275=0,0,VLOOKUP(B275,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AC275*(1-$C275)*1000","v":0},{"$f":"+SUMPRODUCT(M275:P275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K275*Clientes!AD275","v":0},null,0,{"$f":"IF(R275=0,0,IF($AK$3=1,$E275*$F$4*H275/$R$268,($E275*$F$4*H275-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AC275*(1-$C275)*1000","v":0},{"$f":"+SUMPRODUCT(Z275:AC275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X275*Clientes!Z275","v":0},{"$f":"+$X275*Clientes!AA275","v":0},{"$f":"+$X275*Clientes!AB275","v":0},{"$f":"+$X275*Clientes!AC275","v":0},{"$f":"+$X275*Clientes!AD275","v":0},null,"X2D_1 x1",null,0,null,null,{"$f":"+K275*Clientes!Z275","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!H358","v":"x2"},{"$f":"+IF(B276=0,0,VLOOKUP(B276,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+SUMPRODUCT(M276:P276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K276*Clientes!AD276","v":0},null,0,{"$f":"IF(R276=0,0,IF($AK$3=1,$E276*$F$4*H276/$R$268,($E276*$F$4*H276-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+SUMPRODUCT(Z276:AC276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X276*Clientes!Z276","v":0},{"$f":"+$X276*Clientes!AA276","v":0},{"$f":"+$X276*Clientes!AB276","v":0},{"$f":"+$X276*Clientes!AC276","v":0},{"$f":"+$X276*Clientes!AD276","v":0},null,"X2D_1 x2",null,0,null,null,{"$f":"+K276*Clientes!Z276","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!H359","v":"Discap."},{"$f":"+IF(B277=0,0,VLOOKUP(B277,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AC277*(1-$C277)*1000","v":0},{"$f":"+SUMPRODUCT(M277:P277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K277*Clientes!AD277","v":0},null,0,{"$f":"IF(R277=0,0,IF($AK$3=1,$E277*$F$4*H277/$R$268,($E277*$F$4*H277-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AC277*(1-$C277)*1000","v":0},{"$f":"+SUMPRODUCT(Z277:AC277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X277*Clientes!Z277","v":0},{"$f":"+$X277*Clientes!AA277","v":0},{"$f":"+$X277*Clientes!AB277","v":0},{"$f":"+$X277*Clientes!AC277","v":0},{"$f":"+$X277*Clientes!AD277","v":0},null,"X2D_1 Discap.",null,0,null,null,{"$f":"+K277*Clientes!Z277","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H360","v":"Discapacitados 601-más"},{"$f":"+IF(B278=0,0,VLOOKUP(B278,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+SUMPRODUCT(M278:P278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K278*Clientes!AD278","v":0},null,0,{"$f":"IF(R278=0,0,IF($AK$3=1,$E278*$F$4*H278/$R$268,($E278*$F$4*H278-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+SUMPRODUCT(Z278:AC278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X278*Clientes!Z278","v":0},{"$f":"+$X278*Clientes!AA278","v":0},{"$f":"+$X278*Clientes!AB278","v":0},{"$f":"+$X278*Clientes!AC278","v":0},{"$f":"+$X278*Clientes!AD278","v":0},null,"X2D_1 Discapacitados 601-más",null,0,null,null,{"$f":"+K278*Clientes!Z278","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!H361","v":"Cruz Roja"},{"$f":"+IF(B279=0,0,VLOOKUP(B279,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+$J279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AC279*(1-$C279)*1000","v":0},{"$f":"+SUMPRODUCT(M279:P279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K279*Clientes!AD279","v":0},null,0,{"$f":"IF(R279=0,0,IF($AK$3=1,$E279*$F$4*H279/$R$268,($E279*$F$4*H279-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AC279*(1-$C279)*1000","v":0},{"$f":"+SUMPRODUCT(Z279:AC279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X279*Clientes!Z279","v":0},{"$f":"+$X279*Clientes!AA279","v":0},{"$f":"+$X279*Clientes!AB279","v":0},{"$f":"+$X279*Clientes!AC279","v":0},{"$f":"+$X279*Clientes!AD279","v":0},null,"X2D_1 Cruz Roja",null,0,null,null,{"$f":"+K279*Clientes!Z279","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H362","v":0},{"$f":"+IF(B280=0,0,VLOOKUP(B280,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M281:M290)","v":0},{"$f":"+SUM(N281:N290)","v":0},{"$f":"+SUM(O281:O290)","v":0},{"$f":"+SUM(P281:P290)","v":0},{"$f":"+SUM(Q281:Q290)","v":0},{"$f":"+K280*Clientes!AD280","v":0},null,0,{"$f":"IF(R280=0,0,IF($AK$3=1,$E280*$F$4*H280/$R$268,($E280*$F$4*H280-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z281:Z290)","v":0},{"$f":"+SUM(AA281:AA290)","v":0},{"$f":"+SUM(AB281:AB290)","v":0},{"$f":"+SUM(AC281:AC290)","v":0},{"$f":"+SUM(AD281:AD290)","v":0},{"$f":"+$X280*Clientes!Z280","v":0},{"$f":"+$X280*Clientes!AA280","v":0},{"$f":"+$X280*Clientes!AB280","v":0},{"$f":"+$X280*Clientes!AC280","v":0},{"$f":"+$X280*Clientes!AD280","v":0},null,{"$f":"+A280","v":"X2D_2 (10,001-30,000)"},null,0,null,null,{"$f":"+K280*Clientes!Z280","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!H363","v":"Regular"},{"$f":"+IF(B281=0,0,VLOOKUP(B281,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J280","v":0},0,null,{"$f":"+($J281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$J270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$J270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$J270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$J270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+SUMPRODUCT(M281:P281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K281*Clientes!AD281","v":0},null,0,{"$f":"IF(R281=0,0,IF($AK$3=1,$E281*$F$4*H281/$R$268,($E281*$F$4*H281-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$W270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$W270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$W270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$W270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+SUMPRODUCT(Z281:AC281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X281*Clientes!Z281","v":0},{"$f":"+$X281*Clientes!AA281","v":0},{"$f":"+$X281*Clientes!AB281","v":0},{"$f":"+$X281*Clientes!AC281","v":0},{"$f":"+$X281*Clientes!AD281","v":0},null,"X2D_2 Regular",null,0,null,null,{"$f":"+K281*Clientes!Z281","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!H364","v":"Agro"},{"$f":"+IF(B282=0,0,VLOOKUP(B282,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$J271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$J271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$J271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$J271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+SUMPRODUCT(M282:P282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K282*Clientes!AD282","v":0},null,0,{"$f":"IF(R282=0,0,IF($AK$3=1,$E282*$F$4*H282/$R$268,($E282*$F$4*H282-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$W271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$W271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$W271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$W271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+SUMPRODUCT(Z282:AC282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X282*Clientes!Z282","v":0},{"$f":"+$X282*Clientes!AA282","v":0},{"$f":"+$X282*Clientes!AB282","v":0},{"$f":"+$X282*Clientes!AC282","v":0},{"$f":"+$X282*Clientes!AD282","v":0},null,"X2D_2 Agro",null,0,null,null,{"$f":"+K282*Clientes!Z282","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!H365","v":"Jub. 1"},{"$f":"+IF(B283=0,0,VLOOKUP(B283,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$J272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$J272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$J272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$J272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+SUMPRODUCT(M283:P283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K283*Clientes!AD283","v":0},null,0,{"$f":"IF(R283=0,0,IF($AK$3=1,$E283*$F$4*H283/$R$268,($E283*$F$4*H283-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$W272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$W272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$W272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$W272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+SUMPRODUCT(Z283:AC283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X283*Clientes!Z283","v":0},{"$f":"+$X283*Clientes!AA283","v":0},{"$f":"+$X283*Clientes!AB283","v":0},{"$f":"+$X283*Clientes!AC283","v":0},{"$f":"+$X283*Clientes!AD283","v":0},null,"X2D_2 Jub. 1",null,0,null,null,{"$f":"+K283*Clientes!Z283","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!H366","v":"Jub. 2"},{"$f":"+IF(B284=0,0,VLOOKUP(B284,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$J273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$J273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$J273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$J273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+SUMPRODUCT(M284:P284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K284*Clientes!AD284","v":0},null,0,{"$f":"IF(R284=0,0,IF($AK$3=1,$E284*$F$4*H284/$R$268,($E284*$F$4*H284-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$W273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$W273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$W273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$W273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+SUMPRODUCT(Z284:AC284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X284*Clientes!Z284","v":0},{"$f":"+$X284*Clientes!AA284","v":0},{"$f":"+$X284*Clientes!AB284","v":0},{"$f":"+$X284*Clientes!AC284","v":0},{"$f":"+$X284*Clientes!AD284","v":0},null,"X2D_2 Jub. 2",null,0,null,null,{"$f":"+K284*Clientes!Z284","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!H367","v":"Político"},{"$f":"+IF(B285=0,0,VLOOKUP(B285,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$J274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$J274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$J274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$J274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+SUMPRODUCT(M285:P285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K285*Clientes!AD285","v":0},null,0,{"$f":"IF(R285=0,0,IF($AK$3=1,$E285*$F$4*H285/$R$268,($E285*$F$4*H285-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$W274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$W274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$W274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$W274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+SUMPRODUCT(Z285:AC285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X285*Clientes!Z285","v":0},{"$f":"+$X285*Clientes!AA285","v":0},{"$f":"+$X285*Clientes!AB285","v":0},{"$f":"+$X285*Clientes!AC285","v":0},{"$f":"+$X285*Clientes!AD285","v":0},null,"X2D_2 Político",null,0,null,null,{"$f":"+K285*Clientes!Z285","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!H368","v":"x1"},{"$f":"+IF(B286=0,0,VLOOKUP(B286,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$J275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$J275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$J275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$J275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+SUMPRODUCT(M286:P286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K286*Clientes!AD286","v":0},null,0,{"$f":"IF(R286=0,0,IF($AK$3=1,$E286*$F$4*H286/$R$268,($E286*$F$4*H286-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$W275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$W275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$W275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$W275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+SUMPRODUCT(Z286:AC286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X286*Clientes!Z286","v":0},{"$f":"+$X286*Clientes!AA286","v":0},{"$f":"+$X286*Clientes!AB286","v":0},{"$f":"+$X286*Clientes!AC286","v":0},{"$f":"+$X286*Clientes!AD286","v":0},null,"X2D_2 x1",null,0,null,null,{"$f":"+K286*Clientes!Z286","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!H369","v":"x2"},{"$f":"+IF(B287=0,0,VLOOKUP(B287,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$J276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$J276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$J276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$J276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+SUMPRODUCT(M287:P287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K287*Clientes!AD287","v":0},null,0,{"$f":"IF(R287=0,0,IF($AK$3=1,$E287*$F$4*H287/$R$268,($E287*$F$4*H287-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$W276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$W276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$W276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$W276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+SUMPRODUCT(Z287:AC287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X287*Clientes!Z287","v":0},{"$f":"+$X287*Clientes!AA287","v":0},{"$f":"+$X287*Clientes!AB287","v":0},{"$f":"+$X287*Clientes!AC287","v":0},{"$f":"+$X287*Clientes!AD287","v":0},null,"X2D_2 x2",null,0,null,null,{"$f":"+K287*Clientes!Z287","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!H370","v":"Discap."},{"$f":"+IF(B288=0,0,VLOOKUP(B288,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$J277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$J277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$J277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$J277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+SUMPRODUCT(M288:P288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K288*Clientes!AD288","v":0},null,0,{"$f":"IF(R288=0,0,IF($AK$3=1,$E288*$F$4*H288/$R$268,($E288*$F$4*H288-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$W277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$W277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$W277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$W277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+SUMPRODUCT(Z288:AC288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X288*Clientes!Z288","v":0},{"$f":"+$X288*Clientes!AA288","v":0},{"$f":"+$X288*Clientes!AB288","v":0},{"$f":"+$X288*Clientes!AC288","v":0},{"$f":"+$X288*Clientes!AD288","v":0},null,"X2D_2 Discap.",null,0,null,null,{"$f":"+K288*Clientes!Z288","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H371","v":"Discapacitados 601-más"},{"$f":"+IF(B289=0,0,VLOOKUP(B289,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$J278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$J278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$J278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$J278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+SUMPRODUCT(M289:P289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K289*Clientes!AD289","v":0},null,0,{"$f":"IF(R289=0,0,IF($AK$3=1,$E289*$F$4*H289/$R$268,($E289*$F$4*H289-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$W278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$W278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$W278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$W278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+SUMPRODUCT(Z289:AC289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X289*Clientes!Z289","v":0},{"$f":"+$X289*Clientes!AA289","v":0},{"$f":"+$X289*Clientes!AB289","v":0},{"$f":"+$X289*Clientes!AC289","v":0},{"$f":"+$X289*Clientes!AD289","v":0},null,"X2D_2 Discapacitados 601-más",null,0,null,null,{"$f":"+K289*Clientes!Z289","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!H372","v":"Cruz Roja"},{"$f":"+IF(B290=0,0,VLOOKUP(B290,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$J279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$J279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$J279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$J279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+SUMPRODUCT(M290:P290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K290*Clientes!AD290","v":0},null,0,{"$f":"IF(R290=0,0,IF($AK$3=1,$E290*$F$4*H290/$R$268,($E290*$F$4*H290-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$W279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$W279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$W279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$W279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+SUMPRODUCT(Z290:AC290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X290*Clientes!Z290","v":0},{"$f":"+$X290*Clientes!AA290","v":0},{"$f":"+$X290*Clientes!AB290","v":0},{"$f":"+$X290*Clientes!AC290","v":0},{"$f":"+$X290*Clientes!AD290","v":0},null,"X2D_2 Cruz Roja",null,0,null,null,{"$f":"+K290*Clientes!Z290","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H373","v":0},{"$f":"+IF(B291=0,0,VLOOKUP(B291,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M292:M301)","v":0},{"$f":"+SUM(N292:N301)","v":0},{"$f":"+SUM(O292:O301)","v":0},{"$f":"+SUM(P292:P301)","v":0},{"$f":"+SUM(Q292:Q301)","v":0},{"$f":"+K291*Clientes!AD291","v":0},null,0,{"$f":"IF(R291=0,0,IF($AK$3=1,$E291*$F$4*H291/$R$268,($E291*$F$4*H291-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z292:Z301)","v":0},{"$f":"+SUM(AA292:AA301)","v":0},{"$f":"+SUM(AB292:AB301)","v":0},{"$f":"+SUM(AC292:AC301)","v":0},{"$f":"+SUM(AD292:AD301)","v":0},{"$f":"+$X291*Clientes!Z291","v":0},{"$f":"+$X291*Clientes!AA291","v":0},{"$f":"+$X291*Clientes!AB291","v":0},{"$f":"+$X291*Clientes!AC291","v":0},{"$f":"+$X291*Clientes!AD291","v":0},null,"X2D_3 (30,001-50,000)",null,0,null,null,{"$f":"+K291*Clientes!Z291","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!H374","v":"Regular"},{"$f":"+IF(B292=0,0,VLOOKUP(B292,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J291","v":0},0,null,{"$f":"+($J292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$J270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$J270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$J270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$J270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+SUMPRODUCT(M292:P292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K292*Clientes!AD292","v":0},null,0,{"$f":"IF(R292=0,0,IF($AK$3=1,$E292*$F$4*H292/$R$268,($E292*$F$4*H292-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$W270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$W270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$W270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$W270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+SUMPRODUCT(Z292:AC292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X292*Clientes!Z292","v":0},{"$f":"+$X292*Clientes!AA292","v":0},{"$f":"+$X292*Clientes!AB292","v":0},{"$f":"+$X292*Clientes!AC292","v":0},{"$f":"+$X292*Clientes!AD292","v":0},null,"X2D_3 Regular",null,0,null,null,{"$f":"+K292*Clientes!Z292","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!H375","v":"Agro"},{"$f":"+IF(B293=0,0,VLOOKUP(B293,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$J271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$J271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$J271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$J271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+SUMPRODUCT(M293:P293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K293*Clientes!AD293","v":0},null,0,{"$f":"IF(R293=0,0,IF($AK$3=1,$E293*$F$4*H293/$R$268,($E293*$F$4*H293-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$W271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$W271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$W271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$W271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+SUMPRODUCT(Z293:AC293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X293*Clientes!Z293","v":0},{"$f":"+$X293*Clientes!AA293","v":0},{"$f":"+$X293*Clientes!AB293","v":0},{"$f":"+$X293*Clientes!AC293","v":0},{"$f":"+$X293*Clientes!AD293","v":0},null,"X2D_3 Agro",null,0,null,null,{"$f":"+K293*Clientes!Z293","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!H376","v":"Jub. 1"},{"$f":"+IF(B294=0,0,VLOOKUP(B294,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$J272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$J272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$J272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$J272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+SUMPRODUCT(M294:P294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K294*Clientes!AD294","v":0},null,0,{"$f":"IF(R294=0,0,IF($AK$3=1,$E294*$F$4*H294/$R$268,($E294*$F$4*H294-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$W272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$W272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$W272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$W272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+SUMPRODUCT(Z294:AC294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X294*Clientes!Z294","v":0},{"$f":"+$X294*Clientes!AA294","v":0},{"$f":"+$X294*Clientes!AB294","v":0},{"$f":"+$X294*Clientes!AC294","v":0},{"$f":"+$X294*Clientes!AD294","v":0},null,"X2D_3 Jub. 1",null,0,null,null,{"$f":"+K294*Clientes!Z294","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!H377","v":"Jub. 2"},{"$f":"+IF(B295=0,0,VLOOKUP(B295,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$J273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$J273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$J273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$J273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+SUMPRODUCT(M295:P295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K295*Clientes!AD295","v":0},null,0,{"$f":"IF(R295=0,0,IF($AK$3=1,$E295*$F$4*H295/$R$268,($E295*$F$4*H295-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$W273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$W273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$W273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$W273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+SUMPRODUCT(Z295:AC295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X295*Clientes!Z295","v":0},{"$f":"+$X295*Clientes!AA295","v":0},{"$f":"+$X295*Clientes!AB295","v":0},{"$f":"+$X295*Clientes!AC295","v":0},{"$f":"+$X295*Clientes!AD295","v":0},null,"X2D_3 Jub. 2",null,0,null,null,{"$f":"+K295*Clientes!Z295","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!H378","v":"Político"},{"$f":"+IF(B296=0,0,VLOOKUP(B296,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$J274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$J274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$J274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$J274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+SUMPRODUCT(M296:P296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K296*Clientes!AD296","v":0},null,0,{"$f":"IF(R296=0,0,IF($AK$3=1,$E296*$F$4*H296/$R$268,($E296*$F$4*H296-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$W274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$W274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$W274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$W274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+SUMPRODUCT(Z296:AC296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X296*Clientes!Z296","v":0},{"$f":"+$X296*Clientes!AA296","v":0},{"$f":"+$X296*Clientes!AB296","v":0},{"$f":"+$X296*Clientes!AC296","v":0},{"$f":"+$X296*Clientes!AD296","v":0},null,"X2D_3 Político",null,0,null,null,{"$f":"+K296*Clientes!Z296","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!H379","v":"x1"},{"$f":"+IF(B297=0,0,VLOOKUP(B297,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$J275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$J275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$J275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$J275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+SUMPRODUCT(M297:P297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K297*Clientes!AD297","v":0},null,0,{"$f":"IF(R297=0,0,IF($AK$3=1,$E297*$F$4*H297/$R$268,($E297*$F$4*H297-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$W275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$W275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$W275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$W275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+SUMPRODUCT(Z297:AC297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X297*Clientes!Z297","v":0},{"$f":"+$X297*Clientes!AA297","v":0},{"$f":"+$X297*Clientes!AB297","v":0},{"$f":"+$X297*Clientes!AC297","v":0},{"$f":"+$X297*Clientes!AD297","v":0},null,"X2D_3 x1",null,0,null,null,{"$f":"+K297*Clientes!Z297","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!H380","v":"x2"},{"$f":"+IF(B298=0,0,VLOOKUP(B298,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$J276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$J276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$J276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$J276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+SUMPRODUCT(M298:P298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K298*Clientes!AD298","v":0},null,0,{"$f":"IF(R298=0,0,IF($AK$3=1,$E298*$F$4*H298/$R$268,($E298*$F$4*H298-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$W276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$W276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$W276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$W276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+SUMPRODUCT(Z298:AC298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X298*Clientes!Z298","v":0},{"$f":"+$X298*Clientes!AA298","v":0},{"$f":"+$X298*Clientes!AB298","v":0},{"$f":"+$X298*Clientes!AC298","v":0},{"$f":"+$X298*Clientes!AD298","v":0},null,"X2D_3 x2",null,0,null,null,{"$f":"+K298*Clientes!Z298","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!H381","v":"Discap."},{"$f":"+IF(B299=0,0,VLOOKUP(B299,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$J277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$J277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$J277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$J277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+SUMPRODUCT(M299:P299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K299*Clientes!AD299","v":0},null,0,{"$f":"IF(R299=0,0,IF($AK$3=1,$E299*$F$4*H299/$R$268,($E299*$F$4*H299-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$W277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$W277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$W277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$W277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+SUMPRODUCT(Z299:AC299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X299*Clientes!Z299","v":0},{"$f":"+$X299*Clientes!AA299","v":0},{"$f":"+$X299*Clientes!AB299","v":0},{"$f":"+$X299*Clientes!AC299","v":0},{"$f":"+$X299*Clientes!AD299","v":0},null,"X2D_3 Discap.",null,0,null,null,{"$f":"+K299*Clientes!Z299","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H382","v":"Discapacitados 601-más"},{"$f":"+IF(B300=0,0,VLOOKUP(B300,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$J278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$J278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$J278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$J278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+SUMPRODUCT(M300:P300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K300*Clientes!AD300","v":0},null,{"$f":"IF(Q300=0,0,$E300*$F$4*G300/$Q$268)","v":0},{"$f":"IF(R300=0,0,IF($AK$3=1,$E300*$F$4*H300/$R$268,($E300*$F$4*H300-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$W278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$W278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$W278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$W278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+SUMPRODUCT(Z300:AC300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X300*Clientes!Z300","v":0},{"$f":"+$X300*Clientes!AA300","v":0},{"$f":"+$X300*Clientes!AB300","v":0},{"$f":"+$X300*Clientes!AC300","v":0},{"$f":"+$X300*Clientes!AD300","v":0},null,"X2D_3 Discapacitados 601-más",null,0,null,null,{"$f":"+K300*Clientes!Z300","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!H383","v":"Cruz Roja"},{"$f":"+IF(B301=0,0,VLOOKUP(B301,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G300","v":0},{"$f":"+H300","v":1},null,0,{"$f":"+K300","v":0},null,{"$f":"+($J301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$J279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$J279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$J279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$J279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+SUMPRODUCT(M301:P301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K301*Clientes!AD301","v":0},null,0,{"$f":"IF(R301=0,0,IF($AK$3=1,$E301*$F$4*H301/$R$268,($E301*$F$4*H301-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$W279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$W279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$W279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$W279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+SUMPRODUCT(Z301:AC301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X301*Clientes!Z301","v":0},{"$f":"+$X301*Clientes!AA301","v":0},{"$f":"+$X301*Clientes!AB301","v":0},{"$f":"+$X301*Clientes!AC301","v":0},{"$f":"+$X301*Clientes!AD301","v":0},null,"X2D_3 Cruz Roja",null,0,null,null,{"$f":"+K301*Clientes!Z301","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!H384","v":0},{"$f":"+IF(B302=0,0,VLOOKUP(B302,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M303:M312)","v":0},{"$f":"+SUM(N303:N312)","v":0},{"$f":"+SUM(O303:O312)","v":0},{"$f":"+SUM(P303:P312)","v":0},{"$f":"+SUM(Q303:Q312)","v":0},{"$f":"+K302*Clientes!AD302","v":0},null,0,{"$f":"IF(R302=0,0,IF($AK$3=1,$E302*$F$4*H302/$R$268,($E302*$F$4*H302-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z303:Z312)","v":0},{"$f":"+SUM(AA303:AA312)","v":0},{"$f":"+SUM(AB303:AB312)","v":0},{"$f":"+SUM(AC303:AC312)","v":0},{"$f":"+SUM(AD303:AD312)","v":0},{"$f":"+$X302*Clientes!Z302","v":0},{"$f":"+$X302*Clientes!AA302","v":0},{"$f":"+$X302*Clientes!AB302","v":0},{"$f":"+$X302*Clientes!AC302","v":0},{"$f":"+$X302*Clientes!AD302","v":0},null,"X2D_4 (50,001-más)",null,0,null,null,{"$f":"+K302*Clientes!Z302","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!H385","v":"Regular"},{"$f":"+IF(B303=0,0,VLOOKUP(B303,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J302","v":0},0,null,{"$f":"+($J303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$J270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$J270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$J270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$J270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+SUMPRODUCT(M303:P303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K303*Clientes!AD303","v":0},null,0,{"$f":"IF(R303=0,0,IF($AK$3=1,$E303*$F$4*H303/$R$268,($E303*$F$4*H303-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$W270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$W270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$W270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$W270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+SUMPRODUCT(Z303:AC303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X303*Clientes!Z303","v":0},{"$f":"+$X303*Clientes!AA303","v":0},{"$f":"+$X303*Clientes!AB303","v":0},{"$f":"+$X303*Clientes!AC303","v":0},{"$f":"+$X303*Clientes!AD303","v":0},null,"X2D_4 Regular",null,0,null,null,{"$f":"+K303*Clientes!Z303","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!H386","v":"Agro"},{"$f":"+IF(B304=0,0,VLOOKUP(B304,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$J271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$J271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$J271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$J271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+SUMPRODUCT(M304:P304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K304*Clientes!AD304","v":0},null,0,{"$f":"IF(R304=0,0,IF($AK$3=1,$E304*$F$4*H304/$R$268,($E304*$F$4*H304-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$W271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$W271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$W271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$W271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+SUMPRODUCT(Z304:AC304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X304*Clientes!Z304","v":0},{"$f":"+$X304*Clientes!AA304","v":0},{"$f":"+$X304*Clientes!AB304","v":0},{"$f":"+$X304*Clientes!AC304","v":0},{"$f":"+$X304*Clientes!AD304","v":0},null,"X2D_4 Agro",null,0,null,null,{"$f":"+K304*Clientes!Z304","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!H387","v":"Jub. 1"},{"$f":"+IF(B305=0,0,VLOOKUP(B305,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$J272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$J272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$J272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$J272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+SUMPRODUCT(M305:P305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K305*Clientes!AD305","v":0},null,0,{"$f":"IF(R305=0,0,IF($AK$3=1,$E305*$F$4*H305/$R$268,($E305*$F$4*H305-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$W272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$W272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$W272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$W272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+SUMPRODUCT(Z305:AC305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X305*Clientes!Z305","v":0},{"$f":"+$X305*Clientes!AA305","v":0},{"$f":"+$X305*Clientes!AB305","v":0},{"$f":"+$X305*Clientes!AC305","v":0},{"$f":"+$X305*Clientes!AD305","v":0},null,"X2D_4 Jub. 1",null,0,null,null,{"$f":"+K305*Clientes!Z305","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!H388","v":"Jub. 2"},{"$f":"+IF(B306=0,0,VLOOKUP(B306,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$J273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$J273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$J273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$J273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+SUMPRODUCT(M306:P306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K306*Clientes!AD306","v":0},null,0,{"$f":"IF(R306=0,0,IF($AK$3=1,$E306*$F$4*H306/$R$268,($E306*$F$4*H306-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$W273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$W273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$W273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$W273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+SUMPRODUCT(Z306:AC306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X306*Clientes!Z306","v":0},{"$f":"+$X306*Clientes!AA306","v":0},{"$f":"+$X306*Clientes!AB306","v":0},{"$f":"+$X306*Clientes!AC306","v":0},{"$f":"+$X306*Clientes!AD306","v":0},null,"X2D_4 Jub. 2",null,0,null,null,{"$f":"+K306*Clientes!Z306","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!H389","v":"Político"},{"$f":"+IF(B307=0,0,VLOOKUP(B307,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$J274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$J274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$J274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$J274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+SUMPRODUCT(M307:P307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K307*Clientes!AD307","v":0},null,0,{"$f":"IF(R307=0,0,IF($AK$3=1,$E307*$F$4*H307/$R$268,($E307*$F$4*H307-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$W274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$W274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$W274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$W274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+SUMPRODUCT(Z307:AC307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X307*Clientes!Z307","v":0},{"$f":"+$X307*Clientes!AA307","v":0},{"$f":"+$X307*Clientes!AB307","v":0},{"$f":"+$X307*Clientes!AC307","v":0},{"$f":"+$X307*Clientes!AD307","v":0},null,"X2D_4 Político",null,0,null,null,{"$f":"+K307*Clientes!Z307","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!H390","v":"x1"},{"$f":"+IF(B308=0,0,VLOOKUP(B308,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$J275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$J275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$J275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$J275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+SUMPRODUCT(M308:P308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K308*Clientes!AD308","v":0},null,0,{"$f":"IF(R308=0,0,IF($AK$3=1,$E308*$F$4*H308/$R$268,($E308*$F$4*H308-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$W275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$W275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$W275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$W275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+SUMPRODUCT(Z308:AC308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X308*Clientes!Z308","v":0},{"$f":"+$X308*Clientes!AA308","v":0},{"$f":"+$X308*Clientes!AB308","v":0},{"$f":"+$X308*Clientes!AC308","v":0},{"$f":"+$X308*Clientes!AD308","v":0},null,"X2D_4 x1",null,0,null,null,{"$f":"+K308*Clientes!Z308","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!H391","v":"x2"},{"$f":"+IF(B309=0,0,VLOOKUP(B309,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$J276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$J276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$J276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$J276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+SUMPRODUCT(M309:P309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K309*Clientes!AD309","v":0},null,0,{"$f":"IF(R309=0,0,IF($AK$3=1,$E309*$F$4*H309/$R$268,($E309*$F$4*H309-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$W276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$W276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$W276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$W276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+SUMPRODUCT(Z309:AC309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X309*Clientes!Z309","v":0},{"$f":"+$X309*Clientes!AA309","v":0},{"$f":"+$X309*Clientes!AB309","v":0},{"$f":"+$X309*Clientes!AC309","v":0},{"$f":"+$X309*Clientes!AD309","v":0},null,"X2D_4 x2",null,0,null,null,{"$f":"+K309*Clientes!Z309","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!H392","v":"Discap."},{"$f":"+IF(B310=0,0,VLOOKUP(B310,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$J277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$J277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$J277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$J277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+SUMPRODUCT(M310:P310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K310*Clientes!AD310","v":0},null,0,{"$f":"IF(R310=0,0,IF($AK$3=1,$E310*$F$4*H310/$R$268,($E310*$F$4*H310-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$W277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$W277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$W277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$W277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+SUMPRODUCT(Z310:AC310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X310*Clientes!Z310","v":0},{"$f":"+$X310*Clientes!AA310","v":0},{"$f":"+$X310*Clientes!AB310","v":0},{"$f":"+$X310*Clientes!AC310","v":0},{"$f":"+$X310*Clientes!AD310","v":0},null,"X2D_4 Discap.",null,0,null,null,{"$f":"+K310*Clientes!Z310","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H393","v":"Discapacitados 601-más"},{"$f":"+IF(B311=0,0,VLOOKUP(B311,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$J278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$J278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$J278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$J278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+SUMPRODUCT(M311:P311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K311*Clientes!AD311","v":0},null,0,{"$f":"IF(R311=0,0,IF($AK$3=1,$E311*$F$4*H311/$R$268,($E311*$F$4*H311-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$W278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$W278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$W278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$W278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+SUMPRODUCT(Z311:AC311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X311*Clientes!Z311","v":0},{"$f":"+$X311*Clientes!AA311","v":0},{"$f":"+$X311*Clientes!AB311","v":0},{"$f":"+$X311*Clientes!AC311","v":0},{"$f":"+$X311*Clientes!AD311","v":0},null,"X2D_4 Discapacitados 601-más",null,0,null,null,{"$f":"+K311*Clientes!Z311","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!H394","v":"Cruz Roja"},{"$f":"+IF(B312=0,0,VLOOKUP(B312,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$J279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$J279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$J279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$J279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+SUMPRODUCT(M312:P312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K312*Clientes!AD312","v":0},null,0,{"$f":"IF(R312=0,0,IF($AK$3=1,$E312*$F$4*H312/$R$268,($E312*$F$4*H312-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$W279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$W279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$W279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$W279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+SUMPRODUCT(Z312:AC312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X312*Clientes!Z312","v":0},{"$f":"+$X312*Clientes!AA312","v":0},{"$f":"+$X312*Clientes!AB312","v":0},{"$f":"+$X312*Clientes!AC312","v":0},{"$f":"+$X312*Clientes!AD312","v":0},null,"X2D_4 Cruz Roja",null,0,null,null,{"$f":"+K312*Clientes!Z312","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!H395","v":0},{"$f":"+IF(B313=0,0,VLOOKUP(B313,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M314:M323)","v":0},{"$f":"+SUM(N314:N323)","v":0},{"$f":"+SUM(O314:O323)","v":0},{"$f":"+SUM(P314:P323)","v":0},{"$f":"+SUM(Q314:Q323)","v":0},{"$f":"+K313*Clientes!AD313","v":0},null,0,{"$f":"IF(R313=0,0,IF($AK$3=1,$E313*$F$4*H313/$R$268,($E313*$F$4*H313-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z314:Z323)","v":0},{"$f":"+SUM(AA314:AA323)","v":0},{"$f":"+SUM(AB314:AB323)","v":0},{"$f":"+SUM(AC314:AC323)","v":0},{"$f":"+SUM(AD314:AD323)","v":0},{"$f":"+$X313*Clientes!Z313","v":0},{"$f":"+$X313*Clientes!AA313","v":0},{"$f":"+$X313*Clientes!AB313","v":0},{"$f":"+$X313*Clientes!AC313","v":0},{"$f":"+$X313*Clientes!AD313","v":0},null,"X2D_5 (xxx)",null,0,null,null,{"$f":"+K313*Clientes!Z313","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!H396","v":"Regular"},{"$f":"+IF(B314=0,0,VLOOKUP(B314,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J313","v":0},0,null,{"$f":"+($J314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$J270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$J270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$J270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$J270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+SUMPRODUCT(M314:P314,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K314*Clientes!AD314*12","v":0},null,0,{"$f":"IF(R314=0,0,IF($AK$3=1,$E314*$F$4*H314/$R$268,($E314*$F$4*H314-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$W270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$W270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$W270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$W270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+SUMPRODUCT(Z314:AC314,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X314*Clientes!AD314*12","v":0},null,"X2D_5 Regular",null,0,null,null,{"$f":"+K314*Clientes!Z314","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!H397","v":"Agro"},{"$f":"+IF(B315=0,0,VLOOKUP(B315,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$J271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$J271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$J271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$J271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+SUMPRODUCT(M315:P315,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K315*Clientes!AD315*12","v":0},null,0,{"$f":"IF(R315=0,0,IF($AK$3=1,$E315*$F$4*H315/$R$268,($E315*$F$4*H315-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$W271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$W271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$W271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$W271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+SUMPRODUCT(Z315:AC315,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X315*Clientes!AD315*12","v":0},null,"X2D_5 Agro",null,0,null,null,{"$f":"+K315*Clientes!Z315","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!H398","v":"Jub. 1"},{"$f":"+IF(B316=0,0,VLOOKUP(B316,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$J272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$J272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$J272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$J272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+SUMPRODUCT(M316:P316,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K316*Clientes!AD316*12","v":0},null,0,{"$f":"IF(R316=0,0,IF($AK$3=1,$E316*$F$4*H316/$R$268,($E316*$F$4*H316-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$W272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$W272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$W272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$W272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+SUMPRODUCT(Z316:AC316,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X316*Clientes!AD316*12","v":0},null,"X2D_5 Jub. 1",null,0,null,null,{"$f":"+K316*Clientes!Z316","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!H399","v":"Jub. 2"},{"$f":"+IF(B317=0,0,VLOOKUP(B317,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$J273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$J273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$J273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$J273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+SUMPRODUCT(M317:P317,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K317*Clientes!AD317*12","v":0},null,0,{"$f":"IF(R317=0,0,IF($AK$3=1,$E317*$F$4*H317/$R$268,($E317*$F$4*H317-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$W273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$W273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$W273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$W273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+SUMPRODUCT(Z317:AC317,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X317*Clientes!AD317*12","v":0},null,"X2D_5 Jub. 2",null,0,null,null,{"$f":"+K317*Clientes!Z317","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!H400","v":"Político"},{"$f":"+IF(B318=0,0,VLOOKUP(B318,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$J274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$J274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$J274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$J274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+SUMPRODUCT(M318:P318,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K318*Clientes!AD318*12","v":0},null,0,{"$f":"IF(R318=0,0,IF($AK$3=1,$E318*$F$4*H318/$R$268,($E318*$F$4*H318-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$W274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$W274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$W274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$W274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+SUMPRODUCT(Z318:AC318,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X318*Clientes!AD318*12","v":0},null,"X2D_5 Político",null,0,null,null,{"$f":"+K318*Clientes!Z318","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!H401","v":"x1"},{"$f":"+IF(B319=0,0,VLOOKUP(B319,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$J275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$J275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$J275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$J275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+SUMPRODUCT(M319:P319,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K319*Clientes!AD319*12","v":0},null,0,{"$f":"IF(R319=0,0,IF($AK$3=1,$E319*$F$4*H319/$R$268,($E319*$F$4*H319-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$W275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$W275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$W275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$W275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+SUMPRODUCT(Z319:AC319,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X319*Clientes!AD319*12","v":0},null,"X2D_5 x1",null,0,null,null,{"$f":"+K319*Clientes!Z319","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!H402","v":"x2"},{"$f":"+IF(B320=0,0,VLOOKUP(B320,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$J276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$J276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$J276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$J276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+SUMPRODUCT(M320:P320,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K320*Clientes!AD320*12","v":0},null,0,{"$f":"IF(R320=0,0,IF($AK$3=1,$E320*$F$4*H320/$R$268,($E320*$F$4*H320-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$W276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$W276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$W276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$W276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+SUMPRODUCT(Z320:AC320,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X320*Clientes!AD320*12","v":0},null,"X2D_5 x2",null,0,null,null,{"$f":"+K320*Clientes!Z320","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!H403","v":"Discap."},{"$f":"+IF(B321=0,0,VLOOKUP(B321,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$J277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$J277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$J277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$J277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+SUMPRODUCT(M321:P321,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K321*Clientes!AD321*12","v":0},null,0,{"$f":"IF(R321=0,0,IF($AK$3=1,$E321*$F$4*H321/$R$268,($E321*$F$4*H321-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$W277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$W277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$W277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$W277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+SUMPRODUCT(Z321:AC321,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X321*Clientes!AD321*12","v":0},null,"X2D_5 Discap.",null,0,null,null,{"$f":"+K321*Clientes!Z321","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H404","v":"Discapacitados 601-más"},{"$f":"+IF(B322=0,0,VLOOKUP(B322,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$J278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$J278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$J278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$J278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+SUMPRODUCT(M322:P322,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K322*Clientes!AD322*12","v":0},null,0,{"$f":"IF(R322=0,0,IF($AK$3=1,$E322*$F$4*H322/$R$268,($E322*$F$4*H322-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$W278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$W278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$W278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$W278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+SUMPRODUCT(Z322:AC322,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X322*Clientes!AD322*12","v":0},null,"X2D_5 Discapacitados 601-más",null,0,null,null,{"$f":"+K322*Clientes!Z322","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!H405","v":"Cruz Roja"},{"$f":"+IF(B323=0,0,VLOOKUP(B323,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$J279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$J279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$J279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$J279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+SUMPRODUCT(M323:P323,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K323*Clientes!AD323*12","v":0},null,0,{"$f":"IF(R323=0,0,IF($AK$3=1,$E323*$F$4*H323/$R$268,($E323*$F$4*H323-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$W279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$W279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$W279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$W279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+SUMPRODUCT(Z323:AC323,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X323*Clientes!AD323*12","v":0},null,"X2D_5 Cruz Roja",null,0,null,null,{"$f":"+K323*Clientes!Z323","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!H406","v":0},{"$f":"+IF(B324=0,0,VLOOKUP(B324,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,null,0,null,{"$f":"+SUM(M325,M336,M347,M358,M369)","v":0},{"$f":"+SUM(N325,N336,N347,N358,N369)","v":0},{"$f":"+SUM(O325,O336,O347,O358,O369)","v":0},{"$f":"+SUM(P325,P336,P347,P358,P369)","v":0},{"$f":"+SUM(Q325,Q336,Q347,Q358,Q369)","v":0},{"$f":"+K324*Clientes!AD324","v":0},null,{"$f":"IF(Q324=0,0,$E324*$F$4*G324/$Q$324)","v":0},{"$f":"IF(R324=0,0,IF($AK$3=1,$E324*$F$4*H324/$R$324,($E324*$F$4*H324-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J324*T324","v":0},{"$f":"+U324*K324","v":0},null,{"$f":"+SUM(Z325,Z336,Z347,Z358,Z369)","v":0},{"$f":"+SUM(AA325,AA336,AA347,AA358,AA369)","v":0},{"$f":"+SUM(AB325,AB336,AB347,AB358,AB369)","v":0},{"$f":"+SUM(AC325,AC336,AC347,AC358,AC369)","v":0},{"$f":"+SUM(AD325,AD336,AD347,AD358,AD369)","v":0},{"$f":"+$X324*Clientes!Z324","v":0},{"$f":"+$X324*Clientes!AA324","v":0},{"$f":"+$X324*Clientes!AB324","v":0},{"$f":"+$X324*Clientes!AC324","v":0},{"$f":"+SUMPRODUCT(AE324:AH324,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D",null,0,null,null,{"$f":"+K324*Clientes!Z324","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!H407","v":0},{"$f":"+IF(B325=0,0,VLOOKUP(B325,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E324","v":0},null,{"$f":"+G324","v":0},{"$f":"+H324","v":1},null,0,{"$f":"+K324","v":0},null,{"$f":"+SUM(M326:M335)","v":0},{"$f":"+SUM(N326:N335)","v":0},{"$f":"+SUM(O326:O335)","v":0},{"$f":"+SUM(P326:P335)","v":0},{"$f":"+SUM(Q326:Q335)","v":0},{"$f":"+K325*Clientes!AD325","v":0},null,0,{"$f":"IF(R325=0,0,IF($AK$3=1,$E325*$F$4*H325/$R$324,($E325*$F$4*H325-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z326:Z335)","v":0},{"$f":"+SUM(AA326:AA335)","v":0},{"$f":"+SUM(AB326:AB335)","v":0},{"$f":"+SUM(AC326:AC335)","v":0},{"$f":"+SUM(AD326:AD335)","v":0},{"$f":"+$X325*Clientes!Z325","v":0},{"$f":"+$X325*Clientes!AA325","v":0},{"$f":"+$X325*Clientes!AB325","v":0},{"$f":"+$X325*Clientes!AC325","v":0},{"$f":"+$X325*Clientes!AD325","v":0},null,"X3D_1 (0-10,000)",null,0,null,null,{"$f":"+K325*Clientes!Z325","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!H408","v":"Regular"},{"$f":"+IF(B326=0,0,VLOOKUP(B326,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E325","v":0},null,0,1,null,{"$f":"+J325","v":0},0,null,{"$f":"+$J326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+SUMPRODUCT(M326:P326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K326*Clientes!AD326","v":0},null,0,{"$f":"IF(R326=0,0,IF($AK$3=1,$E326*$F$4*H326/$R$324,($E326*$F$4*H326-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+SUMPRODUCT(Z326:AC326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X326*Clientes!Z326","v":0},{"$f":"+$X326*Clientes!AA326","v":0},{"$f":"+$X326*Clientes!AB326","v":0},{"$f":"+$X326*Clientes!AC326","v":0},{"$f":"+$X326*Clientes!AD326","v":0},null,"X3D_1 Regular",null,0,null,null,{"$f":"+K326*Clientes!Z326","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!H409","v":"Agro"},{"$f":"+IF(B327=0,0,VLOOKUP(B327,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+$J327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AC327*(1-$C327)*1000","v":0},{"$f":"+SUMPRODUCT(M327:P327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K327*Clientes!AD327","v":0},null,0,{"$f":"IF(R327=0,0,IF($AK$3=1,$E327*$F$4*H327/$R$324,($E327*$F$4*H327-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AC327*(1-$C327)*1000","v":0},{"$f":"+SUMPRODUCT(Z327:AC327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X327*Clientes!Z327","v":0},{"$f":"+$X327*Clientes!AA327","v":0},{"$f":"+$X327*Clientes!AB327","v":0},{"$f":"+$X327*Clientes!AC327","v":0},{"$f":"+$X327*Clientes!AD327","v":0},null,"X3D_1 Agro",null,0,null,null,{"$f":"+K327*Clientes!Z327","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!H410","v":"Jub. 1"},{"$f":"+IF(B328=0,0,VLOOKUP(B328,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AC328*(1-$C328)*1000","v":0},{"$f":"+SUMPRODUCT(M328:P328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K328*Clientes!AD328","v":0},null,0,{"$f":"IF(R328=0,0,IF($AK$3=1,$E328*$F$4*H328/$R$324,($E328*$F$4*H328-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AC328*(1-$C328)*1000","v":0},{"$f":"+SUMPRODUCT(Z328:AC328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X328*Clientes!Z328","v":0},{"$f":"+$X328*Clientes!AA328","v":0},{"$f":"+$X328*Clientes!AB328","v":0},{"$f":"+$X328*Clientes!AC328","v":0},{"$f":"+$X328*Clientes!AD328","v":0},null,"X3D_1 Jub. 1",null,0,null,null,{"$f":"+K328*Clientes!Z328","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!H411","v":"Jub. 2"},{"$f":"+IF(B329=0,0,VLOOKUP(B329,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+SUMPRODUCT(M329:P329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K329*Clientes!AD329","v":0},null,0,{"$f":"IF(R329=0,0,IF($AK$3=1,$E329*$F$4*H329/$R$324,($E329*$F$4*H329-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+SUMPRODUCT(Z329:AC329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X329*Clientes!Z329","v":0},{"$f":"+$X329*Clientes!AA329","v":0},{"$f":"+$X329*Clientes!AB329","v":0},{"$f":"+$X329*Clientes!AC329","v":0},{"$f":"+$X329*Clientes!AD329","v":0},null,"X3D_1 Jub. 2",null,0,null,null,{"$f":"+K329*Clientes!Z329","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!H412","v":"Político"},{"$f":"+IF(B330=0,0,VLOOKUP(B330,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+$J330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AC330*(1-$C330)*1000","v":0},{"$f":"+SUMPRODUCT(M330:P330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K330*Clientes!AD330","v":0},null,0,{"$f":"IF(R330=0,0,IF($AK$3=1,$E330*$F$4*H330/$R$324,($E330*$F$4*H330-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AC330*(1-$C330)*1000","v":0},{"$f":"+SUMPRODUCT(Z330:AC330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X330*Clientes!Z330","v":0},{"$f":"+$X330*Clientes!AA330","v":0},{"$f":"+$X330*Clientes!AB330","v":0},{"$f":"+$X330*Clientes!AC330","v":0},{"$f":"+$X330*Clientes!AD330","v":0},null,"X3D_1 Político",null,0,null,null,{"$f":"+K330*Clientes!Z330","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!H413","v":"x1"},{"$f":"+IF(B331=0,0,VLOOKUP(B331,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AC331*(1-$C331)*1000","v":0},{"$f":"+SUMPRODUCT(M331:P331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K331*Clientes!AD331","v":0},null,0,{"$f":"IF(R331=0,0,IF($AK$3=1,$E331*$F$4*H331/$R$324,($E331*$F$4*H331-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AC331*(1-$C331)*1000","v":0},{"$f":"+SUMPRODUCT(Z331:AC331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X331*Clientes!Z331","v":0},{"$f":"+$X331*Clientes!AA331","v":0},{"$f":"+$X331*Clientes!AB331","v":0},{"$f":"+$X331*Clientes!AC331","v":0},{"$f":"+$X331*Clientes!AD331","v":0},null,"X3D_1 x1",null,0,null,null,{"$f":"+K331*Clientes!Z331","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!H414","v":"x2"},{"$f":"+IF(B332=0,0,VLOOKUP(B332,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+SUMPRODUCT(M332:P332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K332*Clientes!AD332","v":0},null,0,{"$f":"IF(R332=0,0,IF($AK$3=1,$E332*$F$4*H332/$R$324,($E332*$F$4*H332-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+SUMPRODUCT(Z332:AC332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X332*Clientes!Z332","v":0},{"$f":"+$X332*Clientes!AA332","v":0},{"$f":"+$X332*Clientes!AB332","v":0},{"$f":"+$X332*Clientes!AC332","v":0},{"$f":"+$X332*Clientes!AD332","v":0},null,"X3D_1 x2",null,0,null,null,{"$f":"+K332*Clientes!Z332","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!H415","v":"Discap."},{"$f":"+IF(B333=0,0,VLOOKUP(B333,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AC333*(1-$C333)*1000","v":0},{"$f":"+SUMPRODUCT(M333:P333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K333*Clientes!AD333","v":0},null,0,{"$f":"IF(R333=0,0,IF($AK$3=1,$E333*$F$4*H333/$R$324,($E333*$F$4*H333-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AC333*(1-$C333)*1000","v":0},{"$f":"+SUMPRODUCT(Z333:AC333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X333*Clientes!Z333","v":0},{"$f":"+$X333*Clientes!AA333","v":0},{"$f":"+$X333*Clientes!AB333","v":0},{"$f":"+$X333*Clientes!AC333","v":0},{"$f":"+$X333*Clientes!AD333","v":0},null,"X3D_1 Discap.",null,0,null,null,{"$f":"+K333*Clientes!Z333","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H416","v":"Discapacitados 601-más"},{"$f":"+IF(B334=0,0,VLOOKUP(B334,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+SUMPRODUCT(M334:P334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K334*Clientes!AD334","v":0},null,0,{"$f":"IF(R334=0,0,IF($AK$3=1,$E334*$F$4*H334/$R$324,($E334*$F$4*H334-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+SUMPRODUCT(Z334:AC334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X334*Clientes!Z334","v":0},{"$f":"+$X334*Clientes!AA334","v":0},{"$f":"+$X334*Clientes!AB334","v":0},{"$f":"+$X334*Clientes!AC334","v":0},{"$f":"+$X334*Clientes!AD334","v":0},null,"X3D_1 Discapacitados 601-más",null,0,null,null,{"$f":"+K334*Clientes!Z334","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!H417","v":"Cruz Roja"},{"$f":"+IF(B335=0,0,VLOOKUP(B335,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+$J335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AC335*(1-$C335)*1000","v":0},{"$f":"+SUMPRODUCT(M335:P335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K335*Clientes!AD335","v":0},null,0,{"$f":"IF(R335=0,0,IF($AK$3=1,$E335*$F$4*H335/$R$324,($E335*$F$4*H335-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AC335*(1-$C335)*1000","v":0},{"$f":"+SUMPRODUCT(Z335:AC335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X335*Clientes!Z335","v":0},{"$f":"+$X335*Clientes!AA335","v":0},{"$f":"+$X335*Clientes!AB335","v":0},{"$f":"+$X335*Clientes!AC335","v":0},{"$f":"+$X335*Clientes!AD335","v":0},null,"X3D_1 Cruz Roja",null,0,null,null,{"$f":"+K335*Clientes!Z335","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H418","v":0},{"$f":"+IF(B336=0,0,VLOOKUP(B336,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M337:M346)","v":0},{"$f":"+SUM(N337:N346)","v":0},{"$f":"+SUM(O337:O346)","v":0},{"$f":"+SUM(P337:P346)","v":0},{"$f":"+SUM(Q337:Q346)","v":0},{"$f":"+K336*Clientes!AD336","v":0},null,0,{"$f":"IF(R336=0,0,IF($AK$3=1,$E336*$F$4*H336/$R$324,($E336*$F$4*H336-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z337:Z346)","v":0},{"$f":"+SUM(AA337:AA346)","v":0},{"$f":"+SUM(AB337:AB346)","v":0},{"$f":"+SUM(AC337:AC346)","v":0},{"$f":"+SUM(AD337:AD346)","v":0},{"$f":"+$X336*Clientes!Z336","v":0},{"$f":"+$X336*Clientes!AA336","v":0},{"$f":"+$X336*Clientes!AB336","v":0},{"$f":"+$X336*Clientes!AC336","v":0},{"$f":"+$X336*Clientes!AD336","v":0},null,"X3D_2 (10,001-30,000)",null,0,null,null,{"$f":"+K336*Clientes!Z336","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!H419","v":"Regular"},{"$f":"+IF(B337=0,0,VLOOKUP(B337,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J336","v":0},0,null,{"$f":"+($J337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$J326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$J326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$J326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$J326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+SUMPRODUCT(M337:P337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K337*Clientes!AD337","v":0},null,0,{"$f":"IF(R337=0,0,IF($AK$3=1,$E337*$F$4*H337/$R$324,($E337*$F$4*H337-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$W326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$W326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$W326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$W326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+SUMPRODUCT(Z337:AC337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X337*Clientes!Z337","v":0},{"$f":"+$X337*Clientes!AA337","v":0},{"$f":"+$X337*Clientes!AB337","v":0},{"$f":"+$X337*Clientes!AC337","v":0},{"$f":"+$X337*Clientes!AD337","v":0},null,"X3D_2 Regular",null,0,null,null,{"$f":"+K337*Clientes!Z337","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!H420","v":"Agro"},{"$f":"+IF(B338=0,0,VLOOKUP(B338,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$J327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$J327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$J327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$J327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+SUMPRODUCT(M338:P338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K338*Clientes!AD338","v":0},null,0,{"$f":"IF(R338=0,0,IF($AK$3=1,$E338*$F$4*H338/$R$324,($E338*$F$4*H338-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$W327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$W327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$W327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$W327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+SUMPRODUCT(Z338:AC338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X338*Clientes!Z338","v":0},{"$f":"+$X338*Clientes!AA338","v":0},{"$f":"+$X338*Clientes!AB338","v":0},{"$f":"+$X338*Clientes!AC338","v":0},{"$f":"+$X338*Clientes!AD338","v":0},null,"X3D_2 Agro",null,0,null,null,{"$f":"+K338*Clientes!Z338","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!H421","v":"Jub. 1"},{"$f":"+IF(B339=0,0,VLOOKUP(B339,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$J328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$J328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$J328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$J328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+SUMPRODUCT(M339:P339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K339*Clientes!AD339","v":0},null,0,{"$f":"IF(R339=0,0,IF($AK$3=1,$E339*$F$4*H339/$R$324,($E339*$F$4*H339-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$W328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$W328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$W328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$W328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+SUMPRODUCT(Z339:AC339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X339*Clientes!Z339","v":0},{"$f":"+$X339*Clientes!AA339","v":0},{"$f":"+$X339*Clientes!AB339","v":0},{"$f":"+$X339*Clientes!AC339","v":0},{"$f":"+$X339*Clientes!AD339","v":0},null,"X3D_2 Jub. 1",null,0,null,null,{"$f":"+K339*Clientes!Z339","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!H422","v":"Jub. 2"},{"$f":"+IF(B340=0,0,VLOOKUP(B340,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$J329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$J329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$J329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$J329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+SUMPRODUCT(M340:P340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K340*Clientes!AD340","v":0},null,0,{"$f":"IF(R340=0,0,IF($AK$3=1,$E340*$F$4*H340/$R$324,($E340*$F$4*H340-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$W329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$W329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$W329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$W329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+SUMPRODUCT(Z340:AC340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X340*Clientes!Z340","v":0},{"$f":"+$X340*Clientes!AA340","v":0},{"$f":"+$X340*Clientes!AB340","v":0},{"$f":"+$X340*Clientes!AC340","v":0},{"$f":"+$X340*Clientes!AD340","v":0},null,"X3D_2 Jub. 2",null,0,null,null,{"$f":"+K340*Clientes!Z340","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!H423","v":"Político"},{"$f":"+IF(B341=0,0,VLOOKUP(B341,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$J330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$J330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$J330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$J330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+SUMPRODUCT(M341:P341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K341*Clientes!AD341","v":0},null,0,{"$f":"IF(R341=0,0,IF($AK$3=1,$E341*$F$4*H341/$R$324,($E341*$F$4*H341-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$W330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$W330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$W330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$W330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+SUMPRODUCT(Z341:AC341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X341*Clientes!Z341","v":0},{"$f":"+$X341*Clientes!AA341","v":0},{"$f":"+$X341*Clientes!AB341","v":0},{"$f":"+$X341*Clientes!AC341","v":0},{"$f":"+$X341*Clientes!AD341","v":0},null,"X3D_2 Político",null,0,null,null,{"$f":"+K341*Clientes!Z341","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!H424","v":"x1"},{"$f":"+IF(B342=0,0,VLOOKUP(B342,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$J331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$J331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$J331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$J331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+SUMPRODUCT(M342:P342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K342*Clientes!AD342","v":0},null,0,{"$f":"IF(R342=0,0,IF($AK$3=1,$E342*$F$4*H342/$R$324,($E342*$F$4*H342-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$W331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$W331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$W331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$W331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+SUMPRODUCT(Z342:AC342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X342*Clientes!Z342","v":0},{"$f":"+$X342*Clientes!AA342","v":0},{"$f":"+$X342*Clientes!AB342","v":0},{"$f":"+$X342*Clientes!AC342","v":0},{"$f":"+$X342*Clientes!AD342","v":0},null,"X3D_2 x1",null,0,null,null,{"$f":"+K342*Clientes!Z342","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!H425","v":"x2"},{"$f":"+IF(B343=0,0,VLOOKUP(B343,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$J332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$J332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$J332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$J332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+SUMPRODUCT(M343:P343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K343*Clientes!AD343","v":0},null,0,{"$f":"IF(R343=0,0,IF($AK$3=1,$E343*$F$4*H343/$R$324,($E343*$F$4*H343-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$W332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$W332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$W332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$W332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+SUMPRODUCT(Z343:AC343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X343*Clientes!Z343","v":0},{"$f":"+$X343*Clientes!AA343","v":0},{"$f":"+$X343*Clientes!AB343","v":0},{"$f":"+$X343*Clientes!AC343","v":0},{"$f":"+$X343*Clientes!AD343","v":0},null,"X3D_2 x2",null,0,null,null,{"$f":"+K343*Clientes!Z343","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!H426","v":"Discap."},{"$f":"+IF(B344=0,0,VLOOKUP(B344,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$J333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$J333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$J333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$J333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+SUMPRODUCT(M344:P344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K344*Clientes!AD344","v":0},null,0,{"$f":"IF(R344=0,0,IF($AK$3=1,$E344*$F$4*H344/$R$324,($E344*$F$4*H344-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$W333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$W333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$W333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$W333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+SUMPRODUCT(Z344:AC344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X344*Clientes!Z344","v":0},{"$f":"+$X344*Clientes!AA344","v":0},{"$f":"+$X344*Clientes!AB344","v":0},{"$f":"+$X344*Clientes!AC344","v":0},{"$f":"+$X344*Clientes!AD344","v":0},null,{"$f":"+A344","v":"X3D_2 Discap."},null,0,null,null,{"$f":"+K344*Clientes!Z344","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H427","v":"Discapacitados 601-más"},{"$f":"+IF(B345=0,0,VLOOKUP(B345,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$J334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$J334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$J334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$J334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+SUMPRODUCT(M345:P345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K345*Clientes!AD345","v":0},null,0,{"$f":"IF(R345=0,0,IF($AK$3=1,$E345*$F$4*H345/$R$324,($E345*$F$4*H345-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$W334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$W334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$W334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$W334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+SUMPRODUCT(Z345:AC345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X345*Clientes!Z345","v":0},{"$f":"+$X345*Clientes!AA345","v":0},{"$f":"+$X345*Clientes!AB345","v":0},{"$f":"+$X345*Clientes!AC345","v":0},{"$f":"+$X345*Clientes!AD345","v":0},null,"X3D_2 Discapacitados 601-más",null,0,null,null,{"$f":"+K345*Clientes!Z345","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!H428","v":"Cruz Roja"},{"$f":"+IF(B346=0,0,VLOOKUP(B346,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$J335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$J335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$J335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$J335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+SUMPRODUCT(M346:P346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K346*Clientes!AD346","v":0},null,0,{"$f":"IF(R346=0,0,IF($AK$3=1,$E346*$F$4*H346/$R$324,($E346*$F$4*H346-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$W335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$W335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$W335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$W335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+SUMPRODUCT(Z346:AC346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X346*Clientes!Z346","v":0},{"$f":"+$X346*Clientes!AA346","v":0},{"$f":"+$X346*Clientes!AB346","v":0},{"$f":"+$X346*Clientes!AC346","v":0},{"$f":"+$X346*Clientes!AD346","v":0},null,"X3D_2 Cruz Roja",null,0,null,null,{"$f":"+K346*Clientes!Z346","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H429","v":0},{"$f":"+IF(B347=0,0,VLOOKUP(B347,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M348:M357)","v":0},{"$f":"+SUM(N348:N357)","v":0},{"$f":"+SUM(O348:O357)","v":0},{"$f":"+SUM(P348:P357)","v":0},{"$f":"+SUM(Q348:Q357)","v":0},{"$f":"+K347*Clientes!AD347","v":0},null,0,{"$f":"IF(R347=0,0,IF($AK$3=1,$E347*$F$4*H347/$R$324,($E347*$F$4*H347-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z348:Z357)","v":0},{"$f":"+SUM(AA348:AA357)","v":0},{"$f":"+SUM(AB348:AB357)","v":0},{"$f":"+SUM(AC348:AC357)","v":0},{"$f":"+SUM(AD348:AD357)","v":0},{"$f":"+$X347*Clientes!Z347","v":0},{"$f":"+$X347*Clientes!AA347","v":0},{"$f":"+$X347*Clientes!AB347","v":0},{"$f":"+$X347*Clientes!AC347","v":0},{"$f":"+$X347*Clientes!AD347","v":0},null,"X3D_3 (30,001-50,000)",null,0,null,null,{"$f":"+K347*Clientes!Z347","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!H430","v":"Regular"},{"$f":"+IF(B348=0,0,VLOOKUP(B348,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J347","v":0},0,null,{"$f":"+($J348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$J326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$J326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$J326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$J326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+SUMPRODUCT(M348:P348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K348*Clientes!AD348","v":0},null,0,{"$f":"IF(R348=0,0,IF($AK$3=1,$E348*$F$4*H348/$R$324,($E348*$F$4*H348-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$W326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$W326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$W326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$W326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+SUMPRODUCT(Z348:AC348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X348*Clientes!Z348","v":0},{"$f":"+$X348*Clientes!AA348","v":0},{"$f":"+$X348*Clientes!AB348","v":0},{"$f":"+$X348*Clientes!AC348","v":0},{"$f":"+$X348*Clientes!AD348","v":0},null,"X3D_3 Regular",null,0,null,null,{"$f":"+K348*Clientes!Z348","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!H431","v":"Agro"},{"$f":"+IF(B349=0,0,VLOOKUP(B349,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$J327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$J327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$J327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$J327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+SUMPRODUCT(M349:P349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K349*Clientes!AD349","v":0},null,0,{"$f":"IF(R349=0,0,IF($AK$3=1,$E349*$F$4*H349/$R$324,($E349*$F$4*H349-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$W327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$W327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$W327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$W327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+SUMPRODUCT(Z349:AC349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X349*Clientes!Z349","v":0},{"$f":"+$X349*Clientes!AA349","v":0},{"$f":"+$X349*Clientes!AB349","v":0},{"$f":"+$X349*Clientes!AC349","v":0},{"$f":"+$X349*Clientes!AD349","v":0},null,"X3D_3 Agro",null,0,null,null,{"$f":"+K349*Clientes!Z349","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!H432","v":"Jub. 1"},{"$f":"+IF(B350=0,0,VLOOKUP(B350,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$J328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$J328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$J328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$J328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+SUMPRODUCT(M350:P350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K350*Clientes!AD350","v":0},null,0,{"$f":"IF(R350=0,0,IF($AK$3=1,$E350*$F$4*H350/$R$324,($E350*$F$4*H350-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$W328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$W328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$W328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$W328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+SUMPRODUCT(Z350:AC350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X350*Clientes!Z350","v":0},{"$f":"+$X350*Clientes!AA350","v":0},{"$f":"+$X350*Clientes!AB350","v":0},{"$f":"+$X350*Clientes!AC350","v":0},{"$f":"+$X350*Clientes!AD350","v":0},null,"X3D_3 Jub. 1",null,0,null,null,{"$f":"+K350*Clientes!Z350","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!H433","v":"Jub. 2"},{"$f":"+IF(B351=0,0,VLOOKUP(B351,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$J329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$J329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$J329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$J329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+SUMPRODUCT(M351:P351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K351*Clientes!AD351","v":0},null,0,{"$f":"IF(R351=0,0,IF($AK$3=1,$E351*$F$4*H351/$R$324,($E351*$F$4*H351-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$W329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$W329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$W329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$W329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+SUMPRODUCT(Z351:AC351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X351*Clientes!Z351","v":0},{"$f":"+$X351*Clientes!AA351","v":0},{"$f":"+$X351*Clientes!AB351","v":0},{"$f":"+$X351*Clientes!AC351","v":0},{"$f":"+$X351*Clientes!AD351","v":0},null,"X3D_3 Jub. 2",null,0,null,null,{"$f":"+K351*Clientes!Z351","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!H434","v":"Político"},{"$f":"+IF(B352=0,0,VLOOKUP(B352,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$J330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$J330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$J330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$J330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+SUMPRODUCT(M352:P352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K352*Clientes!AD352","v":0},null,0,{"$f":"IF(R352=0,0,IF($AK$3=1,$E352*$F$4*H352/$R$324,($E352*$F$4*H352-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$W330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$W330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$W330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$W330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+SUMPRODUCT(Z352:AC352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X352*Clientes!Z352","v":0},{"$f":"+$X352*Clientes!AA352","v":0},{"$f":"+$X352*Clientes!AB352","v":0},{"$f":"+$X352*Clientes!AC352","v":0},{"$f":"+$X352*Clientes!AD352","v":0},null,"X3D_3 Político",null,0,null,null,{"$f":"+K352*Clientes!Z352","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!H435","v":"x1"},{"$f":"+IF(B353=0,0,VLOOKUP(B353,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$J331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$J331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$J331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$J331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+SUMPRODUCT(M353:P353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K353*Clientes!AD353","v":0},null,0,{"$f":"IF(R353=0,0,IF($AK$3=1,$E353*$F$4*H353/$R$324,($E353*$F$4*H353-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$W331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$W331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$W331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$W331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+SUMPRODUCT(Z353:AC353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X353*Clientes!Z353","v":0},{"$f":"+$X353*Clientes!AA353","v":0},{"$f":"+$X353*Clientes!AB353","v":0},{"$f":"+$X353*Clientes!AC353","v":0},{"$f":"+$X353*Clientes!AD353","v":0},null,"X3D_3 x1",null,0,null,null,{"$f":"+K353*Clientes!Z353","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!H436","v":"x2"},{"$f":"+IF(B354=0,0,VLOOKUP(B354,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$J332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$J332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$J332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$J332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+SUMPRODUCT(M354:P354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K354*Clientes!AD354","v":0},null,0,{"$f":"IF(R354=0,0,IF($AK$3=1,$E354*$F$4*H354/$R$324,($E354*$F$4*H354-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$W332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$W332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$W332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$W332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+SUMPRODUCT(Z354:AC354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X354*Clientes!Z354","v":0},{"$f":"+$X354*Clientes!AA354","v":0},{"$f":"+$X354*Clientes!AB354","v":0},{"$f":"+$X354*Clientes!AC354","v":0},{"$f":"+$X354*Clientes!AD354","v":0},null,"X3D_3 x2",null,0,null,null,{"$f":"+K354*Clientes!Z354","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!H437","v":"Discap."},{"$f":"+IF(B355=0,0,VLOOKUP(B355,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$J333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$J333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$J333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$J333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+SUMPRODUCT(M355:P355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K355*Clientes!AD355","v":0},null,0,{"$f":"IF(R355=0,0,IF($AK$3=1,$E355*$F$4*H355/$R$324,($E355*$F$4*H355-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$W333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$W333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$W333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$W333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+SUMPRODUCT(Z355:AC355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X355*Clientes!Z355","v":0},{"$f":"+$X355*Clientes!AA355","v":0},{"$f":"+$X355*Clientes!AB355","v":0},{"$f":"+$X355*Clientes!AC355","v":0},{"$f":"+$X355*Clientes!AD355","v":0},null,"X3D_3 Discap.",null,0,null,null,{"$f":"+K355*Clientes!Z355","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H438","v":"Discapacitados 601-más"},{"$f":"+IF(B356=0,0,VLOOKUP(B356,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$J334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$J334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$J334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$J334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+SUMPRODUCT(M356:P356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K356*Clientes!AD356","v":0},null,0,{"$f":"IF(R356=0,0,IF($AK$3=1,$E356*$F$4*H356/$R$324,($E356*$F$4*H356-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$W334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$W334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$W334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$W334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+SUMPRODUCT(Z356:AC356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X356*Clientes!Z356","v":0},{"$f":"+$X356*Clientes!AA356","v":0},{"$f":"+$X356*Clientes!AB356","v":0},{"$f":"+$X356*Clientes!AC356","v":0},{"$f":"+$X356*Clientes!AD356","v":0},null,"X3D_3 Discapacitados 601-más",null,0,null,null,{"$f":"+K356*Clientes!Z356","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!H439","v":"Cruz Roja"},{"$f":"+IF(B357=0,0,VLOOKUP(B357,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$J335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$J335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$J335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$J335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+SUMPRODUCT(M357:P357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K357*Clientes!AD357","v":0},null,0,{"$f":"IF(R357=0,0,IF($AK$3=1,$E357*$F$4*H357/$R$324,($E357*$F$4*H357-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$W335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$W335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$W335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$W335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+SUMPRODUCT(Z357:AC357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X357*Clientes!Z357","v":0},{"$f":"+$X357*Clientes!AA357","v":0},{"$f":"+$X357*Clientes!AB357","v":0},{"$f":"+$X357*Clientes!AC357","v":0},{"$f":"+$X357*Clientes!AD357","v":0},null,"X3D_3 Cruz Roja",null,0,null,null,{"$f":"+K357*Clientes!Z357","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!H440","v":0},{"$f":"+IF(B358=0,0,VLOOKUP(B358,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M359:M368)","v":0},{"$f":"+SUM(N359:N368)","v":0},{"$f":"+SUM(O359:O368)","v":0},{"$f":"+SUM(P359:P368)","v":0},{"$f":"+SUM(Q359:Q368)","v":0},{"$f":"+K358*Clientes!AD358","v":0},null,0,{"$f":"IF(R358=0,0,IF($AK$3=1,$E358*$F$4*H358/$R$324,($E358*$F$4*H358-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z359:Z368)","v":0},{"$f":"+SUM(AA359:AA368)","v":0},{"$f":"+SUM(AB359:AB368)","v":0},{"$f":"+SUM(AC359:AC368)","v":0},{"$f":"+SUM(AD359:AD368)","v":0},{"$f":"+$X358*Clientes!Z358","v":0},{"$f":"+$X358*Clientes!AA358","v":0},{"$f":"+$X358*Clientes!AB358","v":0},{"$f":"+$X358*Clientes!AC358","v":0},{"$f":"+$X358*Clientes!AD358","v":0},null,"X3D_4 (50,001-más)",null,0,null,null,{"$f":"+K358*Clientes!Z358","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!H441","v":"Regular"},{"$f":"+IF(B359=0,0,VLOOKUP(B359,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J358","v":0},0,null,{"$f":"+($J359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$J326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$J326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$J326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$J326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+SUMPRODUCT(M359:P359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K359*Clientes!AD359","v":0},null,0,{"$f":"IF(R359=0,0,IF($AK$3=1,$E359*$F$4*H359/$R$324,($E359*$F$4*H359-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$W326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$W326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$W326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$W326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+SUMPRODUCT(Z359:AC359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X359*Clientes!Z359","v":0},{"$f":"+$X359*Clientes!AA359","v":0},{"$f":"+$X359*Clientes!AB359","v":0},{"$f":"+$X359*Clientes!AC359","v":0},{"$f":"+$X359*Clientes!AD359","v":0},null,"X3D_4 Regular",null,0,null,null,{"$f":"+K359*Clientes!Z359","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!H442","v":"Agro"},{"$f":"+IF(B360=0,0,VLOOKUP(B360,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$J327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$J327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$J327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$J327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+SUMPRODUCT(M360:P360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K360*Clientes!AD360","v":0},null,0,{"$f":"IF(R360=0,0,IF($AK$3=1,$E360*$F$4*H360/$R$324,($E360*$F$4*H360-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$W327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$W327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$W327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$W327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+SUMPRODUCT(Z360:AC360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X360*Clientes!Z360","v":0},{"$f":"+$X360*Clientes!AA360","v":0},{"$f":"+$X360*Clientes!AB360","v":0},{"$f":"+$X360*Clientes!AC360","v":0},{"$f":"+$X360*Clientes!AD360","v":0},null,"X3D_4 Agro",null,0,null,null,{"$f":"+K360*Clientes!Z360","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!H443","v":"Jub. 1"},{"$f":"+IF(B361=0,0,VLOOKUP(B361,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$J328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$J328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$J328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$J328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+SUMPRODUCT(M361:P361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K361*Clientes!AD361","v":0},null,0,{"$f":"IF(R361=0,0,IF($AK$3=1,$E361*$F$4*H361/$R$324,($E361*$F$4*H361-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$W328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$W328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$W328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$W328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+SUMPRODUCT(Z361:AC361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X361*Clientes!Z361","v":0},{"$f":"+$X361*Clientes!AA361","v":0},{"$f":"+$X361*Clientes!AB361","v":0},{"$f":"+$X361*Clientes!AC361","v":0},{"$f":"+$X361*Clientes!AD361","v":0},null,"X3D_4 Jub. 1",null,0,null,null,{"$f":"+K361*Clientes!Z361","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!H444","v":"Jub. 2"},{"$f":"+IF(B362=0,0,VLOOKUP(B362,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$J329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$J329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$J329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$J329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+SUMPRODUCT(M362:P362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K362*Clientes!AD362","v":0},null,0,{"$f":"IF(R362=0,0,IF($AK$3=1,$E362*$F$4*H362/$R$324,($E362*$F$4*H362-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$W329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$W329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$W329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$W329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+SUMPRODUCT(Z362:AC362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X362*Clientes!Z362","v":0},{"$f":"+$X362*Clientes!AA362","v":0},{"$f":"+$X362*Clientes!AB362","v":0},{"$f":"+$X362*Clientes!AC362","v":0},{"$f":"+$X362*Clientes!AD362","v":0},null,"X3D_4 Jub. 2",null,0,null,null,{"$f":"+K362*Clientes!Z362","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!H445","v":"Político"},{"$f":"+IF(B363=0,0,VLOOKUP(B363,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$J330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$J330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$J330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$J330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+SUMPRODUCT(M363:P363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K363*Clientes!AD363","v":0},null,0,{"$f":"IF(R363=0,0,IF($AK$3=1,$E363*$F$4*H363/$R$324,($E363*$F$4*H363-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$W330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$W330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$W330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$W330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+SUMPRODUCT(Z363:AC363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X363*Clientes!Z363","v":0},{"$f":"+$X363*Clientes!AA363","v":0},{"$f":"+$X363*Clientes!AB363","v":0},{"$f":"+$X363*Clientes!AC363","v":0},{"$f":"+$X363*Clientes!AD363","v":0},null,"X3D_4 Político",null,0,null,null,{"$f":"+K363*Clientes!Z363","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!H446","v":"x1"},{"$f":"+IF(B364=0,0,VLOOKUP(B364,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$J331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$J331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$J331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$J331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+SUMPRODUCT(M364:P364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K364*Clientes!AD364","v":0},null,0,{"$f":"IF(R364=0,0,IF($AK$3=1,$E364*$F$4*H364/$R$324,($E364*$F$4*H364-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$W331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$W331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$W331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$W331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+SUMPRODUCT(Z364:AC364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X364*Clientes!Z364","v":0},{"$f":"+$X364*Clientes!AA364","v":0},{"$f":"+$X364*Clientes!AB364","v":0},{"$f":"+$X364*Clientes!AC364","v":0},{"$f":"+$X364*Clientes!AD364","v":0},null,"X3D_4 x1",null,0,null,null,{"$f":"+K364*Clientes!Z364","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!H447","v":"x2"},{"$f":"+IF(B365=0,0,VLOOKUP(B365,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$J332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$J332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$J332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$J332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+SUMPRODUCT(M365:P365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K365*Clientes!AD365","v":0},null,0,{"$f":"IF(R365=0,0,IF($AK$3=1,$E365*$F$4*H365/$R$324,($E365*$F$4*H365-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$W332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$W332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$W332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$W332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+SUMPRODUCT(Z365:AC365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X365*Clientes!Z365","v":0},{"$f":"+$X365*Clientes!AA365","v":0},{"$f":"+$X365*Clientes!AB365","v":0},{"$f":"+$X365*Clientes!AC365","v":0},{"$f":"+$X365*Clientes!AD365","v":0},null,"X3D_4 x2",null,0,null,null,{"$f":"+K365*Clientes!Z365","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!H448","v":"Discap."},{"$f":"+IF(B366=0,0,VLOOKUP(B366,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$J333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$J333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$J333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$J333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+SUMPRODUCT(M366:P366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K366*Clientes!AD366","v":0},null,0,{"$f":"IF(R366=0,0,IF($AK$3=1,$E366*$F$4*H366/$R$324,($E366*$F$4*H366-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$W333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$W333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$W333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$W333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+SUMPRODUCT(Z366:AC366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X366*Clientes!Z366","v":0},{"$f":"+$X366*Clientes!AA366","v":0},{"$f":"+$X366*Clientes!AB366","v":0},{"$f":"+$X366*Clientes!AC366","v":0},{"$f":"+$X366*Clientes!AD366","v":0},null,"X3D_4 Discap.",null,0,null,null,{"$f":"+K366*Clientes!Z366","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H449","v":"Discapacitados 601-más"},{"$f":"+IF(B367=0,0,VLOOKUP(B367,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$J334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$J334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$J334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$J334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+SUMPRODUCT(M367:P367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K367*Clientes!AD367","v":0},null,0,{"$f":"IF(R367=0,0,IF($AK$3=1,$E367*$F$4*H367/$R$324,($E367*$F$4*H367-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$W334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$W334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$W334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$W334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+SUMPRODUCT(Z367:AC367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X367*Clientes!Z367","v":0},{"$f":"+$X367*Clientes!AA367","v":0},{"$f":"+$X367*Clientes!AB367","v":0},{"$f":"+$X367*Clientes!AC367","v":0},{"$f":"+$X367*Clientes!AD367","v":0},null,"X3D_4 Discapacitados 601-más",null,0,null,null,{"$f":"+K367*Clientes!Z367","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!H450","v":"Cruz Roja"},{"$f":"+IF(B368=0,0,VLOOKUP(B368,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$J335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$J335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$J335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$J335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+SUMPRODUCT(M368:P368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K368*Clientes!AD368","v":0},null,0,{"$f":"IF(R368=0,0,IF($AK$3=1,$E368*$F$4*H368/$R$324,($E368*$F$4*H368-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$W335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$W335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$W335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$W335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+SUMPRODUCT(Z368:AC368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X368*Clientes!Z368","v":0},{"$f":"+$X368*Clientes!AA368","v":0},{"$f":"+$X368*Clientes!AB368","v":0},{"$f":"+$X368*Clientes!AC368","v":0},{"$f":"+$X368*Clientes!AD368","v":0},null,"X3D_4 Cruz Roja",null,0,null,null,{"$f":"+K368*Clientes!Z368","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!H451","v":0},{"$f":"+IF(B369=0,0,VLOOKUP(B369,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M370:M379)","v":0},{"$f":"+SUM(N370:N379)","v":0},{"$f":"+SUM(O370:O379)","v":0},{"$f":"+SUM(P370:P379)","v":0},{"$f":"+SUM(Q370:Q379)","v":0},{"$f":"+K369*Clientes!AD369","v":0},null,0,{"$f":"IF(R369=0,0,IF($AK$3=1,$E369*$F$4*H369/$R$324,($E369*$F$4*H369-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z370:Z379)","v":0},{"$f":"+SUM(AA370:AA379)","v":0},{"$f":"+SUM(AB370:AB379)","v":0},{"$f":"+SUM(AC370:AC379)","v":0},{"$f":"+SUM(AD370:AD379)","v":0},{"$f":"+$X369*Clientes!Z369","v":0},{"$f":"+$X369*Clientes!AA369","v":0},{"$f":"+$X369*Clientes!AB369","v":0},{"$f":"+$X369*Clientes!AC369","v":0},{"$f":"+$X369*Clientes!AD369","v":0},null,"X3D_5 (xxx)",null,0,null,null,{"$f":"+K369*Clientes!Z369","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R370=0,0,IF($AK$3=1,$E370*$F$4*H370/$R$324,($E370*$F$4*H370-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,{"$f":"+K370*Clientes!Z370","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R371=0,0,IF($AK$3=1,$E371*$F$4*H371/$R$324,($E371*$F$4*H371-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,{"$f":"+K371*Clientes!T371*12*(1-$C371)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R372=0,0,IF($AK$3=1,$E372*$F$4*H372/$R$324,($E372*$F$4*H372-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,{"$f":"+K372*Clientes!T372*12*(1-$C372)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R373=0,0,IF($AK$3=1,$E373*$F$4*H373/$R$324,($E373*$F$4*H373-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,{"$f":"+K373*Clientes!T373*12*(1-$C373)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R374=0,0,IF($AK$3=1,$E374*$F$4*H374/$R$324,($E374*$F$4*H374-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,{"$f":"+K374*Clientes!T374*12*(1-$C374)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R375=0,0,IF($AK$3=1,$E375*$F$4*H375/$R$324,($E375*$F$4*H375-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,{"$f":"+K375*Clientes!T375*12*(1-$C375)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R376=0,0,IF($AK$3=1,$E376*$F$4*H376/$R$324,($E376*$F$4*H376-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,{"$f":"+K376*Clientes!T376*12*(1-$C376)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R377=0,0,IF($AK$3=1,$E377*$F$4*H377/$R$324,($E377*$F$4*H377-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,{"$f":"+K377*Clientes!T377*12*(1-$C377)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R378=0,0,IF($AK$3=1,$E378*$F$4*H378/$R$324,($E378*$F$4*H378-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,{"$f":"+K378*Clientes!T378*12*(1-$C378)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R379=0,0,IF($AK$3=1,$E379*$F$4*H379/$R$324,($E379*$F$4*H379-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,{"$f":"+K379*Clientes!T379*12*(1-$C379)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"CENEGEN","index":10,"n_rows":379,"n_cols":35,"rows_kept":379,"cut":false,"hidden":false,"merged":[[5,22,5,34],[7,4,8,4],[7,6,7,7],[7,12,7,15],[7,16,8,16],[7,19,8,19],[7,20,8,20],[7,22,7,23],[7,25,7,28],[7,30,7,33],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,17,8,17],[5,1,5,2],[5,6,5,10],[5,12,5,20],[7,9,7,10]]}
[{"$f":"+\"Cargo por Energía en Generación\"&\" - \"&PremisaCosto!A2","v":"Cargo por Energía en Generación - EDECHI"}]
["Check: Costos = Ingresos",null,null,null,null,{"$f":"+PremisaCosto!F89","v":"2022/2023"},{"$f":"+PremisaCosto!G89","v":"2023/2024"},{"$f":"+PremisaCosto!H89","v":"2024/2025"},{"$f":"+PremisaCosto!I89","v":"2025/2026"}]
[{"$f":"AI7","v":"OK"},null,null,null,"Costo Generación Energía",{"$f":"+Costos!E22+Costos!E23","v":81150481.163794652},{"$f":"+Costos!F22+Costos!F23","v":84755560.51760824},{"$f":"+Costos!G22+Costos!G23","v":88836858.734632492},{"$f":"+Costos!H22+Costos!H23","v":93335117.489891917}]
[null,null,null,null,"VP Costos ",{"$f":"+SUMPRODUCT(F3:I3,PremisaCosto!$F$84:$I$84)","v":294170213.20686769}]
[]
[null,null,null,null,"1 - ASIGNACIÓN COSTOS",null,"2 - DISEÑO DE CARGOS",null,null,null,null,null,"3 - GENERACION DEL MULTIPLICADOR PARA AJUSTAR TARIFA",null,null,null,null,null,null,null,null,null,"4 - CÁLCULO TARIFA A APLICAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,null,null,null,{"$f":"+IF(ROUND(SUM(AD10,AI10)-F3,1)=0,\"OK\",\"Error\")","v":"OK"}]
["Categorías ","Sub Categoría","Descuento",null,"% Asignación ",null,"Diseño",null,null,"Cargo Relativo",null,null,"Ingreso por Energía Cargo Relativo",null,null,null,"Ingreso por Energía a Cargo Relativo (1°Año)","Ingreso por Potencia a Cargo Relativo (1°Año)",null,"Multiplicador Energía","Multiplicador Potencia",null,"Tarifa a Aplicar (CR x Multiplicador)",null,null,"Ingresos con Tarifa a Aplicar por Energía",null,null,null,"Ingresos (2014/2015)","Ingresos con Tarifa a Aplicar por Potencia",null,null,null,"Ingresos (2014/2015)"]
[null,null,null,null,null,null,"Energía","Potencia",null,"Energía","Potencia",null,{"$f":"+F2","v":"2022/2023"},{"$f":"+G2","v":"2023/2024"},{"$f":"+H2","v":"2024/2025"},{"$f":"+I2","v":"2025/2026"},null,null,null,null,null,null,"por Energía ($/kWh)","por Potencia ($/kW mes)",null,{"$f":"+M9","v":"2022/2023"},{"$f":"+N9","v":"2023/2024"},{"$f":"+O9","v":"2024/2025"},{"$f":"+P9","v":"2025/2026"},"por Energía",{"$f":"+Z9","v":"2022/2023"},{"$f":"+AA9","v":"2023/2024"},{"$f":"+AB9","v":"2024/2025"},{"$f":"+AC9","v":"2025/2026"},"por Potencia"]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,{"$f":"+SUM(E11,E15,E16,E20,E76,E80,E136,E196,E209,E265,E268,E324)","v":0.99999999999999989},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":81150481.163794652},84877862.440983385,89147924.755512953,93898856.007026881,81150481.163794652,0,0,0,0,0]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,2.8290980078241276E-3,null,null,null,null,null,null,null,{"$f":"+SUM(M12:M14)","v":6075762.5395184243},6325288.0564446924,6608881.9549793024,6922391.2374788038,6075762.5395184243,0,null,null,null,null,null,null,null,{"$f":"+SUM(Z12:Z14)","v":229582.66459446086},{"$f":"+SUM(AA12:AA14)","v":239011.395998566},{"$f":"+SUM(AB12:AB14)","v":249727.45714559488},{"$f":"+SUM(AC12:AC14)","v":261573.92019993241},{"$f":"+SUM(AD12:AD14)","v":229582.66459446086},{"$f":"+AI11","v":0},{"$f":"+SUM(AF12:AF14)","v":0},{"$f":"+SUM(AG12:AG14)","v":0},{"$f":"+SUM(AH12:AH14)","v":0},{"$f":"+SUM(AI12:AI14)","v":0}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!H94","v":"Regular"},{"$f":"+IF(B12=0,0,VLOOKUP(B12,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":2.8290980078241276E-3},null,1,0,null,6.5,0,null,{"$f":"+$J12*Energía!Z12*(1-$C12)*1000","v":2684466.4264876046},{"$f":"+$J12*Energía!AA12*(1-$C12)*1000","v":2794714.7892871196},{"$f":"+$J12*Energía!AB12*(1-$C12)*1000","v":2920015.6538981381},{"$f":"+$J12*Energía!AC12*(1-$C12)*1000","v":3058534.0929892147},{"$f":"+M12","v":2684466.4264876046},{"$f":"+Potencia!T12*$K12*12*1000*(1-$C12)","v":0},null,{"$f":"IF(Q12=0,0,$E12*$F$3*G12/Q11)","v":3.7786642104788049E-2},{"$f":"IF(R12=0,0,$E11*$F$3*H12/R11)","v":0},null,{"$f":"+J12*T12","v":0.24561317368112232},{"$f":"+U12*K12","v":0},null,{"$f":"+$W12*Energía!Z12*(1-$C12)*1000","v":101436.97210000643},{"$f":"+$W12*Energía!AA12*(1-$C12)*1000","v":105602.88752775054},{"$f":"+$W12*Energía!AB12*(1-$C12)*1000","v":110337.5864542276},{"$f":"+$W12*Energía!AC12*(1-$C12)*1000","v":115571.73313707598},{"$f":"+Z12","v":101436.97210000643},0,{"$f":"+Potencia!U12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!V12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!W12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!T12*$X12*12*1000*(1-$C12)","v":0}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H95","v":"Regular"},{"$f":"+IF(B13=0,0,VLOOKUP(B13,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":2.8290980078241276E-3},null,1,0,null,2.85,0,null,{"$f":"+$J13*Energía!Z13*(1-$C13)*1000","v":2510439.9797760611},{"$f":"+$J13*Energía!AA13*(1-$C13)*1000","v":2613541.2497140472},{"$f":"+$J13*Energía!AB13*(1-$C13)*1000","v":2730719.2098912518},{"$f":"+$J13*Energía!AC13*(1-$C13)*1000","v":2860257.8861806053},{"$f":"+M13","v":2510439.9797760611},{"$f":"+Potencia!T13*$K13*12*1000*(1-$C13)","v":0},null,{"$f":"IF(Q13=0,0,$E13*$F$3*G13/$Q$11)","v":3.7786642104788049E-2},{"$f":"IF(R13=0,0,$E$11*$F$3*H13/$R$11)","v":0},null,{"$f":"+J13*T13","v":0.10769192999864594},{"$f":"+U13*K13","v":0},null,{"$f":"+$W13*Energía!Z13*(1-$C13)*1000","v":94861.097041349363},{"$f":"+$W13*Energía!AA13*(1-$C13)*1000","v":98756.947829045195},{"$f":"+$W13*Energía!AB13*(1-$C13)*1000","v":103184.70947283033},{"$f":"+$W13*Energía!AC13*(1-$C13)*1000","v":108079.5410725041},{"$f":"+Z13","v":94861.097041349363},{"$f":"+AI13","v":0},{"$f":"+Potencia!U13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!V13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!W13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!T13*$X13*12*1000*(1-$C13)","v":0}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H96","v":"Regular"},{"$f":"+IF(B14=0,0,VLOOKUP(B14,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":2.8290980078241276E-3},null,1,0,null,1,0,null,{"$f":"+$J14*Energía!Z14*(1-$C14)*1000","v":880856.13325475832},{"$f":"+$J14*Energía!AA14*(1-$C14)*1000","v":917032.01744352537},{"$f":"+$J14*Energía!AB14*(1-$C14)*1000","v":958147.09118991299},{"$f":"+$J14*Energía!AC14*(1-$C14)*1000","v":1003599.2583089842},{"$f":"+M14","v":880856.13325475832},{"$f":"+Potencia!T14*$K14*12*1000*(1-$C14)","v":0},null,{"$f":"IF(Q14=0,0,$E14*$F$3*G14/$Q$11)","v":3.7786642104788049E-2},{"$f":"IF(R14=0,0,$E$11*$F$3*H14/$R$11)","v":0},null,3.7786642104788049E-2,0,null,{"$f":"+$W14*Energía!Z14*(1-$C14)*1000","v":33284.595453105037},{"$f":"+$W14*Energía!AA14*(1-$C14)*1000","v":34651.560641770237},{"$f":"+$W14*Energía!AB14*(1-$C14)*1000","v":36205.161218536959},{"$f":"+$W14*Energía!AC14*(1-$C14)*1000","v":37922.645990352321},{"$f":"+Z14","v":33284.595453105037},0,{"$f":"+Potencia!U14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!V14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!W14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!T14*$X14*12*1000*(1-$C14)","v":0}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!H97","v":"Regular"},{"$f":"+IF(B15=0,0,VLOOKUP(B15,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.3183906170480718E-7,null,1,0,null,5.2449999999999997E-2,0,null,{"$f":"+$J15*Energía!Z15*(1-$C15)*1000","v":52.322654800919672},{"$f":"+$J15*Energía!AA15*(1-$C15)*1000","v":54.47149412787418},{"$f":"+$J15*Energía!AB15*(1-$C15)*1000","v":56.913720195822115},{"$f":"+$J15*Energía!AC15*(1-$C15)*1000","v":59.613568627753367},52.322654800919672,{"$f":"+Potencia!T15*$K15*12*1000*(1-$C15)","v":0},null,{"$f":"IF(Q15=0,0,$E15*$F$3*G15/Q15)","v":0.97995875917451347},{"$f":"IF(R15=0,0,$E15*$F$3*H15/R15)","v":0},null,5.1398836918703228E-2,0,null,{"$f":"+$W15*Energía!Z15*(1-$C15)*1000","v":51.27404387542564},{"$f":"+$W15*Energía!AA15*(1-$C15)*1000","v":53.379817795933377},{"$f":"+$W15*Energía!AB15*(1-$C15)*1000","v":55.773098623103287},{"$f":"+$W15*Energía!AC15*(1-$C15)*1000","v":58.41883874241789},51.27404387542564,0,{"$f":"+Potencia!U15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!V15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!W15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!T15*$X15*12*1000*(1-$C15)","v":0}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!H98","v":0},{"$f":"+IF(B16=0,0,VLOOKUP(B16,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.4962955897001336E-2,null,null,null,null,null,null,null,{"$f":"+SUM(M17:M19)","v":107997451.01132515},{"$f":"+SUM(N17:N19)","v":112432798.77467871},{"$f":"+SUM(O17:O19)","v":117473716.34920424},{"$f":"+SUM(P17:P19)","v":123046383.67418815},107997451.01132515,{"$f":"+Potencia!T16*$K16*12*1000*(1-$C16)","v":0},null,{"$f":"IF(Q16=0,0,$E16*$F$3*G16/Q16)","v":0},{"$f":"IF(R16=0,0,$E16*$F$3*H16/R16)","v":0},null,0,0,null,{"$f":"+SUM(Z17:Z19)","v":7706289.5637778696},{"$f":"+SUM(AA17:AA19)","v":8022779.2018237952},{"$f":"+SUM(AB17:AB19)","v":8382480.0108026769},{"$f":"+SUM(AC17:AC19)","v":8780124.4704337269},{"$f":"+SUM(AD17:AD19)","v":7706289.5637778696},0,{"$f":"+SUM(AF17:AF19)","v":0},{"$f":"+SUM(AG17:AG19)","v":0},{"$f":"+SUM(AH17:AH19)","v":0},{"$f":"+SUM(AI17:AI19)","v":0}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!H99","v":"Regular"},{"$f":"+IF(B17=0,0,VLOOKUP(B17,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":9.4962955897001336E-2},null,1,0,null,3.8,0,null,{"$f":"+$J17*Energía!Z17*(1-$C17)*1000","v":2175904.1878315727},{"$f":"+$J17*Energía!AA17*(1-$C17)*1000","v":2265266.4059431683},{"$f":"+$J17*Energía!AB17*(1-$C17)*1000","v":2366829.4850548562},{"$f":"+$J17*Energía!AC17*(1-$C17)*1000","v":2479106.1180334729},2175904.1878315727,{"$f":"+Potencia!T17*$K17*12*1000*(1-$C17)","v":0},null,{"$f":"IF(Q17=0,0,$E17*$F$3*G17/Q16)","v":7.1356217129326036E-2},{"$f":"IF(R17=0,0,$E16*$F$3*H17/R16)","v":0},null,0.27115362509143892,0,null,{"$f":"+$W17*Energía!Z17*(1-$C17)*1000","v":155264.29167951955},{"$f":"+$W17*Energía!AA17*(1-$C17)*1000","v":161640.84151824872},{"$f":"+$W17*Energía!AB17*(1-$C17)*1000","v":168887.99864366528},{"$f":"+$W17*Energía!AC17*(1-$C17)*1000","v":176899.63444503705},155264.29167951955,0,{"$f":"+Potencia!U17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!V17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!W17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!T17*$X17*12*1000*(1-$C17)","v":0}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H100","v":"Regular"},{"$f":"+IF(B18=0,0,VLOOKUP(B18,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":9.4962955897001336E-2},null,1,0,null,1.9,0,null,{"$f":"+$J18*Energía!Z18*(1-$C18)*1000","v":69331358.263668209},{"$f":"+$J18*Energía!AA18*(1-$C18)*1000","v":72178728.10365431},{"$f":"+$J18*Energía!AB18*(1-$C18)*1000","v":75414856.910994425},{"$f":"+$J18*Energía!AC18*(1-$C18)*1000","v":78992354.260928929},{"$f":"+M18","v":69331358.263668209},{"$f":"+Potencia!T18*$K18*12*1000*(1-$C18)","v":0},null,{"$f":"IF(Q18=0,0,$E18*$F$3*G18/$Q$16)","v":7.1356217129326036E-2},{"$f":"IF(R18=0,0,$E18*$F$3*H18/$R$16)","v":0},null,{"$f":"+J18*T18","v":0.13557681254571946},{"$f":"+U18*K18","v":0},null,{"$f":"+$W18*Energía!Z18*(1-$C18)*1000","v":4947223.4541334016},{"$f":"+$W18*Energía!AA18*(1-$C18)*1000","v":5150400.9946829444},{"$f":"+$W18*Energía!AB18*(1-$C18)*1000","v":5381318.9045179728},{"$f":"+$W18*Energía!AC18*(1-$C18)*1000","v":5636595.5821994869},{"$f":"+Z18","v":4947223.4541334016},{"$f":"+AI18","v":0},{"$f":"+Potencia!U18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!V18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!W18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!T18*$X18*12*1000*(1-$C18)","v":0}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H101","v":"Regular"},{"$f":"+IF(B19=0,0,VLOOKUP(B19,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":9.4962955897001336E-2},null,1,0,null,1,0,null,{"$f":"+$J19*Energía!Z19*(1-$C19)*1000","v":36490188.559825376},{"$f":"+$J19*Energía!AA19*(1-$C19)*1000","v":37988804.265081219},{"$f":"+$J19*Energía!AB19*(1-$C19)*1000","v":39692029.953154959},{"$f":"+$J19*Energía!AC19*(1-$C19)*1000","v":41574923.295225754},36490188.559825376,{"$f":"+Potencia!T19*$K19*12*1000*(1-$C19)","v":0},null,{"$f":"IF(Q19=0,0,$E19*$F$3*G19/$Q$16)","v":7.1356217129326036E-2},{"$f":"IF(R19=0,0,$E19*$F$3*H19/$R$16)","v":0},null,7.1356217129326036E-2,0,null,{"$f":"+$W19*Energía!Z19*(1-$C19)*1000","v":2603801.8179649487},{"$f":"+$W19*Energía!AA19*(1-$C19)*1000","v":2710737.3656226029},{"$f":"+$W19*Energía!AB19*(1-$C19)*1000","v":2832273.107641038},{"$f":"+$W19*Energía!AC19*(1-$C19)*1000","v":2966629.2537892037},2603801.8179649487,0,{"$f":"+Potencia!U19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!V19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!W19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!T19*$X19*12*1000*(1-$C19)","v":0}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!H102","v":0},{"$f":"+IF(B20=0,0,VLOOKUP(B20,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13229256677090706,null,1,0,null,0,0,null,{"$f":"+SUM(M21,M32,M43,M54,M65)","v":10955164.011562001},11405470.750314392,11917237.143363874,12482969.492842197,10955164.011562001,0,null,{"$f":"IF(Q20=0,0,$E20*$F$3*G20/$Q$20)","v":0.97995844119926079},{"$f":"IF(R20=0,0,$E20*$F$3*H20/$R$20)","v":0},null,0,0,null,{"$f":"+SUM(Z21,Z32,Z43,Z54,Z65)","v":10735605.447852537},{"$f":"+SUM(AA21,AA32,AA43,AA54,AA65)","v":11176887.337621853},{"$f":"+SUM(AB21,AB32,AB43,AB54,AB65)","v":11678397.134412793},{"$f":"+SUM(AC21,AC32,AC43,AC54,AC65)","v":12232791.325743567},{"$f":"+SUM(AD21,AD32,AD43,AD54,AD65)","v":10735605.447852537},0,{"$f":"+SUM(AF21,AF32,AF43,AF54,AF65)","v":0},{"$f":"+SUM(AG21,AG32,AG43,AG54,AG65)","v":0},{"$f":"+SUM(AH21,AH32,AH43,AH54,AH65)","v":0},{"$f":"+SUM(AI21,AI32,AI43,AI54,AI65)","v":0}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H103","v":0},{"$f":"+IF(B21=0,0,VLOOKUP(B21,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.13229256677090706},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,9.9900000000000003E-2,0,null,{"$f":"+SUM(M22:M31)","v":10955164.011562001},11405470.750314392,11917237.143363874,12482969.492842197,10955164.011562001,0,null,0.97995844119926079,0,null,9.7897848275806151E-2,0,null,{"$f":"+SUM(Z22:Z31)","v":10735605.447852537},{"$f":"+SUM(AA22:AA31)","v":11176887.337621853},{"$f":"+SUM(AB22:AB31)","v":11678397.134412793},{"$f":"+SUM(AC22:AC31)","v":12232791.325743567},{"$f":"+SUM(AD22:AD31)","v":10735605.447852537},0,{"$f":"+SUM(AF22:AF31)","v":0},{"$f":"+SUM(AG22:AG31)","v":0},{"$f":"+SUM(AH22:AH31)","v":0},{"$f":"+SUM(AI22:AI31)","v":0}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!H104","v":"Regular"},{"$f":"+IF(B22=0,0,VLOOKUP(B22,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E21","v":0.13229256677090706},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,{"$f":"+J21","v":9.9900000000000003E-2},{"$f":"+K21","v":0},null,{"$f":"+$J22*Energía!Z22*(1-$C22)*1000","v":10846598.423990602},{"$f":"+$J22*Energía!AA22*(1-$C22)*1000","v":11292438.386852304},{"$f":"+$J22*Energía!AB22*(1-$C22)*1000","v":11799127.69377131},{"$f":"+$J22*Energía!AC22*(1-$C22)*1000","v":12359247.139072273},10846598.423990602,{"$f":"+Potencia!T22*$K22*12*1000*(1-$C22)","v":0},null,0.97995844119926079,0,null,9.7897848275806151E-2,0,null,{"$f":"+$W22*Energía!Z22*(1-$C22)*1000","v":10629215.683888188},{"$f":"+$W22*Energía!AA22*(1-$C22)*1000","v":11066120.318918478},{"$f":"+$W22*Energía!AB22*(1-$C22)*1000","v":11562654.782299161},{"$f":"+$W22*Energía!AC22*(1-$C22)*1000","v":12111548.560801689},10629215.683888188,0,{"$f":"+Potencia!U22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!V22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!W22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!T22*$X22*12*1000*(1-$C22)","v":0}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!H105","v":"Agro"},{"$f":"+IF(B23=0,0,VLOOKUP(B23,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.13229256677090706,null,{"$f":"+G22","v":1},0,null,{"$f":"+J22","v":9.9900000000000003E-2},0,null,{"$f":"+$J23*Energía!Z23*(1-$C23)*1000","v":107644.9938372358},{"$f":"+$J23*Energía!AA23*(1-$C23)*1000","v":112065.86653544533},{"$f":"+$J23*Energía!AB23*(1-$C23)*1000","v":117090.33272573452},{"$f":"+$J23*Energía!AC23*(1-$C23)*1000","v":122644.81326427938},107644.9938372358,{"$f":"+Potencia!T23*$K23*12*1000*(1-$C23)","v":0},null,0.97995844119926079,0,null,9.7897848275806151E-2,0,null,{"$f":"+$W23*Energía!Z23*(1-$C23)*1000","v":105487.62036364163},{"$f":"+$W23*Energía!AA23*(1-$C23)*1000","v":109819.89188171941},{"$f":"+$W23*Energía!AB23*(1-$C23)*1000","v":114743.6599374136},{"$f":"+$W23*Energía!AC23*(1-$C23)*1000","v":120186.82002763764},105487.62036364163,0,{"$f":"+Potencia!U23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!V23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!W23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!T23*$X23*12*1000*(1-$C23)","v":0}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!H106","v":"Jub. 1"},{"$f":"+IF(B24=0,0,VLOOKUP(B24,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13229256677090706,null,1,0,null,9.9900000000000003E-2,0,null,{"$f":"+$J24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AC24*(1-$C24)*1000","v":0},0,{"$f":"+Potencia!T24*$K24*12*1000*(1-$C24)","v":0},null,0,0,null,0,0,null,{"$f":"+$W24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AC24*(1-$C24)*1000","v":0},0,0,{"$f":"+Potencia!U24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!V24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!W24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!T24*$X24*12*1000*(1-$C24)","v":0}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!H107","v":"Jub. 2"},{"$f":"+IF(B25=0,0,VLOOKUP(B25,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13229256677090706,null,1,0,null,9.9900000000000003E-2,0,null,{"$f":"+$J25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":920.59373416309461},{"$f":"+$J25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":966.49692664223301},{"$f":"+$J25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":1019.1168668296284},{"$f":"+$J25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":1077.5405056449299},920.59373416309461,{"$f":"+Potencia!T25*$K25*12*1000*(1-$C25)","v":0},null,0.97995844119926079,0,null,9.7897848275806151E-2,0,null,{"$f":"+$W25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":902.14360070827286},{"$f":"+$W25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":947.1268216561989},{"$f":"+$W25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":998.69217621823725},{"$f":"+$W25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":1055.9449142408687},902.14360070827286,0,{"$f":"+Potencia!U25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!V25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!W25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!T25*$X25*12*1000*(1-$C25)","v":0}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!H108","v":"Político"},{"$f":"+IF(B26=0,0,VLOOKUP(B26,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.13229256677090706,null,1,0,null,9.9900000000000003E-2,0,null,{"$f":"+$J26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AC26*(1-$C26)*1000","v":0},0,{"$f":"+Potencia!T26*$K26*12*1000*(1-$C26)","v":0},null,0,0,null,0,0,null,{"$f":"+$W26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AC26*(1-$C26)*1000","v":0},0,0,{"$f":"+Potencia!U26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!V26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!W26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!T26*$X26*12*1000*(1-$C26)","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!H109","v":"x1"},{"$f":"+IF(B27=0,0,VLOOKUP(B27,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13229256677090706,null,1,0,null,9.9900000000000003E-2,0,null,{"$f":"+$J27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AC27*(1-$C27)*1000","v":0},0,{"$f":"+Potencia!T27*$K27*12*1000*(1-$C27)","v":0},null,0,0,null,0,0,null,{"$f":"+$W27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AC27*(1-$C27)*1000","v":0},0,0,{"$f":"+Potencia!U27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!V27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!W27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!T27*$X27*12*1000*(1-$C27)","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!H110","v":"x2"},{"$f":"+IF(B28=0,0,VLOOKUP(B28,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13229256677090706,null,1,0,null,9.9900000000000003E-2,0,null,{"$f":"+$J28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,{"$f":"+Potencia!T28*$K28*12*1000*(1-$C28)","v":0},null,0,0,null,0,0,null,{"$f":"+$W28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,0,{"$f":"+Potencia!U28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!V28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!W28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!T28*$X28*12*1000*(1-$C28)","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!H111","v":"Discap."},{"$f":"+IF(B29=0,0,VLOOKUP(B29,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13229256677090706,null,1,0,null,9.9900000000000003E-2,0,null,{"$f":"+$J29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AC29*(1-$C29)*1000","v":0},0,{"$f":"+Potencia!T29*$K29*12*1000*(1-$C29)","v":0},null,0,0,null,0,0,null,{"$f":"+$W29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AC29*(1-$C29)*1000","v":0},0,0,{"$f":"+Potencia!U29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!V29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!W29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!T29*$X29*12*1000*(1-$C29)","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H112","v":"Discapacitados 601-más"},{"$f":"+IF(B30=0,0,VLOOKUP(B30,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13229256677090706,null,1,0,null,9.9900000000000003E-2,0,null,{"$f":"+$J30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,{"$f":"+Potencia!T30*$K30*12*1000*(1-$C30)","v":0},null,0,0,null,0,0,null,{"$f":"+$W30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,0,{"$f":"+Potencia!U30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!V30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!W30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!T30*$X30*12*1000*(1-$C30)","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H113","v":"Cruz Roja"},{"$f":"+IF(B31=0,0,VLOOKUP(B31,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.13229256677090706,null,1,0,null,9.9900000000000003E-2,0,null,{"$f":"+$J31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AC31*(1-$C31)*1000","v":0},0,{"$f":"+Potencia!T31*$K31*12*1000*(1-$C31)","v":0},null,0,0,null,0,0,null,{"$f":"+$W31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AC31*(1-$C31)*1000","v":0},0,0,{"$f":"+Potencia!U31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!V31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!W31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!T31*$X31*12*1000*(1-$C31)","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H114","v":0},{"$f":"+IF(B32=0,0,VLOOKUP(B32,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13229256677090706,null,1,0,null,9.9900000000000003E-2,0,null,{"$f":"+SUM(M33:M42)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z33:Z42)","v":0},{"$f":"+SUM(AA33:AA42)","v":0},{"$f":"+SUM(AB33:AB42)","v":0},{"$f":"+SUM(AC33:AC42)","v":0},{"$f":"+SUM(AD33:AD42)","v":0},0,{"$f":"+SUM(AF33:AF42)","v":0},{"$f":"+SUM(AG33:AG42)","v":0},{"$f":"+SUM(AH33:AH42)","v":0},{"$f":"+SUM(AI33:AI42)","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!H115","v":"Regular"},{"$f":"+IF(B33=0,0,VLOOKUP(B33,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13229256677090706,null,1,0,null,{"$f":"+J32","v":9.9900000000000003E-2},{"$f":"+K32","v":0},null,{"$f":"+($J33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$J22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$J22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$J22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$J22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,{"$f":"+Potencia!T33*$K33*12*1000*(1-$C33)","v":0},null,0,0,null,0,0,null,{"$f":"+($W33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$W22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$W22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$W22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$W22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,0,{"$f":"+Potencia!U33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!V33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!W33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!T33*$X33*12*1000*(1-$C33)","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!H116","v":"Agro"},{"$f":"+IF(B34=0,0,VLOOKUP(B34,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.13229256677090706,null,1,0,null,{"$f":"+J33","v":9.9900000000000003E-2},0,null,{"$f":"+($J34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$J23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$J23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$J23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$J23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,{"$f":"+Potencia!T34*$K34*12*1000*(1-$C34)","v":0},null,0,0,null,0,0,null,{"$f":"+($W34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$W23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$W23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$W23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$W23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,0,{"$f":"+Potencia!U34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!V34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!W34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!T34*$X34*12*1000*(1-$C34)","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!H117","v":"Jub. 1"},{"$f":"+IF(B35=0,0,VLOOKUP(B35,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13229256677090706,null,1,0,null,9.9900000000000003E-2,0,null,{"$f":"+($J35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$J24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$J24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$J24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$J24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,{"$f":"+Potencia!T35*$K35*12*1000*(1-$C35)","v":0},null,0,0,null,0,0,null,{"$f":"+($W35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$W24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$W24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$W24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$W24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,0,{"$f":"+Potencia!U35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!V35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!W35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!T35*$X35*12*1000*(1-$C35)","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!H118","v":"Jub. 2"},{"$f":"+IF(B36=0,0,VLOOKUP(B36,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13229256677090706,null,1,0,null,9.9900000000000003E-2,0,null,{"$f":"+($J36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$J25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$J25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$J25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$J25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,{"$f":"+Potencia!T36*$K36*12*1000*(1-$C36)","v":0},null,0,0,null,0,0,null,{"$f":"+($W36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$W25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$W25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$W25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$W25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,0,{"$f":"+Potencia!U36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!V36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!W36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!T36*$X36*12*1000*(1-$C36)","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!H119","v":"Político"},{"$f":"+IF(B37=0,0,VLOOKUP(B37,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.13229256677090706,null,1,0,null,9.9900000000000003E-2,0,null,{"$f":"+($J37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$J26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$J26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$J26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$J26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,{"$f":"+Potencia!T37*$K37*12*1000*(1-$C37)","v":0},null,0,0,null,0,0,null,{"$f":"+($W37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$W26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$W26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$W26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$W26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,0,{"$f":"+Potencia!U37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!V37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!W37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!T37*$X37*12*1000*(1-$C37)","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!H120","v":"x1"},{"$f":"+IF(B38=0,0,VLOOKUP(B38,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13229256677090706,null,1,0,null,9.9900000000000003E-2,0,null,{"$f":"+($J38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$J27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$J27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$J27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$J27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,{"$f":"+Potencia!T38*$K38*12*1000*(1-$C38)","v":0},null,0,0,null,0,0,null,{"$f":"+($W38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$W27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$W27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$W27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$W27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,0,{"$f":"+Potencia!U38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!V38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!W38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!T38*$X38*12*1000*(1-$C38)","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!H121","v":"x2"},{"$f":"+IF(B39=0,0,VLOOKUP(B39,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13229256677090706,null,{"$f":"+G38","v":1},0,null,9.9900000000000003E-2,0,null,{"$f":"+($J39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$J28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$J28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$J28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$J28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,{"$f":"+Potencia!T39*$K39*12*1000*(1-$C39)","v":0},null,0,0,null,0,0,null,{"$f":"+($W39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$W28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$W28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$W28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$W28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,0,{"$f":"+Potencia!U39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!V39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!W39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!T39*$X39*12*1000*(1-$C39)","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!H122","v":"Discap."},{"$f":"+IF(B40=0,0,VLOOKUP(B40,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13229256677090706,null,1,0,null,9.9900000000000003E-2,0,null,{"$f":"+($J40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$J29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$J29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$J29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$J29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,{"$f":"+Potencia!T40*$K40*12*1000*(1-$C40)","v":0},null,0,0,null,0,0,null,{"$f":"+($W40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$W29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$W29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$W29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$W29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,0,{"$f":"+Potencia!U40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!V40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!W40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!T40*$X40*12*1000*(1-$C40)","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H123","v":"Discapacitados 601-más"},{"$f":"+IF(B41=0,0,VLOOKUP(B41,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13229256677090706,null,1,0,null,9.9900000000000003E-2,0,null,{"$f":"+($J41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$J30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$J30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$J30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$J30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,{"$f":"+Potencia!T41*$K41*12*1000*(1-$C41)","v":0},null,0,0,null,0,0,null,{"$f":"+($W41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$W30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$W30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$W30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$W30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,0,{"$f":"+Potencia!U41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!V41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!W41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!T41*$X41*12*1000*(1-$C41)","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H124","v":"Cruz Roja"},{"$f":"+IF(B42=0,0,VLOOKUP(B42,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.13229256677090706,null,1,0,null,9.9900000000000003E-2,0,null,{"$f":"+($J42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$J31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$J31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$J31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$J31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,{"$f":"+Potencia!T42*$K42*12*1000*(1-$C42)","v":0},null,0,0,null,0,0,null,{"$f":"+($W42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$W31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$W31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$W31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$W31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,0,{"$f":"+Potencia!U42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!V42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!W42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!T42*$X42*12*1000*(1-$C42)","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H125","v":0},{"$f":"+IF(B43=0,0,VLOOKUP(B43,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13229256677090706,null,1,0,null,9.9900000000000003E-2,0,null,{"$f":"+SUM(M44:M53)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z44:Z53)","v":0},{"$f":"+SUM(AA44:AA53)","v":0},{"$f":"+SUM(AB44:AB53)","v":0},{"$f":"+SUM(AC44:AC53)","v":0},{"$f":"+SUM(AD44:AD53)","v":0},0,{"$f":"+SUM(AF44:AF53)","v":0},{"$f":"+SUM(AG44:AG53)","v":0},{"$f":"+SUM(AH44:AH53)","v":0},{"$f":"+SUM(AI44:AI53)","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!H126","v":"Regular"},{"$f":"+IF(B44=0,0,VLOOKUP(B44,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13229256677090706,null,1,0,null,{"$f":"+J43","v":9.9900000000000003E-2},{"$f":"+K43","v":0},null,{"$f":"+($J44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$J22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$J22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$J22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$J22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,{"$f":"+Potencia!T44*$K44*12*1000*(1-$C44)","v":0},null,0,0,null,0,0,null,{"$f":"+($W44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$W22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$W22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$W22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$W22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,0,{"$f":"+Potencia!U44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!V44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!W44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!T44*$X44*12*1000*(1-$C44)","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!H127","v":"Agro"},{"$f":"+IF(B45=0,0,VLOOKUP(B45,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.13229256677090706,null,1,0,null,{"$f":"+J44","v":9.9900000000000003E-2},0,null,{"$f":"+($J45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$J23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$J23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$J23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$J23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,{"$f":"+Potencia!T45*$K45*12*1000*(1-$C45)","v":0},null,0,0,null,0,0,null,{"$f":"+($W45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$W23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$W23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$W23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$W23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,0,{"$f":"+Potencia!U45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!V45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!W45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!T45*$X45*12*1000*(1-$C45)","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!H128","v":"Jub. 1"},{"$f":"+IF(B46=0,0,VLOOKUP(B46,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13229256677090706,null,1,0,null,9.9900000000000003E-2,0,null,{"$f":"+($J46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$J24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$J24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$J24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$J24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,{"$f":"+Potencia!T46*$K46*12*1000*(1-$C46)","v":0},null,0,0,null,0,0,null,{"$f":"+($W46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$W24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$W24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$W24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$W24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,0,{"$f":"+Potencia!U46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!V46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!W46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!T46*$X46*12*1000*(1-$C46)","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!H129","v":"Jub. 2"},{"$f":"+IF(B47=0,0,VLOOKUP(B47,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13229256677090706,null,1,0,null,9.9900000000000003E-2,0,null,{"$f":"+($J47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$J25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$J25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$J25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$J25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,{"$f":"+Potencia!T47*$K47*12*1000*(1-$C47)","v":0},null,0,0,null,0,0,null,{"$f":"+($W47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$W25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$W25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$W25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$W25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,0,{"$f":"+Potencia!U47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!V47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!W47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!T47*$X47*12*1000*(1-$C47)","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!H130","v":"Político"},{"$f":"+IF(B48=0,0,VLOOKUP(B48,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.13229256677090706,null,1,0,null,9.9900000000000003E-2,0,null,{"$f":"+($J48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$J26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$J26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$J26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$J26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,{"$f":"+Potencia!T48*$K48*12*1000*(1-$C48)","v":0},null,0,0,null,0,0,null,{"$f":"+($W48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$W26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$W26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$W26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$W26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,0,{"$f":"+Potencia!U48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!V48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!W48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!T48*$X48*12*1000*(1-$C48)","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!H131","v":"x1"},{"$f":"+IF(B49=0,0,VLOOKUP(B49,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13229256677090706,null,1,0,null,9.9900000000000003E-2,0,null,{"$f":"+($J49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$J27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$J27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$J27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$J27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,{"$f":"+Potencia!T49*$K49*12*1000*(1-$C49)","v":0},null,0,0,null,0,0,null,{"$f":"+($W49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$W27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$W27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$W27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$W27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,0,{"$f":"+Potencia!U49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!V49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!W49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!T49*$X49*12*1000*(1-$C49)","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!H132","v":"x2"},{"$f":"+IF(B50=0,0,VLOOKUP(B50,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13229256677090706,null,1,0,null,9.9900000000000003E-2,0,null,{"$f":"+($J50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$J28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$J28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$J28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$J28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,{"$f":"+Potencia!T50*$K50*12*1000*(1-$C50)","v":0},null,0,0,null,0,0,null,{"$f":"+($W50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$W28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$W28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$W28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$W28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,0,{"$f":"+Potencia!U50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!V50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!W50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!T50*$X50*12*1000*(1-$C50)","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!H133","v":"Discap."},{"$f":"+IF(B51=0,0,VLOOKUP(B51,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13229256677090706,null,1,0,null,9.9900000000000003E-2,0,null,{"$f":"+($J51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$J29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$J29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$J29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$J29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,{"$f":"+Potencia!T51*$K51*12*1000*(1-$C51)","v":0},null,0,0,null,0,0,null,{"$f":"+($W51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$W29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$W29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$W29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$W29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,0,{"$f":"+Potencia!U51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!V51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!W51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!T51*$X51*12*1000*(1-$C51)","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H134","v":"Discapacitados 601-más"},{"$f":"+IF(B52=0,0,VLOOKUP(B52,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13229256677090706,null,1,0,null,9.9900000000000003E-2,0,null,{"$f":"+($J52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$J30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$J30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$J30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$J30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,{"$f":"+Potencia!T52*$K52*12*1000*(1-$C52)","v":0},null,{"$f":"IF(Q52=0,0,$E52*$F$3*G52/$Q$20)","v":0},{"$f":"IF(R52=0,0,$E52*$F$3*H52/$R$20)","v":0},null,0,0,null,{"$f":"+($W52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$W30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$W30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$W30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$W30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,0,{"$f":"+Potencia!U52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!V52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!W52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!T52*$X52*12*1000*(1-$C52)","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H135","v":"Cruz Roja"},{"$f":"+IF(B53=0,0,VLOOKUP(B53,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.13229256677090706,null,1,0,null,9.9900000000000003E-2,0,null,{"$f":"+($J53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$J31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$J31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$J31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$J31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,{"$f":"+Potencia!T53*$K53*12*1000*(1-$C53)","v":0},null,0,0,null,0,0,null,{"$f":"+($W53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$W31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$W31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$W31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$W31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,0,{"$f":"+Potencia!U53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!V53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!W53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!T53*$X53*12*1000*(1-$C53)","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H136","v":0},{"$f":"+IF(B54=0,0,VLOOKUP(B54,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13229256677090706,null,1,0,null,9.9900000000000003E-2,0,null,{"$f":"+SUM(M55:M64)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z55:Z64)","v":0},{"$f":"+SUM(AA55:AA64)","v":0},{"$f":"+SUM(AB55:AB64)","v":0},{"$f":"+SUM(AC55:AC64)","v":0},{"$f":"+SUM(AD55:AD64)","v":0},0,{"$f":"+SUM(AF55:AF64)","v":0},{"$f":"+SUM(AG55:AG64)","v":0},{"$f":"+SUM(AH55:AH64)","v":0},{"$f":"+SUM(AI55:AI64)","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!H137","v":"Regular"},{"$f":"+IF(B55=0,0,VLOOKUP(B55,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13229256677090706,null,{"$f":"+G54","v":1},0,null,{"$f":"+J54","v":9.9900000000000003E-2},{"$f":"+K54","v":0},null,{"$f":"+($J55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$J22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$J22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$J22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$J22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,{"$f":"+Potencia!T55*$K55*12*1000*(1-$C55)","v":0},null,0,0,null,0,0,null,{"$f":"+($W55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$W22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$W22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$W22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$W22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,0,{"$f":"+Potencia!U55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!V55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!W55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!T55*$X55*12*1000*(1-$C55)","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!H138","v":"Agro"},{"$f":"+IF(B56=0,0,VLOOKUP(B56,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.13229256677090706,null,1,0,null,{"$f":"+J55","v":9.9900000000000003E-2},0,null,{"$f":"+($J56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$J23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$J23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$J23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$J23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,{"$f":"+Potencia!T56*$K56*12*1000*(1-$C56)","v":0},null,0,0,null,0,0,null,{"$f":"+($W56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$W23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$W23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$W23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$W23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,0,{"$f":"+Potencia!U56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!V56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!W56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!T56*$X56*12*1000*(1-$C56)","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!H139","v":"Jub. 1"},{"$f":"+IF(B57=0,0,VLOOKUP(B57,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13229256677090706,null,1,0,null,9.9900000000000003E-2,0,null,{"$f":"+($J57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$J24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$J24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$J24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$J24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,{"$f":"+Potencia!T57*$K57*12*1000*(1-$C57)","v":0},null,0,0,null,0,0,null,{"$f":"+($W57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$W24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$W24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$W24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$W24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,0,{"$f":"+Potencia!U57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!V57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!W57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!T57*$X57*12*1000*(1-$C57)","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!H140","v":"Jub. 2"},{"$f":"+IF(B58=0,0,VLOOKUP(B58,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13229256677090706,null,1,0,null,9.9900000000000003E-2,0,null,{"$f":"+($J58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$J25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$J25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$J25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$J25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,{"$f":"+Potencia!T58*$K58*12*1000*(1-$C58)","v":0},null,0,0,null,0,0,null,{"$f":"+($W58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$W25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$W25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$W25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$W25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,0,{"$f":"+Potencia!U58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!V58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!W58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!T58*$X58*12*1000*(1-$C58)","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!H141","v":"Político"},{"$f":"+IF(B59=0,0,VLOOKUP(B59,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.13229256677090706,null,1,0,null,9.9900000000000003E-2,0,null,{"$f":"+($J59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$J26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$J26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$J26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$J26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,{"$f":"+Potencia!T59*$K59*12*1000*(1-$C59)","v":0},null,0,0,null,0,0,null,{"$f":"+($W59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$W26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$W26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$W26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$W26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,0,{"$f":"+Potencia!U59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!V59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!W59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!T59*$X59*12*1000*(1-$C59)","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!H142","v":"x1"},{"$f":"+IF(B60=0,0,VLOOKUP(B60,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13229256677090706,null,1,0,null,9.9900000000000003E-2,0,null,{"$f":"+($J60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$J27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$J27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$J27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$J27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,{"$f":"+Potencia!T60*$K60*12*1000*(1-$C60)","v":0},null,0,0,null,0,0,null,{"$f":"+($W60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$W27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$W27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$W27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$W27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,0,{"$f":"+Potencia!U60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!V60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!W60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!T60*$X60*12*1000*(1-$C60)","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!H143","v":"x2"},{"$f":"+IF(B61=0,0,VLOOKUP(B61,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13229256677090706,null,1,0,null,9.9900000000000003E-2,0,null,{"$f":"+($J61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$J28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$J28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$J28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$J28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,{"$f":"+Potencia!T61*$K61*12*1000*(1-$C61)","v":0},null,0,0,null,0,0,null,{"$f":"+($W61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$W28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$W28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$W28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$W28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,0,{"$f":"+Potencia!U61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!V61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!W61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!T61*$X61*12*1000*(1-$C61)","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!H144","v":"Discap."},{"$f":"+IF(B62=0,0,VLOOKUP(B62,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13229256677090706,null,1,0,null,9.9900000000000003E-2,0,null,{"$f":"+($J62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$J29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$J29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$J29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$J29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,{"$f":"+Potencia!T62*$K62*12*1000*(1-$C62)","v":0},null,0,0,null,0,0,null,{"$f":"+($W62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$W29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$W29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$W29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$W29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,0,{"$f":"+Potencia!U62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!V62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!W62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!T62*$X62*12*1000*(1-$C62)","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H145","v":"Discapacitados 601-más"},{"$f":"+IF(B63=0,0,VLOOKUP(B63,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13229256677090706,null,1,0,null,9.9900000000000003E-2,0,null,{"$f":"+($J63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$J30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$J30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$J30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$J30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,{"$f":"+Potencia!T63*$K63*12*1000*(1-$C63)","v":0},null,0,0,null,0,0,null,{"$f":"+($W63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$W30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$W30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$W30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$W30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,0,{"$f":"+Potencia!U63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!V63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!W63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!T63*$X63*12*1000*(1-$C63)","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H146","v":"Cruz Roja"},{"$f":"+IF(B64=0,0,VLOOKUP(B64,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.13229256677090706,null,1,0,null,9.9900000000000003E-2,0,null,{"$f":"+($J64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$J31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$J31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$J31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$J31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,{"$f":"+Potencia!T64*$K64*12*1000*(1-$C64)","v":0},null,0,0,null,0,0,null,{"$f":"+($W64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$W31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$W31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$W31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$W31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,0,{"$f":"+Potencia!U64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!V64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!W64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!T64*$X64*12*1000*(1-$C64)","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!H147","v":0},{"$f":"+IF(B65=0,0,VLOOKUP(B65,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13229256677090706,null,1,0,null,0,0,null,{"$f":"+SUM(M66:M75)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z66:Z75)","v":0},{"$f":"+SUM(AA66:AA75)","v":0},{"$f":"+SUM(AB66:AB75)","v":0},{"$f":"+SUM(AC66:AC75)","v":0},{"$f":"+SUM(AD66:AD75)","v":0},0,{"$f":"+SUM(AF66:AF75)","v":0},{"$f":"+SUM(AG66:AG75)","v":0},{"$f":"+SUM(AH66:AH75)","v":0},{"$f":"+SUM(AI66:AI75)","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!H148","v":"Regular"},{"$f":"+IF(B66=0,0,VLOOKUP(B66,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13229256677090706,null,1,0,null,{"$f":"+J65","v":0},{"$f":"+K65","v":0},null,{"$f":"+($J66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$J55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$J22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$J33+Clientes!U66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$J33+Clientes!V66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$J33+Clientes!W66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},0,{"$f":"+Potencia!T66*$K66*12*1000*(1-$C66)","v":0},null,0,0,null,0,0,null,{"$f":"+($W66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$W55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$W22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$W33+Clientes!U66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$W33+Clientes!V66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$W33+Clientes!W66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},0,0,{"$f":"+Potencia!U66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!V66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!W66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!T66*$X66*12*1000*(1-$C66)","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!H149","v":"Agro"},{"$f":"+IF(B67=0,0,VLOOKUP(B67,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.13229256677090706,null,1,0,null,{"$f":"+J66","v":0},0,null,{"$f":"+($J67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$J34+Clientes!T67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$J34+Clientes!U67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$J34+Clientes!V67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$J34+Clientes!W67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},0,{"$f":"+Potencia!T67*$K67*12*1000*(1-$C67)","v":0},null,0,0,null,0,0,null,{"$f":"+($W67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$W34+Clientes!T67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$W34+Clientes!U67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$W34+Clientes!V67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$W34+Clientes!W67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},0,0,{"$f":"+Potencia!U67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!V67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!W67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!T67*$X67*12*1000*(1-$C67)","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!H150","v":"Jub. 1"},{"$f":"+IF(B68=0,0,VLOOKUP(B68,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13229256677090706,null,1,0,null,0,0,null,{"$f":"+($J68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$J35+Clientes!T68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$J35+Clientes!U68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$J35+Clientes!V68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$J35+Clientes!W68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},0,{"$f":"+Potencia!T68*$K68*12*1000*(1-$C68)","v":0},null,0,0,null,0,0,null,{"$f":"+($W68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$W35+Clientes!T68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$W35+Clientes!U68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$W35+Clientes!V68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$W35+Clientes!W68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},0,0,{"$f":"+Potencia!U68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!V68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!W68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!T68*$X68*12*1000*(1-$C68)","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!H151","v":"Jub. 2"},{"$f":"+IF(B69=0,0,VLOOKUP(B69,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13229256677090706,null,1,0,null,0,0,null,{"$f":"+($J69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$J36+Clientes!T69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$J36+Clientes!U69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$J36+Clientes!V69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$J36+Clientes!W69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},0,{"$f":"+Potencia!T69*$K69*12*1000*(1-$C69)","v":0},null,0,0,null,0,0,null,{"$f":"+($W69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$W36+Clientes!T69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$W36+Clientes!U69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$W36+Clientes!V69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$W36+Clientes!W69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},0,0,{"$f":"+Potencia!U69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!V69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!W69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!T69*$X69*12*1000*(1-$C69)","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!H152","v":"Político"},{"$f":"+IF(B70=0,0,VLOOKUP(B70,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.13229256677090706,null,1,0,null,0,0,null,{"$f":"+($J70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$J37+Clientes!T70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$J37+Clientes!U70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$J37+Clientes!V70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$J37+Clientes!W70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},0,{"$f":"+Potencia!T70*$K70*12*1000*(1-$C70)","v":0},null,0,0,null,0,0,null,{"$f":"+($W70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$W37+Clientes!T70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$W37+Clientes!U70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$W37+Clientes!V70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$W37+Clientes!W70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},0,0,{"$f":"+Potencia!U70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!V70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!W70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!T70*$X70*12*1000*(1-$C70)","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!H153","v":"x1"},{"$f":"+IF(B71=0,0,VLOOKUP(B71,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13229256677090706,null,{"$f":"+G70","v":1},0,null,0,0,null,{"$f":"+($J71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$J38+Clientes!T71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$J38+Clientes!U71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$J38+Clientes!V71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$J38+Clientes!W71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},0,{"$f":"+Potencia!T71*$K71*12*1000*(1-$C71)","v":0},null,0,0,null,0,0,null,{"$f":"+($W71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$W38+Clientes!T71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$W38+Clientes!U71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$W38+Clientes!V71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$W38+Clientes!W71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},0,0,{"$f":"+Potencia!U71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!V71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!W71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!T71*$X71*12*1000*(1-$C71)","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!H154","v":"x2"},{"$f":"+IF(B72=0,0,VLOOKUP(B72,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13229256677090706,null,1,0,null,0,0,null,{"$f":"+($J72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$J39+Clientes!T72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$J39+Clientes!U72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$J39+Clientes!V72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$J39+Clientes!W72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},0,{"$f":"+Potencia!T72*$K72*12*1000*(1-$C72)","v":0},null,0,0,null,0,0,null,{"$f":"+($W72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$W39+Clientes!T72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$W39+Clientes!U72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$W39+Clientes!V72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$W39+Clientes!W72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},0,0,{"$f":"+Potencia!U72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!V72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!W72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!T72*$X72*12*1000*(1-$C72)","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!H155","v":"Discap."},{"$f":"+IF(B73=0,0,VLOOKUP(B73,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13229256677090706,null,1,0,null,0,0,null,{"$f":"+($J73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$J40+Clientes!T73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$J40+Clientes!U73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$J40+Clientes!V73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$J40+Clientes!W73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},0,{"$f":"+Potencia!T73*$K73*12*1000*(1-$C73)","v":0},null,0,0,null,0,0,null,{"$f":"+($W73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$W40+Clientes!T73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$W40+Clientes!U73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$W40+Clientes!V73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$W40+Clientes!W73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},0,0,{"$f":"+Potencia!U73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!V73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!W73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!T73*$X73*12*1000*(1-$C73)","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H156","v":"Discapacitados 601-más"},{"$f":"+IF(B74=0,0,VLOOKUP(B74,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13229256677090706,null,1,0,null,0,0,null,{"$f":"+($J74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$J41+Clientes!T74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$J41+Clientes!U74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$J41+Clientes!V74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$J41+Clientes!W74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},0,{"$f":"+Potencia!T74*$K74*12*1000*(1-$C74)","v":0},null,0,0,null,0,0,null,{"$f":"+($W74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$W41+Clientes!T74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$W41+Clientes!U74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$W41+Clientes!V74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$W41+Clientes!W74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},0,0,{"$f":"+Potencia!U74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!V74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!W74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!T74*$X74*12*1000*(1-$C74)","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H157","v":"Cruz Roja"},{"$f":"+IF(B75=0,0,VLOOKUP(B75,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.13229256677090706,null,1,0,null,0,0,null,{"$f":"+($J75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$J42+Clientes!T75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$J42+Clientes!U75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$J42+Clientes!V75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$J42+Clientes!W75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},0,{"$f":"+Potencia!T75*$K75*12*1000*(1-$C75)","v":0},null,0,0,null,0,0,null,{"$f":"+($W75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$W42+Clientes!T75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$W42+Clientes!U75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$W42+Clientes!V75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$W42+Clientes!W75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},0,0,{"$f":"+Potencia!U75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!V75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!W75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!T75*$X75*12*1000*(1-$C75)","v":0}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!H158","v":0},{"$f":"+IF(B76=0,0,VLOOKUP(B76,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.3420040466974186E-3,null,0,0,null,0,null,null,{"$f":"+SUM(M77:M79)","v":22261618.68458271},{"$f":"+SUM(N77:N79)","v":23175881.194638982},{"$f":"+SUM(O77:O79)","v":24214970.393630646},{"$f":"+SUM(P77:P79)","v":25363669.68128157},{"$f":"+SUM(Q77:Q79)","v":22261618.68458271},{"$f":"+SUM(R77,R89,R100,R111,R122)","v":0},null,{"$f":"IF(Q76=0,0,$E76*$F$3*G76/Q76)","v":0},{"$f":"IF(R76=0,0,$E76*$F$3*H76/R76)","v":0},null,0,0,null,{"$f":"+SUM(Z77:Z79)","v":676957.64225981769},{"$f":"+SUM(AA77:AA79)","v":704759.61847652763},{"$f":"+SUM(AB77:AB79)","v":736357.47235290334},{"$f":"+SUM(AC77:AC79)","v":771288.47950254276},{"$f":"+SUM(AD77:AD79)","v":676957.64225981769},0,{"$f":"+SUM(AF77:AF79)","v":0},{"$f":"+SUM(AG77:AG79)","v":0},{"$f":"+SUM(AH77:AH79)","v":0},{"$f":"+SUM(AI77:AI79)","v":0}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!H159","v":0},{"$f":"+IF(B77=0,0,VLOOKUP(B77,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E76","v":8.3420040466974186E-3},null,1,0,null,7.3,0,null,{"$f":"+$J77*Energía!Z77*(1-$C77)*1000","v":11986626.416718602},{"$f":"+$J77*Energía!AA77*(1-$C77)*1000","v":12478905.226724701},{"$f":"+$J77*Energía!AB77*(1-$C77)*1000","v":13038396.170237551},{"$f":"+$J77*Energía!AC77*(1-$C77)*1000","v":13656905.966012562},11986626.416718602,{"$f":"+Potencia!T77*$K77*12*1000*(1-$C77)","v":0},null,{"$f":"IF(Q77=0,0,$E77*$F$3*G77/Q76)","v":3.04091832607233E-2},{"$f":"IF(R77=0,0,$E77*$F$3*H77/R76)","v":0},null,0.22198703780328008,0,null,{"$f":"+$W77*Energía!Z77*(1-$C77)*1000","v":364503.51938382303},{"$f":"+$W77*Energía!AA77*(1-$C77)*1000","v":379473.31593266927},{"$f":"+$W77*Energía!AB77*(1-$C77)*1000","v":396486.97856666648},{"$f":"+$W77*Energía!AC77*(1-$C77)*1000","v":415295.35629494139},364503.51938382303,{"$f":"+AI77","v":0},{"$f":"+Potencia!U77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!V77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!W77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!T77*$X77*12*1000*(1-$C77)","v":0}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H160","v":0},{"$f":"+IF(B78=0,0,VLOOKUP(B78,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":8.3420040466974186E-3},null,1,0,null,3,0,null,{"$f":"+$J78*Energía!Z78*(1-$C78)*1000","v":7706244.2008980829},{"$f":"+$J78*Energía!AA78*(1-$C78)*1000","v":8022731.9759357106},{"$f":"+$J78*Energía!AB78*(1-$C78)*1000","v":8382430.6675448222},{"$f":"+$J78*Energía!AC78*(1-$C78)*1000","v":8780072.786451757},{"$f":"+M78","v":7706244.2008980829},{"$f":"+Potencia!T78*$K78*12*1000*(1-$C78)","v":0},null,{"$f":"IF(Q78=0,0,$E78*$F$3*G78/$Q$76)","v":3.04091832607233E-2},{"$f":"IF(R78=0,0,$E78*$F$3*H78/$R$76)","v":0},null,{"$f":"+J78*T78","v":9.1227549782169903E-2},{"$f":"+U78*K78","v":0},null,{"$f":"+$W78*Energía!Z78*(1-$C78)*1000","v":234340.59215699599},{"$f":"+$W78*Energía!AA78*(1-$C78)*1000","v":243964.72690789378},{"$f":"+$W78*Energía!AB78*(1-$C78)*1000","v":254902.87033967764},{"$f":"+$W78*Energía!AC78*(1-$C78)*1000","v":266994.842405701},{"$f":"+Z78","v":234340.59215699599},{"$f":"+AI78","v":0},{"$f":"+Potencia!U78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!V78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!W78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!T78*$X78*12*1000*(1-$C78)","v":0}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H161","v":0},{"$f":"+IF(B79=0,0,VLOOKUP(B79,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":8.3420040466974186E-3},null,1,0,null,1,0,null,{"$f":"+$J79*Energía!Z79*(1-$C79)*1000","v":2568748.0669660275},{"$f":"+$J79*Energía!AA79*(1-$C79)*1000","v":2674243.9919785704},{"$f":"+$J79*Energía!AB79*(1-$C79)*1000","v":2794143.5558482739},{"$f":"+$J79*Energía!AC79*(1-$C79)*1000","v":2926690.9288172526},2568748.0669660275,{"$f":"+Potencia!T79*$K79*12*1000*(1-$C79)","v":0},null,{"$f":"IF(Q79=0,0,$E79*$F$3*G79/$Q$76)","v":3.04091832607233E-2},{"$f":"IF(R79=0,0,$E79*$F$3*H79/$R$76)","v":0},null,{"$f":"+J79*T79","v":3.04091832607233E-2},{"$f":"+U79*K79","v":0},null,{"$f":"+$W79*Energía!Z79*(1-$C79)*1000","v":78113.530718998663},{"$f":"+$W79*Energía!AA79*(1-$C79)*1000","v":81321.575635964589},{"$f":"+$W79*Energía!AB79*(1-$C79)*1000","v":84967.623446559213},{"$f":"+$W79*Energía!AC79*(1-$C79)*1000","v":88998.280801900342},78113.530718998663,0,{"$f":"+Potencia!U79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!V79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!W79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!T79*$X79*12*1000*(1-$C79)","v":0}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!H162","v":0},{"$f":"+IF(B80=0,0,VLOOKUP(B80,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.19094427879897496,null,1,0,null,0,null,null,{"$f":"+SUM(M81,M92,M103,M114,M125)","v":15814648.861706067},16491181.274747934,17261271.691583097,18114752.159043204,15814648.861706067,0,null,{"$f":"IF(Q80=0,0,$E80*$F$3*G80/$Q$80)","v":0.97980171646624625},{"$f":"IF(R80=0,0,$E80*$F$3*H80/$R$80)","v":0},null,0,0,null,{"$f":"+SUM(Z81,Z92,Z103,Z114,Z125)","v":15495220.10001057},{"$f":"+SUM(AA81,AA92,AA103,AA114,AA125)","v":16158087.719554048},{"$f":"+SUM(AB81,AB92,AB103,AB114,AB125)","v":16912623.631803345},{"$f":"+SUM(AC81,AC92,AC103,AC114,AC125)","v":17748865.258791171},{"$f":"+SUM(AD81,AD92,AD103,AD114,AD125)","v":15495220.10001057},0,{"$f":"+SUM(AF81,AF92,AF103,AF114,AF125)","v":0},{"$f":"+SUM(AG81,AG92,AG103,AG114,AG125)","v":0},{"$f":"+SUM(AH81,AH92,AH103,AH114,AH125)","v":0},{"$f":"+SUM(AI81,AI92,AI103,AI114,AI125)","v":0}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H163","v":0},{"$f":"+IF(B81=0,0,VLOOKUP(B81,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.19094427879897496},null,{"$f":"+G80","v":1},0,null,9.1320000000000012E-2,0,null,{"$f":"+SUM(M82:M91)","v":3510403.9331328277},3654572.7268171846,3818425.2688402105,3999562.0745006781,3510403.9331328277,0,null,0.97980171646624625,0,null,8.9475492747697616E-2,0,null,{"$f":"+SUM(Z82:Z91)","v":3439499.7991734063},{"$f":"+SUM(AA82:AA91)","v":3580756.6306862077},{"$f":"+SUM(AB82:AB91)","v":3741299.6326077254},{"$f":"+SUM(AC82:AC91)","v":3918777.7857090649},{"$f":"+SUM(AD82:AD91)","v":3439499.7991734063},0,{"$f":"+SUM(AF82:AF91)","v":0},{"$f":"+SUM(AG82:AG91)","v":0},{"$f":"+SUM(AH82:AH91)","v":0},{"$f":"+SUM(AI82:AI91)","v":0}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!H164","v":"Regular"},{"$f":"+IF(B82=0,0,VLOOKUP(B82,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.19094427879897496,null,1,0,null,{"$f":"+J81","v":9.1320000000000012E-2},{"$f":"+K81","v":0},null,{"$f":"+$J82*Energía!Z82*(1-$C82)*1000","v":3484873.6398934247},{"$f":"+$J82*Energía!AA82*(1-$C82)*1000","v":3627993.929858881},{"$f":"+$J82*Energía!AB82*(1-$C82)*1000","v":3790654.81316526},{"$f":"+$J82*Energía!AC82*(1-$C82)*1000","v":3970474.2559657693},{"$f":"+M82","v":3484873.6398934247},{"$f":"+Potencia!T82*$K82*12*1000*(1-$C82)","v":0},null,0.97980171646624625,0,null,8.9475492747697616E-2,0,null,{"$f":"+$W82*Energía!Z82*(1-$C82)*1000","v":3414485.1740355524},{"$f":"+$W82*Energía!AA82*(1-$C82)*1000","v":3554714.6798048536},{"$f":"+$W82*Energía!AB82*(1-$C82)*1000","v":3714090.0924703591},{"$f":"+$W82*Energía!AC82*(1-$C82)*1000","v":3890277.4911803026},{"$f":"+Z82","v":3414485.1740355524},0,{"$f":"+Potencia!U82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!V82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!W82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!T82*$X82*12*1000*(1-$C82)","v":0}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!H165","v":"Agro"},{"$f":"+IF(B83=0,0,VLOOKUP(B83,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.19094427879897496,null,1,0,null,{"$f":"+J82","v":9.1320000000000012E-2},0,null,{"$f":"+$J83*Energía!Z83*(1-$C83)*1000","v":25530.293239403254},{"$f":"+$J83*Energía!AA83*(1-$C83)*1000","v":26578.796958303745},{"$f":"+$J83*Energía!AB83*(1-$C83)*1000","v":27770.455674950696},{"$f":"+$J83*Energía!AC83*(1-$C83)*1000","v":29087.818534908944},25530.293239403254,{"$f":"+Potencia!T83*$K83*12*1000*(1-$C83)","v":0},null,0.97980171646624625,0,null,8.9475492747697616E-2,0,null,{"$f":"+$W83*Energía!Z83*(1-$C83)*1000","v":25014.625137853909},{"$f":"+$W83*Energía!AA83*(1-$C83)*1000","v":26041.950881353852},{"$f":"+$W83*Energía!AB83*(1-$C83)*1000","v":27209.540137366501},{"$f":"+$W83*Energía!AC83*(1-$C83)*1000","v":28500.294528762479},25014.625137853909,0,{"$f":"+Potencia!U83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!V83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!W83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!T83*$X83*12*1000*(1-$C83)","v":0}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!H166","v":"Jub. 1"},{"$f":"+IF(B84=0,0,VLOOKUP(B84,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.19094427879897496,null,{"$f":"+G83","v":1},0,null,9.1320000000000012E-2,0,null,{"$f":"+$J84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AC84*(1-$C84)*1000","v":0},0,{"$f":"+Potencia!T84*$K84*12*1000*(1-$C84)","v":0},null,0,0,null,0,0,null,{"$f":"+$W84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AC84*(1-$C84)*1000","v":0},0,0,{"$f":"+Potencia!U84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!V84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!W84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!T84*$X84*12*1000*(1-$C84)","v":0}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!H167","v":"Jub. 2"},{"$f":"+IF(B85=0,0,VLOOKUP(B85,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.19094427879897496,null,1,0,null,9.1320000000000012E-2,0,null,{"$f":"+$J85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},0,{"$f":"+Potencia!T85*$K85*12*1000*(1-$C85)","v":0},null,0,0,null,0,0,null,{"$f":"+$W85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},0,0,{"$f":"+Potencia!U85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!V85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!W85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!T85*$X85*12*1000*(1-$C85)","v":0}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!H168","v":"Político"},{"$f":"+IF(B86=0,0,VLOOKUP(B86,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.19094427879897496,null,1,0,null,9.1320000000000012E-2,0,null,{"$f":"+$J86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AC86*(1-$C86)*1000","v":0},0,{"$f":"+Potencia!T86*$K86*12*1000*(1-$C86)","v":0},null,0,0,null,0,0,null,{"$f":"+$W86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AC86*(1-$C86)*1000","v":0},0,0,{"$f":"+Potencia!U86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!V86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!W86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!T86*$X86*12*1000*(1-$C86)","v":0}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!H169","v":"x1"},{"$f":"+IF(B87=0,0,VLOOKUP(B87,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E86","v":0.19094427879897496},null,1,0,null,9.1320000000000012E-2,0,null,{"$f":"+$J87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AC87*(1-$C87)*1000","v":0},0,{"$f":"+Potencia!T87*$K87*12*1000*(1-$C87)","v":0},null,0,0,null,0,0,null,{"$f":"+$W87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AC87*(1-$C87)*1000","v":0},0,0,{"$f":"+Potencia!U87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!V87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!W87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!T87*$X87*12*1000*(1-$C87)","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!H170","v":"x2"},{"$f":"+IF(B88=0,0,VLOOKUP(B88,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.19094427879897496,null,1,0,null,9.1320000000000012E-2,0,null,{"$f":"+$J88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,{"$f":"+Potencia!T88*$K88*12*1000*(1-$C88)","v":0},null,0,0,null,0,0,null,{"$f":"+$W88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,0,{"$f":"+Potencia!U88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!V88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!W88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!T88*$X88*12*1000*(1-$C88)","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!H171","v":"Discap."},{"$f":"+IF(B89=0,0,VLOOKUP(B89,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.19094427879897496,null,1,0,null,9.1320000000000012E-2,0,null,{"$f":"+$J89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AC89*(1-$C89)*1000","v":0},0,{"$f":"+Potencia!T89*$K89*12*1000*(1-$C89)","v":0},null,0,0,null,0,0,null,{"$f":"+$W89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AC89*(1-$C89)*1000","v":0},0,0,{"$f":"+Potencia!U89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!V89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!W89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!T89*$X89*12*1000*(1-$C89)","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H172","v":"Discapacitados 601-más"},{"$f":"+IF(B90=0,0,VLOOKUP(B90,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.19094427879897496,null,1,0,null,9.1320000000000012E-2,0,null,{"$f":"+$J90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,{"$f":"+Potencia!T90*$K90*12*1000*(1-$C90)","v":0},null,0,0,null,0,0,null,{"$f":"+$W90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,0,{"$f":"+Potencia!U90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!V90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!W90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!T90*$X90*12*1000*(1-$C90)","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H173","v":"Cruz Roja"},{"$f":"+IF(B91=0,0,VLOOKUP(B91,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.19094427879897496,null,1,0,null,9.1320000000000012E-2,0,null,{"$f":"+$J91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AC91*(1-$C91)*1000","v":0},0,{"$f":"+Potencia!T91*$K91*12*1000*(1-$C91)","v":0},null,0,0,null,0,0,null,{"$f":"+$W91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AC91*(1-$C91)*1000","v":0},0,0,{"$f":"+Potencia!U91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!V91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!W91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!T91*$X91*12*1000*(1-$C91)","v":0}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H174","v":0},{"$f":"+IF(B92=0,0,VLOOKUP(B92,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.19094427879897496,null,1,0,null,9.8300000000000012E-2,0,null,{"$f":"+SUM(M93:M102)","v":4111390.8550117291},4285840.1551984278,4484353.7056242013,4704254.1305730361,4111390.8550117291,0,null,0.97980171646624625,0,null,9.6314508728632023E-2,0,null,{"$f":"+SUM(Z93:Z102)","v":4028347.8168041194},{"$f":"+SUM(AA93:AA102)","v":4199273.5405633831},{"$f":"+SUM(AB93:AB102)","v":4393777.4580123639},{"$f":"+SUM(AC93:AC102)","v":4609236.2718288908},{"$f":"+SUM(AD93:AD102)","v":4028347.8168041194},0,{"$f":"+SUM(AF93:AF102)","v":0},{"$f":"+SUM(AG93:AG102)","v":0},{"$f":"+SUM(AH93:AH102)","v":0},{"$f":"+SUM(AI93:AI102)","v":0}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!H175","v":"Regular"},{"$f":"+IF(B93=0,0,VLOOKUP(B93,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.19094427879897496,null,1,0,null,{"$f":"+J92","v":9.8300000000000012E-2},{"$f":"+K92","v":0},null,{"$f":"+($J93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$J82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":4087487.3403087705},{"$f":"+($J93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$J82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":4260932.11525534},{"$f":"+($J93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$J82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":4458302.9858090207},{"$f":"+($J93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$J82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":4676938.3731453568},4087487.3403087705,{"$f":"+Potencia!T93*$K93*12*1000*(1-$C93)","v":0},null,0.97980171646624625,0,null,9.6314508728632023E-2,0,null,{"$f":"+($W93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$W82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":4004927.1120685842},{"$f":"+($W93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$W82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":4174868.6002733358},{"$f":"+($W93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$W82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":4368252.9180222685},{"$f":"+($W93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$W82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":4582472.2458146745},4004927.1120685842,0,{"$f":"+Potencia!U93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!V93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!W93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!T93*$X93*12*1000*(1-$C93)","v":0}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!H176","v":"Agro"},{"$f":"+IF(B94=0,0,VLOOKUP(B94,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.19094427879897496,null,1,0,null,{"$f":"+J93","v":9.8300000000000012E-2},0,null,{"$f":"+($J94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$J83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":23903.51470295875},{"$f":"+($J94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$J83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":24908.03994308757},{"$f":"+($J94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$J83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":26050.719815180895},{"$f":"+($J94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$J83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":27315.757427679819},23903.51470295875,{"$f":"+Potencia!T94*$K94*12*1000*(1-$C94)","v":0},null,0.97980171646624625,0,null,9.6314508728632023E-2,0,null,{"$f":"+($W94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$W83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":23420.704735535135},{"$f":"+($W94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$W83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":24404.940290047023},{"$f":"+($W94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$W83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":25524.539990095494},{"$f":"+($W94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$W83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":26764.026014216306},23420.704735535135,0,{"$f":"+Potencia!U94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!V94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!W94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!T94*$X94*12*1000*(1-$C94)","v":0}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!H177","v":"Jub. 1"},{"$f":"+IF(B95=0,0,VLOOKUP(B95,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.19094427879897496,null,1,0,null,9.8300000000000012E-2,0,null,{"$f":"+($J95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$J84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$J84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$J84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$J84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,{"$f":"+Potencia!T95*$K95*12*1000*(1-$C95)","v":0},null,0,0,null,0,0,null,{"$f":"+($W95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$W84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$W84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$W84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$W84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,0,{"$f":"+Potencia!U95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!V95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!W95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!T95*$X95*12*1000*(1-$C95)","v":0}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!H178","v":"Jub. 2"},{"$f":"+IF(B96=0,0,VLOOKUP(B96,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.19094427879897496,null,1,0,null,9.8300000000000012E-2,0,null,{"$f":"+($J96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$J85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$J85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$J85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$J85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},0,{"$f":"+Potencia!T96*$K96*12*1000*(1-$C96)","v":0},null,0,0,null,0,0,null,{"$f":"+($W96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$W85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$W85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$W85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$W85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},0,0,{"$f":"+Potencia!U96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!V96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!W96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!T96*$X96*12*1000*(1-$C96)","v":0}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!H179","v":"Político"},{"$f":"+IF(B97=0,0,VLOOKUP(B97,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.19094427879897496,null,1,0,null,9.8300000000000012E-2,0,null,{"$f":"+($J97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$J86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$J86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$J86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$J86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},0,{"$f":"+Potencia!T97*$K97*12*1000*(1-$C97)","v":0},null,0,0,null,0,0,null,{"$f":"+($W97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$W86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$W86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$W86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$W86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},0,0,{"$f":"+Potencia!U97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!V97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!W97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!T97*$X97*12*1000*(1-$C97)","v":0}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!H180","v":"x1"},{"$f":"+IF(B98=0,0,VLOOKUP(B98,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.19094427879897496,null,1,0,null,9.8300000000000012E-2,0,null,{"$f":"+($J98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$J87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$J87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$J87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$J87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,{"$f":"+Potencia!T98*$K98*12*1000*(1-$C98)","v":0},null,0,0,null,0,0,null,{"$f":"+($W98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$W87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$W87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$W87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$W87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,0,{"$f":"+Potencia!U98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!V98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!W98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!T98*$X98*12*1000*(1-$C98)","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!H181","v":"x2"},{"$f":"+IF(B99=0,0,VLOOKUP(B99,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.19094427879897496,null,1,0,null,9.8300000000000012E-2,0,null,{"$f":"+($J99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$J88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$J88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$J88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$J88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,{"$f":"+Potencia!T99*$K99*12*1000*(1-$C99)","v":0},null,0,0,null,0,0,null,{"$f":"+($W99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$W88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$W88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$W88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$W88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,0,{"$f":"+Potencia!U99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!V99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!W99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!T99*$X99*12*1000*(1-$C99)","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!H182","v":"Discap."},{"$f":"+IF(B100=0,0,VLOOKUP(B100,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.19094427879897496,null,{"$f":"+G99","v":1},0,null,9.8300000000000012E-2,0,null,{"$f":"+($J100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$J89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$J89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$J89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$J89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,{"$f":"+Potencia!T100*$K100*12*1000*(1-$C100)","v":0},null,0,0,null,0,0,null,{"$f":"+($W100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$W89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$W89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$W89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$W89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,0,{"$f":"+Potencia!U100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!V100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!W100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!T100*$X100*12*1000*(1-$C100)","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H183","v":"Discapacitados 601-más"},{"$f":"+IF(B101=0,0,VLOOKUP(B101,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.19094427879897496,null,1,0,null,9.8300000000000012E-2,0,null,{"$f":"+($J101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$J90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$J90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$J90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$J90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,{"$f":"+Potencia!T101*$K101*12*1000*(1-$C101)","v":0},null,0,0,null,0,0,null,{"$f":"+($W101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$W90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$W90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$W90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$W90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,0,{"$f":"+Potencia!U101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!V101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!W101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!T101*$X101*12*1000*(1-$C101)","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H184","v":"Cruz Roja"},{"$f":"+IF(B102=0,0,VLOOKUP(B102,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.19094427879897496,null,1,0,null,9.8300000000000012E-2,0,null,{"$f":"+($J102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$J91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$J91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$J91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$J91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,{"$f":"+Potencia!T102*$K102*12*1000*(1-$C102)","v":0},null,0,0,null,0,0,null,{"$f":"+($W102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$W91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$W91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$W91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$W91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,0,{"$f":"+Potencia!U102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!V102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!W102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!T102*$X102*12*1000*(1-$C102)","v":0}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H185","v":0},{"$f":"+IF(B103=0,0,VLOOKUP(B103,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.19094427879897496,null,1,0,null,0.1032,0,null,{"$f":"+SUM(M104:M113)","v":1603915.4903109695},1672399.3836813369,1750348.470049293,1836728.4392389006,1603915.4903109695,0,null,0.97980171646624625,0,null,0.10111553713931662,0,null,{"$f":"+SUM(Z104:Z113)","v":1571519.150473489},{"$f":"+SUM(AA104:AA113)","v":1638619.7867480661},{"$f":"+SUM(AB104:AB113)","v":1714994.4353683651},{"$f":"+SUM(AC104:AC113)","v":1799629.6774486441},{"$f":"+SUM(AD104:AD113)","v":1571519.150473489},0,{"$f":"+SUM(AF104:AF113)","v":0},{"$f":"+SUM(AG104:AG113)","v":0},{"$f":"+SUM(AH104:AH113)","v":0},{"$f":"+SUM(AI104:AI113)","v":0}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!H186","v":"Regular"},{"$f":"+IF(B104=0,0,VLOOKUP(B104,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.19094427879897496,null,1,0,null,{"$f":"+J103","v":0.1032},{"$f":"+K103","v":0},null,{"$f":"+($J104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$J82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":1603915.4903109695},{"$f":"+($J104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$J82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":1672399.3836813369},{"$f":"+($J104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$J82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":1750348.470049293},{"$f":"+($J104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$J82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":1836728.4392389006},1603915.4903109695,{"$f":"+Potencia!T104*$K104*12*1000*(1-$C104)","v":0},null,0.97980171646624625,0,null,0.10111553713931662,0,null,{"$f":"+($W104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$W82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":1571519.150473489},{"$f":"+($W104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$W82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":1638619.7867480661},{"$f":"+($W104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$W82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":1714994.4353683651},{"$f":"+($W104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$W82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":1799629.6774486441},1571519.150473489,0,{"$f":"+Potencia!U104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!V104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!W104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!T104*$X104*12*1000*(1-$C104)","v":0}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!H187","v":"Agro"},{"$f":"+IF(B105=0,0,VLOOKUP(B105,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.19094427879897496,null,1,0,null,{"$f":"+J104","v":0.1032},0,null,{"$f":"+($J105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$J83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$J83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$J83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$J83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":0},0,{"$f":"+Potencia!T105*$K105*12*1000*(1-$C105)","v":0},null,{"$f":"IF(Q105=0,0,$E105*$F$3*G105/$Q$80)*0+T103","v":0.97980171646624625},0,null,0.10111553713931662,0,null,{"$f":"+($W105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$W83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($W105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$W83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($W105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$W83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($W105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$W83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":0},0,0,{"$f":"+Potencia!U105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!V105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!W105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!T105*$X105*12*1000*(1-$C105)","v":0}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!H188","v":"Jub. 1"},{"$f":"+IF(B106=0,0,VLOOKUP(B106,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.19094427879897496,null,1,0,null,0.1032,0,null,{"$f":"+($J106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$J84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$J84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$J84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$J84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,{"$f":"+Potencia!T106*$K106*12*1000*(1-$C106)","v":0},null,{"$f":"IF(Q106=0,0,$E106*$F$3*G106/$Q$80)","v":0},0,null,0,0,null,{"$f":"+($W106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$W84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$W84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$W84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$W84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,0,{"$f":"+Potencia!U106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!V106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!W106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!T106*$X106*12*1000*(1-$C106)","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!H189","v":"Jub. 2"},{"$f":"+IF(B107=0,0,VLOOKUP(B107,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.19094427879897496,null,1,0,null,0.1032,0,null,{"$f":"+($J107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$J85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$J85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$J85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$J85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,{"$f":"+Potencia!T107*$K107*12*1000*(1-$C107)","v":0},null,0,0,null,0,0,null,{"$f":"+($W107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$W85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$W85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$W85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$W85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,0,{"$f":"+Potencia!U107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!V107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!W107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!T107*$X107*12*1000*(1-$C107)","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!H190","v":"Político"},{"$f":"+IF(B108=0,0,VLOOKUP(B108,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.19094427879897496,null,1,0,null,0.1032,0,null,{"$f":"+($J108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$J86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$J86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$J86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$J86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,{"$f":"+Potencia!T108*$K108*12*1000*(1-$C108)","v":0},null,0,0,null,0,0,null,{"$f":"+($W108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$W86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$W86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$W86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$W86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,0,{"$f":"+Potencia!U108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!V108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!W108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!T108*$X108*12*1000*(1-$C108)","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!H191","v":"x1"},{"$f":"+IF(B109=0,0,VLOOKUP(B109,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.19094427879897496,null,1,0,null,0.1032,0,null,{"$f":"+($J109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$J87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$J87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$J87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$J87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,{"$f":"+Potencia!T109*$K109*12*1000*(1-$C109)","v":0},null,0,0,null,0,0,null,{"$f":"+($W109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$W87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$W87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$W87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$W87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,0,{"$f":"+Potencia!U109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!V109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!W109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!T109*$X109*12*1000*(1-$C109)","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!H192","v":"x2"},{"$f":"+IF(B110=0,0,VLOOKUP(B110,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.19094427879897496,null,1,0,null,0.1032,0,null,{"$f":"+($J110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$J88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$J88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$J88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$J88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,{"$f":"+Potencia!T110*$K110*12*1000*(1-$C110)","v":0},null,0,0,null,0,0,null,{"$f":"+($W110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$W88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$W88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$W88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$W88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,0,{"$f":"+Potencia!U110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!V110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!W110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!T110*$X110*12*1000*(1-$C110)","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!H193","v":"Discap."},{"$f":"+IF(B111=0,0,VLOOKUP(B111,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.19094427879897496,null,1,0,null,0.1032,0,null,{"$f":"+($J111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$J89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$J89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$J89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$J89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,{"$f":"+Potencia!T111*$K111*12*1000*(1-$C111)","v":0},null,0,0,null,0,0,null,{"$f":"+($W111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$W89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$W89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$W89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$W89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,0,{"$f":"+Potencia!U111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!V111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!W111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!T111*$X111*12*1000*(1-$C111)","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H194","v":"Discapacitados 601-más"},{"$f":"+IF(B112=0,0,VLOOKUP(B112,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.19094427879897496,null,1,0,null,0.1032,0,null,{"$f":"+($J112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$J90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$J90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$J90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$J90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,{"$f":"+Potencia!T112*$K112*12*1000*(1-$C112)","v":0},null,0,{"$f":"IF(R112=0,0,$E112*$F$3*H112/$R$80)","v":0},null,0,0,null,{"$f":"+($W112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$W90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$W90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$W90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$W90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,0,{"$f":"+Potencia!U112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!V112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!W112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!T112*$X112*12*1000*(1-$C112)","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H195","v":"Cruz Roja"},{"$f":"+IF(B113=0,0,VLOOKUP(B113,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.19094427879897496,null,1,0,null,0.1032,0,null,{"$f":"+($J113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$J91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$J91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$J91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$J91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,{"$f":"+Potencia!T113*$K113*12*1000*(1-$C113)","v":0},null,0,0,null,0,0,null,{"$f":"+($W113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$W91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$W91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$W91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$W91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,0,{"$f":"+Potencia!U113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!V113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!W113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!T113*$X113*12*1000*(1-$C113)","v":0}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H196","v":0},{"$f":"+IF(B114=0,0,VLOOKUP(B114,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.19094427879897496,null,1,0,null,0.12554000000000001,0,null,{"$f":"+SUM(M115:M124)","v":6588938.5832505403},6878369.0090509867,7208144.2470693924,7574207.5147305885,6588938.5832505403,0,null,0.97980171646624625,0,null,0.12300430748517256,0,null,{"$f":"+SUM(Z115:Z124)","v":6455853.3335595569},{"$f":"+SUM(AA115:AA124)","v":6739437.7615563897},{"$f":"+SUM(AB115:AB124)","v":7062552.10581489},{"$f":"+SUM(AC115:AC124)","v":7421221.5238045715},{"$f":"+SUM(AD115:AD124)","v":6455853.3335595569},0,{"$f":"+SUM(AF115:AF124)","v":0},{"$f":"+SUM(AG115:AG124)","v":0},{"$f":"+SUM(AH115:AH124)","v":0},{"$f":"+SUM(AI115:AI124)","v":0}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!H197","v":"Regular"},{"$f":"+IF(B115=0,0,VLOOKUP(B115,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.19094427879897496,null,1,0,null,{"$f":"+J114","v":0.12554000000000001},{"$f":"+K114","v":0},null,{"$f":"+($J115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$J82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":6588938.5832505403},{"$f":"+($J115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$J82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":6878369.0090509867},{"$f":"+($J115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$J82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":7208144.2470693924},{"$f":"+($J115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$J82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":7574207.5147305885},6588938.5832505403,{"$f":"+Potencia!T115*$K115*12*1000*(1-$C115)","v":0},null,0.97980171646624625,0,null,0.12300430748517256,0,null,{"$f":"+($W115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$W82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":6455853.3335595569},{"$f":"+($W115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$W82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":6739437.7615563897},{"$f":"+($W115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$W82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":7062552.10581489},{"$f":"+($W115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$W82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":7421221.5238045715},6455853.3335595569,0,{"$f":"+Potencia!U115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!V115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!W115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!T115*$X115*12*1000*(1-$C115)","v":0}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!H198","v":"Agro"},{"$f":"+IF(B116=0,0,VLOOKUP(B116,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.19094427879897496,null,{"$f":"+G115","v":1},0,null,{"$f":"+J115","v":0.12554000000000001},0,null,{"$f":"+($J116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$J83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$J83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$J83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$J83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},0,{"$f":"+Potencia!T116*$K116*12*1000*(1-$C116)","v":0},null,0,0,null,0,0,null,{"$f":"+($W116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$W83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$W83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$W83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$W83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},0,0,{"$f":"+Potencia!U116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!V116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!W116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!T116*$X116*12*1000*(1-$C116)","v":0}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!H199","v":"Jub. 1"},{"$f":"+IF(B117=0,0,VLOOKUP(B117,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.19094427879897496,null,1,0,null,0.12554000000000001,0,null,{"$f":"+($J117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$J84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$J84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$J84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$J84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,{"$f":"+Potencia!T117*$K117*12*1000*(1-$C117)","v":0},null,0,0,null,0,0,null,{"$f":"+($W117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$W84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$W84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$W84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$W84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,0,{"$f":"+Potencia!U117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!V117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!W117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!T117*$X117*12*1000*(1-$C117)","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!H200","v":"Jub. 2"},{"$f":"+IF(B118=0,0,VLOOKUP(B118,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.19094427879897496,null,1,0,null,0.12554000000000001,0,null,{"$f":"+($J118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$J85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$J85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$J85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$J85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,{"$f":"+Potencia!T118*$K118*12*1000*(1-$C118)","v":0},null,0,0,null,0,0,null,{"$f":"+($W118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$W85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$W85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$W85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$W85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,0,{"$f":"+Potencia!U118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!V118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!W118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!T118*$X118*12*1000*(1-$C118)","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!H201","v":"Político"},{"$f":"+IF(B119=0,0,VLOOKUP(B119,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.19094427879897496,null,1,0,null,0.12554000000000001,0,null,{"$f":"+($J119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$J86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$J86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$J86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$J86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,{"$f":"+Potencia!T119*$K119*12*1000*(1-$C119)","v":0},null,0,0,null,0,0,null,{"$f":"+($W119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$W86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$W86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$W86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$W86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,0,{"$f":"+Potencia!U119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!V119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!W119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!T119*$X119*12*1000*(1-$C119)","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!H202","v":"x1"},{"$f":"+IF(B120=0,0,VLOOKUP(B120,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.19094427879897496,null,1,0,null,0.12554000000000001,0,null,{"$f":"+($J120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$J87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$J87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$J87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$J87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,{"$f":"+Potencia!T120*$K120*12*1000*(1-$C120)","v":0},null,0,0,null,0,0,null,{"$f":"+($W120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$W87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$W87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$W87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$W87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,0,{"$f":"+Potencia!U120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!V120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!W120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!T120*$X120*12*1000*(1-$C120)","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!H203","v":"x2"},{"$f":"+IF(B121=0,0,VLOOKUP(B121,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.19094427879897496,null,1,0,null,0.12554000000000001,0,null,{"$f":"+($J121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$J88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$J88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$J88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$J88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,{"$f":"+Potencia!T121*$K121*12*1000*(1-$C121)","v":0},null,0,0,null,0,0,null,{"$f":"+($W121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$W88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$W88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$W88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$W88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,0,{"$f":"+Potencia!U121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!V121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!W121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!T121*$X121*12*1000*(1-$C121)","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!H204","v":"Discap."},{"$f":"+IF(B122=0,0,VLOOKUP(B122,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.19094427879897496,null,1,0,null,0.12554000000000001,0,null,{"$f":"+($J122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$J89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$J89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$J89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$J89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,{"$f":"+Potencia!T122*$K122*12*1000*(1-$C122)","v":0},null,0,0,null,0,0,null,{"$f":"+($W122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$W89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$W89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$W89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$W89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,0,{"$f":"+Potencia!U122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!V122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!W122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!T122*$X122*12*1000*(1-$C122)","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H205","v":"Discapacitados 601-más"},{"$f":"+IF(B123=0,0,VLOOKUP(B123,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.19094427879897496,null,1,0,null,0.12554000000000001,0,null,{"$f":"+($J123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$J90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$J90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$J90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$J90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,{"$f":"+Potencia!T123*$K123*12*1000*(1-$C123)","v":0},null,0,0,null,0,0,null,{"$f":"+($W123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$W90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$W90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$W90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$W90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,0,{"$f":"+Potencia!U123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!V123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!W123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!T123*$X123*12*1000*(1-$C123)","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H206","v":"Cruz Roja"},{"$f":"+IF(B124=0,0,VLOOKUP(B124,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.19094427879897496,null,1,0,null,0.12554000000000001,0,null,{"$f":"+($J124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$J91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$J91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$J91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$J91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,{"$f":"+Potencia!T124*$K124*12*1000*(1-$C124)","v":0},null,0,0,null,0,0,null,{"$f":"+($W124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$W91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$W91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$W91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$W91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,0,{"$f":"+Potencia!U124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!V124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!W124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!T124*$X124*12*1000*(1-$C124)","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!H207","v":0},{"$f":"+IF(B125=0,0,VLOOKUP(B125,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.19094427879897496,null,1,0,null,0,0,null,{"$f":"+SUM(M126:M135)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z126:Z135)","v":0},{"$f":"+SUM(AA126:AA135)","v":0},{"$f":"+SUM(AB126:AB135)","v":0},{"$f":"+SUM(AC126:AC135)","v":0},{"$f":"+SUM(AD126:AD135)","v":0},0,{"$f":"+SUM(AF126:AF135)","v":0},{"$f":"+SUM(AG126:AG135)","v":0},{"$f":"+SUM(AH126:AH135)","v":0},{"$f":"+SUM(AI126:AI135)","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!H208","v":"Regular"},{"$f":"+IF(B126=0,0,VLOOKUP(B126,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.19094427879897496,null,1,0,null,{"$f":"+J125","v":0},{"$f":"+K125","v":0},null,{"$f":"+($J126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$J82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$J82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$J82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$J82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,{"$f":"+Potencia!T126*$K126*12*1000*(1-$C126)","v":0},null,0,0,null,0,0,null,{"$f":"+($W126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$W82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$W82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$W82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$W82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,0,{"$f":"+Potencia!U126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!V126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!W126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!T126*$X126*12*1000*(1-$C126)","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!H209","v":"Agro"},{"$f":"+IF(B127=0,0,VLOOKUP(B127,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.19094427879897496,null,1,0,null,{"$f":"+J126","v":0},0,null,{"$f":"+($J127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$J83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$J83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$J83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$J83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,{"$f":"+Potencia!T127*$K127*12*1000*(1-$C127)","v":0},null,0,0,null,0,0,null,{"$f":"+($W127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$W83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$W83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$W83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$W83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,0,{"$f":"+Potencia!U127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!V127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!W127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!T127*$X127*12*1000*(1-$C127)","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!H210","v":"Jub. 1"},{"$f":"+IF(B128=0,0,VLOOKUP(B128,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.19094427879897496,null,1,0,null,0,0,null,{"$f":"+($J128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$J84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$J84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$J84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$J84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,{"$f":"+Potencia!T128*$K128*12*1000*(1-$C128)","v":0},null,0,0,null,0,0,null,{"$f":"+($W128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$W84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$W84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$W84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$W84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,0,{"$f":"+Potencia!U128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!V128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!W128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!T128*$X128*12*1000*(1-$C128)","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!H211","v":"Jub. 2"},{"$f":"+IF(B129=0,0,VLOOKUP(B129,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.19094427879897496,null,1,0,null,0,0,null,{"$f":"+($J129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$J85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$J85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$J85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$J85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,{"$f":"+Potencia!T129*$K129*12*1000*(1-$C129)","v":0},null,0,0,null,0,0,null,{"$f":"+($W129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$W85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$W85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$W85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$W85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,0,{"$f":"+Potencia!U129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!V129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!W129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!T129*$X129*12*1000*(1-$C129)","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!H212","v":"Político"},{"$f":"+IF(B130=0,0,VLOOKUP(B130,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.19094427879897496,null,1,0,null,0,0,null,{"$f":"+($J130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$J86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$J86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$J86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$J86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,{"$f":"+Potencia!T130*$K130*12*1000*(1-$C130)","v":0},null,0,0,null,0,0,null,{"$f":"+($W130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$W86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$W86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$W86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$W86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,0,{"$f":"+Potencia!U130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!V130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!W130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!T130*$X130*12*1000*(1-$C130)","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!H213","v":"x1"},{"$f":"+IF(B131=0,0,VLOOKUP(B131,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.19094427879897496,null,1,0,null,0,0,null,{"$f":"+($J131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$J87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$J87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$J87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$J87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,{"$f":"+Potencia!T131*$K131*12*1000*(1-$C131)","v":0},null,0,0,null,0,0,null,{"$f":"+($W131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$W87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$W87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$W87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$W87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,0,{"$f":"+Potencia!U131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!V131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!W131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!T131*$X131*12*1000*(1-$C131)","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!H214","v":"x2"},{"$f":"+IF(B132=0,0,VLOOKUP(B132,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.19094427879897496,null,{"$f":"+G131","v":1},0,null,0,0,null,{"$f":"+($J132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$J88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$J88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$J88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$J88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,{"$f":"+Potencia!T132*$K132*12*1000*(1-$C132)","v":0},null,0,0,null,0,0,null,{"$f":"+($W132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$W88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$W88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$W88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$W88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,0,{"$f":"+Potencia!U132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!V132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!W132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!T132*$X132*12*1000*(1-$C132)","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!H215","v":"Discap."},{"$f":"+IF(B133=0,0,VLOOKUP(B133,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.19094427879897496,null,1,0,null,0,0,null,{"$f":"+($J133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$J89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$J89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$J89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$J89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,{"$f":"+Potencia!T133*$K133*12*1000*(1-$C133)","v":0},null,0,0,null,0,0,null,{"$f":"+($W133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$W89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$W89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$W89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$W89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,0,{"$f":"+Potencia!U133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!V133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!W133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!T133*$X133*12*1000*(1-$C133)","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H216","v":"Discapacitados 601-más"},{"$f":"+IF(B134=0,0,VLOOKUP(B134,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.19094427879897496,null,1,0,null,0,0,null,{"$f":"+($J134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$J90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$J90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$J90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$J90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,{"$f":"+Potencia!T134*$K134*12*1000*(1-$C134)","v":0},null,0,0,null,0,0,null,{"$f":"+($W134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$W90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$W90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$W90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$W90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,0,{"$f":"+Potencia!U134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!V134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!W134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!T134*$X134*12*1000*(1-$C134)","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H217","v":"Cruz Roja"},{"$f":"+IF(B135=0,0,VLOOKUP(B135,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.19094427879897496,null,1,0,null,0,0,null,{"$f":"+($J135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$J91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$J91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$J91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$J91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,{"$f":"+Potencia!T135*$K135*12*1000*(1-$C135)","v":0},null,0,0,null,0,0,null,{"$f":"+($W135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$W91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$W91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$W91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$W91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,0,{"$f":"+Potencia!U135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!V135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!W135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!T135*$X135*12*1000*(1-$C135)","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!H218","v":0},{"$f":"+IF(B136=0,0,VLOOKUP(B136,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.5688932700579884,null,1,0,null,null,null,null,{"$f":"+SUM(M137,M148,M159,M170,M181)","v":952780647.9378252},999475825.06228602,1053219192.7709723,1113216410.2549758,952780647.9378252,0,null,{"$f":"IF(Q136=0,0,$E136*$F$3*G136/$Q$136)","v":4.8453925566152918E-2},{"$f":"IF(R136=0,0,$E136*$F$3*H136/$R$136)","v":0},null,0,0,null,{"$f":"+SUM(Z137,Z148,Z159,Z170,Z181)","v":46165962.596050337},{"$f":"+SUM(AA137,AA148,AA159,AA170,AA181)","v":48428527.23273728},{"$f":"+SUM(AB137,AB148,AB159,AB170,AB181)","v":51032604.371368341},{"$f":"+SUM(AC137,AC148,AC159,AC170,AC181)","v":53939705.081514545},{"$f":"+SUM(AD137,AD148,AD159,AD170,AD181)","v":46165962.596050337},0,{"$f":"+SUM(AF137,AF148,AF159,AF170,AF181)","v":0},{"$f":"+SUM(AG137,AG148,AG159,AG170,AG181)","v":0},{"$f":"+SUM(AH137,AH148,AH159,AH170,AH181)","v":0},{"$f":"+SUM(AI137,AI148,AI159,AI170,AI181)","v":0}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!H219","v":0},{"$f":"+IF(B137=0,0,VLOOKUP(B137,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E136","v":0.5688932700579884},null,{"$f":"+G136","v":1},0,null,1,0,null,{"$f":"+SUM(M138:M147)","v":174488365.94383931},183055567.34331077,192787084.00546908,203531932.76837584,174488365.94383931,0,null,4.8453925566152918E-2,0,null,4.8453925566152918E-2,0,null,{"$f":"+SUM(Z138:Z147)","v":8454646.2956024408},{"$f":"+SUM(AA138:AA147)","v":8869760.8345226739},{"$f":"+SUM(AB138:AB147)","v":9341291.018516669},{"$f":"+SUM(AC138:AC147)","v":9861921.1206941232},{"$f":"+SUM(AD138:AD147)","v":8454646.2956024408},0,{"$f":"+SUM(AF138:AF147)","v":0},{"$f":"+SUM(AG138:AG147)","v":0},{"$f":"+SUM(AH138:AH147)","v":0},{"$f":"+SUM(AI138:AI147)","v":0}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!H220","v":"Regular"},{"$f":"+IF(B138=0,0,VLOOKUP(B138,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.5688932700579884,null,1,0,null,{"$f":"+J137","v":1},{"$f":"+K137","v":0},null,{"$f":"+$J138*Energía!Z138*(1-$C138)*1000","v":134131618.66730481},{"$f":"+$J138*Energía!AA138*(1-$C138)*1000","v":140709122.60660022},{"$f":"+$J138*Energía!AB138*(1-$C138)*1000","v":148183515.17507297},{"$f":"+$J138*Energía!AC138*(1-$C138)*1000","v":156438780.4577851},{"$f":"+M138","v":134131618.66730481},{"$f":"+Potencia!T138*$K138*12*1000*(1-$C138)","v":0},null,4.8453925566152918E-2,0,null,4.8453925566152918E-2,0,null,{"$f":"+$W138*Energía!Z138*(1-$C138)*1000","v":6499203.4669731949},{"$f":"+$W138*Energía!AA138*(1-$C138)*1000","v":6817909.353258892},{"$f":"+$W138*Energía!AB138*(1-$C138)*1000","v":7180073.014423877},{"$f":"+$W138*Energía!AC138*(1-$C138)*1000","v":7580073.0239612563},{"$f":"+Z138","v":6499203.4669731949},0,{"$f":"+Potencia!U138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!V138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!W138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!T138*$X138*12*1000*(1-$C138)","v":0}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!H221","v":"Agro"},{"$f":"+IF(B139=0,0,VLOOKUP(B139,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.5688932700579884,null,1,0,null,{"$f":"+J138","v":1},0,null,{"$f":"+$J139*Energía!Z139*(1-$C139)*1000","v":25599.333039148074},{"$f":"+$J139*Energía!AA139*(1-$C139)*1000","v":26699.737402480223},{"$f":"+$J139*Energía!AB139*(1-$C139)*1000","v":27952.540774779201},{"$f":"+$J139*Energía!AC139*(1-$C139)*1000","v":29341.409872214161},25599.333039148074,{"$f":"+Potencia!T139*$K139*12*1000*(1-$C139)","v":0},null,4.8453925566152918E-2,0,null,4.8453925566152918E-2,0,null,{"$f":"+$W139*Energía!Z139*(1-$C139)*1000","v":1240.3881776220401},{"$f":"+$W139*Energía!AA139*(1-$C139)*1000","v":1293.707088735606},{"$f":"+$W139*Energía!AB139*(1-$C139)*1000","v":1354.4103300860058},{"$f":"+$W139*Energía!AC139*(1-$C139)*1000","v":1421.7064899542493},1240.3881776220401,0,{"$f":"+Potencia!U139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!V139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!W139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!T139*$X139*12*1000*(1-$C139)","v":0}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!H222","v":"Jub. 1"},{"$f":"+IF(B140=0,0,VLOOKUP(B140,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.5688932700579884,null,1,0,null,1,0,null,{"$f":"+$J140*Energía!Z140*(1-$C140)*1000","v":40318001.578836739},{"$f":"+$J140*Energía!AA140*(1-$C140)*1000","v":42305950.606014013},{"$f":"+$J140*Energía!AB140*(1-$C140)*1000","v":44561087.219970502},{"$f":"+$J140*Energía!AC140*(1-$C140)*1000","v":47048471.615941338},40318001.578836739,{"$f":"+Potencia!T140*$K140*12*1000*(1-$C140)","v":0},null,4.8453925566152918E-2,0,null,4.8453925566152918E-2,0,null,{"$f":"+$W140*Energía!Z140*(1-$C140)*1000","v":1953565.4474769912},{"$f":"+$W140*Energía!AA140*(1-$C140)*1000","v":2049889.3816691448},{"$f":"+$W140*Energía!AB140*(1-$C140)*1000","v":2159159.6033032988},{"$f":"+$W140*Energía!AC140*(1-$C140)*1000","v":2279683.14168008},1953565.4474769912,0,{"$f":"+Potencia!U140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!V140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!W140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!T140*$X140*12*1000*(1-$C140)","v":0}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!H223","v":"Jub. 2"},{"$f":"+IF(B141=0,0,VLOOKUP(B141,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.5688932700579884,null,1,0,null,1,0,null,{"$f":"+$J141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,{"$f":"+Potencia!T141*$K141*12*1000*(1-$C141)","v":0},null,0,0,null,0,0,null,{"$f":"+$W141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,0,{"$f":"+Potencia!U141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!V141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!W141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!T141*$X141*12*1000*(1-$C141)","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!H224","v":"Político"},{"$f":"+IF(B142=0,0,VLOOKUP(B142,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.5688932700579884,null,1,0,null,1,0,null,{"$f":"+$J142*Energía!Z142*(1-$C142)*1000","v":366.59113086084619},{"$f":"+$J142*Energía!AA142*(1-$C142)*1000","v":385.08983887512926},{"$f":"+$J142*Energía!AB142*(1-$C142)*1000","v":406.2656546920237},{"$f":"+$J142*Energía!AC142*(1-$C142)*1000","v":429.94973803056581},366.59113086084619,{"$f":"+Potencia!T142*$K142*12*1000*(1-$C142)","v":0},null,4.8453925566152918E-2,0,null,4.8453925566152918E-2,0,null,{"$f":"+$W142*Energía!Z142*(1-$C142)*1000","v":17.762779367943267},{"$f":"+$W142*Energía!AA142*(1-$C142)*1000","v":18.659114389137333},{"$f":"+$W142*Energía!AB142*(1-$C142)*1000","v":19.685165792531702},{"$f":"+$W142*Energía!AC142*(1-$C142)*1000","v":20.832752603719982},17.762779367943267,{"$f":"+AI142","v":0},{"$f":"+Potencia!U142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!V142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!W142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!T142*$X142*12*1000*(1-$C142)","v":0}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!H225","v":"x1"},{"$f":"+IF(B143=0,0,VLOOKUP(B143,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.5688932700579884,null,1,0,null,1,0,null,{"$f":"+$J143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AC143*(1-$C143)*1000","v":0},0,{"$f":"+Potencia!T143*$K143*12*1000*(1-$C143)","v":0},null,0,0,null,{"$f":"+J143*T143","v":0},{"$f":"+U143*K143","v":0},null,{"$f":"+$W143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AC143*(1-$C143)*1000","v":0},0,0,{"$f":"+Potencia!U143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!V143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!W143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!T143*$X143*12*1000*(1-$C143)","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!H226","v":"x2"},{"$f":"+IF(B144=0,0,VLOOKUP(B144,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.5688932700579884,null,1,0,null,1,0,null,{"$f":"+$J144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,{"$f":"+Potencia!T144*$K144*12*1000*(1-$C144)","v":0},null,0,0,null,0,0,null,{"$f":"+$W144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,0,{"$f":"+Potencia!U144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!V144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!W144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!T144*$X144*12*1000*(1-$C144)","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!H227","v":"Discap."},{"$f":"+IF(B145=0,0,VLOOKUP(B145,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.5688932700579884,null,1,0,null,1,0,null,{"$f":"+$J145*Energía!Z145*(1-$C145)*1000","v":12779.77352774182},{"$f":"+$J145*Energía!AA145*(1-$C145)*1000","v":13409.303455207448},{"$f":"+$J145*Energía!AB145*(1-$C145)*1000","v":14122.803996145351},{"$f":"+$J145*Energía!AC145*(1-$C145)*1000","v":14909.335039183237},12779.77352774182,{"$f":"+Potencia!T145*$K145*12*1000*(1-$C145)","v":0},null,4.8453925566152918E-2,0,null,4.8453925566152918E-2,0,null,{"$f":"+$W145*Energía!Z145*(1-$C145)*1000","v":619.23019526549365},{"$f":"+$W145*Energía!AA145*(1-$C145)*1000","v":649.73339151257892},{"$f":"+$W145*Energía!AB145*(1-$C145)*1000","v":684.30529361459378},{"$f":"+$W145*Energía!AC145*(1-$C145)*1000","v":722.41581022942023},619.23019526549365,0,{"$f":"+Potencia!U145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!V145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!W145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!T145*$X145*12*1000*(1-$C145)","v":0}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H228","v":"Discapacitados 601-más"},{"$f":"+IF(B146=0,0,VLOOKUP(B146,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.5688932700579884,null,1,0,null,1,0,null,{"$f":"+$J146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,{"$f":"+Potencia!T146*$K146*12*1000*(1-$C146)","v":0},null,0,0,null,0,0,null,{"$f":"+$W146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,0,{"$f":"+Potencia!U146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!V146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!W146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!T146*$X146*12*1000*(1-$C146)","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!H229","v":"Cruz Roja"},{"$f":"+IF(B147=0,0,VLOOKUP(B147,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.5688932700579884,null,1,0,null,1,0,null,{"$f":"+$J147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AC147*(1-$C147)*1000","v":0},0,{"$f":"+Potencia!T147*$K147*12*1000*(1-$C147)","v":0},null,0,0,null,0,0,null,{"$f":"+$W147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AC147*(1-$C147)*1000","v":0},0,0,{"$f":"+Potencia!U147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!V147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!W147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!T147*$X147*12*1000*(1-$C147)","v":0}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!H230","v":0},{"$f":"+IF(B148=0,0,VLOOKUP(B148,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.5688932700579884,null,1,0,{"$f":"+J148/$J$137","v":1.9},1.9,0,null,{"$f":"+SUM(M149:M158)","v":162291575.08331087},170733016.71962613,180638641.46095291,191815627.5115476,162291575.08331087,0,null,4.8453925566152918E-2,0,null,9.2062458575690537E-2,0,null,{"$f":"+SUM(Z149:Z158)","v":7863663.899100462},{"$f":"+SUM(AA149:AA158)","v":8272684.8838175051},{"$f":"+SUM(AB149:AB158)","v":8752651.2877199948},{"$f":"+SUM(AC149:AC158)","v":9294220.13786944},{"$f":"+SUM(AD149:AD158)","v":7863663.899100462},0,{"$f":"+SUM(AF149:AF158)","v":0},{"$f":"+SUM(AG149:AG158)","v":0},{"$f":"+SUM(AH149:AH158)","v":0},{"$f":"+SUM(AI149:AI158)","v":0}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!H231","v":"Regular"},{"$f":"+IF(B149=0,0,VLOOKUP(B149,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.5688932700579884,null,1,0,null,{"$f":"+J148","v":1.9},{"$f":"+K148","v":0},null,{"$f":"+($J149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$J138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":115780866.01995973},{"$f":"+($J149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$J138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":121832639.71480282},{"$f":"+($J149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$J138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":128924903.44600676},{"$f":"+($J149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$J138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":136926650.60534117},{"$f":"+M149","v":115780866.01995973},{"$f":"+Potencia!T149*$K149*12*1000*(1-$C149)","v":0},null,4.8453925566152918E-2,0,null,9.2062458575690537E-2,0,null,{"$f":"+($W149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$W138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":5610037.4641158525},{"$f":"+($W149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$W138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":5903269.6562689813},{"$f":"+($W149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$W138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":6246917.6751962621},{"$f":"+($W149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$W138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":6634633.7364538265},{"$f":"+Z149","v":5610037.4641158525},0,{"$f":"+Potencia!U149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!V149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!W149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!T149*$X149*12*1000*(1-$C149)","v":0}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!H232","v":"Agro"},{"$f":"+IF(B150=0,0,VLOOKUP(B150,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.5688932700579884,null,1,0,null,{"$f":"+J149","v":1.9},0,null,{"$f":"+($J150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$J139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":134539.15264944502},{"$f":"+($J150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$J139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":141766.12448920365},{"$f":"+($J150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$J139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":150054.6492125043},{"$f":"+($J150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$J139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":159353.15850803661},134539.15264944502,{"$f":"+Potencia!T150*$K150*12*1000*(1-$C150)","v":0},null,4.8453925566152918E-2,0,null,9.2062458575690537E-2,0,null,{"$f":"+($W150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$W139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":6518.9500882094935},{"$f":"+($W150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$W139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":6869.125243801841},{"$f":"+($W150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$W139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":7270.7368037978686},{"$f":"+($W150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$W139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":7721.2860810797738},6518.9500882094935,0,{"$f":"+Potencia!U150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!V150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!W150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!T150*$X150*12*1000*(1-$C150)","v":0}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!H233","v":"Jub. 1"},{"$f":"+IF(B151=0,0,VLOOKUP(B151,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.5688932700579884,null,1,0,null,1.9,0,null,{"$f":"+($J151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$J140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":33982111.490904748},{"$f":"+($J151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$J140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":35740028.470692188},{"$f":"+($J151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$J140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":37822295.46793624},{"$f":"+($J151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$J140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":40180910.796604},33982111.490904748,{"$f":"+Potencia!T151*$K151*12*1000*(1-$C151)","v":0},null,4.8453925566152918E-2,0,null,9.2062458575690537E-2,0,null,{"$f":"+($W151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$W140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":1646566.7007610081},{"$f":"+($W151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$W140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":1731744.6792511053},{"$f":"+($W151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$W140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":1832638.6893444252},{"$f":"+($W151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$W140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":1946922.8609188809},1646566.7007610081,0,{"$f":"+Potencia!U151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!V151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!W151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!T151*$X151*12*1000*(1-$C151)","v":0}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!H234","v":"Jub. 2"},{"$f":"+IF(B152=0,0,VLOOKUP(B152,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.5688932700579884,null,1,0,null,1.9,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":12370459.892780915},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":12993780.730223292},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":13715179.027879937},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":14520922.219362864},12370459.892780915,{"$f":"+Potencia!T152*$K152*12*1000*(1-$C152)","v":0},null,4.8453925566152918E-2,0,null,9.2062458575690537E-2,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":599397.3428638865},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":629599.68432515149},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":664554.26374335599},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":703595.68436890421},599397.3428638865,0,{"$f":"+Potencia!U152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!V152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!W152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!T152*$X152*12*1000*(1-$C152)","v":0}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!H235","v":"Político"},{"$f":"+IF(B153=0,0,VLOOKUP(B153,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.5688932700579884,null,{"$f":"+G152","v":1},0,null,1.9,0,null,{"$f":"+($J153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$J142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($J153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$J142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($J153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$J142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($J153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$J142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":0},0,{"$f":"+Potencia!T153*$K153*12*1000*(1-$C153)","v":0},null,0,0,null,0,0,null,{"$f":"+($W153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$W142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($W153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$W142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($W153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$W142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($W153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$W142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":0},0,0,{"$f":"+Potencia!U153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!V153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!W153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!T153*$X153*12*1000*(1-$C153)","v":0}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!H236","v":"x1"},{"$f":"+IF(B154=0,0,VLOOKUP(B154,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.5688932700579884,null,1,0,null,1.9,0,null,{"$f":"+($J154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$J143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$J143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$J143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$J143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,{"$f":"+Potencia!T154*$K154*12*1000*(1-$C154)","v":0},null,0,0,null,0,0,null,{"$f":"+($W154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$W143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$W143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$W143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$W143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,0,{"$f":"+Potencia!U154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!V154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!W154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!T154*$X154*12*1000*(1-$C154)","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!H237","v":"x2"},{"$f":"+IF(B155=0,0,VLOOKUP(B155,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.5688932700579884,null,1,0,null,1.9,0,null,{"$f":"+($J155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$J144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$J144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$J144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$J144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,{"$f":"+Potencia!T155*$K155*12*1000*(1-$C155)","v":0},null,0,0,null,0,0,null,{"$f":"+($W155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$W144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$W144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$W144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$W144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,0,{"$f":"+Potencia!U155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!V155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!W155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!T155*$X155*12*1000*(1-$C155)","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!H238","v":"Discap."},{"$f":"+IF(B156=0,0,VLOOKUP(B156,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.5688932700579884,null,1,0,null,1.9,0,null,{"$f":"+($J156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$J145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":23598.527016016335},{"$f":"+($J156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$J145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":24801.679418624921},{"$f":"+($J156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$J145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":26208.869917488893},{"$f":"+($J156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$J145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":27790.731731524709},23598.527016016335,{"$f":"+Potencia!T156*$K156*12*1000*(1-$C156)","v":0},null,4.8453925566152918E-2,0,null,9.2062458575690537E-2,0,null,{"$f":"+($W156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$W145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":1143.4412715049043},{"$f":"+($W156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$W145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":1201.7387284656386},{"$f":"+($W156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$W145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":1269.9226321549913},{"$f":"+($W156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$W145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":1346.570046748222},1143.4412715049043,0,{"$f":"+Potencia!U156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!V156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!W156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!T156*$X156*12*1000*(1-$C156)","v":0}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H239","v":"Discapacitados 601-más"},{"$f":"+IF(B157=0,0,VLOOKUP(B157,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.5688932700579884,null,1,0,null,1.9,0,null,{"$f":"+($J157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$J146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$J146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$J146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$J146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,{"$f":"+Potencia!T157*$K157*12*1000*(1-$C157)","v":0},null,0,0,null,0,0,null,{"$f":"+($W157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$W146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$W146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$W146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$W146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,0,{"$f":"+Potencia!U157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!V157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!W157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!T157*$X157*12*1000*(1-$C157)","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!H240","v":"Cruz Roja"},{"$f":"+IF(B158=0,0,VLOOKUP(B158,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.5688932700579884,null,1,0,null,1.9,0,null,{"$f":"+($J158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$J147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$J147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$J147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$J147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,{"$f":"+Potencia!T158*$K158*12*1000*(1-$C158)","v":0},null,0,0,null,0,0,null,{"$f":"+($W158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$W147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$W147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$W147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$W147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,0,{"$f":"+Potencia!U158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!V158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!W158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!T158*$X158*12*1000*(1-$C158)","v":0}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!H241","v":0},{"$f":"+IF(B159=0,0,VLOOKUP(B159,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.5688932700579884,null,1,0,{"$f":"+J159/$J$137","v":3.8},3.8,0,null,{"$f":"+SUM(M160:M169)","v":616000706.91067505},645687240.99934912,679793467.30455029,717868849.97505224,616000706.91067505,0,null,4.8453925566152918E-2,0,null,0.18412491715138107,0,null,{"$f":"+SUM(Z160:Z169)","v":29847652.401347436},{"$f":"+SUM(AA160:AA169)","v":31286081.5143971},{"$f":"+SUM(AB160:AB169)","v":32938662.065131679},{"$f":"+SUM(AC160:AC169)","v":34783563.822950982},{"$f":"+SUM(AD160:AD169)","v":29847652.401347436},0,{"$f":"+SUM(AF160:AF169)","v":0},{"$f":"+SUM(AG160:AG169)","v":0},{"$f":"+SUM(AH160:AH169)","v":0},{"$f":"+SUM(AI160:AI169)","v":0}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!H242","v":"Regular"},{"$f":"+IF(B160=0,0,VLOOKUP(B160,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.5688932700579884,null,1,0,null,{"$f":"+J159","v":3.8},{"$f":"+K159","v":0},null,{"$f":"+($J160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$J138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":563696139.05021644},{"$f":"+($J160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$J138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":590771174.55591786},{"$f":"+($J160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$J138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":621889711.04913688},{"$f":"+($J160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$J138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":656650042.27013886},{"$f":"+M160","v":563696139.05021644},{"$f":"+Potencia!T160*$K160*12*1000*(1-$C160)","v":0},null,4.8453925566152918E-2,0,null,0.18412491715138107,0,null,{"$f":"+($W160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$W138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":27313290.763466973},{"$f":"+($W160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$W138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":28625182.518561173},{"$f":"+($W160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$W138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":30132997.76953122},{"$f":"+($W160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$W138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":31817272.271168478},{"$f":"+Z160","v":27313290.763466973},0,{"$f":"+Potencia!U160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!V160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!W160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!T160*$X160*12*1000*(1-$C160)","v":0}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!H243","v":"Agro"},{"$f":"+IF(B161=0,0,VLOOKUP(B161,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.5688932700579884,null,1,0,null,{"$f":"+J160","v":3.8},0,null,{"$f":"+($J161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$J139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":3029583.1783295111},{"$f":"+($J161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$J139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":3189717.7742943685},{"$f":"+($J161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$J139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":3373286.6053481796},{"$f":"+($J161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$J139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":3579066.6281859563},3029583.1783295111,{"$f":"+Potencia!T161*$K161*12*1000*(1-$C161)","v":0},null,4.8453925566152918E-2,0,null,0.18412491715138107,0,null,{"$f":"+($W161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$W139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":146795.19781924711},{"$f":"+($W161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$W139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":154554.34761269431},{"$f":"+($W161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$W139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":163448.97808884134},{"$f":"+($W161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$W139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":173419.82799842421},146795.19781924711,0,{"$f":"+Potencia!U161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!V161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!W161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!T161*$X161*12*1000*(1-$C161)","v":0}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!H244","v":"Jub. 1"},{"$f":"+IF(B162=0,0,VLOOKUP(B162,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.5688932700579884,null,1,0,null,3.8,0,null,{"$f":"+($J162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$J140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$J140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$J140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$J140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,{"$f":"+Potencia!T162*$K162*12*1000*(1-$C162)","v":0},null,0,0,null,0,0,null,{"$f":"+($W162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$W140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$W140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$W140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$W140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,0,{"$f":"+Potencia!U162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!V162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!W162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!T162*$X162*12*1000*(1-$C162)","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!H245","v":"Jub. 2"},{"$f":"+IF(B163=0,0,VLOOKUP(B163,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.5688932700579884,null,1,0,null,3.8,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":49271021.452318102},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":51722158.551977731},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":54525988.496031985},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":57634915.259764381},49271021.452318102,{"$f":"+Potencia!T163*$K163*12*1000*(1-$C163)","v":0},null,4.8453925566152918E-2,0,null,0.18412491715138107,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":2387374.4060189449},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":2506141.6205982887},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":2641998.1880076439},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":2792637.894008154},2387374.4060189449,0,{"$f":"+Potencia!U163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!V163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!W163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!T163*$X163*12*1000*(1-$C163)","v":0}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!H246","v":"Político"},{"$f":"+IF(B164=0,0,VLOOKUP(B164,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.5688932700579884,null,1,0,null,3.8,0,null,{"$f":"+($J164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$J142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$J142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$J142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$J142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":0},0,{"$f":"+Potencia!T164*$K164*12*1000*(1-$C164)","v":0},null,0,0,null,0,0,null,{"$f":"+($W164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$W142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($W164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$W142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($W164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$W142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($W164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$W142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":0},0,0,{"$f":"+Potencia!U164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!V164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!W164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!T164*$X164*12*1000*(1-$C164)","v":0}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!H247","v":"x1"},{"$f":"+IF(B165=0,0,VLOOKUP(B165,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.5688932700579884,null,1,0,null,3.8,0,null,{"$f":"+($J165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$J143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$J143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$J143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$J143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,{"$f":"+Potencia!T165*$K165*12*1000*(1-$C165)","v":0},null,0,0,null,0,0,null,{"$f":"+($W165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$W143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$W143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$W143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$W143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,0,{"$f":"+Potencia!U165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!V165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!W165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!T165*$X165*12*1000*(1-$C165)","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!H248","v":"x2"},{"$f":"+IF(B166=0,0,VLOOKUP(B166,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.5688932700579884,null,1,0,null,3.8,0,null,{"$f":"+($J166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$J144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$J144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$J144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$J144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,{"$f":"+Potencia!T166*$K166*12*1000*(1-$C166)","v":0},null,0,0,null,0,0,null,{"$f":"+($W166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$W144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$W144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$W144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$W144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,0,{"$f":"+Potencia!U166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!V166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!W166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!T166*$X166*12*1000*(1-$C166)","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!H249","v":"Discap."},{"$f":"+IF(B167=0,0,VLOOKUP(B167,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.5688932700579884,null,1,0,null,3.8,0,null,{"$f":"+($J167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$J145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$J145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$J145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$J145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":0},0,{"$f":"+Potencia!T167*$K167*12*1000*(1-$C167)","v":0},null,0,0,null,0,0,null,{"$f":"+($W167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$W145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($W167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$W145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($W167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$W145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($W167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$W145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":0},0,0,{"$f":"+Potencia!U167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!V167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!W167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!T167*$X167*12*1000*(1-$C167)","v":0}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H250","v":"Discapacitados 601-más"},{"$f":"+IF(B168=0,0,VLOOKUP(B168,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.5688932700579884,null,1,0,null,3.8,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":3963.2298110939782},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":4190.1171591078682},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":4481.1540331549941},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":4825.8169629765698},3963.2298110939782,{"$f":"+Potencia!T168*$K168*12*1000*(1-$C168)","v":0},null,4.8453925566152918E-2,0,null,0.18412491715138107,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":192.03404226830588},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":203.02762494087276},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":217.12950397295802},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":233.82977591994486},192.03404226830588,0,{"$f":"+Potencia!U168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!V168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!W168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!T168*$X168*12*1000*(1-$C168)","v":0}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!H251","v":"Cruz Roja"},{"$f":"+IF(B169=0,0,VLOOKUP(B169,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.5688932700579884,null,{"$f":"+G168","v":1},0,null,3.8,0,null,{"$f":"+($J169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$J147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$J147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$J147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$J147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,{"$f":"+Potencia!T169*$K169*12*1000*(1-$C169)","v":0},null,0,0,null,0,0,null,{"$f":"+($W169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$W147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$W147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$W147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$W147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,0,{"$f":"+Potencia!U169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!V169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!W169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!T169*$X169*12*1000*(1-$C169)","v":0}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!H252","v":0},{"$f":"+IF(B170=0,0,VLOOKUP(B170,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.5688932700579884,null,1,0,null,0,0,null,{"$f":"+SUM(M171:M180)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z171:Z180)","v":0},{"$f":"+SUM(AA171:AA180)","v":0},{"$f":"+SUM(AB171:AB180)","v":0},{"$f":"+SUM(AC171:AC180)","v":0},{"$f":"+SUM(AD171:AD180)","v":0},0,{"$f":"+SUM(AF171:AF180)","v":0},{"$f":"+SUM(AG171:AG180)","v":0},{"$f":"+SUM(AH171:AH180)","v":0},{"$f":"+SUM(AI171:AI180)","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!H253","v":"Regular"},{"$f":"+IF(B171=0,0,VLOOKUP(B171,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.5688932700579884,null,1,0,null,{"$f":"+J170","v":0},{"$f":"+K170","v":0},null,{"$f":"+($J171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$J138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$J138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$J138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$J138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+M171","v":0},{"$f":"+Potencia!T171*$K171*12*1000*(1-$C171)","v":0},null,0,0,null,0,0,null,{"$f":"+($W171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$W138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$W138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$W138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$W138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+Z171","v":0},0,{"$f":"+Potencia!U171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!V171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!W171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!T171*$X171*12*1000*(1-$C171)","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!H254","v":"Agro"},{"$f":"+IF(B172=0,0,VLOOKUP(B172,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.5688932700579884,null,1,0,null,{"$f":"+J171","v":0},0,null,{"$f":"+($J172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$J139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$J139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$J139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$J139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,{"$f":"+Potencia!T172*$K172*12*1000*(1-$C172)","v":0},null,0,0,null,0,0,null,{"$f":"+($W172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$W139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$W139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$W139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$W139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,0,{"$f":"+Potencia!U172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!V172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!W172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!T172*$X172*12*1000*(1-$C172)","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!H255","v":"Jub. 1"},{"$f":"+IF(B173=0,0,VLOOKUP(B173,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.5688932700579884,null,1,0,null,0,0,null,{"$f":"+($J173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$J140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$J140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$J140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$J140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,{"$f":"+Potencia!T173*$K173*12*1000*(1-$C173)","v":0},null,0,0,null,0,0,null,{"$f":"+($W173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$W140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$W140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$W140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$W140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,0,{"$f":"+Potencia!U173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!V173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!W173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!T173*$X173*12*1000*(1-$C173)","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!H256","v":"Jub. 2"},{"$f":"+IF(B174=0,0,VLOOKUP(B174,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.5688932700579884,null,1,0,null,0,0,null,{"$f":"+($J174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$J141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$J141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$J141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$J141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,{"$f":"+Potencia!T174*$K174*12*1000*(1-$C174)","v":0},null,0,0,null,0,0,null,{"$f":"+($W174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$W141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$W141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$W141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$W141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,0,{"$f":"+Potencia!U174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!V174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!W174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!T174*$X174*12*1000*(1-$C174)","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!H257","v":"Político"},{"$f":"+IF(B175=0,0,VLOOKUP(B175,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.5688932700579884,null,1,0,null,0,0,null,{"$f":"+($J175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$J142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$J142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$J142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$J142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,{"$f":"+Potencia!T175*$K175*12*1000*(1-$C175)","v":0},null,0,0,null,0,0,null,{"$f":"+($W175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$W142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$W142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$W142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$W142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,0,{"$f":"+Potencia!U175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!V175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!W175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!T175*$X175*12*1000*(1-$C175)","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!H258","v":"x1"},{"$f":"+IF(B176=0,0,VLOOKUP(B176,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.5688932700579884,null,1,0,null,0,0,null,{"$f":"+($J176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$J143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$J143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$J143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$J143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,{"$f":"+Potencia!T176*$K176*12*1000*(1-$C176)","v":0},null,0,0,null,0,0,null,{"$f":"+($W176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$W143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$W143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$W143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$W143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,0,{"$f":"+Potencia!U176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!V176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!W176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!T176*$X176*12*1000*(1-$C176)","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!H259","v":"x2"},{"$f":"+IF(B177=0,0,VLOOKUP(B177,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.5688932700579884,null,1,0,null,0,0,null,{"$f":"+($J177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$J144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$J144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$J144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$J144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,{"$f":"+Potencia!T177*$K177*12*1000*(1-$C177)","v":0},null,0,0,null,0,0,null,{"$f":"+($W177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$W144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$W144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$W144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$W144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,0,{"$f":"+Potencia!U177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!V177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!W177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!T177*$X177*12*1000*(1-$C177)","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!H260","v":"Discap."},{"$f":"+IF(B178=0,0,VLOOKUP(B178,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.5688932700579884,null,1,0,null,0,0,null,{"$f":"+($J178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$J145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$J145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$J145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$J145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,{"$f":"+Potencia!T178*$K178*12*1000*(1-$C178)","v":0},null,0,0,null,0,0,null,{"$f":"+($W178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$W145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$W145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$W145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$W145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,0,{"$f":"+Potencia!U178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!V178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!W178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!T178*$X178*12*1000*(1-$C178)","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H261","v":"Discapacitados 601-más"},{"$f":"+IF(B179=0,0,VLOOKUP(B179,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.5688932700579884,null,1,0,null,0,0,null,{"$f":"+($J179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$J146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$J146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$J146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$J146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,{"$f":"+Potencia!T179*$K179*12*1000*(1-$C179)","v":0},null,0,0,null,0,0,null,{"$f":"+($W179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$W146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$W146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$W146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$W146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,0,{"$f":"+Potencia!U179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!V179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!W179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!T179*$X179*12*1000*(1-$C179)","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!H262","v":"Cruz Roja"},{"$f":"+IF(B180=0,0,VLOOKUP(B180,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.5688932700579884,null,1,0,null,0,0,null,{"$f":"+($J180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$J147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$J147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$J147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$J147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,{"$f":"+Potencia!T180*$K180*12*1000*(1-$C180)","v":0},null,0,0,null,0,0,null,{"$f":"+($W180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$W147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$W147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$W147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$W147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,0,{"$f":"+Potencia!U180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!V180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!W180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!T180*$X180*12*1000*(1-$C180)","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!H263","v":0},{"$f":"+IF(B181=0,0,VLOOKUP(B181,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.5688932700579884,null,1,0,null,0,0,null,{"$f":"+SUM(M182:M191)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z182:Z191)","v":0},{"$f":"+SUM(AA182:AA191)","v":0},{"$f":"+SUM(AB182:AB191)","v":0},{"$f":"+SUM(AC182:AC191)","v":0},{"$f":"+SUM(AD182:AD191)","v":0},0,{"$f":"+SUM(AF182:AF191)","v":0},{"$f":"+SUM(AG182:AG191)","v":0},{"$f":"+SUM(AH182:AH191)","v":0},{"$f":"+SUM(AI182:AI191)","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!H264","v":"Regular"},{"$f":"+IF(B182=0,0,VLOOKUP(B182,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.5688932700579884,null,1,0,null,{"$f":"+J181","v":0},{"$f":"+K181","v":0},null,{"$f":"+($J182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$J138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$J138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$J138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$J138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+M182","v":0},{"$f":"+Potencia!T182*$K182*12*1000*(1-$C182)","v":0},null,0,0,null,0,0,null,{"$f":"+($W182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$W138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$W138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$W138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$W138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+Z182","v":0},0,{"$f":"+Potencia!U182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!V182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!W182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!T182*$X182*12*1000*(1-$C182)","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!H265","v":"Agro"},{"$f":"+IF(B183=0,0,VLOOKUP(B183,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.5688932700579884,null,1,0,null,{"$f":"+J182","v":0},0,null,{"$f":"+($J183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$J139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$J139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$J139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$J139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,{"$f":"+Potencia!T183*$K183*12*1000*(1-$C183)","v":0},null,0,0,null,0,0,null,{"$f":"+($W183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$W139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$W139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$W139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$W139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,0,{"$f":"+Potencia!U183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!V183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!W183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!T183*$X183*12*1000*(1-$C183)","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!H266","v":"Jub. 1"},{"$f":"+IF(B184=0,0,VLOOKUP(B184,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.5688932700579884,null,1,0,null,0,0,null,{"$f":"+($J184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$J140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$J140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$J140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$J140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,{"$f":"+Potencia!T184*$K184*12*1000*(1-$C184)","v":0},null,0,0,null,0,0,null,{"$f":"+($W184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$W140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$W140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$W140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$W140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,0,{"$f":"+Potencia!U184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!V184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!W184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!T184*$X184*12*1000*(1-$C184)","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!H267","v":"Jub. 2"},{"$f":"+IF(B185=0,0,VLOOKUP(B185,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.5688932700579884,null,{"$f":"+G184","v":1},0,null,0,0,null,{"$f":"+($J185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$J141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$J141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$J141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$J141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,{"$f":"+Potencia!T185*$K185*12*1000*(1-$C185)","v":0},null,0,0,null,0,0,null,{"$f":"+($W185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$W141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$W141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$W141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$W141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,0,{"$f":"+Potencia!U185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!V185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!W185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!T185*$X185*12*1000*(1-$C185)","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!H268","v":"Político"},{"$f":"+IF(B186=0,0,VLOOKUP(B186,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.5688932700579884,null,1,0,null,0,0,null,{"$f":"+($J186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$J142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$J142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$J142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$J142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,{"$f":"+Potencia!T186*$K186*12*1000*(1-$C186)","v":0},null,0,0,null,0,0,null,{"$f":"+($W186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$W142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$W142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$W142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$W142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,0,{"$f":"+Potencia!U186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!V186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!W186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!T186*$X186*12*1000*(1-$C186)","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!H269","v":"x1"},{"$f":"+IF(B187=0,0,VLOOKUP(B187,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.5688932700579884,null,1,0,null,0,0,null,{"$f":"+($J187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$J143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$J143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$J143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$J143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,{"$f":"+Potencia!T187*$K187*12*1000*(1-$C187)","v":0},null,0,0,null,0,0,null,{"$f":"+($W187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$W143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$W143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$W143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$W143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,0,{"$f":"+Potencia!U187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!V187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!W187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!T187*$X187*12*1000*(1-$C187)","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!H270","v":"x2"},{"$f":"+IF(B188=0,0,VLOOKUP(B188,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.5688932700579884,null,1,0,null,0,0,null,{"$f":"+($J188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$J144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$J144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$J144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$J144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,{"$f":"+Potencia!T188*$K188*12*1000*(1-$C188)","v":0},null,0,0,null,0,0,null,{"$f":"+($W188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$W144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$W144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$W144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$W144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,0,{"$f":"+Potencia!U188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!V188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!W188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!T188*$X188*12*1000*(1-$C188)","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!H271","v":"Discap."},{"$f":"+IF(B189=0,0,VLOOKUP(B189,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.5688932700579884,null,1,0,null,0,0,null,{"$f":"+($J189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$J145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$J145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$J145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$J145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,{"$f":"+Potencia!T189*$K189*12*1000*(1-$C189)","v":0},null,0,0,null,0,0,null,{"$f":"+($W189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$W145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$W145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$W145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$W145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,0,{"$f":"+Potencia!U189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!V189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!W189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!T189*$X189*12*1000*(1-$C189)","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H272","v":"Discapacitados 601-más"},{"$f":"+IF(B190=0,0,VLOOKUP(B190,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.5688932700579884,null,1,0,null,0,0,null,{"$f":"+($J190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$J146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$J146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$J146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$J146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,{"$f":"+Potencia!T190*$K190*12*1000*(1-$C190)","v":0},null,0,0,null,0,0,null,{"$f":"+($W190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$W146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$W146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$W146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$W146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,0,{"$f":"+Potencia!U190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!V190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!W190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!T190*$X190*12*1000*(1-$C190)","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!H273","v":"Cruz Roja"},{"$f":"+IF(B191=0,0,VLOOKUP(B191,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.5688932700579884,null,1,0,null,0,0,null,{"$f":"+($J191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$J147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$J147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$J147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$J147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,{"$f":"+Potencia!T191*$K191*12*1000*(1-$C191)","v":0},null,0,0,null,0,0,null,{"$f":"+($W191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$W147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$W147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$W147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$W147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,0,{"$f":"+Potencia!U191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!V191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!W191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!T191*$X191*12*1000*(1-$C191)","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!H274","v":0},{"$f":"+IF(B192=0,0,VLOOKUP(B192,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M192","v":0},{"$f":"+Potencia!T192*$K192*12*1000*(1-$C192)","v":0},null,{"$f":"IF(Q192=0,0,$E192*$F$3*G192/Q192)","v":0},{"$f":"IF(R192=0,0,$E192*$F$3*H192/R192)","v":0},null,{"$f":"+J192*T192","v":0},{"$f":"+U192*K192","v":0},null,{"$f":"+SUMPRODUCT(V192:Y192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W192:Z192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X192:AA192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y192:AB192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Z192","v":0},{"$f":"+AI192","v":0},{"$f":"+Potencia!U192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!V192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!W192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!T192*$X192*12*1000*(1-$C192)","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!H275","v":0},{"$f":"+IF(B193=0,0,VLOOKUP(B193,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M194:M195)","v":0},{"$f":"+SUM(N194:N195)","v":0},{"$f":"+SUM(O194:O195)","v":0},{"$f":"+SUM(P194:P195)","v":0},0,{"$f":"+Potencia!T193*$K193*12*1000*(1-$C193)","v":0},null,{"$f":"IF(Q193=0,0,$E193*$F$3*G193/Q193)","v":0},{"$f":"IF(R193=0,0,$E193*$F$3*H193/R193)","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V193:Y193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W193:Z193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X193:AA193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y193:AB193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD194:AD195)","v":0},0,{"$f":"+SUM(AF194:AF195)","v":0},{"$f":"+SUM(AG194:AG195)","v":0},{"$f":"+SUM(AH194:AH195)","v":0},{"$f":"+SUM(AI194:AI195)","v":0}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!H276","v":0},{"$f":"+IF(B194=0,0,VLOOKUP(B194,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.13229256677090706},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,0,0,null,{"$f":"+$J194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AC194*(1-$C194)*1000","v":0},0,{"$f":"+Potencia!T194*$K194*12*1000*(1-$C194)","v":0},null,{"$f":"+T20","v":0.97995844119926079},{"$f":"+U20","v":0},null,0,0,null,{"$f":"+$W194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AC194*(1-$C194)*1000","v":0},0,0,{"$f":"+Potencia!U194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!V194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!W194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!T194*$X194*12*1000*(1-$C194)","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!H277","v":0},{"$f":"+IF(B195=0,0,VLOOKUP(B195,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.19094427879897496},null,{"$f":"+G80","v":1},{"$f":"+H80","v":0},null,0,0,null,{"$f":"+$J195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AC195*(1-$C195)*1000","v":0},0,{"$f":"+Potencia!T195*$K195*12*1000*(1-$C195)","v":0},null,{"$f":"+T80","v":0.97980171646624625},{"$f":"+U80","v":0},null,0,0,null,{"$f":"+$W195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AC195*(1-$C195)*1000","v":0},0,0,{"$f":"+Potencia!U195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!V195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!W195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!T195*$X195*12*1000*(1-$C195)","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!H278","v":0},{"$f":"+IF(B196=0,0,VLOOKUP(B196,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.9148111234354481E-5,null,1,0,null,null,null,null,{"$f":"+SUM(M197,M201,M205)","v":274729.24851462967},{"$f":"+SUM(N197,N201,N205)","v":287515.21414160269},301958.61943514802,317851.26437663531,274729.24851462967,0,null,{"$f":"IF(Q196=0,0,$E196*$F$3*G196/Q196)","v":1.7471374862884005E-2},{"$f":"IF(R196=0,0,$E196*$F$3*H196/R196)","v":0},null,0,0,null,{"$f":"+SUM(Z197,Z201,Z205)","v":4799.8976865975146},5023.2860850503084,5275.6322332304035,5553.2985905658434,{"$f":"+SUM(AD197,AD201,AD205)","v":4799.8976865975146},{"$f":"+SUM(AE197,AE201,AE205)","v":0},{"$f":"+SUM(AF197,AF201,AF205)","v":0},{"$f":"+SUM(AG197,AG201,AG205)","v":0},{"$f":"+SUM(AH197,AH201,AH205)","v":0},{"$f":"+SUM(AI197,AI201,AI205)","v":0}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!H279","v":0},{"$f":"+IF(B197=0,0,VLOOKUP(B197,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E196","v":5.9148111234354481E-5},null,{"$f":"+G196","v":1},0,null,0,0,null,{"$f":"+SUM(M198:M200)","v":274729.24851462967},287515.21414160269,301958.61943514802,317851.26437663531,274729.24851462967,0,null,{"$f":"IF(Q197=0,0,$E197*$F$3*G197/$Q$196)","v":1.7471374862884005E-2},{"$f":"IF(R197=0,0,$E197*$F$3*H197/$R$196)","v":0},null,0,0,null,{"$f":"+SUM(Z198:Z200)","v":4799.8976865975146},{"$f":"+SUM(AA198:AA200)","v":5023.2860850503084},5275.6322332304035,5553.2985905658434,4799.8976865975146,{"$f":"+AI197","v":0},{"$f":"+SUM(AF198:AF200)","v":0},{"$f":"+SUM(AG198:AG200)","v":0},0,0]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!H280","v":0},{"$f":"+IF(B198=0,0,VLOOKUP(B198,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E197","v":5.9148111234354481E-5},null,{"$f":"+G197","v":1},0,null,15.5,0,null,{"$f":"+$J198*Energía!Z198*(1-$C198)*1000","v":172400.94542416034},{"$f":"+$J198*Energía!AA198*(1-$C198)*1000","v":180424.52709290857},{"$f":"+$J198*Energía!AB198*(1-$C198)*1000","v":189488.20247954634},{"$f":"+$J198*Energía!AC198*(1-$C198)*1000","v":199461.31975052011},{"$f":"+M198","v":172400.94542416034},{"$f":"+Potencia!T198*$K198*12*1000*(1-$C198)","v":0},null,{"$f":"IF(Q198=0,0,$E198*$F$3*G198/$Q$196)","v":1.7471374862884005E-2},{"$f":"IF(R198=0,0,$E198*$F$3*H198/$R$196)","v":0},null,{"$f":"+J198*T198","v":0.2708063103747021},{"$f":"+U198*K198","v":0},null,{"$f":"+$W198*Energía!Z198*(1-$C198)*1000","v":3012.0815442211124},{"$f":"+$W198*Energía!AA198*(1-$C198)*1000","v":3152.2645472987765},{"$f":"+$W198*Energía!AB198*(1-$C198)*1000","v":3310.6194176142208},{"$f":"+$W198*Energía!AC198*(1-$C198)*1000","v":3484.8634880069062},{"$f":"+Z198","v":3012.0815442211124},0,{"$f":"+Potencia!U198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!V198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!W198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!T198*$X198*12*1000*(1-$C198)","v":0}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H281","v":0},{"$f":"+IF(B199=0,0,VLOOKUP(B199,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.9148111234354481E-5,null,{"$f":"+G198","v":1},0,null,4.5,0,null,{"$f":"+$J199*Energía!Z199*(1-$C199)*1000","v":100103.77476241568},{"$f":"+$J199*Energía!AA199*(1-$C199)*1000","v":104762.62863459207},{"$f":"+$J199*Energía!AB199*(1-$C199)*1000","v":110025.40789134949},{"$f":"+$J199*Energía!AC199*(1-$C199)*1000","v":115816.25017772136},100103.77476241568,{"$f":"+Potencia!T199*$K199*12*1000*(1-$C199)","v":0},null,1.7471374862884005E-2,0,null,7.862118688297802E-2,0,null,{"$f":"+$W199*Energía!Z199*(1-$C199)*1000","v":1748.9505740638715},{"$f":"+$W199*Energía!AA199*(1-$C199)*1000","v":1830.3471564960639},{"$f":"+$W199*Energía!AB199*(1-$C199)*1000","v":1922.295145711483},{"$f":"+$W199*Energía!AC199*(1-$C199)*1000","v":2023.4691220685258},1748.9505740638715,0,{"$f":"+Potencia!U199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!V199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!W199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!T199*$X199*12*1000*(1-$C199)","v":0}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H282","v":0},{"$f":"+IF(B200=0,0,VLOOKUP(B200,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.9148111234354481E-5,null,{"$f":"+G199","v":1},0,null,0.1,0,null,{"$f":"+$J200*Energía!Z200*(1-$C200)*1000","v":2224.5283280536819},{"$f":"+$J200*Energía!AA200*(1-$C200)*1000","v":2328.0584141020458},{"$f":"+$J200*Energía!AB200*(1-$C200)*1000","v":2445.0090642522114},{"$f":"+$J200*Energía!AC200*(1-$C200)*1000","v":2573.6944483938082},2224.5283280536819,{"$f":"+Potencia!T200*$K200*12*1000*(1-$C200)","v":0},null,1.7471374862884005E-2,0,null,1.7471374862884006E-3,0,null,{"$f":"+$W200*Energía!Z200*(1-$C200)*1000","v":38.865568312530478},{"$f":"+$W200*Energía!AA200*(1-$C200)*1000","v":40.674381255468084},{"$f":"+$W200*Energía!AB200*(1-$C200)*1000","v":42.717669904699619},{"$f":"+$W200*Energía!AC200*(1-$C200)*1000","v":44.965980490411695},38.865568312530478,0,{"$f":"+Potencia!U200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!V200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!W200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!T200*$X200*12*1000*(1-$C200)","v":0}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!H283","v":0},{"$f":"+IF(B201=0,0,VLOOKUP(B201,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.9148111234354481E-5,null,{"$f":"+G200","v":1},0,null,0,0,null,{"$f":"+SUM(M202:M204)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z202:Z204)","v":0},{"$f":"+SUM(AA202:AA204)","v":0},0,0,0,{"$f":"+AI201","v":0},{"$f":"+SUM(AF202:AF204)","v":0},{"$f":"+SUM(AG202:AG204)","v":0},{"$f":"+SUM(AH202:AH204)","v":0},{"$f":"+SUM(AI202:AI204)","v":0}]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!H284","v":0},{"$f":"+IF(B202=0,0,VLOOKUP(B202,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.9148111234354481E-5,null,{"$f":"+G201","v":1},0,null,10,0,null,{"$f":"+$J202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AC202*(1-$C202)*1000","v":0},0,{"$f":"+Potencia!T202*$K202*12*1000*(1-$C202)","v":0},null,0,0,null,0,0,null,{"$f":"+$W202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AC202*(1-$C202)*1000","v":0},0,0,{"$f":"+Potencia!U202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!V202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!W202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!T202*$X202*12*1000*(1-$C202)","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H285","v":0},{"$f":"+IF(B203=0,0,VLOOKUP(B203,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.9148111234354481E-5,null,{"$f":"+G202","v":1},0,null,3.6,0,null,{"$f":"+$J203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AC203*(1-$C203)*1000","v":0},0,{"$f":"+Potencia!T203*$K203*12*1000*(1-$C203)","v":0},null,0,0,null,0,0,null,{"$f":"+$W203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AC203*(1-$C203)*1000","v":0},0,0,{"$f":"+Potencia!U203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!V203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!W203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!T203*$X203*12*1000*(1-$C203)","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H286","v":0},{"$f":"+IF(B204=0,0,VLOOKUP(B204,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.9148111234354481E-5,null,{"$f":"+G203","v":1},0,null,0.1,0,null,{"$f":"+$J204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AC204*(1-$C204)*1000","v":0},0,{"$f":"+Potencia!T204*$K204*12*1000*(1-$C204)","v":0},null,0,0,null,0,0,null,{"$f":"+$W204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AC204*(1-$C204)*1000","v":0},0,0,{"$f":"+Potencia!U204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!V204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!W204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!T204*$X204*12*1000*(1-$C204)","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!H287","v":0},{"$f":"+IF(B205=0,0,VLOOKUP(B205,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.9148111234354481E-5,null,{"$f":"+G204","v":1},0,null,0,0,null,{"$f":"+SUM(M206:M208)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z206:Z208)","v":0},{"$f":"+SUM(AA206:AA208)","v":0},0,0,0,{"$f":"+AI205","v":0},{"$f":"+SUM(AF206:AF208)","v":0},{"$f":"+SUM(AG206:AG208)","v":0},{"$f":"+SUM(AH206:AH208)","v":0},{"$f":"+SUM(AI206:AI208)","v":0}]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!H288","v":0},{"$f":"+IF(B206=0,0,VLOOKUP(B206,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.9148111234354481E-5,null,{"$f":"+G205","v":1},0,null,10.7,0,null,{"$f":"+$J206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AC206*(1-$C206)*1000","v":0},0,{"$f":"+Potencia!T206*$K206*12*1000*(1-$C206)","v":0},null,0,0,null,0,0,null,{"$f":"+$W206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AC206*(1-$C206)*1000","v":0},0,0,{"$f":"+Potencia!U206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!V206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!W206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!T206*$X206*12*1000*(1-$C206)","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H289","v":0},{"$f":"+IF(B207=0,0,VLOOKUP(B207,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.9148111234354481E-5,null,{"$f":"+G206","v":1},0,null,3,0,null,{"$f":"+$J207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AC207*(1-$C207)*1000","v":0},0,{"$f":"+Potencia!T207*$K207*12*1000*(1-$C207)","v":0},null,0,0,null,0,0,null,{"$f":"+$W207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AC207*(1-$C207)*1000","v":0},0,0,{"$f":"+Potencia!U207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!V207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!W207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!T207*$X207*12*1000*(1-$C207)","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H290","v":0},{"$f":"+IF(B208=0,0,VLOOKUP(B208,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.9148111234354481E-5,null,{"$f":"+G207","v":1},0,null,0.1,0,null,{"$f":"+$J208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AC208*(1-$C208)*1000","v":0},0,{"$f":"+Potencia!T208*$K208*12*1000*(1-$C208)","v":0},null,0,0,null,0,0,null,{"$f":"+$W208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AC208*(1-$C208)*1000","v":0},0,0,{"$f":"+Potencia!U208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!V208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!W208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!T208*$X208*12*1000*(1-$C208)","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!H291","v":0},{"$f":"+IF(B209=0,0,VLOOKUP(B209,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.6760464703106288E-3,null,1,0,null,null,null,null,{"$f":"+SUM(M210,M221,M232,M243,M254)","v":174901.6476036509},183544.74619367972,193407.82046830701,204328.54205945189,174901.6476036509,0,null,{"$f":"IF(Q209=0,0,$E209*$F$3*G209/$Q$209)","v":0.77764834912709013},{"$f":"IF(R209=0,0,$E209*$F$3*H209/$R$209)","v":0},null,0,0,null,{"$f":"+SUM(Z210,Z221,Z232,Z243,Z254)","v":136011.9775185872},{"$f":"+SUM(AA210,AA221,AA232,AA243,AA254)","v":142733.26886846579},{"$f":"+SUM(AB210,AB221,AB232,AB243,AB254)","v":150403.27229544759},{"$f":"+SUM(AC210,AC221,AC232,AC243,AC254)","v":158895.75341207799},{"$f":"+SUM(AD210,AD221,AD232,AD243,AD254)","v":136011.9775185872},0,{"$f":"+SUM(AF210,AF221,AF232,AF243,AF254)","v":0},{"$f":"+SUM(AG210,AG221,AG232,AG243,AG254)","v":0},{"$f":"+SUM(AH210,AH221,AH232,AH243,AH254)","v":0},{"$f":"+SUM(AI210,AI221,AI232,AI243,AI254)","v":0}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!H292","v":0},{"$f":"+IF(B210=0,0,VLOOKUP(B210,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E209","v":1.6760464703106288E-3},null,{"$f":"+G209","v":1},0,null,7.8410000000000007E-2,0,null,{"$f":"+SUM(M211:M220)","v":174901.6476036509},183544.74619367972,193407.82046830701,204328.54205945189,{"$f":"+SUM(Q211:Q220)","v":174901.6476036509},0,null,0.77764834912709013,0,null,6.0975407055055143E-2,0,null,{"$f":"+SUM(Z211:Z220)","v":136011.9775185872},{"$f":"+SUM(AA211:AA220)","v":142733.26886846579},{"$f":"+SUM(AB211:AB220)","v":150403.27229544759},{"$f":"+SUM(AC211:AC220)","v":158895.75341207799},{"$f":"+SUM(AD211:AD220)","v":136011.9775185872},0,{"$f":"+SUM(AF211:AF220)","v":0},{"$f":"+SUM(AG211:AG220)","v":0},{"$f":"+SUM(AH211:AH220)","v":0},{"$f":"+SUM(AI211:AI220)","v":0}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!H293","v":"Regular"},{"$f":"+IF(B211=0,0,VLOOKUP(B211,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E210","v":1.6760464703106288E-3},null,1,0,null,{"$f":"+J210","v":7.8410000000000007E-2},{"$f":"+K210","v":0},null,{"$f":"+$J211*Energía!Z211*(1-$C211)*1000","v":144571.79483218133},{"$f":"+$J211*Energía!AA211*(1-$C211)*1000","v":151709.83169816941},{"$f":"+$J211*Energía!AB211*(1-$C211)*1000","v":159855.29763154339},{"$f":"+$J211*Energía!AC211*(1-$C211)*1000","v":168874.30957110648},{"$f":"+M211","v":144571.79483218133},{"$f":"+Potencia!T211*$K211*12*1000*(1-$C211)","v":0},null,0.77764834912709013,0,null,6.0975407055055143E-2,0,null,{"$f":"+$W211*Energía!Z211*(1-$C211)*1000","v":112426.01758158619},{"$f":"+$W211*Energía!AA211*(1-$C211)*1000","v":117976.90016643015},{"$f":"+$W211*Energía!AB211*(1-$C211)*1000","v":124311.20830238936},{"$f":"+$W211*Energía!AC211*(1-$C211)*1000","v":131324.82804794813},112426.01758158619,0,{"$f":"+Potencia!U211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!V211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!W211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!T211*$X211*12*1000*(1-$C211)","v":0}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!H294","v":"Agro"},{"$f":"+IF(B212=0,0,VLOOKUP(B212,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.6760464703106288E-3,null,1,0,null,{"$f":"+J211","v":7.8410000000000007E-2},0,null,{"$f":"+$J212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AC212*(1-$C212)*1000","v":0},{"$f":"+M212","v":0},{"$f":"+Potencia!T212*$K212*12*1000*(1-$C212)","v":0},null,0,0,null,0,0,null,{"$f":"+$W212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AC212*(1-$C212)*1000","v":0},0,0,{"$f":"+Potencia!U212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!V212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!W212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!T212*$X212*12*1000*(1-$C212)","v":0}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!H295","v":"Jub. 1"},{"$f":"+IF(B213=0,0,VLOOKUP(B213,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.6760464703106288E-3,null,1,0,null,7.8410000000000007E-2,0,null,{"$f":"+$J213*Energía!Z213*(1-$C213)*1000","v":30146.169070091961},{"$f":"+$J213*Energía!AA213*(1-$C213)*1000","v":31642.11583698614},{"$f":"+$J213*Energía!AB213*(1-$C213)*1000","v":33349.321995940198},{"$f":"+$J213*Energía!AC213*(1-$C213)*1000","v":35239.514510581692},30146.169070091961,{"$f":"+Potencia!T213*$K213*12*1000*(1-$C213)","v":0},null,0.77764834912709013,0,null,6.0975407055055143E-2,0,null,{"$f":"+$W213*Energía!Z213*(1-$C213)*1000","v":23443.118609863162},{"$f":"+$W213*Energía!AA213*(1-$C213)*1000","v":24606.439143520423},{"$f":"+$W213*Energía!AB213*(1-$C213)*1000","v":25934.045194650655},{"$f":"+$W213*Energía!AC213*(1-$C213)*1000","v":27403.950283193994},23443.118609863162,0,{"$f":"+Potencia!U213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!V213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!W213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!T213*$X213*12*1000*(1-$C213)","v":0}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!H296","v":"Jub. 2"},{"$f":"+IF(B214=0,0,VLOOKUP(B214,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.6760464703106288E-3,null,1,0,null,7.8410000000000007E-2,0,null,{"$f":"+$J214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,{"$f":"+Potencia!T214*$K214*12*1000*(1-$C214)","v":0},null,0,0,null,0,0,null,{"$f":"+$W214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,0,{"$f":"+Potencia!U214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!V214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!W214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!T214*$X214*12*1000*(1-$C214)","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!H297","v":"Político"},{"$f":"+IF(B215=0,0,VLOOKUP(B215,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.6760464703106288E-3,null,1,0,null,7.8410000000000007E-2,0,null,{"$f":"+$J215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AC215*(1-$C215)*1000","v":0},0,{"$f":"+Potencia!T215*$K215*12*1000*(1-$C215)","v":0},null,0,0,null,0,0,null,{"$f":"+$W215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AC215*(1-$C215)*1000","v":0},0,0,{"$f":"+Potencia!U215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!V215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!W215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!T215*$X215*12*1000*(1-$C215)","v":0}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!H298","v":"x1"},{"$f":"+IF(B216=0,0,VLOOKUP(B216,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.6760464703106288E-3,null,1,0,null,7.8410000000000007E-2,0,null,{"$f":"+$J216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+Potencia!T216*$K216*12*1000*(1-$C216)","v":0},null,0,0,null,0,0,null,{"$f":"+$W216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+AI216","v":0},{"$f":"+Potencia!U216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!V216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!W216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!T216*$X216*12*1000*(1-$C216)","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!H299","v":"x2"},{"$f":"+IF(B217=0,0,VLOOKUP(B217,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.6760464703106288E-3,null,1,0,null,7.8410000000000007E-2,0,null,{"$f":"+$J217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,{"$f":"+Potencia!T217*$K217*12*1000*(1-$C217)","v":0},null,0,0,null,{"$f":"+J217*T217","v":0},{"$f":"+U217*K217","v":0},null,{"$f":"+$W217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,0,{"$f":"+Potencia!U217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!V217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!W217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!T217*$X217*12*1000*(1-$C217)","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!H300","v":"Discap."},{"$f":"+IF(B218=0,0,VLOOKUP(B218,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.6760464703106288E-3,null,1,0,null,7.8410000000000007E-2,0,null,{"$f":"+$J218*Energía!Z218*(1-$C218)*1000","v":183.68370137760147},{"$f":"+$J218*Energía!AA218*(1-$C218)*1000","v":192.79865852416606},{"$f":"+$J218*Energía!AB218*(1-$C218)*1000","v":203.20084082342305},{"$f":"+$J218*Energía!AC218*(1-$C218)*1000","v":214.71797776371972},183.68370137760147,{"$f":"+Potencia!T218*$K218*12*1000*(1-$C218)","v":0},null,0.77764834912709013,0,null,6.0975407055055143E-2,0,null,{"$f":"+$W218*Energía!Z218*(1-$C218)*1000","v":142.84132713784518},{"$f":"+$W218*Energía!AA218*(1-$C218)*1000","v":149.92955851523533},{"$f":"+$W218*Energía!AB218*(1-$C218)*1000","v":158.01879840757155},{"$f":"+$W218*Energía!AC218*(1-$C218)*1000","v":166.97508093586387},{"$f":"+Z218","v":142.84132713784518},0,{"$f":"+Potencia!U218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!V218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!W218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!T218*$X218*12*1000*(1-$C218)","v":0}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!H301","v":"Discapacitados 601-más"},{"$f":"+IF(B219=0,0,VLOOKUP(B219,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.6760464703106288E-3,null,1,0,null,7.8410000000000007E-2,0,null,{"$f":"+$J219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,{"$f":"+Potencia!T219*$K219*12*1000*(1-$C219)","v":0},null,0,0,null,0,0,null,{"$f":"+$W219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,0,{"$f":"+Potencia!U219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!V219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!W219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!T219*$X219*12*1000*(1-$C219)","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!H302","v":"Cruz Roja"},{"$f":"+IF(B220=0,0,VLOOKUP(B220,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.6760464703106288E-3,null,1,0,null,7.8410000000000007E-2,0,null,{"$f":"+$J220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AC220*(1-$C220)*1000","v":0},0,{"$f":"+Potencia!T220*$K220*12*1000*(1-$C220)","v":0},null,0,0,null,0,0,null,{"$f":"+$W220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AC220*(1-$C220)*1000","v":0},0,0,{"$f":"+Potencia!U220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!V220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!W220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!T220*$X220*12*1000*(1-$C220)","v":0}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H303","v":0},{"$f":"+IF(B221=0,0,VLOOKUP(B221,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.6760464703106288E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M222:M231)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z222:Z231)","v":0},{"$f":"+SUM(AA222:AA231)","v":0},{"$f":"+SUM(AB222:AB231)","v":0},{"$f":"+SUM(AC222:AC231)","v":0},{"$f":"+SUM(AD222:AD231)","v":0},0,{"$f":"+SUM(AF222:AF231)","v":0},{"$f":"+SUM(AG222:AG231)","v":0},{"$f":"+SUM(AH222:AH231)","v":0},{"$f":"+SUM(AI222:AI231)","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!H304","v":"Regular"},{"$f":"+IF(B222=0,0,VLOOKUP(B222,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.6760464703106288E-3,null,1,0,null,{"$f":"+J221","v":0},{"$f":"+K221","v":0},null,{"$f":"+($J222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$J211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$J211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$J211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$J211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,{"$f":"+Potencia!T222*$K222*12*1000*(1-$C222)","v":0},null,0,0,null,0,0,null,{"$f":"+($W222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$W211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$W211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$W211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$W211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,0,{"$f":"+Potencia!U222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!V222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!W222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!T222*$X222*12*1000*(1-$C222)","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!H305","v":"Agro"},{"$f":"+IF(B223=0,0,VLOOKUP(B223,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.6760464703106288E-3,null,1,0,null,{"$f":"+J222","v":0},0,null,{"$f":"+($J223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$J212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$J212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$J212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$J212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,{"$f":"+Potencia!T223*$K223*12*1000*(1-$C223)","v":0},null,0,0,null,0,0,null,{"$f":"+($W223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$W212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$W212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$W212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$W212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,0,{"$f":"+Potencia!U223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!V223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!W223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!T223*$X223*12*1000*(1-$C223)","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!H306","v":"Jub. 1"},{"$f":"+IF(B224=0,0,VLOOKUP(B224,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.6760464703106288E-3,null,1,0,null,0,0,null,{"$f":"+($J224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$J213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$J213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$J213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$J213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,{"$f":"+Potencia!T224*$K224*12*1000*(1-$C224)","v":0},null,0,0,null,0,0,null,{"$f":"+($W224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$W213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$W213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$W213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$W213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,0,{"$f":"+Potencia!U224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!V224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!W224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!T224*$X224*12*1000*(1-$C224)","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!H307","v":"Jub. 2"},{"$f":"+IF(B225=0,0,VLOOKUP(B225,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.6760464703106288E-3,null,1,0,null,0,0,null,{"$f":"+($J225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$J214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$J214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$J214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$J214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,{"$f":"+Potencia!T225*$K225*12*1000*(1-$C225)","v":0},null,0,0,null,0,0,null,{"$f":"+($W225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$W214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$W214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$W214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$W214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,0,{"$f":"+Potencia!U225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!V225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!W225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!T225*$X225*12*1000*(1-$C225)","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!H308","v":"Político"},{"$f":"+IF(B226=0,0,VLOOKUP(B226,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.6760464703106288E-3,null,{"$f":"+G225","v":1},0,null,0,0,null,{"$f":"+($J226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$J215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$J215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$J215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$J215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,{"$f":"+Potencia!T226*$K226*12*1000*(1-$C226)","v":0},null,0,0,null,0,0,null,{"$f":"+($W226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$W215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$W215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$W215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$W215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,0,{"$f":"+Potencia!U226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!V226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!W226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!T226*$X226*12*1000*(1-$C226)","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!H309","v":"x1"},{"$f":"+IF(B227=0,0,VLOOKUP(B227,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.6760464703106288E-3,null,1,0,null,0,0,null,{"$f":"+($J227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$J216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$J216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$J216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$J216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,{"$f":"+Potencia!T227*$K227*12*1000*(1-$C227)","v":0},null,0,0,null,0,0,null,{"$f":"+($W227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$W216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$W216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$W216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$W216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,0,{"$f":"+Potencia!U227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!V227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!W227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!T227*$X227*12*1000*(1-$C227)","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!H310","v":"x2"},{"$f":"+IF(B228=0,0,VLOOKUP(B228,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.6760464703106288E-3,null,1,0,null,0,0,null,{"$f":"+($J228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$J217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$J217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$J217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$J217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,{"$f":"+Potencia!T228*$K228*12*1000*(1-$C228)","v":0},null,0,0,null,0,0,null,{"$f":"+($W228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$W217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$W217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$W217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$W217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,0,{"$f":"+Potencia!U228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!V228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!W228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!T228*$X228*12*1000*(1-$C228)","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!H311","v":"Discap."},{"$f":"+IF(B229=0,0,VLOOKUP(B229,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.6760464703106288E-3,null,1,0,null,0,0,null,{"$f":"+($J229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$J218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$J218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$J218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$J218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,{"$f":"+Potencia!T229*$K229*12*1000*(1-$C229)","v":0},null,0,0,null,0,0,null,{"$f":"+($W229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$W218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$W218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$W218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$W218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,0,{"$f":"+Potencia!U229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!V229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!W229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!T229*$X229*12*1000*(1-$C229)","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H312","v":"Discapacitados 601-más"},{"$f":"+IF(B230=0,0,VLOOKUP(B230,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.6760464703106288E-3,null,1,0,null,0,0,null,{"$f":"+($J230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$J219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$J219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$J219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$J219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,{"$f":"+Potencia!T230*$K230*12*1000*(1-$C230)","v":0},null,0,0,null,0,0,null,{"$f":"+($W230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$W219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$W219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$W219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$W219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,0,{"$f":"+Potencia!U230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!V230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!W230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!T230*$X230*12*1000*(1-$C230)","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!H313","v":"Cruz Roja"},{"$f":"+IF(B231=0,0,VLOOKUP(B231,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.6760464703106288E-3,null,1,0,null,0,0,null,{"$f":"+($J231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$J220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$J220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$J220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$J220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,{"$f":"+Potencia!T231*$K231*12*1000*(1-$C231)","v":0},null,0,0,null,0,0,null,{"$f":"+($W231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$W220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$W220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$W220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$W220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,0,{"$f":"+Potencia!U231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!V231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!W231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!T231*$X231*12*1000*(1-$C231)","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H314","v":0},{"$f":"+IF(B232=0,0,VLOOKUP(B232,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.6760464703106288E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M233:M242)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z233:Z242)","v":0},{"$f":"+SUM(AA233:AA242)","v":0},{"$f":"+SUM(AB233:AB242)","v":0},{"$f":"+SUM(AC233:AC242)","v":0},{"$f":"+SUM(AD233:AD242)","v":0},0,{"$f":"+SUM(AF233:AF242)","v":0},{"$f":"+SUM(AG233:AG242)","v":0},{"$f":"+SUM(AH233:AH242)","v":0},{"$f":"+SUM(AI233:AI242)","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!H315","v":"Regular"},{"$f":"+IF(B233=0,0,VLOOKUP(B233,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.6760464703106288E-3,null,1,0,null,{"$f":"+J232","v":0},{"$f":"+K232","v":0},null,{"$f":"+($J233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$J211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$J211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$J211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$J211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,{"$f":"+Potencia!T233*$K233*12*1000*(1-$C233)","v":0},null,0,0,null,0,0,null,{"$f":"+($W233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$W211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$W211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$W211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$W211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,0,{"$f":"+Potencia!U233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!V233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!W233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!T233*$X233*12*1000*(1-$C233)","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!H316","v":"Agro"},{"$f":"+IF(B234=0,0,VLOOKUP(B234,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.6760464703106288E-3,null,1,0,null,{"$f":"+J233","v":0},0,null,{"$f":"+($J234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$J212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$J212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$J212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$J212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,{"$f":"+Potencia!T234*$K234*12*1000*(1-$C234)","v":0},null,0,0,null,0,0,null,{"$f":"+($W234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$W212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$W212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$W212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$W212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,0,{"$f":"+Potencia!U234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!V234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!W234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!T234*$X234*12*1000*(1-$C234)","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!H317","v":"Jub. 1"},{"$f":"+IF(B235=0,0,VLOOKUP(B235,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.6760464703106288E-3,null,1,0,null,0,0,null,{"$f":"+($J235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$J213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$J213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$J213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$J213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,{"$f":"+Potencia!T235*$K235*12*1000*(1-$C235)","v":0},null,0,0,null,0,0,null,{"$f":"+($W235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$W213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$W213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$W213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$W213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,0,{"$f":"+Potencia!U235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!V235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!W235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!T235*$X235*12*1000*(1-$C235)","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!H318","v":"Jub. 2"},{"$f":"+IF(B236=0,0,VLOOKUP(B236,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.6760464703106288E-3,null,1,0,null,0,0,null,{"$f":"+($J236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$J214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$J214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$J214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$J214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,{"$f":"+Potencia!T236*$K236*12*1000*(1-$C236)","v":0},null,0,0,null,0,0,null,{"$f":"+($W236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$W214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$W214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$W214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$W214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,0,{"$f":"+Potencia!U236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!V236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!W236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!T236*$X236*12*1000*(1-$C236)","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!H319","v":"Político"},{"$f":"+IF(B237=0,0,VLOOKUP(B237,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.6760464703106288E-3,null,1,0,null,0,0,null,{"$f":"+($J237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$J215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$J215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$J215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$J215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,{"$f":"+Potencia!T237*$K237*12*1000*(1-$C237)","v":0},null,0,0,null,0,0,null,{"$f":"+($W237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$W215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$W215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$W215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$W215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,0,{"$f":"+Potencia!U237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!V237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!W237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!T237*$X237*12*1000*(1-$C237)","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!H320","v":"x1"},{"$f":"+IF(B238=0,0,VLOOKUP(B238,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.6760464703106288E-3,null,1,0,null,0,0,null,{"$f":"+($J238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$J216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$J216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$J216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$J216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,{"$f":"+Potencia!T238*$K238*12*1000*(1-$C238)","v":0},null,0,0,null,0,0,null,{"$f":"+($W238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$W216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$W216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$W216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$W216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,0,{"$f":"+Potencia!U238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!V238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!W238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!T238*$X238*12*1000*(1-$C238)","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!H321","v":"x2"},{"$f":"+IF(B239=0,0,VLOOKUP(B239,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.6760464703106288E-3,null,1,0,null,0,0,null,{"$f":"+($J239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$J217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$J217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$J217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$J217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,{"$f":"+Potencia!T239*$K239*12*1000*(1-$C239)","v":0},null,0,0,null,0,0,null,{"$f":"+($W239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$W217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$W217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$W217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$W217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,0,{"$f":"+Potencia!U239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!V239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!W239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!T239*$X239*12*1000*(1-$C239)","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!H322","v":"Discap."},{"$f":"+IF(B240=0,0,VLOOKUP(B240,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.6760464703106288E-3,null,1,0,null,0,0,null,{"$f":"+($J240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$J218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$J218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$J218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$J218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,{"$f":"+Potencia!T240*$K240*12*1000*(1-$C240)","v":0},null,0,0,null,0,0,null,{"$f":"+($W240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$W218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$W218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$W218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$W218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,0,{"$f":"+Potencia!U240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!V240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!W240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!T240*$X240*12*1000*(1-$C240)","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H323","v":"Discapacitados 601-más"},{"$f":"+IF(B241=0,0,VLOOKUP(B241,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.6760464703106288E-3,null,1,0,null,0,0,null,{"$f":"+($J241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$J219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$J219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$J219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$J219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,{"$f":"+Potencia!T241*$K241*12*1000*(1-$C241)","v":0},null,{"$f":"IF(Q241=0,0,$E241*$F$3*G241/$Q$209)","v":0},{"$f":"IF(R241=0,0,$E241*$F$3*H241/$R$209)","v":0},null,0,0,null,{"$f":"+($W241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$W219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$W219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$W219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$W219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,0,{"$f":"+Potencia!U241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!V241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!W241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!T241*$X241*12*1000*(1-$C241)","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!H324","v":"Cruz Roja"},{"$f":"+IF(B242=0,0,VLOOKUP(B242,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.6760464703106288E-3,null,{"$f":"+G241","v":1},0,null,0,0,null,{"$f":"+($J242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$J220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$J220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$J220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$J220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,{"$f":"+Potencia!T242*$K242*12*1000*(1-$C242)","v":0},null,0,0,null,0,0,null,{"$f":"+($W242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$W220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$W220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$W220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$W220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,0,{"$f":"+Potencia!U242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!V242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!W242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!T242*$X242*12*1000*(1-$C242)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!H325","v":0},{"$f":"+IF(B243=0,0,VLOOKUP(B243,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.6760464703106288E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M244:M253)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z244:Z253)","v":0},{"$f":"+SUM(AA244:AA253)","v":0},{"$f":"+SUM(AB244:AB253)","v":0},{"$f":"+SUM(AC244:AC253)","v":0},{"$f":"+SUM(AD244:AD253)","v":0},0,{"$f":"+SUM(AF244:AF253)","v":0},{"$f":"+SUM(AG244:AG253)","v":0},{"$f":"+SUM(AH244:AH253)","v":0},{"$f":"+SUM(AI244:AI253)","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!H326","v":"Regular"},{"$f":"+IF(B244=0,0,VLOOKUP(B244,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.6760464703106288E-3,null,1,0,null,{"$f":"+J243","v":0},{"$f":"+K243","v":0},null,{"$f":"+($J244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$J211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$J211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$J211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$J211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,{"$f":"+Potencia!T244*$K244*12*1000*(1-$C244)","v":0},null,0,0,null,0,0,null,{"$f":"+($W244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$W211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$W211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$W211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$W211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,0,{"$f":"+Potencia!U244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!V244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!W244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!T244*$X244*12*1000*(1-$C244)","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!H327","v":"Agro"},{"$f":"+IF(B245=0,0,VLOOKUP(B245,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.6760464703106288E-3,null,1,0,null,{"$f":"+J244","v":0},0,null,{"$f":"+($J245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$J212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$J212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$J212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$J212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,{"$f":"+Potencia!T245*$K245*12*1000*(1-$C245)","v":0},null,0,0,null,0,0,null,{"$f":"+($W245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$W212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$W212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$W212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$W212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,0,{"$f":"+Potencia!U245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!V245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!W245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!T245*$X245*12*1000*(1-$C245)","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!H328","v":"Jub. 1"},{"$f":"+IF(B246=0,0,VLOOKUP(B246,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.6760464703106288E-3,null,1,0,null,0,0,null,{"$f":"+($J246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$J213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$J213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$J213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$J213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,{"$f":"+Potencia!T246*$K246*12*1000*(1-$C246)","v":0},null,0,0,null,0,0,null,{"$f":"+($W246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$W213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$W213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$W213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$W213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,0,{"$f":"+Potencia!U246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!V246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!W246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!T246*$X246*12*1000*(1-$C246)","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!H329","v":"Jub. 2"},{"$f":"+IF(B247=0,0,VLOOKUP(B247,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.6760464703106288E-3,null,1,0,null,0,0,null,{"$f":"+($J247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$J214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$J214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$J214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$J214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,{"$f":"+Potencia!T247*$K247*12*1000*(1-$C247)","v":0},null,0,0,null,0,0,null,{"$f":"+($W247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$W214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$W214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$W214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$W214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,0,{"$f":"+Potencia!U247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!V247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!W247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!T247*$X247*12*1000*(1-$C247)","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!H330","v":"Político"},{"$f":"+IF(B248=0,0,VLOOKUP(B248,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.6760464703106288E-3,null,1,0,null,0,0,null,{"$f":"+($J248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$J215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$J215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$J215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$J215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,{"$f":"+Potencia!T248*$K248*12*1000*(1-$C248)","v":0},null,0,0,null,0,0,null,{"$f":"+($W248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$W215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$W215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$W215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$W215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,0,{"$f":"+Potencia!U248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!V248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!W248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!T248*$X248*12*1000*(1-$C248)","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!H331","v":"x1"},{"$f":"+IF(B249=0,0,VLOOKUP(B249,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.6760464703106288E-3,null,1,0,null,0,0,null,{"$f":"+($J249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$J216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$J216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$J216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$J216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,{"$f":"+Potencia!T249*$K249*12*1000*(1-$C249)","v":0},null,0,0,null,0,0,null,{"$f":"+($W249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$W216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$W216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$W216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$W216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,0,{"$f":"+Potencia!U249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!V249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!W249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!T249*$X249*12*1000*(1-$C249)","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!H332","v":"x2"},{"$f":"+IF(B250=0,0,VLOOKUP(B250,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.6760464703106288E-3,null,1,0,null,0,0,null,{"$f":"+($J250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$J217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$J217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$J217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$J217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,{"$f":"+Potencia!T250*$K250*12*1000*(1-$C250)","v":0},null,0,0,null,0,0,null,{"$f":"+($W250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$W217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$W217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$W217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$W217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,0,{"$f":"+Potencia!U250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!V250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!W250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!T250*$X250*12*1000*(1-$C250)","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!H333","v":"Discap."},{"$f":"+IF(B251=0,0,VLOOKUP(B251,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.6760464703106288E-3,null,1,0,null,0,0,null,{"$f":"+($J251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$J218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$J218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$J218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$J218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,{"$f":"+Potencia!T251*$K251*12*1000*(1-$C251)","v":0},null,0,0,null,0,0,null,{"$f":"+($W251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$W218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$W218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$W218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$W218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,0,{"$f":"+Potencia!U251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!V251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!W251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!T251*$X251*12*1000*(1-$C251)","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H334","v":"Discapacitados 601-más"},{"$f":"+IF(B252=0,0,VLOOKUP(B252,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.6760464703106288E-3,null,1,0,null,0,0,null,{"$f":"+($J252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$J219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$J219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$J219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$J219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,{"$f":"+Potencia!T252*$K252*12*1000*(1-$C252)","v":0},null,0,0,null,0,0,null,{"$f":"+($W252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$W219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$W219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$W219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$W219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,0,{"$f":"+Potencia!U252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!V252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!W252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!T252*$X252*12*1000*(1-$C252)","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!H335","v":"Cruz Roja"},{"$f":"+IF(B253=0,0,VLOOKUP(B253,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.6760464703106288E-3,null,1,0,null,0,0,null,{"$f":"+($J253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$J220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$J220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$J220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$J220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,{"$f":"+Potencia!T253*$K253*12*1000*(1-$C253)","v":0},null,0,0,null,0,0,null,{"$f":"+($W253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$W220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$W220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$W220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$W220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,0,{"$f":"+Potencia!U253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!V253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!W253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!T253*$X253*12*1000*(1-$C253)","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!H336","v":0},{"$f":"+IF(B254=0,0,VLOOKUP(B254,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.6760464703106288E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M255:M264)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z255:Z264)","v":0},{"$f":"+SUM(AA255:AA264)","v":0},{"$f":"+SUM(AB255:AB264)","v":0},{"$f":"+SUM(AC255:AC264)","v":0},{"$f":"+SUM(AD255:AD264)","v":0},0,{"$f":"+SUM(AJ255:AJ264)","v":0},{"$f":"+SUM(AK255:AK264)","v":0},{"$f":"+SUM(AL255:AL264)","v":0},{"$f":"+SUM(AI255:AI264)","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!H337","v":"Regular"},{"$f":"+IF(B255=0,0,VLOOKUP(B255,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.6760464703106288E-3,null,{"$f":"+G254","v":1},{"$f":"+H254","v":0},null,{"$f":"+J254","v":0},{"$f":"+K254","v":0},null,{"$f":"+($J255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$J211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$J211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$J211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$J211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,{"$f":"+Potencia!T255*$K255*12*1000*(1-$C255)","v":0},null,0,0,null,0,0,null,{"$f":"+($W255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$W211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$W211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$W211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$W211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T255*$X255*12*1000*(1-$C255)","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!H338","v":"Agro"},{"$f":"+IF(B256=0,0,VLOOKUP(B256,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.6760464703106288E-3,null,1,0,null,{"$f":"+J255","v":0},0,null,{"$f":"+($J256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$J212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$J212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$J212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$J212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,{"$f":"+Potencia!T256*$K256*12*1000*(1-$C256)","v":0},null,0,0,null,0,0,null,{"$f":"+($W256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$W212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$W212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$W212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$W212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T256*$X256*12*1000*(1-$C256)","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!H339","v":"Jub. 1"},{"$f":"+IF(B257=0,0,VLOOKUP(B257,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.6760464703106288E-3,null,1,0,null,0,0,null,{"$f":"+($J257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$J213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$J213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$J213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$J213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,{"$f":"+Potencia!T257*$K257*12*1000*(1-$C257)","v":0},null,0,0,null,0,0,null,{"$f":"+($W257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$W213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$W213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$W213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$W213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T257*$X257*12*1000*(1-$C257)","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!H340","v":"Jub. 2"},{"$f":"+IF(B258=0,0,VLOOKUP(B258,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.6760464703106288E-3,null,1,0,null,0,0,null,{"$f":"+($J258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$J214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$J214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$J214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$J214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,{"$f":"+Potencia!T258*$K258*12*1000*(1-$C258)","v":0},null,0,0,null,0,0,null,{"$f":"+($W258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$W214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$W214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$W214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$W214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T258*$X258*12*1000*(1-$C258)","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!H341","v":"Político"},{"$f":"+IF(B259=0,0,VLOOKUP(B259,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.6760464703106288E-3,null,1,0,null,0,0,null,{"$f":"+($J259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$J215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$J215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$J215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$J215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,{"$f":"+Potencia!T259*$K259*12*1000*(1-$C259)","v":0},null,0,0,null,0,0,null,{"$f":"+($W259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$W215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$W215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$W215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$W215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T259*$X259*12*1000*(1-$C259)","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!H342","v":"x1"},{"$f":"+IF(B260=0,0,VLOOKUP(B260,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.6760464703106288E-3,null,1,0,null,0,0,null,{"$f":"+($J260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$J216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$J216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$J216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$J216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,{"$f":"+Potencia!T260*$K260*12*1000*(1-$C260)","v":0},null,0,0,null,0,0,null,{"$f":"+($W260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$W216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$W216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$W216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$W216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T260*$X260*12*1000*(1-$C260)","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!H343","v":"x2"},{"$f":"+IF(B261=0,0,VLOOKUP(B261,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.6760464703106288E-3,null,1,0,null,0,0,null,{"$f":"+($J261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$J217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$J217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$J217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$J217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,{"$f":"+Potencia!T261*$K261*12*1000*(1-$C261)","v":0},null,0,0,null,0,0,null,{"$f":"+($W261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$W217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$W217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$W217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$W217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T261*$X261*12*1000*(1-$C261)","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!H344","v":"Discap."},{"$f":"+IF(B262=0,0,VLOOKUP(B262,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.6760464703106288E-3,null,1,0,null,0,0,null,{"$f":"+($J262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$J218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$J218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$J218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$J218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,{"$f":"+Potencia!T262*$K262*12*1000*(1-$C262)","v":0},null,0,0,null,0,0,null,{"$f":"+($W262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$W218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$W218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$W218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$W218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T262*$X262*12*1000*(1-$C262)","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H345","v":"Discapacitados 601-más"},{"$f":"+IF(B263=0,0,VLOOKUP(B263,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.6760464703106288E-3,null,1,0,null,0,0,null,{"$f":"+($J263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$J219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$J219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$J219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$J219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,{"$f":"+Potencia!T263*$K263*12*1000*(1-$C263)","v":0},null,0,0,null,0,0,null,{"$f":"+($W263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$W219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$W219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$W219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$W219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T263*$X263*12*1000*(1-$C263)","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!H346","v":"Cruz Roja"},{"$f":"+IF(B264=0,0,VLOOKUP(B264,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.6760464703106288E-3,null,1,0,null,0,0,null,{"$f":"+($J264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$J220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$J220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$J220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$J220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,{"$f":"+Potencia!T264*$K264*12*1000*(1-$C264)","v":0},null,0,0,null,0,0,null,{"$f":"+($W264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$W220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$W220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$W220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$W220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T264*$X264*12*1000*(1-$C264)","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!H347","v":0},{"$f":"+IF(B265=0,0,VLOOKUP(B265,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,0,null,null,null,null,{"$f":"+SUM(M266:M267)","v":0},{"$f":"+SUM(N266:N267)","v":0},{"$f":"+SUM(O266:O267)","v":0},{"$f":"+SUM(P266:P267)","v":0},{"$f":"+M265","v":0},{"$f":"+Potencia!T265*$K265*12*1000*(1-$C265)","v":0},null,{"$f":"IF(Q265=0,0,$E265*$F$3*G265/Q265)","v":0},{"$f":"IF(R265=0,0,$E265*$F$3*H265/R265)","v":0},null,{"$f":"+J265*T265","v":0},{"$f":"+U265*K265","v":0},null,{"$f":"+SUMPRODUCT(V265:Y265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W265:Z265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X265:AA265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y265:AB265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD266:AD267)","v":0},{"$f":"+Potencia!T265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!U265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!V265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!W265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+SUM(AI266:AI267)","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!H348","v":0},{"$f":"+IF(B266=0,0,VLOOKUP(B266,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,1,0,null,0,0,null,{"$f":"+$J266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+M266","v":0},{"$f":"+Potencia!T266*$K266*12*1000*(1-$C266)","v":0},null,{"$f":"IF(Q266=0,0,$E266*$F$3*G266/Q265)","v":0},{"$f":"IF(R266=0,0,$E266*$F$3*H266/R265)","v":0},null,0,0,null,{"$f":"+$W266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+Z266","v":0},{"$f":"+AI266","v":0},{"$f":"+Potencia!U266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!V266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!W266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!T266*$X266*12*1000*(1-$C266)","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!H349","v":0},{"$f":"+IF(B267=0,0,VLOOKUP(B267,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,1,0,null,0,0,null,{"$f":"+$J267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+M267","v":0},{"$f":"+Potencia!T267*$K267*12*1000*(1-$C267)","v":0},null,{"$f":"IF(Q267=0,0,$E267*$F$3*G267/Q265)","v":0},{"$f":"IF(R267=0,0,$E267*$F$3*H267/R265)","v":0},null,0,0,null,{"$f":"+$W267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+Z267","v":0},0,{"$f":"+Potencia!U267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!V267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!W267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!T267*$X267*12*1000*(1-$C267)","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!H350","v":0},{"$f":"+IF(B268=0,0,VLOOKUP(B268,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,null,null,null,{"$f":"+SUM(M269,M280,M291,M302,M313)","v":0},0,0,0,0,0,null,{"$f":"IF(Q268=0,0,$E268*$F$3*G268/$Q$268)","v":0},{"$f":"IF(R268=0,0,$E268*$F$3*H268/$R$268)","v":0},null,0,0,null,{"$f":"+SUM(Z269,Z280,Z291,Z302,Z313)","v":0},{"$f":"+SUM(AA269,AA280,AA291,AA302,AA313)","v":0},{"$f":"+SUM(AB269,AB280,AB291,AB302,AB313)","v":0},{"$f":"+SUM(AC269,AC280,AC291,AC302,AC313)","v":0},{"$f":"+SUM(AD269,AD280,AD291,AD302,AD313)","v":0},0,{"$f":"+SUM(AF269,AF280,AF291,AF302,AF313)","v":0},{"$f":"+SUM(AG269,AG280,AG291,AG302,AG313)","v":0},{"$f":"+SUM(AH269,AH280,AH291,AH302,AH313)","v":0},{"$f":"+SUM(AI269,AI280,AI291,AI302,AI313)","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0-10,000)"},{"$f":"+PremisaCosto!H351","v":0},{"$f":"+IF(B269=0,0,VLOOKUP(B269,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E268","v":0},null,{"$f":"+G268","v":1},{"$f":"+H268","v":0},null,0,0,null,{"$f":"+SUM(M270:M279)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z270:Z279)","v":0},{"$f":"+SUM(AA270:AA279)","v":0},{"$f":"+SUM(AB270:AB279)","v":0},{"$f":"+SUM(AC270:AC279)","v":0},{"$f":"+SUM(AD270:AD279)","v":0},0,{"$f":"+SUM(AF270:AF279)","v":0},{"$f":"+SUM(AG270:AG279)","v":0},{"$f":"+SUM(AH270:AH279)","v":0},{"$f":"+SUM(AI270:AI279)","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!H352","v":"Regular"},{"$f":"+IF(B270=0,0,VLOOKUP(B270,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E269","v":0},null,1,0,null,{"$f":"+J269","v":0},{"$f":"+K269","v":0},null,{"$f":"+$J270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+M270","v":0},{"$f":"+Potencia!T270*$K270*12*1000*(1-$C270)","v":0},null,0,0,null,0,0,null,{"$f":"+$W270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+Z270","v":0},0,{"$f":"+Potencia!U270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!V270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!W270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!T270*$X270*12*1000*(1-$C270)","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!H353","v":"Agro"},{"$f":"+IF(B271=0,0,VLOOKUP(B271,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AC271*(1-$C271)*1000","v":0},0,{"$f":"+Potencia!T271*$K271*12*1000*(1-$C271)","v":0},null,0,0,null,0,0,null,{"$f":"+$W271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AC271*(1-$C271)*1000","v":0},0,0,{"$f":"+Potencia!U271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!V271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!W271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!T271*$X271*12*1000*(1-$C271)","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!H354","v":"Jub. 1"},{"$f":"+IF(B272=0,0,VLOOKUP(B272,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AC272*(1-$C272)*1000","v":0},0,{"$f":"+Potencia!T272*$K272*12*1000*(1-$C272)","v":0},null,0,0,null,0,0,null,{"$f":"+$W272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AC272*(1-$C272)*1000","v":0},0,0,{"$f":"+Potencia!U272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!V272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!W272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!T272*$X272*12*1000*(1-$C272)","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!H355","v":"Jub. 2"},{"$f":"+IF(B273=0,0,VLOOKUP(B273,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,{"$f":"+Potencia!T273*$K273*12*1000*(1-$C273)","v":0},null,0,0,null,0,0,null,{"$f":"+$W273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,0,{"$f":"+Potencia!U273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!V273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!W273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!T273*$X273*12*1000*(1-$C273)","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!H356","v":"Político"},{"$f":"+IF(B274=0,0,VLOOKUP(B274,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AC274*(1-$C274)*1000","v":0},0,{"$f":"+Potencia!T274*$K274*12*1000*(1-$C274)","v":0},null,0,0,null,0,0,null,{"$f":"+$W274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AC274*(1-$C274)*1000","v":0},0,0,{"$f":"+Potencia!U274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!V274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!W274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!T274*$X274*12*1000*(1-$C274)","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!H357","v":"x1"},{"$f":"+IF(B275=0,0,VLOOKUP(B275,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AC275*(1-$C275)*1000","v":0},0,{"$f":"+Potencia!T275*$K275*12*1000*(1-$C275)","v":0},null,0,0,null,0,0,null,{"$f":"+$W275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AC275*(1-$C275)*1000","v":0},0,0,{"$f":"+Potencia!U275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!V275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!W275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!T275*$X275*12*1000*(1-$C275)","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!H358","v":"x2"},{"$f":"+IF(B276=0,0,VLOOKUP(B276,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,{"$f":"+Potencia!T276*$K276*12*1000*(1-$C276)","v":0},null,0,0,null,0,0,null,{"$f":"+$W276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,0,{"$f":"+Potencia!U276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!V276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!W276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!T276*$X276*12*1000*(1-$C276)","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!H359","v":"Discap."},{"$f":"+IF(B277=0,0,VLOOKUP(B277,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AC277*(1-$C277)*1000","v":0},0,{"$f":"+Potencia!T277*$K277*12*1000*(1-$C277)","v":0},null,0,0,null,0,0,null,{"$f":"+$W277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AC277*(1-$C277)*1000","v":0},0,0,{"$f":"+Potencia!U277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!V277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!W277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!T277*$X277*12*1000*(1-$C277)","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H360","v":"Discapacitados 601-más"},{"$f":"+IF(B278=0,0,VLOOKUP(B278,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,{"$f":"+Potencia!T278*$K278*12*1000*(1-$C278)","v":0},null,0,0,null,0,0,null,{"$f":"+$W278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,0,{"$f":"+Potencia!U278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!V278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!W278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!T278*$X278*12*1000*(1-$C278)","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!H361","v":"Cruz Roja"},{"$f":"+IF(B279=0,0,VLOOKUP(B279,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AC279*(1-$C279)*1000","v":0},0,{"$f":"+Potencia!T279*$K279*12*1000*(1-$C279)","v":0},null,0,0,null,0,0,null,{"$f":"+$W279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AC279*(1-$C279)*1000","v":0},0,0,{"$f":"+Potencia!U279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!V279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!W279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!T279*$X279*12*1000*(1-$C279)","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H362","v":0},{"$f":"+IF(B280=0,0,VLOOKUP(B280,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M281:M290)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z281:Z290)","v":0},{"$f":"+SUM(AA281:AA290)","v":0},{"$f":"+SUM(AB281:AB290)","v":0},{"$f":"+SUM(AC281:AC290)","v":0},{"$f":"+SUM(AD281:AD290)","v":0},0,{"$f":"+SUM(AF281:AF290)","v":0},{"$f":"+SUM(AG281:AG290)","v":0},{"$f":"+SUM(AH281:AH290)","v":0},{"$f":"+SUM(AI281:AI290)","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!H363","v":"Regular"},{"$f":"+IF(B281=0,0,VLOOKUP(B281,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J280","v":0},{"$f":"+K280","v":0},null,{"$f":"+($J281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$J270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$J270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$J270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$J270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+M281","v":0},{"$f":"+Potencia!T281*$K281*12*1000*(1-$C281)","v":0},null,0,0,null,0,0,null,{"$f":"+($W281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$W270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$W270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$W270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$W270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+Z281","v":0},0,{"$f":"+Potencia!U281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!V281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!W281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!T281*$X281*12*1000*(1-$C281)","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!H364","v":"Agro"},{"$f":"+IF(B282=0,0,VLOOKUP(B282,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$J271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$J271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$J271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$J271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},0,{"$f":"+Potencia!T282*$K282*12*1000*(1-$C282)","v":0},null,0,0,null,0,0,null,{"$f":"+($W282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$W271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$W271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$W271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$W271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},0,0,{"$f":"+Potencia!U282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!V282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!W282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!T282*$X282*12*1000*(1-$C282)","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!H365","v":"Jub. 1"},{"$f":"+IF(B283=0,0,VLOOKUP(B283,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$J272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$J272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$J272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$J272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},0,{"$f":"+Potencia!T283*$K283*12*1000*(1-$C283)","v":0},null,0,0,null,0,0,null,{"$f":"+($W283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$W272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$W272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$W272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$W272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},0,0,{"$f":"+Potencia!U283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!V283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!W283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!T283*$X283*12*1000*(1-$C283)","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!H366","v":"Jub. 2"},{"$f":"+IF(B284=0,0,VLOOKUP(B284,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$J273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$J273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$J273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$J273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},0,{"$f":"+Potencia!T284*$K284*12*1000*(1-$C284)","v":0},null,0,0,null,0,0,null,{"$f":"+($W284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$W273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$W273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$W273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$W273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},0,0,{"$f":"+Potencia!U284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!V284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!W284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!T284*$X284*12*1000*(1-$C284)","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!H367","v":"Político"},{"$f":"+IF(B285=0,0,VLOOKUP(B285,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$J274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$J274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$J274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$J274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},0,{"$f":"+Potencia!T285*$K285*12*1000*(1-$C285)","v":0},null,0,0,null,0,0,null,{"$f":"+($W285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$W274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$W274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$W274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$W274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},0,0,{"$f":"+Potencia!U285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!V285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!W285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!T285*$X285*12*1000*(1-$C285)","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!H368","v":"x1"},{"$f":"+IF(B286=0,0,VLOOKUP(B286,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$J275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$J275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$J275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$J275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},0,{"$f":"+Potencia!T286*$K286*12*1000*(1-$C286)","v":0},null,0,0,null,0,0,null,{"$f":"+($W286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$W275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$W275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$W275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$W275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},0,0,{"$f":"+Potencia!U286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!V286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!W286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!T286*$X286*12*1000*(1-$C286)","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!H369","v":"x2"},{"$f":"+IF(B287=0,0,VLOOKUP(B287,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$J276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$J276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$J276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$J276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},0,{"$f":"+Potencia!T287*$K287*12*1000*(1-$C287)","v":0},null,0,0,null,0,0,null,{"$f":"+($W287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$W276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$W276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$W276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$W276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},0,0,{"$f":"+Potencia!U287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!V287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!W287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!T287*$X287*12*1000*(1-$C287)","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!H370","v":"Discap."},{"$f":"+IF(B288=0,0,VLOOKUP(B288,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$J277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$J277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$J277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$J277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},0,{"$f":"+Potencia!T288*$K288*12*1000*(1-$C288)","v":0},null,0,0,null,0,0,null,{"$f":"+($W288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$W277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$W277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$W277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$W277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},0,0,{"$f":"+Potencia!U288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!V288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!W288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!T288*$X288*12*1000*(1-$C288)","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H371","v":"Discapacitados 601-más"},{"$f":"+IF(B289=0,0,VLOOKUP(B289,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$J278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$J278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$J278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$J278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},0,{"$f":"+Potencia!T289*$K289*12*1000*(1-$C289)","v":0},null,0,0,null,0,0,null,{"$f":"+($W289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$W278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$W278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$W278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$W278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},0,0,{"$f":"+Potencia!U289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!V289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!W289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!T289*$X289*12*1000*(1-$C289)","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!H372","v":"Cruz Roja"},{"$f":"+IF(B290=0,0,VLOOKUP(B290,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$J279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$J279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$J279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$J279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},0,{"$f":"+Potencia!T290*$K290*12*1000*(1-$C290)","v":0},null,0,0,null,0,0,null,{"$f":"+($W290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$W279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$W279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$W279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$W279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},0,0,{"$f":"+Potencia!U290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!V290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!W290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!T290*$X290*12*1000*(1-$C290)","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H373","v":0},{"$f":"+IF(B291=0,0,VLOOKUP(B291,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M292:M301)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z292:Z301)","v":0},{"$f":"+SUM(AA292:AA301)","v":0},{"$f":"+SUM(AB292:AB301)","v":0},{"$f":"+SUM(AC292:AC301)","v":0},{"$f":"+SUM(AD292:AD301)","v":0},0,{"$f":"+SUM(AF292:AF301)","v":0},{"$f":"+SUM(AG292:AG301)","v":0},{"$f":"+SUM(AH292:AH301)","v":0},{"$f":"+SUM(AI292:AI301)","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!H374","v":"Regular"},{"$f":"+IF(B292=0,0,VLOOKUP(B292,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J291","v":0},{"$f":"+K291","v":0},null,{"$f":"+($J292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$J270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$J270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$J270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$J270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+M292","v":0},{"$f":"+Potencia!T292*$K292*12*1000*(1-$C292)","v":0},null,0,0,null,0,0,null,{"$f":"+($W292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$W270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$W270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$W270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$W270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+Z292","v":0},0,{"$f":"+Potencia!U292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!V292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!W292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!T292*$X292*12*1000*(1-$C292)","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!H375","v":"Agro"},{"$f":"+IF(B293=0,0,VLOOKUP(B293,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$J271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$J271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$J271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$J271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},0,{"$f":"+Potencia!T293*$K293*12*1000*(1-$C293)","v":0},null,0,0,null,0,0,null,{"$f":"+($W293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$W271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$W271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$W271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$W271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},0,0,{"$f":"+Potencia!U293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!V293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!W293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!T293*$X293*12*1000*(1-$C293)","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!H376","v":"Jub. 1"},{"$f":"+IF(B294=0,0,VLOOKUP(B294,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$J272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$J272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$J272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$J272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},0,{"$f":"+Potencia!T294*$K294*12*1000*(1-$C294)","v":0},null,0,0,null,0,0,null,{"$f":"+($W294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$W272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$W272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$W272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$W272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},0,0,{"$f":"+Potencia!U294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!V294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!W294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!T294*$X294*12*1000*(1-$C294)","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!H377","v":"Jub. 2"},{"$f":"+IF(B295=0,0,VLOOKUP(B295,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$J273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$J273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$J273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$J273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},0,{"$f":"+Potencia!T295*$K295*12*1000*(1-$C295)","v":0},null,0,0,null,0,0,null,{"$f":"+($W295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$W273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$W273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$W273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$W273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},0,0,{"$f":"+Potencia!U295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!V295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!W295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!T295*$X295*12*1000*(1-$C295)","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!H378","v":"Político"},{"$f":"+IF(B296=0,0,VLOOKUP(B296,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$J274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$J274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$J274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$J274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},0,{"$f":"+Potencia!T296*$K296*12*1000*(1-$C296)","v":0},null,0,0,null,0,0,null,{"$f":"+($W296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$W274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$W274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$W274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$W274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},0,0,{"$f":"+Potencia!U296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!V296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!W296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!T296*$X296*12*1000*(1-$C296)","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!H379","v":"x1"},{"$f":"+IF(B297=0,0,VLOOKUP(B297,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$J275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$J275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$J275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$J275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},0,{"$f":"+Potencia!T297*$K297*12*1000*(1-$C297)","v":0},null,0,0,null,0,0,null,{"$f":"+($W297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$W275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$W275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$W275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$W275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},0,0,{"$f":"+Potencia!U297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!V297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!W297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!T297*$X297*12*1000*(1-$C297)","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!H380","v":"x2"},{"$f":"+IF(B298=0,0,VLOOKUP(B298,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$J276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$J276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$J276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$J276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},0,{"$f":"+Potencia!T298*$K298*12*1000*(1-$C298)","v":0},null,0,0,null,0,0,null,{"$f":"+($W298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$W276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$W276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$W276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$W276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},0,0,{"$f":"+Potencia!U298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!V298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!W298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!T298*$X298*12*1000*(1-$C298)","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!H381","v":"Discap."},{"$f":"+IF(B299=0,0,VLOOKUP(B299,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$J277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$J277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$J277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$J277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},0,{"$f":"+Potencia!T299*$K299*12*1000*(1-$C299)","v":0},null,0,0,null,0,0,null,{"$f":"+($W299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$W277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$W277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$W277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$W277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},0,0,{"$f":"+Potencia!U299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!V299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!W299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!T299*$X299*12*1000*(1-$C299)","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H382","v":"Discapacitados 601-más"},{"$f":"+IF(B300=0,0,VLOOKUP(B300,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$J278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$J278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$J278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$J278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},0,{"$f":"+Potencia!T300*$K300*12*1000*(1-$C300)","v":0},null,{"$f":"IF(Q300=0,0,$E300*$F$3*G300/$Q$268)","v":0},{"$f":"IF(R300=0,0,$E300*$F$3*H300/$R$268)","v":0},null,0,0,null,{"$f":"+($W300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$W278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$W278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$W278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$W278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},0,0,{"$f":"+Potencia!U300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!V300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!W300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!T300*$X300*12*1000*(1-$C300)","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!H383","v":"Cruz Roja"},{"$f":"+IF(B301=0,0,VLOOKUP(B301,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G300","v":1},{"$f":"+H300","v":0},null,0,0,null,{"$f":"+($J301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$J279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$J279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$J279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$J279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},0,{"$f":"+Potencia!T301*$K301*12*1000*(1-$C301)","v":0},null,0,0,null,0,0,null,{"$f":"+($W301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$W279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$W279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$W279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$W279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},0,0,{"$f":"+Potencia!U301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!V301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!W301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!T301*$X301*12*1000*(1-$C301)","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!H384","v":0},{"$f":"+IF(B302=0,0,VLOOKUP(B302,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M303:M312)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z303:Z312)","v":0},{"$f":"+SUM(AA303:AA312)","v":0},{"$f":"+SUM(AB303:AB312)","v":0},{"$f":"+SUM(AC303:AC312)","v":0},{"$f":"+SUM(AD303:AD312)","v":0},0,{"$f":"+SUM(AF303:AF312)","v":0},{"$f":"+SUM(AG303:AG312)","v":0},{"$f":"+SUM(AH303:AH312)","v":0},{"$f":"+SUM(AI303:AI312)","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!H385","v":"Regular"},{"$f":"+IF(B303=0,0,VLOOKUP(B303,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J302","v":0},{"$f":"+K302","v":0},null,{"$f":"+($J303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$J270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$J270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$J270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$J270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+M303","v":0},{"$f":"+Potencia!T303*$K303*12*1000*(1-$C303)","v":0},null,0,0,null,0,0,null,{"$f":"+($W303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$W270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$W270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$W270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$W270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+Z303","v":0},0,{"$f":"+Potencia!U303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!V303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!W303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!T303*$X303*12*1000*(1-$C303)","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!H386","v":"Agro"},{"$f":"+IF(B304=0,0,VLOOKUP(B304,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$J271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$J271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$J271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$J271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},0,{"$f":"+Potencia!T304*$K304*12*1000*(1-$C304)","v":0},null,0,0,null,0,0,null,{"$f":"+($W304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$W271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$W271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$W271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$W271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},0,0,{"$f":"+Potencia!U304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!V304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!W304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!T304*$X304*12*1000*(1-$C304)","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!H387","v":"Jub. 1"},{"$f":"+IF(B305=0,0,VLOOKUP(B305,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$J272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$J272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$J272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$J272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},0,{"$f":"+Potencia!T305*$K305*12*1000*(1-$C305)","v":0},null,0,0,null,0,0,null,{"$f":"+($W305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$W272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$W272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$W272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$W272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},0,0,{"$f":"+Potencia!U305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!V305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!W305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!T305*$X305*12*1000*(1-$C305)","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!H388","v":"Jub. 2"},{"$f":"+IF(B306=0,0,VLOOKUP(B306,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$J273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$J273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$J273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$J273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},0,{"$f":"+Potencia!T306*$K306*12*1000*(1-$C306)","v":0},null,0,0,null,0,0,null,{"$f":"+($W306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$W273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$W273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$W273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$W273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},0,0,{"$f":"+Potencia!U306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!V306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!W306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!T306*$X306*12*1000*(1-$C306)","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!H389","v":"Político"},{"$f":"+IF(B307=0,0,VLOOKUP(B307,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$J274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$J274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$J274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$J274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},0,{"$f":"+Potencia!T307*$K307*12*1000*(1-$C307)","v":0},null,0,0,null,0,0,null,{"$f":"+($W307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$W274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$W274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$W274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$W274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},0,0,{"$f":"+Potencia!U307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!V307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!W307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!T307*$X307*12*1000*(1-$C307)","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!H390","v":"x1"},{"$f":"+IF(B308=0,0,VLOOKUP(B308,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$J275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$J275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$J275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$J275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},0,{"$f":"+Potencia!T308*$K308*12*1000*(1-$C308)","v":0},null,0,0,null,0,0,null,{"$f":"+($W308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$W275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$W275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$W275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$W275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},0,0,{"$f":"+Potencia!U308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!V308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!W308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!T308*$X308*12*1000*(1-$C308)","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!H391","v":"x2"},{"$f":"+IF(B309=0,0,VLOOKUP(B309,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$J276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$J276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$J276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$J276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},0,{"$f":"+Potencia!T309*$K309*12*1000*(1-$C309)","v":0},null,0,0,null,0,0,null,{"$f":"+($W309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$W276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$W276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$W276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$W276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},0,0,{"$f":"+Potencia!U309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!V309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!W309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!T309*$X309*12*1000*(1-$C309)","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!H392","v":"Discap."},{"$f":"+IF(B310=0,0,VLOOKUP(B310,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$J277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$J277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$J277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$J277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},0,{"$f":"+Potencia!T310*$K310*12*1000*(1-$C310)","v":0},null,0,0,null,0,0,null,{"$f":"+($W310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$W277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$W277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$W277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$W277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},0,0,{"$f":"+Potencia!U310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!V310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!W310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!T310*$X310*12*1000*(1-$C310)","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H393","v":"Discapacitados 601-más"},{"$f":"+IF(B311=0,0,VLOOKUP(B311,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$J278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$J278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$J278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$J278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},0,{"$f":"+Potencia!T311*$K311*12*1000*(1-$C311)","v":0},null,0,0,null,0,0,null,{"$f":"+($W311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$W278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$W278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$W278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$W278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},0,0,{"$f":"+Potencia!U311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!V311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!W311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!T311*$X311*12*1000*(1-$C311)","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!H394","v":"Cruz Roja"},{"$f":"+IF(B312=0,0,VLOOKUP(B312,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$J279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$J279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$J279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$J279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},0,{"$f":"+Potencia!T312*$K312*12*1000*(1-$C312)","v":0},null,0,0,null,0,0,null,{"$f":"+($W312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$W279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$W279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$W279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$W279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},0,0,{"$f":"+Potencia!U312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!V312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!W312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!T312*$X312*12*1000*(1-$C312)","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!H395","v":0},{"$f":"+IF(B313=0,0,VLOOKUP(B313,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M314:M323)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z314:Z323)","v":0},{"$f":"+SUM(AA314:AA323)","v":0},{"$f":"+SUM(AB314:AB323)","v":0},{"$f":"+SUM(AC314:AC323)","v":0},{"$f":"+SUM(AD314:AD323)","v":0},0,{"$f":"+SUM(AJ314:AJ323)","v":0},{"$f":"+SUM(AK314:AK323)","v":0},{"$f":"+SUM(AL314:AL323)","v":0},{"$f":"+SUM(AI314:AI323)","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!H396","v":"Regular"},{"$f":"+IF(B314=0,0,VLOOKUP(B314,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J313","v":0},{"$f":"+K313","v":0},null,{"$f":"+($J314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$J270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$J270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$J270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$J270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+M314","v":0},{"$f":"+Potencia!T314*$K314*12*1000*(1-$C314)","v":0},null,0,0,null,0,0,null,{"$f":"+($W314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$W270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$W270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$W270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$W270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+Z314","v":0},null,null,null,null,{"$f":"+Potencia!T314*$X314*12*1000*(1-$C314)","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!H397","v":"Agro"},{"$f":"+IF(B315=0,0,VLOOKUP(B315,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$J271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$J271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$J271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$J271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},0,{"$f":"+Potencia!T315*$K315*12*1000*(1-$C315)","v":0},null,0,0,null,0,0,null,{"$f":"+($W315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$W271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$W271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$W271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$W271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T315*$X315*12*1000*(1-$C315)","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!H398","v":"Jub. 1"},{"$f":"+IF(B316=0,0,VLOOKUP(B316,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$J272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$J272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$J272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$J272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},0,{"$f":"+Potencia!T316*$K316*12*1000*(1-$C316)","v":0},null,0,0,null,0,0,null,{"$f":"+($W316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$W272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$W272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$W272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$W272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T316*$X316*12*1000*(1-$C316)","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!H399","v":"Jub. 2"},{"$f":"+IF(B317=0,0,VLOOKUP(B317,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$J273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$J273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$J273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$J273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},0,{"$f":"+Potencia!T317*$K317*12*1000*(1-$C317)","v":0},null,0,0,null,0,0,null,{"$f":"+($W317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$W273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$W273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$W273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$W273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T317*$X317*12*1000*(1-$C317)","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!H400","v":"Político"},{"$f":"+IF(B318=0,0,VLOOKUP(B318,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$J274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$J274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$J274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$J274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},0,{"$f":"+Potencia!T318*$K318*12*1000*(1-$C318)","v":0},null,0,0,null,0,0,null,{"$f":"+($W318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$W274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$W274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$W274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$W274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T318*$X318*12*1000*(1-$C318)","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!H401","v":"x1"},{"$f":"+IF(B319=0,0,VLOOKUP(B319,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$J275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$J275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$J275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$J275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},0,{"$f":"+Potencia!T319*$K319*12*1000*(1-$C319)","v":0},null,0,0,null,0,0,null,{"$f":"+($W319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$W275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$W275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$W275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$W275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T319*$X319*12*1000*(1-$C319)","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!H402","v":"x2"},{"$f":"+IF(B320=0,0,VLOOKUP(B320,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$J276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$J276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$J276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$J276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},0,{"$f":"+Potencia!T320*$K320*12*1000*(1-$C320)","v":0},null,0,0,null,0,0,null,{"$f":"+($W320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$W276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$W276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$W276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$W276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T320*$X320*12*1000*(1-$C320)","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!H403","v":"Discap."},{"$f":"+IF(B321=0,0,VLOOKUP(B321,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$J277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$J277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$J277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$J277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},0,{"$f":"+Potencia!T321*$K321*12*1000*(1-$C321)","v":0},null,0,0,null,0,0,null,{"$f":"+($W321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$W277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$W277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$W277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$W277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T321*$X321*12*1000*(1-$C321)","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H404","v":"Discapacitados 601-más"},{"$f":"+IF(B322=0,0,VLOOKUP(B322,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$J278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$J278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$J278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$J278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},0,{"$f":"+Potencia!T322*$K322*12*1000*(1-$C322)","v":0},null,0,0,null,0,0,null,{"$f":"+($W322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$W278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$W278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$W278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$W278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T322*$X322*12*1000*(1-$C322)","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!H405","v":"Cruz Roja"},{"$f":"+IF(B323=0,0,VLOOKUP(B323,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$J279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$J279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$J279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$J279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},0,{"$f":"+Potencia!T323*$K323*12*1000*(1-$C323)","v":0},null,0,0,null,0,0,null,{"$f":"+($W323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$W279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$W279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$W279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$W279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T323*$X323*12*1000*(1-$C323)","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!H406","v":0},{"$f":"+IF(B324=0,0,VLOOKUP(B324,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,null,null,null,{"$f":"+SUM(M325,M336,M347,M358,M369)","v":0},0,0,0,0,0,null,{"$f":"IF(Q324=0,0,$E324*$F$3*G324/$Q$324)","v":0},{"$f":"IF(R324=0,0,$E324*$F$3*H324/$R$324)","v":0},null,{"$f":"+J324*T324","v":0},{"$f":"+U324*K324","v":0},null,{"$f":"+SUM(Z325,Z336,Z347,Z358,Z369)","v":0},{"$f":"+SUM(AA325,AA336,AA347,AA358,AA369)","v":0},{"$f":"+SUM(AB325,AB336,AB347,AB358,AB369)","v":0},{"$f":"+SUM(AC325,AC336,AC347,AC358,AC369)","v":0},{"$f":"+SUM(AD325,AD336,AD347,AD358,AD369)","v":0},{"$f":"+AI324","v":0},{"$f":"+SUM(AF325,AF336,AF347,AF358,AF369)","v":0},{"$f":"+SUM(AG325,AG336,AG347,AG358,AG369)","v":0},{"$f":"+SUM(AH325,AH336,AH347,AH358,AH369)","v":0},{"$f":"+SUM(AI325,AI336,AI347,AI358,AI369)","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!H407","v":0},{"$f":"+IF(B325=0,0,VLOOKUP(B325,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E324","v":0},null,{"$f":"+G324","v":1},{"$f":"+H324","v":0},null,0,0,null,{"$f":"+SUM(M326:M335)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z326:Z335)","v":0},{"$f":"+SUM(AA326:AA335)","v":0},{"$f":"+SUM(AB326:AB335)","v":0},{"$f":"+SUM(AC326:AC335)","v":0},{"$f":"+SUM(AD326:AD335)","v":0},0,{"$f":"+SUM(AF326:AF335)","v":0},{"$f":"+SUM(AG326:AG335)","v":0},{"$f":"+SUM(AH326:AH335)","v":0},{"$f":"+SUM(AI326:AI335)","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!H408","v":"Regular"},{"$f":"+IF(B326=0,0,VLOOKUP(B326,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E325","v":0},null,1,0,null,{"$f":"+J325","v":0},{"$f":"+K325","v":0},null,{"$f":"+$J326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+M326","v":0},{"$f":"+Potencia!T326*$K326*12*1000*(1-$C326)","v":0},null,0,0,null,0,0,null,{"$f":"+$W326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+Z326","v":0},0,{"$f":"+Potencia!U326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!V326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!W326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!T326*$X326*12*1000*(1-$C326)","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!H409","v":"Agro"},{"$f":"+IF(B327=0,0,VLOOKUP(B327,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AC327*(1-$C327)*1000","v":0},0,{"$f":"+Potencia!T327*$K327*12*1000*(1-$C327)","v":0},null,0,0,null,0,0,null,{"$f":"+$W327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AC327*(1-$C327)*1000","v":0},0,0,{"$f":"+Potencia!U327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!V327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!W327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!T327*$X327*12*1000*(1-$C327)","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!H410","v":"Jub. 1"},{"$f":"+IF(B328=0,0,VLOOKUP(B328,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AC328*(1-$C328)*1000","v":0},0,{"$f":"+Potencia!T328*$K328*12*1000*(1-$C328)","v":0},null,0,0,null,0,0,null,{"$f":"+$W328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AC328*(1-$C328)*1000","v":0},0,0,{"$f":"+Potencia!U328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!V328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!W328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!T328*$X328*12*1000*(1-$C328)","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!H411","v":"Jub. 2"},{"$f":"+IF(B329=0,0,VLOOKUP(B329,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,{"$f":"+Potencia!T329*$K329*12*1000*(1-$C329)","v":0},null,0,0,null,0,0,null,{"$f":"+$W329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,0,{"$f":"+Potencia!U329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!V329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!W329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!T329*$X329*12*1000*(1-$C329)","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!H412","v":"Político"},{"$f":"+IF(B330=0,0,VLOOKUP(B330,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AC330*(1-$C330)*1000","v":0},0,{"$f":"+Potencia!T330*$K330*12*1000*(1-$C330)","v":0},null,0,0,null,0,0,null,{"$f":"+$W330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AC330*(1-$C330)*1000","v":0},0,0,{"$f":"+Potencia!U330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!V330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!W330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!T330*$X330*12*1000*(1-$C330)","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!H413","v":"x1"},{"$f":"+IF(B331=0,0,VLOOKUP(B331,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AC331*(1-$C331)*1000","v":0},0,{"$f":"+Potencia!T331*$K331*12*1000*(1-$C331)","v":0},null,0,0,null,0,0,null,{"$f":"+$W331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AC331*(1-$C331)*1000","v":0},0,0,{"$f":"+Potencia!U331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!V331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!W331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!T331*$X331*12*1000*(1-$C331)","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!H414","v":"x2"},{"$f":"+IF(B332=0,0,VLOOKUP(B332,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,{"$f":"+Potencia!T332*$K332*12*1000*(1-$C332)","v":0},null,0,0,null,0,0,null,{"$f":"+$W332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,0,{"$f":"+Potencia!U332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!V332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!W332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!T332*$X332*12*1000*(1-$C332)","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!H415","v":"Discap."},{"$f":"+IF(B333=0,0,VLOOKUP(B333,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AC333*(1-$C333)*1000","v":0},0,{"$f":"+Potencia!T333*$K333*12*1000*(1-$C333)","v":0},null,0,0,null,0,0,null,{"$f":"+$W333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AC333*(1-$C333)*1000","v":0},0,0,{"$f":"+Potencia!U333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!V333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!W333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!T333*$X333*12*1000*(1-$C333)","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H416","v":"Discapacitados 601-más"},{"$f":"+IF(B334=0,0,VLOOKUP(B334,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,{"$f":"+Potencia!T334*$K334*12*1000*(1-$C334)","v":0},null,0,0,null,0,0,null,{"$f":"+$W334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,0,{"$f":"+Potencia!U334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!V334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!W334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!T334*$X334*12*1000*(1-$C334)","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!H417","v":"Cruz Roja"},{"$f":"+IF(B335=0,0,VLOOKUP(B335,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AC335*(1-$C335)*1000","v":0},0,{"$f":"+Potencia!T335*$K335*12*1000*(1-$C335)","v":0},null,0,0,null,0,0,null,{"$f":"+$W335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AC335*(1-$C335)*1000","v":0},0,0,{"$f":"+Potencia!U335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!V335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!W335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!T335*$X335*12*1000*(1-$C335)","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H418","v":0},{"$f":"+IF(B336=0,0,VLOOKUP(B336,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M337:M346)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z337:Z346)","v":0},{"$f":"+SUM(AA337:AA346)","v":0},{"$f":"+SUM(AB337:AB346)","v":0},{"$f":"+SUM(AC337:AC346)","v":0},{"$f":"+SUM(AD337:AD346)","v":0},0,{"$f":"+SUM(AF337:AF346)","v":0},{"$f":"+SUM(AG337:AG346)","v":0},{"$f":"+SUM(AH337:AH346)","v":0},{"$f":"+SUM(AI337:AI346)","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!H419","v":"Regular"},{"$f":"+IF(B337=0,0,VLOOKUP(B337,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J336","v":0},{"$f":"+K336","v":0},null,{"$f":"+($J337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$J326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$J326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$J326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$J326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+M337","v":0},{"$f":"+Potencia!T337*$K337*12*1000*(1-$C337)","v":0},null,0,0,null,0,0,null,{"$f":"+($W337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$W326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$W326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$W326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$W326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+Z337","v":0},0,{"$f":"+Potencia!U337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!V337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!W337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!T337*$X337*12*1000*(1-$C337)","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!H420","v":"Agro"},{"$f":"+IF(B338=0,0,VLOOKUP(B338,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$J327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$J327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$J327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$J327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},0,{"$f":"+Potencia!T338*$K338*12*1000*(1-$C338)","v":0},null,0,0,null,0,0,null,{"$f":"+($W338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$W327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$W327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$W327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$W327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},0,0,{"$f":"+Potencia!U338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!V338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!W338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!T338*$X338*12*1000*(1-$C338)","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!H421","v":"Jub. 1"},{"$f":"+IF(B339=0,0,VLOOKUP(B339,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$J328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$J328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$J328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$J328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},0,{"$f":"+Potencia!T339*$K339*12*1000*(1-$C339)","v":0},null,0,0,null,0,0,null,{"$f":"+($W339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$W328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$W328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$W328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$W328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},0,0,{"$f":"+Potencia!U339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!V339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!W339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!T339*$X339*12*1000*(1-$C339)","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!H422","v":"Jub. 2"},{"$f":"+IF(B340=0,0,VLOOKUP(B340,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$J329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$J329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$J329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$J329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},0,{"$f":"+Potencia!T340*$K340*12*1000*(1-$C340)","v":0},null,0,0,null,0,0,null,{"$f":"+($W340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$W329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$W329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$W329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$W329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},0,0,{"$f":"+Potencia!U340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!V340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!W340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!T340*$X340*12*1000*(1-$C340)","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!H423","v":"Político"},{"$f":"+IF(B341=0,0,VLOOKUP(B341,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$J330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$J330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$J330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$J330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},0,{"$f":"+Potencia!T341*$K341*12*1000*(1-$C341)","v":0},null,0,0,null,0,0,null,{"$f":"+($W341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$W330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$W330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$W330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$W330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},0,0,{"$f":"+Potencia!U341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!V341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!W341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!T341*$X341*12*1000*(1-$C341)","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!H424","v":"x1"},{"$f":"+IF(B342=0,0,VLOOKUP(B342,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$J331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$J331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$J331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$J331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},0,{"$f":"+Potencia!T342*$K342*12*1000*(1-$C342)","v":0},null,0,0,null,0,0,null,{"$f":"+($W342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$W331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$W331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$W331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$W331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},0,0,{"$f":"+Potencia!U342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!V342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!W342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!T342*$X342*12*1000*(1-$C342)","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!H425","v":"x2"},{"$f":"+IF(B343=0,0,VLOOKUP(B343,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$J332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$J332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$J332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$J332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},0,{"$f":"+Potencia!T343*$K343*12*1000*(1-$C343)","v":0},null,0,0,null,0,0,null,{"$f":"+($W343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$W332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$W332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$W332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$W332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},0,0,{"$f":"+Potencia!U343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!V343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!W343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!T343*$X343*12*1000*(1-$C343)","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!H426","v":"Discap."},{"$f":"+IF(B344=0,0,VLOOKUP(B344,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$J333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$J333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$J333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$J333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},0,{"$f":"+Potencia!T344*$K344*12*1000*(1-$C344)","v":0},null,0,0,null,0,0,null,{"$f":"+($W344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$W333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$W333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$W333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$W333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},0,0,{"$f":"+Potencia!U344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!V344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!W344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!T344*$X344*12*1000*(1-$C344)","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H427","v":"Discapacitados 601-más"},{"$f":"+IF(B345=0,0,VLOOKUP(B345,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$J334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$J334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$J334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$J334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},0,{"$f":"+Potencia!T345*$K345*12*1000*(1-$C345)","v":0},null,0,0,null,0,0,null,{"$f":"+($W345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$W334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$W334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$W334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$W334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},0,0,{"$f":"+Potencia!U345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!V345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!W345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!T345*$X345*12*1000*(1-$C345)","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!H428","v":"Cruz Roja"},{"$f":"+IF(B346=0,0,VLOOKUP(B346,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$J335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$J335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$J335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$J335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},0,{"$f":"+Potencia!T346*$K346*12*1000*(1-$C346)","v":0},null,0,0,null,0,0,null,{"$f":"+($W346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$W335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$W335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$W335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$W335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},0,0,{"$f":"+Potencia!U346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!V346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!W346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!T346*$X346*12*1000*(1-$C346)","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H429","v":0},{"$f":"+IF(B347=0,0,VLOOKUP(B347,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M348:M357)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z348:Z357)","v":0},{"$f":"+SUM(AA348:AA357)","v":0},{"$f":"+SUM(AB348:AB357)","v":0},{"$f":"+SUM(AC348:AC357)","v":0},{"$f":"+SUM(AD348:AD357)","v":0},0,{"$f":"+SUM(AF348:AF357)","v":0},{"$f":"+SUM(AG348:AG357)","v":0},{"$f":"+SUM(AH348:AH357)","v":0},{"$f":"+SUM(AI348:AI357)","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!H430","v":"Regular"},{"$f":"+IF(B348=0,0,VLOOKUP(B348,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J347","v":0},{"$f":"+K347","v":0},null,{"$f":"+($J348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$J326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$J326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$J326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$J326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+M348","v":0},{"$f":"+Potencia!T348*$K348*12*1000*(1-$C348)","v":0},null,0,0,null,0,0,null,{"$f":"+($W348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$W326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$W326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$W326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$W326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+Z348","v":0},0,{"$f":"+Potencia!U348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!V348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!W348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!T348*$X348*12*1000*(1-$C348)","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!H431","v":"Agro"},{"$f":"+IF(B349=0,0,VLOOKUP(B349,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$J327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$J327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$J327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$J327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},0,{"$f":"+Potencia!T349*$K349*12*1000*(1-$C349)","v":0},null,0,0,null,0,0,null,{"$f":"+($W349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$W327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$W327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$W327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$W327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},0,0,{"$f":"+Potencia!U349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!V349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!W349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!T349*$X349*12*1000*(1-$C349)","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!H432","v":"Jub. 1"},{"$f":"+IF(B350=0,0,VLOOKUP(B350,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$J328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$J328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$J328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$J328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},0,{"$f":"+Potencia!T350*$K350*12*1000*(1-$C350)","v":0},null,0,0,null,0,0,null,{"$f":"+($W350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$W328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$W328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$W328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$W328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},0,0,{"$f":"+Potencia!U350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!V350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!W350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!T350*$X350*12*1000*(1-$C350)","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!H433","v":"Jub. 2"},{"$f":"+IF(B351=0,0,VLOOKUP(B351,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$J329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$J329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$J329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$J329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},0,{"$f":"+Potencia!T351*$K351*12*1000*(1-$C351)","v":0},null,0,0,null,0,0,null,{"$f":"+($W351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$W329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$W329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$W329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$W329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},0,0,{"$f":"+Potencia!U351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!V351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!W351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!T351*$X351*12*1000*(1-$C351)","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!H434","v":"Político"},{"$f":"+IF(B352=0,0,VLOOKUP(B352,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$J330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$J330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$J330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$J330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},0,{"$f":"+Potencia!T352*$K352*12*1000*(1-$C352)","v":0},null,0,0,null,0,0,null,{"$f":"+($W352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$W330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$W330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$W330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$W330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},0,0,{"$f":"+Potencia!U352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!V352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!W352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!T352*$X352*12*1000*(1-$C352)","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!H435","v":"x1"},{"$f":"+IF(B353=0,0,VLOOKUP(B353,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$J331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$J331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$J331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$J331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},0,{"$f":"+Potencia!T353*$K353*12*1000*(1-$C353)","v":0},null,0,0,null,0,0,null,{"$f":"+($W353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$W331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$W331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$W331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$W331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},0,0,{"$f":"+Potencia!U353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!V353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!W353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!T353*$X353*12*1000*(1-$C353)","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!H436","v":"x2"},{"$f":"+IF(B354=0,0,VLOOKUP(B354,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$J332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$J332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$J332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$J332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},0,{"$f":"+Potencia!T354*$K354*12*1000*(1-$C354)","v":0},null,0,0,null,0,0,null,{"$f":"+($W354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$W332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$W332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$W332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$W332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},0,0,{"$f":"+Potencia!U354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!V354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!W354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!T354*$X354*12*1000*(1-$C354)","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!H437","v":"Discap."},{"$f":"+IF(B355=0,0,VLOOKUP(B355,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$J333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$J333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$J333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$J333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},0,{"$f":"+Potencia!T355*$K355*12*1000*(1-$C355)","v":0},null,0,0,null,0,0,null,{"$f":"+($W355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$W333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$W333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$W333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$W333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},0,0,{"$f":"+Potencia!U355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!V355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!W355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!T355*$X355*12*1000*(1-$C355)","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H438","v":"Discapacitados 601-más"},{"$f":"+IF(B356=0,0,VLOOKUP(B356,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$J334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$J334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$J334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$J334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},0,{"$f":"+Potencia!T356*$K356*12*1000*(1-$C356)","v":0},null,{"$f":"IF(Q356=0,0,$E356*$F$3*G356/$Q$324)","v":0},{"$f":"IF(R356=0,0,$E356*$F$3*H356/$R$324)","v":0},null,0,0,null,{"$f":"+($W356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$W334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$W334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$W334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$W334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},0,0,{"$f":"+Potencia!U356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!V356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!W356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!T356*$X356*12*1000*(1-$C356)","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!H439","v":"Cruz Roja"},{"$f":"+IF(B357=0,0,VLOOKUP(B357,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G356","v":1},{"$f":"+H356","v":0},null,0,0,null,{"$f":"+($J357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$J335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$J335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$J335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$J335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},0,{"$f":"+Potencia!T357*$K357*12*1000*(1-$C357)","v":0},null,0,0,null,0,0,null,{"$f":"+($W357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$W335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$W335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$W335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$W335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},0,0,{"$f":"+Potencia!U357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!V357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!W357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!T357*$X357*12*1000*(1-$C357)","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!H440","v":0},{"$f":"+IF(B358=0,0,VLOOKUP(B358,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M359:M368)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z359:Z368)","v":0},{"$f":"+SUM(AA359:AA368)","v":0},{"$f":"+SUM(AB359:AB368)","v":0},{"$f":"+SUM(AC359:AC368)","v":0},{"$f":"+SUM(AD359:AD368)","v":0},0,{"$f":"+SUM(AF359:AF368)","v":0},{"$f":"+SUM(AG359:AG368)","v":0},{"$f":"+SUM(AH359:AH368)","v":0},{"$f":"+SUM(AI359:AI368)","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!H441","v":"Regular"},{"$f":"+IF(B359=0,0,VLOOKUP(B359,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J358","v":0},{"$f":"+K358","v":0},null,{"$f":"+($J359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$J326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$J326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$J326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$J326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+M359","v":0},{"$f":"+Potencia!T359*$K359*12*1000*(1-$C359)","v":0},null,0,0,null,0,0,null,{"$f":"+($W359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$W326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$W326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$W326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$W326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+Z359","v":0},0,{"$f":"+Potencia!U359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!V359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!W359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!T359*$X359*12*1000*(1-$C359)","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!H442","v":"Agro"},{"$f":"+IF(B360=0,0,VLOOKUP(B360,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$J327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$J327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$J327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$J327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},0,{"$f":"+Potencia!T360*$K360*12*1000*(1-$C360)","v":0},null,0,0,null,0,0,null,{"$f":"+($W360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$W327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$W327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$W327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$W327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},0,0,{"$f":"+Potencia!U360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!V360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!W360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!T360*$X360*12*1000*(1-$C360)","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!H443","v":"Jub. 1"},{"$f":"+IF(B361=0,0,VLOOKUP(B361,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$J328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$J328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$J328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$J328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},0,{"$f":"+Potencia!T361*$K361*12*1000*(1-$C361)","v":0},null,0,0,null,0,0,null,{"$f":"+($W361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$W328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$W328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$W328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$W328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},0,0,{"$f":"+Potencia!U361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!V361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!W361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!T361*$X361*12*1000*(1-$C361)","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!H444","v":"Jub. 2"},{"$f":"+IF(B362=0,0,VLOOKUP(B362,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$J329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$J329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$J329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$J329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},0,{"$f":"+Potencia!T362*$K362*12*1000*(1-$C362)","v":0},null,0,0,null,0,0,null,{"$f":"+($W362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$W329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$W329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$W329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$W329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},0,0,{"$f":"+Potencia!U362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!V362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!W362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!T362*$X362*12*1000*(1-$C362)","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!H445","v":"Político"},{"$f":"+IF(B363=0,0,VLOOKUP(B363,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$J330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$J330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$J330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$J330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},0,{"$f":"+Potencia!T363*$K363*12*1000*(1-$C363)","v":0},null,0,0,null,0,0,null,{"$f":"+($W363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$W330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$W330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$W330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$W330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},0,0,{"$f":"+Potencia!U363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!V363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!W363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!T363*$X363*12*1000*(1-$C363)","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!H446","v":"x1"},{"$f":"+IF(B364=0,0,VLOOKUP(B364,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$J331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$J331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$J331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$J331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},0,{"$f":"+Potencia!T364*$K364*12*1000*(1-$C364)","v":0},null,0,0,null,0,0,null,{"$f":"+($W364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$W331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$W331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$W331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$W331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},0,0,{"$f":"+Potencia!U364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!V364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!W364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!T364*$X364*12*1000*(1-$C364)","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!H447","v":"x2"},{"$f":"+IF(B365=0,0,VLOOKUP(B365,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$J332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$J332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$J332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$J332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},0,{"$f":"+Potencia!T365*$K365*12*1000*(1-$C365)","v":0},null,0,0,null,0,0,null,{"$f":"+($W365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$W332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$W332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$W332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$W332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},0,0,{"$f":"+Potencia!U365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!V365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!W365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!T365*$X365*12*1000*(1-$C365)","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!H448","v":"Discap."},{"$f":"+IF(B366=0,0,VLOOKUP(B366,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$J333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$J333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$J333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$J333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},0,{"$f":"+Potencia!T366*$K366*12*1000*(1-$C366)","v":0},null,0,0,null,0,0,null,{"$f":"+($W366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$W333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$W333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$W333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$W333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},0,0,{"$f":"+Potencia!U366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!V366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!W366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!T366*$X366*12*1000*(1-$C366)","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H449","v":"Discapacitados 601-más"},{"$f":"+IF(B367=0,0,VLOOKUP(B367,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$J334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$J334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$J334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$J334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},0,{"$f":"+Potencia!T367*$K367*12*1000*(1-$C367)","v":0},null,0,0,null,0,0,null,{"$f":"+($W367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$W334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$W334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$W334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$W334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},0,0,{"$f":"+Potencia!U367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!V367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!W367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!T367*$X367*12*1000*(1-$C367)","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!H450","v":"Cruz Roja"},{"$f":"+IF(B368=0,0,VLOOKUP(B368,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$J335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$J335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$J335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$J335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},0,{"$f":"+Potencia!T368*$K368*12*1000*(1-$C368)","v":0},null,0,0,null,0,0,null,{"$f":"+($W368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$W335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$W335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$W335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$W335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},0,0,{"$f":"+Potencia!U368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!V368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!W368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!T368*$X368*12*1000*(1-$C368)","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!H451","v":0},{"$f":"+IF(B369=0,0,VLOOKUP(B369,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M370:M379)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z370:Z379)","v":0},{"$f":"+SUM(AA370:AA379)","v":0},{"$f":"+SUM(AB370:AB379)","v":0},{"$f":"+SUM(AC370:AC379)","v":0},{"$f":"+SUM(AD370:AD379)","v":0},0,{"$f":"+SUM(AJ370:AJ379)","v":0},{"$f":"+SUM(AK370:AK379)","v":0},{"$f":"+SUM(AL370:AL379)","v":0},{"$f":"+SUM(AI370:AI379)","v":0}]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!H452","v":"Regular"},{"$f":"+IF(B370=0,0,VLOOKUP(B370,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J369","v":0},{"$f":"+K369","v":0},null,{"$f":"+($J370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$J326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$J326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$J326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$J326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+M370","v":0},{"$f":"+Potencia!T370*$K370*12*1000*(1-$C370)","v":0},null,0,0,null,0,0,null,{"$f":"+($W370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$W326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$W326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$W326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$W326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+Z370","v":0},null,null,null,null,{"$f":"+Potencia!T370*$X370*12*1000*(1-$C370)","v":0}]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!H453","v":"Agro"},{"$f":"+IF(B371=0,0,VLOOKUP(B371,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$J327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$J327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$J327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$J327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},0,{"$f":"+Potencia!T371*$K371*12*1000*(1-$C371)","v":0},null,0,0,null,0,0,null,{"$f":"+($W371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$W327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$W327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$W327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$W327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T371*$X371*12*1000*(1-$C371)","v":0}]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!H454","v":"Jub. 1"},{"$f":"+IF(B372=0,0,VLOOKUP(B372,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$J328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$J328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$J328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$J328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},0,{"$f":"+Potencia!T372*$K372*12*1000*(1-$C372)","v":0},null,0,0,null,0,0,null,{"$f":"+($W372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$W328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$W328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$W328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$W328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T372*$X372*12*1000*(1-$C372)","v":0}]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!H455","v":"Jub. 2"},{"$f":"+IF(B373=0,0,VLOOKUP(B373,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$J329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$J329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$J329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$J329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},0,{"$f":"+Potencia!T373*$K373*12*1000*(1-$C373)","v":0},null,0,0,null,0,0,null,{"$f":"+($W373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$W329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$W329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$W329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$W329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T373*$X373*12*1000*(1-$C373)","v":0}]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!H456","v":"Político"},{"$f":"+IF(B374=0,0,VLOOKUP(B374,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$J330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$J330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$J330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$J330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},0,{"$f":"+Potencia!T374*$K374*12*1000*(1-$C374)","v":0},null,0,0,null,0,0,null,{"$f":"+($W374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$W330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$W330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$W330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$W330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T374*$X374*12*1000*(1-$C374)","v":0}]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!H457","v":"x1"},{"$f":"+IF(B375=0,0,VLOOKUP(B375,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$J331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$J331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$J331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$J331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},0,{"$f":"+Potencia!T375*$K375*12*1000*(1-$C375)","v":0},null,0,0,null,0,0,null,{"$f":"+($W375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$W331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$W331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$W331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$W331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T375*$X375*12*1000*(1-$C375)","v":0}]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!H458","v":"x2"},{"$f":"+IF(B376=0,0,VLOOKUP(B376,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$J332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$J332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$J332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$J332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},0,{"$f":"+Potencia!T376*$K376*12*1000*(1-$C376)","v":0},null,0,0,null,0,0,null,{"$f":"+($W376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$W332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$W332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$W332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$W332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T376*$X376*12*1000*(1-$C376)","v":0}]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!H459","v":"Discap."},{"$f":"+IF(B377=0,0,VLOOKUP(B377,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$J333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$J333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$J333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$J333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},0,{"$f":"+Potencia!T377*$K377*12*1000*(1-$C377)","v":0},null,0,0,null,0,0,null,{"$f":"+($W377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$W333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$W333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$W333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$W333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T377*$X377*12*1000*(1-$C377)","v":0}]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H460","v":"Discapacitados 601-más"},{"$f":"+IF(B378=0,0,VLOOKUP(B378,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$J334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$J334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$J334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$J334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},0,{"$f":"+Potencia!T378*$K378*12*1000*(1-$C378)","v":0},null,0,0,null,0,0,null,{"$f":"+($W378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$W334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$W334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$W334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$W334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T378*$X378*12*1000*(1-$C378)","v":0}]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!H461","v":"Cruz Roja"},{"$f":"+IF(B379=0,0,VLOOKUP(B379,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$J335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$J335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$J335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$J335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},0,{"$f":"+Potencia!T379*$K379*12*1000*(1-$C379)","v":0},null,0,0,null,0,0,null,{"$f":"+($W379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$W335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$W335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$W335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$W335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T379*$X379*12*1000*(1-$C379)","v":0}]

{"sheet":"CPOTGEN","index":11,"n_rows":379,"n_cols":35,"rows_kept":379,"cut":false,"hidden":false,"merged":[[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,4,8,4],[7,6,7,7],[7,20,8,20],[5,1,5,2],[5,6,5,10],[5,12,5,20],[5,22,5,34],[7,9,7,10],[7,22,7,23],[7,25,7,28],[7,12,7,15],[7,16,8,16],[7,17,8,17],[7,19,8,19],[7,30,7,33]]}
[{"$f":"+\"Cargo por Potencia en Generación\"&\" - \"&PremisaCosto!A2","v":"Cargo por Potencia en Generación - EDECHI"}]
["Check: Costos = Ingresos",null,null,null,null,{"$f":"+PremisaCosto!F89","v":"2022/2023"},{"$f":"+PremisaCosto!G89","v":"2023/2024"},{"$f":"+PremisaCosto!H89","v":"2024/2025"},{"$f":"+PremisaCosto!I89","v":"2025/2026"}]
[{"$f":"AI7","v":"OK"},null,null,null,"Costo Generación Potencia",{"$f":"+Costos!E24","v":28043898.250528198},{"$f":"+Costos!F24","v":29282245.45966408},{"$f":"+Costos!G24","v":30684580.822772369},{"$f":"+Costos!H24","v":32230525.154053532}]
[null,null,null,null,"VP Costos ",{"$f":"+SUMPRODUCT(F3:I3,PremisaCosto!$F$84:$I$84)","v":101621831.01983693}]
[]
[null,null,null,null,"1 - ASIGNACIÓN COSTOS",null,"2 - DISEÑO DE CARGOS",null,null,null,null,null,"3 - GENERACION DEL MULTIPLICADOR PARA AJUSTAR TARIFA",null,null,null,null,null,null,null,null,null,"4 - CÁLCULO TARIFA A APLICAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,null,null,null,{"$f":"+IF(ROUND(SUM(AD10,AI10)-F3,4)=0,\"OK\",\"Error\")","v":"OK"}]
["Categorías ","Sub Categoría","Descuento",null,"% Asignación ",null,"Diseño",null,null,"Cargo Relativo",null,null,"Ingreso por Energía Cargo Relativo",null,null,null,"Ingreso por Energía a Cargo Relativo (1°Año)","Ingreso por Potencia a Cargo Relativo (1°Año)",null,"Multiplicador Energía","Multiplicador Potencia",null,"Tarifa a Aplicar (CR x Multiplicador)",null,null,"Ingresos con Tarifa a Aplicar por Energía",null,null,null,"Ingresos (2014/2015)","Ingresos con Tarifa a Aplicar por Potencia",null,null,null,"Ingresos (2014/2015)"]
[null,null,null,null,null,null,"Energía","Potencia",null,"Energía","Potencia",null,{"$f":"+F2","v":"2022/2023"},{"$f":"+G2","v":"2023/2024"},{"$f":"+H2","v":"2024/2025"},{"$f":"+I2","v":"2025/2026"},null,null,null,null,null,null,"por Energía ($/kWh)","por Potencia ($/kW mes)",null,{"$f":"+M9","v":"2022/2023"},{"$f":"+N9","v":"2023/2024"},{"$f":"+O9","v":"2024/2025"},{"$f":"+P9","v":"2025/2026"},"por Energía",{"$f":"+Z9","v":"2022/2023"},{"$f":"+AA9","v":"2023/2024"},{"$f":"+AB9","v":"2024/2025"},{"$f":"+AC9","v":"2025/2026"},"por Potencia"]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,{"$f":"+SUM(E11,E15,E16,E20,E76,E80,E136,E196,E209,E265,E268,E324)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":27037880.395459909},28292470.815737691,29724003.682554282,31311188.52981431,27037880.395459909,1006017.8550682866,1047368.8517807261,1094338.8649941944,1146261.3510059912,{"$f":"+SUM(AI11,AI15,AI16,AI20,AI76,AI80,AI136,AI192,AI196,AI209,AI193,AI265,AI268,AI324)","v":1006017.8550682866}]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,3.4089037830956079E-3,null,null,null,null,null,null,null,{"$f":"+SUM(M12:M14)","v":2174707.1013537636},2264020.1563158385,2365527.3599026166,2477742.2232316937,2174707.1013537636,78529.80335619059,null,null,null,null,null,null,null,{"$f":"+SUM(Z12:Z14)","v":81259.108213127794},{"$f":"+SUM(AA12:AA14)","v":84596.338865242011},{"$f":"+SUM(AB12:AB14)","v":88389.21048254412},{"$f":"+SUM(AC12:AC14)","v":92582.179603168479},{"$f":"+SUM(AD12:AD14)","v":81259.108213127794},{"$f":"+AI11","v":14339.842625846077},{"$f":"+SUM(AF12:AF14)","v":14929.149188357474},{"$f":"+SUM(AG12:AG14)","v":15598.541080934823},{"$f":"+SUM(AH12:AH14)","v":16338.529877273917},{"$f":"+SUM(AI12:AI14)","v":14339.842625846077}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!H94","v":"Regular"},{"$f":"+IF(B12=0,0,VLOOKUP(B12,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":3.4089037830956079E-3},null,0.85,0.15,null,1,14.66,null,{"$f":"+$J12*Energía!Z12*(1-$C12)*1000","v":412994.83484424686},{"$f":"+$J12*Energía!AA12*(1-$C12)*1000","v":429956.12142878765},{"$f":"+$J12*Energía!AB12*(1-$C12)*1000","v":449233.17752279044},{"$f":"+$J12*Energía!AC12*(1-$C12)*1000","v":470543.70661372528},{"$f":"+M12","v":412994.83484424686},{"$f":"+Potencia!T12*$K12*12*1000*(1-$C12)","v":78529.80335619059},null,{"$f":"IF(Q12=0,0,$E12*$F$3*G12/Q11)","v":3.7365541392927665E-2},{"$f":"IF(R12=0,0,$E11*$F$3*H12/R11)","v":0.18260382699297381},null,{"$f":"+J12*T12","v":3.7365541392927665E-2},{"$f":"+U12*K12","v":2.676972103716996},null,{"$f":"+$W12*Energía!Z12*(1-$C12)*1000","v":15431.77559643803},{"$f":"+$W12*Energía!AA12*(1-$C12)*1000","v":16065.543252389996},{"$f":"+$W12*Energía!AB12*(1-$C12)*1000","v":16785.840889804247},{"$f":"+$W12*Energía!AC12*(1-$C12)*1000","v":17582.120346656764},{"$f":"+Z12","v":15431.77559643803},14339.842625846077,{"$f":"+Potencia!U12*$X12*12*1000*(1-$C12)","v":14929.149188357474},{"$f":"+Potencia!V12*$X12*12*1000*(1-$C12)","v":15598.541080934823},{"$f":"+Potencia!W12*$X12*12*1000*(1-$C12)","v":16338.529877273917},{"$f":"+Potencia!T12*$X12*12*1000*(1-$C12)","v":14339.842625846077}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H95","v":"Regular"},{"$f":"+IF(B13=0,0,VLOOKUP(B13,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":3.4089037830956079E-3},null,0.85,0,null,1,0,null,{"$f":"+$J13*Energía!Z13*(1-$C13)*1000","v":880856.13325475832},{"$f":"+$J13*Energía!AA13*(1-$C13)*1000","v":917032.01744352537},{"$f":"+$J13*Energía!AB13*(1-$C13)*1000","v":958147.09118991299},{"$f":"+$J13*Energía!AC13*(1-$C13)*1000","v":1003599.2583089842},{"$f":"+M13","v":880856.13325475832},{"$f":"+Potencia!T13*$K13*12*1000*(1-$C13)","v":0},null,{"$f":"IF(Q13=0,0,$E13*$F$3*G13/$Q$11)","v":3.7365541392927665E-2},{"$f":"IF(R13=0,0,$E$11*$F$3*H13/$R$11)","v":0},null,{"$f":"+J13*T13","v":3.7365541392927665E-2},{"$f":"+U13*K13","v":0},null,{"$f":"+$W13*Energía!Z13*(1-$C13)*1000","v":32913.66630834488},{"$f":"+$W13*Energía!AA13*(1-$C13)*1000","v":34265.397806426008},{"$f":"+$W13*Energía!AB13*(1-$C13)*1000","v":35801.684796369933},{"$f":"+$W13*Energía!AC13*(1-$C13)*1000","v":37500.029628255856},{"$f":"+Z13","v":32913.66630834488},{"$f":"+AI13","v":0},{"$f":"+Potencia!U13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!V13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!W13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!T13*$X13*12*1000*(1-$C13)","v":0}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H96","v":"Regular"},{"$f":"+IF(B14=0,0,VLOOKUP(B14,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":3.4089037830956079E-3},null,0.85,0,null,1,0,null,{"$f":"+$J14*Energía!Z14*(1-$C14)*1000","v":880856.13325475832},{"$f":"+$J14*Energía!AA14*(1-$C14)*1000","v":917032.01744352537},{"$f":"+$J14*Energía!AB14*(1-$C14)*1000","v":958147.09118991299},{"$f":"+$J14*Energía!AC14*(1-$C14)*1000","v":1003599.2583089842},{"$f":"+M14","v":880856.13325475832},{"$f":"+Potencia!T14*$K14*12*1000*(1-$C14)","v":0},null,{"$f":"IF(Q14=0,0,$E14*$F$3*G14/$Q$11)","v":3.7365541392927665E-2},{"$f":"IF(R14=0,0,$E$11*$F$3*H14/$R$11)","v":0},null,3.7365541392927665E-2,0,null,{"$f":"+$W14*Energía!Z14*(1-$C14)*1000","v":32913.66630834488},{"$f":"+$W14*Energía!AA14*(1-$C14)*1000","v":34265.397806426008},{"$f":"+$W14*Energía!AB14*(1-$C14)*1000","v":35801.684796369933},{"$f":"+$W14*Energía!AC14*(1-$C14)*1000","v":37500.029628255856},{"$f":"+Z14","v":32913.66630834488},0,{"$f":"+Potencia!U14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!V14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!W14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!T14*$X14*12*1000*(1-$C14)","v":0}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!H97","v":"Regular"},{"$f":"+IF(B15=0,0,VLOOKUP(B15,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.1044328904703421E-6,null,0.85,0.15,null,4.8230000000000002E-2,4.6500000000000004,null,{"$f":"+$J15*Energía!Z15*(1-$C15)*1000","v":48.112900687289915},{"$f":"+$J15*Energía!AA15*(1-$C15)*1000","v":50.08884960509765},{"$f":"+$J15*Energía!AB15*(1-$C15)*1000","v":52.334580077111553},{"$f":"+$J15*Energía!AC15*(1-$C15)*1000","v":54.817205241497525},48.112900687289915,{"$f":"+Potencia!T15*$K15*12*1000*(1-$C15)","v":25.297293394276963},null,{"$f":"IF(Q15=0,0,$E15*$F$3*G15/Q15)","v":1.5380768781958098},{"$f":"IF(R15=0,0,$E15*$F$3*H15/R15)","v":0.51622360591532224},null,7.4181447835383912E-2,2.4004397675062488,null,{"$f":"+$W15*Energía!Z15*(1-$C15)*1000","v":74.001340090051912},{"$f":"+$W15*Energía!AA15*(1-$C15)*1000","v":77.040501433028012},{"$f":"+$W15*Energía!AB15*(1-$C15)*1000","v":80.494607546692365},{"$f":"+$W15*Energía!AC15*(1-$C15)*1000","v":84.313075909261499},74.001340090051912,13.059060015891514,{"$f":"+Potencia!U15*$X15*12*1000*(1-$C15)","v":13.595731858699899},{"$f":"+Potencia!V15*$X15*12*1000*(1-$C15)","v":14.205336101047925},{"$f":"+Potencia!W15*$X15*12*1000*(1-$C15)","v":14.879231788373117},{"$f":"+Potencia!T15*$X15*12*1000*(1-$C15)","v":13.059060015891514}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!H98","v":0},{"$f":"+IF(B16=0,0,VLOOKUP(B16,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.0228131847712506E-5,null,null,null,null,null,null,null,{"$f":"+SUM(M17:M19)","v":73552983.484869584},76573731.268568546,80006909.770798028,83802242.937302426,73552983.484869584,696.35560311127961,null,{"$f":"IF(Q16=0,0,$E16*$F$3*G16/Q16)","v":0},{"$f":"IF(R16=0,0,$E16*$F$3*H16/R16)","v":0},null,0,0,null,{"$f":"+SUM(Z17:Z19)","v":720.55745576468053},{"$f":"+SUM(AA17:AA19)","v":750.15003290299137},{"$f":"+SUM(AB17:AB19)","v":783.78296320093591},{"$f":"+SUM(AC17:AC19)","v":820.96372026428821},{"$f":"+SUM(AD17:AD19)","v":720.55745576468053},127.15719807612008,{"$f":"+SUM(AF17:AF19)","v":132.38281827656479},{"$f":"+SUM(AG17:AG19)","v":138.31858756608196},{"$f":"+SUM(AH17:AH19)","v":144.88036822193123},{"$f":"+SUM(AI17:AI19)","v":127.15719807612008}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!H99","v":"Regular"},{"$f":"+IF(B17=0,0,VLOOKUP(B17,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":3.0228131847712506E-5},null,0.85,0.15,null,1,0.08,null,{"$f":"+$J17*Energía!Z17*(1-$C17)*1000","v":572606.36521883495},{"$f":"+$J17*Energía!AA17*(1-$C17)*1000","v":596122.73840609693},{"$f":"+$J17*Energía!AB17*(1-$C17)*1000","v":622849.86448812019},{"$f":"+$J17*Energía!AC17*(1-$C17)*1000","v":652396.34685091395},572606.36521883495,{"$f":"+Potencia!T17*$K17*12*1000*(1-$C17)","v":696.35560311127961},null,{"$f":"IF(Q17=0,0,$E17*$F$3*G17/Q16)","v":9.796440900495962E-6},{"$f":"IF(R17=0,0,$E16*$F$3*H17/R16)","v":0.18260382699297387},null,9.796440900495962E-6,1.4608306159437909E-2,null,{"$f":"+$W17*Energía!Z17*(1-$C17)*1000","v":5.6095044161141239},{"$f":"+$W17*Energía!AA17*(1-$C17)*1000","v":5.8398811762371432},{"$f":"+$W17*Energía!AB17*(1-$C17)*1000","v":6.1017118873397873},{"$f":"+$W17*Energía!AC17*(1-$C17)*1000","v":6.391162255624443},5.6095044161141239,127.15719807612008,{"$f":"+Potencia!U17*$X17*12*1000*(1-$C17)","v":132.38281827656479},{"$f":"+Potencia!V17*$X17*12*1000*(1-$C17)","v":138.31858756608196},{"$f":"+Potencia!W17*$X17*12*1000*(1-$C17)","v":144.88036822193123},{"$f":"+Potencia!T17*$X17*12*1000*(1-$C17)","v":127.15719807612008}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H100","v":"Regular"},{"$f":"+IF(B18=0,0,VLOOKUP(B18,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":3.0228131847712506E-5},null,0.85,0,null,1,0,null,{"$f":"+$J18*Energía!Z18*(1-$C18)*1000","v":36490188.559825376},{"$f":"+$J18*Energía!AA18*(1-$C18)*1000","v":37988804.265081219},{"$f":"+$J18*Energía!AB18*(1-$C18)*1000","v":39692029.953154959},{"$f":"+$J18*Energía!AC18*(1-$C18)*1000","v":41574923.295225754},{"$f":"+M18","v":36490188.559825376},{"$f":"+Potencia!T18*$K18*12*1000*(1-$C18)","v":0},null,{"$f":"IF(Q18=0,0,$E18*$F$3*G18/$Q$16)","v":9.796440900495962E-6},{"$f":"IF(R18=0,0,$E18*$F$3*H18/$R$16)","v":0},null,{"$f":"+J18*T18","v":9.796440900495962E-6},{"$f":"+U18*K18","v":0},null,{"$f":"+$W18*Energía!Z18*(1-$C18)*1000","v":357.47397567428317},{"$f":"+$W18*Energía!AA18*(1-$C18)*1000","v":372.15507586337708},{"$f":"+$W18*Energía!AB18*(1-$C18)*1000","v":388.84062565679807},{"$f":"+$W18*Energía!AC18*(1-$C18)*1000","v":407.2862790043319},{"$f":"+Z18","v":357.47397567428317},{"$f":"+AI18","v":0},{"$f":"+Potencia!U18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!V18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!W18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!T18*$X18*12*1000*(1-$C18)","v":0}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H101","v":"Regular"},{"$f":"+IF(B19=0,0,VLOOKUP(B19,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":3.0228131847712506E-5},null,0.85,0,null,1,0,null,{"$f":"+$J19*Energía!Z19*(1-$C19)*1000","v":36490188.559825376},{"$f":"+$J19*Energía!AA19*(1-$C19)*1000","v":37988804.265081219},{"$f":"+$J19*Energía!AB19*(1-$C19)*1000","v":39692029.953154959},{"$f":"+$J19*Energía!AC19*(1-$C19)*1000","v":41574923.295225754},36490188.559825376,{"$f":"+Potencia!T19*$K19*12*1000*(1-$C19)","v":0},null,{"$f":"IF(Q19=0,0,$E19*$F$3*G19/$Q$16)","v":9.796440900495962E-6},{"$f":"IF(R19=0,0,$E19*$F$3*H19/$R$16)","v":0},null,9.796440900495962E-6,0,null,{"$f":"+$W19*Energía!Z19*(1-$C19)*1000","v":357.47397567428317},{"$f":"+$W19*Energía!AA19*(1-$C19)*1000","v":372.15507586337708},{"$f":"+$W19*Energía!AB19*(1-$C19)*1000","v":388.84062565679807},{"$f":"+$W19*Energía!AC19*(1-$C19)*1000","v":407.2862790043319},357.47397567428317,0,{"$f":"+Potencia!U19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!V19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!W19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!T19*$X19*12*1000*(1-$C19)","v":0}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!H102","v":0},{"$f":"+IF(B20=0,0,VLOOKUP(B20,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.874204895466653E-2,null,0.85,0.15,null,0,0,null,{"$f":"+SUM(M21,M32,M43,M54,M65)","v":1778706.3089843406},1851819.1748758699,1934910.775429049,2026764.4161551595,1778706.3089843406,335638.55779281427,null,{"$f":"IF(Q20=0,0,$E20*$F$3*G20/$Q$20)","v":1.1892756167946299},{"$f":"IF(R20=0,0,$E20*$F$3*H20/$R$20)","v":1.1122111570525914},null,0,0,null,{"$f":"+SUM(Z21,Z32,Z43,Z54,Z65)","v":2115372.0427138517},{"$f":"+SUM(AA21,AA32,AA43,AA54,AA65)","v":2202323.3913926231},{"$f":"+SUM(AB21,AB32,AB43,AB54,AB65)","v":2301142.2058909582},{"$f":"+SUM(AC21,AC32,AC43,AC54,AC65)","v":2410381.501120335},{"$f":"+SUM(AD21,AD32,AD43,AD54,AD65)","v":2115372.0427138517},373300.94871420902,{"$f":"+SUM(AF21,AF32,AF43,AF54,AF65)","v":388655.58059892547},{"$f":"+SUM(AG21,AG32,AG43,AG54,AG65)","v":406096.07702793425},{"$f":"+SUM(AH21,AH32,AH43,AH54,AH65)","v":425375.25221757242},{"$f":"+SUM(AI21,AI32,AI43,AI54,AI65)","v":373300.94871420902}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H103","v":0},{"$f":"+IF(B21=0,0,VLOOKUP(B21,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":8.874204895466653E-2},null,{"$f":"+G20","v":0.85},{"$f":"+H20","v":0.15},null,1.6219999999999998E-2,1.07,null,{"$f":"+SUM(M22:M31)","v":1778706.3089843406},1851819.1748758699,1934910.775429049,2026764.4161551595,1778706.3089843406,335638.55779281427,null,1.1892756167946299,1.1122111570525914,null,1.9290050504408896E-2,1.1900659380462728,null,{"$f":"+SUM(Z22:Z31)","v":2115372.0427138517},{"$f":"+SUM(AA22:AA31)","v":2202323.3913926231},{"$f":"+SUM(AB22:AB31)","v":2301142.2058909582},{"$f":"+SUM(AC22:AC31)","v":2410381.501120335},{"$f":"+SUM(AD22:AD31)","v":2115372.0427138517},373300.94871420902,{"$f":"+SUM(AF22:AF31)","v":388655.58059892547},{"$f":"+SUM(AG22:AG31)","v":406096.07702793425},{"$f":"+SUM(AH22:AH31)","v":425375.25221757242},{"$f":"+SUM(AI22:AI31)","v":373300.94871420902}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!H104","v":"Regular"},{"$f":"+IF(B22=0,0,VLOOKUP(B22,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E21","v":8.874204895466653E-2},null,{"$f":"+G20","v":0.85},{"$f":"+H20","v":0.15},null,{"$f":"+J21","v":1.6219999999999998E-2},{"$f":"+K21","v":1.07},null,{"$f":"+$J22*Energía!Z22*(1-$C22)*1000","v":1761079.3437149902},{"$f":"+$J22*Energía!AA22*(1-$C22)*1000","v":1833466.9733207643},{"$f":"+$J22*Energía!AB22*(1-$C22)*1000","v":1915734.2461758819},{"$f":"+$J22*Energía!AC22*(1-$C22)*1000","v":2006676.5625200425},1761079.3437149902,{"$f":"+Potencia!T22*$K22*12*1000*(1-$C22)","v":329194.96083930199},null,1.1892756167946299,1.1122111570525914,null,1.9290050504408896E-2,1.1900659380462728,null,{"$f":"+$W22*Energía!Z22*(1-$C22)*1000","v":2094408.7227209276},{"$f":"+$W22*Energía!AA22*(1-$C22)*1000","v":2180497.5655686352},{"$f":"+$W22*Energía!AB22*(1-$C22)*1000","v":2278336.0272354176},{"$f":"+$W22*Energía!AC22*(1-$C22)*1000","v":2386491.5065983515},2094408.7227209276,366134.30829096254,{"$f":"+Potencia!U22*$X22*12*1000*(1-$C22)","v":381193.73682987475},{"$f":"+Potencia!V22*$X22*12*1000*(1-$C22)","v":398298.95255914045},{"$f":"+Potencia!W22*$X22*12*1000*(1-$C22)","v":417207.52078450442},{"$f":"+Potencia!T22*$X22*12*1000*(1-$C22)","v":366134.30829096254}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!H105","v":"Agro"},{"$f":"+IF(B23=0,0,VLOOKUP(B23,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,8.874204895466653E-2,null,{"$f":"+G22","v":0.85},0.15,null,{"$f":"+J22","v":1.6219999999999998E-2},1.07,null,{"$f":"+$J23*Energía!Z23*(1-$C23)*1000","v":17477.495495895539},{"$f":"+$J23*Energía!AA23*(1-$C23)*1000","v":18195.278830880114},{"$f":"+$J23*Energía!AB23*(1-$C23)*1000","v":19011.063031145284},{"$f":"+$J23*Energía!AC23*(1-$C23)*1000","v":19912.901613079193},17477.495495895539,{"$f":"+Potencia!T23*$K23*12*1000*(1-$C23)","v":6365.6936415179671},null,1.1892756167946299,1.1122111570525914,null,1.9290050504408896E-2,1.1900659380462728,null,{"$f":"+$W23*Energía!Z23*(1-$C23)*1000","v":20785.559235906534},{"$f":"+$W23*Energía!AA23*(1-$C23)*1000","v":21639.201454345221},{"$f":"+$W23*Energía!AB23*(1-$C23)*1000","v":22609.393712286896},{"$f":"+$W23*Energía!AC23*(1-$C23)*1000","v":23681.928348065539},20785.559235906534,7079.9954904750211,{"$f":"+Potencia!U23*$X23*12*1000*(1-$C23)","v":7370.953202770128},{"$f":"+Potencia!V23*$X23*12*1000*(1-$C23)","v":7701.4513612552246},{"$f":"+Potencia!W23*$X23*12*1000*(1-$C23)","v":8066.8052551424453},{"$f":"+Potencia!T23*$X23*12*1000*(1-$C23)","v":7079.9954904750211}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!H106","v":"Jub. 1"},{"$f":"+IF(B24=0,0,VLOOKUP(B24,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.874204895466653E-2,null,0.85,0.15,null,1.6219999999999998E-2,1.07,null,{"$f":"+$J24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AC24*(1-$C24)*1000","v":0},0,{"$f":"+Potencia!T24*$K24*12*1000*(1-$C24)","v":0},null,0,0,null,0,0,null,{"$f":"+$W24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AC24*(1-$C24)*1000","v":0},0,0,{"$f":"+Potencia!U24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!V24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!W24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!T24*$X24*12*1000*(1-$C24)","v":0}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!H107","v":"Jub. 2"},{"$f":"+IF(B25=0,0,VLOOKUP(B25,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.874204895466653E-2,null,0.85,0.15,null,1.6219999999999998E-2,1.07,null,{"$f":"+$J25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":149.46977345470864},{"$f":"+$J25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":156.92272422559577},{"$f":"+$J25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":165.46622202178747},{"$f":"+$J25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":174.95202203764526},149.46977345470864,{"$f":"+Potencia!T25*$K25*12*1000*(1-$C25)","v":77.903311994312006},null,1.1892756167946299,1.1122111570525914,null,1.9290050504408896E-2,1.1900659380462728,null,{"$f":"+$W25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":177.76075701750224},{"$f":"+$W25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":186.62436964248903},{"$f":"+$W25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":196.78494325363849},{"$f":"+$W25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":208.06617391828826},177.76075701750224,86.644932771422773,{"$f":"+Potencia!U25*$X25*12*1000*(1-$C25)","v":90.890566280592779},{"$f":"+Potencia!V25*$X25*12*1000*(1-$C25)","v":95.673107538608093},{"$f":"+Potencia!W25*$X25*12*1000*(1-$C25)","v":100.92617792553517},{"$f":"+Potencia!T25*$X25*12*1000*(1-$C25)","v":86.644932771422773}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!H108","v":"Político"},{"$f":"+IF(B26=0,0,VLOOKUP(B26,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,8.874204895466653E-2,null,0.85,0.15,null,1.6219999999999998E-2,1.07,null,{"$f":"+$J26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AC26*(1-$C26)*1000","v":0},0,{"$f":"+Potencia!T26*$K26*12*1000*(1-$C26)","v":0},null,0,0,null,0,0,null,{"$f":"+$W26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AC26*(1-$C26)*1000","v":0},0,0,{"$f":"+Potencia!U26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!V26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!W26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!T26*$X26*12*1000*(1-$C26)","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!H109","v":"x1"},{"$f":"+IF(B27=0,0,VLOOKUP(B27,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.874204895466653E-2,null,0.85,0.15,null,1.6219999999999998E-2,1.07,null,{"$f":"+$J27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AC27*(1-$C27)*1000","v":0},0,{"$f":"+Potencia!T27*$K27*12*1000*(1-$C27)","v":0},null,0,0,null,0,0,null,{"$f":"+$W27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AC27*(1-$C27)*1000","v":0},0,0,{"$f":"+Potencia!U27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!V27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!W27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!T27*$X27*12*1000*(1-$C27)","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!H110","v":"x2"},{"$f":"+IF(B28=0,0,VLOOKUP(B28,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.874204895466653E-2,null,0.85,0.15,null,1.6219999999999998E-2,1.07,null,{"$f":"+$J28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,{"$f":"+Potencia!T28*$K28*12*1000*(1-$C28)","v":0},null,0,0,null,0,0,null,{"$f":"+$W28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,0,{"$f":"+Potencia!U28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!V28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!W28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!T28*$X28*12*1000*(1-$C28)","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!H111","v":"Discap."},{"$f":"+IF(B29=0,0,VLOOKUP(B29,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.874204895466653E-2,null,0.85,0.15,null,1.6219999999999998E-2,1.07,null,{"$f":"+$J29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AC29*(1-$C29)*1000","v":0},0,{"$f":"+Potencia!T29*$K29*12*1000*(1-$C29)","v":0},null,0,0,null,0,0,null,{"$f":"+$W29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AC29*(1-$C29)*1000","v":0},0,0,{"$f":"+Potencia!U29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!V29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!W29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!T29*$X29*12*1000*(1-$C29)","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H112","v":"Discapacitados 601-más"},{"$f":"+IF(B30=0,0,VLOOKUP(B30,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.874204895466653E-2,null,0.85,0.15,null,1.6219999999999998E-2,1.07,null,{"$f":"+$J30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,{"$f":"+Potencia!T30*$K30*12*1000*(1-$C30)","v":0},null,0,0,null,0,0,null,{"$f":"+$W30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,0,{"$f":"+Potencia!U30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!V30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!W30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!T30*$X30*12*1000*(1-$C30)","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H113","v":"Cruz Roja"},{"$f":"+IF(B31=0,0,VLOOKUP(B31,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,8.874204895466653E-2,null,0.85,0.15,null,1.6219999999999998E-2,1.07,null,{"$f":"+$J31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AC31*(1-$C31)*1000","v":0},0,{"$f":"+Potencia!T31*$K31*12*1000*(1-$C31)","v":0},null,0,0,null,0,0,null,{"$f":"+$W31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AC31*(1-$C31)*1000","v":0},0,0,{"$f":"+Potencia!U31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!V31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!W31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!T31*$X31*12*1000*(1-$C31)","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H114","v":0},{"$f":"+IF(B32=0,0,VLOOKUP(B32,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.874204895466653E-2,null,0.85,0.15,null,1.6219999999999998E-2,1.07,null,{"$f":"+SUM(M33:M42)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z33:Z42)","v":0},{"$f":"+SUM(AA33:AA42)","v":0},{"$f":"+SUM(AB33:AB42)","v":0},{"$f":"+SUM(AC33:AC42)","v":0},{"$f":"+SUM(AD33:AD42)","v":0},0,{"$f":"+SUM(AF33:AF42)","v":0},{"$f":"+SUM(AG33:AG42)","v":0},{"$f":"+SUM(AH33:AH42)","v":0},{"$f":"+SUM(AI33:AI42)","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!H115","v":"Regular"},{"$f":"+IF(B33=0,0,VLOOKUP(B33,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.874204895466653E-2,null,0.85,0.15,null,{"$f":"+J32","v":1.6219999999999998E-2},{"$f":"+K32","v":1.07},null,{"$f":"+($J33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$J22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$J22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$J22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$J22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,{"$f":"+Potencia!T33*$K33*12*1000*(1-$C33)","v":0},null,0,0,null,0,0,null,{"$f":"+($W33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$W22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$W22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$W22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$W22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,0,{"$f":"+Potencia!U33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!V33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!W33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!T33*$X33*12*1000*(1-$C33)","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!H116","v":"Agro"},{"$f":"+IF(B34=0,0,VLOOKUP(B34,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,8.874204895466653E-2,null,0.85,0.15,null,{"$f":"+J33","v":1.6219999999999998E-2},1.07,null,{"$f":"+($J34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$J23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$J23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$J23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$J23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,{"$f":"+Potencia!T34*$K34*12*1000*(1-$C34)","v":0},null,0,0,null,0,0,null,{"$f":"+($W34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$W23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$W23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$W23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$W23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,0,{"$f":"+Potencia!U34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!V34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!W34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!T34*$X34*12*1000*(1-$C34)","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!H117","v":"Jub. 1"},{"$f":"+IF(B35=0,0,VLOOKUP(B35,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.874204895466653E-2,null,0.85,0.15,null,1.6219999999999998E-2,1.07,null,{"$f":"+($J35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$J24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$J24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$J24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$J24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,{"$f":"+Potencia!T35*$K35*12*1000*(1-$C35)","v":0},null,0,0,null,0,0,null,{"$f":"+($W35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$W24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$W24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$W24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$W24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,0,{"$f":"+Potencia!U35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!V35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!W35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!T35*$X35*12*1000*(1-$C35)","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!H118","v":"Jub. 2"},{"$f":"+IF(B36=0,0,VLOOKUP(B36,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.874204895466653E-2,null,0.85,0.15,null,1.6219999999999998E-2,1.07,null,{"$f":"+($J36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$J25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$J25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$J25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$J25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,{"$f":"+Potencia!T36*$K36*12*1000*(1-$C36)","v":0},null,0,0,null,0,0,null,{"$f":"+($W36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$W25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$W25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$W25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$W25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,0,{"$f":"+Potencia!U36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!V36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!W36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!T36*$X36*12*1000*(1-$C36)","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!H119","v":"Político"},{"$f":"+IF(B37=0,0,VLOOKUP(B37,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,8.874204895466653E-2,null,0.85,0.15,null,1.6219999999999998E-2,1.07,null,{"$f":"+($J37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$J26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$J26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$J26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$J26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,{"$f":"+Potencia!T37*$K37*12*1000*(1-$C37)","v":0},null,0,0,null,0,0,null,{"$f":"+($W37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$W26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$W26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$W26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$W26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,0,{"$f":"+Potencia!U37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!V37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!W37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!T37*$X37*12*1000*(1-$C37)","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!H120","v":"x1"},{"$f":"+IF(B38=0,0,VLOOKUP(B38,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.874204895466653E-2,null,0.85,0.15,null,1.6219999999999998E-2,1.07,null,{"$f":"+($J38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$J27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$J27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$J27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$J27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,{"$f":"+Potencia!T38*$K38*12*1000*(1-$C38)","v":0},null,0,0,null,0,0,null,{"$f":"+($W38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$W27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$W27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$W27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$W27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,0,{"$f":"+Potencia!U38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!V38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!W38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!T38*$X38*12*1000*(1-$C38)","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!H121","v":"x2"},{"$f":"+IF(B39=0,0,VLOOKUP(B39,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.874204895466653E-2,null,{"$f":"+G38","v":0.85},0.15,null,1.6219999999999998E-2,1.07,null,{"$f":"+($J39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$J28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$J28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$J28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$J28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,{"$f":"+Potencia!T39*$K39*12*1000*(1-$C39)","v":0},null,0,0,null,0,0,null,{"$f":"+($W39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$W28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$W28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$W28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$W28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,0,{"$f":"+Potencia!U39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!V39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!W39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!T39*$X39*12*1000*(1-$C39)","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!H122","v":"Discap."},{"$f":"+IF(B40=0,0,VLOOKUP(B40,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.874204895466653E-2,null,0.85,0.15,null,1.6219999999999998E-2,1.07,null,{"$f":"+($J40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$J29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$J29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$J29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$J29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,{"$f":"+Potencia!T40*$K40*12*1000*(1-$C40)","v":0},null,0,0,null,0,0,null,{"$f":"+($W40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$W29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$W29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$W29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$W29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,0,{"$f":"+Potencia!U40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!V40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!W40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!T40*$X40*12*1000*(1-$C40)","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H123","v":"Discapacitados 601-más"},{"$f":"+IF(B41=0,0,VLOOKUP(B41,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.874204895466653E-2,null,0.85,0.15,null,1.6219999999999998E-2,1.07,null,{"$f":"+($J41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$J30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$J30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$J30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$J30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,{"$f":"+Potencia!T41*$K41*12*1000*(1-$C41)","v":0},null,0,0,null,0,0,null,{"$f":"+($W41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$W30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$W30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$W30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$W30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,0,{"$f":"+Potencia!U41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!V41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!W41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!T41*$X41*12*1000*(1-$C41)","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H124","v":"Cruz Roja"},{"$f":"+IF(B42=0,0,VLOOKUP(B42,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,8.874204895466653E-2,null,0.85,0.15,null,1.6219999999999998E-2,1.07,null,{"$f":"+($J42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$J31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$J31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$J31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$J31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,{"$f":"+Potencia!T42*$K42*12*1000*(1-$C42)","v":0},null,0,0,null,0,0,null,{"$f":"+($W42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$W31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$W31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$W31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$W31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,0,{"$f":"+Potencia!U42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!V42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!W42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!T42*$X42*12*1000*(1-$C42)","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H125","v":0},{"$f":"+IF(B43=0,0,VLOOKUP(B43,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.874204895466653E-2,null,0.85,0.15,null,1.6219999999999998E-2,1.07,null,{"$f":"+SUM(M44:M53)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z44:Z53)","v":0},{"$f":"+SUM(AA44:AA53)","v":0},{"$f":"+SUM(AB44:AB53)","v":0},{"$f":"+SUM(AC44:AC53)","v":0},{"$f":"+SUM(AD44:AD53)","v":0},0,{"$f":"+SUM(AF44:AF53)","v":0},{"$f":"+SUM(AG44:AG53)","v":0},{"$f":"+SUM(AH44:AH53)","v":0},{"$f":"+SUM(AI44:AI53)","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!H126","v":"Regular"},{"$f":"+IF(B44=0,0,VLOOKUP(B44,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.874204895466653E-2,null,0.85,0.15,null,{"$f":"+J43","v":1.6219999999999998E-2},{"$f":"+K43","v":1.07},null,{"$f":"+($J44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$J22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$J22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$J22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$J22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,{"$f":"+Potencia!T44*$K44*12*1000*(1-$C44)","v":0},null,0,0,null,0,0,null,{"$f":"+($W44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$W22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$W22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$W22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$W22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,0,{"$f":"+Potencia!U44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!V44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!W44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!T44*$X44*12*1000*(1-$C44)","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!H127","v":"Agro"},{"$f":"+IF(B45=0,0,VLOOKUP(B45,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,8.874204895466653E-2,null,0.85,0.15,null,{"$f":"+J44","v":1.6219999999999998E-2},1.07,null,{"$f":"+($J45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$J23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$J23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$J23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$J23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,{"$f":"+Potencia!T45*$K45*12*1000*(1-$C45)","v":0},null,0,0,null,0,0,null,{"$f":"+($W45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$W23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$W23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$W23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$W23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,0,{"$f":"+Potencia!U45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!V45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!W45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!T45*$X45*12*1000*(1-$C45)","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!H128","v":"Jub. 1"},{"$f":"+IF(B46=0,0,VLOOKUP(B46,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.874204895466653E-2,null,0.85,0.15,null,1.6219999999999998E-2,1.07,null,{"$f":"+($J46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$J24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$J24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$J24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$J24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,{"$f":"+Potencia!T46*$K46*12*1000*(1-$C46)","v":0},null,0,0,null,0,0,null,{"$f":"+($W46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$W24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$W24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$W24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$W24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,0,{"$f":"+Potencia!U46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!V46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!W46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!T46*$X46*12*1000*(1-$C46)","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!H129","v":"Jub. 2"},{"$f":"+IF(B47=0,0,VLOOKUP(B47,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.874204895466653E-2,null,0.85,0.15,null,1.6219999999999998E-2,1.07,null,{"$f":"+($J47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$J25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$J25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$J25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$J25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,{"$f":"+Potencia!T47*$K47*12*1000*(1-$C47)","v":0},null,0,0,null,0,0,null,{"$f":"+($W47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$W25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$W25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$W25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$W25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,0,{"$f":"+Potencia!U47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!V47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!W47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!T47*$X47*12*1000*(1-$C47)","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!H130","v":"Político"},{"$f":"+IF(B48=0,0,VLOOKUP(B48,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,8.874204895466653E-2,null,0.85,0.15,null,1.6219999999999998E-2,1.07,null,{"$f":"+($J48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$J26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$J26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$J26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$J26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,{"$f":"+Potencia!T48*$K48*12*1000*(1-$C48)","v":0},null,0,0,null,0,0,null,{"$f":"+($W48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$W26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$W26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$W26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$W26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,0,{"$f":"+Potencia!U48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!V48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!W48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!T48*$X48*12*1000*(1-$C48)","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!H131","v":"x1"},{"$f":"+IF(B49=0,0,VLOOKUP(B49,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.874204895466653E-2,null,0.85,0.15,null,1.6219999999999998E-2,1.07,null,{"$f":"+($J49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$J27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$J27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$J27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$J27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,{"$f":"+Potencia!T49*$K49*12*1000*(1-$C49)","v":0},null,0,0,null,0,0,null,{"$f":"+($W49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$W27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$W27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$W27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$W27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,0,{"$f":"+Potencia!U49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!V49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!W49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!T49*$X49*12*1000*(1-$C49)","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!H132","v":"x2"},{"$f":"+IF(B50=0,0,VLOOKUP(B50,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.874204895466653E-2,null,0.85,0.15,null,1.6219999999999998E-2,1.07,null,{"$f":"+($J50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$J28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$J28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$J28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$J28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,{"$f":"+Potencia!T50*$K50*12*1000*(1-$C50)","v":0},null,0,0,null,0,0,null,{"$f":"+($W50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$W28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$W28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$W28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$W28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,0,{"$f":"+Potencia!U50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!V50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!W50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!T50*$X50*12*1000*(1-$C50)","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!H133","v":"Discap."},{"$f":"+IF(B51=0,0,VLOOKUP(B51,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.874204895466653E-2,null,0.85,0.15,null,1.6219999999999998E-2,1.07,null,{"$f":"+($J51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$J29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$J29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$J29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$J29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,{"$f":"+Potencia!T51*$K51*12*1000*(1-$C51)","v":0},null,0,0,null,0,0,null,{"$f":"+($W51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$W29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$W29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$W29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$W29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,0,{"$f":"+Potencia!U51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!V51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!W51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!T51*$X51*12*1000*(1-$C51)","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H134","v":"Discapacitados 601-más"},{"$f":"+IF(B52=0,0,VLOOKUP(B52,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.874204895466653E-2,null,0.85,0.15,null,1.6219999999999998E-2,1.07,null,{"$f":"+($J52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$J30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$J30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$J30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$J30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,{"$f":"+Potencia!T52*$K52*12*1000*(1-$C52)","v":0},null,{"$f":"IF(Q52=0,0,$E52*$F$3*G52/$Q$20)","v":0},{"$f":"IF(R52=0,0,$E52*$F$3*H52/$R$20)","v":0},null,0,0,null,{"$f":"+($W52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$W30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$W30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$W30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$W30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,0,{"$f":"+Potencia!U52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!V52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!W52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!T52*$X52*12*1000*(1-$C52)","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H135","v":"Cruz Roja"},{"$f":"+IF(B53=0,0,VLOOKUP(B53,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,8.874204895466653E-2,null,0.85,0.15,null,1.6219999999999998E-2,1.07,null,{"$f":"+($J53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$J31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$J31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$J31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$J31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,{"$f":"+Potencia!T53*$K53*12*1000*(1-$C53)","v":0},null,0,0,null,0,0,null,{"$f":"+($W53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$W31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$W31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$W31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$W31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,0,{"$f":"+Potencia!U53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!V53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!W53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!T53*$X53*12*1000*(1-$C53)","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H136","v":0},{"$f":"+IF(B54=0,0,VLOOKUP(B54,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.874204895466653E-2,null,0.85,0.15,null,1.6219999999999998E-2,1.07,null,{"$f":"+SUM(M55:M64)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z55:Z64)","v":0},{"$f":"+SUM(AA55:AA64)","v":0},{"$f":"+SUM(AB55:AB64)","v":0},{"$f":"+SUM(AC55:AC64)","v":0},{"$f":"+SUM(AD55:AD64)","v":0},0,{"$f":"+SUM(AF55:AF64)","v":0},{"$f":"+SUM(AG55:AG64)","v":0},{"$f":"+SUM(AH55:AH64)","v":0},{"$f":"+SUM(AI55:AI64)","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!H137","v":"Regular"},{"$f":"+IF(B55=0,0,VLOOKUP(B55,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.874204895466653E-2,null,{"$f":"+G54","v":0.85},0.15,null,{"$f":"+J54","v":1.6219999999999998E-2},{"$f":"+K54","v":1.07},null,{"$f":"+($J55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$J22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$J22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$J22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$J22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,{"$f":"+Potencia!T55*$K55*12*1000*(1-$C55)","v":0},null,0,0,null,0,0,null,{"$f":"+($W55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$W22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$W22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$W22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$W22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,0,{"$f":"+Potencia!U55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!V55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!W55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!T55*$X55*12*1000*(1-$C55)","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!H138","v":"Agro"},{"$f":"+IF(B56=0,0,VLOOKUP(B56,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,8.874204895466653E-2,null,0.85,0.15,null,{"$f":"+J55","v":1.6219999999999998E-2},1.07,null,{"$f":"+($J56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$J23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$J23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$J23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$J23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,{"$f":"+Potencia!T56*$K56*12*1000*(1-$C56)","v":0},null,0,0,null,0,0,null,{"$f":"+($W56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$W23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$W23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$W23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$W23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,0,{"$f":"+Potencia!U56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!V56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!W56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!T56*$X56*12*1000*(1-$C56)","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!H139","v":"Jub. 1"},{"$f":"+IF(B57=0,0,VLOOKUP(B57,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.874204895466653E-2,null,0.85,0.15,null,1.6219999999999998E-2,1.07,null,{"$f":"+($J57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$J24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$J24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$J24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$J24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,{"$f":"+Potencia!T57*$K57*12*1000*(1-$C57)","v":0},null,0,0,null,0,0,null,{"$f":"+($W57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$W24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$W24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$W24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$W24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,0,{"$f":"+Potencia!U57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!V57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!W57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!T57*$X57*12*1000*(1-$C57)","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!H140","v":"Jub. 2"},{"$f":"+IF(B58=0,0,VLOOKUP(B58,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.874204895466653E-2,null,0.85,0.15,null,1.6219999999999998E-2,1.07,null,{"$f":"+($J58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$J25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$J25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$J25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$J25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,{"$f":"+Potencia!T58*$K58*12*1000*(1-$C58)","v":0},null,0,0,null,0,0,null,{"$f":"+($W58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$W25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$W25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$W25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$W25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,0,{"$f":"+Potencia!U58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!V58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!W58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!T58*$X58*12*1000*(1-$C58)","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!H141","v":"Político"},{"$f":"+IF(B59=0,0,VLOOKUP(B59,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,8.874204895466653E-2,null,0.85,0.15,null,1.6219999999999998E-2,1.07,null,{"$f":"+($J59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$J26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$J26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$J26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$J26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,{"$f":"+Potencia!T59*$K59*12*1000*(1-$C59)","v":0},null,0,0,null,0,0,null,{"$f":"+($W59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$W26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$W26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$W26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$W26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,0,{"$f":"+Potencia!U59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!V59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!W59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!T59*$X59*12*1000*(1-$C59)","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!H142","v":"x1"},{"$f":"+IF(B60=0,0,VLOOKUP(B60,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.874204895466653E-2,null,0.85,0.15,null,1.6219999999999998E-2,1.07,null,{"$f":"+($J60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$J27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$J27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$J27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$J27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,{"$f":"+Potencia!T60*$K60*12*1000*(1-$C60)","v":0},null,0,0,null,0,0,null,{"$f":"+($W60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$W27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$W27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$W27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$W27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,0,{"$f":"+Potencia!U60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!V60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!W60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!T60*$X60*12*1000*(1-$C60)","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!H143","v":"x2"},{"$f":"+IF(B61=0,0,VLOOKUP(B61,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.874204895466653E-2,null,0.85,0.15,null,1.6219999999999998E-2,1.07,null,{"$f":"+($J61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$J28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$J28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$J28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$J28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,{"$f":"+Potencia!T61*$K61*12*1000*(1-$C61)","v":0},null,0,0,null,0,0,null,{"$f":"+($W61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$W28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$W28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$W28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$W28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,0,{"$f":"+Potencia!U61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!V61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!W61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!T61*$X61*12*1000*(1-$C61)","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!H144","v":"Discap."},{"$f":"+IF(B62=0,0,VLOOKUP(B62,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.874204895466653E-2,null,0.85,0.15,null,1.6219999999999998E-2,1.07,null,{"$f":"+($J62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$J29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$J29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$J29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$J29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,{"$f":"+Potencia!T62*$K62*12*1000*(1-$C62)","v":0},null,0,0,null,0,0,null,{"$f":"+($W62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$W29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$W29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$W29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$W29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,0,{"$f":"+Potencia!U62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!V62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!W62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!T62*$X62*12*1000*(1-$C62)","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H145","v":"Discapacitados 601-más"},{"$f":"+IF(B63=0,0,VLOOKUP(B63,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.874204895466653E-2,null,0.85,0.15,null,1.6219999999999998E-2,1.07,null,{"$f":"+($J63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$J30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$J30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$J30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$J30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,{"$f":"+Potencia!T63*$K63*12*1000*(1-$C63)","v":0},null,0,0,null,0,0,null,{"$f":"+($W63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$W30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$W30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$W30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$W30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,0,{"$f":"+Potencia!U63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!V63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!W63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!T63*$X63*12*1000*(1-$C63)","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H146","v":"Cruz Roja"},{"$f":"+IF(B64=0,0,VLOOKUP(B64,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,8.874204895466653E-2,null,0.85,0.15,null,1.6219999999999998E-2,1.07,null,{"$f":"+($J64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$J31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$J31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$J31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$J31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,{"$f":"+Potencia!T64*$K64*12*1000*(1-$C64)","v":0},null,0,0,null,0,0,null,{"$f":"+($W64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$W31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$W31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$W31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$W31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,0,{"$f":"+Potencia!U64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!V64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!W64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!T64*$X64*12*1000*(1-$C64)","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!H147","v":0},{"$f":"+IF(B65=0,0,VLOOKUP(B65,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.874204895466653E-2,null,0.85,0.15,null,0,0,null,{"$f":"+SUM(M66:M75)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z66:Z75)","v":0},{"$f":"+SUM(AA66:AA75)","v":0},{"$f":"+SUM(AB66:AB75)","v":0},{"$f":"+SUM(AC66:AC75)","v":0},{"$f":"+SUM(AD66:AD75)","v":0},0,{"$f":"+SUM(AF66:AF75)","v":0},{"$f":"+SUM(AG66:AG75)","v":0},{"$f":"+SUM(AH66:AH75)","v":0},{"$f":"+SUM(AI66:AI75)","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!H148","v":"Regular"},{"$f":"+IF(B66=0,0,VLOOKUP(B66,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.874204895466653E-2,null,0.85,0.15,null,{"$f":"+J65","v":0},{"$f":"+K65","v":0},null,{"$f":"+($J66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$J55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$J22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$J33+Clientes!U66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$J33+Clientes!V66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$J33+Clientes!W66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},0,{"$f":"+Potencia!T66*$K66*12*1000*(1-$C66)","v":0},null,0,0,null,0,0,null,{"$f":"+($W66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$W55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$W22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$W33+Clientes!U66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$W33+Clientes!V66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$W33+Clientes!W66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},0,0,{"$f":"+Potencia!U66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!V66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!W66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!T66*$X66*12*1000*(1-$C66)","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!H149","v":"Agro"},{"$f":"+IF(B67=0,0,VLOOKUP(B67,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,8.874204895466653E-2,null,0.85,0.15,null,{"$f":"+J66","v":0},0,null,{"$f":"+($J67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$J34+Clientes!T67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$J34+Clientes!U67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$J34+Clientes!V67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$J34+Clientes!W67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},0,{"$f":"+Potencia!T67*$K67*12*1000*(1-$C67)","v":0},null,0,0,null,0,0,null,{"$f":"+($W67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$W34+Clientes!T67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$W34+Clientes!U67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$W34+Clientes!V67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$W34+Clientes!W67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},0,0,{"$f":"+Potencia!U67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!V67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!W67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!T67*$X67*12*1000*(1-$C67)","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!H150","v":"Jub. 1"},{"$f":"+IF(B68=0,0,VLOOKUP(B68,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.874204895466653E-2,null,0.85,0.15,null,0,0,null,{"$f":"+($J68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$J35+Clientes!T68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$J35+Clientes!U68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$J35+Clientes!V68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$J35+Clientes!W68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},0,{"$f":"+Potencia!T68*$K68*12*1000*(1-$C68)","v":0},null,0,0,null,0,0,null,{"$f":"+($W68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$W35+Clientes!T68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$W35+Clientes!U68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$W35+Clientes!V68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$W35+Clientes!W68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},0,0,{"$f":"+Potencia!U68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!V68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!W68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!T68*$X68*12*1000*(1-$C68)","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!H151","v":"Jub. 2"},{"$f":"+IF(B69=0,0,VLOOKUP(B69,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.874204895466653E-2,null,0.85,0.15,null,0,0,null,{"$f":"+($J69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$J36+Clientes!T69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$J36+Clientes!U69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$J36+Clientes!V69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$J36+Clientes!W69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},0,{"$f":"+Potencia!T69*$K69*12*1000*(1-$C69)","v":0},null,0,0,null,0,0,null,{"$f":"+($W69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$W36+Clientes!T69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$W36+Clientes!U69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$W36+Clientes!V69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$W36+Clientes!W69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},0,0,{"$f":"+Potencia!U69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!V69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!W69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!T69*$X69*12*1000*(1-$C69)","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!H152","v":"Político"},{"$f":"+IF(B70=0,0,VLOOKUP(B70,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,8.874204895466653E-2,null,0.85,0.15,null,0,0,null,{"$f":"+($J70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$J37+Clientes!T70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$J37+Clientes!U70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$J37+Clientes!V70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$J37+Clientes!W70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},0,{"$f":"+Potencia!T70*$K70*12*1000*(1-$C70)","v":0},null,0,0,null,0,0,null,{"$f":"+($W70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$W37+Clientes!T70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$W37+Clientes!U70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$W37+Clientes!V70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$W37+Clientes!W70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},0,0,{"$f":"+Potencia!U70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!V70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!W70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!T70*$X70*12*1000*(1-$C70)","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!H153","v":"x1"},{"$f":"+IF(B71=0,0,VLOOKUP(B71,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.874204895466653E-2,null,{"$f":"+G70","v":0.85},0.15,null,0,0,null,{"$f":"+($J71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$J38+Clientes!T71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$J38+Clientes!U71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$J38+Clientes!V71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$J38+Clientes!W71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},0,{"$f":"+Potencia!T71*$K71*12*1000*(1-$C71)","v":0},null,0,0,null,0,0,null,{"$f":"+($W71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$W38+Clientes!T71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$W38+Clientes!U71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$W38+Clientes!V71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$W38+Clientes!W71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},0,0,{"$f":"+Potencia!U71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!V71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!W71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!T71*$X71*12*1000*(1-$C71)","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!H154","v":"x2"},{"$f":"+IF(B72=0,0,VLOOKUP(B72,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.874204895466653E-2,null,0.85,0.15,null,0,0,null,{"$f":"+($J72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$J39+Clientes!T72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$J39+Clientes!U72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$J39+Clientes!V72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$J39+Clientes!W72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},0,{"$f":"+Potencia!T72*$K72*12*1000*(1-$C72)","v":0},null,0,0,null,0,0,null,{"$f":"+($W72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$W39+Clientes!T72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$W39+Clientes!U72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$W39+Clientes!V72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$W39+Clientes!W72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},0,0,{"$f":"+Potencia!U72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!V72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!W72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!T72*$X72*12*1000*(1-$C72)","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!H155","v":"Discap."},{"$f":"+IF(B73=0,0,VLOOKUP(B73,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.874204895466653E-2,null,0.85,0.15,null,0,0,null,{"$f":"+($J73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$J40+Clientes!T73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$J40+Clientes!U73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$J40+Clientes!V73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$J40+Clientes!W73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},0,{"$f":"+Potencia!T73*$K73*12*1000*(1-$C73)","v":0},null,0,0,null,0,0,null,{"$f":"+($W73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$W40+Clientes!T73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$W40+Clientes!U73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$W40+Clientes!V73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$W40+Clientes!W73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},0,0,{"$f":"+Potencia!U73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!V73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!W73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!T73*$X73*12*1000*(1-$C73)","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H156","v":"Discapacitados 601-más"},{"$f":"+IF(B74=0,0,VLOOKUP(B74,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.874204895466653E-2,null,0.85,0.15,null,0,0,null,{"$f":"+($J74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$J41+Clientes!T74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$J41+Clientes!U74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$J41+Clientes!V74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$J41+Clientes!W74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},0,{"$f":"+Potencia!T74*$K74*12*1000*(1-$C74)","v":0},null,0,0,null,0,0,null,{"$f":"+($W74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$W41+Clientes!T74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$W41+Clientes!U74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$W41+Clientes!V74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$W41+Clientes!W74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},0,0,{"$f":"+Potencia!U74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!V74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!W74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!T74*$X74*12*1000*(1-$C74)","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H157","v":"Cruz Roja"},{"$f":"+IF(B75=0,0,VLOOKUP(B75,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,8.874204895466653E-2,null,0.85,0.15,null,0,0,null,{"$f":"+($J75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$J42+Clientes!T75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$J42+Clientes!U75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$J42+Clientes!V75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$J42+Clientes!W75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},0,{"$f":"+Potencia!T75*$K75*12*1000*(1-$C75)","v":0},null,0,0,null,0,0,null,{"$f":"+($W75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$W42+Clientes!T75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$W42+Clientes!U75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$W42+Clientes!V75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$W42+Clientes!W75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},0,0,{"$f":"+Potencia!U75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!V75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!W75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!T75*$X75*12*1000*(1-$C75)","v":0}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!H158","v":0},{"$f":"+IF(B76=0,0,VLOOKUP(B76,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.7755427373995064E-4,null,0,0,null,0,null,null,{"$f":"+SUM(M77:M79)","v":6779499.7526606303},{"$f":"+SUM(N77:N79)","v":7057927.0561112091},{"$f":"+SUM(O77:O79)","v":7374368.7788523771},{"$f":"+SUM(P77:P79)","v":7724190.8940745825},{"$f":"+SUM(Q77:Q79)","v":6779499.7526606303},4090.2598280986717,null,{"$f":"IF(Q76=0,0,$E76*$F$3*G76/Q76)","v":0},{"$f":"IF(R76=0,0,$E76*$F$3*H76/R76)","v":0},null,0,0,null,{"$f":"+SUM(Z77:Z79)","v":4232.4168887031665},{"$f":"+SUM(AA77:AA79)","v":4406.2380354533871},{"$f":"+SUM(AB77:AB79)","v":4603.7914450680746},{"$f":"+SUM(AC77:AC79)","v":4822.1841115664065},{"$f":"+SUM(AD77:AD79)","v":4232.4168887031665},746.89709800644118,{"$f":"+SUM(AF77:AF79)","v":777.59139311555111},{"$f":"+SUM(AG77:AG79)","v":812.45696835512342},{"$f":"+SUM(AH77:AH79)","v":850.99961480974878},{"$f":"+SUM(AI77:AI79)","v":746.89709800644118}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!H159","v":0},{"$f":"+IF(B77=0,0,VLOOKUP(B77,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E76","v":1.7755427373995064E-4},null,0.85,0.15,null,1,0.28999999999999998,null,{"$f":"+$J77*Energía!Z77*(1-$C77)*1000","v":1642003.6187285758},{"$f":"+$J77*Energía!AA77*(1-$C77)*1000","v":1709439.0721540689},{"$f":"+$J77*Energía!AB77*(1-$C77)*1000","v":1786081.6671558288},{"$f":"+$J77*Energía!AC77*(1-$C77)*1000","v":1870809.036440077},1642003.6187285758,{"$f":"+Potencia!T77*$K77*12*1000*(1-$C77)","v":4090.2598280986717},null,{"$f":"IF(Q77=0,0,$E77*$F$3*G77/Q76)","v":6.2429634089774015E-4},{"$f":"IF(R77=0,0,$E77*$F$3*H77/R76)","v":0.18260382699297392},null,6.2429634089774015E-4,5.2955109827962435E-2,null,{"$f":"+$W77*Energía!Z77*(1-$C77)*1000","v":1025.0968509130978},{"$f":"+$W77*Energía!AA77*(1-$C77)*1000","v":1067.1965577334131},{"$f":"+$W77*Energía!AB77*(1-$C77)*1000","v":1115.0442493499193},{"$f":"+$W77*Energía!AC77*(1-$C77)*1000","v":1167.9392359679673},1025.0968509130978,{"$f":"+AI77","v":746.89709800644118},{"$f":"+Potencia!U77*$X77*12*1000*(1-$C77)","v":777.59139311555111},{"$f":"+Potencia!V77*$X77*12*1000*(1-$C77)","v":812.45696835512342},{"$f":"+Potencia!W77*$X77*12*1000*(1-$C77)","v":850.99961480974878},{"$f":"+Potencia!T77*$X77*12*1000*(1-$C77)","v":746.89709800644118}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H160","v":0},{"$f":"+IF(B78=0,0,VLOOKUP(B78,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":1.7755427373995064E-4},null,0.85,0,null,1,0,null,{"$f":"+$J78*Energía!Z78*(1-$C78)*1000","v":2568748.0669660275},{"$f":"+$J78*Energía!AA78*(1-$C78)*1000","v":2674243.9919785704},{"$f":"+$J78*Energía!AB78*(1-$C78)*1000","v":2794143.5558482739},{"$f":"+$J78*Energía!AC78*(1-$C78)*1000","v":2926690.9288172526},{"$f":"+M78","v":2568748.0669660275},{"$f":"+Potencia!T78*$K78*12*1000*(1-$C78)","v":0},null,{"$f":"IF(Q78=0,0,$E78*$F$3*G78/$Q$76)","v":6.2429634089774015E-4},{"$f":"IF(R78=0,0,$E78*$F$3*H78/$R$76)","v":0},null,{"$f":"+J78*T78","v":6.2429634089774015E-4},{"$f":"+U78*K78","v":0},null,{"$f":"+$W78*Energía!Z78*(1-$C78)*1000","v":1603.6600188950342},{"$f":"+$W78*Energía!AA78*(1-$C78)*1000","v":1669.520738859987},{"$f":"+$W78*Energía!AB78*(1-$C78)*1000","v":1744.373597859078},{"$f":"+$W78*Energía!AC78*(1-$C78)*1000","v":1827.1224377992194},{"$f":"+Z78","v":1603.6600188950342},{"$f":"+AI78","v":0},{"$f":"+Potencia!U78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!V78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!W78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!T78*$X78*12*1000*(1-$C78)","v":0}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H161","v":0},{"$f":"+IF(B79=0,0,VLOOKUP(B79,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":1.7755427373995064E-4},null,0.85,0,null,1,0,null,{"$f":"+$J79*Energía!Z79*(1-$C79)*1000","v":2568748.0669660275},{"$f":"+$J79*Energía!AA79*(1-$C79)*1000","v":2674243.9919785704},{"$f":"+$J79*Energía!AB79*(1-$C79)*1000","v":2794143.5558482739},{"$f":"+$J79*Energía!AC79*(1-$C79)*1000","v":2926690.9288172526},2568748.0669660275,{"$f":"+Potencia!T79*$K79*12*1000*(1-$C79)","v":0},null,{"$f":"IF(Q79=0,0,$E79*$F$3*G79/$Q$76)","v":6.2429634089774015E-4},{"$f":"IF(R79=0,0,$E79*$F$3*H79/$R$76)","v":0},null,{"$f":"+J79*T79","v":6.2429634089774015E-4},{"$f":"+U79*K79","v":0},null,{"$f":"+$W79*Energía!Z79*(1-$C79)*1000","v":1603.6600188950342},{"$f":"+$W79*Energía!AA79*(1-$C79)*1000","v":1669.520738859987},{"$f":"+$W79*Energía!AB79*(1-$C79)*1000","v":1744.373597859078},{"$f":"+$W79*Energía!AC79*(1-$C79)*1000","v":1827.1224377992194},1603.6600188950342,0,{"$f":"+Potencia!U79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!V79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!W79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!T79*$X79*12*1000*(1-$C79)","v":0}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!H162","v":0},{"$f":"+IF(B80=0,0,VLOOKUP(B80,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.14679127817296292,null,0.85,0.15,null,0,null,null,{"$f":"+SUM(M81,M92,M103,M114,M125)","v":3146231.6219503088},3280817.5393403526,3434015.1468019383,3603801.4416223299,3146231.6219503088,627075.15158473467,null,{"$f":"IF(Q80=0,0,$E80*$F$3*G80/$Q$80)","v":1.1121589695949869},{"$f":"IF(R80=0,0,$E80*$F$3*H80/$R$80)","v":0.98471442985999658},null,0,0,null,{"$f":"+SUM(Z81,Z92,Z103,Z114,Z125)","v":3499109.71877542},{"$f":"+SUM(AA81,AA92,AA103,AA114,AA125)","v":3648790.6539819278},{"$f":"+SUM(AB81,AB92,AB103,AB114,AB125)","v":3819170.7472408214},{"$f":"+SUM(AC81,AC92,AC103,AC114,AC125)","v":4008000.0979396189},{"$f":"+SUM(AD81,AD92,AD103,AD114,AD125)","v":3499109.71877542},617489.95037213305,{"$f":"+SUM(AF81,AF92,AF103,AF114,AF125)","v":642860.55205019237},{"$f":"+SUM(AG81,AG92,AG103,AG114,AG125)","v":671679.26599330292},{"$f":"+SUM(AH81,AH92,AH103,AH114,AH125)","v":703536.80969632487},{"$f":"+SUM(AI81,AI92,AI103,AI114,AI125)","v":617489.95037213305}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H163","v":0},{"$f":"+IF(B81=0,0,VLOOKUP(B81,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.14679127817296292},null,{"$f":"+G80","v":0.85},0.15,null,1.8169999999999999E-2,1.1399999999999999,null,{"$f":"+SUM(M82:M91)","v":698467.36164064251},727152.72061178531,759754.56783647183,795795.47627767536,698467.36164064251,211025.7455050982,null,1.1121589695949869,0.98471442985999658,null,2.020792847754091E-2,1.122574450040396,null,{"$f":"+SUM(Z82:Z91)","v":776806.74121798598},{"$f":"+SUM(AA82:AA91)","v":808709.42049379461},{"$f":"+SUM(AB82:AB91)","v":844967.85731009499},{"$f":"+SUM(AC82:AC91)","v":885051.07690533123},{"$f":"+SUM(AD82:AD91)","v":776806.74121798598},207800.09667083353,{"$f":"+SUM(AF82:AF91)","v":216334.1872601762},{"$f":"+SUM(AG82:AG91)","v":226028.34916360443},{"$f":"+SUM(AH82:AH91)","v":236744.38457933589},{"$f":"+SUM(AI82:AI91)","v":207800.09667083353}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!H164","v":"Regular"},{"$f":"+IF(B82=0,0,VLOOKUP(B82,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.14679127817296292,null,0.85,0.15,null,{"$f":"+J81","v":1.8169999999999999E-2},{"$f":"+K81","v":1.1399999999999999},null,{"$f":"+$J82*Energía!Z82*(1-$C82)*1000","v":693387.58253245195},{"$f":"+$J82*Energía!AA82*(1-$C82)*1000","v":721864.32003433921},{"$f":"+$J82*Energía!AB82*(1-$C82)*1000","v":754229.0621464384},{"$f":"+$J82*Energía!AC82*(1-$C82)*1000","v":790007.85403961909},{"$f":"+M82","v":693387.58253245195},{"$f":"+Potencia!T82*$K82*12*1000*(1-$C82)","v":209153.45564575374},null,1.1121589695949869,0.98471442985999658,null,2.020792847754091E-2,1.122574450040396,null,{"$f":"+$W82*Energía!Z82*(1-$C82)*1000","v":771157.21931925067},{"$f":"+$W82*Energía!AA82*(1-$C82)*1000","v":802827.87835677655},{"$f":"+$W82*Energía!AB82*(1-$C82)*1000","v":838822.61659537617},{"$f":"+$W82*Energía!AC82*(1-$C82)*1000","v":878614.32092064957},{"$f":"+Z82","v":771157.21931925067},205956.42582945651,{"$f":"+Potencia!U82*$X82*12*1000*(1-$C82)","v":214414.74938604413},{"$f":"+Potencia!V82*$X82*12*1000*(1-$C82)","v":224022.84770104956},{"$f":"+Potencia!W82*$X82*12*1000*(1-$C82)","v":234643.74289785718},{"$f":"+Potencia!T82*$X82*12*1000*(1-$C82)","v":205956.42582945651}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!H165","v":"Agro"},{"$f":"+IF(B83=0,0,VLOOKUP(B83,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.14679127817296292,null,0.85,0.15,null,{"$f":"+J82","v":1.8169999999999999E-2},1.1399999999999999,null,{"$f":"+$J83*Energía!Z83*(1-$C83)*1000","v":5079.779108190507},{"$f":"+$J83*Energía!AA83*(1-$C83)*1000","v":5288.4005774461111},{"$f":"+$J83*Energía!AB83*(1-$C83)*1000","v":5525.5056900334439},{"$f":"+$J83*Energía!AC83*(1-$C83)*1000","v":5787.6222380562349},5079.779108190507,{"$f":"+Potencia!T83*$K83*12*1000*(1-$C83)","v":1872.2898593444572},null,1.1121589695949869,0.98471442985999658,null,2.020792847754091E-2,1.122574450040396,null,{"$f":"+$W83*Energía!Z83*(1-$C83)*1000","v":5649.5218987352955},{"$f":"+$W83*Energía!AA83*(1-$C83)*1000","v":5881.5421370180011},{"$f":"+$W83*Energía!AB83*(1-$C83)*1000","v":6145.2407147188324},{"$f":"+$W83*Energía!AC83*(1-$C83)*1000","v":6436.7559846816548},5649.5218987352955,1843.6708413770302,{"$f":"+Potencia!U83*$X83*12*1000*(1-$C83)","v":1919.4378741320563},{"$f":"+Potencia!V83*$X83*12*1000*(1-$C83)","v":2005.5014625548913},{"$f":"+Potencia!W83*$X83*12*1000*(1-$C83)","v":2100.6416814787081},{"$f":"+Potencia!T83*$X83*12*1000*(1-$C83)","v":1843.6708413770302}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!H166","v":"Jub. 1"},{"$f":"+IF(B84=0,0,VLOOKUP(B84,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.14679127817296292,null,{"$f":"+G83","v":0.85},0.15,null,1.8169999999999999E-2,1.1399999999999999,null,{"$f":"+$J84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AC84*(1-$C84)*1000","v":0},0,{"$f":"+Potencia!T84*$K84*12*1000*(1-$C84)","v":0},null,0,0,null,0,0,null,{"$f":"+$W84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AC84*(1-$C84)*1000","v":0},0,0,{"$f":"+Potencia!U84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!V84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!W84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!T84*$X84*12*1000*(1-$C84)","v":0}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!H167","v":"Jub. 2"},{"$f":"+IF(B85=0,0,VLOOKUP(B85,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.14679127817296292,null,0.85,0.15,null,1.8169999999999999E-2,1.1399999999999999,null,{"$f":"+$J85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},0,{"$f":"+Potencia!T85*$K85*12*1000*(1-$C85)","v":0},null,0,0,null,0,0,null,{"$f":"+$W85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},0,0,{"$f":"+Potencia!U85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!V85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!W85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!T85*$X85*12*1000*(1-$C85)","v":0}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!H168","v":"Político"},{"$f":"+IF(B86=0,0,VLOOKUP(B86,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.14679127817296292,null,0.85,0.15,null,1.8169999999999999E-2,1.1399999999999999,null,{"$f":"+$J86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AC86*(1-$C86)*1000","v":0},0,{"$f":"+Potencia!T86*$K86*12*1000*(1-$C86)","v":0},null,0,0,null,0,0,null,{"$f":"+$W86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AC86*(1-$C86)*1000","v":0},0,0,{"$f":"+Potencia!U86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!V86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!W86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!T86*$X86*12*1000*(1-$C86)","v":0}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!H169","v":"x1"},{"$f":"+IF(B87=0,0,VLOOKUP(B87,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E86","v":0.14679127817296292},null,0.85,0.15,null,1.8169999999999999E-2,1.1399999999999999,null,{"$f":"+$J87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AC87*(1-$C87)*1000","v":0},0,{"$f":"+Potencia!T87*$K87*12*1000*(1-$C87)","v":0},null,0,0,null,0,0,null,{"$f":"+$W87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AC87*(1-$C87)*1000","v":0},0,0,{"$f":"+Potencia!U87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!V87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!W87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!T87*$X87*12*1000*(1-$C87)","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!H170","v":"x2"},{"$f":"+IF(B88=0,0,VLOOKUP(B88,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.14679127817296292,null,0.85,0.15,null,1.8169999999999999E-2,1.1399999999999999,null,{"$f":"+$J88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,{"$f":"+Potencia!T88*$K88*12*1000*(1-$C88)","v":0},null,0,0,null,0,0,null,{"$f":"+$W88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,0,{"$f":"+Potencia!U88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!V88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!W88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!T88*$X88*12*1000*(1-$C88)","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!H171","v":"Discap."},{"$f":"+IF(B89=0,0,VLOOKUP(B89,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.14679127817296292,null,0.85,0.15,null,1.8169999999999999E-2,1.1399999999999999,null,{"$f":"+$J89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AC89*(1-$C89)*1000","v":0},0,{"$f":"+Potencia!T89*$K89*12*1000*(1-$C89)","v":0},null,0,0,null,0,0,null,{"$f":"+$W89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AC89*(1-$C89)*1000","v":0},0,0,{"$f":"+Potencia!U89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!V89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!W89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!T89*$X89*12*1000*(1-$C89)","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H172","v":"Discapacitados 601-más"},{"$f":"+IF(B90=0,0,VLOOKUP(B90,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.14679127817296292,null,0.85,0.15,null,1.8169999999999999E-2,1.1399999999999999,null,{"$f":"+$J90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,{"$f":"+Potencia!T90*$K90*12*1000*(1-$C90)","v":0},null,0,0,null,0,0,null,{"$f":"+$W90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,0,{"$f":"+Potencia!U90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!V90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!W90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!T90*$X90*12*1000*(1-$C90)","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H173","v":"Cruz Roja"},{"$f":"+IF(B91=0,0,VLOOKUP(B91,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.14679127817296292,null,0.85,0.15,null,1.8169999999999999E-2,1.1399999999999999,null,{"$f":"+$J91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AC91*(1-$C91)*1000","v":0},0,{"$f":"+Potencia!T91*$K91*12*1000*(1-$C91)","v":0},null,0,0,null,0,0,null,{"$f":"+$W91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AC91*(1-$C91)*1000","v":0},0,0,{"$f":"+Potencia!U91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!V91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!W91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!T91*$X91*12*1000*(1-$C91)","v":0}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H174","v":0},{"$f":"+IF(B92=0,0,VLOOKUP(B92,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.14679127817296292,null,0.85,0.15,null,1.9560000000000001E-2,1.1399999999999999,null,{"$f":"+SUM(M93:M102)","v":818061.7815505449},852773.66614583298,892273.88967530197,936029.74480167765,818061.7815505449,174422.71624506143,null,1.1121589695949869,0.98471442985999658,null,2.1753829445277945E-2,1.122574450040396,null,{"$f":"+SUM(Z93:Z102)","v":909814.7480342933},{"$f":"+SUM(AA93:AA102)","v":948419.88183848886},{"$f":"+SUM(AB93:AB102)","v":992350.40973779466},{"$f":"+SUM(AC93:AC102)","v":1041013.8764888924},{"$f":"+SUM(AD93:AD102)","v":909814.7480342933},171756.56558188761,{"$f":"+SUM(AF93:AF102)","v":178815.03016150522},{"$f":"+SUM(AG93:AG102)","v":186832.72292824581},{"$f":"+SUM(AH93:AH102)","v":195695.99552784863},{"$f":"+SUM(AI93:AI102)","v":171756.56558188761}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!H175","v":"Regular"},{"$f":"+IF(B93=0,0,VLOOKUP(B93,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.14679127817296292,null,0.85,0.15,null,{"$f":"+J92","v":1.9560000000000001E-2},{"$f":"+K92","v":1.1399999999999999},null,{"$f":"+($J93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$J82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":813305.53374509281},{"$f":"+($J93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$J82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":847817.53726650099},{"$f":"+($J93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$J82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":887090.38946475857},{"$f":"+($J93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$J82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":930594.52613086172},813305.53374509281,{"$f":"+Potencia!T93*$K93*12*1000*(1-$C93)","v":173584.76833598418},null,1.1121589695949869,0.98471442985999658,null,2.1753829445277945E-2,1.122574450040396,null,{"$f":"+($W93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$W82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":904525.04437584325},{"$f":"+($W93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$W82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":942907.87865087099},{"$f":"+($W93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$W82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":986585.53348474135},{"$f":"+($W93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$W82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":1034969.0492924342},904525.04437584325,170931.42618434824,{"$f":"+Potencia!U93*$X93*12*1000*(1-$C93)","v":177955.98104301255},{"$f":"+Potencia!V93*$X93*12*1000*(1-$C93)","v":185935.15584010936},{"$f":"+Potencia!W93*$X93*12*1000*(1-$C93)","v":194755.84820187214},{"$f":"+Potencia!T93*$X93*12*1000*(1-$C93)","v":170931.42618434824}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!H176","v":"Agro"},{"$f":"+IF(B94=0,0,VLOOKUP(B94,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.14679127817296292,null,0.85,0.15,null,{"$f":"+J93","v":1.9560000000000001E-2},1.1399999999999999,null,{"$f":"+($J94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$J83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":4756.2478054521034},{"$f":"+($J94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$J83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":4956.1288793319791},{"$f":"+($J94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$J83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":5183.5002105434169},{"$f":"+($J94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$J83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":5435.2186708159525},4756.2478054521034,{"$f":"+Potencia!T94*$K94*12*1000*(1-$C94)","v":837.94790907723984},null,1.1121589695949869,0.98471442985999658,null,2.1753829445277945E-2,1.122574450040396,null,{"$f":"+($W94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$W83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":5289.7036584500293},{"$f":"+($W94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$W83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":5512.0031876178109},{"$f":"+($W94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$W83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":5764.876253053365},{"$f":"+($W94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$W83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":6044.8271964581045},5289.7036584500293,825.13939753937052,{"$f":"+Potencia!U94*$X94*12*1000*(1-$C94)","v":859.04911849266864},{"$f":"+Potencia!V94*$X94*12*1000*(1-$C94)","v":897.56708813645503},{"$f":"+Potencia!W94*$X94*12*1000*(1-$C94)","v":940.14732597648481},{"$f":"+Potencia!T94*$X94*12*1000*(1-$C94)","v":825.13939753937052}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!H177","v":"Jub. 1"},{"$f":"+IF(B95=0,0,VLOOKUP(B95,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.14679127817296292,null,0.85,0.15,null,1.9560000000000001E-2,1.1399999999999999,null,{"$f":"+($J95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$J84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$J84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$J84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$J84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,{"$f":"+Potencia!T95*$K95*12*1000*(1-$C95)","v":0},null,0,0,null,0,0,null,{"$f":"+($W95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$W84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$W84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$W84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$W84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,0,{"$f":"+Potencia!U95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!V95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!W95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!T95*$X95*12*1000*(1-$C95)","v":0}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!H178","v":"Jub. 2"},{"$f":"+IF(B96=0,0,VLOOKUP(B96,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.14679127817296292,null,0.85,0.15,null,1.9560000000000001E-2,1.1399999999999999,null,{"$f":"+($J96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$J85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$J85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$J85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$J85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},0,{"$f":"+Potencia!T96*$K96*12*1000*(1-$C96)","v":0},null,0,0,null,0,0,null,{"$f":"+($W96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$W85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$W85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$W85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$W85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},0,0,{"$f":"+Potencia!U96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!V96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!W96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!T96*$X96*12*1000*(1-$C96)","v":0}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!H179","v":"Político"},{"$f":"+IF(B97=0,0,VLOOKUP(B97,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.14679127817296292,null,0.85,0.15,null,1.9560000000000001E-2,1.1399999999999999,null,{"$f":"+($J97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$J86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$J86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$J86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$J86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},0,{"$f":"+Potencia!T97*$K97*12*1000*(1-$C97)","v":0},null,0,0,null,0,0,null,{"$f":"+($W97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$W86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$W86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$W86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$W86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},0,0,{"$f":"+Potencia!U97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!V97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!W97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!T97*$X97*12*1000*(1-$C97)","v":0}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!H180","v":"x1"},{"$f":"+IF(B98=0,0,VLOOKUP(B98,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.14679127817296292,null,0.85,0.15,null,1.9560000000000001E-2,1.1399999999999999,null,{"$f":"+($J98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$J87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$J87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$J87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$J87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,{"$f":"+Potencia!T98*$K98*12*1000*(1-$C98)","v":0},null,0,0,null,0,0,null,{"$f":"+($W98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$W87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$W87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$W87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$W87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,0,{"$f":"+Potencia!U98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!V98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!W98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!T98*$X98*12*1000*(1-$C98)","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!H181","v":"x2"},{"$f":"+IF(B99=0,0,VLOOKUP(B99,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.14679127817296292,null,0.85,0.15,null,1.9560000000000001E-2,1.1399999999999999,null,{"$f":"+($J99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$J88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$J88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$J88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$J88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,{"$f":"+Potencia!T99*$K99*12*1000*(1-$C99)","v":0},null,0,0,null,0,0,null,{"$f":"+($W99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$W88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$W88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$W88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$W88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,0,{"$f":"+Potencia!U99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!V99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!W99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!T99*$X99*12*1000*(1-$C99)","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!H182","v":"Discap."},{"$f":"+IF(B100=0,0,VLOOKUP(B100,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.14679127817296292,null,{"$f":"+G99","v":0.85},0.15,null,1.9560000000000001E-2,1.1399999999999999,null,{"$f":"+($J100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$J89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$J89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$J89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$J89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,{"$f":"+Potencia!T100*$K100*12*1000*(1-$C100)","v":0},null,0,0,null,0,0,null,{"$f":"+($W100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$W89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$W89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$W89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$W89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,0,{"$f":"+Potencia!U100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!V100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!W100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!T100*$X100*12*1000*(1-$C100)","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H183","v":"Discapacitados 601-más"},{"$f":"+IF(B101=0,0,VLOOKUP(B101,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.14679127817296292,null,0.85,0.15,null,1.9560000000000001E-2,1.1399999999999999,null,{"$f":"+($J101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$J90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$J90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$J90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$J90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,{"$f":"+Potencia!T101*$K101*12*1000*(1-$C101)","v":0},null,0,0,null,0,0,null,{"$f":"+($W101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$W90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$W90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$W90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$W90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,0,{"$f":"+Potencia!U101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!V101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!W101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!T101*$X101*12*1000*(1-$C101)","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H184","v":"Cruz Roja"},{"$f":"+IF(B102=0,0,VLOOKUP(B102,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.14679127817296292,null,0.85,0.15,null,1.9560000000000001E-2,1.1399999999999999,null,{"$f":"+($J102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$J91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$J91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$J91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$J91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,{"$f":"+Potencia!T102*$K102*12*1000*(1-$C102)","v":0},null,0,0,null,0,0,null,{"$f":"+($W102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$W91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$W91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$W91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$W91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,0,{"$f":"+Potencia!U102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!V102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!W102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!T102*$X102*12*1000*(1-$C102)","v":0}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H185","v":0},{"$f":"+IF(B103=0,0,VLOOKUP(B103,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.14679127817296292,null,0.85,0.15,null,2.052E-2,1.1399999999999999,null,{"$f":"+SUM(M104:M113)","v":319106.81132943113},332726.79284168896,348228.97782953287,365407.46124477679,319106.81132943113,62901.221332705951,null,1.1121589695949869,0.98471442985999658,null,2.2821502056089134E-2,1.122574450040396,null,{"$f":"+SUM(Z104:Z113)","v":354897.50247888209},{"$f":"+SUM(AA104:AA113)","v":370045.0870834575},{"$f":"+SUM(AB104:AB113)","v":387285.9811660088},{"$f":"+SUM(AC104:AC113)","v":406391.18558031111},{"$f":"+SUM(AD104:AD113)","v":354897.50247888209},61939.740302132996,{"$f":"+SUM(AF104:AF113)","v":64485.200276324664},{"$f":"+SUM(AG104:AG113)","v":67376.582076558887},{"$f":"+SUM(AH104:AH113)","v":70572.901245997986},{"$f":"+SUM(AI104:AI113)","v":61939.740302132996}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!H186","v":"Regular"},{"$f":"+IF(B104=0,0,VLOOKUP(B104,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.14679127817296292,null,0.85,0.15,null,{"$f":"+J103","v":2.052E-2},{"$f":"+K103","v":1.1399999999999999},null,{"$f":"+($J104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$J82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":319106.81132943113},{"$f":"+($J104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$J82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":332726.79284168896},{"$f":"+($J104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$J82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":348228.97782953287},{"$f":"+($J104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$J82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":365407.46124477679},319106.81132943113,{"$f":"+Potencia!T104*$K104*12*1000*(1-$C104)","v":62901.221332705951},null,1.1121589695949869,0.98471442985999658,null,2.2821502056089134E-2,1.122574450040396,null,{"$f":"+($W104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$W82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":354897.50247888209},{"$f":"+($W104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$W82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":370045.0870834575},{"$f":"+($W104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$W82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":387285.9811660088},{"$f":"+($W104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$W82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":406391.18558031111},354897.50247888209,61939.740302132996,{"$f":"+Potencia!U104*$X104*12*1000*(1-$C104)","v":64485.200276324664},{"$f":"+Potencia!V104*$X104*12*1000*(1-$C104)","v":67376.582076558887},{"$f":"+Potencia!W104*$X104*12*1000*(1-$C104)","v":70572.901245997986},{"$f":"+Potencia!T104*$X104*12*1000*(1-$C104)","v":61939.740302132996}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!H187","v":"Agro"},{"$f":"+IF(B105=0,0,VLOOKUP(B105,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.14679127817296292,null,0.85,0.15,null,{"$f":"+J104","v":2.052E-2},1.1399999999999999,null,{"$f":"+($J105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$J83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$J83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$J83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$J83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":0},0,{"$f":"+Potencia!T105*$K105*12*1000*(1-$C105)","v":0},null,{"$f":"IF(Q105=0,0,$E105*$F$3*G105/$Q$80)*0+T103","v":1.1121589695949869},0,null,2.2821502056089134E-2,0,null,{"$f":"+($W105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$W83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($W105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$W83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($W105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$W83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($W105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$W83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":0},0,0,{"$f":"+Potencia!U105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!V105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!W105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!T105*$X105*12*1000*(1-$C105)","v":0}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!H188","v":"Jub. 1"},{"$f":"+IF(B106=0,0,VLOOKUP(B106,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.14679127817296292,null,0.85,0.15,null,2.052E-2,1.1399999999999999,null,{"$f":"+($J106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$J84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$J84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$J84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$J84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,{"$f":"+Potencia!T106*$K106*12*1000*(1-$C106)","v":0},null,{"$f":"IF(Q106=0,0,$E106*$F$3*G106/$Q$80)","v":0},0,null,0,0,null,{"$f":"+($W106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$W84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$W84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$W84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$W84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,0,{"$f":"+Potencia!U106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!V106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!W106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!T106*$X106*12*1000*(1-$C106)","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!H189","v":"Jub. 2"},{"$f":"+IF(B107=0,0,VLOOKUP(B107,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.14679127817296292,null,0.85,0.15,null,2.052E-2,1.1399999999999999,null,{"$f":"+($J107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$J85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$J85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$J85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$J85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,{"$f":"+Potencia!T107*$K107*12*1000*(1-$C107)","v":0},null,0,0,null,0,0,null,{"$f":"+($W107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$W85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$W85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$W85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$W85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,0,{"$f":"+Potencia!U107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!V107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!W107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!T107*$X107*12*1000*(1-$C107)","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!H190","v":"Político"},{"$f":"+IF(B108=0,0,VLOOKUP(B108,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.14679127817296292,null,0.85,0.15,null,2.052E-2,1.1399999999999999,null,{"$f":"+($J108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$J86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$J86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$J86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$J86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,{"$f":"+Potencia!T108*$K108*12*1000*(1-$C108)","v":0},null,0,0,null,0,0,null,{"$f":"+($W108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$W86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$W86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$W86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$W86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,0,{"$f":"+Potencia!U108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!V108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!W108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!T108*$X108*12*1000*(1-$C108)","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!H191","v":"x1"},{"$f":"+IF(B109=0,0,VLOOKUP(B109,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.14679127817296292,null,0.85,0.15,null,2.052E-2,1.1399999999999999,null,{"$f":"+($J109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$J87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$J87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$J87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$J87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,{"$f":"+Potencia!T109*$K109*12*1000*(1-$C109)","v":0},null,0,0,null,0,0,null,{"$f":"+($W109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$W87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$W87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$W87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$W87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,0,{"$f":"+Potencia!U109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!V109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!W109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!T109*$X109*12*1000*(1-$C109)","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!H192","v":"x2"},{"$f":"+IF(B110=0,0,VLOOKUP(B110,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.14679127817296292,null,0.85,0.15,null,2.052E-2,1.1399999999999999,null,{"$f":"+($J110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$J88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$J88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$J88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$J88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,{"$f":"+Potencia!T110*$K110*12*1000*(1-$C110)","v":0},null,0,0,null,0,0,null,{"$f":"+($W110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$W88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$W88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$W88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$W88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,0,{"$f":"+Potencia!U110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!V110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!W110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!T110*$X110*12*1000*(1-$C110)","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!H193","v":"Discap."},{"$f":"+IF(B111=0,0,VLOOKUP(B111,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.14679127817296292,null,0.85,0.15,null,2.052E-2,1.1399999999999999,null,{"$f":"+($J111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$J89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$J89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$J89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$J89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,{"$f":"+Potencia!T111*$K111*12*1000*(1-$C111)","v":0},null,0,0,null,0,0,null,{"$f":"+($W111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$W89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$W89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$W89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$W89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,0,{"$f":"+Potencia!U111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!V111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!W111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!T111*$X111*12*1000*(1-$C111)","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H194","v":"Discapacitados 601-más"},{"$f":"+IF(B112=0,0,VLOOKUP(B112,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.14679127817296292,null,0.85,0.15,null,2.052E-2,1.1399999999999999,null,{"$f":"+($J112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$J90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$J90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$J90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$J90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,{"$f":"+Potencia!T112*$K112*12*1000*(1-$C112)","v":0},null,0,{"$f":"IF(R112=0,0,$E112*$F$3*H112/$R$80)","v":0},null,0,0,null,{"$f":"+($W112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$W90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$W90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$W90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$W90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,0,{"$f":"+Potencia!U112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!V112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!W112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!T112*$X112*12*1000*(1-$C112)","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H195","v":"Cruz Roja"},{"$f":"+IF(B113=0,0,VLOOKUP(B113,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.14679127817296292,null,0.85,0.15,null,2.052E-2,1.1399999999999999,null,{"$f":"+($J113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$J91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$J91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$J91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$J91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,{"$f":"+Potencia!T113*$K113*12*1000*(1-$C113)","v":0},null,0,0,null,0,0,null,{"$f":"+($W113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$W91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$W91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$W91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$W91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,0,{"$f":"+Potencia!U113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!V113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!W113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!T113*$X113*12*1000*(1-$C113)","v":0}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H196","v":0},{"$f":"+IF(B114=0,0,VLOOKUP(B114,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.14679127817296292,null,0.85,0.15,null,2.4969999999999999E-2,1.1399999999999999,null,{"$f":"+SUM(M115:M124)","v":1310595.6674296905},1368164.3597410456,1433757.7114606316,1506568.7592982005,1310595.6674296905,178725.46850186918,null,1.1121589695949869,0.98471442985999658,null,2.7770609470786824E-2,1.122574450040396,null,{"$f":"+SUM(Z115:Z124)","v":1457590.7270442587},{"$f":"+SUM(AA115:AA124)","v":1521616.2645661866},{"$f":"+SUM(AB115:AB124)","v":1594566.499026923},{"$f":"+SUM(AC115:AC124)","v":1675543.9589650845},{"$f":"+SUM(AD115:AD124)","v":1457590.7270442587},175993.54781727892,{"$f":"+SUM(AF115:AF124)","v":183226.13435218632},{"$f":"+SUM(AG115:AG124)","v":191441.61182489386},{"$f":"+SUM(AH115:AH124)","v":200523.52834314236},{"$f":"+SUM(AI115:AI124)","v":175993.54781727892}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!H197","v":"Regular"},{"$f":"+IF(B115=0,0,VLOOKUP(B115,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.14679127817296292,null,0.85,0.15,null,{"$f":"+J114","v":2.4969999999999999E-2},{"$f":"+K114","v":1.1399999999999999},null,{"$f":"+($J115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$J82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":1310595.6674296905},{"$f":"+($J115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$J82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":1368164.3597410456},{"$f":"+($J115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$J82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":1433757.7114606316},{"$f":"+($J115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$J82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":1506568.7592982005},1310595.6674296905,{"$f":"+Potencia!T115*$K115*12*1000*(1-$C115)","v":178725.46850186918},null,1.1121589695949869,0.98471442985999658,null,2.7770609470786824E-2,1.122574450040396,null,{"$f":"+($W115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$W82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":1457590.7270442587},{"$f":"+($W115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$W82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":1521616.2645661866},{"$f":"+($W115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$W82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":1594566.499026923},{"$f":"+($W115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$W82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":1675543.9589650845},1457590.7270442587,175993.54781727892,{"$f":"+Potencia!U115*$X115*12*1000*(1-$C115)","v":183226.13435218632},{"$f":"+Potencia!V115*$X115*12*1000*(1-$C115)","v":191441.61182489386},{"$f":"+Potencia!W115*$X115*12*1000*(1-$C115)","v":200523.52834314236},{"$f":"+Potencia!T115*$X115*12*1000*(1-$C115)","v":175993.54781727892}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!H198","v":"Agro"},{"$f":"+IF(B116=0,0,VLOOKUP(B116,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.14679127817296292,null,{"$f":"+G115","v":0.85},0.15,null,{"$f":"+J115","v":2.4969999999999999E-2},1.1399999999999999,null,{"$f":"+($J116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$J83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$J83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$J83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$J83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},0,{"$f":"+Potencia!T116*$K116*12*1000*(1-$C116)","v":0},null,0,0,null,0,0,null,{"$f":"+($W116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$W83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$W83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$W83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$W83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},0,0,{"$f":"+Potencia!U116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!V116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!W116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!T116*$X116*12*1000*(1-$C116)","v":0}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!H199","v":"Jub. 1"},{"$f":"+IF(B117=0,0,VLOOKUP(B117,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.14679127817296292,null,0.85,0.15,null,2.4969999999999999E-2,1.1399999999999999,null,{"$f":"+($J117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$J84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$J84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$J84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$J84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,{"$f":"+Potencia!T117*$K117*12*1000*(1-$C117)","v":0},null,0,0,null,0,0,null,{"$f":"+($W117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$W84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$W84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$W84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$W84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,0,{"$f":"+Potencia!U117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!V117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!W117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!T117*$X117*12*1000*(1-$C117)","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!H200","v":"Jub. 2"},{"$f":"+IF(B118=0,0,VLOOKUP(B118,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.14679127817296292,null,0.85,0.15,null,2.4969999999999999E-2,1.1399999999999999,null,{"$f":"+($J118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$J85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$J85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$J85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$J85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,{"$f":"+Potencia!T118*$K118*12*1000*(1-$C118)","v":0},null,0,0,null,0,0,null,{"$f":"+($W118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$W85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$W85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$W85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$W85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,0,{"$f":"+Potencia!U118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!V118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!W118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!T118*$X118*12*1000*(1-$C118)","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!H201","v":"Político"},{"$f":"+IF(B119=0,0,VLOOKUP(B119,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.14679127817296292,null,0.85,0.15,null,2.4969999999999999E-2,1.1399999999999999,null,{"$f":"+($J119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$J86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$J86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$J86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$J86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,{"$f":"+Potencia!T119*$K119*12*1000*(1-$C119)","v":0},null,0,0,null,0,0,null,{"$f":"+($W119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$W86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$W86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$W86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$W86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,0,{"$f":"+Potencia!U119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!V119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!W119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!T119*$X119*12*1000*(1-$C119)","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!H202","v":"x1"},{"$f":"+IF(B120=0,0,VLOOKUP(B120,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.14679127817296292,null,0.85,0.15,null,2.4969999999999999E-2,1.1399999999999999,null,{"$f":"+($J120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$J87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$J87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$J87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$J87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,{"$f":"+Potencia!T120*$K120*12*1000*(1-$C120)","v":0},null,0,0,null,0,0,null,{"$f":"+($W120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$W87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$W87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$W87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$W87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,0,{"$f":"+Potencia!U120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!V120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!W120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!T120*$X120*12*1000*(1-$C120)","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!H203","v":"x2"},{"$f":"+IF(B121=0,0,VLOOKUP(B121,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.14679127817296292,null,0.85,0.15,null,2.4969999999999999E-2,1.1399999999999999,null,{"$f":"+($J121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$J88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$J88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$J88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$J88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,{"$f":"+Potencia!T121*$K121*12*1000*(1-$C121)","v":0},null,0,0,null,0,0,null,{"$f":"+($W121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$W88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$W88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$W88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$W88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,0,{"$f":"+Potencia!U121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!V121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!W121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!T121*$X121*12*1000*(1-$C121)","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!H204","v":"Discap."},{"$f":"+IF(B122=0,0,VLOOKUP(B122,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.14679127817296292,null,0.85,0.15,null,2.4969999999999999E-2,1.1399999999999999,null,{"$f":"+($J122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$J89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$J89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$J89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$J89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,{"$f":"+Potencia!T122*$K122*12*1000*(1-$C122)","v":0},null,0,0,null,0,0,null,{"$f":"+($W122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$W89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$W89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$W89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$W89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,0,{"$f":"+Potencia!U122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!V122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!W122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!T122*$X122*12*1000*(1-$C122)","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H205","v":"Discapacitados 601-más"},{"$f":"+IF(B123=0,0,VLOOKUP(B123,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.14679127817296292,null,0.85,0.15,null,2.4969999999999999E-2,1.1399999999999999,null,{"$f":"+($J123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$J90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$J90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$J90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$J90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,{"$f":"+Potencia!T123*$K123*12*1000*(1-$C123)","v":0},null,0,0,null,0,0,null,{"$f":"+($W123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$W90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$W90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$W90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$W90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,0,{"$f":"+Potencia!U123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!V123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!W123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!T123*$X123*12*1000*(1-$C123)","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H206","v":"Cruz Roja"},{"$f":"+IF(B124=0,0,VLOOKUP(B124,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.14679127817296292,null,0.85,0.15,null,2.4969999999999999E-2,1.1399999999999999,null,{"$f":"+($J124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$J91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$J91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$J91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$J91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,{"$f":"+Potencia!T124*$K124*12*1000*(1-$C124)","v":0},null,0,0,null,0,0,null,{"$f":"+($W124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$W91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$W91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$W91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$W91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,0,{"$f":"+Potencia!U124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!V124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!W124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!T124*$X124*12*1000*(1-$C124)","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!H207","v":0},{"$f":"+IF(B125=0,0,VLOOKUP(B125,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.14679127817296292,null,0.85,0.15,null,0,0,null,{"$f":"+SUM(M126:M135)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z126:Z135)","v":0},{"$f":"+SUM(AA126:AA135)","v":0},{"$f":"+SUM(AB126:AB135)","v":0},{"$f":"+SUM(AC126:AC135)","v":0},{"$f":"+SUM(AD126:AD135)","v":0},0,{"$f":"+SUM(AF126:AF135)","v":0},{"$f":"+SUM(AG126:AG135)","v":0},{"$f":"+SUM(AH126:AH135)","v":0},{"$f":"+SUM(AI126:AI135)","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!H208","v":"Regular"},{"$f":"+IF(B126=0,0,VLOOKUP(B126,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.14679127817296292,null,0.85,0.15,null,{"$f":"+J125","v":0},{"$f":"+K125","v":0},null,{"$f":"+($J126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$J82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$J82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$J82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$J82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,{"$f":"+Potencia!T126*$K126*12*1000*(1-$C126)","v":0},null,0,0,null,0,0,null,{"$f":"+($W126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$W82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$W82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$W82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$W82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,0,{"$f":"+Potencia!U126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!V126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!W126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!T126*$X126*12*1000*(1-$C126)","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!H209","v":"Agro"},{"$f":"+IF(B127=0,0,VLOOKUP(B127,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.14679127817296292,null,0.85,0.15,null,{"$f":"+J126","v":0},0,null,{"$f":"+($J127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$J83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$J83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$J83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$J83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,{"$f":"+Potencia!T127*$K127*12*1000*(1-$C127)","v":0},null,0,0,null,0,0,null,{"$f":"+($W127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$W83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$W83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$W83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$W83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,0,{"$f":"+Potencia!U127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!V127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!W127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!T127*$X127*12*1000*(1-$C127)","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!H210","v":"Jub. 1"},{"$f":"+IF(B128=0,0,VLOOKUP(B128,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.14679127817296292,null,0.85,0.15,null,0,0,null,{"$f":"+($J128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$J84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$J84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$J84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$J84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,{"$f":"+Potencia!T128*$K128*12*1000*(1-$C128)","v":0},null,0,0,null,0,0,null,{"$f":"+($W128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$W84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$W84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$W84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$W84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,0,{"$f":"+Potencia!U128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!V128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!W128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!T128*$X128*12*1000*(1-$C128)","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!H211","v":"Jub. 2"},{"$f":"+IF(B129=0,0,VLOOKUP(B129,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.14679127817296292,null,0.85,0.15,null,0,0,null,{"$f":"+($J129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$J85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$J85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$J85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$J85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,{"$f":"+Potencia!T129*$K129*12*1000*(1-$C129)","v":0},null,0,0,null,0,0,null,{"$f":"+($W129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$W85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$W85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$W85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$W85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,0,{"$f":"+Potencia!U129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!V129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!W129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!T129*$X129*12*1000*(1-$C129)","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!H212","v":"Político"},{"$f":"+IF(B130=0,0,VLOOKUP(B130,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.14679127817296292,null,0.85,0.15,null,0,0,null,{"$f":"+($J130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$J86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$J86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$J86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$J86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,{"$f":"+Potencia!T130*$K130*12*1000*(1-$C130)","v":0},null,0,0,null,0,0,null,{"$f":"+($W130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$W86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$W86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$W86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$W86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,0,{"$f":"+Potencia!U130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!V130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!W130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!T130*$X130*12*1000*(1-$C130)","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!H213","v":"x1"},{"$f":"+IF(B131=0,0,VLOOKUP(B131,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.14679127817296292,null,0.85,0.15,null,0,0,null,{"$f":"+($J131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$J87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$J87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$J87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$J87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,{"$f":"+Potencia!T131*$K131*12*1000*(1-$C131)","v":0},null,0,0,null,0,0,null,{"$f":"+($W131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$W87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$W87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$W87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$W87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,0,{"$f":"+Potencia!U131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!V131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!W131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!T131*$X131*12*1000*(1-$C131)","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!H214","v":"x2"},{"$f":"+IF(B132=0,0,VLOOKUP(B132,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.14679127817296292,null,{"$f":"+G131","v":0.85},0.15,null,0,0,null,{"$f":"+($J132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$J88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$J88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$J88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$J88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,{"$f":"+Potencia!T132*$K132*12*1000*(1-$C132)","v":0},null,0,0,null,0,0,null,{"$f":"+($W132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$W88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$W88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$W88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$W88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,0,{"$f":"+Potencia!U132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!V132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!W132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!T132*$X132*12*1000*(1-$C132)","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!H215","v":"Discap."},{"$f":"+IF(B133=0,0,VLOOKUP(B133,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.14679127817296292,null,0.85,0.15,null,0,0,null,{"$f":"+($J133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$J89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$J89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$J89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$J89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,{"$f":"+Potencia!T133*$K133*12*1000*(1-$C133)","v":0},null,0,0,null,0,0,null,{"$f":"+($W133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$W89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$W89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$W89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$W89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,0,{"$f":"+Potencia!U133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!V133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!W133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!T133*$X133*12*1000*(1-$C133)","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H216","v":"Discapacitados 601-más"},{"$f":"+IF(B134=0,0,VLOOKUP(B134,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.14679127817296292,null,0.85,0.15,null,0,0,null,{"$f":"+($J134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$J90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$J90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$J90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$J90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,{"$f":"+Potencia!T134*$K134*12*1000*(1-$C134)","v":0},null,0,0,null,0,0,null,{"$f":"+($W134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$W90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$W90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$W90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$W90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,0,{"$f":"+Potencia!U134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!V134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!W134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!T134*$X134*12*1000*(1-$C134)","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H217","v":"Cruz Roja"},{"$f":"+IF(B135=0,0,VLOOKUP(B135,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.14679127817296292,null,0.85,0.15,null,0,0,null,{"$f":"+($J135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$J91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$J91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$J91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$J91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,{"$f":"+Potencia!T135*$K135*12*1000*(1-$C135)","v":0},null,0,0,null,0,0,null,{"$f":"+($W135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$W91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$W91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$W91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$W91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,0,{"$f":"+Potencia!U135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!V135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!W135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!T135*$X135*12*1000*(1-$C135)","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!H218","v":0},{"$f":"+IF(B136=0,0,VLOOKUP(B136,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.75742081421162677,null,1,0,null,null,null,null,{"$f":"+SUM(M137,M148,M159,M170,M181)","v":16704829.33754972},17498877.943902269,18405563.765397444,19411166.698051363,16704829.33754972,0,null,{"$f":"IF(Q136=0,0,$E136*$F$3*G136/$Q$136)","v":1.2715503892540059},{"$f":"IF(R136=0,0,$E136*$F$3*H136/$R$136)","v":0},null,0,0,null,{"$f":"+SUM(Z137,Z148,Z159,Z170,Z181)","v":21241032.246583082},{"$f":"+SUM(AA137,AA148,AA159,AA170,AA181)","v":22250705.061077267},{"$f":"+SUM(AB137,AB148,AB159,AB170,AB181)","v":23403601.770330541},{"$f":"+SUM(AC137,AC148,AC159,AC170,AC181)","v":24682276.570781611},{"$f":"+SUM(AD137,AD148,AD159,AD170,AD181)","v":21241032.246583082},0,{"$f":"+SUM(AF137,AF148,AF159,AF170,AF181)","v":0},{"$f":"+SUM(AG137,AG148,AG159,AG170,AG181)","v":0},{"$f":"+SUM(AH137,AH148,AH159,AH170,AH181)","v":0},{"$f":"+SUM(AI137,AI148,AI159,AI170,AI181)","v":0}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!H219","v":0},{"$f":"+IF(B137=0,0,VLOOKUP(B137,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E136","v":0.75742081421162677},null,{"$f":"+G136","v":1},0,null,2.6630768927215782E-2,0,null,{"$f":"+SUM(M138:M147)","v":4646759.3539378513},4874910.5147600966,5134068.2863013856,5420211.8708642358,4646759.3539378513,0,null,1.2715503892540059,0,null,3.3862364595534711E-2,0,null,{"$f":"+SUM(Z138:Z147)","v":5908588.6652693674},{"$f":"+SUM(AA138:AA147)","v":6198694.3626216482},{"$f":"+SUM(AB138:AB147)","v":6528226.5279031722},{"$f":"+SUM(AC138:AC147)","v":6892072.514236602},{"$f":"+SUM(AD138:AD147)","v":5908588.6652693674},0,{"$f":"+SUM(AF138:AF147)","v":0},{"$f":"+SUM(AG138:AG147)","v":0},{"$f":"+SUM(AH138:AH147)","v":0},{"$f":"+SUM(AI138:AI147)","v":0}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!H220","v":"Regular"},{"$f":"+IF(B138=0,0,VLOOKUP(B138,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.75742081421162677,null,1,0,null,{"$f":"+J137","v":2.6630768927215782E-2},{"$f":"+K137","v":0},null,{"$f":"+$J138*Energía!Z138*(1-$C138)*1000","v":3572028.1425624173},{"$f":"+$J138*Energía!AA138*(1-$C138)*1000","v":3747192.1300876453},{"$f":"+$J138*Energía!AB138*(1-$C138)*1000","v":3946240.9514499418},{"$f":"+$J138*Energía!AC138*(1-$C138)*1000","v":4166085.0136267147},{"$f":"+M138","v":3572028.1425624173},{"$f":"+Potencia!T138*$K138*12*1000*(1-$C138)","v":0},null,1.2715503892540059,0,null,3.3862364595534711E-2,0,null,{"$f":"+$W138*Energía!Z138*(1-$C138)*1000","v":4542013.7751015052},{"$f":"+$W138*Energía!AA138*(1-$C138)*1000","v":4764743.6116224928},{"$f":"+$W138*Energía!AB138*(1-$C138)*1000","v":5017844.2179062711},{"$f":"+$W138*Energía!AC138*(1-$C138)*1000","v":5297387.0207423298},{"$f":"+Z138","v":4542013.7751015052},0,{"$f":"+Potencia!U138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!V138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!W138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!T138*$X138*12*1000*(1-$C138)","v":0}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!H221","v":"Agro"},{"$f":"+IF(B139=0,0,VLOOKUP(B139,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.75742081421162677,null,1,0,null,{"$f":"+J138","v":2.6630768927215782E-2},0,null,{"$f":"+$J139*Energía!Z139*(1-$C139)*1000","v":681.72992285639293},{"$f":"+$J139*Energía!AA139*(1-$C139)*1000","v":711.03453718279138},{"$f":"+$J139*Energía!AB139*(1-$C139)*1000","v":744.39765430172213},{"$f":"+$J139*Energía!AC139*(1-$C139)*1000","v":781.38430630566324},681.72992285639293,{"$f":"+Potencia!T139*$K139*12*1000*(1-$C139)","v":0},null,1.2715503892540059,0,null,3.3862364595534711E-2,0,null,{"$f":"+$W139*Energía!Z139*(1-$C139)*1000","v":866.85394877414967},{"$f":"+$W139*Energía!AA139*(1-$C139)*1000","v":904.1162425278203},{"$f":"+$W139*Energía!AB139*(1-$C139)*1000","v":946.53912708712357},{"$f":"+$W139*Energía!AC139*(1-$C139)*1000","v":993.56951883993747},866.85394877414967,0,{"$f":"+Potencia!U139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!V139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!W139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!T139*$X139*12*1000*(1-$C139)","v":0}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!H222","v":"Jub. 1"},{"$f":"+IF(B140=0,0,VLOOKUP(B140,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.75742081421162677,null,1,0,null,2.6630768927215782E-2,0,null,{"$f":"+$J140*Energía!Z140*(1-$C140)*1000","v":1073699.3836531225},{"$f":"+$J140*Energía!AA140*(1-$C140)*1000","v":1126639.9948349635},{"$f":"+$J140*Energía!AB140*(1-$C140)*1000","v":1186696.0169005429},{"$f":"+$J140*Energía!AC140*(1-$C140)*1000","v":1252936.9759828043},1073699.3836531225,{"$f":"+Potencia!T140*$K140*12*1000*(1-$C140)","v":0},null,1.2715503892540059,0,null,3.3862364595534711E-2,0,null,{"$f":"+$W140*Energía!Z140*(1-$C140)*1000","v":1365262.8692259137},{"$f":"+$W140*Energía!AA140*(1-$C140)*1000","v":1432579.5239815291},{"$f":"+$W140*Energía!AB140*(1-$C140)*1000","v":1508943.7822160635},{"$f":"+$W140*Energía!AC140*(1-$C140)*1000","v":1593172.4995216718},1365262.8692259137,0,{"$f":"+Potencia!U140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!V140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!W140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!T140*$X140*12*1000*(1-$C140)","v":0}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!H223","v":"Jub. 2"},{"$f":"+IF(B141=0,0,VLOOKUP(B141,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.75742081421162677,null,1,0,null,2.6630768927215782E-2,0,null,{"$f":"+$J141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,{"$f":"+Potencia!T141*$K141*12*1000*(1-$C141)","v":0},null,0,0,null,0,0,null,{"$f":"+$W141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,0,{"$f":"+Potencia!U141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!V141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!W141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!T141*$X141*12*1000*(1-$C141)","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!H224","v":"Político"},{"$f":"+IF(B142=0,0,VLOOKUP(B142,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.75742081421162677,null,1,0,null,2.6630768927215782E-2,0,null,{"$f":"+$J142*Energía!Z142*(1-$C142)*1000","v":9.7626036967219179},{"$f":"+$J142*Energía!AA142*(1-$C142)*1000","v":10.255238515302326},{"$f":"+$J142*Energía!AB142*(1-$C142)*1000","v":10.819166773167321},{"$f":"+$J142*Energía!AC142*(1-$C142)*1000","v":11.449892123808958},9.7626036967219179,{"$f":"+Potencia!T142*$K142*12*1000*(1-$C142)","v":0},null,1.2715503892540059,0,null,3.3862364595534711E-2,0,null,{"$f":"+$W142*Energía!Z142*(1-$C142)*1000","v":12.413642530699352},{"$f":"+$W142*Energía!AA142*(1-$C142)*1000","v":13.040052526025343},{"$f":"+$W142*Energía!AB142*(1-$C142)*1000","v":13.757115721824913},{"$f":"+$W142*Energía!AC142*(1-$C142)*1000","v":14.559114786945655},12.413642530699352,{"$f":"+AI142","v":0},{"$f":"+Potencia!U142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!V142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!W142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!T142*$X142*12*1000*(1-$C142)","v":0}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!H225","v":"x1"},{"$f":"+IF(B143=0,0,VLOOKUP(B143,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.75742081421162677,null,1,0,null,2.6630768927215782E-2,0,null,{"$f":"+$J143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AC143*(1-$C143)*1000","v":0},0,{"$f":"+Potencia!T143*$K143*12*1000*(1-$C143)","v":0},null,0,0,null,{"$f":"+J143*T143","v":0},{"$f":"+U143*K143","v":0},null,{"$f":"+$W143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AC143*(1-$C143)*1000","v":0},0,0,{"$f":"+Potencia!U143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!V143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!W143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!T143*$X143*12*1000*(1-$C143)","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!H226","v":"x2"},{"$f":"+IF(B144=0,0,VLOOKUP(B144,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.75742081421162677,null,1,0,null,2.6630768927215782E-2,0,null,{"$f":"+$J144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,{"$f":"+Potencia!T144*$K144*12*1000*(1-$C144)","v":0},null,0,0,null,0,0,null,{"$f":"+$W144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,0,{"$f":"+Potencia!U144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!V144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!W144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!T144*$X144*12*1000*(1-$C144)","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!H227","v":"Discap."},{"$f":"+IF(B145=0,0,VLOOKUP(B145,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.75742081421162677,null,1,0,null,2.6630768927215782E-2,0,null,{"$f":"+$J145*Energía!Z145*(1-$C145)*1000","v":340.33519575944172},{"$f":"+$J145*Energía!AA145*(1-$C145)*1000","v":357.10006179054574},{"$f":"+$J145*Energía!AB145*(1-$C145)*1000","v":376.10112982570655},{"$f":"+$J145*Energía!AC145*(1-$C145)*1000","v":397.04705628693046},340.33519575944172,{"$f":"+Potencia!T145*$K145*12*1000*(1-$C145)","v":0},null,1.2715503892540059,0,null,3.3862364595534711E-2,0,null,{"$f":"+$W145*Energía!Z145*(1-$C145)*1000","v":432.75335064475638},{"$f":"+$W145*Energía!AA145*(1-$C145)*1000","v":454.07072257239798},{"$f":"+$W145*Energía!AB145*(1-$C145)*1000","v":478.2315380287485},{"$f":"+$W145*Energía!AC145*(1-$C145)*1000","v":504.8653389738036},432.75335064475638,0,{"$f":"+Potencia!U145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!V145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!W145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!T145*$X145*12*1000*(1-$C145)","v":0}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H228","v":"Discapacitados 601-más"},{"$f":"+IF(B146=0,0,VLOOKUP(B146,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.75742081421162677,null,1,0,null,2.6630768927215782E-2,0,null,{"$f":"+$J146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,{"$f":"+Potencia!T146*$K146*12*1000*(1-$C146)","v":0},null,0,0,null,0,0,null,{"$f":"+$W146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,0,{"$f":"+Potencia!U146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!V146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!W146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!T146*$X146*12*1000*(1-$C146)","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!H229","v":"Cruz Roja"},{"$f":"+IF(B147=0,0,VLOOKUP(B147,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.75742081421162677,null,1,0,null,2.6630768927215782E-2,0,null,{"$f":"+$J147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AC147*(1-$C147)*1000","v":0},0,{"$f":"+Potencia!T147*$K147*12*1000*(1-$C147)","v":0},null,0,0,null,0,0,null,{"$f":"+$W147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AC147*(1-$C147)*1000","v":0},0,0,{"$f":"+Potencia!U147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!V147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!W147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!T147*$X147*12*1000*(1-$C147)","v":0}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!H230","v":0},{"$f":"+IF(B148=0,0,VLOOKUP(B148,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.75742081421162677,null,1,0,null,3.5470511073736617E-2,0,null,{"$f":"+SUM(M149:M158)","v":3750807.0509822895},3937184.5898742015,4151600.5578846396,4390420.3629652793,3750807.0509822895,0,null,1.2715503892540059,0,null,4.5102542162848321E-2,0,null,{"$f":"+SUM(Z149:Z158)","v":4769340.1656932002},{"$f":"+SUM(AA149:AA158)","v":5006328.597819414},{"$f":"+SUM(AB149:AB158)","v":5278969.3054053616},{"$f":"+SUM(AC149:AC158)","v":5582640.7215172136},{"$f":"+SUM(AD149:AD158)","v":4769340.1656932002},0,{"$f":"+SUM(AF149:AF158)","v":0},{"$f":"+SUM(AG149:AG158)","v":0},{"$f":"+SUM(AH149:AH158)","v":0},{"$f":"+SUM(AI149:AI158)","v":0}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!H231","v":"Regular"},{"$f":"+IF(B149=0,0,VLOOKUP(B149,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.75742081421162677,null,1,0,null,{"$f":"+J148","v":3.5470511073736617E-2},{"$f":"+K148","v":0},null,{"$f":"+($J149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$J138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":2703524.5508198431},{"$f":"+($J149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$J138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":2837318.9939302667},{"$f":"+($J149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$J138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":2991064.9525610846},{"$f":"+($J149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$J138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":3162248.9617625708},{"$f":"+M149","v":2703524.5508198431},{"$f":"+Potencia!T149*$K149*12*1000*(1-$C149)","v":0},null,1.2715503892540059,0,null,4.5102542162848321E-2,0,null,{"$f":"+($W149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$W138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":3437667.6949527329},{"$f":"+($W149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$W138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":3607794.0711698146},{"$f":"+($W149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$W138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":3803289.804713062},{"$f":"+($W149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$W138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":4020958.8982472727},{"$f":"+Z149","v":3437667.6949527329},0,{"$f":"+Potencia!U149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!V149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!W149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!T149*$X149*12*1000*(1-$C149)","v":0}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!H232","v":"Agro"},{"$f":"+IF(B150=0,0,VLOOKUP(B150,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.75742081421162677,null,1,0,null,{"$f":"+J149","v":3.5470511073736617E-2},0,null,{"$f":"+($J150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$J139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":3051.6259573816269},{"$f":"+($J150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$J139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":3194.6557090690153},{"$f":"+($J150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$J139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":3357.9922451088496},{"$f":"+($J150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$J139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":3539.9699122979141},3051.6259573816269,{"$f":"+Potencia!T150*$K150*12*1000*(1-$C150)","v":0},null,1.2715503892540059,0,null,4.5102542162848321E-2,0,null,{"$f":"+($W150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$W139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":3880.296173966236},{"$f":"+($W150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$W139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":4062.1657103992393},{"$f":"+($W150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$W139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":4269.8563463800901},{"$f":"+($W150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$W139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":4501.2501199298822},3880.296173966236,0,{"$f":"+Potencia!U150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!V150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!W150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!T150*$X150*12*1000*(1-$C150)","v":0}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!H233","v":"Jub. 1"},{"$f":"+IF(B151=0,0,VLOOKUP(B151,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.75742081421162677,null,1,0,null,3.5470511073736617E-2,0,null,{"$f":"+($J151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$J140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":812759.67411679239},{"$f":"+($J151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$J140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":853536.6629421059},{"$f":"+($J151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$J140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":900545.38230843318},{"$f":"+($J151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$J140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":952923.27102812671},812759.67411679239,{"$f":"+Potencia!T151*$K151*12*1000*(1-$C151)","v":0},null,1.2715503892540059,0,null,4.5102542162848321E-2,0,null,{"$f":"+($W151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$W140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":1033464.8799931665},{"$f":"+($W151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$W140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":1085314.8760065997},{"$f":"+($W151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$W140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":1145088.8314151859},{"$f":"+($W151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$W140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":1211689.9562050148},1033464.8799931665,0,{"$f":"+Potencia!U151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!V151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!W151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!T151*$X151*12*1000*(1-$C151)","v":0}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!H234","v":"Jub. 2"},{"$f":"+IF(B152=0,0,VLOOKUP(B152,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.75742081421162677,null,1,0,null,3.5470511073736617E-2,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":230940.28137584217},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":242576.86488478462},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":256044.42609826082},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":271086.5959909361},230940.28137584217,{"$f":"+Potencia!T152*$K152*12*1000*(1-$C152)","v":0},null,1.2715503892540059,0,null,4.5102542162848321E-2,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":293652.20467788179},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":308448.70696826425},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":325573.38967156206},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":344700.26665381825},293652.20467788179,0,{"$f":"+Potencia!U152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!V152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!W152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!T152*$X152*12*1000*(1-$C152)","v":0}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!H235","v":"Político"},{"$f":"+IF(B153=0,0,VLOOKUP(B153,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.75742081421162677,null,{"$f":"+G152","v":1},0,null,3.5470511073736617E-2,0,null,{"$f":"+($J153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$J142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($J153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$J142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($J153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$J142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($J153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$J142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":0},0,{"$f":"+Potencia!T153*$K153*12*1000*(1-$C153)","v":0},null,0,0,null,0,0,null,{"$f":"+($W153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$W142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($W153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$W142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($W153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$W142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($W153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$W142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":0},0,0,{"$f":"+Potencia!U153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!V153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!W153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!T153*$X153*12*1000*(1-$C153)","v":0}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!H236","v":"x1"},{"$f":"+IF(B154=0,0,VLOOKUP(B154,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.75742081421162677,null,1,0,null,3.5470511073736617E-2,0,null,{"$f":"+($J154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$J143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$J143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$J143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$J143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,{"$f":"+Potencia!T154*$K154*12*1000*(1-$C154)","v":0},null,0,0,null,0,0,null,{"$f":"+($W154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$W143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$W143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$W143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$W143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,0,{"$f":"+Potencia!U154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!V154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!W154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!T154*$X154*12*1000*(1-$C154)","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!H237","v":"x2"},{"$f":"+IF(B155=0,0,VLOOKUP(B155,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.75742081421162677,null,1,0,null,3.5470511073736617E-2,0,null,{"$f":"+($J155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$J144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$J144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$J144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$J144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,{"$f":"+Potencia!T155*$K155*12*1000*(1-$C155)","v":0},null,0,0,null,0,0,null,{"$f":"+($W155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$W144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$W144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$W144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$W144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,0,{"$f":"+Potencia!U155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!V155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!W155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!T155*$X155*12*1000*(1-$C155)","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!H238","v":"Discap."},{"$f":"+IF(B156=0,0,VLOOKUP(B156,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.75742081421162677,null,1,0,null,3.5470511073736617E-2,0,null,{"$f":"+($J156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$J145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":530.91871243020785},{"$f":"+($J156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$J145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":557.41240797536932},{"$f":"+($J156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$J145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":587.80467175201341},{"$f":"+($J156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$J145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":621.56427134761122},530.91871243020785,{"$f":"+Potencia!T156*$K156*12*1000*(1-$C156)","v":0},null,1.2715503892540059,0,null,4.5102542162848321E-2,0,null,{"$f":"+($W156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$W145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":675.08989545286636},{"$f":"+($W156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$W145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":708.77796433609342},{"$f":"+($W156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$W145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":747.42325917159565},{"$f":"+($W156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$W145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":790.35029117843771},675.08989545286636,0,{"$f":"+Potencia!U156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!V156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!W156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!T156*$X156*12*1000*(1-$C156)","v":0}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H239","v":"Discapacitados 601-más"},{"$f":"+IF(B157=0,0,VLOOKUP(B157,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.75742081421162677,null,1,0,null,3.5470511073736617E-2,0,null,{"$f":"+($J157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$J146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$J146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$J146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$J146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,{"$f":"+Potencia!T157*$K157*12*1000*(1-$C157)","v":0},null,0,0,null,0,0,null,{"$f":"+($W157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$W146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$W146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$W146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$W146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,0,{"$f":"+Potencia!U157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!V157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!W157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!T157*$X157*12*1000*(1-$C157)","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!H240","v":"Cruz Roja"},{"$f":"+IF(B158=0,0,VLOOKUP(B158,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.75742081421162677,null,1,0,null,3.5470511073736617E-2,0,null,{"$f":"+($J158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$J147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$J147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$J147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$J147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,{"$f":"+Potencia!T158*$K158*12*1000*(1-$C158)","v":0},null,0,0,null,0,0,null,{"$f":"+($W158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$W147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$W147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$W147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$W147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,0,{"$f":"+Potencia!U158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!V158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!W158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!T158*$X158*12*1000*(1-$C158)","v":0}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!H241","v":0},{"$f":"+IF(B159=0,0,VLOOKUP(B159,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.75742081421162677,null,1,0,null,4.5300192798180129E-2,0,null,{"$f":"+SUM(M160:M169)","v":8307262.9326295787},8686782.8392679691,9119894.9212114215,9600534.46422185,8307262.9326295787,0,null,1.2715503892540059,0,null,5.7601477785807459E-2,0,null,{"$f":"+SUM(Z160:Z169)","v":10563103.415620515},{"$f":"+SUM(AA160:AA169)","v":11045682.100636205},{"$f":"+SUM(AB160:AB169)","v":11596405.93702201},{"$f":"+SUM(AC160:AC169)","v":12207563.335027795},{"$f":"+SUM(AD160:AD169)","v":10563103.415620515},0,{"$f":"+SUM(AF160:AF169)","v":0},{"$f":"+SUM(AG160:AG169)","v":0},{"$f":"+SUM(AH160:AH169)","v":0},{"$f":"+SUM(AI160:AI169)","v":0}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!H242","v":"Regular"},{"$f":"+IF(B160=0,0,VLOOKUP(B160,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.75742081421162677,null,1,0,null,{"$f":"+J159","v":4.5300192798180129E-2},{"$f":"+K159","v":0},null,{"$f":"+($J160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$J138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":7675678.8434939897},{"$f":"+($J160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$J138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":8023945.7829653416},{"$f":"+($J160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$J138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":8421312.9877912514},{"$f":"+($J160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$J138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":8862308.3339283001},{"$f":"+M160","v":7675678.8434939897},{"$f":"+Potencia!T160*$K160*12*1000*(1-$C160)","v":0},null,1.2715503892540059,0,null,5.7601477785807459E-2,0,null,{"$f":"+($W160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$W138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":9760012.4212335199},{"$f":"+($W160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$W138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":10202851.38368262},{"$f":"+($W160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$W138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":10708123.807655778},{"$f":"+($W160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$W138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":11268871.611695552},{"$f":"+Z160","v":9760012.4212335199},0,{"$f":"+Potencia!U160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!V160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!W160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!T160*$X160*12*1000*(1-$C160)","v":0}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!H243","v":"Agro"},{"$f":"+IF(B161=0,0,VLOOKUP(B161,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.75742081421162677,null,1,0,null,{"$f":"+J160","v":4.5300192798180129E-2},0,null,{"$f":"+($J161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$J139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":44171.903286161774},{"$f":"+($J161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$J139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":46201.906971630764},{"$f":"+($J161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$J139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":48518.568019311555},{"$f":"+($J161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$J139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":51096.818816463288},44171.903286161774,{"$f":"+Potencia!T161*$K161*12*1000*(1-$C161)","v":0},null,1.2715503892540059,0,null,5.7601477785807459E-2,0,null,{"$f":"+($W161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$W139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":56166.800817609306},{"$f":"+($W161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$W139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":58748.052794054463},{"$f":"+($W161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$W139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":61693.804051002568},{"$f":"+($W161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$W139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":64972.179855715309},56166.800817609306,0,{"$f":"+Potencia!U161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!V161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!W161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!T161*$X161*12*1000*(1-$C161)","v":0}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!H244","v":"Jub. 1"},{"$f":"+IF(B162=0,0,VLOOKUP(B162,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.75742081421162677,null,1,0,null,4.5300192798180129E-2,0,null,{"$f":"+($J162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$J140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$J140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$J140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$J140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,{"$f":"+Potencia!T162*$K162*12*1000*(1-$C162)","v":0},null,0,0,null,0,0,null,{"$f":"+($W162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$W140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$W140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$W140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$W140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,0,{"$f":"+Potencia!U162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!V162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!W162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!T162*$X162*12*1000*(1-$C162)","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!H245","v":"Jub. 2"},{"$f":"+IF(B163=0,0,VLOOKUP(B163,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.75742081421162677,null,1,0,null,4.5300192798180129E-2,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":587364.93977717881},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":616585.19851121912},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":650009.94510042132},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":687071.78241423692},587364.93977717881,{"$f":"+Potencia!T163*$K163*12*1000*(1-$C163)","v":0},null,1.2715503892540059,0,null,5.7601477785807459E-2,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":746864.11780782754},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":784019.1491751991},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":826520.39871141559},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":873646.39237426675},746864.11780782754,0,{"$f":"+Potencia!U163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!V163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!W163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!T163*$X163*12*1000*(1-$C163)","v":0}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!H246","v":"Político"},{"$f":"+IF(B164=0,0,VLOOKUP(B164,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.75742081421162677,null,1,0,null,4.5300192798180129E-2,0,null,{"$f":"+($J164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$J142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$J142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$J142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$J142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":0},0,{"$f":"+Potencia!T164*$K164*12*1000*(1-$C164)","v":0},null,0,0,null,0,0,null,{"$f":"+($W164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$W142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($W164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$W142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($W164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$W142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($W164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$W142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":0},0,0,{"$f":"+Potencia!U164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!V164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!W164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!T164*$X164*12*1000*(1-$C164)","v":0}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!H247","v":"x1"},{"$f":"+IF(B165=0,0,VLOOKUP(B165,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.75742081421162677,null,1,0,null,4.5300192798180129E-2,0,null,{"$f":"+($J165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$J143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$J143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$J143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$J143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,{"$f":"+Potencia!T165*$K165*12*1000*(1-$C165)","v":0},null,0,0,null,0,0,null,{"$f":"+($W165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$W143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$W143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$W143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$W143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,0,{"$f":"+Potencia!U165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!V165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!W165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!T165*$X165*12*1000*(1-$C165)","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!H248","v":"x2"},{"$f":"+IF(B166=0,0,VLOOKUP(B166,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.75742081421162677,null,1,0,null,4.5300192798180129E-2,0,null,{"$f":"+($J166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$J144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$J144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$J144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$J144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,{"$f":"+Potencia!T166*$K166*12*1000*(1-$C166)","v":0},null,0,0,null,0,0,null,{"$f":"+($W166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$W144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$W144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$W144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$W144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,0,{"$f":"+Potencia!U166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!V166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!W166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!T166*$X166*12*1000*(1-$C166)","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!H249","v":"Discap."},{"$f":"+IF(B167=0,0,VLOOKUP(B167,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.75742081421162677,null,1,0,null,4.5300192798180129E-2,0,null,{"$f":"+($J167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$J145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$J145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$J145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$J145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":0},0,{"$f":"+Potencia!T167*$K167*12*1000*(1-$C167)","v":0},null,0,0,null,0,0,null,{"$f":"+($W167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$W145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($W167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$W145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($W167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$W145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($W167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$W145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":0},0,0,{"$f":"+Potencia!U167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!V167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!W167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!T167*$X167*12*1000*(1-$C167)","v":0}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H250","v":"Discapacitados 601-más"},{"$f":"+IF(B168=0,0,VLOOKUP(B168,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.75742081421162677,null,1,0,null,4.5300192798180129E-2,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":47.246072248961113},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":49.950819777512955},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":53.420300436911504},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":57.529062850412302},47.246072248961113,{"$f":"+Potencia!T168*$K168*12*1000*(1-$C168)","v":0},null,1.2715503892540059,0,null,5.7601477785807459E-2,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":60.07576155888939},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":63.514984331653295},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":67.926603814620762},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":73.151102260859929},60.07576155888939,0,{"$f":"+Potencia!U168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!V168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!W168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!T168*$X168*12*1000*(1-$C168)","v":0}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!H251","v":"Cruz Roja"},{"$f":"+IF(B169=0,0,VLOOKUP(B169,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.75742081421162677,null,{"$f":"+G168","v":1},0,null,4.5300192798180129E-2,0,null,{"$f":"+($J169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$J147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$J147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$J147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$J147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,{"$f":"+Potencia!T169*$K169*12*1000*(1-$C169)","v":0},null,0,0,null,0,0,null,{"$f":"+($W169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$W147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$W147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$W147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$W147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,0,{"$f":"+Potencia!U169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!V169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!W169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!T169*$X169*12*1000*(1-$C169)","v":0}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!H252","v":0},{"$f":"+IF(B170=0,0,VLOOKUP(B170,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.75742081421162677,null,1,0,null,0,0,null,{"$f":"+SUM(M171:M180)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z171:Z180)","v":0},{"$f":"+SUM(AA171:AA180)","v":0},{"$f":"+SUM(AB171:AB180)","v":0},{"$f":"+SUM(AC171:AC180)","v":0},{"$f":"+SUM(AD171:AD180)","v":0},0,{"$f":"+SUM(AF171:AF180)","v":0},{"$f":"+SUM(AG171:AG180)","v":0},{"$f":"+SUM(AH171:AH180)","v":0},{"$f":"+SUM(AI171:AI180)","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!H253","v":"Regular"},{"$f":"+IF(B171=0,0,VLOOKUP(B171,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.75742081421162677,null,1,0,null,{"$f":"+J170","v":0},{"$f":"+K170","v":0},null,{"$f":"+($J171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$J138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$J138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$J138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$J138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+M171","v":0},{"$f":"+Potencia!T171*$K171*12*1000*(1-$C171)","v":0},null,0,0,null,0,0,null,{"$f":"+($W171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$W138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$W138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$W138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$W138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+Z171","v":0},0,{"$f":"+Potencia!U171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!V171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!W171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!T171*$X171*12*1000*(1-$C171)","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!H254","v":"Agro"},{"$f":"+IF(B172=0,0,VLOOKUP(B172,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.75742081421162677,null,1,0,null,{"$f":"+J171","v":0},0,null,{"$f":"+($J172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$J139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$J139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$J139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$J139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,{"$f":"+Potencia!T172*$K172*12*1000*(1-$C172)","v":0},null,0,0,null,0,0,null,{"$f":"+($W172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$W139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$W139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$W139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$W139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,0,{"$f":"+Potencia!U172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!V172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!W172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!T172*$X172*12*1000*(1-$C172)","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!H255","v":"Jub. 1"},{"$f":"+IF(B173=0,0,VLOOKUP(B173,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.75742081421162677,null,1,0,null,0,0,null,{"$f":"+($J173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$J140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$J140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$J140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$J140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,{"$f":"+Potencia!T173*$K173*12*1000*(1-$C173)","v":0},null,0,0,null,0,0,null,{"$f":"+($W173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$W140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$W140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$W140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$W140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,0,{"$f":"+Potencia!U173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!V173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!W173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!T173*$X173*12*1000*(1-$C173)","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!H256","v":"Jub. 2"},{"$f":"+IF(B174=0,0,VLOOKUP(B174,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.75742081421162677,null,1,0,null,0,0,null,{"$f":"+($J174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$J141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$J141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$J141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$J141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,{"$f":"+Potencia!T174*$K174*12*1000*(1-$C174)","v":0},null,0,0,null,0,0,null,{"$f":"+($W174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$W141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$W141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$W141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$W141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,0,{"$f":"+Potencia!U174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!V174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!W174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!T174*$X174*12*1000*(1-$C174)","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!H257","v":"Político"},{"$f":"+IF(B175=0,0,VLOOKUP(B175,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.75742081421162677,null,1,0,null,0,0,null,{"$f":"+($J175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$J142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$J142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$J142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$J142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,{"$f":"+Potencia!T175*$K175*12*1000*(1-$C175)","v":0},null,0,0,null,0,0,null,{"$f":"+($W175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$W142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$W142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$W142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$W142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,0,{"$f":"+Potencia!U175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!V175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!W175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!T175*$X175*12*1000*(1-$C175)","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!H258","v":"x1"},{"$f":"+IF(B176=0,0,VLOOKUP(B176,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.75742081421162677,null,1,0,null,0,0,null,{"$f":"+($J176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$J143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$J143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$J143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$J143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,{"$f":"+Potencia!T176*$K176*12*1000*(1-$C176)","v":0},null,0,0,null,0,0,null,{"$f":"+($W176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$W143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$W143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$W143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$W143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,0,{"$f":"+Potencia!U176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!V176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!W176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!T176*$X176*12*1000*(1-$C176)","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!H259","v":"x2"},{"$f":"+IF(B177=0,0,VLOOKUP(B177,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.75742081421162677,null,1,0,null,0,0,null,{"$f":"+($J177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$J144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$J144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$J144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$J144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,{"$f":"+Potencia!T177*$K177*12*1000*(1-$C177)","v":0},null,0,0,null,0,0,null,{"$f":"+($W177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$W144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$W144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$W144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$W144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,0,{"$f":"+Potencia!U177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!V177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!W177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!T177*$X177*12*1000*(1-$C177)","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!H260","v":"Discap."},{"$f":"+IF(B178=0,0,VLOOKUP(B178,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.75742081421162677,null,1,0,null,0,0,null,{"$f":"+($J178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$J145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$J145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$J145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$J145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,{"$f":"+Potencia!T178*$K178*12*1000*(1-$C178)","v":0},null,0,0,null,0,0,null,{"$f":"+($W178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$W145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$W145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$W145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$W145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,0,{"$f":"+Potencia!U178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!V178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!W178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!T178*$X178*12*1000*(1-$C178)","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H261","v":"Discapacitados 601-más"},{"$f":"+IF(B179=0,0,VLOOKUP(B179,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.75742081421162677,null,1,0,null,0,0,null,{"$f":"+($J179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$J146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$J146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$J146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$J146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,{"$f":"+Potencia!T179*$K179*12*1000*(1-$C179)","v":0},null,0,0,null,0,0,null,{"$f":"+($W179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$W146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$W146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$W146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$W146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,0,{"$f":"+Potencia!U179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!V179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!W179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!T179*$X179*12*1000*(1-$C179)","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!H262","v":"Cruz Roja"},{"$f":"+IF(B180=0,0,VLOOKUP(B180,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.75742081421162677,null,1,0,null,0,0,null,{"$f":"+($J180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$J147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$J147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$J147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$J147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,{"$f":"+Potencia!T180*$K180*12*1000*(1-$C180)","v":0},null,0,0,null,0,0,null,{"$f":"+($W180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$W147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$W147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$W147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$W147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,0,{"$f":"+Potencia!U180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!V180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!W180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!T180*$X180*12*1000*(1-$C180)","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!H263","v":0},{"$f":"+IF(B181=0,0,VLOOKUP(B181,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.75742081421162677,null,1,0,null,0,0,null,{"$f":"+SUM(M182:M191)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z182:Z191)","v":0},{"$f":"+SUM(AA182:AA191)","v":0},{"$f":"+SUM(AB182:AB191)","v":0},{"$f":"+SUM(AC182:AC191)","v":0},{"$f":"+SUM(AD182:AD191)","v":0},0,{"$f":"+SUM(AF182:AF191)","v":0},{"$f":"+SUM(AG182:AG191)","v":0},{"$f":"+SUM(AH182:AH191)","v":0},{"$f":"+SUM(AI182:AI191)","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!H264","v":"Regular"},{"$f":"+IF(B182=0,0,VLOOKUP(B182,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.75742081421162677,null,1,0,null,{"$f":"+J181","v":0},{"$f":"+K181","v":0},null,{"$f":"+($J182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$J138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$J138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$J138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$J138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+M182","v":0},{"$f":"+Potencia!T182*$K182*12*1000*(1-$C182)","v":0},null,0,0,null,0,0,null,{"$f":"+($W182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$W138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$W138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$W138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$W138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+Z182","v":0},0,{"$f":"+Potencia!U182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!V182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!W182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!T182*$X182*12*1000*(1-$C182)","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!H265","v":"Agro"},{"$f":"+IF(B183=0,0,VLOOKUP(B183,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.75742081421162677,null,1,0,null,{"$f":"+J182","v":0},0,null,{"$f":"+($J183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$J139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$J139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$J139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$J139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,{"$f":"+Potencia!T183*$K183*12*1000*(1-$C183)","v":0},null,0,0,null,0,0,null,{"$f":"+($W183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$W139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$W139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$W139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$W139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,0,{"$f":"+Potencia!U183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!V183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!W183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!T183*$X183*12*1000*(1-$C183)","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!H266","v":"Jub. 1"},{"$f":"+IF(B184=0,0,VLOOKUP(B184,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.75742081421162677,null,1,0,null,0,0,null,{"$f":"+($J184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$J140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$J140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$J140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$J140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,{"$f":"+Potencia!T184*$K184*12*1000*(1-$C184)","v":0},null,0,0,null,0,0,null,{"$f":"+($W184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$W140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$W140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$W140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$W140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,0,{"$f":"+Potencia!U184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!V184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!W184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!T184*$X184*12*1000*(1-$C184)","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!H267","v":"Jub. 2"},{"$f":"+IF(B185=0,0,VLOOKUP(B185,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.75742081421162677,null,{"$f":"+G184","v":1},0,null,0,0,null,{"$f":"+($J185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$J141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$J141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$J141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$J141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,{"$f":"+Potencia!T185*$K185*12*1000*(1-$C185)","v":0},null,0,0,null,0,0,null,{"$f":"+($W185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$W141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$W141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$W141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$W141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,0,{"$f":"+Potencia!U185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!V185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!W185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!T185*$X185*12*1000*(1-$C185)","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!H268","v":"Político"},{"$f":"+IF(B186=0,0,VLOOKUP(B186,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.75742081421162677,null,1,0,null,0,0,null,{"$f":"+($J186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$J142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$J142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$J142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$J142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,{"$f":"+Potencia!T186*$K186*12*1000*(1-$C186)","v":0},null,0,0,null,0,0,null,{"$f":"+($W186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$W142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$W142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$W142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$W142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,0,{"$f":"+Potencia!U186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!V186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!W186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!T186*$X186*12*1000*(1-$C186)","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!H269","v":"x1"},{"$f":"+IF(B187=0,0,VLOOKUP(B187,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.75742081421162677,null,1,0,null,0,0,null,{"$f":"+($J187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$J143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$J143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$J143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$J143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,{"$f":"+Potencia!T187*$K187*12*1000*(1-$C187)","v":0},null,0,0,null,0,0,null,{"$f":"+($W187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$W143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$W143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$W143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$W143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,0,{"$f":"+Potencia!U187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!V187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!W187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!T187*$X187*12*1000*(1-$C187)","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!H270","v":"x2"},{"$f":"+IF(B188=0,0,VLOOKUP(B188,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.75742081421162677,null,1,0,null,0,0,null,{"$f":"+($J188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$J144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$J144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$J144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$J144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,{"$f":"+Potencia!T188*$K188*12*1000*(1-$C188)","v":0},null,0,0,null,0,0,null,{"$f":"+($W188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$W144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$W144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$W144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$W144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,0,{"$f":"+Potencia!U188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!V188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!W188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!T188*$X188*12*1000*(1-$C188)","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!H271","v":"Discap."},{"$f":"+IF(B189=0,0,VLOOKUP(B189,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.75742081421162677,null,1,0,null,0,0,null,{"$f":"+($J189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$J145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$J145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$J145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$J145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,{"$f":"+Potencia!T189*$K189*12*1000*(1-$C189)","v":0},null,0,0,null,0,0,null,{"$f":"+($W189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$W145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$W145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$W145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$W145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,0,{"$f":"+Potencia!U189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!V189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!W189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!T189*$X189*12*1000*(1-$C189)","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H272","v":"Discapacitados 601-más"},{"$f":"+IF(B190=0,0,VLOOKUP(B190,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.75742081421162677,null,1,0,null,0,0,null,{"$f":"+($J190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$J146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$J146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$J146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$J146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,{"$f":"+Potencia!T190*$K190*12*1000*(1-$C190)","v":0},null,0,0,null,0,0,null,{"$f":"+($W190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$W146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$W146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$W146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$W146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,0,{"$f":"+Potencia!U190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!V190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!W190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!T190*$X190*12*1000*(1-$C190)","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!H273","v":"Cruz Roja"},{"$f":"+IF(B191=0,0,VLOOKUP(B191,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.75742081421162677,null,1,0,null,0,0,null,{"$f":"+($J191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$J147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$J147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$J147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$J147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,{"$f":"+Potencia!T191*$K191*12*1000*(1-$C191)","v":0},null,0,0,null,0,0,null,{"$f":"+($W191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$W147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$W147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$W147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$W147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,0,{"$f":"+Potencia!U191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!V191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!W191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!T191*$X191*12*1000*(1-$C191)","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!H274","v":0},{"$f":"+IF(B192=0,0,VLOOKUP(B192,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M192","v":0},{"$f":"+Potencia!T192*$K192*12*1000*(1-$C192)","v":0},null,{"$f":"IF(Q192=0,0,$E192*$F$3*G192/Q192)","v":0},{"$f":"IF(R192=0,0,$E192*$F$3*H192/R192)","v":0},null,{"$f":"+J192*T192","v":0},{"$f":"+U192*K192","v":0},null,{"$f":"+SUMPRODUCT(V192:Y192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W192:Z192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X192:AA192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y192:AB192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Z192","v":0},{"$f":"+AI192","v":0},{"$f":"+Potencia!U192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!V192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!W192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!T192*$X192*12*1000*(1-$C192)","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!H275","v":0},{"$f":"+IF(B193=0,0,VLOOKUP(B193,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M194:M195)","v":0},{"$f":"+SUM(N194:N195)","v":0},{"$f":"+SUM(O194:O195)","v":0},{"$f":"+SUM(P194:P195)","v":0},0,{"$f":"+Potencia!T193*$K193*12*1000*(1-$C193)","v":0},null,{"$f":"IF(Q193=0,0,$E193*$F$3*G193/Q193)","v":0},{"$f":"IF(R193=0,0,$E193*$F$3*H193/R193)","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V193:Y193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W193:Z193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X193:AA193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y193:AB193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD194:AD195)","v":0},0,{"$f":"+SUM(AF194:AF195)","v":0},{"$f":"+SUM(AG194:AG195)","v":0},{"$f":"+SUM(AH194:AH195)","v":0},{"$f":"+SUM(AI194:AI195)","v":0}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!H276","v":0},{"$f":"+IF(B194=0,0,VLOOKUP(B194,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":8.874204895466653E-2},null,{"$f":"+G20","v":0.85},{"$f":"+H20","v":0.15},null,0,0,null,{"$f":"+$J194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AC194*(1-$C194)*1000","v":0},0,{"$f":"+Potencia!T194*$K194*12*1000*(1-$C194)","v":0},null,{"$f":"+T20","v":1.1892756167946299},{"$f":"+U20","v":1.1122111570525914},null,0,0,null,{"$f":"+$W194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AC194*(1-$C194)*1000","v":0},0,0,{"$f":"+Potencia!U194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!V194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!W194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!T194*$X194*12*1000*(1-$C194)","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!H277","v":0},{"$f":"+IF(B195=0,0,VLOOKUP(B195,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.14679127817296292},null,{"$f":"+G80","v":0.85},{"$f":"+H80","v":0.15},null,0,0,null,{"$f":"+$J195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AC195*(1-$C195)*1000","v":0},0,{"$f":"+Potencia!T195*$K195*12*1000*(1-$C195)","v":0},null,{"$f":"+T80","v":1.1121589695949869},{"$f":"+U80","v":0.98471442985999658},null,0,0,null,{"$f":"+$W195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AC195*(1-$C195)*1000","v":0},0,0,{"$f":"+Potencia!U195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!V195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!W195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!T195*$X195*12*1000*(1-$C195)","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!H278","v":0},{"$f":"+IF(B196=0,0,VLOOKUP(B196,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.875176837425713E-5,null,1,0,null,null,null,null,{"$f":"+SUM(M197,M201,M205)","v":1481.0224969110818},{"$f":"+SUM(N197,N201,N205)","v":1549.9496418753001},1627.8117853762178,1713.4865536108396,1481.0224969110818,0,null,{"$f":"IF(Q196=0,0,$E196*$F$3*G196/Q196)","v":1.4912039377815247},{"$f":"IF(R196=0,0,$E196*$F$3*H196/R196)","v":0},null,0,0,null,{"$f":"+SUM(Z197,Z201,Z205)","v":2208.5065793368308},2311.2910093275123,2427.3993443201907,2555.1578960801776,{"$f":"+SUM(AD197,AD201,AD205)","v":2208.5065793368308},{"$f":"+AI196","v":0},{"$f":"+SUM(AF197,AF201,AF205)","v":0},{"$f":"+SUM(AG197,AG201,AG205)","v":0},{"$f":"+SUM(AH197,AH201,AH205)","v":0},{"$f":"+SUM(AI197,AI201,AI205)","v":0}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!H279","v":0},{"$f":"+IF(B197=0,0,VLOOKUP(B197,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E196","v":7.875176837425713E-5},null,{"$f":"+G196","v":1},0,null,0,0,null,{"$f":"+SUM(M198:M200)","v":1481.0224969110818},1549.9496418753001,1627.8117853762178,1713.4865536108396,1481.0224969110818,0,null,{"$f":"IF(Q197=0,0,$E197*$F$3*G197/$Q$196)","v":1.4912039377815247},{"$f":"IF(R197=0,0,$E197*$F$3*H197/$R$196)","v":0},null,0,0,null,{"$f":"+SUM(Z198:Z200)","v":2208.5065793368308},{"$f":"+SUM(AA198:AA200)","v":2311.2910093275123},{"$f":"+SUM(AB198:AB200)","v":2427.3993443201907},{"$f":"+SUM(AC198:AC200)","v":2555.1578960801776},{"$f":"+SUM(AD198:AD200)","v":2208.5065793368308},{"$f":"+SUM(AE198:AE200)","v":0},0,0,0,0]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!H280","v":0},{"$f":"+IF(B198=0,0,VLOOKUP(B198,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E197","v":7.875176837425713E-5},null,{"$f":"+G197","v":1},0,null,2.6630768927215782E-2,0,null,{"$f":"+$J198*Energía!Z198*(1-$C198)*1000","v":296.20449938221634},{"$f":"+$J198*Energía!AA198*(1-$C198)*1000","v":309.98992837506006},{"$f":"+$J198*Energía!AB198*(1-$C198)*1000","v":325.56235707524354},{"$f":"+$J198*Energía!AC198*(1-$C198)*1000","v":342.69731072216791},{"$f":"+M198","v":296.20449938221634},{"$f":"+Potencia!T198*$K198*12*1000*(1-$C198)","v":0},null,{"$f":"IF(Q198=0,0,$E198*$F$3*G198/$Q$196)","v":1.4912039377815247},{"$f":"IF(R198=0,0,$E198*$F$3*H198/$R$196)","v":0},null,{"$f":"+J198*T198","v":3.9711907490414047E-2},{"$f":"+U198*K198","v":0},null,{"$f":"+$W198*Energía!Z198*(1-$C198)*1000","v":441.70131586736619},{"$f":"+$W198*Energía!AA198*(1-$C198)*1000","v":462.25820186550243},{"$f":"+$W198*Energía!AB198*(1-$C198)*1000","v":485.47986886403811},{"$f":"+$W198*Energía!AC198*(1-$C198)*1000","v":511.03157921603548},{"$f":"+Z198","v":441.70131586736619},{"$f":"+AI198","v":0},{"$f":"+Potencia!U198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!V198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!W198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!T198*$X198*12*1000*(1-$C198)","v":0}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H281","v":0},{"$f":"+IF(B199=0,0,VLOOKUP(B199,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.875176837425713E-5,null,{"$f":"+G198","v":1},0,null,2.6630768927215782E-2,0,null,{"$f":"+$J199*Energía!Z199*(1-$C199)*1000","v":592.40899876443268},{"$f":"+$J199*Energía!AA199*(1-$C199)*1000","v":619.97985675012012},{"$f":"+$J199*Energía!AB199*(1-$C199)*1000","v":651.12471415048708},{"$f":"+$J199*Energía!AC199*(1-$C199)*1000","v":685.39462144433583},592.40899876443268,{"$f":"+Potencia!T199*$K199*12*1000*(1-$C199)","v":0},null,1.4912039377815247,0,null,3.9711907490414047E-2,0,null,{"$f":"+$W199*Energía!Z199*(1-$C199)*1000","v":883.40263173473238},{"$f":"+$W199*Energía!AA199*(1-$C199)*1000","v":924.51640373100486},{"$f":"+$W199*Energía!AB199*(1-$C199)*1000","v":970.95973772807622},{"$f":"+$W199*Energía!AC199*(1-$C199)*1000","v":1022.063158432071},883.40263173473238,0,{"$f":"+Potencia!U199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!V199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!W199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!T199*$X199*12*1000*(1-$C199)","v":0}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H282","v":0},{"$f":"+IF(B200=0,0,VLOOKUP(B200,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.875176837425713E-5,null,{"$f":"+G199","v":1},0,null,2.6630768927215782E-2,0,null,{"$f":"+$J200*Energía!Z200*(1-$C200)*1000","v":592.40899876443268},{"$f":"+$J200*Energía!AA200*(1-$C200)*1000","v":619.97985675012012},{"$f":"+$J200*Energía!AB200*(1-$C200)*1000","v":651.12471415048708},{"$f":"+$J200*Energía!AC200*(1-$C200)*1000","v":685.39462144433583},592.40899876443268,{"$f":"+Potencia!T200*$K200*12*1000*(1-$C200)","v":0},null,1.4912039377815247,0,null,3.9711907490414047E-2,0,null,{"$f":"+$W200*Energía!Z200*(1-$C200)*1000","v":883.40263173473238},{"$f":"+$W200*Energía!AA200*(1-$C200)*1000","v":924.51640373100486},{"$f":"+$W200*Energía!AB200*(1-$C200)*1000","v":970.95973772807622},{"$f":"+$W200*Energía!AC200*(1-$C200)*1000","v":1022.063158432071},883.40263173473238,0,{"$f":"+Potencia!U200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!V200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!W200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!T200*$X200*12*1000*(1-$C200)","v":0}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!H283","v":0},{"$f":"+IF(B201=0,0,VLOOKUP(B201,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.875176837425713E-5,null,{"$f":"+G200","v":1},0,null,0,0,null,{"$f":"+SUM(M202:M204)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z202:Z204)","v":0},{"$f":"+SUM(AA202:AA204)","v":0},{"$f":"+SUM(AB202:AB204)","v":0},{"$f":"+SUM(AC202:AC204)","v":0},{"$f":"+SUM(AD202:AD204)","v":0},{"$f":"+SUM(AE202:AE204)","v":0},0,0,0,0]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!H284","v":0},{"$f":"+IF(B202=0,0,VLOOKUP(B202,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.875176837425713E-5,null,{"$f":"+G201","v":1},0,null,3.5470511073736617E-2,0,null,{"$f":"+$J202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AC202*(1-$C202)*1000","v":0},0,{"$f":"+Potencia!T202*$K202*12*1000*(1-$C202)","v":0},null,0,0,null,0,0,null,{"$f":"+$W202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AC202*(1-$C202)*1000","v":0},0,0,{"$f":"+Potencia!U202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!V202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!W202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!T202*$X202*12*1000*(1-$C202)","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H285","v":0},{"$f":"+IF(B203=0,0,VLOOKUP(B203,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.875176837425713E-5,null,{"$f":"+G202","v":1},0,null,3.5470511073736617E-2,0,null,{"$f":"+$J203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AC203*(1-$C203)*1000","v":0},0,{"$f":"+Potencia!T203*$K203*12*1000*(1-$C203)","v":0},null,0,0,null,0,0,null,{"$f":"+$W203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AC203*(1-$C203)*1000","v":0},0,0,{"$f":"+Potencia!U203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!V203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!W203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!T203*$X203*12*1000*(1-$C203)","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H286","v":0},{"$f":"+IF(B204=0,0,VLOOKUP(B204,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.875176837425713E-5,null,{"$f":"+G203","v":1},0,null,3.5470511073736617E-2,0,null,{"$f":"+$J204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AC204*(1-$C204)*1000","v":0},0,{"$f":"+Potencia!T204*$K204*12*1000*(1-$C204)","v":0},null,0,0,null,0,0,null,{"$f":"+$W204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AC204*(1-$C204)*1000","v":0},0,0,{"$f":"+Potencia!U204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!V204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!W204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!T204*$X204*12*1000*(1-$C204)","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!H287","v":0},{"$f":"+IF(B205=0,0,VLOOKUP(B205,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.875176837425713E-5,null,{"$f":"+G204","v":1},0,null,0,0,null,{"$f":"+SUM(M206:M208)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z206:Z208)","v":0},{"$f":"+SUM(AA206:AA208)","v":0},{"$f":"+SUM(AB206:AB208)","v":0},{"$f":"+SUM(AC206:AC208)","v":0},{"$f":"+SUM(AD206:AD208)","v":0},{"$f":"+SUM(AE206:AE208)","v":0},0,0,0,0]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!H288","v":0},{"$f":"+IF(B206=0,0,VLOOKUP(B206,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.875176837425713E-5,null,{"$f":"+G205","v":1},0,null,4.5300192798180129E-2,0,null,{"$f":"+$J206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AC206*(1-$C206)*1000","v":0},0,{"$f":"+Potencia!T206*$K206*12*1000*(1-$C206)","v":0},null,0,0,null,0,0,null,{"$f":"+$W206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AC206*(1-$C206)*1000","v":0},0,0,{"$f":"+Potencia!U206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!V206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!W206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!T206*$X206*12*1000*(1-$C206)","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H289","v":0},{"$f":"+IF(B207=0,0,VLOOKUP(B207,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.875176837425713E-5,null,{"$f":"+G206","v":1},0,null,4.5300192798180129E-2,0,null,{"$f":"+$J207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AC207*(1-$C207)*1000","v":0},0,{"$f":"+Potencia!T207*$K207*12*1000*(1-$C207)","v":0},null,0,0,null,0,0,null,{"$f":"+$W207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AC207*(1-$C207)*1000","v":0},0,0,{"$f":"+Potencia!U207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!V207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!W207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!T207*$X207*12*1000*(1-$C207)","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H290","v":0},{"$f":"+IF(B208=0,0,VLOOKUP(B208,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.875176837425713E-5,null,{"$f":"+G207","v":1},0,null,4.5300192798180129E-2,0,null,{"$f":"+$J208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AC208*(1-$C208)*1000","v":0},0,{"$f":"+Potencia!T208*$K208*12*1000*(1-$C208)","v":0},null,0,0,null,0,0,null,{"$f":"+$W208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AC208*(1-$C208)*1000","v":0},0,0,{"$f":"+Potencia!U208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!V208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!W208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!T208*$X208*12*1000*(1-$C208)","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!H291","v":0},{"$f":"+IF(B209=0,0,VLOOKUP(B209,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.3473162707957377E-3,null,1,0,null,null,null,null,{"$f":"+SUM(M210,M221,M232,M243,M254)","v":67632.022163854374},70974.187566034423,74788.100511308527,79010.990888941407,67632.022163854374,0,null,{"$f":"IF(Q209=0,0,$E209*$F$3*G209/$Q$209)","v":1.3879785626268397},{"$f":"IF(R209=0,0,$E209*$F$3*H209/$R$209)","v":0},null,0,0,null,{"$f":"+SUM(Z210,Z221,Z232,Z243,Z254)","v":93871.796910533158},{"$f":"+SUM(AA210,AA221,AA232,AA243,AA254)","v":98510.650841512179},{"$f":"+SUM(AB210,AB221,AB232,AB243,AB254)","v":103804.28024927764},{"$f":"+SUM(AC210,AC221,AC232,AC243,AC254)","v":109665.56156575523},{"$f":"+SUM(AD210,AD221,AD232,AD243,AD254)","v":93871.796910533158},0,{"$f":"+SUM(AF210,AF221,AF232,AF243,AF254)","v":0},{"$f":"+SUM(AG210,AG221,AG232,AG243,AG254)","v":0},{"$f":"+SUM(AH210,AH221,AH232,AH243,AH254)","v":0},{"$f":"+SUM(AI210,AI221,AI232,AI243,AI254)","v":0}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!H292","v":0},{"$f":"+IF(B210=0,0,VLOOKUP(B210,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E209","v":3.3473162707957377E-3},null,{"$f":"+G209","v":1},0,null,3.0320050900178749E-2,0,null,{"$f":"+SUM(M211:M220)","v":67632.022163854374},70974.187566034423,74788.100511308527,79010.990888941407,67632.022163854374,0,null,1.3879785626268397,0,null,4.2083580667202719E-2,0,null,{"$f":"+SUM(Z211:Z220)","v":93871.796910533158},{"$f":"+SUM(AA211:AA220)","v":98510.650841512179},{"$f":"+SUM(AB211:AB220)","v":103804.28024927764},{"$f":"+SUM(AC211:AC220)","v":109665.56156575523},{"$f":"+SUM(AD211:AD220)","v":93871.796910533158},0,{"$f":"+SUM(AF211:AF220)","v":0},{"$f":"+SUM(AG211:AG220)","v":0},{"$f":"+SUM(AH211:AH220)","v":0},{"$f":"+SUM(AI211:AI220)","v":0}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!H293","v":"Regular"},{"$f":"+IF(B211=0,0,VLOOKUP(B211,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E210","v":3.3473162707957377E-3},null,1,0,null,{"$f":"+J210","v":3.0320050900178749E-2},{"$f":"+K210","v":0},null,{"$f":"+$J211*Energía!Z211*(1-$C211)*1000","v":55903.892080626661},{"$f":"+$J211*Energía!AA211*(1-$C211)*1000","v":58664.071153501442},{"$f":"+$J211*Energía!AB211*(1-$C211)*1000","v":61813.808963800773},{"$f":"+$J211*Energía!AC211*(1-$C211)*1000","v":65301.334803322177},{"$f":"+M211","v":55903.892080626661},{"$f":"+Potencia!T211*$K211*12*1000*(1-$C211)","v":0},null,1.3879785626268397,0,null,4.2083580667202719E-2,0,null,{"$f":"+$W211*Energía!Z211*(1-$C211)*1000","v":77593.40377531416},{"$f":"+$W211*Energía!AA211*(1-$C211)*1000","v":81424.473157475586},{"$f":"+$W211*Energía!AB211*(1-$C211)*1000","v":85796.241716066259},{"$f":"+$W211*Energía!AC211*(1-$C211)*1000","v":90636.852817929146},77593.40377531416,0,{"$f":"+Potencia!U211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!V211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!W211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!T211*$X211*12*1000*(1-$C211)","v":0}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!H294","v":"Agro"},{"$f":"+IF(B212=0,0,VLOOKUP(B212,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,3.3473162707957377E-3,null,1,0,null,{"$f":"+J211","v":3.0320050900178749E-2},0,null,{"$f":"+$J212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AC212*(1-$C212)*1000","v":0},0,{"$f":"+Potencia!T212*$K212*12*1000*(1-$C212)","v":0},null,0,0,null,0,0,null,{"$f":"+$W212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AC212*(1-$C212)*1000","v":0},0,0,{"$f":"+Potencia!U212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!V212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!W212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!T212*$X212*12*1000*(1-$C212)","v":0}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!H295","v":"Jub. 1"},{"$f":"+IF(B213=0,0,VLOOKUP(B213,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.3473162707957377E-3,null,1,0,null,3.0320050900178749E-2,0,null,{"$f":"+$J213*Energía!Z213*(1-$C213)*1000","v":11657.102163634516},{"$f":"+$J213*Energía!AA213*(1-$C213)*1000","v":12235.563866429942},{"$f":"+$J213*Energía!AB213*(1-$C213)*1000","v":12895.716622922557},{"$f":"+$J213*Energía!AC213*(1-$C213)*1000","v":13626.627645178221},11657.102163634516,{"$f":"+Potencia!T213*$K213*12*1000*(1-$C213)","v":0},null,1.3879785626268397,0,null,4.2083580667202719E-2,0,null,{"$f":"+$W213*Energía!Z213*(1-$C213)*1000","v":16179.80790547566},{"$f":"+$W213*Energía!AA213*(1-$C213)*1000","v":16982.700348256327},{"$f":"+$W213*Energía!AB213*(1-$C213)*1000","v":17898.978222327096},{"$f":"+$W213*Energía!AC213*(1-$C213)*1000","v":18913.467052405627},16179.80790547566,0,{"$f":"+Potencia!U213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!V213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!W213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!T213*$X213*12*1000*(1-$C213)","v":0}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!H296","v":"Jub. 2"},{"$f":"+IF(B214=0,0,VLOOKUP(B214,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.3473162707957377E-3,null,1,0,null,3.0320050900178749E-2,0,null,{"$f":"+$J214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,{"$f":"+Potencia!T214*$K214*12*1000*(1-$C214)","v":0},null,0,0,null,0,0,null,{"$f":"+$W214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,0,{"$f":"+Potencia!U214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!V214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!W214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!T214*$X214*12*1000*(1-$C214)","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!H297","v":"Político"},{"$f":"+IF(B215=0,0,VLOOKUP(B215,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,3.3473162707957377E-3,null,1,0,null,3.0320050900178749E-2,0,null,{"$f":"+$J215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AC215*(1-$C215)*1000","v":0},0,{"$f":"+Potencia!T215*$K215*12*1000*(1-$C215)","v":0},null,0,0,null,0,0,null,{"$f":"+$W215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AC215*(1-$C215)*1000","v":0},0,0,{"$f":"+Potencia!U215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!V215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!W215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!T215*$X215*12*1000*(1-$C215)","v":0}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!H298","v":"x1"},{"$f":"+IF(B216=0,0,VLOOKUP(B216,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.3473162707957377E-3,null,1,0,null,3.0320050900178749E-2,0,null,{"$f":"+$J216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+Potencia!T216*$K216*12*1000*(1-$C216)","v":0},null,0,0,null,0,0,null,{"$f":"+$W216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+AI216","v":0},{"$f":"+Potencia!U216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!V216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!W216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!T216*$X216*12*1000*(1-$C216)","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!H299","v":"x2"},{"$f":"+IF(B217=0,0,VLOOKUP(B217,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.3473162707957377E-3,null,1,0,null,3.0320050900178749E-2,0,null,{"$f":"+$J217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,{"$f":"+Potencia!T217*$K217*12*1000*(1-$C217)","v":0},null,0,0,null,{"$f":"+J217*T217","v":0},{"$f":"+U217*K217","v":0},null,{"$f":"+$W217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,0,{"$f":"+Potencia!U217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!V217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!W217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!T217*$X217*12*1000*(1-$C217)","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!H300","v":"Discap."},{"$f":"+IF(B218=0,0,VLOOKUP(B218,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.3473162707957377E-3,null,1,0,null,3.0320050900178749E-2,0,null,{"$f":"+$J218*Energía!Z218*(1-$C218)*1000","v":71.027919593191015},{"$f":"+$J218*Energía!AA218*(1-$C218)*1000","v":74.55254610303399},{"$f":"+$J218*Energía!AB218*(1-$C218)*1000","v":78.574924585197124},{"$f":"+$J218*Energía!AC218*(1-$C218)*1000","v":83.028440441007902},71.027919593191015,{"$f":"+Potencia!T218*$K218*12*1000*(1-$C218)","v":0},null,1.3879785626268397,0,null,4.2083580667202719E-2,0,null,{"$f":"+$W218*Energía!Z218*(1-$C218)*1000","v":98.585229743332036},{"$f":"+$W218*Energía!AA218*(1-$C218)*1000","v":103.47733578026033},{"$f":"+$W218*Energía!AB218*(1-$C218)*1000","v":109.06031088427423},{"$f":"+$W218*Energía!AC218*(1-$C218)*1000","v":115.24169542045834},98.585229743332036,0,{"$f":"+Potencia!U218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!V218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!W218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!T218*$X218*12*1000*(1-$C218)","v":0}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!H301","v":"Discapacitados 601-más"},{"$f":"+IF(B219=0,0,VLOOKUP(B219,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.3473162707957377E-3,null,1,0,null,3.0320050900178749E-2,0,null,{"$f":"+$J219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,{"$f":"+Potencia!T219*$K219*12*1000*(1-$C219)","v":0},null,0,0,null,0,0,null,{"$f":"+$W219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,0,{"$f":"+Potencia!U219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!V219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!W219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!T219*$X219*12*1000*(1-$C219)","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!H302","v":"Cruz Roja"},{"$f":"+IF(B220=0,0,VLOOKUP(B220,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,3.3473162707957377E-3,null,1,0,null,3.0320050900178749E-2,0,null,{"$f":"+$J220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AC220*(1-$C220)*1000","v":0},0,{"$f":"+Potencia!T220*$K220*12*1000*(1-$C220)","v":0},null,0,0,null,0,0,null,{"$f":"+$W220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+Z220","v":0},0,{"$f":"+Potencia!U220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!V220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!W220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!T220*$X220*12*1000*(1-$C220)","v":0}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H303","v":0},{"$f":"+IF(B221=0,0,VLOOKUP(B221,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.3473162707957377E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M222:M231)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z222:Z231)","v":0},{"$f":"+SUM(AA222:AA231)","v":0},{"$f":"+SUM(AB222:AB231)","v":0},{"$f":"+SUM(AC222:AC231)","v":0},{"$f":"+SUM(AD222:AD231)","v":0},0,{"$f":"+SUM(AF222:AF231)","v":0},{"$f":"+SUM(AG222:AG231)","v":0},{"$f":"+SUM(AH222:AH231)","v":0},{"$f":"+SUM(AI222:AI231)","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!H304","v":"Regular"},{"$f":"+IF(B222=0,0,VLOOKUP(B222,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.3473162707957377E-3,null,1,0,null,{"$f":"+J221","v":0},{"$f":"+K221","v":0},null,{"$f":"+($J222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$J211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$J211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$J211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$J211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,{"$f":"+Potencia!T222*$K222*12*1000*(1-$C222)","v":0},null,0,0,null,0,0,null,{"$f":"+($W222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$W211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$W211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$W211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$W211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,0,{"$f":"+Potencia!U222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!V222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!W222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!T222*$X222*12*1000*(1-$C222)","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!H305","v":"Agro"},{"$f":"+IF(B223=0,0,VLOOKUP(B223,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,3.3473162707957377E-3,null,1,0,null,{"$f":"+J222","v":0},0,null,{"$f":"+($J223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$J212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$J212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$J212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$J212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,{"$f":"+Potencia!T223*$K223*12*1000*(1-$C223)","v":0},null,0,0,null,0,0,null,{"$f":"+($W223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$W212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$W212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$W212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$W212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,0,{"$f":"+Potencia!U223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!V223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!W223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!T223*$X223*12*1000*(1-$C223)","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!H306","v":"Jub. 1"},{"$f":"+IF(B224=0,0,VLOOKUP(B224,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.3473162707957377E-3,null,1,0,null,0,0,null,{"$f":"+($J224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$J213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$J213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$J213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$J213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,{"$f":"+Potencia!T224*$K224*12*1000*(1-$C224)","v":0},null,0,0,null,0,0,null,{"$f":"+($W224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$W213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$W213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$W213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$W213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,0,{"$f":"+Potencia!U224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!V224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!W224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!T224*$X224*12*1000*(1-$C224)","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!H307","v":"Jub. 2"},{"$f":"+IF(B225=0,0,VLOOKUP(B225,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.3473162707957377E-3,null,1,0,null,0,0,null,{"$f":"+($J225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$J214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$J214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$J214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$J214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,{"$f":"+Potencia!T225*$K225*12*1000*(1-$C225)","v":0},null,0,0,null,0,0,null,{"$f":"+($W225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$W214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$W214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$W214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$W214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,0,{"$f":"+Potencia!U225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!V225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!W225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!T225*$X225*12*1000*(1-$C225)","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!H308","v":"Político"},{"$f":"+IF(B226=0,0,VLOOKUP(B226,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,3.3473162707957377E-3,null,{"$f":"+G225","v":1},0,null,0,0,null,{"$f":"+($J226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$J215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$J215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$J215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$J215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,{"$f":"+Potencia!T226*$K226*12*1000*(1-$C226)","v":0},null,0,0,null,0,0,null,{"$f":"+($W226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$W215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$W215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$W215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$W215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,0,{"$f":"+Potencia!U226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!V226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!W226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!T226*$X226*12*1000*(1-$C226)","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!H309","v":"x1"},{"$f":"+IF(B227=0,0,VLOOKUP(B227,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.3473162707957377E-3,null,1,0,null,0,0,null,{"$f":"+($J227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$J216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$J216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$J216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$J216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,{"$f":"+Potencia!T227*$K227*12*1000*(1-$C227)","v":0},null,0,0,null,0,0,null,{"$f":"+($W227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$W216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$W216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$W216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$W216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,0,{"$f":"+Potencia!U227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!V227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!W227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!T227*$X227*12*1000*(1-$C227)","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!H310","v":"x2"},{"$f":"+IF(B228=0,0,VLOOKUP(B228,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.3473162707957377E-3,null,1,0,null,0,0,null,{"$f":"+($J228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$J217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$J217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$J217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$J217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,{"$f":"+Potencia!T228*$K228*12*1000*(1-$C228)","v":0},null,0,0,null,0,0,null,{"$f":"+($W228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$W217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$W217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$W217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$W217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,0,{"$f":"+Potencia!U228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!V228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!W228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!T228*$X228*12*1000*(1-$C228)","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!H311","v":"Discap."},{"$f":"+IF(B229=0,0,VLOOKUP(B229,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.3473162707957377E-3,null,1,0,null,0,0,null,{"$f":"+($J229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$J218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$J218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$J218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$J218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,{"$f":"+Potencia!T229*$K229*12*1000*(1-$C229)","v":0},null,0,0,null,0,0,null,{"$f":"+($W229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$W218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$W218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$W218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$W218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,0,{"$f":"+Potencia!U229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!V229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!W229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!T229*$X229*12*1000*(1-$C229)","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H312","v":"Discapacitados 601-más"},{"$f":"+IF(B230=0,0,VLOOKUP(B230,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.3473162707957377E-3,null,1,0,null,0,0,null,{"$f":"+($J230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$J219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$J219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$J219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$J219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,{"$f":"+Potencia!T230*$K230*12*1000*(1-$C230)","v":0},null,0,0,null,0,0,null,{"$f":"+($W230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$W219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$W219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$W219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$W219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,0,{"$f":"+Potencia!U230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!V230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!W230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!T230*$X230*12*1000*(1-$C230)","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!H313","v":"Cruz Roja"},{"$f":"+IF(B231=0,0,VLOOKUP(B231,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,3.3473162707957377E-3,null,1,0,null,0,0,null,{"$f":"+($J231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$J220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$J220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$J220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$J220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,{"$f":"+Potencia!T231*$K231*12*1000*(1-$C231)","v":0},null,0,0,null,0,0,null,{"$f":"+($W231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$W220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$W220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$W220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$W220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,0,{"$f":"+Potencia!U231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!V231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!W231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!T231*$X231*12*1000*(1-$C231)","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H314","v":0},{"$f":"+IF(B232=0,0,VLOOKUP(B232,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.3473162707957377E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M233:M242)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z233:Z242)","v":0},{"$f":"+SUM(AA233:AA242)","v":0},{"$f":"+SUM(AB233:AB242)","v":0},{"$f":"+SUM(AC233:AC242)","v":0},{"$f":"+SUM(AD233:AD242)","v":0},0,{"$f":"+SUM(AF233:AF242)","v":0},{"$f":"+SUM(AG233:AG242)","v":0},{"$f":"+SUM(AH233:AH242)","v":0},{"$f":"+SUM(AI233:AI242)","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!H315","v":"Regular"},{"$f":"+IF(B233=0,0,VLOOKUP(B233,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.3473162707957377E-3,null,1,0,null,{"$f":"+J232","v":0},{"$f":"+K232","v":0},null,{"$f":"+($J233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$J211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$J211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$J211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$J211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,{"$f":"+Potencia!T233*$K233*12*1000*(1-$C233)","v":0},null,0,0,null,0,0,null,{"$f":"+($W233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$W211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$W211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$W211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$W211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,0,{"$f":"+Potencia!U233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!V233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!W233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!T233*$X233*12*1000*(1-$C233)","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!H316","v":"Agro"},{"$f":"+IF(B234=0,0,VLOOKUP(B234,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,3.3473162707957377E-3,null,1,0,null,{"$f":"+J233","v":0},0,null,{"$f":"+($J234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$J212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$J212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$J212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$J212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,{"$f":"+Potencia!T234*$K234*12*1000*(1-$C234)","v":0},null,0,0,null,0,0,null,{"$f":"+($W234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$W212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$W212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$W212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$W212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,0,{"$f":"+Potencia!U234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!V234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!W234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!T234*$X234*12*1000*(1-$C234)","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!H317","v":"Jub. 1"},{"$f":"+IF(B235=0,0,VLOOKUP(B235,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.3473162707957377E-3,null,1,0,null,0,0,null,{"$f":"+($J235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$J213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$J213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$J213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$J213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,{"$f":"+Potencia!T235*$K235*12*1000*(1-$C235)","v":0},null,0,0,null,0,0,null,{"$f":"+($W235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$W213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$W213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$W213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$W213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,0,{"$f":"+Potencia!U235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!V235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!W235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!T235*$X235*12*1000*(1-$C235)","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!H318","v":"Jub. 2"},{"$f":"+IF(B236=0,0,VLOOKUP(B236,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.3473162707957377E-3,null,1,0,null,0,0,null,{"$f":"+($J236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$J214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$J214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$J214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$J214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,{"$f":"+Potencia!T236*$K236*12*1000*(1-$C236)","v":0},null,0,0,null,0,0,null,{"$f":"+($W236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$W214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$W214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$W214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$W214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,0,{"$f":"+Potencia!U236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!V236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!W236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!T236*$X236*12*1000*(1-$C236)","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!H319","v":"Político"},{"$f":"+IF(B237=0,0,VLOOKUP(B237,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,3.3473162707957377E-3,null,1,0,null,0,0,null,{"$f":"+($J237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$J215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$J215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$J215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$J215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,{"$f":"+Potencia!T237*$K237*12*1000*(1-$C237)","v":0},null,0,0,null,0,0,null,{"$f":"+($W237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$W215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$W215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$W215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$W215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,0,{"$f":"+Potencia!U237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!V237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!W237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!T237*$X237*12*1000*(1-$C237)","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!H320","v":"x1"},{"$f":"+IF(B238=0,0,VLOOKUP(B238,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.3473162707957377E-3,null,1,0,null,0,0,null,{"$f":"+($J238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$J216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$J216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$J216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$J216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,{"$f":"+Potencia!T238*$K238*12*1000*(1-$C238)","v":0},null,0,0,null,0,0,null,{"$f":"+($W238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$W216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$W216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$W216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$W216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,0,{"$f":"+Potencia!U238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!V238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!W238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!T238*$X238*12*1000*(1-$C238)","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!H321","v":"x2"},{"$f":"+IF(B239=0,0,VLOOKUP(B239,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.3473162707957377E-3,null,1,0,null,0,0,null,{"$f":"+($J239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$J217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$J217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$J217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$J217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,{"$f":"+Potencia!T239*$K239*12*1000*(1-$C239)","v":0},null,0,0,null,0,0,null,{"$f":"+($W239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$W217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$W217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$W217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$W217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,0,{"$f":"+Potencia!U239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!V239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!W239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!T239*$X239*12*1000*(1-$C239)","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!H322","v":"Discap."},{"$f":"+IF(B240=0,0,VLOOKUP(B240,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.3473162707957377E-3,null,1,0,null,0,0,null,{"$f":"+($J240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$J218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$J218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$J218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$J218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,{"$f":"+Potencia!T240*$K240*12*1000*(1-$C240)","v":0},null,0,0,null,0,0,null,{"$f":"+($W240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$W218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$W218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$W218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$W218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,0,{"$f":"+Potencia!U240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!V240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!W240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!T240*$X240*12*1000*(1-$C240)","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H323","v":"Discapacitados 601-más"},{"$f":"+IF(B241=0,0,VLOOKUP(B241,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.3473162707957377E-3,null,1,0,null,0,0,null,{"$f":"+($J241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$J219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$J219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$J219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$J219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,{"$f":"+Potencia!T241*$K241*12*1000*(1-$C241)","v":0},null,{"$f":"IF(Q241=0,0,$E241*$F$3*G241/$Q$209)","v":0},{"$f":"IF(R241=0,0,$E241*$F$3*H241/$R$209)","v":0},null,0,0,null,{"$f":"+($W241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$W219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$W219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$W219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$W219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,0,{"$f":"+Potencia!U241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!V241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!W241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!T241*$X241*12*1000*(1-$C241)","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!H324","v":"Cruz Roja"},{"$f":"+IF(B242=0,0,VLOOKUP(B242,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,3.3473162707957377E-3,null,{"$f":"+G241","v":1},0,null,0,0,null,{"$f":"+($J242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$J220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$J220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$J220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$J220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,{"$f":"+Potencia!T242*$K242*12*1000*(1-$C242)","v":0},null,0,0,null,0,0,null,{"$f":"+($W242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$W220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$W220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$W220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$W220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,0,{"$f":"+Potencia!U242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!V242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!W242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!T242*$X242*12*1000*(1-$C242)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!H325","v":0},{"$f":"+IF(B243=0,0,VLOOKUP(B243,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.3473162707957377E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M244:M253)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z244:Z253)","v":0},{"$f":"+SUM(AA244:AA253)","v":0},{"$f":"+SUM(AB244:AB253)","v":0},{"$f":"+SUM(AC244:AC253)","v":0},{"$f":"+SUM(AD244:AD253)","v":0},0,{"$f":"+SUM(AF244:AF253)","v":0},{"$f":"+SUM(AG244:AG253)","v":0},{"$f":"+SUM(AH244:AH253)","v":0},{"$f":"+SUM(AI244:AI253)","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!H326","v":"Regular"},{"$f":"+IF(B244=0,0,VLOOKUP(B244,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.3473162707957377E-3,null,1,0,null,{"$f":"+J243","v":0},{"$f":"+K243","v":0},null,{"$f":"+($J244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$J211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$J211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$J211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$J211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,{"$f":"+Potencia!T244*$K244*12*1000*(1-$C244)","v":0},null,0,0,null,0,0,null,{"$f":"+($W244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$W211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$W211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$W211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$W211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,0,{"$f":"+Potencia!U244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!V244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!W244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!T244*$X244*12*1000*(1-$C244)","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!H327","v":"Agro"},{"$f":"+IF(B245=0,0,VLOOKUP(B245,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,3.3473162707957377E-3,null,1,0,null,{"$f":"+J244","v":0},0,null,{"$f":"+($J245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$J212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$J212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$J212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$J212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,{"$f":"+Potencia!T245*$K245*12*1000*(1-$C245)","v":0},null,0,0,null,0,0,null,{"$f":"+($W245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$W212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$W212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$W212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$W212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,0,{"$f":"+Potencia!U245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!V245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!W245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!T245*$X245*12*1000*(1-$C245)","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!H328","v":"Jub. 1"},{"$f":"+IF(B246=0,0,VLOOKUP(B246,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.3473162707957377E-3,null,1,0,null,0,0,null,{"$f":"+($J246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$J213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$J213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$J213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$J213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,{"$f":"+Potencia!T246*$K246*12*1000*(1-$C246)","v":0},null,0,0,null,0,0,null,{"$f":"+($W246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$W213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$W213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$W213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$W213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,0,{"$f":"+Potencia!U246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!V246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!W246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!T246*$X246*12*1000*(1-$C246)","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!H329","v":"Jub. 2"},{"$f":"+IF(B247=0,0,VLOOKUP(B247,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.3473162707957377E-3,null,1,0,null,0,0,null,{"$f":"+($J247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$J214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$J214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$J214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$J214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,{"$f":"+Potencia!T247*$K247*12*1000*(1-$C247)","v":0},null,0,0,null,0,0,null,{"$f":"+($W247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$W214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$W214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$W214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$W214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,0,{"$f":"+Potencia!U247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!V247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!W247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!T247*$X247*12*1000*(1-$C247)","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!H330","v":"Político"},{"$f":"+IF(B248=0,0,VLOOKUP(B248,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,3.3473162707957377E-3,null,1,0,null,0,0,null,{"$f":"+($J248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$J215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$J215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$J215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$J215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,{"$f":"+Potencia!T248*$K248*12*1000*(1-$C248)","v":0},null,0,0,null,0,0,null,{"$f":"+($W248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$W215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$W215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$W215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$W215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,0,{"$f":"+Potencia!U248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!V248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!W248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!T248*$X248*12*1000*(1-$C248)","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!H331","v":"x1"},{"$f":"+IF(B249=0,0,VLOOKUP(B249,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.3473162707957377E-3,null,1,0,null,0,0,null,{"$f":"+($J249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$J216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$J216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$J216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$J216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,{"$f":"+Potencia!T249*$K249*12*1000*(1-$C249)","v":0},null,0,0,null,0,0,null,{"$f":"+($W249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$W216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$W216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$W216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$W216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,0,{"$f":"+Potencia!U249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!V249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!W249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!T249*$X249*12*1000*(1-$C249)","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!H332","v":"x2"},{"$f":"+IF(B250=0,0,VLOOKUP(B250,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.3473162707957377E-3,null,1,0,null,0,0,null,{"$f":"+($J250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$J217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$J217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$J217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$J217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,{"$f":"+Potencia!T250*$K250*12*1000*(1-$C250)","v":0},null,0,0,null,0,0,null,{"$f":"+($W250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$W217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$W217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$W217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$W217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,0,{"$f":"+Potencia!U250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!V250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!W250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!T250*$X250*12*1000*(1-$C250)","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!H333","v":"Discap."},{"$f":"+IF(B251=0,0,VLOOKUP(B251,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.3473162707957377E-3,null,1,0,null,0,0,null,{"$f":"+($J251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$J218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$J218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$J218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$J218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,{"$f":"+Potencia!T251*$K251*12*1000*(1-$C251)","v":0},null,0,0,null,0,0,null,{"$f":"+($W251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$W218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$W218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$W218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$W218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,0,{"$f":"+Potencia!U251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!V251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!W251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!T251*$X251*12*1000*(1-$C251)","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H334","v":"Discapacitados 601-más"},{"$f":"+IF(B252=0,0,VLOOKUP(B252,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.3473162707957377E-3,null,1,0,null,0,0,null,{"$f":"+($J252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$J219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$J219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$J219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$J219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,{"$f":"+Potencia!T252*$K252*12*1000*(1-$C252)","v":0},null,0,0,null,0,0,null,{"$f":"+($W252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$W219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$W219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$W219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$W219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,0,{"$f":"+Potencia!U252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!V252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!W252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!T252*$X252*12*1000*(1-$C252)","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!H335","v":"Cruz Roja"},{"$f":"+IF(B253=0,0,VLOOKUP(B253,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,3.3473162707957377E-3,null,1,0,null,0,0,null,{"$f":"+($J253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$J220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$J220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$J220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$J220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,{"$f":"+Potencia!T253*$K253*12*1000*(1-$C253)","v":0},null,0,0,null,0,0,null,{"$f":"+($W253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$W220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$W220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$W220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$W220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,0,{"$f":"+Potencia!U253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!V253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!W253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!T253*$X253*12*1000*(1-$C253)","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!H336","v":0},{"$f":"+IF(B254=0,0,VLOOKUP(B254,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.3473162707957377E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M255:M264)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z255:Z264)","v":0},{"$f":"+SUM(AA255:AA264)","v":0},{"$f":"+SUM(AB255:AB264)","v":0},{"$f":"+SUM(AC255:AC264)","v":0},{"$f":"+SUM(AD255:AD264)","v":0},0,{"$f":"+SUM(AJ255:AJ264)","v":0},{"$f":"+SUM(AK255:AK264)","v":0},{"$f":"+SUM(AL255:AL264)","v":0},{"$f":"+SUM(AI255:AI264)","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!H337","v":"Regular"},{"$f":"+IF(B255=0,0,VLOOKUP(B255,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.3473162707957377E-3,null,{"$f":"+G254","v":1},0,null,{"$f":"+J254","v":0},{"$f":"+K254","v":0},null,{"$f":"+($J255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$J211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$J211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$J211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$J211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,{"$f":"+Potencia!T255*$K255*12*1000*(1-$C255)","v":0},null,0,0,null,0,0,null,{"$f":"+($W255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$W211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$W211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$W211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$W211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T255*$X255*12*1000*(1-$C255)","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!H338","v":"Agro"},{"$f":"+IF(B256=0,0,VLOOKUP(B256,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,3.3473162707957377E-3,null,1,0,null,{"$f":"+J255","v":0},0,null,{"$f":"+($J256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$J212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$J212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$J212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$J212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,{"$f":"+Potencia!T256*$K256*12*1000*(1-$C256)","v":0},null,0,0,null,0,0,null,{"$f":"+($W256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$W212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$W212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$W212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$W212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T256*$X256*12*1000*(1-$C256)","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!H339","v":"Jub. 1"},{"$f":"+IF(B257=0,0,VLOOKUP(B257,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.3473162707957377E-3,null,1,0,null,0,0,null,{"$f":"+($J257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$J213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$J213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$J213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$J213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,{"$f":"+Potencia!T257*$K257*12*1000*(1-$C257)","v":0},null,0,0,null,0,0,null,{"$f":"+($W257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$W213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$W213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$W213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$W213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T257*$X257*12*1000*(1-$C257)","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!H340","v":"Jub. 2"},{"$f":"+IF(B258=0,0,VLOOKUP(B258,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.3473162707957377E-3,null,{"$f":"+G257","v":1},0,null,0,0,null,{"$f":"+($J258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$J214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$J214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$J214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$J214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,{"$f":"+Potencia!T258*$K258*12*1000*(1-$C258)","v":0},null,0,0,null,0,0,null,{"$f":"+($W258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$W214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$W214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$W214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$W214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T258*$X258*12*1000*(1-$C258)","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!H341","v":"Político"},{"$f":"+IF(B259=0,0,VLOOKUP(B259,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,3.3473162707957377E-3,null,1,0,null,0,0,null,{"$f":"+($J259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$J215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$J215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$J215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$J215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,{"$f":"+Potencia!T259*$K259*12*1000*(1-$C259)","v":0},null,0,0,null,0,0,null,{"$f":"+($W259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$W215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$W215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$W215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$W215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T259*$X259*12*1000*(1-$C259)","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!H342","v":"x1"},{"$f":"+IF(B260=0,0,VLOOKUP(B260,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.3473162707957377E-3,null,1,0,null,0,0,null,{"$f":"+($J260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$J216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$J216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$J216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$J216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,{"$f":"+Potencia!T260*$K260*12*1000*(1-$C260)","v":0},null,0,0,null,0,0,null,{"$f":"+($W260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$W216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$W216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$W216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$W216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T260*$X260*12*1000*(1-$C260)","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!H343","v":"x2"},{"$f":"+IF(B261=0,0,VLOOKUP(B261,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.3473162707957377E-3,null,1,0,null,0,0,null,{"$f":"+($J261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$J217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$J217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$J217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$J217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,{"$f":"+Potencia!T261*$K261*12*1000*(1-$C261)","v":0},null,0,0,null,0,0,null,{"$f":"+($W261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$W217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$W217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$W217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$W217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T261*$X261*12*1000*(1-$C261)","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!H344","v":"Discap."},{"$f":"+IF(B262=0,0,VLOOKUP(B262,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.3473162707957377E-3,null,1,0,null,0,0,null,{"$f":"+($J262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$J218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$J218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$J218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$J218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,{"$f":"+Potencia!T262*$K262*12*1000*(1-$C262)","v":0},null,0,0,null,0,0,null,{"$f":"+($W262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$W218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$W218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$W218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$W218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T262*$X262*12*1000*(1-$C262)","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H345","v":"Discapacitados 601-más"},{"$f":"+IF(B263=0,0,VLOOKUP(B263,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.3473162707957377E-3,null,1,0,null,0,0,null,{"$f":"+($J263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$J219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$J219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$J219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$J219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,{"$f":"+Potencia!T263*$K263*12*1000*(1-$C263)","v":0},null,0,0,null,0,0,null,{"$f":"+($W263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$W219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$W219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$W219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$W219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T263*$X263*12*1000*(1-$C263)","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!H346","v":"Cruz Roja"},{"$f":"+IF(B264=0,0,VLOOKUP(B264,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,3.3473162707957377E-3,null,1,0,null,0,0,null,{"$f":"+($J264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$J220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$J220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$J220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$J220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,{"$f":"+Potencia!T264*$K264*12*1000*(1-$C264)","v":0},null,0,0,null,0,0,null,{"$f":"+($W264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$W220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$W220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$W220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$W220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T264*$X264*12*1000*(1-$C264)","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!H347","v":0},{"$f":"+IF(B265=0,0,VLOOKUP(B265,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,0,null,null,null,null,{"$f":"+SUM(M266:M267)","v":0},{"$f":"+SUM(N266:N267)","v":0},{"$f":"+SUM(O266:O267)","v":0},{"$f":"+SUM(P266:P267)","v":0},{"$f":"+M265","v":0},{"$f":"+Potencia!T265*$K265*12*1000*(1-$C265)","v":0},null,{"$f":"IF(Q265=0,0,$E265*$F$3*G265/Q265)","v":0},{"$f":"IF(R265=0,0,$E265*$F$3*H265/R265)","v":0},null,{"$f":"+J265*T265","v":0},{"$f":"+U265*K265","v":0},null,{"$f":"+SUMPRODUCT(V265:Y265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W265:Z265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X265:AA265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y265:AB265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD266:AD267)","v":0},{"$f":"+AI265","v":0},{"$f":"+SUM(AF266:AF267)","v":0},{"$f":"+SUM(AG266:AG267)","v":0},{"$f":"+SUM(AH266:AH267)","v":0},{"$f":"+SUM(AI266:AI267)","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!H348","v":0},{"$f":"+IF(B266=0,0,VLOOKUP(B266,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,1,0,null,0,0,null,{"$f":"+$J266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+M266","v":0},{"$f":"+Potencia!T266*$K266*12*1000*(1-$C266)","v":0},null,{"$f":"IF(Q266=0,0,$E266*$F$3*G266/Q265)","v":0},{"$f":"IF(R266=0,0,$E266*$F$3*H266/R265)","v":0},null,0,0,null,{"$f":"+$W266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+Z266","v":0},0,{"$f":"+Potencia!U266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!V266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!W266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!T266*$X266*12*1000*(1-$C266)","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!H349","v":0},{"$f":"+IF(B267=0,0,VLOOKUP(B267,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E266","v":0},null,1,0,null,0,0,null,{"$f":"+$J267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+M267","v":0},{"$f":"+Potencia!T267*$K267*12*1000*(1-$C267)","v":0},null,{"$f":"IF(Q267=0,0,$E267*$F$3*G267/Q265)","v":0},{"$f":"IF(R267=0,0,$E267*$F$3*H267/R265)","v":0},null,0,0,null,{"$f":"+$W267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+Z267","v":0},0,{"$f":"+Potencia!U267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!V267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!W267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!T267*$X267*12*1000*(1-$C267)","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!H350","v":0},{"$f":"+IF(B268=0,0,VLOOKUP(B268,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,null,null,null,{"$f":"+SUM(M269,M280,M291,M302,M313)","v":0},0,0,0,0,0,null,{"$f":"IF(Q268=0,0,$E268*$F$3*G268/$Q$268)","v":0},{"$f":"IF(R268=0,0,$E268*$F$3*H268/$R$268)","v":0},null,0,0,null,{"$f":"+SUM(Z269,Z280,Z291,Z302,Z313)","v":0},{"$f":"+SUM(AA269,AA280,AA291,AA302,AA313)","v":0},{"$f":"+SUM(AB269,AB280,AB291,AB302,AB313)","v":0},{"$f":"+SUM(AC269,AC280,AC291,AC302,AC313)","v":0},{"$f":"+SUM(AD269,AD280,AD291,AD302,AD313)","v":0},0,{"$f":"+SUM(AF269,AF280,AF291,AF302,AF313)","v":0},{"$f":"+SUM(AG269,AG280,AG291,AG302,AG313)","v":0},{"$f":"+SUM(AH269,AH280,AH291,AH302,AH313)","v":0},{"$f":"+SUM(AI269,AI280,AI291,AI302,AI313)","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0-10,000)"},{"$f":"+PremisaCosto!H351","v":0},{"$f":"+IF(B269=0,0,VLOOKUP(B269,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E268","v":0},null,{"$f":"+G268","v":1},{"$f":"+H268","v":0},null,0,0,null,{"$f":"+SUM(M270:M279)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z270:Z279)","v":0},{"$f":"+SUM(AA270:AA279)","v":0},{"$f":"+SUM(AB270:AB279)","v":0},{"$f":"+SUM(AC270:AC279)","v":0},{"$f":"+SUM(AD270:AD279)","v":0},0,{"$f":"+SUM(AF270:AF279)","v":0},{"$f":"+SUM(AG270:AG279)","v":0},{"$f":"+SUM(AH270:AH279)","v":0},{"$f":"+SUM(AI270:AI279)","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!H352","v":"Regular"},{"$f":"+IF(B270=0,0,VLOOKUP(B270,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E269","v":0},null,1,0,null,{"$f":"+J269","v":0},{"$f":"+K269","v":0},null,{"$f":"+$J270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+M270","v":0},{"$f":"+Potencia!T270*$K270*12*1000*(1-$C270)","v":0},null,0,0,null,0,0,null,{"$f":"+$W270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+Z270","v":0},0,{"$f":"+Potencia!U270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!V270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!W270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!T270*$X270*12*1000*(1-$C270)","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!H353","v":"Agro"},{"$f":"+IF(B271=0,0,VLOOKUP(B271,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AC271*(1-$C271)*1000","v":0},0,{"$f":"+Potencia!T271*$K271*12*1000*(1-$C271)","v":0},null,0,0,null,0,0,null,{"$f":"+$W271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AC271*(1-$C271)*1000","v":0},0,0,{"$f":"+Potencia!U271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!V271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!W271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!T271*$X271*12*1000*(1-$C271)","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!H354","v":"Jub. 1"},{"$f":"+IF(B272=0,0,VLOOKUP(B272,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AC272*(1-$C272)*1000","v":0},0,{"$f":"+Potencia!T272*$K272*12*1000*(1-$C272)","v":0},null,0,0,null,0,0,null,{"$f":"+$W272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AC272*(1-$C272)*1000","v":0},0,0,{"$f":"+Potencia!U272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!V272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!W272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!T272*$X272*12*1000*(1-$C272)","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!H355","v":"Jub. 2"},{"$f":"+IF(B273=0,0,VLOOKUP(B273,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,{"$f":"+Potencia!T273*$K273*12*1000*(1-$C273)","v":0},null,0,0,null,0,0,null,{"$f":"+$W273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,0,{"$f":"+Potencia!U273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!V273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!W273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!T273*$X273*12*1000*(1-$C273)","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!H356","v":"Político"},{"$f":"+IF(B274=0,0,VLOOKUP(B274,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AC274*(1-$C274)*1000","v":0},0,{"$f":"+Potencia!T274*$K274*12*1000*(1-$C274)","v":0},null,0,0,null,0,0,null,{"$f":"+$W274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AC274*(1-$C274)*1000","v":0},0,0,{"$f":"+Potencia!U274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!V274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!W274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!T274*$X274*12*1000*(1-$C274)","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!H357","v":"x1"},{"$f":"+IF(B275=0,0,VLOOKUP(B275,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AC275*(1-$C275)*1000","v":0},0,{"$f":"+Potencia!T275*$K275*12*1000*(1-$C275)","v":0},null,0,0,null,0,0,null,{"$f":"+$W275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AC275*(1-$C275)*1000","v":0},0,0,{"$f":"+Potencia!U275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!V275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!W275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!T275*$X275*12*1000*(1-$C275)","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!H358","v":"x2"},{"$f":"+IF(B276=0,0,VLOOKUP(B276,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,{"$f":"+Potencia!T276*$K276*12*1000*(1-$C276)","v":0},null,0,0,null,0,0,null,{"$f":"+$W276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,0,{"$f":"+Potencia!U276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!V276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!W276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!T276*$X276*12*1000*(1-$C276)","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!H359","v":"Discap."},{"$f":"+IF(B277=0,0,VLOOKUP(B277,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AC277*(1-$C277)*1000","v":0},0,{"$f":"+Potencia!T277*$K277*12*1000*(1-$C277)","v":0},null,0,0,null,0,0,null,{"$f":"+$W277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AC277*(1-$C277)*1000","v":0},0,0,{"$f":"+Potencia!U277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!V277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!W277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!T277*$X277*12*1000*(1-$C277)","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H360","v":"Discapacitados 601-más"},{"$f":"+IF(B278=0,0,VLOOKUP(B278,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,{"$f":"+Potencia!T278*$K278*12*1000*(1-$C278)","v":0},null,0,0,null,0,0,null,{"$f":"+$W278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,0,{"$f":"+Potencia!U278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!V278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!W278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!T278*$X278*12*1000*(1-$C278)","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!H361","v":"Cruz Roja"},{"$f":"+IF(B279=0,0,VLOOKUP(B279,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AC279*(1-$C279)*1000","v":0},0,{"$f":"+Potencia!T279*$K279*12*1000*(1-$C279)","v":0},null,0,0,null,0,0,null,{"$f":"+$W279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AC279*(1-$C279)*1000","v":0},0,0,{"$f":"+Potencia!U279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!V279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!W279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!T279*$X279*12*1000*(1-$C279)","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H362","v":0},{"$f":"+IF(B280=0,0,VLOOKUP(B280,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M281:M290)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z281:Z290)","v":0},{"$f":"+SUM(AA281:AA290)","v":0},{"$f":"+SUM(AB281:AB290)","v":0},{"$f":"+SUM(AC281:AC290)","v":0},{"$f":"+SUM(AD281:AD290)","v":0},0,{"$f":"+SUM(AF281:AF290)","v":0},{"$f":"+SUM(AG281:AG290)","v":0},{"$f":"+SUM(AH281:AH290)","v":0},{"$f":"+SUM(AI281:AI290)","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!H363","v":"Regular"},{"$f":"+IF(B281=0,0,VLOOKUP(B281,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J280","v":0},{"$f":"+K280","v":0},null,{"$f":"+($J281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$J270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$J270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$J270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$J270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+M281","v":0},{"$f":"+Potencia!T281*$K281*12*1000*(1-$C281)","v":0},null,0,0,null,0,0,null,{"$f":"+($W281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$W270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$W270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$W270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$W270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+Z281","v":0},0,{"$f":"+Potencia!U281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!V281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!W281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!T281*$X281*12*1000*(1-$C281)","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!H364","v":"Agro"},{"$f":"+IF(B282=0,0,VLOOKUP(B282,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$J271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$J271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$J271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$J271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},0,{"$f":"+Potencia!T282*$K282*12*1000*(1-$C282)","v":0},null,0,0,null,0,0,null,{"$f":"+($W282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$W271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$W271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$W271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$W271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},0,0,{"$f":"+Potencia!U282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!V282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!W282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!T282*$X282*12*1000*(1-$C282)","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!H365","v":"Jub. 1"},{"$f":"+IF(B283=0,0,VLOOKUP(B283,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$J272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$J272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$J272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$J272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},0,{"$f":"+Potencia!T283*$K283*12*1000*(1-$C283)","v":0},null,0,0,null,0,0,null,{"$f":"+($W283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$W272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$W272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$W272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$W272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},0,0,{"$f":"+Potencia!U283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!V283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!W283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!T283*$X283*12*1000*(1-$C283)","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!H366","v":"Jub. 2"},{"$f":"+IF(B284=0,0,VLOOKUP(B284,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$J273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$J273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$J273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$J273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},0,{"$f":"+Potencia!T284*$K284*12*1000*(1-$C284)","v":0},null,0,0,null,0,0,null,{"$f":"+($W284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$W273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$W273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$W273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$W273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},0,0,{"$f":"+Potencia!U284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!V284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!W284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!T284*$X284*12*1000*(1-$C284)","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!H367","v":"Político"},{"$f":"+IF(B285=0,0,VLOOKUP(B285,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$J274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$J274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$J274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$J274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},0,{"$f":"+Potencia!T285*$K285*12*1000*(1-$C285)","v":0},null,0,0,null,0,0,null,{"$f":"+($W285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$W274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$W274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$W274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$W274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},0,0,{"$f":"+Potencia!U285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!V285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!W285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!T285*$X285*12*1000*(1-$C285)","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!H368","v":"x1"},{"$f":"+IF(B286=0,0,VLOOKUP(B286,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$J275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$J275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$J275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$J275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},0,{"$f":"+Potencia!T286*$K286*12*1000*(1-$C286)","v":0},null,0,0,null,0,0,null,{"$f":"+($W286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$W275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$W275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$W275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$W275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},0,0,{"$f":"+Potencia!U286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!V286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!W286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!T286*$X286*12*1000*(1-$C286)","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!H369","v":"x2"},{"$f":"+IF(B287=0,0,VLOOKUP(B287,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$J276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$J276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$J276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$J276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},0,{"$f":"+Potencia!T287*$K287*12*1000*(1-$C287)","v":0},null,0,0,null,0,0,null,{"$f":"+($W287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$W276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$W276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$W276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$W276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},0,0,{"$f":"+Potencia!U287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!V287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!W287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!T287*$X287*12*1000*(1-$C287)","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!H370","v":"Discap."},{"$f":"+IF(B288=0,0,VLOOKUP(B288,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$J277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$J277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$J277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$J277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},0,{"$f":"+Potencia!T288*$K288*12*1000*(1-$C288)","v":0},null,0,0,null,0,0,null,{"$f":"+($W288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$W277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$W277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$W277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$W277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},0,0,{"$f":"+Potencia!U288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!V288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!W288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!T288*$X288*12*1000*(1-$C288)","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H371","v":"Discapacitados 601-más"},{"$f":"+IF(B289=0,0,VLOOKUP(B289,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$J278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$J278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$J278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$J278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},0,{"$f":"+Potencia!T289*$K289*12*1000*(1-$C289)","v":0},null,0,0,null,0,0,null,{"$f":"+($W289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$W278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$W278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$W278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$W278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},0,0,{"$f":"+Potencia!U289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!V289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!W289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!T289*$X289*12*1000*(1-$C289)","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!H372","v":"Cruz Roja"},{"$f":"+IF(B290=0,0,VLOOKUP(B290,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$J279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$J279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$J279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$J279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},0,{"$f":"+Potencia!T290*$K290*12*1000*(1-$C290)","v":0},null,0,0,null,0,0,null,{"$f":"+($W290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$W279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$W279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$W279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$W279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},0,0,{"$f":"+Potencia!U290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!V290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!W290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!T290*$X290*12*1000*(1-$C290)","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H373","v":0},{"$f":"+IF(B291=0,0,VLOOKUP(B291,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M292:M301)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z292:Z301)","v":0},{"$f":"+SUM(AA292:AA301)","v":0},{"$f":"+SUM(AB292:AB301)","v":0},{"$f":"+SUM(AC292:AC301)","v":0},{"$f":"+SUM(AD292:AD301)","v":0},0,{"$f":"+SUM(AF292:AF301)","v":0},{"$f":"+SUM(AG292:AG301)","v":0},{"$f":"+SUM(AH292:AH301)","v":0},{"$f":"+SUM(AI292:AI301)","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!H374","v":"Regular"},{"$f":"+IF(B292=0,0,VLOOKUP(B292,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J291","v":0},{"$f":"+K291","v":0},null,{"$f":"+($J292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$J270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$J270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$J270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$J270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+M292","v":0},{"$f":"+Potencia!T292*$K292*12*1000*(1-$C292)","v":0},null,0,0,null,0,0,null,{"$f":"+($W292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$W270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$W270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$W270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$W270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+Z292","v":0},0,{"$f":"+Potencia!U292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!V292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!W292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!T292*$X292*12*1000*(1-$C292)","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!H375","v":"Agro"},{"$f":"+IF(B293=0,0,VLOOKUP(B293,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$J271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$J271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$J271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$J271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},0,{"$f":"+Potencia!T293*$K293*12*1000*(1-$C293)","v":0},null,0,0,null,0,0,null,{"$f":"+($W293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$W271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$W271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$W271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$W271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},0,0,{"$f":"+Potencia!U293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!V293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!W293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!T293*$X293*12*1000*(1-$C293)","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!H376","v":"Jub. 1"},{"$f":"+IF(B294=0,0,VLOOKUP(B294,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$J272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$J272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$J272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$J272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},0,{"$f":"+Potencia!T294*$K294*12*1000*(1-$C294)","v":0},null,0,0,null,0,0,null,{"$f":"+($W294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$W272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$W272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$W272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$W272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},0,0,{"$f":"+Potencia!U294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!V294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!W294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!T294*$X294*12*1000*(1-$C294)","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!H377","v":"Jub. 2"},{"$f":"+IF(B295=0,0,VLOOKUP(B295,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$J273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$J273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$J273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$J273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},0,{"$f":"+Potencia!T295*$K295*12*1000*(1-$C295)","v":0},null,0,0,null,0,0,null,{"$f":"+($W295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$W273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$W273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$W273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$W273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},0,0,{"$f":"+Potencia!U295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!V295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!W295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!T295*$X295*12*1000*(1-$C295)","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!H378","v":"Político"},{"$f":"+IF(B296=0,0,VLOOKUP(B296,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$J274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$J274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$J274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$J274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},0,{"$f":"+Potencia!T296*$K296*12*1000*(1-$C296)","v":0},null,0,0,null,0,0,null,{"$f":"+($W296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$W274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$W274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$W274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$W274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},0,0,{"$f":"+Potencia!U296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!V296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!W296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!T296*$X296*12*1000*(1-$C296)","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!H379","v":"x1"},{"$f":"+IF(B297=0,0,VLOOKUP(B297,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$J275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$J275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$J275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$J275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},0,{"$f":"+Potencia!T297*$K297*12*1000*(1-$C297)","v":0},null,0,0,null,0,0,null,{"$f":"+($W297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$W275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$W275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$W275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$W275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},0,0,{"$f":"+Potencia!U297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!V297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!W297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!T297*$X297*12*1000*(1-$C297)","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!H380","v":"x2"},{"$f":"+IF(B298=0,0,VLOOKUP(B298,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$J276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$J276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$J276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$J276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},0,{"$f":"+Potencia!T298*$K298*12*1000*(1-$C298)","v":0},null,0,0,null,0,0,null,{"$f":"+($W298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$W276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$W276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$W276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$W276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},0,0,{"$f":"+Potencia!U298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!V298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!W298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!T298*$X298*12*1000*(1-$C298)","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!H381","v":"Discap."},{"$f":"+IF(B299=0,0,VLOOKUP(B299,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$J277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$J277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$J277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$J277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},0,{"$f":"+Potencia!T299*$K299*12*1000*(1-$C299)","v":0},null,0,0,null,0,0,null,{"$f":"+($W299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$W277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$W277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$W277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$W277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},0,0,{"$f":"+Potencia!U299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!V299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!W299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!T299*$X299*12*1000*(1-$C299)","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H382","v":"Discapacitados 601-más"},{"$f":"+IF(B300=0,0,VLOOKUP(B300,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$J278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$J278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$J278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$J278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},0,{"$f":"+Potencia!T300*$K300*12*1000*(1-$C300)","v":0},null,{"$f":"IF(Q300=0,0,$E300*$F$3*G300/$Q$268)","v":0},{"$f":"IF(R300=0,0,$E300*$F$3*H300/$R$268)","v":0},null,0,0,null,{"$f":"+($W300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$W278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$W278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$W278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$W278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},0,0,{"$f":"+Potencia!U300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!V300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!W300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!T300*$X300*12*1000*(1-$C300)","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!H383","v":"Cruz Roja"},{"$f":"+IF(B301=0,0,VLOOKUP(B301,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G300","v":1},{"$f":"+H300","v":0},null,0,0,null,{"$f":"+($J301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$J279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$J279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$J279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$J279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},0,{"$f":"+Potencia!T301*$K301*12*1000*(1-$C301)","v":0},null,0,0,null,0,0,null,{"$f":"+($W301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$W279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$W279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$W279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$W279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},0,0,{"$f":"+Potencia!U301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!V301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!W301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!T301*$X301*12*1000*(1-$C301)","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!H384","v":0},{"$f":"+IF(B302=0,0,VLOOKUP(B302,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M303:M312)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z303:Z312)","v":0},{"$f":"+SUM(AA303:AA312)","v":0},{"$f":"+SUM(AB303:AB312)","v":0},{"$f":"+SUM(AC303:AC312)","v":0},{"$f":"+SUM(AD303:AD312)","v":0},0,{"$f":"+SUM(AF303:AF312)","v":0},{"$f":"+SUM(AG303:AG312)","v":0},{"$f":"+SUM(AH303:AH312)","v":0},{"$f":"+SUM(AI303:AI312)","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!H385","v":"Regular"},{"$f":"+IF(B303=0,0,VLOOKUP(B303,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J302","v":0},{"$f":"+K302","v":0},null,{"$f":"+($J303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$J270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$J270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$J270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$J270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+M303","v":0},{"$f":"+Potencia!T303*$K303*12*1000*(1-$C303)","v":0},null,0,0,null,0,0,null,{"$f":"+($W303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$W270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$W270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$W270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$W270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+Z303","v":0},0,{"$f":"+Potencia!U303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!V303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!W303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!T303*$X303*12*1000*(1-$C303)","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!H386","v":"Agro"},{"$f":"+IF(B304=0,0,VLOOKUP(B304,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$J271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$J271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$J271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$J271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},0,{"$f":"+Potencia!T304*$K304*12*1000*(1-$C304)","v":0},null,0,0,null,0,0,null,{"$f":"+($W304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$W271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$W271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$W271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$W271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},0,0,{"$f":"+Potencia!U304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!V304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!W304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!T304*$X304*12*1000*(1-$C304)","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!H387","v":"Jub. 1"},{"$f":"+IF(B305=0,0,VLOOKUP(B305,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$J272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$J272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$J272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$J272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},0,{"$f":"+Potencia!T305*$K305*12*1000*(1-$C305)","v":0},null,0,0,null,0,0,null,{"$f":"+($W305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$W272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$W272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$W272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$W272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},0,0,{"$f":"+Potencia!U305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!V305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!W305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!T305*$X305*12*1000*(1-$C305)","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!H388","v":"Jub. 2"},{"$f":"+IF(B306=0,0,VLOOKUP(B306,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$J273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$J273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$J273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$J273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},0,{"$f":"+Potencia!T306*$K306*12*1000*(1-$C306)","v":0},null,0,0,null,0,0,null,{"$f":"+($W306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$W273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$W273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$W273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$W273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},0,0,{"$f":"+Potencia!U306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!V306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!W306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!T306*$X306*12*1000*(1-$C306)","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!H389","v":"Político"},{"$f":"+IF(B307=0,0,VLOOKUP(B307,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$J274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$J274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$J274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$J274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},0,{"$f":"+Potencia!T307*$K307*12*1000*(1-$C307)","v":0},null,0,0,null,0,0,null,{"$f":"+($W307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$W274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$W274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$W274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$W274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},0,0,{"$f":"+Potencia!U307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!V307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!W307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!T307*$X307*12*1000*(1-$C307)","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!H390","v":"x1"},{"$f":"+IF(B308=0,0,VLOOKUP(B308,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$J275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$J275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$J275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$J275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},0,{"$f":"+Potencia!T308*$K308*12*1000*(1-$C308)","v":0},null,0,0,null,0,0,null,{"$f":"+($W308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$W275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$W275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$W275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$W275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},0,0,{"$f":"+Potencia!U308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!V308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!W308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!T308*$X308*12*1000*(1-$C308)","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!H391","v":"x2"},{"$f":"+IF(B309=0,0,VLOOKUP(B309,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$J276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$J276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$J276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$J276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},0,{"$f":"+Potencia!T309*$K309*12*1000*(1-$C309)","v":0},null,0,0,null,0,0,null,{"$f":"+($W309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$W276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$W276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$W276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$W276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},0,0,{"$f":"+Potencia!U309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!V309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!W309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!T309*$X309*12*1000*(1-$C309)","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!H392","v":"Discap."},{"$f":"+IF(B310=0,0,VLOOKUP(B310,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$J277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$J277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$J277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$J277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},0,{"$f":"+Potencia!T310*$K310*12*1000*(1-$C310)","v":0},null,0,0,null,0,0,null,{"$f":"+($W310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$W277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$W277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$W277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$W277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},0,0,{"$f":"+Potencia!U310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!V310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!W310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!T310*$X310*12*1000*(1-$C310)","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H393","v":"Discapacitados 601-más"},{"$f":"+IF(B311=0,0,VLOOKUP(B311,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$J278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$J278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$J278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$J278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},0,{"$f":"+Potencia!T311*$K311*12*1000*(1-$C311)","v":0},null,0,0,null,0,0,null,{"$f":"+($W311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$W278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$W278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$W278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$W278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},0,0,{"$f":"+Potencia!U311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!V311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!W311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!T311*$X311*12*1000*(1-$C311)","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!H394","v":"Cruz Roja"},{"$f":"+IF(B312=0,0,VLOOKUP(B312,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$J279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$J279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$J279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$J279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},0,{"$f":"+Potencia!T312*$K312*12*1000*(1-$C312)","v":0},null,0,0,null,0,0,null,{"$f":"+($W312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$W279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$W279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$W279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$W279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},0,0,{"$f":"+Potencia!U312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!V312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!W312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!T312*$X312*12*1000*(1-$C312)","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!H395","v":0},{"$f":"+IF(B313=0,0,VLOOKUP(B313,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M314:M323)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z314:Z323)","v":0},{"$f":"+SUM(AA314:AA323)","v":0},{"$f":"+SUM(AB314:AB323)","v":0},{"$f":"+SUM(AC314:AC323)","v":0},{"$f":"+SUM(AD314:AD323)","v":0},0,{"$f":"+SUM(AJ314:AJ323)","v":0},{"$f":"+SUM(AK314:AK323)","v":0},{"$f":"+SUM(AL314:AL323)","v":0},{"$f":"+SUM(AI314:AI323)","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!H396","v":"Regular"},{"$f":"+IF(B314=0,0,VLOOKUP(B314,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J313","v":0},{"$f":"+K313","v":0},null,{"$f":"+($J314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$J270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$J270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$J270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$J270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+M314","v":0},{"$f":"+Potencia!T314*$K314*12*1000*(1-$C314)","v":0},null,0,0,null,0,0,null,{"$f":"+($W314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$W270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$W270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$W270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$W270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+Z314","v":0},null,null,null,null,{"$f":"+Potencia!T314*$X314*12*1000*(1-$C314)","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!H397","v":"Agro"},{"$f":"+IF(B315=0,0,VLOOKUP(B315,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$J271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$J271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$J271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$J271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},0,{"$f":"+Potencia!T315*$K315*12*1000*(1-$C315)","v":0},null,0,0,null,0,0,null,{"$f":"+($W315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$W271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$W271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$W271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$W271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T315*$X315*12*1000*(1-$C315)","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!H398","v":"Jub. 1"},{"$f":"+IF(B316=0,0,VLOOKUP(B316,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$J272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$J272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$J272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$J272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},0,{"$f":"+Potencia!T316*$K316*12*1000*(1-$C316)","v":0},null,0,0,null,0,0,null,{"$f":"+($W316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$W272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$W272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$W272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$W272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T316*$X316*12*1000*(1-$C316)","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!H399","v":"Jub. 2"},{"$f":"+IF(B317=0,0,VLOOKUP(B317,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$J273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$J273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$J273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$J273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},0,{"$f":"+Potencia!T317*$K317*12*1000*(1-$C317)","v":0},null,0,0,null,0,0,null,{"$f":"+($W317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$W273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$W273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$W273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$W273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T317*$X317*12*1000*(1-$C317)","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!H400","v":"Político"},{"$f":"+IF(B318=0,0,VLOOKUP(B318,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$J274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$J274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$J274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$J274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},0,{"$f":"+Potencia!T318*$K318*12*1000*(1-$C318)","v":0},null,0,0,null,0,0,null,{"$f":"+($W318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$W274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$W274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$W274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$W274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T318*$X318*12*1000*(1-$C318)","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!H401","v":"x1"},{"$f":"+IF(B319=0,0,VLOOKUP(B319,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$J275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$J275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$J275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$J275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},0,{"$f":"+Potencia!T319*$K319*12*1000*(1-$C319)","v":0},null,0,0,null,0,0,null,{"$f":"+($W319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$W275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$W275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$W275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$W275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T319*$X319*12*1000*(1-$C319)","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!H402","v":"x2"},{"$f":"+IF(B320=0,0,VLOOKUP(B320,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$J276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$J276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$J276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$J276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},0,{"$f":"+Potencia!T320*$K320*12*1000*(1-$C320)","v":0},null,0,0,null,0,0,null,{"$f":"+($W320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$W276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$W276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$W276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$W276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T320*$X320*12*1000*(1-$C320)","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!H403","v":"Discap."},{"$f":"+IF(B321=0,0,VLOOKUP(B321,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$J277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$J277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$J277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$J277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},0,{"$f":"+Potencia!T321*$K321*12*1000*(1-$C321)","v":0},null,0,0,null,0,0,null,{"$f":"+($W321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$W277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$W277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$W277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$W277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T321*$X321*12*1000*(1-$C321)","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H404","v":"Discapacitados 601-más"},{"$f":"+IF(B322=0,0,VLOOKUP(B322,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$J278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$J278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$J278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$J278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},0,{"$f":"+Potencia!T322*$K322*12*1000*(1-$C322)","v":0},null,0,0,null,0,0,null,{"$f":"+($W322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$W278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$W278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$W278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$W278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T322*$X322*12*1000*(1-$C322)","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!H405","v":"Cruz Roja"},{"$f":"+IF(B323=0,0,VLOOKUP(B323,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$J279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$J279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$J279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$J279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},0,{"$f":"+Potencia!T323*$K323*12*1000*(1-$C323)","v":0},null,0,0,null,0,0,null,{"$f":"+($W323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$W279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$W279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$W279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$W279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T323*$X323*12*1000*(1-$C323)","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!H406","v":0},{"$f":"+IF(B324=0,0,VLOOKUP(B324,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,null,null,null,{"$f":"+SUM(M325,M336,M347,M358,M369)","v":0},0,0,0,0,0,null,{"$f":"IF(Q324=0,0,$E324*$F$3*G324/$Q$324)","v":0},{"$f":"IF(R324=0,0,$E324*$F$3*H324/$R$324)","v":0},null,{"$f":"+J324*T324","v":0},{"$f":"+U324*K324","v":0},null,{"$f":"+SUM(Z325,Z336,Z347,Z358,Z369)","v":0},{"$f":"+SUM(AA325,AA336,AA347,AA358,AA369)","v":0},{"$f":"+SUM(AB325,AB336,AB347,AB358,AB369)","v":0},{"$f":"+SUM(AC325,AC336,AC347,AC358,AC369)","v":0},{"$f":"+SUM(AD325,AD336,AD347,AD358,AD369)","v":0},{"$f":"+AI324","v":0},{"$f":"+SUM(AF325,AF336,AF347,AF358,AF369)","v":0},{"$f":"+SUM(AG325,AG336,AG347,AG358,AG369)","v":0},{"$f":"+SUM(AH325,AH336,AH347,AH358,AH369)","v":0},{"$f":"+SUM(AI325,AI336,AI347,AI358,AI369)","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!H407","v":0},{"$f":"+IF(B325=0,0,VLOOKUP(B325,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E324","v":0},null,{"$f":"+G324","v":1},{"$f":"+H324","v":0},null,0,0,null,{"$f":"+SUM(M326:M335)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z326:Z335)","v":0},{"$f":"+SUM(AA326:AA335)","v":0},{"$f":"+SUM(AB326:AB335)","v":0},{"$f":"+SUM(AC326:AC335)","v":0},{"$f":"+SUM(AD326:AD335)","v":0},0,{"$f":"+SUM(AF326:AF335)","v":0},{"$f":"+SUM(AG326:AG335)","v":0},{"$f":"+SUM(AH326:AH335)","v":0},{"$f":"+SUM(AI326:AI335)","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!H408","v":"Regular"},{"$f":"+IF(B326=0,0,VLOOKUP(B326,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E325","v":0},null,1,0,null,{"$f":"+J325","v":0},{"$f":"+K325","v":0},null,{"$f":"+$J326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+M326","v":0},{"$f":"+Potencia!T326*$K326*12*1000*(1-$C326)","v":0},null,0,0,null,0,0,null,{"$f":"+$W326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+Z326","v":0},0,{"$f":"+Potencia!U326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!V326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!W326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!T326*$X326*12*1000*(1-$C326)","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!H409","v":"Agro"},{"$f":"+IF(B327=0,0,VLOOKUP(B327,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AC327*(1-$C327)*1000","v":0},0,{"$f":"+Potencia!T327*$K327*12*1000*(1-$C327)","v":0},null,0,0,null,0,0,null,{"$f":"+$W327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AC327*(1-$C327)*1000","v":0},0,0,{"$f":"+Potencia!U327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!V327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!W327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!T327*$X327*12*1000*(1-$C327)","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!H410","v":"Jub. 1"},{"$f":"+IF(B328=0,0,VLOOKUP(B328,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AC328*(1-$C328)*1000","v":0},0,{"$f":"+Potencia!T328*$K328*12*1000*(1-$C328)","v":0},null,0,0,null,0,0,null,{"$f":"+$W328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AC328*(1-$C328)*1000","v":0},0,0,{"$f":"+Potencia!U328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!V328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!W328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!T328*$X328*12*1000*(1-$C328)","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!H411","v":"Jub. 2"},{"$f":"+IF(B329=0,0,VLOOKUP(B329,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,{"$f":"+Potencia!T329*$K329*12*1000*(1-$C329)","v":0},null,0,0,null,0,0,null,{"$f":"+$W329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,0,{"$f":"+Potencia!U329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!V329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!W329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!T329*$X329*12*1000*(1-$C329)","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!H412","v":"Político"},{"$f":"+IF(B330=0,0,VLOOKUP(B330,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AC330*(1-$C330)*1000","v":0},0,{"$f":"+Potencia!T330*$K330*12*1000*(1-$C330)","v":0},null,0,0,null,0,0,null,{"$f":"+$W330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AC330*(1-$C330)*1000","v":0},0,0,{"$f":"+Potencia!U330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!V330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!W330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!T330*$X330*12*1000*(1-$C330)","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!H413","v":"x1"},{"$f":"+IF(B331=0,0,VLOOKUP(B331,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AC331*(1-$C331)*1000","v":0},0,{"$f":"+Potencia!T331*$K331*12*1000*(1-$C331)","v":0},null,0,0,null,0,0,null,{"$f":"+$W331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AC331*(1-$C331)*1000","v":0},0,0,{"$f":"+Potencia!U331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!V331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!W331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!T331*$X331*12*1000*(1-$C331)","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!H414","v":"x2"},{"$f":"+IF(B332=0,0,VLOOKUP(B332,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,{"$f":"+Potencia!T332*$K332*12*1000*(1-$C332)","v":0},null,0,0,null,0,0,null,{"$f":"+$W332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,0,{"$f":"+Potencia!U332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!V332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!W332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!T332*$X332*12*1000*(1-$C332)","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!H415","v":"Discap."},{"$f":"+IF(B333=0,0,VLOOKUP(B333,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AC333*(1-$C333)*1000","v":0},0,{"$f":"+Potencia!T333*$K333*12*1000*(1-$C333)","v":0},null,0,0,null,0,0,null,{"$f":"+$W333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AC333*(1-$C333)*1000","v":0},0,0,{"$f":"+Potencia!U333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!V333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!W333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!T333*$X333*12*1000*(1-$C333)","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H416","v":"Discapacitados 601-más"},{"$f":"+IF(B334=0,0,VLOOKUP(B334,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,{"$f":"+Potencia!T334*$K334*12*1000*(1-$C334)","v":0},null,0,0,null,0,0,null,{"$f":"+$W334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,0,{"$f":"+Potencia!U334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!V334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!W334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!T334*$X334*12*1000*(1-$C334)","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!H417","v":"Cruz Roja"},{"$f":"+IF(B335=0,0,VLOOKUP(B335,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AC335*(1-$C335)*1000","v":0},0,{"$f":"+Potencia!T335*$K335*12*1000*(1-$C335)","v":0},null,0,0,null,0,0,null,{"$f":"+$W335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AC335*(1-$C335)*1000","v":0},0,0,{"$f":"+Potencia!U335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!V335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!W335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!T335*$X335*12*1000*(1-$C335)","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H418","v":0},{"$f":"+IF(B336=0,0,VLOOKUP(B336,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M337:M346)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z337:Z346)","v":0},{"$f":"+SUM(AA337:AA346)","v":0},{"$f":"+SUM(AB337:AB346)","v":0},{"$f":"+SUM(AC337:AC346)","v":0},{"$f":"+SUM(AD337:AD346)","v":0},0,{"$f":"+SUM(AF337:AF346)","v":0},{"$f":"+SUM(AG337:AG346)","v":0},{"$f":"+SUM(AH337:AH346)","v":0},{"$f":"+SUM(AI337:AI346)","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!H419","v":"Regular"},{"$f":"+IF(B337=0,0,VLOOKUP(B337,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J336","v":0},{"$f":"+K336","v":0},null,{"$f":"+($J337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$J326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$J326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$J326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$J326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+M337","v":0},{"$f":"+Potencia!T337*$K337*12*1000*(1-$C337)","v":0},null,0,0,null,0,0,null,{"$f":"+($W337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$W326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$W326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$W326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$W326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+Z337","v":0},0,{"$f":"+Potencia!U337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!V337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!W337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!T337*$X337*12*1000*(1-$C337)","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!H420","v":"Agro"},{"$f":"+IF(B338=0,0,VLOOKUP(B338,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$J327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$J327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$J327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$J327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},0,{"$f":"+Potencia!T338*$K338*12*1000*(1-$C338)","v":0},null,0,0,null,0,0,null,{"$f":"+($W338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$W327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$W327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$W327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$W327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},0,0,{"$f":"+Potencia!U338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!V338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!W338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!T338*$X338*12*1000*(1-$C338)","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!H421","v":"Jub. 1"},{"$f":"+IF(B339=0,0,VLOOKUP(B339,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$J328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$J328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$J328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$J328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},0,{"$f":"+Potencia!T339*$K339*12*1000*(1-$C339)","v":0},null,0,0,null,0,0,null,{"$f":"+($W339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$W328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$W328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$W328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$W328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},0,0,{"$f":"+Potencia!U339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!V339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!W339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!T339*$X339*12*1000*(1-$C339)","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!H422","v":"Jub. 2"},{"$f":"+IF(B340=0,0,VLOOKUP(B340,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$J329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$J329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$J329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$J329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},0,{"$f":"+Potencia!T340*$K340*12*1000*(1-$C340)","v":0},null,0,0,null,0,0,null,{"$f":"+($W340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$W329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$W329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$W329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$W329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},0,0,{"$f":"+Potencia!U340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!V340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!W340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!T340*$X340*12*1000*(1-$C340)","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!H423","v":"Político"},{"$f":"+IF(B341=0,0,VLOOKUP(B341,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$J330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$J330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$J330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$J330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},0,{"$f":"+Potencia!T341*$K341*12*1000*(1-$C341)","v":0},null,0,0,null,0,0,null,{"$f":"+($W341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$W330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$W330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$W330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$W330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},0,0,{"$f":"+Potencia!U341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!V341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!W341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!T341*$X341*12*1000*(1-$C341)","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!H424","v":"x1"},{"$f":"+IF(B342=0,0,VLOOKUP(B342,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$J331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$J331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$J331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$J331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},0,{"$f":"+Potencia!T342*$K342*12*1000*(1-$C342)","v":0},null,0,0,null,0,0,null,{"$f":"+($W342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$W331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$W331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$W331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$W331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},0,0,{"$f":"+Potencia!U342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!V342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!W342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!T342*$X342*12*1000*(1-$C342)","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!H425","v":"x2"},{"$f":"+IF(B343=0,0,VLOOKUP(B343,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$J332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$J332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$J332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$J332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},0,{"$f":"+Potencia!T343*$K343*12*1000*(1-$C343)","v":0},null,0,0,null,0,0,null,{"$f":"+($W343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$W332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$W332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$W332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$W332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},0,0,{"$f":"+Potencia!U343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!V343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!W343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!T343*$X343*12*1000*(1-$C343)","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!H426","v":"Discap."},{"$f":"+IF(B344=0,0,VLOOKUP(B344,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$J333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$J333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$J333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$J333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},0,{"$f":"+Potencia!T344*$K344*12*1000*(1-$C344)","v":0},null,0,0,null,0,0,null,{"$f":"+($W344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$W333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$W333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$W333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$W333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},0,0,{"$f":"+Potencia!U344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!V344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!W344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!T344*$X344*12*1000*(1-$C344)","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H427","v":"Discapacitados 601-más"},{"$f":"+IF(B345=0,0,VLOOKUP(B345,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$J334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$J334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$J334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$J334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},0,{"$f":"+Potencia!T345*$K345*12*1000*(1-$C345)","v":0},null,0,0,null,0,0,null,{"$f":"+($W345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$W334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$W334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$W334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$W334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},0,0,{"$f":"+Potencia!U345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!V345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!W345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!T345*$X345*12*1000*(1-$C345)","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!H428","v":"Cruz Roja"},{"$f":"+IF(B346=0,0,VLOOKUP(B346,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$J335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$J335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$J335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$J335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},0,{"$f":"+Potencia!T346*$K346*12*1000*(1-$C346)","v":0},null,0,0,null,0,0,null,{"$f":"+($W346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$W335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$W335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$W335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$W335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},0,0,{"$f":"+Potencia!U346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!V346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!W346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!T346*$X346*12*1000*(1-$C346)","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H429","v":0},{"$f":"+IF(B347=0,0,VLOOKUP(B347,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M348:M357)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z348:Z357)","v":0},{"$f":"+SUM(AA348:AA357)","v":0},{"$f":"+SUM(AB348:AB357)","v":0},{"$f":"+SUM(AC348:AC357)","v":0},{"$f":"+SUM(AD348:AD357)","v":0},0,{"$f":"+SUM(AF348:AF357)","v":0},{"$f":"+SUM(AG348:AG357)","v":0},{"$f":"+SUM(AH348:AH357)","v":0},{"$f":"+SUM(AI348:AI357)","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!H430","v":"Regular"},{"$f":"+IF(B348=0,0,VLOOKUP(B348,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J347","v":0},{"$f":"+K347","v":0},null,{"$f":"+($J348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$J326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$J326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$J326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$J326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+M348","v":0},{"$f":"+Potencia!T348*$K348*12*1000*(1-$C348)","v":0},null,0,0,null,0,0,null,{"$f":"+($W348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$W326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$W326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$W326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$W326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+Z348","v":0},0,{"$f":"+Potencia!U348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!V348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!W348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!T348*$X348*12*1000*(1-$C348)","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!H431","v":"Agro"},{"$f":"+IF(B349=0,0,VLOOKUP(B349,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$J327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$J327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$J327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$J327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},0,{"$f":"+Potencia!T349*$K349*12*1000*(1-$C349)","v":0},null,0,0,null,0,0,null,{"$f":"+($W349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$W327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$W327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$W327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$W327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},0,0,{"$f":"+Potencia!U349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!V349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!W349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!T349*$X349*12*1000*(1-$C349)","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!H432","v":"Jub. 1"},{"$f":"+IF(B350=0,0,VLOOKUP(B350,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$J328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$J328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$J328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$J328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},0,{"$f":"+Potencia!T350*$K350*12*1000*(1-$C350)","v":0},null,0,0,null,0,0,null,{"$f":"+($W350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$W328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$W328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$W328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$W328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},0,0,{"$f":"+Potencia!U350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!V350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!W350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!T350*$X350*12*1000*(1-$C350)","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!H433","v":"Jub. 2"},{"$f":"+IF(B351=0,0,VLOOKUP(B351,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$J329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$J329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$J329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$J329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},0,{"$f":"+Potencia!T351*$K351*12*1000*(1-$C351)","v":0},null,0,0,null,0,0,null,{"$f":"+($W351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$W329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$W329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$W329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$W329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},0,0,{"$f":"+Potencia!U351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!V351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!W351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!T351*$X351*12*1000*(1-$C351)","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!H434","v":"Político"},{"$f":"+IF(B352=0,0,VLOOKUP(B352,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$J330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$J330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$J330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$J330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},0,{"$f":"+Potencia!T352*$K352*12*1000*(1-$C352)","v":0},null,0,0,null,0,0,null,{"$f":"+($W352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$W330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$W330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$W330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$W330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},0,0,{"$f":"+Potencia!U352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!V352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!W352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!T352*$X352*12*1000*(1-$C352)","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!H435","v":"x1"},{"$f":"+IF(B353=0,0,VLOOKUP(B353,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$J331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$J331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$J331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$J331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},0,{"$f":"+Potencia!T353*$K353*12*1000*(1-$C353)","v":0},null,0,0,null,0,0,null,{"$f":"+($W353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$W331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$W331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$W331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$W331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},0,0,{"$f":"+Potencia!U353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!V353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!W353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!T353*$X353*12*1000*(1-$C353)","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!H436","v":"x2"},{"$f":"+IF(B354=0,0,VLOOKUP(B354,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$J332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$J332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$J332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$J332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},0,{"$f":"+Potencia!T354*$K354*12*1000*(1-$C354)","v":0},null,0,0,null,0,0,null,{"$f":"+($W354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$W332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$W332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$W332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$W332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},0,0,{"$f":"+Potencia!U354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!V354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!W354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!T354*$X354*12*1000*(1-$C354)","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!H437","v":"Discap."},{"$f":"+IF(B355=0,0,VLOOKUP(B355,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$J333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$J333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$J333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$J333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},0,{"$f":"+Potencia!T355*$K355*12*1000*(1-$C355)","v":0},null,0,0,null,0,0,null,{"$f":"+($W355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$W333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$W333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$W333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$W333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},0,0,{"$f":"+Potencia!U355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!V355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!W355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!T355*$X355*12*1000*(1-$C355)","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H438","v":"Discapacitados 601-más"},{"$f":"+IF(B356=0,0,VLOOKUP(B356,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$J334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$J334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$J334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$J334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},0,{"$f":"+Potencia!T356*$K356*12*1000*(1-$C356)","v":0},null,{"$f":"IF(Q356=0,0,$E356*$F$3*G356/$Q$324)","v":0},{"$f":"IF(R356=0,0,$E356*$F$3*H356/$R$324)","v":0},null,0,0,null,{"$f":"+($W356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$W334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$W334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$W334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$W334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},0,0,{"$f":"+Potencia!U356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!V356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!W356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!T356*$X356*12*1000*(1-$C356)","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!H439","v":"Cruz Roja"},{"$f":"+IF(B357=0,0,VLOOKUP(B357,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G356","v":1},{"$f":"+H356","v":0},null,0,0,null,{"$f":"+($J357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$J335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$J335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$J335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$J335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},0,{"$f":"+Potencia!T357*$K357*12*1000*(1-$C357)","v":0},null,0,0,null,0,0,null,{"$f":"+($W357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$W335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$W335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$W335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$W335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},0,0,{"$f":"+Potencia!U357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!V357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!W357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!T357*$X357*12*1000*(1-$C357)","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!H440","v":0},{"$f":"+IF(B358=0,0,VLOOKUP(B358,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M359:M368)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z359:Z368)","v":0},{"$f":"+SUM(AA359:AA368)","v":0},{"$f":"+SUM(AB359:AB368)","v":0},{"$f":"+SUM(AC359:AC368)","v":0},{"$f":"+SUM(AD359:AD368)","v":0},0,{"$f":"+SUM(AF359:AF368)","v":0},{"$f":"+SUM(AG359:AG368)","v":0},{"$f":"+SUM(AH359:AH368)","v":0},{"$f":"+SUM(AI359:AI368)","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!H441","v":"Regular"},{"$f":"+IF(B359=0,0,VLOOKUP(B359,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J358","v":0},{"$f":"+K358","v":0},null,{"$f":"+($J359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$J326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$J326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$J326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$J326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+M359","v":0},{"$f":"+Potencia!T359*$K359*12*1000*(1-$C359)","v":0},null,0,0,null,0,0,null,{"$f":"+($W359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$W326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$W326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$W326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$W326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+Z359","v":0},0,{"$f":"+Potencia!U359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!V359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!W359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!T359*$X359*12*1000*(1-$C359)","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!H442","v":"Agro"},{"$f":"+IF(B360=0,0,VLOOKUP(B360,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$J327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$J327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$J327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$J327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},0,{"$f":"+Potencia!T360*$K360*12*1000*(1-$C360)","v":0},null,0,0,null,0,0,null,{"$f":"+($W360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$W327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$W327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$W327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$W327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},0,0,{"$f":"+Potencia!U360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!V360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!W360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!T360*$X360*12*1000*(1-$C360)","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!H443","v":"Jub. 1"},{"$f":"+IF(B361=0,0,VLOOKUP(B361,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$J328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$J328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$J328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$J328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},0,{"$f":"+Potencia!T361*$K361*12*1000*(1-$C361)","v":0},null,0,0,null,0,0,null,{"$f":"+($W361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$W328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$W328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$W328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$W328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},0,0,{"$f":"+Potencia!U361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!V361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!W361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!T361*$X361*12*1000*(1-$C361)","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!H444","v":"Jub. 2"},{"$f":"+IF(B362=0,0,VLOOKUP(B362,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$J329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$J329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$J329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$J329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},0,{"$f":"+Potencia!T362*$K362*12*1000*(1-$C362)","v":0},null,0,0,null,0,0,null,{"$f":"+($W362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$W329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$W329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$W329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$W329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},0,0,{"$f":"+Potencia!U362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!V362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!W362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!T362*$X362*12*1000*(1-$C362)","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!H445","v":"Político"},{"$f":"+IF(B363=0,0,VLOOKUP(B363,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$J330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$J330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$J330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$J330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},0,{"$f":"+Potencia!T363*$K363*12*1000*(1-$C363)","v":0},null,0,0,null,0,0,null,{"$f":"+($W363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$W330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$W330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$W330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$W330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},0,0,{"$f":"+Potencia!U363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!V363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!W363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!T363*$X363*12*1000*(1-$C363)","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!H446","v":"x1"},{"$f":"+IF(B364=0,0,VLOOKUP(B364,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$J331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$J331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$J331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$J331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},0,{"$f":"+Potencia!T364*$K364*12*1000*(1-$C364)","v":0},null,0,0,null,0,0,null,{"$f":"+($W364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$W331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$W331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$W331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$W331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},0,0,{"$f":"+Potencia!U364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!V364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!W364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!T364*$X364*12*1000*(1-$C364)","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!H447","v":"x2"},{"$f":"+IF(B365=0,0,VLOOKUP(B365,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$J332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$J332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$J332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$J332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},0,{"$f":"+Potencia!T365*$K365*12*1000*(1-$C365)","v":0},null,0,0,null,0,0,null,{"$f":"+($W365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$W332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$W332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$W332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$W332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},0,0,{"$f":"+Potencia!U365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!V365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!W365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!T365*$X365*12*1000*(1-$C365)","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!H448","v":"Discap."},{"$f":"+IF(B366=0,0,VLOOKUP(B366,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$J333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$J333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$J333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$J333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},0,{"$f":"+Potencia!T366*$K366*12*1000*(1-$C366)","v":0},null,0,0,null,0,0,null,{"$f":"+($W366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$W333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$W333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$W333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$W333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},0,0,{"$f":"+Potencia!U366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!V366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!W366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!T366*$X366*12*1000*(1-$C366)","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H449","v":"Discapacitados 601-más"},{"$f":"+IF(B367=0,0,VLOOKUP(B367,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$J334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$J334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$J334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$J334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},0,{"$f":"+Potencia!T367*$K367*12*1000*(1-$C367)","v":0},null,0,0,null,0,0,null,{"$f":"+($W367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$W334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$W334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$W334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$W334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},0,0,{"$f":"+Potencia!U367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!V367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!W367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!T367*$X367*12*1000*(1-$C367)","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!H450","v":"Cruz Roja"},{"$f":"+IF(B368=0,0,VLOOKUP(B368,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$J335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$J335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$J335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$J335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},0,{"$f":"+Potencia!T368*$K368*12*1000*(1-$C368)","v":0},null,0,0,null,0,0,null,{"$f":"+($W368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$W335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$W335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$W335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$W335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},0,0,{"$f":"+Potencia!U368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!V368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!W368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!T368*$X368*12*1000*(1-$C368)","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!H451","v":0},{"$f":"+IF(B369=0,0,VLOOKUP(B369,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M370:M379)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z370:Z379)","v":0},{"$f":"+SUM(AA370:AA379)","v":0},{"$f":"+SUM(AB370:AB379)","v":0},{"$f":"+SUM(AC370:AC379)","v":0},{"$f":"+SUM(AD370:AD379)","v":0},0,{"$f":"+SUM(AJ370:AJ379)","v":0},{"$f":"+SUM(AK370:AK379)","v":0},{"$f":"+SUM(AL370:AL379)","v":0},{"$f":"+SUM(AI370:AI379)","v":0}]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!H452","v":"Regular"},{"$f":"+IF(B370=0,0,VLOOKUP(B370,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J369","v":0},{"$f":"+K369","v":0},null,{"$f":"+($J370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$J326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$J326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$J326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$J326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+M370","v":0},{"$f":"+Potencia!T370*$K370*12*1000*(1-$C370)","v":0},null,0,0,null,0,0,null,{"$f":"+($W370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$W326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$W326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$W326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$W326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+Z370","v":0},null,null,null,null,{"$f":"+Potencia!T370*$X370*12*1000*(1-$C370)","v":0}]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!H453","v":"Agro"},{"$f":"+IF(B371=0,0,VLOOKUP(B371,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$J327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$J327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$J327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$J327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},0,{"$f":"+Potencia!T371*$K371*12*1000*(1-$C371)","v":0},null,0,0,null,0,0,null,{"$f":"+($W371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$W327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$W327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$W327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$W327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T371*$X371*12*1000*(1-$C371)","v":0}]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!H454","v":"Jub. 1"},{"$f":"+IF(B372=0,0,VLOOKUP(B372,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$J328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$J328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$J328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$J328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},0,{"$f":"+Potencia!T372*$K372*12*1000*(1-$C372)","v":0},null,0,0,null,0,0,null,{"$f":"+($W372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$W328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$W328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$W328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$W328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T372*$X372*12*1000*(1-$C372)","v":0}]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!H455","v":"Jub. 2"},{"$f":"+IF(B373=0,0,VLOOKUP(B373,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$J329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$J329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$J329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$J329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},0,{"$f":"+Potencia!T373*$K373*12*1000*(1-$C373)","v":0},null,0,0,null,0,0,null,{"$f":"+($W373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$W329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$W329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$W329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$W329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T373*$X373*12*1000*(1-$C373)","v":0}]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!H456","v":"Político"},{"$f":"+IF(B374=0,0,VLOOKUP(B374,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$J330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$J330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$J330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$J330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},0,{"$f":"+Potencia!T374*$K374*12*1000*(1-$C374)","v":0},null,0,0,null,0,0,null,{"$f":"+($W374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$W330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$W330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$W330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$W330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T374*$X374*12*1000*(1-$C374)","v":0}]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!H457","v":"x1"},{"$f":"+IF(B375=0,0,VLOOKUP(B375,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$J331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$J331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$J331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$J331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},0,{"$f":"+Potencia!T375*$K375*12*1000*(1-$C375)","v":0},null,0,0,null,0,0,null,{"$f":"+($W375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$W331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$W331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$W331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$W331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T375*$X375*12*1000*(1-$C375)","v":0}]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!H458","v":"x2"},{"$f":"+IF(B376=0,0,VLOOKUP(B376,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$J332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$J332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$J332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$J332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},0,{"$f":"+Potencia!T376*$K376*12*1000*(1-$C376)","v":0},null,0,0,null,0,0,null,{"$f":"+($W376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$W332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$W332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$W332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$W332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T376*$X376*12*1000*(1-$C376)","v":0}]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!H459","v":"Discap."},{"$f":"+IF(B377=0,0,VLOOKUP(B377,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$J333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$J333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$J333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$J333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},0,{"$f":"+Potencia!T377*$K377*12*1000*(1-$C377)","v":0},null,0,0,null,0,0,null,{"$f":"+($W377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$W333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$W333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$W333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$W333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T377*$X377*12*1000*(1-$C377)","v":0}]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H460","v":"Discapacitados 601-más"},{"$f":"+IF(B378=0,0,VLOOKUP(B378,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$J334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$J334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$J334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$J334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},0,{"$f":"+Potencia!T378*$K378*12*1000*(1-$C378)","v":0},null,0,0,null,0,0,null,{"$f":"+($W378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$W334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$W334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$W334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$W334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T378*$X378*12*1000*(1-$C378)","v":0}]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!H461","v":"Cruz Roja"},{"$f":"+IF(B379=0,0,VLOOKUP(B379,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$J335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$J335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$J335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$J335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},0,{"$f":"+Potencia!T379*$K379*12*1000*(1-$C379)","v":0},null,0,0,null,0,0,null,{"$f":"+($W379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$W335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$W335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$W335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$W335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T379*$X379*12*1000*(1-$C379)","v":0}]

{"sheet":"CPT","index":12,"n_rows":379,"n_cols":35,"rows_kept":379,"cut":false,"hidden":false,"merged":[[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,4,8,4],[7,6,7,7],[7,20,8,20],[5,1,5,2],[5,6,5,10],[5,12,5,20],[5,22,5,34],[7,9,7,10],[7,22,7,23],[7,25,7,28],[7,12,7,15],[7,16,8,16],[7,17,8,17],[7,19,8,19],[7,30,7,33]]}
[{"$f":"+\"Cargo por Potencia en Transmisión\"&\" - \"&PremisaCosto!A2","v":"Cargo por Potencia en Transmisión - EDECHI"}]
["Check: Costos = Ingresos",null,null,null,null,{"$f":"+PremisaCosto!F89","v":"2022/2023"},{"$f":"+PremisaCosto!G89","v":"2023/2024"},{"$f":"+PremisaCosto!H89","v":"2024/2025"},{"$f":"+PremisaCosto!I89","v":"2025/2026"}]
[{"$f":"AI7","v":"OK"},null,null,null,"Costo Sistema de Transmisión",{"$f":"+Costos!E18","v":7017696.5043844059},{"$f":"+Costos!F18","v":7017316.2377839535},{"$f":"+Costos!G18","v":7016893.678208339},{"$f":"+Costos!H18","v":7016458.183616857}]
[null,null,null,null,"VP Costos ",{"$f":"+SUMPRODUCT(F3:I3,PremisaCosto!$F$84:$I$84)","v":23838391.365435876}]
[]
[null,null,null,null,"1 - ASIGNACIÓN COSTOS",null,"2 - DISEÑO DE CARGOS",null,null,null,null,null,"3 - GENERACION DEL MULTIPLICADOR PARA AJUSTAR TARIFA",null,null,null,null,null,null,null,null,null,"4 - CÁLCULO TARIFA A APLICAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,null,null,null,{"$f":"+IF(ROUND(SUM(AD10,AI10)-F3,1)=0,\"OK\",\"Error\")","v":"OK"}]
["Categorías ","Sub Categoría","Descuento",null,"% Asignación ",null,"Diseño",null,null,"Cargo Relativo",null,null,"Ingreso por Energía Cargo Relativo",null,null,null,"Ingreso por Energía a Cargo Relativo (1°Año)","Ingreso por Potencia a Cargo Relativo (1°Año)",null,"Multiplicador Energía","Multiplicador Potencia",null,"Tarifa a Aplicar (CR x Multiplicador)",null,null,"Ingresos con Tarifa a Aplicar por Energía",null,null,null,"Ingresos (2014/2015)","Ingresos con Tarifa a Aplicar por Potencia",null,null,null,"Ingresos (2014/2015)"]
[null,null,null,null,null,null,"Energía","Potencia",null,"Energía","Potencia",null,{"$f":"+F2","v":"2022/2023"},{"$f":"+G2","v":"2023/2024"},{"$f":"+H2","v":"2024/2025"},{"$f":"+I2","v":"2025/2026"},null,null,null,null,null,null,"por Energía ($/kWh)","por Potencia ($/kW mes)",null,{"$f":"+M9","v":"2022/2023"},{"$f":"+N9","v":"2023/2024"},{"$f":"+O9","v":"2024/2025"},{"$f":"+P9","v":"2025/2026"},"por Energía",{"$f":"+Z9","v":"2022/2023"},{"$f":"+AA9","v":"2023/2024"},{"$f":"+AB9","v":"2024/2025"},{"$f":"+AC9","v":"2025/2026"},"por Potencia"]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,{"$f":"+SUM(E11,E15,E16,E20,E76,E80,E136,E196,E209,E265,E268,E324)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":5661754.7585757673},5918375.7952662352,6209610.4699014844,6531103.2911621891,5661754.7585757673,1355941.7458086419,1411678.0489018981,1474988.0113116025,1544973.5899594473,1355941.7458086419]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,1.7859455124256528E-3,null,null,null,null,null,null,null,{"$f":"+SUM(M12:M14)","v":478.43556229782803},498.08443438948444,520.41601917857565,545.1032891109727,478.43556229782803,7341.8778094183963,null,null,null,null,null,null,null,{"$f":"+SUM(Z12:Z14)","v":6266.61178978526},{"$f":"+SUM(AA12:AA14)","v":6523.9752953620191},{"$f":"+SUM(AB12:AB14)","v":6816.4773239566093},{"$f":"+SUM(AC12:AC14)","v":7139.8344257425861},{"$f":"+SUM(AD12:AD14)","v":6266.61178978526},{"$f":"+AI11","v":6266.61178978526},{"$f":"+SUM(AF12:AF14)","v":6524.1428902853149},{"$f":"+SUM(AG12:AG14)","v":6816.6718416457143},{"$f":"+SUM(AH12:AH14)","v":7140.0521350311838},{"$f":"+SUM(AI12:AI14)","v":6266.61178978526}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!H94","v":"Regular"},{"$f":"+IF(B12=0,0,VLOOKUP(B12,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":1.7859455124256528E-3},null,0.5,0.5,null,2.2000000000000001E-4,1.26,null,{"$f":"+$J12*Energía!Z12*(1-$C12)*1000","v":90.858863665734319},{"$f":"+$J12*Energía!AA12*(1-$C12)*1000","v":94.590346714333279},{"$f":"+$J12*Energía!AB12*(1-$C12)*1000","v":98.831299055013901},{"$f":"+$J12*Energía!AC12*(1-$C12)*1000","v":103.51961545501958},{"$f":"+M12","v":90.858863665734319},{"$f":"+Potencia!T12*$K12*12*1000*(1-$C12)","v":6749.4919664938698},null,{"$f":"IF(Q12=0,0,$E12*$F$3*G12/Q11)","v":13.098131250294202},{"$f":"IF(R12=0,0,$E11*$F$3*H12/R11)","v":0.8535434601957349},null,{"$f":"+J12*T12","v":2.8815888750647247E-3},{"$f":"+U12*K12","v":1.075464759846626},null,{"$f":"+$W12*Energía!Z12*(1-$C12)*1000","v":1190.081321546375},{"$f":"+$W12*Energía!AA12*(1-$C12)*1000","v":1238.9567762751724},{"$f":"+$W12*Energía!AB12*(1-$C12)*1000","v":1294.5053266596497},{"$f":"+$W12*Energía!AC12*(1-$C12)*1000","v":1355.9135102098305},{"$f":"+Z12","v":1190.081321546375},5760.9847276444925,{"$f":"+Potencia!U12*$X12*12*1000*(1-$C12)","v":5997.7367056898947},{"$f":"+Potencia!V12*$X12*12*1000*(1-$C12)","v":6266.6627023390129},{"$f":"+Potencia!W12*$X12*12*1000*(1-$C12)","v":6563.9507734545086},{"$f":"+Potencia!T12*$X12*12*1000*(1-$C12)","v":5760.9847276444925}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H95","v":"Regular"},{"$f":"+IF(B13=0,0,VLOOKUP(B13,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":1.7859455124256528E-3},null,0.5,0.5,null,2.2000000000000001E-4,7.0000000000000007E-2,null,{"$f":"+$J13*Energía!Z13*(1-$C13)*1000","v":193.78834931604686},{"$f":"+$J13*Energía!AA13*(1-$C13)*1000","v":201.74704383757557},{"$f":"+$J13*Energía!AB13*(1-$C13)*1000","v":210.79236006178087},{"$f":"+$J13*Energía!AC13*(1-$C13)*1000","v":220.79183682797654},{"$f":"+M13","v":193.78834931604686},{"$f":"+Potencia!T13*$K13*12*1000*(1-$C13)","v":296.19292146226309},null,{"$f":"IF(Q13=0,0,$E13*$F$3*G13/$Q$11)","v":13.098131250294202},{"$f":"IF(R13=0,0,$E$11*$F$3*H13/$R$11)","v":0.8535434601957349},null,{"$f":"+J13*T13","v":2.8815888750647247E-3},{"$f":"+U13*K13","v":5.9748042213701447E-2},null,{"$f":"+$W13*Energía!Z13*(1-$C13)*1000","v":2538.2652341194425},{"$f":"+$W13*Energía!AA13*(1-$C13)*1000","v":2642.509259543423},{"$f":"+$W13*Energía!AB13*(1-$C13)*1000","v":2760.9859986484798},{"$f":"+$W13*Energía!AC13*(1-$C13)*1000","v":2891.9604577663777},{"$f":"+Z13","v":2538.2652341194425},{"$f":"+AI13","v":252.81353107038356},{"$f":"+Potencia!U13*$X13*12*1000*(1-$C13)","v":263.20309229771016},{"$f":"+Potencia!V13*$X13*12*1000*(1-$C13)","v":275.00456965335036},{"$f":"+Potencia!W13*$X13*12*1000*(1-$C13)","v":288.05068078833716},{"$f":"+Potencia!T13*$X13*12*1000*(1-$C13)","v":252.81353107038356}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H96","v":"Regular"},{"$f":"+IF(B14=0,0,VLOOKUP(B14,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":1.7859455124256528E-3},null,0.5,0.5,null,2.2000000000000001E-4,7.0000000000000007E-2,null,{"$f":"+$J14*Energía!Z14*(1-$C14)*1000","v":193.78834931604686},{"$f":"+$J14*Energía!AA14*(1-$C14)*1000","v":201.74704383757557},{"$f":"+$J14*Energía!AB14*(1-$C14)*1000","v":210.79236006178087},{"$f":"+$J14*Energía!AC14*(1-$C14)*1000","v":220.79183682797654},{"$f":"+M14","v":193.78834931604686},{"$f":"+Potencia!T14*$K14*12*1000*(1-$C14)","v":296.19292146226309},null,{"$f":"IF(Q14=0,0,$E14*$F$3*G14/$Q$11)","v":13.098131250294202},{"$f":"IF(R14=0,0,$E$11*$F$3*H14/$R$11)","v":0.8535434601957349},null,2.8815888750647247E-3,5.9748042213701447E-2,null,{"$f":"+$W14*Energía!Z14*(1-$C14)*1000","v":2538.2652341194425},{"$f":"+$W14*Energía!AA14*(1-$C14)*1000","v":2642.509259543423},{"$f":"+$W14*Energía!AB14*(1-$C14)*1000","v":2760.9859986484798},{"$f":"+$W14*Energía!AC14*(1-$C14)*1000","v":2891.9604577663777},{"$f":"+Z14","v":2538.2652341194425},252.81353107038356,{"$f":"+Potencia!U14*$X14*12*1000*(1-$C14)","v":263.20309229771016},{"$f":"+Potencia!V14*$X14*12*1000*(1-$C14)","v":275.00456965335036},{"$f":"+Potencia!W14*$X14*12*1000*(1-$C14)","v":288.05068078833716},{"$f":"+Potencia!T14*$X14*12*1000*(1-$C14)","v":252.81353107038356}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!H97","v":"Regular"},{"$f":"+IF(B15=0,0,VLOOKUP(B15,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.6970076793436827E-6,null,0.5,0.5,null,8.2799999999999992E-3,1.51,null,{"$f":"+$J15*Energía!Z15*(1-$C15)*1000","v":8.2598966968849368},{"$f":"+$J15*Energía!AA15*(1-$C15)*1000","v":8.5991224285757522},{"$f":"+$J15*Energía!AB15*(1-$C15)*1000","v":8.9846635504558083},{"$f":"+$J15*Energía!AC15*(1-$C15)*1000","v":9.4108741322745075},8.2598966968849368,{"$f":"+Potencia!T15*$K15*12*1000*(1-$C15)","v":8.2148200054533778},null,{"$f":"IF(Q15=0,0,$E15*$F$3*G15/Q15)","v":1.5705086165179847},{"$f":"IF(R15=0,0,$E15*$F$3*H15/R15)","v":1.5791263746977608},null,1.3003811344768912E-2,2.3844808257936188,null,{"$f":"+$W15*Energía!Z15*(1-$C15)*1000","v":12.972238934006231},{"$f":"+$W15*Energía!AA15*(1-$C15)*1000","v":13.504995868571276},{"$f":"+$W15*Energía!AB15*(1-$C15)*1000","v":14.110491522505914},{"$f":"+$W15*Energía!AC15*(1-$C15)*1000","v":14.779858913703325},12.972238934006231,12.972238934006231,{"$f":"+Potencia!U15*$X15*12*1000*(1-$C15)","v":13.505342799490574},{"$f":"+Potencia!V15*$X15*12*1000*(1-$C15)","v":14.11089418506498},{"$f":"+Potencia!W15*$X15*12*1000*(1-$C15)","v":14.780309584177989},{"$f":"+Potencia!T15*$X15*12*1000*(1-$C15)","v":12.972238934006231}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!H98","v":0},{"$f":"+IF(B16=0,0,VLOOKUP(B16,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8312509443767333E-2,null,null,null,null,null,null,null,{"$f":"+SUM(M17:M19)","v":57371.327118198285},59727.510389483461,62405.389621222472,65365.749491095878,57371.327118198285,24881.414353529944,null,{"$f":"IF(Q16=0,0,$E16*$F$3*G16/Q16)","v":0},{"$f":"IF(R16=0,0,$E16*$F$3*H16/R16)","v":0},null,0,0,null,{"$f":"+SUM(Z17:Z19)","v":64255.816755016218},{"$f":"+SUM(AA17:AA19)","v":66894.739159739722},{"$f":"+SUM(AB17:AB19)","v":69893.96064980884},{"$f":"+SUM(AC17:AC19)","v":73209.560111811734},{"$f":"+SUM(AD17:AD19)","v":64255.816755016218},64255.816755016218,{"$f":"+SUM(AF17:AF19)","v":66896.457624045739},{"$f":"+SUM(AG17:AG19)","v":69895.95517147475},{"$f":"+SUM(AH17:AH19)","v":73211.792432661183},{"$f":"+SUM(AI17:AI19)","v":64255.816755016218}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!H99","v":"Regular"},{"$f":"+IF(B17=0,0,VLOOKUP(B17,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":1.8312509443767333E-2},null,0.5,0.5,null,7.7999999999999999E-4,0.97,null,{"$f":"+$J17*Energía!Z17*(1-$C17)*1000","v":446.63296487069124},{"$f":"+$J17*Energía!AA17*(1-$C17)*1000","v":464.97573595675556},{"$f":"+$J17*Energía!AB17*(1-$C17)*1000","v":485.82289430073371},{"$f":"+$J17*Energía!AC17*(1-$C17)*1000","v":508.86915054371286},446.63296487069124,{"$f":"+Potencia!T17*$K17*12*1000*(1-$C17)","v":8443.3116877242664},null,{"$f":"IF(Q17=0,0,$E17*$F$3*G17/Q16)","v":1.1199987865477521},{"$f":"IF(R17=0,0,$E16*$F$3*H17/R16)","v":2.5824824843970413},null,8.7359905350724656E-4,2.5050080098651302,null,{"$f":"+$W17*Energía!Z17*(1-$C17)*1000","v":500.22837868739902},{"$f":"+$W17*Energía!AA17*(1-$C17)*1000","v":520.77226004571423},{"$f":"+$W17*Energía!AB17*(1-$C17)*1000","v":544.1210520939386},{"$f":"+$W17*Energía!AC17*(1-$C17)*1000","v":569.93283112054371},500.22837868739902,21804.704543852738,{"$f":"+Potencia!U17*$X17*12*1000*(1-$C17)","v":22700.785192475363},{"$f":"+Potencia!V17*$X17*12*1000*(1-$C17)","v":23718.641024128068},{"$f":"+Potencia!W17*$X17*12*1000*(1-$C17)","v":24843.844242247982},{"$f":"+Potencia!T17*$X17*12*1000*(1-$C17)","v":21804.704543852738}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H100","v":"Regular"},{"$f":"+IF(B18=0,0,VLOOKUP(B18,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":1.8312509443767333E-2},null,0.5,0.5,null,7.7999999999999999E-4,0.05,null,{"$f":"+$J18*Energía!Z18*(1-$C18)*1000","v":28462.347076663795},{"$f":"+$J18*Energía!AA18*(1-$C18)*1000","v":29631.267326763351},{"$f":"+$J18*Energía!AB18*(1-$C18)*1000","v":30959.783363460869},{"$f":"+$J18*Energía!AC18*(1-$C18)*1000","v":32428.440170276084},{"$f":"+M18","v":28462.347076663795},{"$f":"+Potencia!T18*$K18*12*1000*(1-$C18)","v":8219.0513329028399},null,{"$f":"IF(Q18=0,0,$E18*$F$3*G18/$Q$16)","v":1.1199987865477521},{"$f":"IF(R18=0,0,$E18*$F$3*H18/$R$16)","v":2.5824824843970413},null,{"$f":"+J18*T18","v":8.7359905350724656E-4},{"$f":"+U18*K18","v":0.12912412421985206},null,{"$f":"+$W18*Energía!Z18*(1-$C18)*1000","v":31877.794188164407},{"$f":"+$W18*Energía!AA18*(1-$C18)*1000","v":33186.983449847008},{"$f":"+$W18*Energía!AB18*(1-$C18)*1000","v":34674.919798857452},{"$f":"+$W18*Energía!AC18*(1-$C18)*1000","v":36319.813640345594},{"$f":"+Z18","v":31877.794188164407},{"$f":"+AI18","v":21225.556105581738},{"$f":"+Potencia!U18*$X18*12*1000*(1-$C18)","v":22097.836215785188},{"$f":"+Potencia!V18*$X18*12*1000*(1-$C18)","v":23088.657073673345},{"$f":"+Potencia!W18*$X18*12*1000*(1-$C18)","v":24183.974095206602},{"$f":"+Potencia!T18*$X18*12*1000*(1-$C18)","v":21225.556105581738}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H101","v":"Regular"},{"$f":"+IF(B19=0,0,VLOOKUP(B19,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":1.8312509443767333E-2},null,0.5,0.5,null,7.7999999999999999E-4,0.05,null,{"$f":"+$J19*Energía!Z19*(1-$C19)*1000","v":28462.347076663795},{"$f":"+$J19*Energía!AA19*(1-$C19)*1000","v":29631.267326763351},{"$f":"+$J19*Energía!AB19*(1-$C19)*1000","v":30959.783363460869},{"$f":"+$J19*Energía!AC19*(1-$C19)*1000","v":32428.440170276084},28462.347076663795,{"$f":"+Potencia!T19*$K19*12*1000*(1-$C19)","v":8219.0513329028399},null,{"$f":"IF(Q19=0,0,$E19*$F$3*G19/$Q$16)","v":1.1199987865477521},{"$f":"IF(R19=0,0,$E19*$F$3*H19/$R$16)","v":2.5824824843970413},null,8.7359905350724656E-4,0.12912412421985206,null,{"$f":"+$W19*Energía!Z19*(1-$C19)*1000","v":31877.794188164407},{"$f":"+$W19*Energía!AA19*(1-$C19)*1000","v":33186.983449847008},{"$f":"+$W19*Energía!AB19*(1-$C19)*1000","v":34674.919798857452},{"$f":"+$W19*Energía!AC19*(1-$C19)*1000","v":36319.813640345594},31877.794188164407,21225.556105581738,{"$f":"+Potencia!U19*$X19*12*1000*(1-$C19)","v":22097.836215785188},{"$f":"+Potencia!V19*$X19*12*1000*(1-$C19)","v":23088.657073673345},{"$f":"+Potencia!W19*$X19*12*1000*(1-$C19)","v":24183.974095206602},{"$f":"+Potencia!T19*$X19*12*1000*(1-$C19)","v":21225.556105581738}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!H102","v":0},{"$f":"+IF(B20=0,0,VLOOKUP(B20,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13910476569247204,null,0.5,0.5,null,0,0,null,{"$f":"+SUM(M21,M32,M43,M54,M65)","v":459480.85293738521},478367.59203020326,499832.06837532163,523559.98173181992,459480.85293738521,166250.87442073977,null,{"$f":"IF(Q20=0,0,$E20*$F$3*G20/$Q$20)","v":1.0622804211564196},{"$f":"IF(R20=0,0,$E20*$F$3*H20/$R$20)","v":2.935909454144479},null,0,0,null,{"$f":"+SUM(Z21,Z32,Z43,Z54,Z65)","v":488097.51397163648},{"$f":"+SUM(AA21,AA32,AA43,AA54,AA65)","v":508160.52712942654},{"$f":"+SUM(AB21,AB32,AB43,AB54,AB65)","v":530961.82010122086},{"$f":"+SUM(AC21,AC32,AC43,AC54,AC65)","v":556167.51789472497},{"$f":"+SUM(AD21,AD32,AD43,AD54,AD65)","v":488097.51397163648},488097.51397163642,{"$f":"+SUM(AF21,AF32,AF43,AF54,AF65)","v":508173.96348695073},{"$f":"+SUM(AG21,AG32,AG43,AG54,AG65)","v":530977.71734493377},{"$f":"+SUM(AH21,AH32,AH43,AH54,AH65)","v":556185.57581381267},{"$f":"+SUM(AI21,AI32,AI43,AI54,AI65)","v":488097.51397163642}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H103","v":0},{"$f":"+IF(B21=0,0,VLOOKUP(B21,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.13910476569247204},null,{"$f":"+G20","v":0.5},{"$f":"+H20","v":0.5},null,4.1900000000000001E-3,0.53,null,{"$f":"+SUM(M22:M31)","v":459480.85293738521},478367.59203020326,499832.06837532163,523559.98173181992,459480.85293738521,166250.87442073977,null,1.0622804211564196,2.935909454144479,null,4.4509549646453983E-3,1.5560320106965739,null,{"$f":"+SUM(Z22:Z31)","v":488097.51397163648},{"$f":"+SUM(AA22:AA31)","v":508160.52712942654},{"$f":"+SUM(AB22:AB31)","v":530961.82010122086},{"$f":"+SUM(AC22:AC31)","v":556167.51789472497},{"$f":"+SUM(AD22:AD31)","v":488097.51397163648},488097.51397163642,{"$f":"+SUM(AF22:AF31)","v":508173.96348695073},{"$f":"+SUM(AG22:AG31)","v":530977.71734493377},{"$f":"+SUM(AH22:AH31)","v":556185.57581381267},{"$f":"+SUM(AI22:AI31)","v":488097.51397163642}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!H104","v":"Regular"},{"$f":"+IF(B22=0,0,VLOOKUP(B22,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E21","v":0.13910476569247204},null,{"$f":"+G20","v":0.5},{"$f":"+H20","v":0.5},null,{"$f":"+J21","v":4.1900000000000001E-3},{"$f":"+K21","v":0.53},null,{"$f":"+$J22*Energía!Z22*(1-$C22)*1000","v":454927.40136657277},{"$f":"+$J22*Energía!AA22*(1-$C22)*1000","v":473626.79520431586},{"$f":"+$J22*Energía!AB22*(1-$C22)*1000","v":494878.32869771559},{"$f":"+$J22*Energía!AC22*(1-$C22)*1000","v":518370.82595308131},454927.40136657277,{"$f":"+Potencia!T22*$K22*12*1000*(1-$C22)","v":163059.18621012155},null,1.0622804211564196,2.935909454144479,null,4.4509549646453983E-3,1.5560320106965739,null,{"$f":"+$W22*Energía!Z22*(1-$C22)*1000","v":483260.47151927848},{"$f":"+$W22*Energía!AA22*(1-$C22)*1000","v":503124.47148060589},{"$f":"+$W22*Energía!AB22*(1-$C22)*1000","v":525699.55943019432},{"$f":"+$W22*Energía!AC22*(1-$C22)*1000","v":550655.1793086403},483260.47151927848,478727.00637940085,{"$f":"+Potencia!U22*$X22*12*1000*(1-$C22)","v":498417.47236132348},{"$f":"+Potencia!V22*$X22*12*1000*(1-$C22)","v":520782.840845278},{"$f":"+Potencia!W22*$X22*12*1000*(1-$C22)","v":545506.12423191871},{"$f":"+Potencia!T22*$X22*12*1000*(1-$C22)","v":478727.00637940085}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!H105","v":"Agro"},{"$f":"+IF(B23=0,0,VLOOKUP(B23,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.13910476569247204,null,{"$f":"+G22","v":0.5},0.5,null,{"$f":"+J22","v":4.1900000000000001E-3},0.53,null,{"$f":"+$J23*Energía!Z23*(1-$C23)*1000","v":4514.8400818620421},{"$f":"+$J23*Energía!AA23*(1-$C23)*1000","v":4700.2600679030629},{"$f":"+$J23*Energía!AB23*(1-$C23)*1000","v":4910.9959371454224},{"$f":"+$J23*Energía!AC23*(1-$C23)*1000","v":5143.9616374107172},4514.8400818620421,{"$f":"+Potencia!T23*$K23*12*1000*(1-$C23)","v":3153.1005887892734},null,1.0622804211564196,2.935909454144479,null,4.4509549646453983E-3,1.5560320106965739,null,{"$f":"+$W23*Energía!Z23*(1-$C23)*1000","v":4796.0262236142935},{"$f":"+$W23*Energía!AA23*(1-$C23)*1000","v":4992.9942444767676},{"$f":"+$W23*Energía!AB23*(1-$C23)*1000","v":5216.8548324083049},{"$f":"+$W23*Energía!AC23*(1-$C23)*1000","v":5464.3297346011223},4796.0262236142935,9257.2178284949514,{"$f":"+Potencia!U23*$X23*12*1000*(1-$C23)","v":9637.6501218798803},{"$f":"+Potencia!V23*$X23*12*1000*(1-$C23)","v":10069.782239637443},{"$f":"+Potencia!W23*$X23*12*1000*(1-$C23)","v":10547.488840546015},{"$f":"+Potencia!T23*$X23*12*1000*(1-$C23)","v":9257.2178284949514}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!H106","v":"Jub. 1"},{"$f":"+IF(B24=0,0,VLOOKUP(B24,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13910476569247204,null,0.5,0.5,null,4.1900000000000001E-3,0.53,null,{"$f":"+$J24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AC24*(1-$C24)*1000","v":0},0,{"$f":"+Potencia!T24*$K24*12*1000*(1-$C24)","v":0},null,0,0,null,0,0,null,{"$f":"+$W24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AC24*(1-$C24)*1000","v":0},0,0,{"$f":"+Potencia!U24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!V24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!W24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!T24*$X24*12*1000*(1-$C24)","v":0}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!H107","v":"Jub. 2"},{"$f":"+IF(B25=0,0,VLOOKUP(B25,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13910476569247204,null,0.5,0.5,null,4.1900000000000001E-3,0.53,null,{"$f":"+$J25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":38.61148895038405},{"$f":"+$J25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":40.536757984293857},{"$f":"+$J25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":42.74374046062205},{"$f":"+$J25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":45.194141327850417},38.61148895038405,{"$f":"+Potencia!T25*$K25*12*1000*(1-$C25)","v":38.587621828958277},null,1.0622804211564196,2.935909454144479,null,4.4509549646453983E-3,1.5560320106965739,null,{"$f":"+$W25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":41.016228743690412},{"$f":"+$W25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":43.06140434387153},{"$f":"+$W25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":45.405838618310284},{"$f":"+$W25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":48.008851483551688},41.016228743690412,113.28976374059047,{"$f":"+Potencia!U25*$X25*12*1000*(1-$C25)","v":118.84100374734183},{"$f":"+Potencia!V25*$X25*12*1000*(1-$C25)","v":125.09426001830616},{"$f":"+Potencia!W25*$X25*12*1000*(1-$C25)","v":131.96274134793731},{"$f":"+Potencia!T25*$X25*12*1000*(1-$C25)","v":113.28976374059047}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!H108","v":"Político"},{"$f":"+IF(B26=0,0,VLOOKUP(B26,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.13910476569247204,null,0.5,0.5,null,4.1900000000000001E-3,0.53,null,{"$f":"+$J26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AC26*(1-$C26)*1000","v":0},0,{"$f":"+Potencia!T26*$K26*12*1000*(1-$C26)","v":0},null,0,0,null,0,0,null,{"$f":"+$W26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AC26*(1-$C26)*1000","v":0},0,0,{"$f":"+Potencia!U26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!V26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!W26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!T26*$X26*12*1000*(1-$C26)","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!H109","v":"x1"},{"$f":"+IF(B27=0,0,VLOOKUP(B27,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13910476569247204,null,0.5,0.5,null,4.1900000000000001E-3,0.53,null,{"$f":"+$J27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AC27*(1-$C27)*1000","v":0},0,{"$f":"+Potencia!T27*$K27*12*1000*(1-$C27)","v":0},null,0,0,null,0,0,null,{"$f":"+$W27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AC27*(1-$C27)*1000","v":0},0,0,{"$f":"+Potencia!U27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!V27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!W27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!T27*$X27*12*1000*(1-$C27)","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!H110","v":"x2"},{"$f":"+IF(B28=0,0,VLOOKUP(B28,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13910476569247204,null,0.5,0.5,null,4.1900000000000001E-3,0.53,null,{"$f":"+$J28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,{"$f":"+Potencia!T28*$K28*12*1000*(1-$C28)","v":0},null,0,0,null,0,0,null,{"$f":"+$W28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,0,{"$f":"+Potencia!U28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!V28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!W28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!T28*$X28*12*1000*(1-$C28)","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!H111","v":"Discap."},{"$f":"+IF(B29=0,0,VLOOKUP(B29,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13910476569247204,null,0.5,0.5,null,4.1900000000000001E-3,0.53,null,{"$f":"+$J29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AC29*(1-$C29)*1000","v":0},0,{"$f":"+Potencia!T29*$K29*12*1000*(1-$C29)","v":0},null,0,0,null,0,0,null,{"$f":"+$W29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AC29*(1-$C29)*1000","v":0},0,0,{"$f":"+Potencia!U29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!V29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!W29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!T29*$X29*12*1000*(1-$C29)","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H112","v":"Discapacitados 601-más"},{"$f":"+IF(B30=0,0,VLOOKUP(B30,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13910476569247204,null,0.5,0.5,null,4.1900000000000001E-3,0.53,null,{"$f":"+$J30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,{"$f":"+Potencia!T30*$K30*12*1000*(1-$C30)","v":0},null,0,0,null,0,0,null,{"$f":"+$W30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,0,{"$f":"+Potencia!U30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!V30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!W30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!T30*$X30*12*1000*(1-$C30)","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H113","v":"Cruz Roja"},{"$f":"+IF(B31=0,0,VLOOKUP(B31,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.13910476569247204,null,0.5,0.5,null,4.1900000000000001E-3,0.53,null,{"$f":"+$J31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AC31*(1-$C31)*1000","v":0},0,{"$f":"+Potencia!T31*$K31*12*1000*(1-$C31)","v":0},null,0,0,null,0,0,null,{"$f":"+$W31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AC31*(1-$C31)*1000","v":0},0,0,{"$f":"+Potencia!U31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!V31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!W31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!T31*$X31*12*1000*(1-$C31)","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H114","v":0},{"$f":"+IF(B32=0,0,VLOOKUP(B32,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13910476569247204,null,0.5,0.5,null,4.1900000000000001E-3,0.53,null,{"$f":"+SUM(M33:M42)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z33:Z42)","v":0},{"$f":"+SUM(AA33:AA42)","v":0},{"$f":"+SUM(AB33:AB42)","v":0},{"$f":"+SUM(AC33:AC42)","v":0},{"$f":"+SUM(AD33:AD42)","v":0},0,{"$f":"+SUM(AF33:AF42)","v":0},{"$f":"+SUM(AG33:AG42)","v":0},{"$f":"+SUM(AH33:AH42)","v":0},{"$f":"+SUM(AI33:AI42)","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!H115","v":"Regular"},{"$f":"+IF(B33=0,0,VLOOKUP(B33,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13910476569247204,null,0.5,0.5,null,{"$f":"+J32","v":4.1900000000000001E-3},{"$f":"+K32","v":0.53},null,{"$f":"+($J33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$J22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$J22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$J22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$J22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,{"$f":"+Potencia!T33*$K33*12*1000*(1-$C33)","v":0},null,0,0,null,0,0,null,{"$f":"+($W33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$W22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$W22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$W22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$W22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,0,{"$f":"+Potencia!U33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!V33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!W33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!T33*$X33*12*1000*(1-$C33)","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!H116","v":"Agro"},{"$f":"+IF(B34=0,0,VLOOKUP(B34,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.13910476569247204,null,0.5,0.5,null,{"$f":"+J33","v":4.1900000000000001E-3},0.53,null,{"$f":"+($J34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$J23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$J23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$J23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$J23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,{"$f":"+Potencia!T34*$K34*12*1000*(1-$C34)","v":0},null,0,0,null,0,0,null,{"$f":"+($W34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$W23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$W23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$W23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$W23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,0,{"$f":"+Potencia!U34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!V34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!W34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!T34*$X34*12*1000*(1-$C34)","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!H117","v":"Jub. 1"},{"$f":"+IF(B35=0,0,VLOOKUP(B35,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13910476569247204,null,0.5,0.5,null,4.1900000000000001E-3,0.53,null,{"$f":"+($J35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$J24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$J24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$J24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$J24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,{"$f":"+Potencia!T35*$K35*12*1000*(1-$C35)","v":0},null,0,0,null,0,0,null,{"$f":"+($W35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$W24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$W24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$W24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$W24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,0,{"$f":"+Potencia!U35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!V35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!W35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!T35*$X35*12*1000*(1-$C35)","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!H118","v":"Jub. 2"},{"$f":"+IF(B36=0,0,VLOOKUP(B36,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13910476569247204,null,0.5,0.5,null,4.1900000000000001E-3,0.53,null,{"$f":"+($J36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$J25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$J25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$J25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$J25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,{"$f":"+Potencia!T36*$K36*12*1000*(1-$C36)","v":0},null,0,0,null,0,0,null,{"$f":"+($W36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$W25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$W25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$W25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$W25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,0,{"$f":"+Potencia!U36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!V36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!W36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!T36*$X36*12*1000*(1-$C36)","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!H119","v":"Político"},{"$f":"+IF(B37=0,0,VLOOKUP(B37,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.13910476569247204,null,0.5,0.5,null,4.1900000000000001E-3,0.53,null,{"$f":"+($J37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$J26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$J26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$J26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$J26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,{"$f":"+Potencia!T37*$K37*12*1000*(1-$C37)","v":0},null,0,0,null,0,0,null,{"$f":"+($W37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$W26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$W26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$W26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$W26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,0,{"$f":"+Potencia!U37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!V37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!W37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!T37*$X37*12*1000*(1-$C37)","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!H120","v":"x1"},{"$f":"+IF(B38=0,0,VLOOKUP(B38,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13910476569247204,null,0.5,0.5,null,4.1900000000000001E-3,0.53,null,{"$f":"+($J38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$J27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$J27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$J27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$J27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,{"$f":"+Potencia!T38*$K38*12*1000*(1-$C38)","v":0},null,0,0,null,0,0,null,{"$f":"+($W38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$W27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$W27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$W27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$W27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,0,{"$f":"+Potencia!U38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!V38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!W38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!T38*$X38*12*1000*(1-$C38)","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!H121","v":"x2"},{"$f":"+IF(B39=0,0,VLOOKUP(B39,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13910476569247204,null,{"$f":"+G38","v":0.5},0.5,null,4.1900000000000001E-3,0.53,null,{"$f":"+($J39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$J28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$J28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$J28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$J28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,{"$f":"+Potencia!T39*$K39*12*1000*(1-$C39)","v":0},null,0,0,null,0,0,null,{"$f":"+($W39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$W28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$W28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$W28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$W28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,0,{"$f":"+Potencia!U39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!V39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!W39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!T39*$X39*12*1000*(1-$C39)","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!H122","v":"Discap."},{"$f":"+IF(B40=0,0,VLOOKUP(B40,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13910476569247204,null,0.5,0.5,null,4.1900000000000001E-3,0.53,null,{"$f":"+($J40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$J29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$J29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$J29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$J29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,{"$f":"+Potencia!T40*$K40*12*1000*(1-$C40)","v":0},null,0,0,null,0,0,null,{"$f":"+($W40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$W29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$W29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$W29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$W29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,0,{"$f":"+Potencia!U40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!V40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!W40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!T40*$X40*12*1000*(1-$C40)","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H123","v":"Discapacitados 601-más"},{"$f":"+IF(B41=0,0,VLOOKUP(B41,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13910476569247204,null,0.5,0.5,null,4.1900000000000001E-3,0.53,null,{"$f":"+($J41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$J30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$J30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$J30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$J30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,{"$f":"+Potencia!T41*$K41*12*1000*(1-$C41)","v":0},null,0,0,null,0,0,null,{"$f":"+($W41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$W30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$W30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$W30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$W30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,0,{"$f":"+Potencia!U41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!V41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!W41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!T41*$X41*12*1000*(1-$C41)","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H124","v":"Cruz Roja"},{"$f":"+IF(B42=0,0,VLOOKUP(B42,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.13910476569247204,null,0.5,0.5,null,4.1900000000000001E-3,0.53,null,{"$f":"+($J42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$J31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$J31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$J31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$J31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,{"$f":"+Potencia!T42*$K42*12*1000*(1-$C42)","v":0},null,0,0,null,0,0,null,{"$f":"+($W42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$W31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$W31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$W31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$W31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,0,{"$f":"+Potencia!U42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!V42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!W42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!T42*$X42*12*1000*(1-$C42)","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H125","v":0},{"$f":"+IF(B43=0,0,VLOOKUP(B43,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13910476569247204,null,0.5,0.5,null,4.1900000000000001E-3,0.53,null,{"$f":"+SUM(M44:M53)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z44:Z53)","v":0},{"$f":"+SUM(AA44:AA53)","v":0},{"$f":"+SUM(AB44:AB53)","v":0},{"$f":"+SUM(AC44:AC53)","v":0},{"$f":"+SUM(AD44:AD53)","v":0},0,{"$f":"+SUM(AF44:AF53)","v":0},{"$f":"+SUM(AG44:AG53)","v":0},{"$f":"+SUM(AH44:AH53)","v":0},{"$f":"+SUM(AI44:AI53)","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!H126","v":"Regular"},{"$f":"+IF(B44=0,0,VLOOKUP(B44,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13910476569247204,null,0.5,0.5,null,{"$f":"+J43","v":4.1900000000000001E-3},{"$f":"+K43","v":0.53},null,{"$f":"+($J44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$J22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$J22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$J22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$J22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,{"$f":"+Potencia!T44*$K44*12*1000*(1-$C44)","v":0},null,0,0,null,0,0,null,{"$f":"+($W44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$W22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$W22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$W22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$W22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,0,{"$f":"+Potencia!U44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!V44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!W44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!T44*$X44*12*1000*(1-$C44)","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!H127","v":"Agro"},{"$f":"+IF(B45=0,0,VLOOKUP(B45,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.13910476569247204,null,0.5,0.5,null,{"$f":"+J44","v":4.1900000000000001E-3},0.53,null,{"$f":"+($J45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$J23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$J23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$J23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$J23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,{"$f":"+Potencia!T45*$K45*12*1000*(1-$C45)","v":0},null,0,0,null,0,0,null,{"$f":"+($W45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$W23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$W23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$W23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$W23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,0,{"$f":"+Potencia!U45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!V45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!W45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!T45*$X45*12*1000*(1-$C45)","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!H128","v":"Jub. 1"},{"$f":"+IF(B46=0,0,VLOOKUP(B46,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13910476569247204,null,0.5,0.5,null,4.1900000000000001E-3,0.53,null,{"$f":"+($J46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$J24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$J24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$J24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$J24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,{"$f":"+Potencia!T46*$K46*12*1000*(1-$C46)","v":0},null,0,0,null,0,0,null,{"$f":"+($W46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$W24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$W24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$W24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$W24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,0,{"$f":"+Potencia!U46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!V46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!W46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!T46*$X46*12*1000*(1-$C46)","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!H129","v":"Jub. 2"},{"$f":"+IF(B47=0,0,VLOOKUP(B47,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13910476569247204,null,0.5,0.5,null,4.1900000000000001E-3,0.53,null,{"$f":"+($J47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$J25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$J25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$J25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$J25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,{"$f":"+Potencia!T47*$K47*12*1000*(1-$C47)","v":0},null,0,0,null,0,0,null,{"$f":"+($W47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$W25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$W25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$W25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$W25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,0,{"$f":"+Potencia!U47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!V47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!W47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!T47*$X47*12*1000*(1-$C47)","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!H130","v":"Político"},{"$f":"+IF(B48=0,0,VLOOKUP(B48,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.13910476569247204,null,0.5,0.5,null,4.1900000000000001E-3,0.53,null,{"$f":"+($J48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$J26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$J26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$J26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$J26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,{"$f":"+Potencia!T48*$K48*12*1000*(1-$C48)","v":0},null,0,0,null,0,0,null,{"$f":"+($W48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$W26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$W26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$W26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$W26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,0,{"$f":"+Potencia!U48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!V48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!W48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!T48*$X48*12*1000*(1-$C48)","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!H131","v":"x1"},{"$f":"+IF(B49=0,0,VLOOKUP(B49,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13910476569247204,null,0.5,0.5,null,4.1900000000000001E-3,0.53,null,{"$f":"+($J49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$J27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$J27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$J27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$J27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,{"$f":"+Potencia!T49*$K49*12*1000*(1-$C49)","v":0},null,0,0,null,0,0,null,{"$f":"+($W49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$W27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$W27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$W27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$W27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,0,{"$f":"+Potencia!U49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!V49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!W49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!T49*$X49*12*1000*(1-$C49)","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!H132","v":"x2"},{"$f":"+IF(B50=0,0,VLOOKUP(B50,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13910476569247204,null,0.5,0.5,null,4.1900000000000001E-3,0.53,null,{"$f":"+($J50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$J28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$J28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$J28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$J28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,{"$f":"+Potencia!T50*$K50*12*1000*(1-$C50)","v":0},null,0,0,null,0,0,null,{"$f":"+($W50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$W28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$W28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$W28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$W28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,0,{"$f":"+Potencia!U50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!V50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!W50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!T50*$X50*12*1000*(1-$C50)","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!H133","v":"Discap."},{"$f":"+IF(B51=0,0,VLOOKUP(B51,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13910476569247204,null,0.5,0.5,null,4.1900000000000001E-3,0.53,null,{"$f":"+($J51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$J29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$J29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$J29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$J29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,{"$f":"+Potencia!T51*$K51*12*1000*(1-$C51)","v":0},null,0,0,null,0,0,null,{"$f":"+($W51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$W29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$W29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$W29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$W29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,0,{"$f":"+Potencia!U51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!V51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!W51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!T51*$X51*12*1000*(1-$C51)","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H134","v":"Discapacitados 601-más"},{"$f":"+IF(B52=0,0,VLOOKUP(B52,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13910476569247204,null,0.5,0.5,null,4.1900000000000001E-3,0.53,null,{"$f":"+($J52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$J30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$J30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$J30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$J30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,{"$f":"+Potencia!T52*$K52*12*1000*(1-$C52)","v":0},null,{"$f":"IF(Q52=0,0,$E52*$F$3*G52/$Q$20)","v":0},{"$f":"IF(R52=0,0,$E52*$F$3*H52/$R$20)","v":0},null,0,0,null,{"$f":"+($W52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$W30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$W30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$W30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$W30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,0,{"$f":"+Potencia!U52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!V52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!W52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!T52*$X52*12*1000*(1-$C52)","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H135","v":"Cruz Roja"},{"$f":"+IF(B53=0,0,VLOOKUP(B53,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.13910476569247204,null,0.5,0.5,null,4.1900000000000001E-3,0.53,null,{"$f":"+($J53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$J31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$J31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$J31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$J31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,{"$f":"+Potencia!T53*$K53*12*1000*(1-$C53)","v":0},null,0,0,null,0,0,null,{"$f":"+($W53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$W31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$W31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$W31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$W31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,0,{"$f":"+Potencia!U53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!V53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!W53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!T53*$X53*12*1000*(1-$C53)","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H136","v":0},{"$f":"+IF(B54=0,0,VLOOKUP(B54,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13910476569247204,null,0.5,0.5,null,4.1900000000000001E-3,0.53,null,{"$f":"+SUM(M55:M64)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z55:Z64)","v":0},{"$f":"+SUM(AA55:AA64)","v":0},{"$f":"+SUM(AB55:AB64)","v":0},{"$f":"+SUM(AC55:AC64)","v":0},{"$f":"+SUM(AD55:AD64)","v":0},0,{"$f":"+SUM(AF55:AF64)","v":0},{"$f":"+SUM(AG55:AG64)","v":0},{"$f":"+SUM(AH55:AH64)","v":0},{"$f":"+SUM(AI55:AI64)","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!H137","v":"Regular"},{"$f":"+IF(B55=0,0,VLOOKUP(B55,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13910476569247204,null,{"$f":"+G54","v":0.5},0.5,null,{"$f":"+J54","v":4.1900000000000001E-3},{"$f":"+K54","v":0.53},null,{"$f":"+($J55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$J22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$J22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$J22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$J22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,{"$f":"+Potencia!T55*$K55*12*1000*(1-$C55)","v":0},null,0,0,null,0,0,null,{"$f":"+($W55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$W22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$W22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$W22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$W22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,0,{"$f":"+Potencia!U55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!V55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!W55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!T55*$X55*12*1000*(1-$C55)","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!H138","v":"Agro"},{"$f":"+IF(B56=0,0,VLOOKUP(B56,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.13910476569247204,null,0.5,0.5,null,{"$f":"+J55","v":4.1900000000000001E-3},0.53,null,{"$f":"+($J56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$J23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$J23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$J23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$J23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,{"$f":"+Potencia!T56*$K56*12*1000*(1-$C56)","v":0},null,0,0,null,0,0,null,{"$f":"+($W56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$W23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$W23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$W23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$W23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,0,{"$f":"+Potencia!U56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!V56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!W56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!T56*$X56*12*1000*(1-$C56)","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!H139","v":"Jub. 1"},{"$f":"+IF(B57=0,0,VLOOKUP(B57,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13910476569247204,null,0.5,0.5,null,4.1900000000000001E-3,0.53,null,{"$f":"+($J57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$J24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$J24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$J24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$J24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,{"$f":"+Potencia!T57*$K57*12*1000*(1-$C57)","v":0},null,0,0,null,0,0,null,{"$f":"+($W57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$W24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$W24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$W24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$W24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,0,{"$f":"+Potencia!U57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!V57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!W57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!T57*$X57*12*1000*(1-$C57)","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!H140","v":"Jub. 2"},{"$f":"+IF(B58=0,0,VLOOKUP(B58,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13910476569247204,null,0.5,0.5,null,4.1900000000000001E-3,0.53,null,{"$f":"+($J58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$J25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$J25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$J25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$J25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,{"$f":"+Potencia!T58*$K58*12*1000*(1-$C58)","v":0},null,0,0,null,0,0,null,{"$f":"+($W58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$W25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$W25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$W25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$W25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,0,{"$f":"+Potencia!U58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!V58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!W58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!T58*$X58*12*1000*(1-$C58)","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!H141","v":"Político"},{"$f":"+IF(B59=0,0,VLOOKUP(B59,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.13910476569247204,null,0.5,0.5,null,4.1900000000000001E-3,0.53,null,{"$f":"+($J59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$J26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$J26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$J26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$J26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,{"$f":"+Potencia!T59*$K59*12*1000*(1-$C59)","v":0},null,0,0,null,0,0,null,{"$f":"+($W59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$W26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$W26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$W26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$W26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,0,{"$f":"+Potencia!U59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!V59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!W59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!T59*$X59*12*1000*(1-$C59)","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!H142","v":"x1"},{"$f":"+IF(B60=0,0,VLOOKUP(B60,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13910476569247204,null,0.5,0.5,null,4.1900000000000001E-3,0.53,null,{"$f":"+($J60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$J27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$J27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$J27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$J27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,{"$f":"+Potencia!T60*$K60*12*1000*(1-$C60)","v":0},null,0,0,null,0,0,null,{"$f":"+($W60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$W27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$W27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$W27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$W27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,0,{"$f":"+Potencia!U60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!V60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!W60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!T60*$X60*12*1000*(1-$C60)","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!H143","v":"x2"},{"$f":"+IF(B61=0,0,VLOOKUP(B61,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13910476569247204,null,0.5,0.5,null,4.1900000000000001E-3,0.53,null,{"$f":"+($J61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$J28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$J28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$J28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$J28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,{"$f":"+Potencia!T61*$K61*12*1000*(1-$C61)","v":0},null,0,0,null,0,0,null,{"$f":"+($W61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$W28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$W28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$W28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$W28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,0,{"$f":"+Potencia!U61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!V61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!W61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!T61*$X61*12*1000*(1-$C61)","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!H144","v":"Discap."},{"$f":"+IF(B62=0,0,VLOOKUP(B62,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13910476569247204,null,0.5,0.5,null,4.1900000000000001E-3,0.53,null,{"$f":"+($J62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$J29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$J29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$J29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$J29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,{"$f":"+Potencia!T62*$K62*12*1000*(1-$C62)","v":0},null,0,0,null,0,0,null,{"$f":"+($W62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$W29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$W29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$W29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$W29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,0,{"$f":"+Potencia!U62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!V62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!W62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!T62*$X62*12*1000*(1-$C62)","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H145","v":"Discapacitados 601-más"},{"$f":"+IF(B63=0,0,VLOOKUP(B63,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13910476569247204,null,0.5,0.5,null,4.1900000000000001E-3,0.53,null,{"$f":"+($J63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$J30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$J30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$J30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$J30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,{"$f":"+Potencia!T63*$K63*12*1000*(1-$C63)","v":0},null,0,0,null,0,0,null,{"$f":"+($W63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$W30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$W30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$W30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$W30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,0,{"$f":"+Potencia!U63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!V63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!W63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!T63*$X63*12*1000*(1-$C63)","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H146","v":"Cruz Roja"},{"$f":"+IF(B64=0,0,VLOOKUP(B64,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.13910476569247204,null,0.5,0.5,null,4.1900000000000001E-3,0.53,null,{"$f":"+($J64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$J31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$J31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$J31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$J31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,{"$f":"+Potencia!T64*$K64*12*1000*(1-$C64)","v":0},null,0,0,null,0,0,null,{"$f":"+($W64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$W31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$W31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$W31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$W31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,0,{"$f":"+Potencia!U64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!V64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!W64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!T64*$X64*12*1000*(1-$C64)","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!H147","v":0},{"$f":"+IF(B65=0,0,VLOOKUP(B65,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13910476569247204,null,0.5,0.5,null,0,0,null,{"$f":"+SUM(M66:M75)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z66:Z75)","v":0},{"$f":"+SUM(AA66:AA75)","v":0},{"$f":"+SUM(AB66:AB75)","v":0},{"$f":"+SUM(AC66:AC75)","v":0},{"$f":"+SUM(AD66:AD75)","v":0},0,{"$f":"+SUM(AF66:AF75)","v":0},{"$f":"+SUM(AG66:AG75)","v":0},{"$f":"+SUM(AH66:AH75)","v":0},{"$f":"+SUM(AI66:AI75)","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!H148","v":"Regular"},{"$f":"+IF(B66=0,0,VLOOKUP(B66,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13910476569247204,null,0.5,0.5,null,{"$f":"+J65","v":0},{"$f":"+K65","v":0},null,{"$f":"+($J66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$J55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$J22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$J33+Clientes!U66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$J33+Clientes!V66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$J33+Clientes!W66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},0,{"$f":"+Potencia!T66*$K66*12*1000*(1-$C66)","v":0},null,0,0,null,0,0,null,{"$f":"+($W66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$W55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$W22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$W33+Clientes!U66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$W33+Clientes!V66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$W33+Clientes!W66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},0,0,{"$f":"+Potencia!U66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!V66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!W66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!T66*$X66*12*1000*(1-$C66)","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!H149","v":"Agro"},{"$f":"+IF(B67=0,0,VLOOKUP(B67,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.13910476569247204,null,0.5,0.5,null,{"$f":"+J66","v":0},0,null,{"$f":"+($J67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$J34+Clientes!T67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$J34+Clientes!U67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$J34+Clientes!V67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$J34+Clientes!W67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},0,{"$f":"+Potencia!T67*$K67*12*1000*(1-$C67)","v":0},null,0,0,null,0,0,null,{"$f":"+($W67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$W34+Clientes!T67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$W34+Clientes!U67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$W34+Clientes!V67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$W34+Clientes!W67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},0,0,{"$f":"+Potencia!U67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!V67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!W67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!T67*$X67*12*1000*(1-$C67)","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!H150","v":"Jub. 1"},{"$f":"+IF(B68=0,0,VLOOKUP(B68,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13910476569247204,null,0.5,0.5,null,0,0,null,{"$f":"+($J68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$J35+Clientes!T68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$J35+Clientes!U68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$J35+Clientes!V68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$J35+Clientes!W68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},0,{"$f":"+Potencia!T68*$K68*12*1000*(1-$C68)","v":0},null,0,0,null,0,0,null,{"$f":"+($W68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$W35+Clientes!T68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$W35+Clientes!U68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$W35+Clientes!V68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$W35+Clientes!W68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},0,0,{"$f":"+Potencia!U68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!V68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!W68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!T68*$X68*12*1000*(1-$C68)","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!H151","v":"Jub. 2"},{"$f":"+IF(B69=0,0,VLOOKUP(B69,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13910476569247204,null,0.5,0.5,null,0,0,null,{"$f":"+($J69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$J36+Clientes!T69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$J36+Clientes!U69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$J36+Clientes!V69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$J36+Clientes!W69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},0,{"$f":"+Potencia!T69*$K69*12*1000*(1-$C69)","v":0},null,0,0,null,0,0,null,{"$f":"+($W69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$W36+Clientes!T69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$W36+Clientes!U69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$W36+Clientes!V69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$W36+Clientes!W69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},0,0,{"$f":"+Potencia!U69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!V69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!W69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!T69*$X69*12*1000*(1-$C69)","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!H152","v":"Político"},{"$f":"+IF(B70=0,0,VLOOKUP(B70,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.13910476569247204,null,0.5,0.5,null,0,0,null,{"$f":"+($J70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$J37+Clientes!T70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$J37+Clientes!U70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$J37+Clientes!V70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$J37+Clientes!W70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},0,{"$f":"+Potencia!T70*$K70*12*1000*(1-$C70)","v":0},null,0,0,null,0,0,null,{"$f":"+($W70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$W37+Clientes!T70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$W37+Clientes!U70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$W37+Clientes!V70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$W37+Clientes!W70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},0,0,{"$f":"+Potencia!U70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!V70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!W70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!T70*$X70*12*1000*(1-$C70)","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!H153","v":"x1"},{"$f":"+IF(B71=0,0,VLOOKUP(B71,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13910476569247204,null,{"$f":"+G70","v":0.5},0.5,null,0,0,null,{"$f":"+($J71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$J38+Clientes!T71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$J38+Clientes!U71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$J38+Clientes!V71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$J38+Clientes!W71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},0,{"$f":"+Potencia!T71*$K71*12*1000*(1-$C71)","v":0},null,0,0,null,0,0,null,{"$f":"+($W71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$W38+Clientes!T71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$W38+Clientes!U71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$W38+Clientes!V71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$W38+Clientes!W71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},0,0,{"$f":"+Potencia!U71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!V71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!W71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!T71*$X71*12*1000*(1-$C71)","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!H154","v":"x2"},{"$f":"+IF(B72=0,0,VLOOKUP(B72,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13910476569247204,null,0.5,0.5,null,0,0,null,{"$f":"+($J72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$J39+Clientes!T72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$J39+Clientes!U72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$J39+Clientes!V72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$J39+Clientes!W72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},0,{"$f":"+Potencia!T72*$K72*12*1000*(1-$C72)","v":0},null,0,0,null,0,0,null,{"$f":"+($W72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$W39+Clientes!T72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$W39+Clientes!U72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$W39+Clientes!V72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$W39+Clientes!W72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},0,0,{"$f":"+Potencia!U72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!V72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!W72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!T72*$X72*12*1000*(1-$C72)","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!H155","v":"Discap."},{"$f":"+IF(B73=0,0,VLOOKUP(B73,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13910476569247204,null,0.5,0.5,null,0,0,null,{"$f":"+($J73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$J40+Clientes!T73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$J40+Clientes!U73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$J40+Clientes!V73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$J40+Clientes!W73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},0,{"$f":"+Potencia!T73*$K73*12*1000*(1-$C73)","v":0},null,0,0,null,0,0,null,{"$f":"+($W73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$W40+Clientes!T73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$W40+Clientes!U73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$W40+Clientes!V73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$W40+Clientes!W73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},0,0,{"$f":"+Potencia!U73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!V73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!W73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!T73*$X73*12*1000*(1-$C73)","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H156","v":"Discapacitados 601-más"},{"$f":"+IF(B74=0,0,VLOOKUP(B74,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13910476569247204,null,0.5,0.5,null,0,0,null,{"$f":"+($J74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$J41+Clientes!T74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$J41+Clientes!U74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$J41+Clientes!V74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$J41+Clientes!W74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},0,{"$f":"+Potencia!T74*$K74*12*1000*(1-$C74)","v":0},null,0,0,null,0,0,null,{"$f":"+($W74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$W41+Clientes!T74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$W41+Clientes!U74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$W41+Clientes!V74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$W41+Clientes!W74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},0,0,{"$f":"+Potencia!U74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!V74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!W74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!T74*$X74*12*1000*(1-$C74)","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H157","v":"Cruz Roja"},{"$f":"+IF(B75=0,0,VLOOKUP(B75,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.13910476569247204,null,0.5,0.5,null,0,0,null,{"$f":"+($J75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$J42+Clientes!T75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$J42+Clientes!U75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$J42+Clientes!V75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$J42+Clientes!W75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},0,{"$f":"+Potencia!T75*$K75*12*1000*(1-$C75)","v":0},null,0,0,null,0,0,null,{"$f":"+($W75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$W42+Clientes!T75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$W42+Clientes!U75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$W42+Clientes!V75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$W42+Clientes!W75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},0,0,{"$f":"+Potencia!U75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!V75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!W75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!T75*$X75*12*1000*(1-$C75)","v":0}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!H158","v":0},{"$f":"+IF(B76=0,0,VLOOKUP(B76,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.4943277721686713E-2,null,0,0,null,0,null,null,{"$f":"+SUM(M77:M79)","v":220672.71694910357},{"$f":"+SUM(N77:N79)","v":229735.52567641987},{"$f":"+SUM(O77:O79)","v":240035.70375164491},{"$f":"+SUM(P77:P79)","v":251422.41360212769},{"$f":"+SUM(Q77:Q79)","v":220672.71694910357},115387.77728009642,null,{"$f":"IF(Q76=0,0,$E76*$F$3*G76/Q76)","v":0},{"$f":"IF(R76=0,0,$E76*$F$3*H76/R76)","v":0},null,0,0,null,{"$f":"+SUM(Z77:Z79)","v":262964.58904729527},{"$f":"+SUM(AA77:AA79)","v":273764.282845159},{"$f":"+SUM(AB77:AB79)","v":286038.48752307671},{"$f":"+SUM(AC77:AC79)","v":299607.45752458181},{"$f":"+SUM(AD77:AD79)","v":262964.58904729527},262964.58904729527,{"$f":"+SUM(AF77:AF79)","v":273771.31559772283},{"$f":"+SUM(AG77:AG79)","v":286046.65003032843},{"$f":"+SUM(AH77:AH79)","v":299616.59321632853},{"$f":"+SUM(AI77:AI79)","v":262964.58904729527}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!H159","v":0},{"$f":"+IF(B77=0,0,VLOOKUP(B77,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E76","v":7.4943277721686713E-2},null,0.5,0.5,null,3.2550000000000003E-2,3.48,null,{"$f":"+$J77*Energía!Z77*(1-$C77)*1000","v":53447.217789615148},{"$f":"+$J77*Energía!AA77*(1-$C77)*1000","v":55642.241798614938},{"$f":"+$J77*Energía!AB77*(1-$C77)*1000","v":58136.958265922229},{"$f":"+$J77*Energía!AC77*(1-$C77)*1000","v":60894.834136124518},53447.217789615148,{"$f":"+Potencia!T77*$K77*12*1000*(1-$C77)","v":49083.11793718407},null,{"$f":"IF(Q77=0,0,$E77*$F$3*G77/Q76)","v":1.1916497548174294},{"$f":"IF(R77=0,0,$E77*$F$3*H77/R76)","v":2.2789639877451284},null,3.8788199519307329E-2,7.9307946773530471,null,{"$f":"+$W77*Energía!Z77*(1-$C77)*1000","v":63690.363974668639},{"$f":"+$W77*Energía!AA77*(1-$C77)*1000","v":66306.063796811621},{"$f":"+$W77*Energía!AB77*(1-$C77)*1000","v":69278.892063417356},{"$f":"+$W77*Energía!AC77*(1-$C77)*1000","v":72565.314167960809},63690.363974668639,{"$f":"+AI77","v":111858.65818508946},{"$f":"+Potencia!U77*$X77*12*1000*(1-$C77)","v":116455.57344156374},{"$f":"+Potencia!V77*$X77*12*1000*(1-$C77)","v":121677.19831272666},{"$f":"+Potencia!W77*$X77*12*1000*(1-$C77)","v":127449.51785557148},{"$f":"+Potencia!T77*$X77*12*1000*(1-$C77)","v":111858.65818508946}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H160","v":0},{"$f":"+IF(B78=0,0,VLOOKUP(B78,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":7.4943277721686713E-2},null,0.5,0.5,null,3.2550000000000003E-2,3.48,null,{"$f":"+$J78*Energía!Z78*(1-$C78)*1000","v":83612.74957974421},{"$f":"+$J78*Energía!AA78*(1-$C78)*1000","v":87046.641938902467},{"$f":"+$J78*Energía!AB78*(1-$C78)*1000","v":90949.372742861335},{"$f":"+$J78*Energía!AC78*(1-$C78)*1000","v":95263.789733001584},{"$f":"+M78","v":83612.74957974421},{"$f":"+Potencia!T78*$K78*12*1000*(1-$C78)","v":33152.329671456173},null,{"$f":"IF(Q78=0,0,$E78*$F$3*G78/$Q$76)","v":1.1916497548174294},{"$f":"IF(R78=0,0,$E78*$F$3*H78/$R$76)","v":2.2789639877451284},null,{"$f":"+J78*T78","v":3.8788199519307329E-2},{"$f":"+U78*K78","v":7.9307946773530471},null,{"$f":"+$W78*Energía!Z78*(1-$C78)*1000","v":99637.112536313303},{"$f":"+$W78*Energía!AA78*(1-$C78)*1000","v":103729.10952417369},{"$f":"+$W78*Energía!AB78*(1-$C78)*1000","v":108379.79772982969},{"$f":"+$W78*Energía!AC78*(1-$C78)*1000","v":113521.07167831049},{"$f":"+Z78","v":99637.112536313303},{"$f":"+AI78","v":75552.965431102901},{"$f":"+Potencia!U78*$X78*12*1000*(1-$C78)","v":78657.871078079552},{"$f":"+Potencia!V78*$X78*12*1000*(1-$C78)","v":82184.725858800884},{"$f":"+Potencia!W78*$X78*12*1000*(1-$C78)","v":86083.537680378504},{"$f":"+Potencia!T78*$X78*12*1000*(1-$C78)","v":75552.965431102901}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H161","v":0},{"$f":"+IF(B79=0,0,VLOOKUP(B79,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":7.4943277721686713E-2},null,0.5,0.5,null,3.2550000000000003E-2,3.48,null,{"$f":"+$J79*Energía!Z79*(1-$C79)*1000","v":83612.74957974421},{"$f":"+$J79*Energía!AA79*(1-$C79)*1000","v":87046.641938902467},{"$f":"+$J79*Energía!AB79*(1-$C79)*1000","v":90949.372742861335},{"$f":"+$J79*Energía!AC79*(1-$C79)*1000","v":95263.789733001584},83612.74957974421,{"$f":"+Potencia!T79*$K79*12*1000*(1-$C79)","v":33152.329671456173},null,{"$f":"IF(Q79=0,0,$E79*$F$3*G79/$Q$76)","v":1.1916497548174294},{"$f":"IF(R79=0,0,$E79*$F$3*H79/$R$76)","v":2.2789639877451284},null,{"$f":"+J79*T79","v":3.8788199519307329E-2},{"$f":"+U79*K79","v":7.9307946773530471},null,{"$f":"+$W79*Energía!Z79*(1-$C79)*1000","v":99637.112536313303},{"$f":"+$W79*Energía!AA79*(1-$C79)*1000","v":103729.10952417369},{"$f":"+$W79*Energía!AB79*(1-$C79)*1000","v":108379.79772982969},{"$f":"+$W79*Energía!AC79*(1-$C79)*1000","v":113521.07167831049},99637.112536313303,75552.965431102901,{"$f":"+Potencia!U79*$X79*12*1000*(1-$C79)","v":78657.871078079552},{"$f":"+Potencia!V79*$X79*12*1000*(1-$C79)","v":82184.725858800884},{"$f":"+Potencia!W79*$X79*12*1000*(1-$C79)","v":86083.537680378504},{"$f":"+Potencia!T79*$X79*12*1000*(1-$C79)","v":75552.965431102901}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!H162","v":0},{"$f":"+IF(B80=0,0,VLOOKUP(B80,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.15228479649187887,null,0.5,0.5,null,0,null,null,{"$f":"+SUM(M81,M92,M103,M114,M125)","v":564381.48380021204},587560.06929839111,613903.28864091949,643025.36720988096,564381.48380021204,214525.70975267241,null,{"$f":"IF(Q80=0,0,$E80*$F$3*G80/$Q$80)","v":0.94677847757870359},{"$f":"IF(R80=0,0,$E80*$F$3*H80/$R$80)","v":2.4908168005691356},null,0,0,null,{"$f":"+SUM(Z81,Z92,Z103,Z114,Z125)","v":534344.24200597452},{"$f":"+SUM(AA81,AA92,AA103,AA114,AA125)","v":556289.22789636836},{"$f":"+SUM(AB81,AB92,AB103,AB114,AB125)","v":581230.42100000917},{"$f":"+SUM(AC81,AC92,AC103,AC114,AC125)","v":608802.57821145782},{"$f":"+SUM(AD81,AD92,AD103,AD114,AD125)","v":534344.24200597452},534344.24200597464,{"$f":"+SUM(AF81,AF92,AF103,AF114,AF125)","v":556298.6639600941},{"$f":"+SUM(AG81,AG92,AG103,AG114,AG125)","v":581236.90602903487},{"$f":"+SUM(AH81,AH92,AH103,AH114,AH125)","v":608804.79605202959},{"$f":"+SUM(AI81,AI92,AI103,AI114,AI125)","v":534344.24200597464}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H163","v":0},{"$f":"+IF(B81=0,0,VLOOKUP(B81,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.15228479649187887},null,{"$f":"+G80","v":0.5},0.5,null,3.5899999999999999E-3,0.39,null,{"$f":"+SUM(M82:M91)","v":138002.08190918586},143669.68998328614,150111.11164187861,157232.01760246864,138002.08190918586,72193.018199112557,null,0.94677847757870359,{"$f":"IF(R81=0,0,$E81*$F$3*H81/$R$80)","v":2.4908168005691356},null,3.3989347345075457E-3,0.97141855222196294,null,{"$f":"+SUM(Z82:Z91)","v":130657.40101267053},{"$f":"+SUM(AA82:AA91)","v":136023.37035657998},{"$f":"+SUM(AB82:AB91)","v":142121.96974794462},{"$f":"+SUM(AC82:AC91)","v":148863.89025229315},{"$f":"+SUM(AD82:AD91)","v":130657.40101267053},179819.58261414291,{"$f":"+SUM(AF82:AF91)","v":187204.5484171077},{"$f":"+SUM(AG82:AG91)","v":195593.38064190556},{"$f":"+SUM(AH82:AH91)","v":204866.48997441755},{"$f":"+SUM(AI82:AI91)","v":179819.58261414291}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!H164","v":"Regular"},{"$f":"+IF(B82=0,0,VLOOKUP(B82,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.15228479649187887,null,0.5,0.5,null,{"$f":"+J81","v":3.5899999999999999E-3},{"$f":"+K81","v":0.39},null,{"$f":"+$J82*Energía!Z82*(1-$C82)*1000","v":136998.4271486793},{"$f":"+$J82*Energía!AA82*(1-$C82)*1000","v":142624.81612125909},{"$f":"+$J82*Energía!AB82*(1-$C82)*1000","v":149019.39092491547},{"$f":"+$J82*Energía!AC82*(1-$C82)*1000","v":156088.50831052466},{"$f":"+M82","v":136998.4271486793},{"$f":"+Potencia!T82*$K82*12*1000*(1-$C82)","v":71552.497984073663},null,0.94677847757870359,{"$f":"IF(R82=0,0,$E82*$F$3*H82/$R$80)","v":2.4908168005691356},null,3.3989347345075457E-3,0.97141855222196294,null,{"$f":"+$W82*Energía!Z82*(1-$C82)*1000","v":129707.16228650352},{"$f":"+$W82*Energía!AA82*(1-$C82)*1000","v":135034.10627222824},{"$f":"+$W82*Energía!AB82*(1-$C82)*1000","v":141088.35206959714},{"$f":"+$W82*Energía!AC82*(1-$C82)*1000","v":147781.24026576933},{"$f":"+Z82","v":129707.16228650352},178224.16410141988,{"$f":"+Potencia!U82*$X82*12*1000*(1-$C82)","v":185543.56498683075},{"$f":"+Potencia!V82*$X82*12*1000*(1-$C82)","v":193857.92218107564},{"$f":"+Potencia!W82*$X82*12*1000*(1-$C82)","v":203048.70203092237},{"$f":"+Potencia!T82*$X82*12*1000*(1-$C82)","v":178224.16410141988}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!H165","v":"Agro"},{"$f":"+IF(B83=0,0,VLOOKUP(B83,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.15228479649187887,null,0.5,0.5,null,{"$f":"+J82","v":3.5899999999999999E-3},0.39,null,{"$f":"+$J83*Energía!Z83*(1-$C83)*1000","v":1003.6547605065447},{"$f":"+$J83*Energía!AA83*(1-$C83)*1000","v":1044.8738620270524},{"$f":"+$J83*Energía!AB83*(1-$C83)*1000","v":1091.7207169631295},{"$f":"+$J83*Energía!AC83*(1-$C83)*1000","v":1143.5092919439674},1003.6547605065447,{"$f":"+Potencia!T83*$K83*12*1000*(1-$C83)","v":640.52021503889341},null,0.94677847757870359,{"$f":"IF(R83=0,0,$E83*$F$3*H83/$R$80)*0+U81","v":2.4908168005691356},null,3.3989347345075457E-3,0.97141855222196294,null,{"$f":"+$W83*Energía!Z83*(1-$C83)*1000","v":950.23872616700476},{"$f":"+$W83*Energía!AA83*(1-$C83)*1000","v":989.2640843517529},{"$f":"+$W83*Energía!AB83*(1-$C83)*1000","v":1033.6176783474825},{"$f":"+$W83*Energía!AC83*(1-$C83)*1000","v":1082.6499865238106},950.23872616700476,1595.4185127230312,{"$f":"+Potencia!U83*$X83*12*1000*(1-$C83)","v":1660.9834302769559},{"$f":"+Potencia!V83*$X83*12*1000*(1-$C83)","v":1735.4584608299219},{"$f":"+Potencia!W83*$X83*12*1000*(1-$C83)","v":1817.7879434951731},{"$f":"+Potencia!T83*$X83*12*1000*(1-$C83)","v":1595.4185127230312}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!H166","v":"Jub. 1"},{"$f":"+IF(B84=0,0,VLOOKUP(B84,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.15228479649187887,null,{"$f":"+G83","v":0.5},0.5,null,3.5899999999999999E-3,0.39,null,{"$f":"+$J84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AC84*(1-$C84)*1000","v":0},0,{"$f":"+Potencia!T84*$K84*12*1000*(1-$C84)","v":0},null,0,{"$f":"IF(R84=0,0,$E84*$F$3*H84/$R$80)","v":0},null,0,0,null,{"$f":"+$W84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AC84*(1-$C84)*1000","v":0},0,0,{"$f":"+Potencia!U84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!V84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!W84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!T84*$X84*12*1000*(1-$C84)","v":0}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!H167","v":"Jub. 2"},{"$f":"+IF(B85=0,0,VLOOKUP(B85,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.15228479649187887,null,0.5,0.5,null,3.5899999999999999E-3,0.39,null,{"$f":"+$J85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},0,{"$f":"+Potencia!T85*$K85*12*1000*(1-$C85)","v":0},null,0,0,null,0,0,null,{"$f":"+$W85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},0,0,{"$f":"+Potencia!U85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!V85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!W85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!T85*$X85*12*1000*(1-$C85)","v":0}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!H168","v":"Político"},{"$f":"+IF(B86=0,0,VLOOKUP(B86,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.15228479649187887,null,0.5,0.5,null,3.5899999999999999E-3,0.39,null,{"$f":"+$J86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AC86*(1-$C86)*1000","v":0},0,{"$f":"+Potencia!T86*$K86*12*1000*(1-$C86)","v":0},null,0,0,null,0,0,null,{"$f":"+$W86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AC86*(1-$C86)*1000","v":0},0,0,{"$f":"+Potencia!U86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!V86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!W86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!T86*$X86*12*1000*(1-$C86)","v":0}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!H169","v":"x1"},{"$f":"+IF(B87=0,0,VLOOKUP(B87,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E86","v":0.15228479649187887},null,0.5,0.5,null,3.5899999999999999E-3,0.39,null,{"$f":"+$J87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AC87*(1-$C87)*1000","v":0},0,{"$f":"+Potencia!T87*$K87*12*1000*(1-$C87)","v":0},null,0,0,null,0,0,null,{"$f":"+$W87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AC87*(1-$C87)*1000","v":0},0,0,{"$f":"+Potencia!U87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!V87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!W87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!T87*$X87*12*1000*(1-$C87)","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!H170","v":"x2"},{"$f":"+IF(B88=0,0,VLOOKUP(B88,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.15228479649187887,null,0.5,0.5,null,3.5899999999999999E-3,0.39,null,{"$f":"+$J88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,{"$f":"+Potencia!T88*$K88*12*1000*(1-$C88)","v":0},null,0,0,null,0,0,null,{"$f":"+$W88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,0,{"$f":"+Potencia!U88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!V88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!W88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!T88*$X88*12*1000*(1-$C88)","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!H171","v":"Discap."},{"$f":"+IF(B89=0,0,VLOOKUP(B89,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.15228479649187887,null,0.5,0.5,null,3.5899999999999999E-3,0.39,null,{"$f":"+$J89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AC89*(1-$C89)*1000","v":0},0,{"$f":"+Potencia!T89*$K89*12*1000*(1-$C89)","v":0},null,0,0,null,0,0,null,{"$f":"+$W89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AC89*(1-$C89)*1000","v":0},0,0,{"$f":"+Potencia!U89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!V89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!W89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!T89*$X89*12*1000*(1-$C89)","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H172","v":"Discapacitados 601-más"},{"$f":"+IF(B90=0,0,VLOOKUP(B90,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.15228479649187887,null,0.5,0.5,null,3.5899999999999999E-3,0.39,null,{"$f":"+$J90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,{"$f":"+Potencia!T90*$K90*12*1000*(1-$C90)","v":0},null,0,0,null,0,0,null,{"$f":"+$W90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,0,{"$f":"+Potencia!U90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!V90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!W90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!T90*$X90*12*1000*(1-$C90)","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H173","v":"Cruz Roja"},{"$f":"+IF(B91=0,0,VLOOKUP(B91,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.15228479649187887,null,0.5,0.5,null,3.5899999999999999E-3,0.39,null,{"$f":"+$J91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AC91*(1-$C91)*1000","v":0},0,{"$f":"+Potencia!T91*$K91*12*1000*(1-$C91)","v":0},null,0,0,null,0,0,null,{"$f":"+$W91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AC91*(1-$C91)*1000","v":0},0,0,{"$f":"+Potencia!U91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!V91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!W91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!T91*$X91*12*1000*(1-$C91)","v":0}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H174","v":0},{"$f":"+IF(B92=0,0,VLOOKUP(B92,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.15228479649187887,null,0.5,0.5,null,3.5899999999999999E-3,0.39,null,{"$f":"+SUM(M93:M102)","v":158001.58173901914},164490.54935455098,171865.47295443792,180018.35289380309,158001.58173901914,59670.92924173153,null,0.94677847757870359,2.4908168005691356,null,3.3989347345075457E-3,0.97141855222196294,null,{"$f":"+SUM(Z93:Z102)","v":149592.4970138956},{"$f":"+SUM(AA93:AA102)","v":155736.11189398635},{"$f":"+SUM(AB93:AB102)","v":162718.53083214659},{"$f":"+SUM(AC93:AC102)","v":170437.50208902071},{"$f":"+SUM(AD93:AD102)","v":149592.4970138956},148629.35306087704,{"$f":"+SUM(AF93:AF102)","v":154737.38753698274},{"$f":"+SUM(AG93:AG102)","v":161675.48905830938},{"$f":"+SUM(AH93:AH102)","v":169345.31214785582},{"$f":"+SUM(AI93:AI102)","v":148629.35306087704}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!H175","v":"Regular"},{"$f":"+IF(B93=0,0,VLOOKUP(B93,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.15228479649187887,null,0.5,0.5,null,{"$f":"+J92","v":3.5899999999999999E-3},{"$f":"+K92","v":0.39},null,{"$f":"+($J93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$J82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":157096.59134479967},{"$f":"+($J93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$J82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":163548.39190607914},{"$f":"+($J93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$J82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":170881.07393507456},{"$f":"+($J93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$J82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":178987.25637971124},157096.59134479967,{"$f":"+Potencia!T93*$K93*12*1000*(1-$C93)","v":59384.262851784057},null,0.94677847757870359,2.4908168005691356,null,3.3989347345075457E-3,0.97141855222196294,null,{"$f":"+($W93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$W82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":148735.67158623313},{"$f":"+($W93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$W82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":154844.09749928274},{"$f":"+($W93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$W82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":161786.52302726376},{"$f":"+($W93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$W82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":169461.28210117211},148735.67158623313,147915.31960063736,{"$f":"+Potencia!U93*$X93*12*1000*(1-$C93)","v":153994.01033741824},{"$f":"+Potencia!V93*$X93*12*1000*(1-$C93)","v":160898.78037653933},{"$f":"+Potencia!W93*$X93*12*1000*(1-$C93)","v":168531.75670461322},{"$f":"+Potencia!T93*$X93*12*1000*(1-$C93)","v":147915.31960063736}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!H176","v":"Agro"},{"$f":"+IF(B94=0,0,VLOOKUP(B94,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.15228479649187887,null,0.5,0.5,null,{"$f":"+J93","v":3.5899999999999999E-3},0.39,null,{"$f":"+($J94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$J83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":904.99039421946077},{"$f":"+($J94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$J83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":942.15744847185056},{"$f":"+($J94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$J83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":984.399019363364},{"$f":"+($J94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$J83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":1031.0965140918486},904.99039421946077,{"$f":"+Potencia!T94*$K94*12*1000*(1-$C94)","v":286.66638994747683},null,0.94677847757870359,{"$f":"IF(R94=0,0,$E94*$F$3*H94/$R$80)*0+U92","v":2.4908168005691356},null,3.3989347345075457E-3,0.97141855222196294,null,{"$f":"+($W94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$W83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":856.82542766245194},{"$f":"+($W94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$W83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":892.01439470361458},{"$f":"+($W94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$W83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":932.00780488281464},{"$f":"+($W94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$W83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":976.21998784858852},856.82542766245194,714.03346023967845,{"$f":"+Potencia!U94*$X94*12*1000*(1-$C94)","v":743.37719956451201},{"$f":"+Potencia!V94*$X94*12*1000*(1-$C94)","v":776.70868177003513},{"$f":"+Potencia!W94*$X94*12*1000*(1-$C94)","v":813.55544324259506},{"$f":"+Potencia!T94*$X94*12*1000*(1-$C94)","v":714.03346023967845}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!H177","v":"Jub. 1"},{"$f":"+IF(B95=0,0,VLOOKUP(B95,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.15228479649187887,null,0.5,0.5,null,3.5899999999999999E-3,0.39,null,{"$f":"+($J95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$J84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$J84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$J84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$J84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,{"$f":"+Potencia!T95*$K95*12*1000*(1-$C95)","v":0},null,0,{"$f":"IF(R95=0,0,$E95*$F$3*H95/$R$80)","v":0},null,0,0,null,{"$f":"+($W95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$W84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$W84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$W84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$W84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,0,{"$f":"+Potencia!U95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!V95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!W95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!T95*$X95*12*1000*(1-$C95)","v":0}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!H178","v":"Jub. 2"},{"$f":"+IF(B96=0,0,VLOOKUP(B96,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.15228479649187887,null,0.5,0.5,null,3.5899999999999999E-3,0.39,null,{"$f":"+($J96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$J85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$J85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$J85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$J85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},0,{"$f":"+Potencia!T96*$K96*12*1000*(1-$C96)","v":0},null,0,0,null,0,0,null,{"$f":"+($W96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$W85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$W85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$W85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$W85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},0,0,{"$f":"+Potencia!U96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!V96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!W96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!T96*$X96*12*1000*(1-$C96)","v":0}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!H179","v":"Político"},{"$f":"+IF(B97=0,0,VLOOKUP(B97,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.15228479649187887,null,0.5,0.5,null,3.5899999999999999E-3,0.39,null,{"$f":"+($J97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$J86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$J86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$J86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$J86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},0,{"$f":"+Potencia!T97*$K97*12*1000*(1-$C97)","v":0},null,0,0,null,0,0,null,{"$f":"+($W97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$W86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$W86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$W86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$W86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},0,0,{"$f":"+Potencia!U97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!V97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!W97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!T97*$X97*12*1000*(1-$C97)","v":0}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!H180","v":"x1"},{"$f":"+IF(B98=0,0,VLOOKUP(B98,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.15228479649187887,null,0.5,0.5,null,3.5899999999999999E-3,0.39,null,{"$f":"+($J98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$J87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$J87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$J87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$J87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,{"$f":"+Potencia!T98*$K98*12*1000*(1-$C98)","v":0},null,0,0,null,0,0,null,{"$f":"+($W98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$W87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$W87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$W87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$W87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,0,{"$f":"+Potencia!U98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!V98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!W98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!T98*$X98*12*1000*(1-$C98)","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!H181","v":"x2"},{"$f":"+IF(B99=0,0,VLOOKUP(B99,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.15228479649187887,null,0.5,0.5,null,3.5899999999999999E-3,0.39,null,{"$f":"+($J99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$J88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$J88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$J88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$J88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,{"$f":"+Potencia!T99*$K99*12*1000*(1-$C99)","v":0},null,0,0,null,0,0,null,{"$f":"+($W99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$W88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$W88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$W88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$W88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,0,{"$f":"+Potencia!U99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!V99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!W99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!T99*$X99*12*1000*(1-$C99)","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!H182","v":"Discap."},{"$f":"+IF(B100=0,0,VLOOKUP(B100,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.15228479649187887,null,{"$f":"+G99","v":0.5},0.5,null,3.5899999999999999E-3,0.39,null,{"$f":"+($J100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$J89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$J89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$J89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$J89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,{"$f":"+Potencia!T100*$K100*12*1000*(1-$C100)","v":0},null,0,0,null,0,0,null,{"$f":"+($W100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$W89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$W89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$W89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$W89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,0,{"$f":"+Potencia!U100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!V100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!W100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!T100*$X100*12*1000*(1-$C100)","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H183","v":"Discapacitados 601-más"},{"$f":"+IF(B101=0,0,VLOOKUP(B101,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.15228479649187887,null,0.5,0.5,null,3.5899999999999999E-3,0.39,null,{"$f":"+($J101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$J90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$J90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$J90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$J90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,{"$f":"+Potencia!T101*$K101*12*1000*(1-$C101)","v":0},null,0,0,null,0,0,null,{"$f":"+($W101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$W90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$W90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$W90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$W90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,0,{"$f":"+Potencia!U101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!V101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!W101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!T101*$X101*12*1000*(1-$C101)","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H184","v":"Cruz Roja"},{"$f":"+IF(B102=0,0,VLOOKUP(B102,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.15228479649187887,null,0.5,0.5,null,3.5899999999999999E-3,0.39,null,{"$f":"+($J102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$J91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$J91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$J91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$J91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,{"$f":"+Potencia!T102*$K102*12*1000*(1-$C102)","v":0},null,0,0,null,0,0,null,{"$f":"+($W102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$W91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$W91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$W91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$W91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,0,{"$f":"+Potencia!U102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!V102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!W102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!T102*$X102*12*1000*(1-$C102)","v":0}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H185","v":0},{"$f":"+IF(B103=0,0,VLOOKUP(B103,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.15228479649187887,null,0.5,0.5,null,3.5899999999999999E-3,0.39,null,{"$f":"+SUM(M104:M113)","v":59284.570581357169},61719.328856363332,64486.511145789991,67545.59435803903,59284.570581357169,21518.838876978356,null,0.94677847757870359,2.4908168005691356,null,3.3989347345075457E-3,0.97141855222196294,null,{"$f":"+SUM(Z104:Z113)","v":56129.355478924539},{"$f":"+SUM(AA104:AA113)","v":58434.532211807025},{"$f":"+SUM(AB104:AB113)","v":61054.44084697315},{"$f":"+SUM(AC104:AC113)","v":63950.71499345285},{"$f":"+SUM(AD104:AD113)","v":56129.355478924539},53599.48540351796,{"$f":"+SUM(AF104:AF113)","v":55802.196362046576},{"$f":"+SUM(AG104:AG113)","v":58304.250388132248},{"$f":"+SUM(AH104:AH113)","v":61070.181627618491},{"$f":"+SUM(AI104:AI113)","v":53599.48540351796}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!H186","v":"Regular"},{"$f":"+IF(B104=0,0,VLOOKUP(B104,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.15228479649187887,null,0.5,0.5,null,{"$f":"+J103","v":3.5899999999999999E-3},{"$f":"+K103","v":0.39},null,{"$f":"+($J104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$J82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":59284.570581357169},{"$f":"+($J104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$J82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":61719.328856363332},{"$f":"+($J104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$J82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":64486.511145789991},{"$f":"+($J104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$J82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":67545.59435803903},59284.570581357169,{"$f":"+Potencia!T104*$K104*12*1000*(1-$C104)","v":21518.838876978356},null,0.94677847757870359,2.4908168005691356,null,3.3989347345075457E-3,0.97141855222196294,null,{"$f":"+($W104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$W82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":56129.355478924539},{"$f":"+($W104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$W82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":58434.532211807025},{"$f":"+($W104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$W82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":61054.44084697315},{"$f":"+($W104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$W82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":63950.71499345285},56129.355478924539,53599.48540351796,{"$f":"+Potencia!U104*$X104*12*1000*(1-$C104)","v":55802.196362046576},{"$f":"+Potencia!V104*$X104*12*1000*(1-$C104)","v":58304.250388132248},{"$f":"+Potencia!W104*$X104*12*1000*(1-$C104)","v":61070.181627618491},{"$f":"+Potencia!T104*$X104*12*1000*(1-$C104)","v":53599.48540351796}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!H187","v":"Agro"},{"$f":"+IF(B105=0,0,VLOOKUP(B105,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.15228479649187887,null,0.5,0.5,null,{"$f":"+J104","v":3.5899999999999999E-3},0.39,null,{"$f":"+($J105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$J83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$J83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$J83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$J83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":0},0,{"$f":"+Potencia!T105*$K105*12*1000*(1-$C105)","v":0},null,{"$f":"IF(Q105=0,0,$E105*$F$3*G105/$Q$80)*0+T103","v":0.94677847757870359},{"$f":"IF(R105=0,0,$E105*$F$3*H105/$R$80)*0+U103","v":2.4908168005691356},null,3.3989347345075457E-3,0.97141855222196294,null,{"$f":"+($W105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$W83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($W105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$W83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($W105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$W83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($W105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$W83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":0},0,0,{"$f":"+Potencia!U105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!V105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!W105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!T105*$X105*12*1000*(1-$C105)","v":0}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!H188","v":"Jub. 1"},{"$f":"+IF(B106=0,0,VLOOKUP(B106,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.15228479649187887,null,0.5,0.5,null,3.5899999999999999E-3,0.39,null,{"$f":"+($J106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$J84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$J84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$J84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$J84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,{"$f":"+Potencia!T106*$K106*12*1000*(1-$C106)","v":0},null,{"$f":"IF(Q106=0,0,$E106*$F$3*G106/$Q$80)","v":0},{"$f":"IF(R106=0,0,$E106*$F$3*H106/$R$80)","v":0},null,0,0,null,{"$f":"+($W106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$W84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$W84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$W84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$W84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,0,{"$f":"+Potencia!U106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!V106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!W106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!T106*$X106*12*1000*(1-$C106)","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!H189","v":"Jub. 2"},{"$f":"+IF(B107=0,0,VLOOKUP(B107,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.15228479649187887,null,0.5,0.5,null,3.5899999999999999E-3,0.39,null,{"$f":"+($J107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$J85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$J85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$J85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$J85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,{"$f":"+Potencia!T107*$K107*12*1000*(1-$C107)","v":0},null,0,0,null,0,0,null,{"$f":"+($W107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$W85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$W85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$W85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$W85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,0,{"$f":"+Potencia!U107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!V107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!W107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!T107*$X107*12*1000*(1-$C107)","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!H190","v":"Político"},{"$f":"+IF(B108=0,0,VLOOKUP(B108,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.15228479649187887,null,0.5,0.5,null,3.5899999999999999E-3,0.39,null,{"$f":"+($J108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$J86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$J86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$J86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$J86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,{"$f":"+Potencia!T108*$K108*12*1000*(1-$C108)","v":0},null,0,0,null,0,0,null,{"$f":"+($W108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$W86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$W86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$W86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$W86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,0,{"$f":"+Potencia!U108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!V108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!W108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!T108*$X108*12*1000*(1-$C108)","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!H191","v":"x1"},{"$f":"+IF(B109=0,0,VLOOKUP(B109,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.15228479649187887,null,0.5,0.5,null,3.5899999999999999E-3,0.39,null,{"$f":"+($J109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$J87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$J87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$J87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$J87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,{"$f":"+Potencia!T109*$K109*12*1000*(1-$C109)","v":0},null,0,0,null,0,0,null,{"$f":"+($W109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$W87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$W87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$W87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$W87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,0,{"$f":"+Potencia!U109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!V109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!W109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!T109*$X109*12*1000*(1-$C109)","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!H192","v":"x2"},{"$f":"+IF(B110=0,0,VLOOKUP(B110,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.15228479649187887,null,0.5,0.5,null,3.5899999999999999E-3,0.39,null,{"$f":"+($J110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$J88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$J88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$J88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$J88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,{"$f":"+Potencia!T110*$K110*12*1000*(1-$C110)","v":0},null,0,0,null,0,0,null,{"$f":"+($W110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$W88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$W88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$W88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$W88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,0,{"$f":"+Potencia!U110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!V110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!W110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!T110*$X110*12*1000*(1-$C110)","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!H193","v":"Discap."},{"$f":"+IF(B111=0,0,VLOOKUP(B111,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.15228479649187887,null,0.5,0.5,null,3.5899999999999999E-3,0.39,null,{"$f":"+($J111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$J89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$J89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$J89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$J89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,{"$f":"+Potencia!T111*$K111*12*1000*(1-$C111)","v":0},null,0,0,null,0,0,null,{"$f":"+($W111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$W89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$W89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$W89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$W89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,0,{"$f":"+Potencia!U111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!V111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!W111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!T111*$X111*12*1000*(1-$C111)","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H194","v":"Discapacitados 601-más"},{"$f":"+IF(B112=0,0,VLOOKUP(B112,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.15228479649187887,null,0.5,0.5,null,3.5899999999999999E-3,0.39,null,{"$f":"+($J112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$J90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$J90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$J90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$J90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,{"$f":"+Potencia!T112*$K112*12*1000*(1-$C112)","v":0},null,0,0,null,0,0,null,{"$f":"+($W112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$W90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$W90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$W90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$W90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,0,{"$f":"+Potencia!U112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!V112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!W112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!T112*$X112*12*1000*(1-$C112)","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H195","v":"Cruz Roja"},{"$f":"+IF(B113=0,0,VLOOKUP(B113,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.15228479649187887,null,0.5,0.5,null,3.5899999999999999E-3,0.39,null,{"$f":"+($J113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$J91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$J91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$J91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$J91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,{"$f":"+Potencia!T113*$K113*12*1000*(1-$C113)","v":0},null,0,0,null,0,0,null,{"$f":"+($W113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$W91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$W91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$W91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$W91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,0,{"$f":"+Potencia!U113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!V113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!W113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!T113*$X113*12*1000*(1-$C113)","v":0}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H196","v":0},{"$f":"+IF(B114=0,0,VLOOKUP(B114,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.15228479649187887,null,0.5,0.5,null,3.5899999999999999E-3,0.39,null,{"$f":"+SUM(M115:M124)","v":209093.24957064987},217680.50110419074,227440.19289881297,238229.4023555702,209093.24957064987,61142.923434849989,null,0.94677847757870359,2.4908168005691356,null,3.3989347345075457E-3,0.97141855222196294,null,{"$f":"+SUM(Z115:Z124)","v":197964.9885004838},{"$f":"+SUM(AA115:AA124)","v":206095.21343399503},{"$f":"+SUM(AB115:AB124)","v":215335.47957294475},{"$f":"+SUM(AC115:AC124)","v":225550.47087669114},{"$f":"+SUM(AD115:AD124)","v":197964.9885004838},152295.8209274367,{"$f":"+SUM(AF115:AF124)","v":158554.5316439571},{"$f":"+SUM(AG115:AG124)","v":165663.78594068775},{"$f":"+SUM(AH115:AH124)","v":173522.8123021377},{"$f":"+SUM(AI115:AI124)","v":152295.8209274367}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!H197","v":"Regular"},{"$f":"+IF(B115=0,0,VLOOKUP(B115,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.15228479649187887,null,0.5,0.5,null,{"$f":"+J114","v":3.5899999999999999E-3},{"$f":"+K114","v":0.39},null,{"$f":"+($J115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$J82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":209093.24957064987},{"$f":"+($J115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$J82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":217680.50110419074},{"$f":"+($J115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$J82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":227440.19289881297},{"$f":"+($J115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$J82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":238229.4023555702},209093.24957064987,{"$f":"+Potencia!T115*$K115*12*1000*(1-$C115)","v":61142.923434849989},null,0.94677847757870359,2.4908168005691356,null,3.3989347345075457E-3,0.97141855222196294,null,{"$f":"+($W115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$W82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":197964.9885004838},{"$f":"+($W115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$W82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":206095.21343399503},{"$f":"+($W115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$W82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":215335.47957294475},{"$f":"+($W115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$W82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":225550.47087669114},197964.9885004838,152295.8209274367,{"$f":"+Potencia!U115*$X115*12*1000*(1-$C115)","v":158554.5316439571},{"$f":"+Potencia!V115*$X115*12*1000*(1-$C115)","v":165663.78594068775},{"$f":"+Potencia!W115*$X115*12*1000*(1-$C115)","v":173522.8123021377},{"$f":"+Potencia!T115*$X115*12*1000*(1-$C115)","v":152295.8209274367}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!H198","v":"Agro"},{"$f":"+IF(B116=0,0,VLOOKUP(B116,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.15228479649187887,null,{"$f":"+G115","v":0.5},0.5,null,{"$f":"+J115","v":3.5899999999999999E-3},0.39,null,{"$f":"+($J116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$J83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$J83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$J83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$J83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},0,{"$f":"+Potencia!T116*$K116*12*1000*(1-$C116)","v":0},null,0,{"$f":"IF(R116=0,0,$E116*$F$3*H116/$R$80)*0+U114","v":2.4908168005691356},null,0,0.97141855222196294,null,{"$f":"+($W116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$W83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$W83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$W83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$W83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},0,0,{"$f":"+Potencia!U116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!V116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!W116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!T116*$X116*12*1000*(1-$C116)","v":0}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!H199","v":"Jub. 1"},{"$f":"+IF(B117=0,0,VLOOKUP(B117,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.15228479649187887,null,0.5,0.5,null,3.5899999999999999E-3,0.39,null,{"$f":"+($J117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$J84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$J84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$J84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$J84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,{"$f":"+Potencia!T117*$K117*12*1000*(1-$C117)","v":0},null,0,{"$f":"IF(R117=0,0,$E117*$F$3*H117/$R$80)","v":0},null,0,0,null,{"$f":"+($W117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$W84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$W84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$W84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$W84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,0,{"$f":"+Potencia!U117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!V117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!W117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!T117*$X117*12*1000*(1-$C117)","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!H200","v":"Jub. 2"},{"$f":"+IF(B118=0,0,VLOOKUP(B118,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.15228479649187887,null,0.5,0.5,null,3.5899999999999999E-3,0.39,null,{"$f":"+($J118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$J85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$J85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$J85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$J85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,{"$f":"+Potencia!T118*$K118*12*1000*(1-$C118)","v":0},null,0,0,null,0,0,null,{"$f":"+($W118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$W85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$W85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$W85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$W85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,0,{"$f":"+Potencia!U118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!V118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!W118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!T118*$X118*12*1000*(1-$C118)","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!H201","v":"Político"},{"$f":"+IF(B119=0,0,VLOOKUP(B119,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.15228479649187887,null,0.5,0.5,null,3.5899999999999999E-3,0.39,null,{"$f":"+($J119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$J86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$J86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$J86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$J86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,{"$f":"+Potencia!T119*$K119*12*1000*(1-$C119)","v":0},null,0,0,null,0,0,null,{"$f":"+($W119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$W86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$W86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$W86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$W86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,0,{"$f":"+Potencia!U119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!V119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!W119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!T119*$X119*12*1000*(1-$C119)","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!H202","v":"x1"},{"$f":"+IF(B120=0,0,VLOOKUP(B120,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.15228479649187887,null,0.5,0.5,null,3.5899999999999999E-3,0.39,null,{"$f":"+($J120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$J87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$J87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$J87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$J87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,{"$f":"+Potencia!T120*$K120*12*1000*(1-$C120)","v":0},null,0,0,null,0,0,null,{"$f":"+($W120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$W87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$W87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$W87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$W87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,0,{"$f":"+Potencia!U120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!V120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!W120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!T120*$X120*12*1000*(1-$C120)","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!H203","v":"x2"},{"$f":"+IF(B121=0,0,VLOOKUP(B121,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.15228479649187887,null,0.5,0.5,null,3.5899999999999999E-3,0.39,null,{"$f":"+($J121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$J88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$J88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$J88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$J88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,{"$f":"+Potencia!T121*$K121*12*1000*(1-$C121)","v":0},null,0,0,null,0,0,null,{"$f":"+($W121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$W88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$W88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$W88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$W88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,0,{"$f":"+Potencia!U121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!V121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!W121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!T121*$X121*12*1000*(1-$C121)","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!H204","v":"Discap."},{"$f":"+IF(B122=0,0,VLOOKUP(B122,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.15228479649187887,null,0.5,0.5,null,3.5899999999999999E-3,0.39,null,{"$f":"+($J122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$J89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$J89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$J89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$J89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,{"$f":"+Potencia!T122*$K122*12*1000*(1-$C122)","v":0},null,0,0,null,0,0,null,{"$f":"+($W122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$W89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$W89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$W89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$W89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,0,{"$f":"+Potencia!U122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!V122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!W122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!T122*$X122*12*1000*(1-$C122)","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H205","v":"Discapacitados 601-más"},{"$f":"+IF(B123=0,0,VLOOKUP(B123,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.15228479649187887,null,0.5,0.5,null,3.5899999999999999E-3,0.39,null,{"$f":"+($J123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$J90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$J90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$J90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$J90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,{"$f":"+Potencia!T123*$K123*12*1000*(1-$C123)","v":0},null,0,0,null,0,0,null,{"$f":"+($W123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$W90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$W90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$W90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$W90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,0,{"$f":"+Potencia!U123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!V123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!W123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!T123*$X123*12*1000*(1-$C123)","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H206","v":"Cruz Roja"},{"$f":"+IF(B124=0,0,VLOOKUP(B124,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.15228479649187887,null,0.5,0.5,null,3.5899999999999999E-3,0.39,null,{"$f":"+($J124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$J91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$J91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$J91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$J91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,{"$f":"+Potencia!T124*$K124*12*1000*(1-$C124)","v":0},null,0,0,null,0,0,null,{"$f":"+($W124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$W91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$W91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$W91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$W91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,0,{"$f":"+Potencia!U124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!V124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!W124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!T124*$X124*12*1000*(1-$C124)","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!H207","v":0},{"$f":"+IF(B125=0,0,VLOOKUP(B125,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.15228479649187887,null,0.5,0.5,null,0,0,null,{"$f":"+SUM(M126:M135)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z126:Z135)","v":0},{"$f":"+SUM(AA126:AA135)","v":0},{"$f":"+SUM(AB126:AB135)","v":0},{"$f":"+SUM(AC126:AC135)","v":0},{"$f":"+SUM(AD126:AD135)","v":0},0,{"$f":"+SUM(AF126:AF135)","v":0},{"$f":"+SUM(AG126:AG135)","v":0},{"$f":"+SUM(AH126:AH135)","v":0},{"$f":"+SUM(AI126:AI135)","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!H208","v":"Regular"},{"$f":"+IF(B126=0,0,VLOOKUP(B126,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.15228479649187887,null,0.5,0.5,null,{"$f":"+J125","v":0},{"$f":"+K125","v":0},null,{"$f":"+($J126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$J82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$J82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$J82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$J82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,{"$f":"+Potencia!T126*$K126*12*1000*(1-$C126)","v":0},null,0,0,null,0,0,null,{"$f":"+($W126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$W82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$W82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$W82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$W82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,0,{"$f":"+Potencia!U126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!V126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!W126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!T126*$X126*12*1000*(1-$C126)","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!H209","v":"Agro"},{"$f":"+IF(B127=0,0,VLOOKUP(B127,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.15228479649187887,null,0.5,0.5,null,{"$f":"+J126","v":0},0,null,{"$f":"+($J127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$J83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$J83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$J83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$J83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,{"$f":"+Potencia!T127*$K127*12*1000*(1-$C127)","v":0},null,0,0,null,0,0,null,{"$f":"+($W127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$W83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$W83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$W83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$W83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,0,{"$f":"+Potencia!U127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!V127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!W127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!T127*$X127*12*1000*(1-$C127)","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!H210","v":"Jub. 1"},{"$f":"+IF(B128=0,0,VLOOKUP(B128,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.15228479649187887,null,0.5,0.5,null,0,0,null,{"$f":"+($J128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$J84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$J84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$J84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$J84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,{"$f":"+Potencia!T128*$K128*12*1000*(1-$C128)","v":0},null,0,0,null,0,0,null,{"$f":"+($W128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$W84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$W84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$W84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$W84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,0,{"$f":"+Potencia!U128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!V128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!W128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!T128*$X128*12*1000*(1-$C128)","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!H211","v":"Jub. 2"},{"$f":"+IF(B129=0,0,VLOOKUP(B129,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.15228479649187887,null,0.5,0.5,null,0,0,null,{"$f":"+($J129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$J85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$J85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$J85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$J85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,{"$f":"+Potencia!T129*$K129*12*1000*(1-$C129)","v":0},null,0,0,null,0,0,null,{"$f":"+($W129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$W85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$W85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$W85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$W85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,0,{"$f":"+Potencia!U129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!V129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!W129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!T129*$X129*12*1000*(1-$C129)","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!H212","v":"Político"},{"$f":"+IF(B130=0,0,VLOOKUP(B130,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.15228479649187887,null,0.5,0.5,null,0,0,null,{"$f":"+($J130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$J86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$J86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$J86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$J86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,{"$f":"+Potencia!T130*$K130*12*1000*(1-$C130)","v":0},null,0,0,null,0,0,null,{"$f":"+($W130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$W86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$W86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$W86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$W86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,0,{"$f":"+Potencia!U130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!V130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!W130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!T130*$X130*12*1000*(1-$C130)","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!H213","v":"x1"},{"$f":"+IF(B131=0,0,VLOOKUP(B131,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.15228479649187887,null,0.5,0.5,null,0,0,null,{"$f":"+($J131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$J87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$J87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$J87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$J87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,{"$f":"+Potencia!T131*$K131*12*1000*(1-$C131)","v":0},null,0,0,null,0,0,null,{"$f":"+($W131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$W87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$W87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$W87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$W87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,0,{"$f":"+Potencia!U131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!V131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!W131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!T131*$X131*12*1000*(1-$C131)","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!H214","v":"x2"},{"$f":"+IF(B132=0,0,VLOOKUP(B132,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.15228479649187887,null,{"$f":"+G131","v":0.5},0.5,null,0,0,null,{"$f":"+($J132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$J88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$J88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$J88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$J88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,{"$f":"+Potencia!T132*$K132*12*1000*(1-$C132)","v":0},null,0,0,null,0,0,null,{"$f":"+($W132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$W88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$W88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$W88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$W88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,0,{"$f":"+Potencia!U132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!V132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!W132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!T132*$X132*12*1000*(1-$C132)","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!H215","v":"Discap."},{"$f":"+IF(B133=0,0,VLOOKUP(B133,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.15228479649187887,null,0.5,0.5,null,0,0,null,{"$f":"+($J133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$J89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$J89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$J89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$J89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,{"$f":"+Potencia!T133*$K133*12*1000*(1-$C133)","v":0},null,0,0,null,0,0,null,{"$f":"+($W133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$W89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$W89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$W89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$W89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,0,{"$f":"+Potencia!U133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!V133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!W133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!T133*$X133*12*1000*(1-$C133)","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H216","v":"Discapacitados 601-más"},{"$f":"+IF(B134=0,0,VLOOKUP(B134,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.15228479649187887,null,0.5,0.5,null,0,0,null,{"$f":"+($J134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$J90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$J90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$J90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$J90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,{"$f":"+Potencia!T134*$K134*12*1000*(1-$C134)","v":0},null,0,0,null,0,0,null,{"$f":"+($W134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$W90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$W90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$W90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$W90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,0,{"$f":"+Potencia!U134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!V134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!W134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!T134*$X134*12*1000*(1-$C134)","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H217","v":"Cruz Roja"},{"$f":"+IF(B135=0,0,VLOOKUP(B135,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.15228479649187887,null,0.5,0.5,null,0,0,null,{"$f":"+($J135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$J91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$J91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$J91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$J91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,{"$f":"+Potencia!T135*$K135*12*1000*(1-$C135)","v":0},null,0,0,null,0,0,null,{"$f":"+($W135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$W91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$W91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$W91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$W91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,0,{"$f":"+Potencia!U135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!V135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!W135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!T135*$X135*12*1000*(1-$C135)","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!H218","v":0},{"$f":"+IF(B136=0,0,VLOOKUP(B136,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.6108072493638893,null,1,0,null,null,null,null,{"$f":"+SUM(M137,M148,M159,M170,M181)","v":2819647.469117376},2951182.7608019002,3100396.2248303322,3265044.4045175184,2819647.469117376,0,null,{"$f":"IF(Q136=0,0,$E136*$F$3*G136/$Q$136)","v":1.5202112837373232},{"$f":"IF(R136=0,0,$E136*$F$3*H136/$R$136)","v":0},null,0,0,null,{"$f":"+SUM(Z137,Z148,Z159,Z170,Z181)","v":4286459.8987136222},{"$f":"+SUM(AA137,AA148,AA159,AA170,AA181)","v":4486421.3333421145},{"$f":"+SUM(AB137,AB148,AB159,AB170,AB181)","v":4713257.3250436699},{"$f":"+SUM(AC137,AC148,AC159,AC170,AC181)","v":4963557.3456509402},{"$f":"+SUM(AD137,AD148,AD159,AD170,AD181)","v":4286459.8987136222},0,{"$f":"+SUM(AF137,AF148,AF159,AF170,AF181)","v":0},{"$f":"+SUM(AG137,AG148,AG159,AG170,AG181)","v":0},{"$f":"+SUM(AH137,AH148,AH159,AH170,AH181)","v":0},{"$f":"+SUM(AI137,AI148,AI159,AI170,AI181)","v":0}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!H219","v":0},{"$f":"+IF(B137=0,0,VLOOKUP(B137,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E136","v":0.6108072493638893},null,{"$f":"+G136","v":1},0,null,5.5599999999999998E-3,0,null,{"$f":"+SUM(M138:M147)","v":970155.31464774639},1017788.9544288081,1071896.1870704079,1131637.5461921699,970155.31464774639,0,null,1.5202112837373232,0,null,8.4523747375795169E-3,0,null,{"$f":"+SUM(Z138:Z147)","v":1474841.0563052376},{"$f":"+SUM(AA138:AA147)","v":1547254.2529858863},{"$f":"+SUM(AB138:AB147)","v":1629508.6785794469},{"$f":"+SUM(AC138:AC147)","v":1720328.1668221529},{"$f":"+SUM(AD138:AD147)","v":1474841.0563052376},0,{"$f":"+SUM(AF138:AF147)","v":0},{"$f":"+SUM(AG138:AG147)","v":0},{"$f":"+SUM(AH138:AH147)","v":0},{"$f":"+SUM(AI138:AI147)","v":0}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!H220","v":"Regular"},{"$f":"+IF(B138=0,0,VLOOKUP(B138,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.6108072493638893,null,1,0,null,{"$f":"+J137","v":5.5599999999999998E-3},{"$f":"+K137","v":0},null,{"$f":"+$J138*Energía!Z138*(1-$C138)*1000","v":745771.79979021463},{"$f":"+$J138*Energía!AA138*(1-$C138)*1000","v":782342.72169269726},{"$f":"+$J138*Energía!AB138*(1-$C138)*1000","v":823900.34437340568},{"$f":"+$J138*Energía!AC138*(1-$C138)*1000","v":869799.61934528511},{"$f":"+M138","v":745771.79979021463},{"$f":"+Potencia!T138*$K138*12*1000*(1-$C138)","v":0},null,1.5202112837373232,0,null,8.4523747375795169E-3,0,null,{"$f":"+$W138*Energía!Z138*(1-$C138)*1000","v":1133730.7051341764},{"$f":"+$W138*Energía!AA138*(1-$C138)*1000","v":1189326.2332670067},{"$f":"+$W138*Energía!AB138*(1-$C138)*1000","v":1252502.6001915177},{"$f":"+$W138*Energía!AC138*(1-$C138)*1000","v":1322279.1959191309},{"$f":"+Z138","v":1133730.7051341764},0,{"$f":"+Potencia!U138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!V138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!W138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!T138*$X138*12*1000*(1-$C138)","v":0}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!H221","v":"Agro"},{"$f":"+IF(B139=0,0,VLOOKUP(B139,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.6108072493638893,null,1,0,null,{"$f":"+J138","v":5.5599999999999998E-3},0,null,{"$f":"+$J139*Energía!Z139*(1-$C139)*1000","v":142.33229169766329},{"$f":"+$J139*Energía!AA139*(1-$C139)*1000","v":148.45053995779006},{"$f":"+$J139*Energía!AB139*(1-$C139)*1000","v":155.41612670777232},{"$f":"+$J139*Energía!AC139*(1-$C139)*1000","v":163.13823888951075},142.33229169766329,{"$f":"+Potencia!T139*$K139*12*1000*(1-$C139)","v":0},null,1.5202112837373232,0,null,8.4523747375795169E-3,0,null,{"$f":"+$W139*Energía!Z139*(1-$C139)*1000","v":216.37515587897988},{"$f":"+$W139*Energía!AA139*(1-$C139)*1000","v":225.6761859207308},{"$f":"+$W139*Energía!AB139*(1-$C139)*1000","v":236.2653494959051},{"$f":"+$W139*Energía!AC139*(1-$C139)*1000","v":248.00459156886924},216.37515587897988,0,{"$f":"+Potencia!U139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!V139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!W139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!T139*$X139*12*1000*(1-$C139)","v":0}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!H222","v":"Jub. 1"},{"$f":"+IF(B140=0,0,VLOOKUP(B140,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.6108072493638893,null,1,0,null,5.5599999999999998E-3,0,null,{"$f":"+$J140*Energía!Z140*(1-$C140)*1000","v":224168.08877833228},{"$f":"+$J140*Energía!AA140*(1-$C140)*1000","v":235221.0853694379},{"$f":"+$J140*Energía!AB140*(1-$C140)*1000","v":247759.64494303599},{"$f":"+$J140*Energía!AC140*(1-$C140)*1000","v":261589.50218463383},224168.08877833228,{"$f":"+Potencia!T140*$K140*12*1000*(1-$C140)","v":0},null,1.5202112837373232,0,null,8.4523747375795169E-3,0,null,{"$f":"+$W140*Energía!Z140*(1-$C140)*1000","v":340782.85801465076},{"$f":"+$W140*Energía!AA140*(1-$C140)*1000","v":357585.74815155962},{"$f":"+$W140*Energía!AB140*(1-$C140)*1000","v":376647.00789715612},{"$f":"+$W140*Energía!AC140*(1-$C140)*1000","v":397671.31292830955},340782.85801465076,0,{"$f":"+Potencia!U140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!V140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!W140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!T140*$X140*12*1000*(1-$C140)","v":0}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!H223","v":"Jub. 2"},{"$f":"+IF(B141=0,0,VLOOKUP(B141,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.6108072493638893,null,1,0,null,5.5599999999999998E-3,0,null,{"$f":"+$J141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,{"$f":"+Potencia!T141*$K141*12*1000*(1-$C141)","v":0},null,0,0,null,0,0,null,{"$f":"+$W141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,0,{"$f":"+Potencia!U141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!V141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!W141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!T141*$X141*12*1000*(1-$C141)","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!H224","v":"Político"},{"$f":"+IF(B142=0,0,VLOOKUP(B142,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.6108072493638893,null,1,0,null,5.5599999999999998E-3,0,null,{"$f":"+$J142*Energía!Z142*(1-$C142)*1000","v":2.0382466875863048},{"$f":"+$J142*Energía!AA142*(1-$C142)*1000","v":2.1410995041457186},{"$f":"+$J142*Energía!AB142*(1-$C142)*1000","v":2.2588370400876516},{"$f":"+$J142*Energía!AC142*(1-$C142)*1000","v":2.3905205434499459},2.0382466875863048,{"$f":"+Potencia!T142*$K142*12*1000*(1-$C142)","v":0},null,1.5202112837373232,0,null,8.4523747375795169E-3,0,null,{"$f":"+$W142*Energía!Z142*(1-$C142)*1000","v":3.0985656135089235},{"$f":"+$W142*Energía!AA142*(1-$C142)*1000","v":3.2549236258067094},{"$f":"+$W142*Energía!AB142*(1-$C142)*1000","v":3.4339095564650641},{"$f":"+$W142*Energía!AC142*(1-$C142)*1000","v":3.6340963041584855},3.0985656135089235,{"$f":"+AI142","v":0},{"$f":"+Potencia!U142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!V142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!W142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!T142*$X142*12*1000*(1-$C142)","v":0}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!H225","v":"x1"},{"$f":"+IF(B143=0,0,VLOOKUP(B143,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.6108072493638893,null,1,0,null,5.5599999999999998E-3,0,null,{"$f":"+$J143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AC143*(1-$C143)*1000","v":0},0,{"$f":"+Potencia!T143*$K143*12*1000*(1-$C143)","v":0},null,0,0,null,{"$f":"+J143*T143","v":0},{"$f":"+U143*K143","v":0},null,{"$f":"+$W143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AC143*(1-$C143)*1000","v":0},0,0,{"$f":"+Potencia!U143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!V143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!W143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!T143*$X143*12*1000*(1-$C143)","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!H226","v":"x2"},{"$f":"+IF(B144=0,0,VLOOKUP(B144,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.6108072493638893,null,1,0,null,5.5599999999999998E-3,0,null,{"$f":"+$J144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,{"$f":"+Potencia!T144*$K144*12*1000*(1-$C144)","v":0},null,0,0,null,0,0,null,{"$f":"+$W144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,0,{"$f":"+Potencia!U144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!V144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!W144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!T144*$X144*12*1000*(1-$C144)","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!H227","v":"Discap."},{"$f":"+IF(B145=0,0,VLOOKUP(B145,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.6108072493638893,null,1,0,null,5.5599999999999998E-3,0,null,{"$f":"+$J145*Energía!Z145*(1-$C145)*1000","v":71.055540814244523},{"$f":"+$J145*Energía!AA145*(1-$C145)*1000","v":74.555727210953407},{"$f":"+$J145*Energía!AB145*(1-$C145)*1000","v":78.522790218568147},{"$f":"+$J145*Energía!AC145*(1-$C145)*1000","v":82.895902817858797},71.055540814244523,{"$f":"+Potencia!T145*$K145*12*1000*(1-$C145)","v":0},null,1.5202112837373232,0,null,8.4523747375795169E-3,0,null,{"$f":"+$W145*Energía!Z145*(1-$C145)*1000","v":108.01943491787243},{"$f":"+$W145*Energía!AA145*(1-$C145)*1000","v":113.34045777333316},{"$f":"+$W145*Energía!AB145*(1-$C145)*1000","v":119.37123172080602},{"$f":"+$W145*Energía!AC145*(1-$C145)*1000","v":126.01928683930153},108.01943491787243,0,{"$f":"+Potencia!U145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!V145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!W145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!T145*$X145*12*1000*(1-$C145)","v":0}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H228","v":"Discapacitados 601-más"},{"$f":"+IF(B146=0,0,VLOOKUP(B146,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.6108072493638893,null,1,0,null,5.5599999999999998E-3,0,null,{"$f":"+$J146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,{"$f":"+Potencia!T146*$K146*12*1000*(1-$C146)","v":0},null,0,0,null,0,0,null,{"$f":"+$W146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,0,{"$f":"+Potencia!U146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!V146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!W146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!T146*$X146*12*1000*(1-$C146)","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!H229","v":"Cruz Roja"},{"$f":"+IF(B147=0,0,VLOOKUP(B147,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.6108072493638893,null,1,0,null,5.5599999999999998E-3,0,null,{"$f":"+$J147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AC147*(1-$C147)*1000","v":0},0,{"$f":"+Potencia!T147*$K147*12*1000*(1-$C147)","v":0},null,0,0,null,0,0,null,{"$f":"+$W147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AC147*(1-$C147)*1000","v":0},0,0,{"$f":"+Potencia!U147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!V147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!W147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!T147*$X147*12*1000*(1-$C147)","v":0}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!H230","v":0},{"$f":"+IF(B148=0,0,VLOOKUP(B148,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.6108072493638893,null,1,0,null,5.5599999999999998E-3,0,null,{"$f":"+SUM(M149:M158)","v":713419.55802798469},747643.96236895269,786385.91295241984,829069.62080983841,713419.55802798469,0,null,1.5202112837373232,0,null,8.4523747375795169E-3,0,null,{"$f":"+SUM(Z149:Z158)","v":1084548.4621530364},{"$f":"+SUM(AA149:AA158)","v":1136576.7878113647},{"$f":"+SUM(AB149:AB158)","v":1195472.7382423452},{"$f":"+SUM(AC149:AC158)","v":1260360.9925589401},{"$f":"+SUM(AD149:AD158)","v":1084548.4621530364},0,{"$f":"+SUM(AF149:AF158)","v":0},{"$f":"+SUM(AG149:AG158)","v":0},{"$f":"+SUM(AH149:AH158)","v":0},{"$f":"+SUM(AI149:AI158)","v":0}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!H231","v":"Regular"},{"$f":"+IF(B149=0,0,VLOOKUP(B149,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.6108072493638893,null,1,0,null,{"$f":"+J148","v":5.5599999999999998E-3},{"$f":"+K148","v":0},null,{"$f":"+($J149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$J138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":518108.99851812044},{"$f":"+($J149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$J138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":542703.80313388351},{"$f":"+($J149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$J138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":570517.70711578929},{"$f":"+($J149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$J138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":601144.93577021686},{"$f":"+M149","v":518108.99851812044},{"$f":"+Potencia!T149*$K149*12*1000*(1-$C149)","v":0},null,1.5202112837373232,0,null,8.4523747375795169E-3,0,null,{"$f":"+($W149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$W138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":787635.14575309085},{"$f":"+($W149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$W138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":825024.44525128859},{"$f":"+($W149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$W138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":867307.45592936827},{"$f":"+($W149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$W138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":913867.31451943191},{"$f":"+Z149","v":787635.14575309085},0,{"$f":"+Potencia!U149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!V149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!W149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!T149*$X149*12*1000*(1-$C149)","v":0}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!H232","v":"Agro"},{"$f":"+IF(B150=0,0,VLOOKUP(B150,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.6108072493638893,null,1,0,null,{"$f":"+J149","v":5.5599999999999998E-3},0,null,{"$f":"+($J150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$J139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":572.30993429981709},{"$f":"+($J150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$J139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":596.14149670316067},{"$f":"+($J150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$J139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":623.24124298667914},{"$f":"+($J150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$J139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":653.22575044767302},572.30993429981709,{"$f":"+Potencia!T150*$K150*12*1000*(1-$C150)","v":0},null,1.5202112837373232,0,null,8.4523747375795169E-3,0,null,{"$f":"+($W150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$W139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":870.03201991754793},{"$f":"+($W150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$W139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":906.26102999220097},{"$f":"+($W150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$W139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":947.45837007882471},{"$f":"+($W150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$W139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":993.04115665833342},870.03201991754793,0,{"$f":"+Potencia!U150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!V150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!W150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!T150*$X150*12*1000*(1-$C150)","v":0}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!H233","v":"Jub. 1"},{"$f":"+IF(B151=0,0,VLOOKUP(B151,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.6108072493638893,null,1,0,null,5.5599999999999998E-3,0,null,{"$f":"+($J151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$J140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":158439.4298885749},{"$f":"+($J151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$J140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":166216.30980253499},{"$f":"+($J151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$J140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":175000.73612241834},{"$f":"+($J151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$J140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":184663.34413280437},158439.4298885749,{"$f":"+Potencia!T151*$K151*12*1000*(1-$C151)","v":0},null,1.5202112837373232,0,null,8.4523747375795169E-3,0,null,{"$f":"+($W151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$W140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":240861.40910552003},{"$f":"+($W151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$W140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":252683.9097029923},{"$f":"+($W151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$W140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":266038.09371563816},{"$f":"+($W151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$W140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":280727.29944335757},240861.40910552003,0,{"$f":"+Potencia!U151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!V151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!W151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!T151*$X151*12*1000*(1-$C151)","v":0}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!H234","v":"Jub. 2"},{"$f":"+IF(B152=0,0,VLOOKUP(B152,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.6108072493638893,null,1,0,null,5.5599999999999998E-3,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":36199.872107295734},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":38023.905715811314},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":40134.944944743394},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":42492.803968240798},36199.872107295734,{"$f":"+Potencia!T152*$K152*12*1000*(1-$C152)","v":0},null,1.5202112837373232,0,null,8.4523747375795169E-3,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":55031.454047358966},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":57804.370520940465},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":61013.596177175146},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":64598.040070157782},55031.454047358966,0,{"$f":"+Potencia!U152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!V152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!W152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!T152*$X152*12*1000*(1-$C152)","v":0}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!H235","v":"Político"},{"$f":"+IF(B153=0,0,VLOOKUP(B153,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.6108072493638893,null,{"$f":"+G152","v":1},0,null,5.5599999999999998E-3,0,null,{"$f":"+($J153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$J142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($J153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$J142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($J153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$J142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($J153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$J142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":0},0,{"$f":"+Potencia!T153*$K153*12*1000*(1-$C153)","v":0},null,0,0,null,0,0,null,{"$f":"+($W153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$W142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($W153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$W142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($W153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$W142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($W153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$W142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":0},0,0,{"$f":"+Potencia!U153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!V153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!W153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!T153*$X153*12*1000*(1-$C153)","v":0}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!H236","v":"x1"},{"$f":"+IF(B154=0,0,VLOOKUP(B154,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.6108072493638893,null,1,0,null,5.5599999999999998E-3,0,null,{"$f":"+($J154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$J143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$J143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$J143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$J143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,{"$f":"+Potencia!T154*$K154*12*1000*(1-$C154)","v":0},null,0,0,null,0,0,null,{"$f":"+($W154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$W143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$W143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$W143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$W143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,0,{"$f":"+Potencia!U154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!V154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!W154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!T154*$X154*12*1000*(1-$C154)","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!H237","v":"x2"},{"$f":"+IF(B155=0,0,VLOOKUP(B155,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.6108072493638893,null,1,0,null,5.5599999999999998E-3,0,null,{"$f":"+($J155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$J144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$J144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$J144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$J144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,{"$f":"+Potencia!T155*$K155*12*1000*(1-$C155)","v":0},null,0,0,null,0,0,null,{"$f":"+($W155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$W144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$W144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$W144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$W144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,0,{"$f":"+Potencia!U155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!V155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!W155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!T155*$X155*12*1000*(1-$C155)","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!H238","v":"Discap."},{"$f":"+IF(B156=0,0,VLOOKUP(B156,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.6108072493638893,null,1,0,null,5.5599999999999998E-3,0,null,{"$f":"+($J156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$J145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":98.94757969373714},{"$f":"+($J156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$J145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":103.80222001979368},{"$f":"+($J156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$J145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":109.28352648215417},{"$f":"+($J156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$J145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":115.31118812880869},98.94757969373714,{"$f":"+Potencia!T156*$K156*12*1000*(1-$C156)","v":0},null,1.5202112837373232,0,null,8.4523747375795169E-3,0,null,{"$f":"+($W156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$W145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":150.42122714891727},{"$f":"+($W156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$W145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":157.80130615107464},{"$f":"+($W156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$W145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":166.13405008477736},{"$f":"+($W156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$W145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":175.29736933457227},150.42122714891727,0,{"$f":"+Potencia!U156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!V156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!W156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!T156*$X156*12*1000*(1-$C156)","v":0}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H239","v":"Discapacitados 601-más"},{"$f":"+IF(B157=0,0,VLOOKUP(B157,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.6108072493638893,null,1,0,null,5.5599999999999998E-3,0,null,{"$f":"+($J157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$J146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$J146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$J146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$J146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,{"$f":"+Potencia!T157*$K157*12*1000*(1-$C157)","v":0},null,0,0,null,0,0,null,{"$f":"+($W157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$W146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$W146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$W146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$W146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,0,{"$f":"+Potencia!U157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!V157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!W157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!T157*$X157*12*1000*(1-$C157)","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!H240","v":"Cruz Roja"},{"$f":"+IF(B158=0,0,VLOOKUP(B158,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.6108072493638893,null,1,0,null,5.5599999999999998E-3,0,null,{"$f":"+($J158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$J147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$J147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$J147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$J147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,{"$f":"+Potencia!T158*$K158*12*1000*(1-$C158)","v":0},null,0,0,null,0,0,null,{"$f":"+($W158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$W147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$W147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$W147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$W147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,0,{"$f":"+Potencia!U158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!V158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!W158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!T158*$X158*12*1000*(1-$C158)","v":0}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!H241","v":0},{"$f":"+IF(B159=0,0,VLOOKUP(B159,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.6108072493638893,null,1,0,null,5.5599999999999998E-3,0,null,{"$f":"+SUM(M160:M169)","v":1136072.5964416452},1185749.8440041393,1242114.1248075047,1304337.2375155098,1136072.5964416452,0,null,1.5202112837373232,0,null,8.4523747375795169E-3,0,null,{"$f":"+SUM(Z160:Z169)","v":1727070.3802553476},{"$f":"+SUM(AA160:AA169)","v":1802590.2925448634},{"$f":"+SUM(AB160:AB169)","v":1888275.9082218783},{"$f":"+SUM(AC160:AC169)","v":1982868.1862698472},{"$f":"+SUM(AD160:AD169)","v":1727070.3802553476},0,{"$f":"+SUM(AF160:AF169)","v":0},{"$f":"+SUM(AG160:AG169)","v":0},{"$f":"+SUM(AH160:AH169)","v":0},{"$f":"+SUM(AI160:AI169)","v":0}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!H242","v":"Regular"},{"$f":"+IF(B160=0,0,VLOOKUP(B160,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.6108072493638893,null,1,0,null,{"$f":"+J159","v":5.5599999999999998E-3},{"$f":"+K159","v":0},null,{"$f":"+($J160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$J138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":1057580.5709195512},{"$f":"+($J160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$J138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":1103407.3062128103},{"$f":"+($J160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$J138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":1155368.8706326685},{"$f":"+($J160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$J138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":1212711.0627087024},{"$f":"+M160","v":1057580.5709195512},{"$f":"+Potencia!T160*$K160*12*1000*(1-$C160)","v":0},null,1.5202112837373232,0,null,8.4523747375795169E-3,0,null,{"$f":"+($W160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$W138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":1607745.9173732623},{"$f":"+($W160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$W138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":1677412.2374629178},{"$f":"+($W160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$W138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":1756404.7940146301},{"$f":"+($W160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$W138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":1843577.0414428501},{"$f":"+Z160","v":1607745.9173732623},0,{"$f":"+Potencia!U160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!V160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!W160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!T160*$X160*12*1000*(1-$C160)","v":0}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!H243","v":"Agro"},{"$f":"+IF(B161=0,0,VLOOKUP(B161,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.6108072493638893,null,1,0,null,{"$f":"+J160","v":5.5599999999999998E-3},0,null,{"$f":"+($J161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$J139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":6394.9426713996845},{"$f":"+($J161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$J139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":6658.7223701710736},{"$f":"+($J161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$J139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":6958.5670026355729},{"$f":"+($J161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$J139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":7290.1325998063166},6394.9426713996845,{"$f":"+Potencia!T161*$K161*12*1000*(1-$C161)","v":0},null,1.5202112837373232,0,null,8.4523747375795169E-3,0,null,{"$f":"+($W161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$W139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":9721.664007915102},{"$f":"+($W161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$W139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":10122.6648824082},{"$f":"+($W161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$W139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":10578.492076048802},{"$f":"+($W161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$W139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":11082.54183816687},9721.664007915102,0,{"$f":"+Potencia!U161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!V161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!W161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!T161*$X161*12*1000*(1-$C161)","v":0}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!H244","v":"Jub. 1"},{"$f":"+IF(B162=0,0,VLOOKUP(B162,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.6108072493638893,null,1,0,null,5.5599999999999998E-3,0,null,{"$f":"+($J162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$J140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$J140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$J140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$J140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,{"$f":"+Potencia!T162*$K162*12*1000*(1-$C162)","v":0},null,0,0,null,0,0,null,{"$f":"+($W162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$W140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$W140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$W140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$W140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,0,{"$f":"+Potencia!U162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!V162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!W162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!T162*$X162*12*1000*(1-$C162)","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!H245","v":"Jub. 2"},{"$f":"+IF(B163=0,0,VLOOKUP(B163,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.6108072493638893,null,1,0,null,5.5599999999999998E-3,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":72091.284019707542},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":75677.684618156884},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":79780.130536299432},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":84328.981274813152},72091.284019707542,{"$f":"+Potencia!T163*$K163*12*1000*(1-$C163)","v":0},null,1.5202112837373232,0,null,8.4523747375795169E-3,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":109593.98342587159},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":115046.07008363657},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":121282.65465931899},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":128197.86888004438},109593.98342587159,0,{"$f":"+Potencia!U163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!V163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!W163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!T163*$X163*12*1000*(1-$C163)","v":0}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!H246","v":"Político"},{"$f":"+IF(B164=0,0,VLOOKUP(B164,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.6108072493638893,null,1,0,null,5.5599999999999998E-3,0,null,{"$f":"+($J164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$J142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$J142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$J142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$J142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":0},0,{"$f":"+Potencia!T164*$K164*12*1000*(1-$C164)","v":0},null,0,0,null,0,0,null,{"$f":"+($W164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$W142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($W164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$W142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($W164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$W142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($W164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$W142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":0},0,0,{"$f":"+Potencia!U164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!V164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!W164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!T164*$X164*12*1000*(1-$C164)","v":0}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!H247","v":"x1"},{"$f":"+IF(B165=0,0,VLOOKUP(B165,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.6108072493638893,null,1,0,null,5.5599999999999998E-3,0,null,{"$f":"+($J165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$J143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$J143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$J143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$J143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,{"$f":"+Potencia!T165*$K165*12*1000*(1-$C165)","v":0},null,0,0,null,0,0,null,{"$f":"+($W165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$W143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$W143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$W143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$W143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,0,{"$f":"+Potencia!U165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!V165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!W165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!T165*$X165*12*1000*(1-$C165)","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!H248","v":"x2"},{"$f":"+IF(B166=0,0,VLOOKUP(B166,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.6108072493638893,null,1,0,null,5.5599999999999998E-3,0,null,{"$f":"+($J166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$J144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$J144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$J144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$J144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,{"$f":"+Potencia!T166*$K166*12*1000*(1-$C166)","v":0},null,0,0,null,0,0,null,{"$f":"+($W166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$W144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$W144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$W144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$W144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,0,{"$f":"+Potencia!U166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!V166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!W166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!T166*$X166*12*1000*(1-$C166)","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!H249","v":"Discap."},{"$f":"+IF(B167=0,0,VLOOKUP(B167,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.6108072493638893,null,1,0,null,5.5599999999999998E-3,0,null,{"$f":"+($J167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$J145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$J145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$J145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$J145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":0},0,{"$f":"+Potencia!T167*$K167*12*1000*(1-$C167)","v":0},null,0,0,null,0,0,null,{"$f":"+($W167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$W145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($W167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$W145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($W167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$W145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($W167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$W145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":0},0,0,{"$f":"+Potencia!U167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!V167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!W167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!T167*$X167*12*1000*(1-$C167)","v":0}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H250","v":"Discapacitados 601-más"},{"$f":"+IF(B168=0,0,VLOOKUP(B168,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.6108072493638893,null,1,0,null,5.5599999999999998E-3,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":5.7988309867585572},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":6.1308030012209862},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":6.5566359011425703},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":7.0609321879341396},5.7988309867585572,{"$f":"+Potencia!T168*$K168*12*1000*(1-$C168)","v":0},null,1.5202112837373232,0,null,8.4523747375795169E-3,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":8.8154482985559959},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":9.3201159008267904},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":9.967471880274168},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":10.734108785801544},8.8154482985559959,0,{"$f":"+Potencia!U168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!V168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!W168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!T168*$X168*12*1000*(1-$C168)","v":0}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!H251","v":"Cruz Roja"},{"$f":"+IF(B169=0,0,VLOOKUP(B169,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.6108072493638893,null,{"$f":"+G168","v":1},0,null,5.5599999999999998E-3,0,null,{"$f":"+($J169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$J147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$J147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$J147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$J147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,{"$f":"+Potencia!T169*$K169*12*1000*(1-$C169)","v":0},null,0,0,null,0,0,null,{"$f":"+($W169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$W147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$W147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$W147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$W147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,0,{"$f":"+Potencia!U169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!V169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!W169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!T169*$X169*12*1000*(1-$C169)","v":0}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!H252","v":0},{"$f":"+IF(B170=0,0,VLOOKUP(B170,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.6108072493638893,null,1,0,null,0,0,null,{"$f":"+SUM(M171:M180)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z171:Z180)","v":0},{"$f":"+SUM(AA171:AA180)","v":0},{"$f":"+SUM(AB171:AB180)","v":0},{"$f":"+SUM(AC171:AC180)","v":0},{"$f":"+SUM(AD171:AD180)","v":0},0,{"$f":"+SUM(AF171:AF180)","v":0},{"$f":"+SUM(AG171:AG180)","v":0},{"$f":"+SUM(AH171:AH180)","v":0},{"$f":"+SUM(AI171:AI180)","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!H253","v":"Regular"},{"$f":"+IF(B171=0,0,VLOOKUP(B171,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.6108072493638893,null,1,0,null,{"$f":"+J170","v":0},{"$f":"+K170","v":0},null,{"$f":"+($J171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$J138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$J138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$J138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$J138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+M171","v":0},{"$f":"+Potencia!T171*$K171*12*1000*(1-$C171)","v":0},null,0,0,null,0,0,null,{"$f":"+($W171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$W138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$W138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$W138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$W138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+Z171","v":0},0,{"$f":"+Potencia!U171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!V171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!W171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!T171*$X171*12*1000*(1-$C171)","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!H254","v":"Agro"},{"$f":"+IF(B172=0,0,VLOOKUP(B172,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.6108072493638893,null,1,0,null,{"$f":"+J171","v":0},0,null,{"$f":"+($J172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$J139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$J139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$J139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$J139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,{"$f":"+Potencia!T172*$K172*12*1000*(1-$C172)","v":0},null,0,0,null,0,0,null,{"$f":"+($W172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$W139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$W139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$W139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$W139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,0,{"$f":"+Potencia!U172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!V172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!W172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!T172*$X172*12*1000*(1-$C172)","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!H255","v":"Jub. 1"},{"$f":"+IF(B173=0,0,VLOOKUP(B173,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.6108072493638893,null,1,0,null,0,0,null,{"$f":"+($J173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$J140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$J140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$J140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$J140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,{"$f":"+Potencia!T173*$K173*12*1000*(1-$C173)","v":0},null,0,0,null,0,0,null,{"$f":"+($W173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$W140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$W140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$W140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$W140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,0,{"$f":"+Potencia!U173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!V173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!W173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!T173*$X173*12*1000*(1-$C173)","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!H256","v":"Jub. 2"},{"$f":"+IF(B174=0,0,VLOOKUP(B174,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.6108072493638893,null,1,0,null,0,0,null,{"$f":"+($J174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$J141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$J141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$J141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$J141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,{"$f":"+Potencia!T174*$K174*12*1000*(1-$C174)","v":0},null,0,0,null,0,0,null,{"$f":"+($W174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$W141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$W141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$W141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$W141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,0,{"$f":"+Potencia!U174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!V174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!W174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!T174*$X174*12*1000*(1-$C174)","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!H257","v":"Político"},{"$f":"+IF(B175=0,0,VLOOKUP(B175,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.6108072493638893,null,1,0,null,0,0,null,{"$f":"+($J175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$J142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$J142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$J142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$J142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,{"$f":"+Potencia!T175*$K175*12*1000*(1-$C175)","v":0},null,0,0,null,0,0,null,{"$f":"+($W175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$W142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$W142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$W142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$W142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,0,{"$f":"+Potencia!U175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!V175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!W175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!T175*$X175*12*1000*(1-$C175)","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!H258","v":"x1"},{"$f":"+IF(B176=0,0,VLOOKUP(B176,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.6108072493638893,null,1,0,null,0,0,null,{"$f":"+($J176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$J143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$J143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$J143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$J143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,{"$f":"+Potencia!T176*$K176*12*1000*(1-$C176)","v":0},null,0,0,null,0,0,null,{"$f":"+($W176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$W143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$W143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$W143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$W143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,0,{"$f":"+Potencia!U176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!V176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!W176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!T176*$X176*12*1000*(1-$C176)","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!H259","v":"x2"},{"$f":"+IF(B177=0,0,VLOOKUP(B177,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.6108072493638893,null,1,0,null,0,0,null,{"$f":"+($J177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$J144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$J144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$J144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$J144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,{"$f":"+Potencia!T177*$K177*12*1000*(1-$C177)","v":0},null,0,0,null,0,0,null,{"$f":"+($W177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$W144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$W144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$W144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$W144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,0,{"$f":"+Potencia!U177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!V177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!W177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!T177*$X177*12*1000*(1-$C177)","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!H260","v":"Discap."},{"$f":"+IF(B178=0,0,VLOOKUP(B178,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.6108072493638893,null,1,0,null,0,0,null,{"$f":"+($J178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$J145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$J145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$J145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$J145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,{"$f":"+Potencia!T178*$K178*12*1000*(1-$C178)","v":0},null,0,0,null,0,0,null,{"$f":"+($W178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$W145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$W145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$W145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$W145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,0,{"$f":"+Potencia!U178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!V178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!W178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!T178*$X178*12*1000*(1-$C178)","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H261","v":"Discapacitados 601-más"},{"$f":"+IF(B179=0,0,VLOOKUP(B179,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.6108072493638893,null,1,0,null,0,0,null,{"$f":"+($J179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$J146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$J146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$J146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$J146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,{"$f":"+Potencia!T179*$K179*12*1000*(1-$C179)","v":0},null,0,0,null,0,0,null,{"$f":"+($W179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$W146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$W146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$W146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$W146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,0,{"$f":"+Potencia!U179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!V179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!W179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!T179*$X179*12*1000*(1-$C179)","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!H262","v":"Cruz Roja"},{"$f":"+IF(B180=0,0,VLOOKUP(B180,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.6108072493638893,null,1,0,null,0,0,null,{"$f":"+($J180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$J147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$J147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$J147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$J147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,{"$f":"+Potencia!T180*$K180*12*1000*(1-$C180)","v":0},null,0,0,null,0,0,null,{"$f":"+($W180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$W147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$W147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$W147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$W147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,0,{"$f":"+Potencia!U180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!V180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!W180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!T180*$X180*12*1000*(1-$C180)","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!H263","v":0},{"$f":"+IF(B181=0,0,VLOOKUP(B181,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.6108072493638893,null,1,0,null,0,0,null,{"$f":"+SUM(M182:M191)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z182:Z191)","v":0},{"$f":"+SUM(AA182:AA191)","v":0},{"$f":"+SUM(AB182:AB191)","v":0},{"$f":"+SUM(AC182:AC191)","v":0},{"$f":"+SUM(AD182:AD191)","v":0},0,{"$f":"+SUM(AF182:AF191)","v":0},{"$f":"+SUM(AG182:AG191)","v":0},{"$f":"+SUM(AH182:AH191)","v":0},{"$f":"+SUM(AI182:AI191)","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!H264","v":"Regular"},{"$f":"+IF(B182=0,0,VLOOKUP(B182,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.6108072493638893,null,1,0,null,{"$f":"+J181","v":0},{"$f":"+K181","v":0},null,{"$f":"+($J182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$J138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$J138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$J138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$J138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+M182","v":0},{"$f":"+Potencia!T182*$K182*12*1000*(1-$C182)","v":0},null,0,0,null,0,0,null,{"$f":"+($W182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$W138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$W138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$W138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$W138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+Z182","v":0},0,{"$f":"+Potencia!U182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!V182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!W182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!T182*$X182*12*1000*(1-$C182)","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!H265","v":"Agro"},{"$f":"+IF(B183=0,0,VLOOKUP(B183,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.6108072493638893,null,1,0,null,{"$f":"+J182","v":0},0,null,{"$f":"+($J183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$J139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$J139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$J139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$J139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,{"$f":"+Potencia!T183*$K183*12*1000*(1-$C183)","v":0},null,0,0,null,0,0,null,{"$f":"+($W183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$W139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$W139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$W139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$W139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,0,{"$f":"+Potencia!U183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!V183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!W183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!T183*$X183*12*1000*(1-$C183)","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!H266","v":"Jub. 1"},{"$f":"+IF(B184=0,0,VLOOKUP(B184,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.6108072493638893,null,1,0,null,0,0,null,{"$f":"+($J184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$J140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$J140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$J140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$J140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,{"$f":"+Potencia!T184*$K184*12*1000*(1-$C184)","v":0},null,0,0,null,0,0,null,{"$f":"+($W184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$W140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$W140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$W140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$W140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,0,{"$f":"+Potencia!U184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!V184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!W184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!T184*$X184*12*1000*(1-$C184)","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!H267","v":"Jub. 2"},{"$f":"+IF(B185=0,0,VLOOKUP(B185,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.6108072493638893,null,{"$f":"+G184","v":1},0,null,0,0,null,{"$f":"+($J185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$J141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$J141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$J141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$J141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,{"$f":"+Potencia!T185*$K185*12*1000*(1-$C185)","v":0},null,0,0,null,0,0,null,{"$f":"+($W185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$W141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$W141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$W141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$W141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,0,{"$f":"+Potencia!U185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!V185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!W185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!T185*$X185*12*1000*(1-$C185)","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!H268","v":"Político"},{"$f":"+IF(B186=0,0,VLOOKUP(B186,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.6108072493638893,null,1,0,null,0,0,null,{"$f":"+($J186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$J142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$J142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$J142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$J142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,{"$f":"+Potencia!T186*$K186*12*1000*(1-$C186)","v":0},null,0,0,null,0,0,null,{"$f":"+($W186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$W142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$W142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$W142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$W142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,0,{"$f":"+Potencia!U186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!V186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!W186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!T186*$X186*12*1000*(1-$C186)","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!H269","v":"x1"},{"$f":"+IF(B187=0,0,VLOOKUP(B187,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.6108072493638893,null,1,0,null,0,0,null,{"$f":"+($J187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$J143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$J143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$J143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$J143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,{"$f":"+Potencia!T187*$K187*12*1000*(1-$C187)","v":0},null,0,0,null,0,0,null,{"$f":"+($W187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$W143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$W143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$W143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$W143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,0,{"$f":"+Potencia!U187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!V187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!W187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!T187*$X187*12*1000*(1-$C187)","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!H270","v":"x2"},{"$f":"+IF(B188=0,0,VLOOKUP(B188,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.6108072493638893,null,1,0,null,0,0,null,{"$f":"+($J188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$J144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$J144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$J144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$J144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,{"$f":"+Potencia!T188*$K188*12*1000*(1-$C188)","v":0},null,0,0,null,0,0,null,{"$f":"+($W188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$W144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$W144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$W144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$W144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,0,{"$f":"+Potencia!U188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!V188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!W188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!T188*$X188*12*1000*(1-$C188)","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!H271","v":"Discap."},{"$f":"+IF(B189=0,0,VLOOKUP(B189,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.6108072493638893,null,1,0,null,0,0,null,{"$f":"+($J189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$J145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$J145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$J145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$J145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,{"$f":"+Potencia!T189*$K189*12*1000*(1-$C189)","v":0},null,0,0,null,0,0,null,{"$f":"+($W189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$W145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$W145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$W145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$W145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,0,{"$f":"+Potencia!U189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!V189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!W189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!T189*$X189*12*1000*(1-$C189)","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H272","v":"Discapacitados 601-más"},{"$f":"+IF(B190=0,0,VLOOKUP(B190,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.6108072493638893,null,1,0,null,0,0,null,{"$f":"+($J190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$J146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$J146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$J146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$J146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,{"$f":"+Potencia!T190*$K190*12*1000*(1-$C190)","v":0},null,0,0,null,0,0,null,{"$f":"+($W190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$W146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$W146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$W146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$W146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,0,{"$f":"+Potencia!U190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!V190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!W190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!T190*$X190*12*1000*(1-$C190)","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!H273","v":"Cruz Roja"},{"$f":"+IF(B191=0,0,VLOOKUP(B191,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.6108072493638893,null,1,0,null,0,0,null,{"$f":"+($J191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$J147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$J147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$J147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$J147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,{"$f":"+Potencia!T191*$K191*12*1000*(1-$C191)","v":0},null,0,0,null,0,0,null,{"$f":"+($W191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$W147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$W147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$W147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$W147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,0,{"$f":"+Potencia!U191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!V191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!W191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!T191*$X191*12*1000*(1-$C191)","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!H274","v":0},{"$f":"+IF(B192=0,0,VLOOKUP(B192,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M192","v":0},{"$f":"+Potencia!T192*$K192*12*1000*(1-$C192)","v":0},null,{"$f":"IF(Q192=0,0,$E192*$F$3*G192/Q192)","v":0},{"$f":"IF(R192=0,0,$E192*$F$3*H192/R192)","v":0},null,{"$f":"+J192*T192","v":0},{"$f":"+U192*K192","v":0},null,{"$f":"+SUMPRODUCT(V192:Y192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W192:Z192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X192:AA192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y192:AB192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Z192","v":0},{"$f":"+AI192","v":0},{"$f":"+Potencia!U192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!V192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!W192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!T192*$X192*12*1000*(1-$C192)","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!H275","v":0},{"$f":"+IF(B193=0,0,VLOOKUP(B193,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M194:M195)","v":0},{"$f":"+SUM(N194:N195)","v":0},{"$f":"+SUM(O194:O195)","v":0},{"$f":"+SUM(P194:P195)","v":0},0,{"$f":"+Potencia!T193*$K193*12*1000*(1-$C193)","v":0},null,{"$f":"IF(Q193=0,0,$E193*$F$3*G193/Q193)","v":0},{"$f":"IF(R193=0,0,$E193*$F$3*H193/R193)","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V193:Y193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W193:Z193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X193:AA193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y193:AB193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD194:AD195)","v":0},0,{"$f":"+SUM(AF194:AF195)","v":0},{"$f":"+SUM(AG194:AG195)","v":0},{"$f":"+SUM(AH194:AH195)","v":0},{"$f":"+SUM(AI194:AI195)","v":0}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!H276","v":0},{"$f":"+IF(B194=0,0,VLOOKUP(B194,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.13910476569247204},null,{"$f":"+G20","v":0.5},{"$f":"+H20","v":0.5},null,0,0,null,{"$f":"+$J194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AC194*(1-$C194)*1000","v":0},0,{"$f":"+Potencia!T194*$K194*12*1000*(1-$C194)","v":0},null,{"$f":"+T20","v":1.0622804211564196},{"$f":"+U20","v":2.935909454144479},null,0,0,null,{"$f":"+$W194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AC194*(1-$C194)*1000","v":0},{"$f":"+Z194","v":0},0,{"$f":"+Potencia!U194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!V194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!W194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!T194*$X194*12*1000*(1-$C194)","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!H277","v":0},{"$f":"+IF(B195=0,0,VLOOKUP(B195,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.15228479649187887},null,{"$f":"+G80","v":0.5},{"$f":"+H80","v":0.5},null,0,0,null,{"$f":"+$J195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AC195*(1-$C195)*1000","v":0},0,{"$f":"+Potencia!T195*$K195*12*1000*(1-$C195)","v":0},null,{"$f":"+T80","v":0.94677847757870359},{"$f":"+U80","v":2.4908168005691356},null,0,0,null,{"$f":"+$W195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AC195*(1-$C195)*1000","v":0},{"$f":"+Z195","v":0},0,{"$f":"+Potencia!U195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!V195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!W195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!T195*$X195*12*1000*(1-$C195)","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!H278","v":0},{"$f":"+IF(B196=0,0,VLOOKUP(B196,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.3430306653350764E-5,null,1,0,null,null,null,null,{"$f":"+SUM(M197,M201,M205)","v":309.20943759946181},{"$f":"+SUM(N197,N201,N205)","v":323.6001195601844},339.85625993105725,357.74352832673924,309.20943759946181,0,null,{"$f":"IF(Q196=0,0,$E196*$F$3*G196/Q196)","v":1.4395894405068617},{"$f":"IF(R196=0,0,$E196*$F$3*H196/R196)","v":0},null,0,0,null,{"$f":"+SUM(Z197,Z201,Z205)","v":445.13464127325051},{"$f":"+SUM(AA197,AA201,AA205)","v":465.85131506559929},489.25348308690536,515.00380578884131,{"$f":"+SUM(AD197,AD201,AD205)","v":445.13464127325051},{"$f":"+AI196","v":0},{"$f":"+SUM(AF197,AF201,AF205)","v":0},{"$f":"+SUM(AG197,AG201,AG205)","v":0},{"$f":"+SUM(AH197,AH201,AH205)","v":0},{"$f":"+SUM(AI197,AI201,AI205)","v":0}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!H279","v":0},{"$f":"+IF(B197=0,0,VLOOKUP(B197,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E196","v":6.3430306653350764E-5},null,{"$f":"+G196","v":1},0,null,0,0,null,{"$f":"+SUM(M198:M200)","v":309.20943759946181},323.6001195601844,339.85625993105725,357.74352832673924,309.20943759946181,0,null,{"$f":"IF(Q197=0,0,$E197*$F$3*G197/$Q$196)","v":1.4395894405068617},{"$f":"IF(R197=0,0,$E197*$F$3*H197/$R$196)","v":0},null,0,0,null,{"$f":"+SUM(Z198:Z200)","v":445.13464127325051},{"$f":"+SUM(AA198:AA200)","v":465.85131506559929},489.25348308690536,515.00380578884131,445.13464127325051,0,{"$f":"+SUM(AF198:AF200)","v":0},{"$f":"+SUM(AG198:AG200)","v":0},0,0]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!H280","v":0},{"$f":"+IF(B198=0,0,VLOOKUP(B198,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E197","v":6.3430306653350764E-5},null,{"$f":"+G197","v":1},0,null,5.5599999999999998E-3,0,null,{"$f":"+$J198*Energía!Z198*(1-$C198)*1000","v":61.841887519892353},{"$f":"+$J198*Energía!AA198*(1-$C198)*1000","v":64.720023912036879},{"$f":"+$J198*Energía!AB198*(1-$C198)*1000","v":67.971251986211456},{"$f":"+$J198*Energía!AC198*(1-$C198)*1000","v":71.548705665347853},{"$f":"+M198","v":61.841887519892353},{"$f":"+Potencia!T198*$K198*12*1000*(1-$C198)","v":0},null,{"$f":"IF(Q198=0,0,$E198*$F$3*G198/$Q$196)","v":1.4395894405068617},{"$f":"IF(R198=0,0,$E198*$F$3*H198/$R$196)","v":0},null,{"$f":"+J198*T198","v":8.004117289218151E-3},{"$f":"+U198*K198","v":0},null,{"$f":"+$W198*Energía!Z198*(1-$C198)*1000","v":89.026928254650102},{"$f":"+$W198*Energía!AA198*(1-$C198)*1000","v":93.170263013119865},{"$f":"+$W198*Energía!AB198*(1-$C198)*1000","v":97.850696617381075},{"$f":"+$W198*Energía!AC198*(1-$C198)*1000","v":103.00076115776825},{"$f":"+Z198","v":89.026928254650102},{"$f":"+AI198","v":0},{"$f":"+Potencia!U198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!V198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!W198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!T198*$X198*12*1000*(1-$C198)","v":0}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H281","v":0},{"$f":"+IF(B199=0,0,VLOOKUP(B199,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.3430306653350764E-5,null,{"$f":"+G198","v":1},0,null,5.5599999999999998E-3,0,null,{"$f":"+$J199*Energía!Z199*(1-$C199)*1000","v":123.68377503978471},{"$f":"+$J199*Energía!AA199*(1-$C199)*1000","v":129.44004782407376},{"$f":"+$J199*Energía!AB199*(1-$C199)*1000","v":135.94250397242291},{"$f":"+$J199*Energía!AC199*(1-$C199)*1000","v":143.09741133069571},123.68377503978471,{"$f":"+Potencia!T199*$K199*12*1000*(1-$C199)","v":0},null,1.4395894405068617,0,null,8.004117289218151E-3,0,null,{"$f":"+$W199*Energía!Z199*(1-$C199)*1000","v":178.0538565093002},{"$f":"+$W199*Energía!AA199*(1-$C199)*1000","v":186.34052602623973},{"$f":"+$W199*Energía!AB199*(1-$C199)*1000","v":195.70139323476215},{"$f":"+$W199*Energía!AC199*(1-$C199)*1000","v":206.0015223155365},178.0538565093002,0,{"$f":"+Potencia!U199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!V199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!W199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!T199*$X199*12*1000*(1-$C199)","v":0}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H282","v":0},{"$f":"+IF(B200=0,0,VLOOKUP(B200,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.3430306653350764E-5,null,{"$f":"+G199","v":1},0,null,5.5599999999999998E-3,0,null,{"$f":"+$J200*Energía!Z200*(1-$C200)*1000","v":123.68377503978471},{"$f":"+$J200*Energía!AA200*(1-$C200)*1000","v":129.44004782407376},{"$f":"+$J200*Energía!AB200*(1-$C200)*1000","v":135.94250397242291},{"$f":"+$J200*Energía!AC200*(1-$C200)*1000","v":143.09741133069571},123.68377503978471,{"$f":"+Potencia!T200*$K200*12*1000*(1-$C200)","v":0},null,1.4395894405068617,0,null,8.004117289218151E-3,0,null,{"$f":"+$W200*Energía!Z200*(1-$C200)*1000","v":178.0538565093002},{"$f":"+$W200*Energía!AA200*(1-$C200)*1000","v":186.34052602623973},{"$f":"+$W200*Energía!AB200*(1-$C200)*1000","v":195.70139323476215},{"$f":"+$W200*Energía!AC200*(1-$C200)*1000","v":206.0015223155365},178.0538565093002,0,{"$f":"+Potencia!U200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!V200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!W200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!T200*$X200*12*1000*(1-$C200)","v":0}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!H283","v":0},{"$f":"+IF(B201=0,0,VLOOKUP(B201,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.3430306653350764E-5,null,{"$f":"+G200","v":1},0,null,0,0,null,{"$f":"+SUM(M202:M204)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z202:Z204)","v":0},{"$f":"+SUM(AA202:AA204)","v":0},0,0,0,0,{"$f":"+SUM(AF202:AF204)","v":0},{"$f":"+SUM(AG202:AG204)","v":0},0,0]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!H284","v":0},{"$f":"+IF(B202=0,0,VLOOKUP(B202,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.3430306653350764E-5,null,{"$f":"+G201","v":1},0,null,5.5599999999999998E-3,0,null,{"$f":"+$J202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AC202*(1-$C202)*1000","v":0},0,{"$f":"+Potencia!T202*$K202*12*1000*(1-$C202)","v":0},null,0,0,null,0,0,null,{"$f":"+$W202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AC202*(1-$C202)*1000","v":0},0,0,{"$f":"+Potencia!U202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!V202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!W202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!T202*$X202*12*1000*(1-$C202)","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H285","v":0},{"$f":"+IF(B203=0,0,VLOOKUP(B203,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.3430306653350764E-5,null,{"$f":"+G202","v":1},0,null,5.5599999999999998E-3,0,null,{"$f":"+$J203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AC203*(1-$C203)*1000","v":0},0,{"$f":"+Potencia!T203*$K203*12*1000*(1-$C203)","v":0},null,0,0,null,0,0,null,{"$f":"+$W203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AC203*(1-$C203)*1000","v":0},0,0,{"$f":"+Potencia!U203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!V203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!W203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!T203*$X203*12*1000*(1-$C203)","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H286","v":0},{"$f":"+IF(B204=0,0,VLOOKUP(B204,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.3430306653350764E-5,null,{"$f":"+G203","v":1},0,null,5.5599999999999998E-3,0,null,{"$f":"+$J204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AC204*(1-$C204)*1000","v":0},0,{"$f":"+Potencia!T204*$K204*12*1000*(1-$C204)","v":0},null,0,0,null,0,0,null,{"$f":"+$W204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AC204*(1-$C204)*1000","v":0},0,0,{"$f":"+Potencia!U204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!V204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!W204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!T204*$X204*12*1000*(1-$C204)","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!H287","v":0},{"$f":"+IF(B205=0,0,VLOOKUP(B205,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.3430306653350764E-5,null,{"$f":"+G204","v":1},0,null,0,0,null,{"$f":"+SUM(M206:M208)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z206:Z208)","v":0},{"$f":"+SUM(AA206:AA208)","v":0},0,0,0,0,{"$f":"+SUM(AF206:AF208)","v":0},{"$f":"+SUM(AG206:AG208)","v":0},0,0]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!H288","v":0},{"$f":"+IF(B206=0,0,VLOOKUP(B206,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.3430306653350764E-5,null,{"$f":"+G205","v":1},0,null,5.5599999999999998E-3,0,null,{"$f":"+$J206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AC206*(1-$C206)*1000","v":0},0,{"$f":"+Potencia!T206*$K206*12*1000*(1-$C206)","v":0},null,0,0,null,0,0,null,{"$f":"+$W206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AC206*(1-$C206)*1000","v":0},0,0,{"$f":"+Potencia!U206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!V206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!W206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!T206*$X206*12*1000*(1-$C206)","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H289","v":0},{"$f":"+IF(B207=0,0,VLOOKUP(B207,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.3430306653350764E-5,null,{"$f":"+G206","v":1},0,null,5.5599999999999998E-3,0,null,{"$f":"+$J207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AC207*(1-$C207)*1000","v":0},0,{"$f":"+Potencia!T207*$K207*12*1000*(1-$C207)","v":0},null,0,0,null,0,0,null,{"$f":"+$W207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AC207*(1-$C207)*1000","v":0},0,0,{"$f":"+Potencia!U207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!V207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!W207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!T207*$X207*12*1000*(1-$C207)","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H290","v":0},{"$f":"+IF(B208=0,0,VLOOKUP(B208,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.3430306653350764E-5,null,{"$f":"+G207","v":1},0,null,5.5599999999999998E-3,0,null,{"$f":"+$J208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AC208*(1-$C208)*1000","v":0},0,{"$f":"+Potencia!T208*$K208*12*1000*(1-$C208)","v":0},null,0,0,null,0,0,null,{"$f":"+$W208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AC208*(1-$C208)*1000","v":0},0,0,{"$f":"+Potencia!U208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!V208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!W208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!T208*$X208*12*1000*(1-$C208)","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!H291","v":0},{"$f":"+IF(B209=0,0,VLOOKUP(B209,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6943284595474619E-3,null,1,0,null,null,null,null,{"$f":"+SUM(M210,M221,M232,M243,M254)","v":13272.092886643575},13927.958676857472,14676.400099304001,15505.099161506681,13272.092886643575,0,null,{"$f":"IF(Q209=0,0,$E209*$F$3*G209/$Q$209)","v":1.4246418838175678},{"$f":"IF(R209=0,0,$E209*$F$3*H209/$R$209)","v":0},null,0,0,null,{"$f":"+SUM(Z210,Z221,Z232,Z243,Z254)","v":18907.979412229648},{"$f":"+SUM(AA210,AA221,AA232,AA243,AA254)","v":19842.353287131467},{"$f":"+SUM(AB210,AB221,AB232,AB243,AB254)","v":20908.614285132797},{"$f":"+SUM(AC210,AC221,AC232,AC243,AC254)","v":22089.213678227068},{"$f":"+SUM(AD210,AD221,AD232,AD243,AD254)","v":18907.979412229648},0,{"$f":"+SUM(AF210,AF221,AF232,AF243,AF254)","v":0},{"$f":"+SUM(AG210,AG221,AG232,AG243,AG254)","v":0},{"$f":"+SUM(AH210,AH221,AH232,AH243,AH254)","v":0},{"$f":"+SUM(AI210,AI221,AI232,AI243,AI254)","v":0}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!H292","v":0},{"$f":"+IF(B210=0,0,VLOOKUP(B210,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E209","v":2.6943284595474619E-3},null,{"$f":"+G209","v":1},0,null,5.9500000000000004E-3,0,null,{"$f":"+SUM(M211:M220)","v":13272.092886643575},13927.958676857472,14676.400099304001,15505.099161506681,13272.092886643575,0,null,1.4246418838175678,0,null,8.4766192087145295E-3,0,null,{"$f":"+SUM(Z211:Z220)","v":18907.979412229648},{"$f":"+SUM(AA211:AA220)","v":19842.353287131467},{"$f":"+SUM(AB211:AB220)","v":20908.614285132797},{"$f":"+SUM(AC211:AC220)","v":22089.213678227068},{"$f":"+SUM(AD211:AD220)","v":18907.979412229648},0,{"$f":"+SUM(AF211:AF220)","v":0},{"$f":"+SUM(AG211:AG220)","v":0},{"$f":"+SUM(AH211:AH220)","v":0},{"$f":"+SUM(AI211:AI220)","v":0}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!H293","v":"Regular"},{"$f":"+IF(B211=0,0,VLOOKUP(B211,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E210","v":2.6943284595474619E-3},null,1,0,null,{"$f":"+J210","v":5.9500000000000004E-3},{"$f":"+K210","v":0},null,{"$f":"+$J211*Energía!Z211*(1-$C211)*1000","v":10970.567265036078},{"$f":"+$J211*Energía!AA211*(1-$C211)*1000","v":11512.224188293689},{"$f":"+$J211*Energía!AB211*(1-$C211)*1000","v":12130.328030961398},{"$f":"+$J211*Energía!AC211*(1-$C211)*1000","v":12814.719320852999},{"$f":"+M211","v":10970.567265036078},{"$f":"+Potencia!T211*$K211*12*1000*(1-$C211)","v":0},null,1.4246418838175678,0,null,8.4766192087145295E-3,0,null,{"$f":"+$W211*Energía!Z211*(1-$C211)*1000","v":15629.129615008342},{"$f":"+$W211*Energía!AA211*(1-$C211)*1000","v":16400.79675454089},{"$f":"+$W211*Energía!AB211*(1-$C211)*1000","v":17281.373377353895},{"$f":"+$W211*Energía!AC211*(1-$C211)*1000","v":18256.3858738534},15629.129615008342,0,{"$f":"+Potencia!U211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!V211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!W211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!T211*$X211*12*1000*(1-$C211)","v":0}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!H294","v":"Agro"},{"$f":"+IF(B212=0,0,VLOOKUP(B212,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.6943284595474619E-3,null,1,0,null,{"$f":"+J211","v":5.9500000000000004E-3},0,null,{"$f":"+$J212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AC212*(1-$C212)*1000","v":0},0,{"$f":"+Potencia!T212*$K212*12*1000*(1-$C212)","v":0},null,0,0,null,0,0,null,{"$f":"+$W212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AC212*(1-$C212)*1000","v":0},0,0,{"$f":"+Potencia!U212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!V212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!W212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!T212*$X212*12*1000*(1-$C212)","v":0}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!H295","v":"Jub. 1"},{"$f":"+IF(B213=0,0,VLOOKUP(B213,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6943284595474619E-3,null,1,0,null,5.9500000000000004E-3,0,null,{"$f":"+$J213*Energía!Z213*(1-$C213)*1000","v":2287.5871185696619},{"$f":"+$J213*Energía!AA213*(1-$C213)*1000","v":2401.1043136088192},{"$f":"+$J213*Energía!AB213*(1-$C213)*1000","v":2530.6525427349088},{"$f":"+$J213*Energía!AC213*(1-$C213)*1000","v":2674.0863580915839},2287.5871185696619,{"$f":"+Potencia!T213*$K213*12*1000*(1-$C213)","v":0},null,1.4246418838175678,0,null,8.4766192087145295E-3,0,null,{"$f":"+$W213*Energía!Z213*(1-$C213)*1000","v":3258.9924219958848},{"$f":"+$W213*Energía!AA213*(1-$C213)*1000","v":3420.7137725821567},{"$f":"+$W213*Energía!AB213*(1-$C213)*1000","v":3605.2736057695793},{"$f":"+$W213*Energía!AC213*(1-$C213)*1000","v":3809.6154266824528},3258.9924219958848,0,{"$f":"+Potencia!U213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!V213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!W213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!T213*$X213*12*1000*(1-$C213)","v":0}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!H296","v":"Jub. 2"},{"$f":"+IF(B214=0,0,VLOOKUP(B214,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6943284595474619E-3,null,1,0,null,5.9500000000000004E-3,0,null,{"$f":"+$J214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,{"$f":"+Potencia!T214*$K214*12*1000*(1-$C214)","v":0},null,0,0,null,0,0,null,{"$f":"+$W214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,0,{"$f":"+Potencia!U214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!V214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!W214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!T214*$X214*12*1000*(1-$C214)","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!H297","v":"Político"},{"$f":"+IF(B215=0,0,VLOOKUP(B215,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.6943284595474619E-3,null,1,0,null,5.9500000000000004E-3,0,null,{"$f":"+$J215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AC215*(1-$C215)*1000","v":0},0,{"$f":"+Potencia!T215*$K215*12*1000*(1-$C215)","v":0},null,0,0,null,0,0,null,{"$f":"+$W215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AC215*(1-$C215)*1000","v":0},0,0,{"$f":"+Potencia!U215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!V215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!W215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!T215*$X215*12*1000*(1-$C215)","v":0}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!H298","v":"x1"},{"$f":"+IF(B216=0,0,VLOOKUP(B216,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6943284595474619E-3,null,1,0,null,5.9500000000000004E-3,0,null,{"$f":"+$J216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+Potencia!T216*$K216*12*1000*(1-$C216)","v":0},null,0,0,null,0,0,null,{"$f":"+$W216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+AI216","v":0},{"$f":"+Potencia!U216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!V216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!W216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!T216*$X216*12*1000*(1-$C216)","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!H299","v":"x2"},{"$f":"+IF(B217=0,0,VLOOKUP(B217,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6943284595474619E-3,null,1,0,null,5.9500000000000004E-3,0,null,{"$f":"+$J217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,{"$f":"+Potencia!T217*$K217*12*1000*(1-$C217)","v":0},null,0,0,null,{"$f":"+J217*T217","v":0},{"$f":"+U217*K217","v":0},null,{"$f":"+$W217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,0,{"$f":"+Potencia!U217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!V217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!W217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!T217*$X217*12*1000*(1-$C217)","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!H300","v":"Discap."},{"$f":"+IF(B218=0,0,VLOOKUP(B218,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6943284595474619E-3,null,1,0,null,5.9500000000000004E-3,0,null,{"$f":"+$J218*Energía!Z218*(1-$C218)*1000","v":13.938503037836099},{"$f":"+$J218*Energía!AA218*(1-$C218)*1000","v":14.630174954964774},{"$f":"+$J218*Energía!AB218*(1-$C218)*1000","v":15.419525607695027},{"$f":"+$J218*Energía!AC218*(1-$C218)*1000","v":16.293482562098358},13.938503037836099,{"$f":"+Potencia!T218*$K218*12*1000*(1-$C218)","v":0},null,1.4246418838175678,0,null,8.4766192087145295E-3,0,null,{"$f":"+$W218*Energía!Z218*(1-$C218)*1000","v":19.857375225419712},{"$f":"+$W218*Energía!AA218*(1-$C218)*1000","v":20.842760008421621},{"$f":"+$W218*Energía!AB218*(1-$C218)*1000","v":21.967302009319873},{"$f":"+$W218*Energía!AC218*(1-$C218)*1000","v":23.212377691216499},19.857375225419712,0,{"$f":"+Potencia!U218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!V218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!W218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!T218*$X218*12*1000*(1-$C218)","v":0}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!H301","v":"Discapacitados 601-más"},{"$f":"+IF(B219=0,0,VLOOKUP(B219,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6943284595474619E-3,null,1,0,null,5.9500000000000004E-3,0,null,{"$f":"+$J219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,{"$f":"+Potencia!T219*$K219*12*1000*(1-$C219)","v":0},null,0,0,null,0,0,null,{"$f":"+$W219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,0,{"$f":"+Potencia!U219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!V219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!W219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!T219*$X219*12*1000*(1-$C219)","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!H302","v":"Cruz Roja"},{"$f":"+IF(B220=0,0,VLOOKUP(B220,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.6943284595474619E-3,null,1,0,null,5.9500000000000004E-3,0,null,{"$f":"+$J220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AC220*(1-$C220)*1000","v":0},0,{"$f":"+Potencia!T220*$K220*12*1000*(1-$C220)","v":0},null,0,0,null,0,0,null,{"$f":"+$W220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+Z220","v":0},0,{"$f":"+Potencia!U220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!V220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!W220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!T220*$X220*12*1000*(1-$C220)","v":0}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H303","v":0},{"$f":"+IF(B221=0,0,VLOOKUP(B221,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6943284595474619E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M222:M231)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z222:Z231)","v":0},{"$f":"+SUM(AA222:AA231)","v":0},{"$f":"+SUM(AB222:AB231)","v":0},{"$f":"+SUM(AC222:AC231)","v":0},{"$f":"+SUM(AD222:AD231)","v":0},0,{"$f":"+SUM(AF222:AF231)","v":0},{"$f":"+SUM(AG222:AG231)","v":0},{"$f":"+SUM(AH222:AH231)","v":0},{"$f":"+SUM(AI222:AI231)","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!H304","v":"Regular"},{"$f":"+IF(B222=0,0,VLOOKUP(B222,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6943284595474619E-3,null,1,0,null,{"$f":"+J221","v":0},{"$f":"+K221","v":0},null,{"$f":"+($J222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$J211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$J211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$J211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$J211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,{"$f":"+Potencia!T222*$K222*12*1000*(1-$C222)","v":0},null,0,0,null,0,0,null,{"$f":"+($W222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$W211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$W211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$W211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$W211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,0,{"$f":"+Potencia!U222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!V222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!W222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!T222*$X222*12*1000*(1-$C222)","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!H305","v":"Agro"},{"$f":"+IF(B223=0,0,VLOOKUP(B223,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.6943284595474619E-3,null,1,0,null,{"$f":"+J222","v":0},0,null,{"$f":"+($J223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$J212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$J212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$J212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$J212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,{"$f":"+Potencia!T223*$K223*12*1000*(1-$C223)","v":0},null,0,0,null,0,0,null,{"$f":"+($W223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$W212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$W212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$W212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$W212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,0,{"$f":"+Potencia!U223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!V223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!W223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!T223*$X223*12*1000*(1-$C223)","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!H306","v":"Jub. 1"},{"$f":"+IF(B224=0,0,VLOOKUP(B224,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6943284595474619E-3,null,1,0,null,0,0,null,{"$f":"+($J224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$J213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$J213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$J213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$J213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,{"$f":"+Potencia!T224*$K224*12*1000*(1-$C224)","v":0},null,0,0,null,0,0,null,{"$f":"+($W224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$W213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$W213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$W213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$W213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,0,{"$f":"+Potencia!U224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!V224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!W224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!T224*$X224*12*1000*(1-$C224)","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!H307","v":"Jub. 2"},{"$f":"+IF(B225=0,0,VLOOKUP(B225,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6943284595474619E-3,null,1,0,null,0,0,null,{"$f":"+($J225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$J214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$J214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$J214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$J214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,{"$f":"+Potencia!T225*$K225*12*1000*(1-$C225)","v":0},null,0,0,null,0,0,null,{"$f":"+($W225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$W214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$W214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$W214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$W214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,0,{"$f":"+Potencia!U225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!V225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!W225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!T225*$X225*12*1000*(1-$C225)","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!H308","v":"Político"},{"$f":"+IF(B226=0,0,VLOOKUP(B226,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.6943284595474619E-3,null,{"$f":"+G225","v":1},0,null,0,0,null,{"$f":"+($J226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$J215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$J215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$J215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$J215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,{"$f":"+Potencia!T226*$K226*12*1000*(1-$C226)","v":0},null,0,0,null,0,0,null,{"$f":"+($W226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$W215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$W215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$W215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$W215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,0,{"$f":"+Potencia!U226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!V226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!W226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!T226*$X226*12*1000*(1-$C226)","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!H309","v":"x1"},{"$f":"+IF(B227=0,0,VLOOKUP(B227,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6943284595474619E-3,null,1,0,null,0,0,null,{"$f":"+($J227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$J216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$J216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$J216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$J216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,{"$f":"+Potencia!T227*$K227*12*1000*(1-$C227)","v":0},null,0,0,null,0,0,null,{"$f":"+($W227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$W216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$W216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$W216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$W216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,0,{"$f":"+Potencia!U227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!V227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!W227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!T227*$X227*12*1000*(1-$C227)","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!H310","v":"x2"},{"$f":"+IF(B228=0,0,VLOOKUP(B228,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6943284595474619E-3,null,1,0,null,0,0,null,{"$f":"+($J228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$J217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$J217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$J217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$J217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,{"$f":"+Potencia!T228*$K228*12*1000*(1-$C228)","v":0},null,0,0,null,0,0,null,{"$f":"+($W228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$W217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$W217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$W217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$W217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,0,{"$f":"+Potencia!U228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!V228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!W228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!T228*$X228*12*1000*(1-$C228)","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!H311","v":"Discap."},{"$f":"+IF(B229=0,0,VLOOKUP(B229,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6943284595474619E-3,null,1,0,null,0,0,null,{"$f":"+($J229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$J218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$J218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$J218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$J218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,{"$f":"+Potencia!T229*$K229*12*1000*(1-$C229)","v":0},null,0,0,null,0,0,null,{"$f":"+($W229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$W218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$W218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$W218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$W218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,0,{"$f":"+Potencia!U229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!V229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!W229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!T229*$X229*12*1000*(1-$C229)","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H312","v":"Discapacitados 601-más"},{"$f":"+IF(B230=0,0,VLOOKUP(B230,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6943284595474619E-3,null,1,0,null,0,0,null,{"$f":"+($J230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$J219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$J219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$J219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$J219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,{"$f":"+Potencia!T230*$K230*12*1000*(1-$C230)","v":0},null,0,0,null,0,0,null,{"$f":"+($W230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$W219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$W219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$W219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$W219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,0,{"$f":"+Potencia!U230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!V230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!W230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!T230*$X230*12*1000*(1-$C230)","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!H313","v":"Cruz Roja"},{"$f":"+IF(B231=0,0,VLOOKUP(B231,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.6943284595474619E-3,null,1,0,null,0,0,null,{"$f":"+($J231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$J220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$J220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$J220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$J220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,{"$f":"+Potencia!T231*$K231*12*1000*(1-$C231)","v":0},null,0,0,null,0,0,null,{"$f":"+($W231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$W220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$W220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$W220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$W220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,0,{"$f":"+Potencia!U231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!V231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!W231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!T231*$X231*12*1000*(1-$C231)","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H314","v":0},{"$f":"+IF(B232=0,0,VLOOKUP(B232,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6943284595474619E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M233:M242)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z233:Z242)","v":0},{"$f":"+SUM(AA233:AA242)","v":0},{"$f":"+SUM(AB233:AB242)","v":0},{"$f":"+SUM(AC233:AC242)","v":0},{"$f":"+SUM(AD233:AD242)","v":0},0,{"$f":"+SUM(AF233:AF242)","v":0},{"$f":"+SUM(AG233:AG242)","v":0},{"$f":"+SUM(AH233:AH242)","v":0},{"$f":"+SUM(AI233:AI242)","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!H315","v":"Regular"},{"$f":"+IF(B233=0,0,VLOOKUP(B233,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6943284595474619E-3,null,1,0,null,{"$f":"+J232","v":0},{"$f":"+K232","v":0},null,{"$f":"+($J233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$J211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$J211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$J211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$J211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,{"$f":"+Potencia!T233*$K233*12*1000*(1-$C233)","v":0},null,0,0,null,0,0,null,{"$f":"+($W233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$W211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$W211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$W211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$W211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,0,{"$f":"+Potencia!U233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!V233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!W233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!T233*$X233*12*1000*(1-$C233)","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!H316","v":"Agro"},{"$f":"+IF(B234=0,0,VLOOKUP(B234,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.6943284595474619E-3,null,1,0,null,{"$f":"+J233","v":0},0,null,{"$f":"+($J234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$J212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$J212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$J212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$J212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,{"$f":"+Potencia!T234*$K234*12*1000*(1-$C234)","v":0},null,0,0,null,0,0,null,{"$f":"+($W234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$W212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$W212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$W212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$W212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,0,{"$f":"+Potencia!U234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!V234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!W234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!T234*$X234*12*1000*(1-$C234)","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!H317","v":"Jub. 1"},{"$f":"+IF(B235=0,0,VLOOKUP(B235,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6943284595474619E-3,null,1,0,null,0,0,null,{"$f":"+($J235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$J213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$J213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$J213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$J213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,{"$f":"+Potencia!T235*$K235*12*1000*(1-$C235)","v":0},null,0,0,null,0,0,null,{"$f":"+($W235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$W213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$W213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$W213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$W213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,0,{"$f":"+Potencia!U235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!V235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!W235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!T235*$X235*12*1000*(1-$C235)","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!H318","v":"Jub. 2"},{"$f":"+IF(B236=0,0,VLOOKUP(B236,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6943284595474619E-3,null,1,0,null,0,0,null,{"$f":"+($J236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$J214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$J214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$J214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$J214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,{"$f":"+Potencia!T236*$K236*12*1000*(1-$C236)","v":0},null,0,0,null,0,0,null,{"$f":"+($W236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$W214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$W214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$W214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$W214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,0,{"$f":"+Potencia!U236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!V236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!W236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!T236*$X236*12*1000*(1-$C236)","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!H319","v":"Político"},{"$f":"+IF(B237=0,0,VLOOKUP(B237,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.6943284595474619E-3,null,1,0,null,0,0,null,{"$f":"+($J237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$J215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$J215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$J215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$J215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,{"$f":"+Potencia!T237*$K237*12*1000*(1-$C237)","v":0},null,0,0,null,0,0,null,{"$f":"+($W237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$W215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$W215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$W215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$W215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,0,{"$f":"+Potencia!U237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!V237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!W237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!T237*$X237*12*1000*(1-$C237)","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!H320","v":"x1"},{"$f":"+IF(B238=0,0,VLOOKUP(B238,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6943284595474619E-3,null,1,0,null,0,0,null,{"$f":"+($J238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$J216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$J216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$J216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$J216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,{"$f":"+Potencia!T238*$K238*12*1000*(1-$C238)","v":0},null,0,0,null,0,0,null,{"$f":"+($W238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$W216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$W216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$W216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$W216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,0,{"$f":"+Potencia!U238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!V238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!W238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!T238*$X238*12*1000*(1-$C238)","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!H321","v":"x2"},{"$f":"+IF(B239=0,0,VLOOKUP(B239,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6943284595474619E-3,null,1,0,null,0,0,null,{"$f":"+($J239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$J217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$J217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$J217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$J217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,{"$f":"+Potencia!T239*$K239*12*1000*(1-$C239)","v":0},null,0,0,null,0,0,null,{"$f":"+($W239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$W217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$W217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$W217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$W217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,0,{"$f":"+Potencia!U239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!V239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!W239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!T239*$X239*12*1000*(1-$C239)","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!H322","v":"Discap."},{"$f":"+IF(B240=0,0,VLOOKUP(B240,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6943284595474619E-3,null,1,0,null,0,0,null,{"$f":"+($J240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$J218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$J218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$J218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$J218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,{"$f":"+Potencia!T240*$K240*12*1000*(1-$C240)","v":0},null,0,0,null,0,0,null,{"$f":"+($W240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$W218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$W218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$W218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$W218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,0,{"$f":"+Potencia!U240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!V240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!W240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!T240*$X240*12*1000*(1-$C240)","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H323","v":"Discapacitados 601-más"},{"$f":"+IF(B241=0,0,VLOOKUP(B241,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6943284595474619E-3,null,1,0,null,0,0,null,{"$f":"+($J241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$J219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$J219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$J219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$J219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,{"$f":"+Potencia!T241*$K241*12*1000*(1-$C241)","v":0},null,{"$f":"IF(Q241=0,0,$E241*$F$3*G241/$Q$209)","v":0},{"$f":"IF(R241=0,0,$E241*$F$3*H241/$R$209)","v":0},null,0,0,null,{"$f":"+($W241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$W219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$W219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$W219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$W219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,0,{"$f":"+Potencia!U241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!V241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!W241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!T241*$X241*12*1000*(1-$C241)","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!H324","v":"Cruz Roja"},{"$f":"+IF(B242=0,0,VLOOKUP(B242,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.6943284595474619E-3,null,{"$f":"+G241","v":1},0,null,0,0,null,{"$f":"+($J242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$J220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$J220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$J220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$J220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,{"$f":"+Potencia!T242*$K242*12*1000*(1-$C242)","v":0},null,0,0,null,0,0,null,{"$f":"+($W242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$W220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$W220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$W220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$W220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,0,{"$f":"+Potencia!U242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!V242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!W242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!T242*$X242*12*1000*(1-$C242)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!H325","v":0},{"$f":"+IF(B243=0,0,VLOOKUP(B243,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6943284595474619E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M244:M253)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z244:Z253)","v":0},{"$f":"+SUM(AA244:AA253)","v":0},{"$f":"+SUM(AB244:AB253)","v":0},{"$f":"+SUM(AC244:AC253)","v":0},{"$f":"+SUM(AD244:AD253)","v":0},0,{"$f":"+SUM(AF244:AF253)","v":0},{"$f":"+SUM(AG244:AG253)","v":0},{"$f":"+SUM(AH244:AH253)","v":0},{"$f":"+SUM(AI244:AI253)","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!H326","v":"Regular"},{"$f":"+IF(B244=0,0,VLOOKUP(B244,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6943284595474619E-3,null,1,0,null,{"$f":"+J243","v":0},{"$f":"+K243","v":0},null,{"$f":"+($J244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$J211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$J211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$J211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$J211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,{"$f":"+Potencia!T244*$K244*12*1000*(1-$C244)","v":0},null,0,0,null,0,0,null,{"$f":"+($W244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$W211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$W211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$W211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$W211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,0,{"$f":"+Potencia!U244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!V244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!W244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!T244*$X244*12*1000*(1-$C244)","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!H327","v":"Agro"},{"$f":"+IF(B245=0,0,VLOOKUP(B245,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.6943284595474619E-3,null,1,0,null,{"$f":"+J244","v":0},0,null,{"$f":"+($J245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$J212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$J212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$J212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$J212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,{"$f":"+Potencia!T245*$K245*12*1000*(1-$C245)","v":0},null,0,0,null,0,0,null,{"$f":"+($W245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$W212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$W212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$W212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$W212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,0,{"$f":"+Potencia!U245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!V245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!W245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!T245*$X245*12*1000*(1-$C245)","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!H328","v":"Jub. 1"},{"$f":"+IF(B246=0,0,VLOOKUP(B246,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6943284595474619E-3,null,1,0,null,0,0,null,{"$f":"+($J246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$J213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$J213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$J213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$J213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,{"$f":"+Potencia!T246*$K246*12*1000*(1-$C246)","v":0},null,0,0,null,0,0,null,{"$f":"+($W246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$W213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$W213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$W213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$W213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,0,{"$f":"+Potencia!U246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!V246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!W246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!T246*$X246*12*1000*(1-$C246)","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!H329","v":"Jub. 2"},{"$f":"+IF(B247=0,0,VLOOKUP(B247,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6943284595474619E-3,null,1,0,null,0,0,null,{"$f":"+($J247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$J214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$J214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$J214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$J214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,{"$f":"+Potencia!T247*$K247*12*1000*(1-$C247)","v":0},null,0,0,null,0,0,null,{"$f":"+($W247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$W214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$W214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$W214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$W214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,0,{"$f":"+Potencia!U247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!V247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!W247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!T247*$X247*12*1000*(1-$C247)","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!H330","v":"Político"},{"$f":"+IF(B248=0,0,VLOOKUP(B248,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.6943284595474619E-3,null,1,0,null,0,0,null,{"$f":"+($J248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$J215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$J215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$J215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$J215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,{"$f":"+Potencia!T248*$K248*12*1000*(1-$C248)","v":0},null,0,0,null,0,0,null,{"$f":"+($W248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$W215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$W215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$W215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$W215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,0,{"$f":"+Potencia!U248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!V248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!W248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!T248*$X248*12*1000*(1-$C248)","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!H331","v":"x1"},{"$f":"+IF(B249=0,0,VLOOKUP(B249,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6943284595474619E-3,null,1,0,null,0,0,null,{"$f":"+($J249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$J216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$J216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$J216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$J216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,{"$f":"+Potencia!T249*$K249*12*1000*(1-$C249)","v":0},null,0,0,null,0,0,null,{"$f":"+($W249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$W216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$W216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$W216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$W216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,0,{"$f":"+Potencia!U249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!V249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!W249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!T249*$X249*12*1000*(1-$C249)","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!H332","v":"x2"},{"$f":"+IF(B250=0,0,VLOOKUP(B250,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6943284595474619E-3,null,1,0,null,0,0,null,{"$f":"+($J250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$J217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$J217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$J217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$J217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,{"$f":"+Potencia!T250*$K250*12*1000*(1-$C250)","v":0},null,0,0,null,0,0,null,{"$f":"+($W250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$W217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$W217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$W217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$W217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,0,{"$f":"+Potencia!U250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!V250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!W250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!T250*$X250*12*1000*(1-$C250)","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!H333","v":"Discap."},{"$f":"+IF(B251=0,0,VLOOKUP(B251,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6943284595474619E-3,null,1,0,null,0,0,null,{"$f":"+($J251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$J218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$J218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$J218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$J218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,{"$f":"+Potencia!T251*$K251*12*1000*(1-$C251)","v":0},null,0,0,null,0,0,null,{"$f":"+($W251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$W218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$W218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$W218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$W218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,0,{"$f":"+Potencia!U251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!V251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!W251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!T251*$X251*12*1000*(1-$C251)","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H334","v":"Discapacitados 601-más"},{"$f":"+IF(B252=0,0,VLOOKUP(B252,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6943284595474619E-3,null,1,0,null,0,0,null,{"$f":"+($J252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$J219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$J219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$J219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$J219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,{"$f":"+Potencia!T252*$K252*12*1000*(1-$C252)","v":0},null,0,0,null,0,0,null,{"$f":"+($W252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$W219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$W219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$W219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$W219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,0,{"$f":"+Potencia!U252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!V252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!W252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!T252*$X252*12*1000*(1-$C252)","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!H335","v":"Cruz Roja"},{"$f":"+IF(B253=0,0,VLOOKUP(B253,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.6943284595474619E-3,null,1,0,null,0,0,null,{"$f":"+($J253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$J220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$J220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$J220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$J220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,{"$f":"+Potencia!T253*$K253*12*1000*(1-$C253)","v":0},null,0,0,null,0,0,null,{"$f":"+($W253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$W220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$W220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$W220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$W220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,0,{"$f":"+Potencia!U253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!V253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!W253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!T253*$X253*12*1000*(1-$C253)","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!H336","v":0},{"$f":"+IF(B254=0,0,VLOOKUP(B254,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6943284595474619E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M255:M264)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z255:Z264)","v":0},{"$f":"+SUM(AA255:AA264)","v":0},{"$f":"+SUM(AB255:AB264)","v":0},{"$f":"+SUM(AC255:AC264)","v":0},{"$f":"+SUM(AD255:AD264)","v":0},0,{"$f":"+SUM(AJ255:AJ264)","v":0},{"$f":"+SUM(AK255:AK264)","v":0},{"$f":"+SUM(AL255:AL264)","v":0},{"$f":"+SUM(AI255:AI264)","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!H337","v":"Regular"},{"$f":"+IF(B255=0,0,VLOOKUP(B255,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6943284595474619E-3,null,{"$f":"+G254","v":1},0,null,{"$f":"+J254","v":0},{"$f":"+K254","v":0},null,{"$f":"+($J255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$J211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$J211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$J211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$J211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,{"$f":"+Potencia!T255*$K255*12*1000*(1-$C255)","v":0},null,0,0,null,0,0,null,{"$f":"+($W255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$W211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$W211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$W211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$W211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T255*$X255*12*1000*(1-$C255)","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!H338","v":"Agro"},{"$f":"+IF(B256=0,0,VLOOKUP(B256,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.6943284595474619E-3,null,1,0,null,{"$f":"+J255","v":0},0,null,{"$f":"+($J256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$J212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$J212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$J212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$J212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,{"$f":"+Potencia!T256*$K256*12*1000*(1-$C256)","v":0},null,0,0,null,0,0,null,{"$f":"+($W256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$W212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$W212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$W212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$W212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T256*$X256*12*1000*(1-$C256)","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!H339","v":"Jub. 1"},{"$f":"+IF(B257=0,0,VLOOKUP(B257,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6943284595474619E-3,null,1,0,null,0,0,null,{"$f":"+($J257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$J213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$J213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$J213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$J213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,{"$f":"+Potencia!T257*$K257*12*1000*(1-$C257)","v":0},null,0,0,null,0,0,null,{"$f":"+($W257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$W213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$W213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$W213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$W213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T257*$X257*12*1000*(1-$C257)","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!H340","v":"Jub. 2"},{"$f":"+IF(B258=0,0,VLOOKUP(B258,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6943284595474619E-3,null,{"$f":"+G257","v":1},0,null,0,0,null,{"$f":"+($J258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$J214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$J214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$J214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$J214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,{"$f":"+Potencia!T258*$K258*12*1000*(1-$C258)","v":0},null,0,0,null,0,0,null,{"$f":"+($W258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$W214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$W214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$W214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$W214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T258*$X258*12*1000*(1-$C258)","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!H341","v":"Político"},{"$f":"+IF(B259=0,0,VLOOKUP(B259,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.6943284595474619E-3,null,1,0,null,0,0,null,{"$f":"+($J259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$J215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$J215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$J215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$J215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,{"$f":"+Potencia!T259*$K259*12*1000*(1-$C259)","v":0},null,0,0,null,0,0,null,{"$f":"+($W259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$W215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$W215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$W215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$W215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T259*$X259*12*1000*(1-$C259)","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!H342","v":"x1"},{"$f":"+IF(B260=0,0,VLOOKUP(B260,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6943284595474619E-3,null,1,0,null,0,0,null,{"$f":"+($J260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$J216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$J216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$J216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$J216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,{"$f":"+Potencia!T260*$K260*12*1000*(1-$C260)","v":0},null,0,0,null,0,0,null,{"$f":"+($W260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$W216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$W216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$W216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$W216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T260*$X260*12*1000*(1-$C260)","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!H343","v":"x2"},{"$f":"+IF(B261=0,0,VLOOKUP(B261,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6943284595474619E-3,null,1,0,null,0,0,null,{"$f":"+($J261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$J217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$J217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$J217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$J217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,{"$f":"+Potencia!T261*$K261*12*1000*(1-$C261)","v":0},null,0,0,null,0,0,null,{"$f":"+($W261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$W217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$W217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$W217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$W217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T261*$X261*12*1000*(1-$C261)","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!H344","v":"Discap."},{"$f":"+IF(B262=0,0,VLOOKUP(B262,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6943284595474619E-3,null,1,0,null,0,0,null,{"$f":"+($J262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$J218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$J218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$J218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$J218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,{"$f":"+Potencia!T262*$K262*12*1000*(1-$C262)","v":0},null,0,0,null,0,0,null,{"$f":"+($W262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$W218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$W218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$W218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$W218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T262*$X262*12*1000*(1-$C262)","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H345","v":"Discapacitados 601-más"},{"$f":"+IF(B263=0,0,VLOOKUP(B263,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6943284595474619E-3,null,1,0,null,0,0,null,{"$f":"+($J263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$J219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$J219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$J219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$J219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,{"$f":"+Potencia!T263*$K263*12*1000*(1-$C263)","v":0},null,0,0,null,0,0,null,{"$f":"+($W263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$W219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$W219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$W219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$W219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T263*$X263*12*1000*(1-$C263)","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!H346","v":"Cruz Roja"},{"$f":"+IF(B264=0,0,VLOOKUP(B264,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.6943284595474619E-3,null,1,0,null,0,0,null,{"$f":"+($J264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$J220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$J220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$J220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$J220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,{"$f":"+Potencia!T264*$K264*12*1000*(1-$C264)","v":0},null,0,0,null,0,0,null,{"$f":"+($W264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$W220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$W220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$W220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$W220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T264*$X264*12*1000*(1-$C264)","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!H347","v":0},{"$f":"+IF(B265=0,0,VLOOKUP(B265,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,0,null,null,null,null,{"$f":"+SUM(M266:M267)","v":0},{"$f":"+SUM(N266:N267)","v":0},{"$f":"+SUM(O266:O267)","v":0},{"$f":"+SUM(P266:P267)","v":0},{"$f":"+M265","v":0},{"$f":"+Potencia!T265*$K265*12*1000*(1-$C265)","v":0},null,{"$f":"IF(Q265=0,0,$E265*$F$3*G265/Q265)","v":0},{"$f":"IF(R265=0,0,$E265*$F$3*H265/R265)","v":0},null,{"$f":"+J265*T265","v":0},{"$f":"+U265*K265","v":0},null,{"$f":"+SUMPRODUCT(V265:Y265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W265:Z265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X265:AA265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y265:AB265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD266:AD267)","v":0},{"$f":"+AI265","v":0},{"$f":"+SUM(AF266:AF267)","v":0},{"$f":"+SUM(AG266:AG267)","v":0},{"$f":"+SUM(AH266:AH267)","v":0},{"$f":"+SUM(AI266:AI267)","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!H348","v":0},{"$f":"+IF(B266=0,0,VLOOKUP(B266,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,1,0,null,0,0,null,{"$f":"+$J266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+M266","v":0},{"$f":"+Potencia!T266*$K266*12*1000*(1-$C266)","v":0},null,{"$f":"IF(Q266=0,0,$E266*$F$3*G266/Q265)","v":0},{"$f":"IF(R266=0,0,$E266*$F$3*H266/R265)","v":0},null,0,0,null,{"$f":"+$W266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+Z266","v":0},0,{"$f":"+Potencia!U266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!V266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!W266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!T266*$X266*12*1000*(1-$C266)","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!H349","v":0},{"$f":"+IF(B267=0,0,VLOOKUP(B267,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E266","v":0},null,1,0,null,0,0,null,{"$f":"+$J267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+M267","v":0},{"$f":"+Potencia!T267*$K267*12*1000*(1-$C267)","v":0},null,{"$f":"IF(Q267=0,0,$E267*$F$3*G267/Q265)","v":0},{"$f":"IF(R267=0,0,$E267*$F$3*H267/R265)","v":0},null,0,0,null,{"$f":"+$W267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+Z267","v":0},0,{"$f":"+Potencia!U267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!V267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!W267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!T267*$X267*12*1000*(1-$C267)","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!H350","v":0},{"$f":"+IF(B268=0,0,VLOOKUP(B268,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,null,null,null,{"$f":"+SUM(M269,M280,M291,M302,M313)","v":0},0,0,0,0,0,null,{"$f":"IF(Q268=0,0,$E268*$F$3*G268/$Q$268)","v":0},{"$f":"IF(R268=0,0,$E268*$F$3*H268/$R$268)","v":0},null,0,0,null,{"$f":"+SUM(Z269,Z280,Z291,Z302,Z313)","v":0},{"$f":"+SUM(AA269,AA280,AA291,AA302,AA313)","v":0},{"$f":"+SUM(AB269,AB280,AB291,AB302,AB313)","v":0},{"$f":"+SUM(AC269,AC280,AC291,AC302,AC313)","v":0},{"$f":"+SUM(AD269,AD280,AD291,AD302,AD313)","v":0},0,{"$f":"+SUM(AF269,AF280,AF291,AF302,AF313)","v":0},{"$f":"+SUM(AG269,AG280,AG291,AG302,AG313)","v":0},{"$f":"+SUM(AH269,AH280,AH291,AH302,AH313)","v":0},{"$f":"+SUM(AI269,AI280,AI291,AI302,AI313)","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0-10,000)"},{"$f":"+PremisaCosto!H351","v":0},{"$f":"+IF(B269=0,0,VLOOKUP(B269,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E268","v":0},null,{"$f":"+G268","v":1},{"$f":"+H268","v":0},null,0,0,null,{"$f":"+SUM(M270:M279)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z270:Z279)","v":0},{"$f":"+SUM(AA270:AA279)","v":0},{"$f":"+SUM(AB270:AB279)","v":0},{"$f":"+SUM(AC270:AC279)","v":0},{"$f":"+SUM(AD270:AD279)","v":0},0,{"$f":"+SUM(AF270:AF279)","v":0},{"$f":"+SUM(AG270:AG279)","v":0},{"$f":"+SUM(AH270:AH279)","v":0},{"$f":"+SUM(AI270:AI279)","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!H352","v":"Regular"},{"$f":"+IF(B270=0,0,VLOOKUP(B270,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E269","v":0},null,1,0,null,{"$f":"+J269","v":0},{"$f":"+K269","v":0},null,{"$f":"+$J270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+M270","v":0},{"$f":"+Potencia!T270*$K270*12*1000*(1-$C270)","v":0},null,0,0,null,0,0,null,{"$f":"+$W270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+Z270","v":0},0,{"$f":"+Potencia!U270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!V270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!W270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!T270*$X270*12*1000*(1-$C270)","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!H353","v":"Agro"},{"$f":"+IF(B271=0,0,VLOOKUP(B271,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AC271*(1-$C271)*1000","v":0},0,{"$f":"+Potencia!T271*$K271*12*1000*(1-$C271)","v":0},null,0,0,null,0,0,null,{"$f":"+$W271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AC271*(1-$C271)*1000","v":0},0,0,{"$f":"+Potencia!U271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!V271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!W271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!T271*$X271*12*1000*(1-$C271)","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!H354","v":"Jub. 1"},{"$f":"+IF(B272=0,0,VLOOKUP(B272,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AC272*(1-$C272)*1000","v":0},0,{"$f":"+Potencia!T272*$K272*12*1000*(1-$C272)","v":0},null,0,0,null,0,0,null,{"$f":"+$W272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AC272*(1-$C272)*1000","v":0},0,0,{"$f":"+Potencia!U272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!V272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!W272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!T272*$X272*12*1000*(1-$C272)","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!H355","v":"Jub. 2"},{"$f":"+IF(B273=0,0,VLOOKUP(B273,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,{"$f":"+Potencia!T273*$K273*12*1000*(1-$C273)","v":0},null,0,0,null,0,0,null,{"$f":"+$W273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,0,{"$f":"+Potencia!U273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!V273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!W273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!T273*$X273*12*1000*(1-$C273)","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!H356","v":"Político"},{"$f":"+IF(B274=0,0,VLOOKUP(B274,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AC274*(1-$C274)*1000","v":0},0,{"$f":"+Potencia!T274*$K274*12*1000*(1-$C274)","v":0},null,0,0,null,0,0,null,{"$f":"+$W274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AC274*(1-$C274)*1000","v":0},0,0,{"$f":"+Potencia!U274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!V274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!W274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!T274*$X274*12*1000*(1-$C274)","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!H357","v":"x1"},{"$f":"+IF(B275=0,0,VLOOKUP(B275,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AC275*(1-$C275)*1000","v":0},0,{"$f":"+Potencia!T275*$K275*12*1000*(1-$C275)","v":0},null,0,0,null,0,0,null,{"$f":"+$W275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AC275*(1-$C275)*1000","v":0},0,0,{"$f":"+Potencia!U275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!V275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!W275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!T275*$X275*12*1000*(1-$C275)","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!H358","v":"x2"},{"$f":"+IF(B276=0,0,VLOOKUP(B276,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,{"$f":"+Potencia!T276*$K276*12*1000*(1-$C276)","v":0},null,0,0,null,0,0,null,{"$f":"+$W276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,0,{"$f":"+Potencia!U276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!V276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!W276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!T276*$X276*12*1000*(1-$C276)","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!H359","v":"Discap."},{"$f":"+IF(B277=0,0,VLOOKUP(B277,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AC277*(1-$C277)*1000","v":0},0,{"$f":"+Potencia!T277*$K277*12*1000*(1-$C277)","v":0},null,0,0,null,0,0,null,{"$f":"+$W277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AC277*(1-$C277)*1000","v":0},0,0,{"$f":"+Potencia!U277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!V277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!W277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!T277*$X277*12*1000*(1-$C277)","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H360","v":"Discapacitados 601-más"},{"$f":"+IF(B278=0,0,VLOOKUP(B278,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,{"$f":"+Potencia!T278*$K278*12*1000*(1-$C278)","v":0},null,0,0,null,0,0,null,{"$f":"+$W278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,0,{"$f":"+Potencia!U278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!V278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!W278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!T278*$X278*12*1000*(1-$C278)","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!H361","v":"Cruz Roja"},{"$f":"+IF(B279=0,0,VLOOKUP(B279,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AC279*(1-$C279)*1000","v":0},0,{"$f":"+Potencia!T279*$K279*12*1000*(1-$C279)","v":0},null,0,0,null,0,0,null,{"$f":"+$W279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AC279*(1-$C279)*1000","v":0},0,0,{"$f":"+Potencia!U279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!V279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!W279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!T279*$X279*12*1000*(1-$C279)","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H362","v":0},{"$f":"+IF(B280=0,0,VLOOKUP(B280,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M281:M290)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z281:Z290)","v":0},{"$f":"+SUM(AA281:AA290)","v":0},{"$f":"+SUM(AB281:AB290)","v":0},{"$f":"+SUM(AC281:AC290)","v":0},{"$f":"+SUM(AD281:AD290)","v":0},0,{"$f":"+SUM(AF281:AF290)","v":0},{"$f":"+SUM(AG281:AG290)","v":0},{"$f":"+SUM(AH281:AH290)","v":0},{"$f":"+SUM(AI281:AI290)","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!H363","v":"Regular"},{"$f":"+IF(B281=0,0,VLOOKUP(B281,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J280","v":0},{"$f":"+K280","v":0},null,{"$f":"+($J281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$J270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$J270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$J270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$J270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+M281","v":0},{"$f":"+Potencia!T281*$K281*12*1000*(1-$C281)","v":0},null,0,0,null,0,0,null,{"$f":"+($W281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$W270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$W270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$W270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$W270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+Z281","v":0},0,{"$f":"+Potencia!U281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!V281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!W281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!T281*$X281*12*1000*(1-$C281)","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!H364","v":"Agro"},{"$f":"+IF(B282=0,0,VLOOKUP(B282,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$J271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$J271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$J271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$J271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},0,{"$f":"+Potencia!T282*$K282*12*1000*(1-$C282)","v":0},null,0,0,null,0,0,null,{"$f":"+($W282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$W271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$W271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$W271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$W271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},0,0,{"$f":"+Potencia!U282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!V282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!W282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!T282*$X282*12*1000*(1-$C282)","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!H365","v":"Jub. 1"},{"$f":"+IF(B283=0,0,VLOOKUP(B283,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$J272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$J272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$J272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$J272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},0,{"$f":"+Potencia!T283*$K283*12*1000*(1-$C283)","v":0},null,0,0,null,0,0,null,{"$f":"+($W283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$W272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$W272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$W272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$W272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},0,0,{"$f":"+Potencia!U283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!V283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!W283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!T283*$X283*12*1000*(1-$C283)","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!H366","v":"Jub. 2"},{"$f":"+IF(B284=0,0,VLOOKUP(B284,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$J273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$J273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$J273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$J273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},0,{"$f":"+Potencia!T284*$K284*12*1000*(1-$C284)","v":0},null,0,0,null,0,0,null,{"$f":"+($W284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$W273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$W273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$W273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$W273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},0,0,{"$f":"+Potencia!U284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!V284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!W284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!T284*$X284*12*1000*(1-$C284)","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!H367","v":"Político"},{"$f":"+IF(B285=0,0,VLOOKUP(B285,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$J274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$J274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$J274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$J274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},0,{"$f":"+Potencia!T285*$K285*12*1000*(1-$C285)","v":0},null,0,0,null,0,0,null,{"$f":"+($W285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$W274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$W274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$W274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$W274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},0,0,{"$f":"+Potencia!U285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!V285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!W285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!T285*$X285*12*1000*(1-$C285)","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!H368","v":"x1"},{"$f":"+IF(B286=0,0,VLOOKUP(B286,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$J275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$J275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$J275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$J275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},0,{"$f":"+Potencia!T286*$K286*12*1000*(1-$C286)","v":0},null,0,0,null,0,0,null,{"$f":"+($W286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$W275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$W275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$W275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$W275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},0,0,{"$f":"+Potencia!U286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!V286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!W286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!T286*$X286*12*1000*(1-$C286)","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!H369","v":"x2"},{"$f":"+IF(B287=0,0,VLOOKUP(B287,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$J276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$J276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$J276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$J276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},0,{"$f":"+Potencia!T287*$K287*12*1000*(1-$C287)","v":0},null,0,0,null,0,0,null,{"$f":"+($W287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$W276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$W276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$W276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$W276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},0,0,{"$f":"+Potencia!U287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!V287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!W287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!T287*$X287*12*1000*(1-$C287)","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!H370","v":"Discap."},{"$f":"+IF(B288=0,0,VLOOKUP(B288,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$J277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$J277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$J277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$J277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},0,{"$f":"+Potencia!T288*$K288*12*1000*(1-$C288)","v":0},null,0,0,null,0,0,null,{"$f":"+($W288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$W277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$W277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$W277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$W277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},0,0,{"$f":"+Potencia!U288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!V288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!W288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!T288*$X288*12*1000*(1-$C288)","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H371","v":"Discapacitados 601-más"},{"$f":"+IF(B289=0,0,VLOOKUP(B289,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$J278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$J278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$J278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$J278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},0,{"$f":"+Potencia!T289*$K289*12*1000*(1-$C289)","v":0},null,0,0,null,0,0,null,{"$f":"+($W289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$W278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$W278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$W278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$W278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},0,0,{"$f":"+Potencia!U289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!V289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!W289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!T289*$X289*12*1000*(1-$C289)","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!H372","v":"Cruz Roja"},{"$f":"+IF(B290=0,0,VLOOKUP(B290,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$J279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$J279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$J279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$J279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},0,{"$f":"+Potencia!T290*$K290*12*1000*(1-$C290)","v":0},null,0,0,null,0,0,null,{"$f":"+($W290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$W279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$W279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$W279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$W279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},0,0,{"$f":"+Potencia!U290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!V290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!W290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!T290*$X290*12*1000*(1-$C290)","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H373","v":0},{"$f":"+IF(B291=0,0,VLOOKUP(B291,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M292:M301)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z292:Z301)","v":0},{"$f":"+SUM(AA292:AA301)","v":0},{"$f":"+SUM(AB292:AB301)","v":0},{"$f":"+SUM(AC292:AC301)","v":0},{"$f":"+SUM(AD292:AD301)","v":0},0,{"$f":"+SUM(AF292:AF301)","v":0},{"$f":"+SUM(AG292:AG301)","v":0},{"$f":"+SUM(AH292:AH301)","v":0},{"$f":"+SUM(AI292:AI301)","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!H374","v":"Regular"},{"$f":"+IF(B292=0,0,VLOOKUP(B292,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J291","v":0},{"$f":"+K291","v":0},null,{"$f":"+($J292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$J270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$J270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$J270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$J270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+M292","v":0},{"$f":"+Potencia!T292*$K292*12*1000*(1-$C292)","v":0},null,0,0,null,0,0,null,{"$f":"+($W292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$W270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$W270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$W270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$W270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+Z292","v":0},0,{"$f":"+Potencia!U292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!V292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!W292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!T292*$X292*12*1000*(1-$C292)","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!H375","v":"Agro"},{"$f":"+IF(B293=0,0,VLOOKUP(B293,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$J271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$J271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$J271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$J271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},0,{"$f":"+Potencia!T293*$K293*12*1000*(1-$C293)","v":0},null,0,0,null,0,0,null,{"$f":"+($W293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$W271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$W271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$W271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$W271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},0,0,{"$f":"+Potencia!U293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!V293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!W293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!T293*$X293*12*1000*(1-$C293)","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!H376","v":"Jub. 1"},{"$f":"+IF(B294=0,0,VLOOKUP(B294,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$J272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$J272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$J272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$J272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},0,{"$f":"+Potencia!T294*$K294*12*1000*(1-$C294)","v":0},null,0,0,null,0,0,null,{"$f":"+($W294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$W272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$W272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$W272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$W272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},0,0,{"$f":"+Potencia!U294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!V294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!W294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!T294*$X294*12*1000*(1-$C294)","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!H377","v":"Jub. 2"},{"$f":"+IF(B295=0,0,VLOOKUP(B295,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$J273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$J273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$J273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$J273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},0,{"$f":"+Potencia!T295*$K295*12*1000*(1-$C295)","v":0},null,0,0,null,0,0,null,{"$f":"+($W295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$W273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$W273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$W273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$W273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},0,0,{"$f":"+Potencia!U295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!V295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!W295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!T295*$X295*12*1000*(1-$C295)","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!H378","v":"Político"},{"$f":"+IF(B296=0,0,VLOOKUP(B296,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$J274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$J274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$J274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$J274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},0,{"$f":"+Potencia!T296*$K296*12*1000*(1-$C296)","v":0},null,0,0,null,0,0,null,{"$f":"+($W296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$W274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$W274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$W274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$W274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},0,0,{"$f":"+Potencia!U296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!V296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!W296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!T296*$X296*12*1000*(1-$C296)","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!H379","v":"x1"},{"$f":"+IF(B297=0,0,VLOOKUP(B297,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$J275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$J275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$J275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$J275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},0,{"$f":"+Potencia!T297*$K297*12*1000*(1-$C297)","v":0},null,0,0,null,0,0,null,{"$f":"+($W297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$W275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$W275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$W275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$W275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},0,0,{"$f":"+Potencia!U297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!V297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!W297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!T297*$X297*12*1000*(1-$C297)","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!H380","v":"x2"},{"$f":"+IF(B298=0,0,VLOOKUP(B298,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$J276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$J276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$J276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$J276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},0,{"$f":"+Potencia!T298*$K298*12*1000*(1-$C298)","v":0},null,0,0,null,0,0,null,{"$f":"+($W298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$W276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$W276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$W276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$W276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},0,0,{"$f":"+Potencia!U298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!V298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!W298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!T298*$X298*12*1000*(1-$C298)","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!H381","v":"Discap."},{"$f":"+IF(B299=0,0,VLOOKUP(B299,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$J277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$J277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$J277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$J277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},0,{"$f":"+Potencia!T299*$K299*12*1000*(1-$C299)","v":0},null,0,0,null,0,0,null,{"$f":"+($W299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$W277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$W277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$W277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$W277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},0,0,{"$f":"+Potencia!U299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!V299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!W299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!T299*$X299*12*1000*(1-$C299)","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H382","v":"Discapacitados 601-más"},{"$f":"+IF(B300=0,0,VLOOKUP(B300,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$J278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$J278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$J278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$J278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},0,{"$f":"+Potencia!T300*$K300*12*1000*(1-$C300)","v":0},null,{"$f":"IF(Q300=0,0,$E300*$F$3*G300/$Q$268)","v":0},{"$f":"IF(R300=0,0,$E300*$F$3*H300/$R$268)","v":0},null,0,0,null,{"$f":"+($W300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$W278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$W278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$W278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$W278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},0,0,{"$f":"+Potencia!U300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!V300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!W300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!T300*$X300*12*1000*(1-$C300)","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!H383","v":"Cruz Roja"},{"$f":"+IF(B301=0,0,VLOOKUP(B301,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G300","v":1},{"$f":"+H300","v":0},null,0,0,null,{"$f":"+($J301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$J279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$J279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$J279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$J279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},0,{"$f":"+Potencia!T301*$K301*12*1000*(1-$C301)","v":0},null,0,0,null,0,0,null,{"$f":"+($W301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$W279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$W279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$W279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$W279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},0,0,{"$f":"+Potencia!U301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!V301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!W301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!T301*$X301*12*1000*(1-$C301)","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!H384","v":0},{"$f":"+IF(B302=0,0,VLOOKUP(B302,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M303:M312)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z303:Z312)","v":0},{"$f":"+SUM(AA303:AA312)","v":0},{"$f":"+SUM(AB303:AB312)","v":0},{"$f":"+SUM(AC303:AC312)","v":0},{"$f":"+SUM(AD303:AD312)","v":0},0,{"$f":"+SUM(AF303:AF312)","v":0},{"$f":"+SUM(AG303:AG312)","v":0},{"$f":"+SUM(AH303:AH312)","v":0},{"$f":"+SUM(AI303:AI312)","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!H385","v":"Regular"},{"$f":"+IF(B303=0,0,VLOOKUP(B303,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J302","v":0},{"$f":"+K302","v":0},null,{"$f":"+($J303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$J270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$J270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$J270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$J270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+M303","v":0},{"$f":"+Potencia!T303*$K303*12*1000*(1-$C303)","v":0},null,0,0,null,0,0,null,{"$f":"+($W303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$W270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$W270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$W270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$W270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+Z303","v":0},0,{"$f":"+Potencia!U303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!V303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!W303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!T303*$X303*12*1000*(1-$C303)","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!H386","v":"Agro"},{"$f":"+IF(B304=0,0,VLOOKUP(B304,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$J271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$J271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$J271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$J271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},0,{"$f":"+Potencia!T304*$K304*12*1000*(1-$C304)","v":0},null,0,0,null,0,0,null,{"$f":"+($W304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$W271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$W271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$W271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$W271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},0,0,{"$f":"+Potencia!U304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!V304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!W304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!T304*$X304*12*1000*(1-$C304)","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!H387","v":"Jub. 1"},{"$f":"+IF(B305=0,0,VLOOKUP(B305,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$J272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$J272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$J272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$J272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},0,{"$f":"+Potencia!T305*$K305*12*1000*(1-$C305)","v":0},null,0,0,null,0,0,null,{"$f":"+($W305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$W272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$W272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$W272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$W272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},0,0,{"$f":"+Potencia!U305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!V305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!W305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!T305*$X305*12*1000*(1-$C305)","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!H388","v":"Jub. 2"},{"$f":"+IF(B306=0,0,VLOOKUP(B306,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$J273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$J273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$J273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$J273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},0,{"$f":"+Potencia!T306*$K306*12*1000*(1-$C306)","v":0},null,0,0,null,0,0,null,{"$f":"+($W306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$W273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$W273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$W273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$W273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},0,0,{"$f":"+Potencia!U306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!V306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!W306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!T306*$X306*12*1000*(1-$C306)","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!H389","v":"Político"},{"$f":"+IF(B307=0,0,VLOOKUP(B307,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$J274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$J274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$J274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$J274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},0,{"$f":"+Potencia!T307*$K307*12*1000*(1-$C307)","v":0},null,0,0,null,0,0,null,{"$f":"+($W307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$W274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$W274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$W274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$W274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},0,0,{"$f":"+Potencia!U307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!V307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!W307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!T307*$X307*12*1000*(1-$C307)","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!H390","v":"x1"},{"$f":"+IF(B308=0,0,VLOOKUP(B308,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$J275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$J275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$J275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$J275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},0,{"$f":"+Potencia!T308*$K308*12*1000*(1-$C308)","v":0},null,0,0,null,0,0,null,{"$f":"+($W308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$W275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$W275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$W275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$W275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},0,0,{"$f":"+Potencia!U308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!V308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!W308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!T308*$X308*12*1000*(1-$C308)","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!H391","v":"x2"},{"$f":"+IF(B309=0,0,VLOOKUP(B309,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$J276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$J276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$J276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$J276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},0,{"$f":"+Potencia!T309*$K309*12*1000*(1-$C309)","v":0},null,0,0,null,0,0,null,{"$f":"+($W309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$W276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$W276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$W276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$W276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},0,0,{"$f":"+Potencia!U309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!V309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!W309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!T309*$X309*12*1000*(1-$C309)","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!H392","v":"Discap."},{"$f":"+IF(B310=0,0,VLOOKUP(B310,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$J277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$J277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$J277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$J277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},0,{"$f":"+Potencia!T310*$K310*12*1000*(1-$C310)","v":0},null,0,0,null,0,0,null,{"$f":"+($W310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$W277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$W277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$W277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$W277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},0,0,{"$f":"+Potencia!U310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!V310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!W310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!T310*$X310*12*1000*(1-$C310)","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H393","v":"Discapacitados 601-más"},{"$f":"+IF(B311=0,0,VLOOKUP(B311,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$J278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$J278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$J278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$J278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},0,{"$f":"+Potencia!T311*$K311*12*1000*(1-$C311)","v":0},null,0,0,null,0,0,null,{"$f":"+($W311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$W278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$W278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$W278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$W278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},0,0,{"$f":"+Potencia!U311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!V311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!W311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!T311*$X311*12*1000*(1-$C311)","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!H394","v":"Cruz Roja"},{"$f":"+IF(B312=0,0,VLOOKUP(B312,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$J279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$J279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$J279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$J279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},0,{"$f":"+Potencia!T312*$K312*12*1000*(1-$C312)","v":0},null,0,0,null,0,0,null,{"$f":"+($W312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$W279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$W279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$W279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$W279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},0,0,{"$f":"+Potencia!U312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!V312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!W312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!T312*$X312*12*1000*(1-$C312)","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!H395","v":0},{"$f":"+IF(B313=0,0,VLOOKUP(B313,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M314:M323)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z314:Z323)","v":0},{"$f":"+SUM(AA314:AA323)","v":0},{"$f":"+SUM(AB314:AB323)","v":0},{"$f":"+SUM(AC314:AC323)","v":0},{"$f":"+SUM(AD314:AD323)","v":0},0,{"$f":"+SUM(AJ314:AJ323)","v":0},{"$f":"+SUM(AK314:AK323)","v":0},{"$f":"+SUM(AL314:AL323)","v":0},{"$f":"+SUM(AI314:AI323)","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!H396","v":"Regular"},{"$f":"+IF(B314=0,0,VLOOKUP(B314,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J313","v":0},{"$f":"+K313","v":0},null,{"$f":"+($J314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$J270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$J270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$J270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$J270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+M314","v":0},{"$f":"+Potencia!T314*$K314*12*1000*(1-$C314)","v":0},null,0,0,null,0,0,null,{"$f":"+($W314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$W270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$W270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$W270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$W270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+Z314","v":0},0,null,null,null,{"$f":"+Potencia!T314*$X314*12*1000*(1-$C314)","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!H397","v":"Agro"},{"$f":"+IF(B315=0,0,VLOOKUP(B315,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$J271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$J271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$J271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$J271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},0,{"$f":"+Potencia!T315*$K315*12*1000*(1-$C315)","v":0},null,0,0,null,0,0,null,{"$f":"+($W315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$W271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$W271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$W271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$W271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T315*$X315*12*1000*(1-$C315)","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!H398","v":"Jub. 1"},{"$f":"+IF(B316=0,0,VLOOKUP(B316,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$J272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$J272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$J272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$J272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},0,{"$f":"+Potencia!T316*$K316*12*1000*(1-$C316)","v":0},null,0,0,null,0,0,null,{"$f":"+($W316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$W272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$W272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$W272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$W272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T316*$X316*12*1000*(1-$C316)","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!H399","v":"Jub. 2"},{"$f":"+IF(B317=0,0,VLOOKUP(B317,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$J273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$J273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$J273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$J273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},0,{"$f":"+Potencia!T317*$K317*12*1000*(1-$C317)","v":0},null,0,0,null,0,0,null,{"$f":"+($W317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$W273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$W273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$W273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$W273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T317*$X317*12*1000*(1-$C317)","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!H400","v":"Político"},{"$f":"+IF(B318=0,0,VLOOKUP(B318,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$J274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$J274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$J274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$J274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},0,{"$f":"+Potencia!T318*$K318*12*1000*(1-$C318)","v":0},null,0,0,null,0,0,null,{"$f":"+($W318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$W274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$W274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$W274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$W274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T318*$X318*12*1000*(1-$C318)","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!H401","v":"x1"},{"$f":"+IF(B319=0,0,VLOOKUP(B319,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$J275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$J275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$J275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$J275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},0,{"$f":"+Potencia!T319*$K319*12*1000*(1-$C319)","v":0},null,0,0,null,0,0,null,{"$f":"+($W319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$W275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$W275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$W275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$W275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T319*$X319*12*1000*(1-$C319)","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!H402","v":"x2"},{"$f":"+IF(B320=0,0,VLOOKUP(B320,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$J276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$J276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$J276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$J276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},0,{"$f":"+Potencia!T320*$K320*12*1000*(1-$C320)","v":0},null,0,0,null,0,0,null,{"$f":"+($W320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$W276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$W276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$W276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$W276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T320*$X320*12*1000*(1-$C320)","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!H403","v":"Discap."},{"$f":"+IF(B321=0,0,VLOOKUP(B321,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$J277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$J277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$J277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$J277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},0,{"$f":"+Potencia!T321*$K321*12*1000*(1-$C321)","v":0},null,0,0,null,0,0,null,{"$f":"+($W321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$W277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$W277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$W277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$W277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T321*$X321*12*1000*(1-$C321)","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H404","v":"Discapacitados 601-más"},{"$f":"+IF(B322=0,0,VLOOKUP(B322,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$J278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$J278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$J278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$J278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},0,{"$f":"+Potencia!T322*$K322*12*1000*(1-$C322)","v":0},null,0,0,null,0,0,null,{"$f":"+($W322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$W278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$W278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$W278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$W278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T322*$X322*12*1000*(1-$C322)","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!H405","v":"Cruz Roja"},{"$f":"+IF(B323=0,0,VLOOKUP(B323,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$J279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$J279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$J279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$J279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},0,{"$f":"+Potencia!T323*$K323*12*1000*(1-$C323)","v":0},null,0,0,null,0,0,null,{"$f":"+($W323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$W279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$W279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$W279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$W279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T323*$X323*12*1000*(1-$C323)","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!H406","v":0},{"$f":"+IF(B324=0,0,VLOOKUP(B324,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,null,null,null,{"$f":"+SUM(M325,M336,M347,M358,M369)","v":0},0,0,0,0,0,null,{"$f":"IF(Q324=0,0,$E324*$F$3*G324/$Q$324)","v":0},{"$f":"IF(R324=0,0,$E324*$F$3*H324/$R$324)","v":0},null,{"$f":"+J324*T324","v":0},{"$f":"+U324*K324","v":0},null,{"$f":"+SUM(Z325,Z336,Z347,Z358,Z369)","v":0},{"$f":"+SUM(AA325,AA336,AA347,AA358,AA369)","v":0},{"$f":"+SUM(AB325,AB336,AB347,AB358,AB369)","v":0},{"$f":"+SUM(AC325,AC336,AC347,AC358,AC369)","v":0},{"$f":"+SUM(AD325,AD336,AD347,AD358,AD369)","v":0},{"$f":"+AI324","v":0},{"$f":"+SUM(AF325,AF336,AF347,AF358,AF369)","v":0},{"$f":"+SUM(AG325,AG336,AG347,AG358,AG369)","v":0},{"$f":"+SUM(AH325,AH336,AH347,AH358,AH369)","v":0},{"$f":"+SUM(AI325,AI336,AI347,AI358,AI369)","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!H407","v":0},{"$f":"+IF(B325=0,0,VLOOKUP(B325,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E324","v":0},null,{"$f":"+G324","v":1},{"$f":"+H324","v":0},null,0,0,null,{"$f":"+SUM(M326:M335)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z326:Z335)","v":0},{"$f":"+SUM(AA326:AA335)","v":0},{"$f":"+SUM(AB326:AB335)","v":0},{"$f":"+SUM(AC326:AC335)","v":0},{"$f":"+SUM(AD326:AD335)","v":0},0,{"$f":"+SUM(AF326:AF335)","v":0},{"$f":"+SUM(AG326:AG335)","v":0},{"$f":"+SUM(AH326:AH335)","v":0},{"$f":"+SUM(AI326:AI335)","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!H408","v":"Regular"},{"$f":"+IF(B326=0,0,VLOOKUP(B326,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E325","v":0},null,1,0,null,{"$f":"+J325","v":0},{"$f":"+K325","v":0},null,{"$f":"+$J326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+M326","v":0},{"$f":"+Potencia!T326*$K326*12*1000*(1-$C326)","v":0},null,0,0,null,0,0,null,{"$f":"+$W326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+Z326","v":0},0,{"$f":"+Potencia!U326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!V326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!W326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!T326*$X326*12*1000*(1-$C326)","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!H409","v":"Agro"},{"$f":"+IF(B327=0,0,VLOOKUP(B327,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AC327*(1-$C327)*1000","v":0},0,{"$f":"+Potencia!T327*$K327*12*1000*(1-$C327)","v":0},null,0,0,null,0,0,null,{"$f":"+$W327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AC327*(1-$C327)*1000","v":0},0,0,{"$f":"+Potencia!U327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!V327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!W327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!T327*$X327*12*1000*(1-$C327)","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!H410","v":"Jub. 1"},{"$f":"+IF(B328=0,0,VLOOKUP(B328,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AC328*(1-$C328)*1000","v":0},0,{"$f":"+Potencia!T328*$K328*12*1000*(1-$C328)","v":0},null,0,0,null,0,0,null,{"$f":"+$W328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AC328*(1-$C328)*1000","v":0},0,0,{"$f":"+Potencia!U328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!V328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!W328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!T328*$X328*12*1000*(1-$C328)","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!H411","v":"Jub. 2"},{"$f":"+IF(B329=0,0,VLOOKUP(B329,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,{"$f":"+Potencia!T329*$K329*12*1000*(1-$C329)","v":0},null,0,0,null,0,0,null,{"$f":"+$W329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,0,{"$f":"+Potencia!U329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!V329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!W329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!T329*$X329*12*1000*(1-$C329)","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!H412","v":"Político"},{"$f":"+IF(B330=0,0,VLOOKUP(B330,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AC330*(1-$C330)*1000","v":0},0,{"$f":"+Potencia!T330*$K330*12*1000*(1-$C330)","v":0},null,0,0,null,0,0,null,{"$f":"+$W330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AC330*(1-$C330)*1000","v":0},0,0,{"$f":"+Potencia!U330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!V330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!W330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!T330*$X330*12*1000*(1-$C330)","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!H413","v":"x1"},{"$f":"+IF(B331=0,0,VLOOKUP(B331,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AC331*(1-$C331)*1000","v":0},0,{"$f":"+Potencia!T331*$K331*12*1000*(1-$C331)","v":0},null,0,0,null,0,0,null,{"$f":"+$W331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AC331*(1-$C331)*1000","v":0},0,0,{"$f":"+Potencia!U331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!V331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!W331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!T331*$X331*12*1000*(1-$C331)","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!H414","v":"x2"},{"$f":"+IF(B332=0,0,VLOOKUP(B332,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,{"$f":"+Potencia!T332*$K332*12*1000*(1-$C332)","v":0},null,0,0,null,0,0,null,{"$f":"+$W332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,0,{"$f":"+Potencia!U332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!V332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!W332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!T332*$X332*12*1000*(1-$C332)","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!H415","v":"Discap."},{"$f":"+IF(B333=0,0,VLOOKUP(B333,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AC333*(1-$C333)*1000","v":0},0,{"$f":"+Potencia!T333*$K333*12*1000*(1-$C333)","v":0},null,0,0,null,0,0,null,{"$f":"+$W333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AC333*(1-$C333)*1000","v":0},0,0,{"$f":"+Potencia!U333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!V333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!W333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!T333*$X333*12*1000*(1-$C333)","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H416","v":"Discapacitados 601-más"},{"$f":"+IF(B334=0,0,VLOOKUP(B334,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,{"$f":"+Potencia!T334*$K334*12*1000*(1-$C334)","v":0},null,0,0,null,0,0,null,{"$f":"+$W334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,0,{"$f":"+Potencia!U334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!V334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!W334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!T334*$X334*12*1000*(1-$C334)","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!H417","v":"Cruz Roja"},{"$f":"+IF(B335=0,0,VLOOKUP(B335,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AC335*(1-$C335)*1000","v":0},0,{"$f":"+Potencia!T335*$K335*12*1000*(1-$C335)","v":0},null,0,0,null,0,0,null,{"$f":"+$W335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AC335*(1-$C335)*1000","v":0},0,0,{"$f":"+Potencia!U335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!V335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!W335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!T335*$X335*12*1000*(1-$C335)","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H418","v":0},{"$f":"+IF(B336=0,0,VLOOKUP(B336,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M337:M346)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z337:Z346)","v":0},{"$f":"+SUM(AA337:AA346)","v":0},{"$f":"+SUM(AB337:AB346)","v":0},{"$f":"+SUM(AC337:AC346)","v":0},{"$f":"+SUM(AD337:AD346)","v":0},0,{"$f":"+SUM(AF337:AF346)","v":0},{"$f":"+SUM(AG337:AG346)","v":0},{"$f":"+SUM(AH337:AH346)","v":0},{"$f":"+SUM(AI337:AI346)","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!H419","v":"Regular"},{"$f":"+IF(B337=0,0,VLOOKUP(B337,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J336","v":0},{"$f":"+K336","v":0},null,{"$f":"+($J337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$J326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$J326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$J326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$J326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+M337","v":0},{"$f":"+Potencia!T337*$K337*12*1000*(1-$C337)","v":0},null,0,0,null,0,0,null,{"$f":"+($W337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$W326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$W326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$W326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$W326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+Z337","v":0},0,{"$f":"+Potencia!U337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!V337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!W337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!T337*$X337*12*1000*(1-$C337)","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!H420","v":"Agro"},{"$f":"+IF(B338=0,0,VLOOKUP(B338,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$J327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$J327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$J327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$J327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},0,{"$f":"+Potencia!T338*$K338*12*1000*(1-$C338)","v":0},null,0,0,null,0,0,null,{"$f":"+($W338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$W327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$W327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$W327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$W327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},0,0,{"$f":"+Potencia!U338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!V338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!W338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!T338*$X338*12*1000*(1-$C338)","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!H421","v":"Jub. 1"},{"$f":"+IF(B339=0,0,VLOOKUP(B339,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$J328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$J328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$J328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$J328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},0,{"$f":"+Potencia!T339*$K339*12*1000*(1-$C339)","v":0},null,0,0,null,0,0,null,{"$f":"+($W339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$W328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$W328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$W328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$W328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},0,0,{"$f":"+Potencia!U339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!V339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!W339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!T339*$X339*12*1000*(1-$C339)","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!H422","v":"Jub. 2"},{"$f":"+IF(B340=0,0,VLOOKUP(B340,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$J329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$J329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$J329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$J329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},0,{"$f":"+Potencia!T340*$K340*12*1000*(1-$C340)","v":0},null,0,0,null,0,0,null,{"$f":"+($W340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$W329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$W329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$W329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$W329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},0,0,{"$f":"+Potencia!U340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!V340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!W340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!T340*$X340*12*1000*(1-$C340)","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!H423","v":"Político"},{"$f":"+IF(B341=0,0,VLOOKUP(B341,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$J330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$J330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$J330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$J330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},0,{"$f":"+Potencia!T341*$K341*12*1000*(1-$C341)","v":0},null,0,0,null,0,0,null,{"$f":"+($W341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$W330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$W330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$W330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$W330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},0,0,{"$f":"+Potencia!U341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!V341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!W341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!T341*$X341*12*1000*(1-$C341)","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!H424","v":"x1"},{"$f":"+IF(B342=0,0,VLOOKUP(B342,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$J331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$J331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$J331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$J331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},0,{"$f":"+Potencia!T342*$K342*12*1000*(1-$C342)","v":0},null,0,0,null,0,0,null,{"$f":"+($W342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$W331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$W331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$W331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$W331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},0,0,{"$f":"+Potencia!U342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!V342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!W342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!T342*$X342*12*1000*(1-$C342)","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!H425","v":"x2"},{"$f":"+IF(B343=0,0,VLOOKUP(B343,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$J332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$J332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$J332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$J332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},0,{"$f":"+Potencia!T343*$K343*12*1000*(1-$C343)","v":0},null,0,0,null,0,0,null,{"$f":"+($W343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$W332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$W332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$W332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$W332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},0,0,{"$f":"+Potencia!U343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!V343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!W343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!T343*$X343*12*1000*(1-$C343)","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!H426","v":"Discap."},{"$f":"+IF(B344=0,0,VLOOKUP(B344,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$J333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$J333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$J333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$J333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},0,{"$f":"+Potencia!T344*$K344*12*1000*(1-$C344)","v":0},null,0,0,null,0,0,null,{"$f":"+($W344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$W333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$W333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$W333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$W333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},0,0,{"$f":"+Potencia!U344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!V344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!W344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!T344*$X344*12*1000*(1-$C344)","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H427","v":"Discapacitados 601-más"},{"$f":"+IF(B345=0,0,VLOOKUP(B345,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$J334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$J334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$J334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$J334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},0,{"$f":"+Potencia!T345*$K345*12*1000*(1-$C345)","v":0},null,0,0,null,0,0,null,{"$f":"+($W345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$W334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$W334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$W334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$W334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},0,0,{"$f":"+Potencia!U345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!V345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!W345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!T345*$X345*12*1000*(1-$C345)","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!H428","v":"Cruz Roja"},{"$f":"+IF(B346=0,0,VLOOKUP(B346,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$J335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$J335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$J335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$J335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},0,{"$f":"+Potencia!T346*$K346*12*1000*(1-$C346)","v":0},null,0,0,null,0,0,null,{"$f":"+($W346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$W335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$W335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$W335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$W335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},0,0,{"$f":"+Potencia!U346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!V346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!W346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!T346*$X346*12*1000*(1-$C346)","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H429","v":0},{"$f":"+IF(B347=0,0,VLOOKUP(B347,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M348:M357)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z348:Z357)","v":0},{"$f":"+SUM(AA348:AA357)","v":0},{"$f":"+SUM(AB348:AB357)","v":0},{"$f":"+SUM(AC348:AC357)","v":0},{"$f":"+SUM(AD348:AD357)","v":0},0,{"$f":"+SUM(AF348:AF357)","v":0},{"$f":"+SUM(AG348:AG357)","v":0},{"$f":"+SUM(AH348:AH357)","v":0},{"$f":"+SUM(AI348:AI357)","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!H430","v":"Regular"},{"$f":"+IF(B348=0,0,VLOOKUP(B348,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J347","v":0},{"$f":"+K347","v":0},null,{"$f":"+($J348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$J326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$J326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$J326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$J326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+M348","v":0},{"$f":"+Potencia!T348*$K348*12*1000*(1-$C348)","v":0},null,0,0,null,0,0,null,{"$f":"+($W348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$W326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$W326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$W326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$W326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+Z348","v":0},0,{"$f":"+Potencia!U348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!V348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!W348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!T348*$X348*12*1000*(1-$C348)","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!H431","v":"Agro"},{"$f":"+IF(B349=0,0,VLOOKUP(B349,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$J327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$J327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$J327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$J327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},0,{"$f":"+Potencia!T349*$K349*12*1000*(1-$C349)","v":0},null,0,0,null,0,0,null,{"$f":"+($W349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$W327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$W327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$W327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$W327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},0,0,{"$f":"+Potencia!U349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!V349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!W349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!T349*$X349*12*1000*(1-$C349)","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!H432","v":"Jub. 1"},{"$f":"+IF(B350=0,0,VLOOKUP(B350,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$J328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$J328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$J328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$J328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},0,{"$f":"+Potencia!T350*$K350*12*1000*(1-$C350)","v":0},null,0,0,null,0,0,null,{"$f":"+($W350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$W328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$W328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$W328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$W328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},0,0,{"$f":"+Potencia!U350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!V350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!W350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!T350*$X350*12*1000*(1-$C350)","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!H433","v":"Jub. 2"},{"$f":"+IF(B351=0,0,VLOOKUP(B351,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$J329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$J329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$J329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$J329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},0,{"$f":"+Potencia!T351*$K351*12*1000*(1-$C351)","v":0},null,0,0,null,0,0,null,{"$f":"+($W351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$W329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$W329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$W329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$W329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},0,0,{"$f":"+Potencia!U351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!V351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!W351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!T351*$X351*12*1000*(1-$C351)","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!H434","v":"Político"},{"$f":"+IF(B352=0,0,VLOOKUP(B352,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$J330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$J330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$J330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$J330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},0,{"$f":"+Potencia!T352*$K352*12*1000*(1-$C352)","v":0},null,0,0,null,0,0,null,{"$f":"+($W352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$W330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$W330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$W330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$W330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},0,0,{"$f":"+Potencia!U352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!V352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!W352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!T352*$X352*12*1000*(1-$C352)","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!H435","v":"x1"},{"$f":"+IF(B353=0,0,VLOOKUP(B353,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$J331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$J331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$J331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$J331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},0,{"$f":"+Potencia!T353*$K353*12*1000*(1-$C353)","v":0},null,0,0,null,0,0,null,{"$f":"+($W353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$W331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$W331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$W331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$W331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},0,0,{"$f":"+Potencia!U353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!V353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!W353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!T353*$X353*12*1000*(1-$C353)","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!H436","v":"x2"},{"$f":"+IF(B354=0,0,VLOOKUP(B354,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$J332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$J332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$J332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$J332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},0,{"$f":"+Potencia!T354*$K354*12*1000*(1-$C354)","v":0},null,0,0,null,0,0,null,{"$f":"+($W354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$W332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$W332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$W332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$W332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},0,0,{"$f":"+Potencia!U354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!V354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!W354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!T354*$X354*12*1000*(1-$C354)","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!H437","v":"Discap."},{"$f":"+IF(B355=0,0,VLOOKUP(B355,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$J333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$J333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$J333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$J333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},0,{"$f":"+Potencia!T355*$K355*12*1000*(1-$C355)","v":0},null,0,0,null,0,0,null,{"$f":"+($W355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$W333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$W333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$W333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$W333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},0,0,{"$f":"+Potencia!U355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!V355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!W355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!T355*$X355*12*1000*(1-$C355)","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H438","v":"Discapacitados 601-más"},{"$f":"+IF(B356=0,0,VLOOKUP(B356,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$J334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$J334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$J334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$J334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},0,{"$f":"+Potencia!T356*$K356*12*1000*(1-$C356)","v":0},null,{"$f":"IF(Q356=0,0,$E356*$F$3*G356/$Q$324)","v":0},{"$f":"IF(R356=0,0,$E356*$F$3*H356/$R$324)","v":0},null,0,0,null,{"$f":"+($W356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$W334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$W334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$W334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$W334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},0,0,{"$f":"+Potencia!U356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!V356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!W356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!T356*$X356*12*1000*(1-$C356)","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!H439","v":"Cruz Roja"},{"$f":"+IF(B357=0,0,VLOOKUP(B357,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G356","v":1},{"$f":"+H356","v":0},null,0,0,null,{"$f":"+($J357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$J335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$J335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$J335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$J335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},0,{"$f":"+Potencia!T357*$K357*12*1000*(1-$C357)","v":0},null,0,0,null,0,0,null,{"$f":"+($W357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$W335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$W335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$W335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$W335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},0,0,{"$f":"+Potencia!U357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!V357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!W357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!T357*$X357*12*1000*(1-$C357)","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!H440","v":0},{"$f":"+IF(B358=0,0,VLOOKUP(B358,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M359:M368)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z359:Z368)","v":0},{"$f":"+SUM(AA359:AA368)","v":0},{"$f":"+SUM(AB359:AB368)","v":0},{"$f":"+SUM(AC359:AC368)","v":0},{"$f":"+SUM(AD359:AD368)","v":0},0,{"$f":"+SUM(AF359:AF368)","v":0},{"$f":"+SUM(AG359:AG368)","v":0},{"$f":"+SUM(AH359:AH368)","v":0},{"$f":"+SUM(AI359:AI368)","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!H441","v":"Regular"},{"$f":"+IF(B359=0,0,VLOOKUP(B359,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J358","v":0},{"$f":"+K358","v":0},null,{"$f":"+($J359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$J326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$J326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$J326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$J326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+M359","v":0},{"$f":"+Potencia!T359*$K359*12*1000*(1-$C359)","v":0},null,0,0,null,0,0,null,{"$f":"+($W359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$W326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$W326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$W326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$W326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+Z359","v":0},0,{"$f":"+Potencia!U359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!V359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!W359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!T359*$X359*12*1000*(1-$C359)","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!H442","v":"Agro"},{"$f":"+IF(B360=0,0,VLOOKUP(B360,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$J327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$J327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$J327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$J327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},0,{"$f":"+Potencia!T360*$K360*12*1000*(1-$C360)","v":0},null,0,0,null,0,0,null,{"$f":"+($W360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$W327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$W327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$W327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$W327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},0,0,{"$f":"+Potencia!U360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!V360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!W360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!T360*$X360*12*1000*(1-$C360)","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!H443","v":"Jub. 1"},{"$f":"+IF(B361=0,0,VLOOKUP(B361,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$J328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$J328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$J328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$J328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},0,{"$f":"+Potencia!T361*$K361*12*1000*(1-$C361)","v":0},null,0,0,null,0,0,null,{"$f":"+($W361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$W328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$W328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$W328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$W328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},0,0,{"$f":"+Potencia!U361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!V361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!W361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!T361*$X361*12*1000*(1-$C361)","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!H444","v":"Jub. 2"},{"$f":"+IF(B362=0,0,VLOOKUP(B362,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$J329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$J329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$J329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$J329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},0,{"$f":"+Potencia!T362*$K362*12*1000*(1-$C362)","v":0},null,0,0,null,0,0,null,{"$f":"+($W362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$W329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$W329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$W329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$W329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},0,0,{"$f":"+Potencia!U362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!V362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!W362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!T362*$X362*12*1000*(1-$C362)","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!H445","v":"Político"},{"$f":"+IF(B363=0,0,VLOOKUP(B363,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$J330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$J330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$J330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$J330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},0,{"$f":"+Potencia!T363*$K363*12*1000*(1-$C363)","v":0},null,0,0,null,0,0,null,{"$f":"+($W363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$W330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$W330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$W330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$W330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},0,0,{"$f":"+Potencia!U363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!V363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!W363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!T363*$X363*12*1000*(1-$C363)","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!H446","v":"x1"},{"$f":"+IF(B364=0,0,VLOOKUP(B364,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$J331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$J331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$J331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$J331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},0,{"$f":"+Potencia!T364*$K364*12*1000*(1-$C364)","v":0},null,0,0,null,0,0,null,{"$f":"+($W364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$W331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$W331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$W331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$W331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},0,0,{"$f":"+Potencia!U364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!V364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!W364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!T364*$X364*12*1000*(1-$C364)","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!H447","v":"x2"},{"$f":"+IF(B365=0,0,VLOOKUP(B365,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$J332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$J332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$J332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$J332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},0,{"$f":"+Potencia!T365*$K365*12*1000*(1-$C365)","v":0},null,0,0,null,0,0,null,{"$f":"+($W365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$W332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$W332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$W332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$W332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},0,0,{"$f":"+Potencia!U365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!V365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!W365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!T365*$X365*12*1000*(1-$C365)","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!H448","v":"Discap."},{"$f":"+IF(B366=0,0,VLOOKUP(B366,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$J333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$J333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$J333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$J333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},0,{"$f":"+Potencia!T366*$K366*12*1000*(1-$C366)","v":0},null,0,0,null,0,0,null,{"$f":"+($W366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$W333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$W333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$W333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$W333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},0,0,{"$f":"+Potencia!U366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!V366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!W366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!T366*$X366*12*1000*(1-$C366)","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H449","v":"Discapacitados 601-más"},{"$f":"+IF(B367=0,0,VLOOKUP(B367,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$J334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$J334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$J334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$J334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},0,{"$f":"+Potencia!T367*$K367*12*1000*(1-$C367)","v":0},null,0,0,null,0,0,null,{"$f":"+($W367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$W334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$W334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$W334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$W334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},0,0,{"$f":"+Potencia!U367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!V367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!W367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!T367*$X367*12*1000*(1-$C367)","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!H450","v":"Cruz Roja"},{"$f":"+IF(B368=0,0,VLOOKUP(B368,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$J335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$J335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$J335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$J335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},0,{"$f":"+Potencia!T368*$K368*12*1000*(1-$C368)","v":0},null,0,0,null,0,0,null,{"$f":"+($W368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$W335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$W335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$W335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$W335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},0,0,{"$f":"+Potencia!U368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!V368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!W368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!T368*$X368*12*1000*(1-$C368)","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!H451","v":0},{"$f":"+IF(B369=0,0,VLOOKUP(B369,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M370:M379)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z370:Z379)","v":0},{"$f":"+SUM(AA370:AA379)","v":0},{"$f":"+SUM(AB370:AB379)","v":0},{"$f":"+SUM(AC370:AC379)","v":0},{"$f":"+SUM(AD370:AD379)","v":0},0,{"$f":"+SUM(AJ370:AJ379)","v":0},{"$f":"+SUM(AK370:AK379)","v":0},{"$f":"+SUM(AL370:AL379)","v":0},{"$f":"+SUM(AI370:AI379)","v":0}]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!H452","v":"Regular"},{"$f":"+IF(B370=0,0,VLOOKUP(B370,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J369","v":0},{"$f":"+K369","v":0},null,{"$f":"+($J370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$J326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$J326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$J326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$J326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+M370","v":0},{"$f":"+Potencia!T370*$K370*12*1000*(1-$C370)","v":0},null,0,0,null,0,0,null,{"$f":"+($W370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$W326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$W326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$W326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$W326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+Z370","v":0},0,null,null,null,{"$f":"+Potencia!T370*$X370*12*1000*(1-$C370)","v":0}]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!H453","v":"Agro"},{"$f":"+IF(B371=0,0,VLOOKUP(B371,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$J327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$J327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$J327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$J327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},0,{"$f":"+Potencia!T371*$K371*12*1000*(1-$C371)","v":0},null,0,0,null,0,0,null,{"$f":"+($W371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$W327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$W327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$W327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$W327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T371*$X371*12*1000*(1-$C371)","v":0}]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!H454","v":"Jub. 1"},{"$f":"+IF(B372=0,0,VLOOKUP(B372,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$J328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$J328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$J328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$J328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},0,{"$f":"+Potencia!T372*$K372*12*1000*(1-$C372)","v":0},null,0,0,null,0,0,null,{"$f":"+($W372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$W328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$W328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$W328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$W328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T372*$X372*12*1000*(1-$C372)","v":0}]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!H455","v":"Jub. 2"},{"$f":"+IF(B373=0,0,VLOOKUP(B373,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$J329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$J329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$J329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$J329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},0,{"$f":"+Potencia!T373*$K373*12*1000*(1-$C373)","v":0},null,0,0,null,0,0,null,{"$f":"+($W373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$W329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$W329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$W329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$W329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T373*$X373*12*1000*(1-$C373)","v":0}]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!H456","v":"Político"},{"$f":"+IF(B374=0,0,VLOOKUP(B374,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$J330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$J330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$J330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$J330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},0,{"$f":"+Potencia!T374*$K374*12*1000*(1-$C374)","v":0},null,0,0,null,0,0,null,{"$f":"+($W374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$W330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$W330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$W330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$W330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T374*$X374*12*1000*(1-$C374)","v":0}]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!H457","v":"x1"},{"$f":"+IF(B375=0,0,VLOOKUP(B375,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$J331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$J331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$J331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$J331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},0,{"$f":"+Potencia!T375*$K375*12*1000*(1-$C375)","v":0},null,0,0,null,0,0,null,{"$f":"+($W375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$W331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$W331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$W331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$W331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T375*$X375*12*1000*(1-$C375)","v":0}]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!H458","v":"x2"},{"$f":"+IF(B376=0,0,VLOOKUP(B376,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$J332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$J332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$J332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$J332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},0,{"$f":"+Potencia!T376*$K376*12*1000*(1-$C376)","v":0},null,0,0,null,0,0,null,{"$f":"+($W376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$W332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$W332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$W332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$W332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T376*$X376*12*1000*(1-$C376)","v":0}]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!H459","v":"Discap."},{"$f":"+IF(B377=0,0,VLOOKUP(B377,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$J333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$J333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$J333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$J333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},0,{"$f":"+Potencia!T377*$K377*12*1000*(1-$C377)","v":0},null,0,0,null,0,0,null,{"$f":"+($W377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$W333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$W333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$W333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$W333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T377*$X377*12*1000*(1-$C377)","v":0}]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H460","v":"Discapacitados 601-más"},{"$f":"+IF(B378=0,0,VLOOKUP(B378,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$J334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$J334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$J334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$J334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},0,{"$f":"+Potencia!T378*$K378*12*1000*(1-$C378)","v":0},null,0,0,null,0,0,null,{"$f":"+($W378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$W334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$W334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$W334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$W334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T378*$X378*12*1000*(1-$C378)","v":0}]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!H461","v":"Cruz Roja"},{"$f":"+IF(B379=0,0,VLOOKUP(B379,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$J335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$J335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$J335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$J335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},0,{"$f":"+Potencia!T379*$K379*12*1000*(1-$C379)","v":0},null,0,0,null,0,0,null,{"$f":"+($W379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$W335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$W335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$W335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$W335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T379*$X379*12*1000*(1-$C379)","v":0}]

{"sheet":"CPET","index":13,"n_rows":379,"n_cols":35,"rows_kept":379,"cut":false,"hidden":false,"merged":[[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,4,8,4],[7,6,7,7],[7,20,8,20],[5,1,5,2],[5,6,5,10],[5,12,5,20],[5,22,5,34],[7,9,7,10],[7,22,7,23],[7,25,7,28],[7,12,7,15],[7,16,8,16],[7,17,8,17],[7,19,8,19],[7,30,7,33]]}
[{"$f":"+\"Cargo por Pérdidas de Energía en Transmisión\"&\" - \"&PremisaCosto!A2","v":"Cargo por Pérdidas de Energía en Transmisión - EDECHI"}]
["Check: Costos = Ingresos",null,null,null,null,{"$f":"+PremisaCosto!F89","v":"2022/2023"},{"$f":"+PremisaCosto!G89","v":"2023/2024"},{"$f":"+PremisaCosto!H89","v":"2024/2025"},{"$f":"+PremisaCosto!I89","v":"2025/2026"}]
[{"$f":"AI7","v":"OK"},null,null,null,"Costo Pérdida Sistema de Transmisión",{"$f":"+Costos!E20","v":143617.63340271509},{"$f":"+Costos!F20","v":143608.85552381523},{"$f":"+Costos!G20","v":143599.24817666609},{"$f":"+Costos!H20","v":143589.42787310539}]
[null,null,null,null,"VP Costos ",{"$f":"+SUMPRODUCT(F3:I3,PremisaCosto!$F$84:$I$84)","v":487849.69451313687}]
[]
[null,null,null,null,"1 - ASIGNACIÓN COSTOS",null,"2 - DISEÑO DE CARGOS",null,null,null,null,null,"3 - GENERACION DEL MULTIPLICADOR PARA AJUSTAR TARIFA",null,null,null,null,null,null,null,null,null,"4 - CÁLCULO TARIFA A APLICAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,null,null,null,{"$f":"+IF(ROUND(SUM(AD10,AI10)-F3,4)=0,\"OK\",\"Error\")","v":"OK"}]
["Categorías ","Sub Categoría","Descuento",null,"% Asignación ",null,"Diseño",null,null,"Cargo Relativo",null,null,"Ingreso por Energía Cargo Relativo",null,null,null,"Ingreso por Energía a Cargo Relativo (1° año)","Ingreso por Potencia a Cargo Relativo (1° año)",null,"Multiplicador Energía","Multiplicador Potencia",null,"Tarifa a Aplicar (CR x Multiplicador)",null,null,"Ingresos con Tarifa a Aplicar por Energía",null,null,null,"Ingresos (2014/2015)","Ingresos con Tarifa a Aplicar por Potencia",null,null,null,"Ingresos (2014/2015)"]
[null,null,null,null,null,null,"Energía","Potencia",null,"Energía","Potencia",null,{"$f":"+F2","v":"2022/2023"},{"$f":"+G2","v":"2023/2024"},{"$f":"+H2","v":"2024/2025"},{"$f":"+I2","v":"2025/2026"},null,null,null,null,null,null,"por Energía ($/kWh)","por Potencia ($/kW mes)",null,{"$f":"+M9","v":"2022/2023"},{"$f":"+N9","v":"2023/2024"},{"$f":"+O9","v":"2024/2025"},{"$f":"+P9","v":"2025/2026"},"por Energía",{"$f":"+Z9","v":"2022/2023"},{"$f":"+AA9","v":"2023/2024"},{"$f":"+AB9","v":"2024/2025"},{"$f":"+AC9","v":"2025/2026"},"por Potencia"]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,{"$f":"+SUM(E11,E15,E16,E20,E76,E80,E136,E196,E209,E265,E268,E324)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":143617.63340271512},149990.00869880637,157224.09902891485,165212.18200228832,143617.63340271512,0,0,0,0,0]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,2.5565016076162278E-3,null,null,null,null,null,null,null,{"$f":"+SUM(M12:M14)","v":347.95313621660227},362.24322501053416,378.48437758441867,396.43875571707105,347.95313621660227,0,null,null,null,null,null,null,null,{"$f":"+SUM(Z12:Z14)","v":367.15871067607907},{"$f":"+SUM(AA12:AA14)","v":382.23755328711582},{"$f":"+SUM(AB12:AB14)","v":399.37515033181916},{"$f":"+SUM(AC12:AC14)","v":418.3205359025697},{"$f":"+SUM(AD12:AD14)","v":367.15871067607907},{"$f":"+AI11","v":0},{"$f":"+SUM(AF12:AF14)","v":0},{"$f":"+SUM(AG12:AG14)","v":0},{"$f":"+SUM(AH12:AH14)","v":0},{"$f":"+SUM(AI12:AI14)","v":0}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!H94","v":"Regular"},{"$f":"+IF(B12=0,0,VLOOKUP(B12,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":2.5565016076162278E-3},null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+$J12*Energía!Z12*(1-$C12)*1000","v":66.079173575079508},{"$f":"+$J12*Energía!AA12*(1-$C12)*1000","v":68.792979428606031},{"$f":"+$J12*Energía!AB12*(1-$C12)*1000","v":71.877308403646481},{"$f":"+$J12*Energía!AC12*(1-$C12)*1000","v":75.28699305819606},{"$f":"+M12","v":66.079173575079508},{"$f":"+Potencia!T12*$K12*12*1000*(1-$C12)","v":0},null,{"$f":"IF(Q12=0,0,$E12*$F$3*G12/Q11)","v":1.0551958653636659},{"$f":"IF(R12=0,0,$E11*$F$3*H12/R11)","v":0},null,{"$f":"+J12*T12","v":1.6883133845818656E-4},{"$f":"+U12*K12","v":0},null,{"$f":"+$W12*Energía!Z12*(1-$C12)*1000","v":69.7264707430719},{"$f":"+$W12*Energía!AA12*(1-$C12)*1000","v":72.590067459112817},{"$f":"+$W12*Energía!AB12*(1-$C12)*1000","v":75.844638640996848},{"$f":"+$W12*Energía!AC12*(1-$C12)*1000","v":79.442523790671501},{"$f":"+Z12","v":69.7264707430719},0,{"$f":"+Potencia!U12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!V12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!W12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!T12*$X12*12*1000*(1-$C12)","v":0}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},null,null,null,{"$f":"+$E$11","v":2.5565016076162278E-3},null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+$J13*Energía!Z13*(1-$C13)*1000","v":140.93698132076136},{"$f":"+$J13*Energía!AA13*(1-$C13)*1000","v":146.72512279096406},{"$f":"+$J13*Energía!AB13*(1-$C13)*1000","v":153.30353459038608},{"$f":"+$J13*Energía!AC13*(1-$C13)*1000","v":160.57588132943749},{"$f":"+M13","v":140.93698132076136},{"$f":"+Potencia!T13*$K13*12*1000*(1-$C13)","v":0},null,{"$f":"IF(Q13=0,0,$E13*$F$3*G13/$Q$11)","v":1.0551958653636659},{"$f":"IF(R13=0,0,$E$11*$F$3*H13/$R$11)","v":0},null,{"$f":"+J13*T13","v":1.6883133845818656E-4},{"$f":"+U13*K13","v":0},null,{"$f":"+$W13*Energía!Z13*(1-$C13)*1000","v":148.71611996650358},{"$f":"+$W13*Energía!AA13*(1-$C13)*1000","v":154.82374291400149},{"$f":"+$W13*Energía!AB13*(1-$C13)*1000","v":161.76525584541116},{"$f":"+$W13*Energía!AC13*(1-$C13)*1000","v":169.43900605594911},{"$f":"+Z13","v":148.71611996650358},{"$f":"+AI13","v":0},{"$f":"+Potencia!U13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!V13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!W13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!T13*$X13*12*1000*(1-$C13)","v":0}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H96","v":"Regular"},{"$f":"+IF(B14=0,0,VLOOKUP(B14,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":2.5565016076162278E-3},null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+$J14*Energía!Z14*(1-$C14)*1000","v":140.93698132076136},{"$f":"+$J14*Energía!AA14*(1-$C14)*1000","v":146.72512279096406},{"$f":"+$J14*Energía!AB14*(1-$C14)*1000","v":153.30353459038608},{"$f":"+$J14*Energía!AC14*(1-$C14)*1000","v":160.57588132943749},{"$f":"+M14","v":140.93698132076136},{"$f":"+Potencia!T14*$K14*12*1000*(1-$C14)","v":0},null,{"$f":"IF(Q14=0,0,$E14*$F$3*G14/$Q$11)","v":1.0551958653636659},{"$f":"IF(R14=0,0,$E$11*$F$3*H14/$R$11)","v":0},null,1.6883133845818656E-4,0,null,{"$f":"+$W14*Energía!Z14*(1-$C14)*1000","v":148.71611996650358},{"$f":"+$W14*Energía!AA14*(1-$C14)*1000","v":154.82374291400149},{"$f":"+$W14*Energía!AB14*(1-$C14)*1000","v":161.76525584541116},{"$f":"+$W14*Energía!AC14*(1-$C14)*1000","v":169.43900605594911},{"$f":"+Z14","v":148.71611996650358},0,{"$f":"+Potencia!U14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!V14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!W14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!T14*$X14*12*1000*(1-$C14)","v":0}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!H97","v":"Regular"},{"$f":"+IF(B15=0,0,VLOOKUP(B15,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.1727071594569851E-6,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+$J15*Energía!Z15*(1-$C15)*1000","v":0.15961153037458814},{"$f":"+$J15*Energía!AA15*(1-$C15)*1000","v":0.16616661697730922},{"$f":"+$J15*Energía!AB15*(1-$C15)*1000","v":0.17361668696532964},{"$f":"+$J15*Energía!AC15*(1-$C15)*1000","v":0.18185264023718856},0.15961153037458814,{"$f":"+Potencia!T15*$K15*12*1000*(1-$C15)","v":0},null,{"$f":"IF(Q15=0,0,$E15*$F$3*G15/Q15)","v":1.0551958653636664},{"$f":"IF(R15=0,0,$E15*$F$3*H15/R15)","v":0},null,1.6883133845818664E-4,0,null,{"$f":"+$W15*Energía!Z15*(1-$C15)*1000","v":0.16842142691563267},{"$f":"+$W15*Energía!AA15*(1-$C15)*1000","v":0.17533832719592474},{"$f":"+$W15*Energía!AB15*(1-$C15)*1000","v":0.18319961024395381},{"$f":"+$W15*Energía!AC15*(1-$C15)*1000","v":0.19189015408374768},0.16842142691563267,0,{"$f":"+Potencia!U15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!V15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!W15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!T15*$X15*12*1000*(1-$C15)","v":0}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!H98","v":0},{"$f":"+IF(B16=0,0,VLOOKUP(B16,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.6466044281082427E-2,null,null,null,null,null,null,null,{"$f":"+SUM(M17:M19)","v":11768.477357579137},{"$f":"+SUM(N17:N19)","v":12251.797002970967},{"$f":"+SUM(O17:O19)","v":12801.105563327688},{"$f":"+SUM(P17:P19)","v":13408.358869968388},11768.477357579137,{"$f":"+Potencia!T16*$K16*12*1000*(1-$C16)","v":0},null,{"$f":"IF(Q16=0,0,$E16*$F$3*G16/Q16)","v":0},{"$f":"IF(R16=0,0,$E16*$F$3*H16/R16)","v":0},null,0,0,null,{"$f":"+SUM(Z17:Z19)","v":12418.048649343425},{"$f":"+SUM(AA17:AA19)","v":12928.045540809919},{"$f":"+SUM(AB17:AB19)","v":13507.673662507199},{"$f":"+SUM(AC17:AC19)","v":14148.444840902879},{"$f":"+SUM(AD17:AD19)","v":12418.048649343425},0,{"$f":"+SUM(AF17:AF19)","v":0},{"$f":"+SUM(AG17:AG19)","v":0},{"$f":"+SUM(AH17:AH19)","v":0},{"$f":"+SUM(AI17:AI19)","v":0}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!H99","v":"Regular"},{"$f":"+IF(B17=0,0,VLOOKUP(B17,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":8.6466044281082427E-2},null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+$J17*Energía!Z17*(1-$C17)*1000","v":91.617018435013605},{"$f":"+$J17*Energía!AA17*(1-$C17)*1000","v":95.379638144975516},{"$f":"+$J17*Energía!AB17*(1-$C17)*1000","v":99.65597831809923},{"$f":"+$J17*Energía!AC17*(1-$C17)*1000","v":104.38341549614623},91.617018435013605,{"$f":"+Potencia!T17*$K17*12*1000*(1-$C17)","v":0},null,{"$f":"IF(Q17=0,0,$E17*$F$3*G17/Q16)","v":1.0551958653636659},{"$f":"IF(R17=0,0,$E16*$F$3*H17/R16)","v":0},null,1.6883133845818656E-4,0,null,{"$f":"+$W17*Energía!Z17*(1-$C17)*1000","v":96.673899049573123},{"$f":"+$W17*Energía!AA17*(1-$C17)*1000","v":100.64419981046076},{"$f":"+$W17*Energía!AB17*(1-$C17)*1000","v":105.15657628002944},{"$f":"+$W17*Energía!AC17*(1-$C17)*1000","v":110.14494844407112},96.673899049573123,0,{"$f":"+Potencia!U17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!V17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!W17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!T17*$X17*12*1000*(1-$C17)","v":0}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},null,null,null,{"$f":"+$E$16","v":8.6466044281082427E-2},null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+$J18*Energía!Z18*(1-$C18)*1000","v":5838.4301695720615},{"$f":"+$J18*Energía!AA18*(1-$C18)*1000","v":6078.2086824129956},{"$f":"+$J18*Energía!AB18*(1-$C18)*1000","v":6350.7247925047941},{"$f":"+$J18*Energía!AC18*(1-$C18)*1000","v":6651.9877272361209},{"$f":"+M18","v":5838.4301695720615},{"$f":"+Potencia!T18*$K18*12*1000*(1-$C18)","v":0},null,{"$f":"IF(Q18=0,0,$E18*$F$3*G18/$Q$16)","v":1.0551958653636659},{"$f":"IF(R18=0,0,$E18*$F$3*H18/$R$16)","v":0},null,{"$f":"+J18*T18","v":1.6883133845818656E-4},{"$f":"+U18*K18","v":0},null,{"$f":"+$W18*Energía!Z18*(1-$C18)*1000","v":6160.6873751469266},{"$f":"+$W18*Energía!AA18*(1-$C18)*1000","v":6413.7006704997293},{"$f":"+$W18*Energía!AB18*(1-$C18)*1000","v":6701.2585431135849},{"$f":"+$W18*Energía!AC18*(1-$C18)*1000","v":7019.1499462294041},{"$f":"+Z18","v":6160.6873751469266},{"$f":"+AI18","v":0},{"$f":"+Potencia!U18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!V18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!W18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!T18*$X18*12*1000*(1-$C18)","v":0}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H101","v":"Regular"},{"$f":"+IF(B19=0,0,VLOOKUP(B19,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":8.6466044281082427E-2},null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+$J19*Energía!Z19*(1-$C19)*1000","v":5838.4301695720615},{"$f":"+$J19*Energía!AA19*(1-$C19)*1000","v":6078.2086824129956},{"$f":"+$J19*Energía!AB19*(1-$C19)*1000","v":6350.7247925047941},{"$f":"+$J19*Energía!AC19*(1-$C19)*1000","v":6651.9877272361209},5838.4301695720615,{"$f":"+Potencia!T19*$K19*12*1000*(1-$C19)","v":0},null,{"$f":"IF(Q19=0,0,$E19*$F$3*G19/$Q$16)","v":1.0551958653636659},{"$f":"IF(R19=0,0,$E19*$F$3*H19/$R$16)","v":0},null,1.6883133845818656E-4,0,null,{"$f":"+$W19*Energía!Z19*(1-$C19)*1000","v":6160.6873751469266},{"$f":"+$W19*Energía!AA19*(1-$C19)*1000","v":6413.7006704997293},{"$f":"+$W19*Energía!AB19*(1-$C19)*1000","v":6701.2585431135849},{"$f":"+$W19*Energía!AC19*(1-$C19)*1000","v":7019.1499462294041},6160.6873751469266,0,{"$f":"+Potencia!U19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!V19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!W19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!T19*$X19*12*1000*(1-$C19)","v":0}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!H102","v":0},{"$f":"+IF(B20=0,0,VLOOKUP(B20,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12891354528809459,null,1,0,null,0,0,null,{"$f":"+SUM(M21,M32,M43,M54,M65)","v":17545.808226725927},18267.020220723749,19086.666095477678,19992.74393248,17545.808226725927,0,null,{"$f":"IF(Q20=0,0,$E20*$F$3*G20/$Q$20)","v":1.0551955229756131},{"$f":"IF(R20=0,0,$E20*$F$3*H20/$R$20)","v":0},null,0,0,null,{"$f":"+SUM(Z21,Z32,Z43,Z54,Z65)","v":18514.258287829878},{"$f":"+SUM(AA21,AA32,AA43,AA54,AA65)","v":19275.277955012694},{"$f":"+SUM(AB21,AB32,AB43,AB54,AB65)","v":20140.164612478471},{"$f":"+SUM(AC21,AC32,AC43,AC54,AC65)","v":21096.253889550746},{"$f":"+SUM(AD21,AD32,AD43,AD54,AD65)","v":18514.258287829878},0,{"$f":"+SUM(AF21,AF32,AF43,AF54,AF65)","v":0},{"$f":"+SUM(AG21,AG32,AG43,AG54,AG65)","v":0},{"$f":"+SUM(AH21,AH32,AH43,AH54,AH65)","v":0},{"$f":"+SUM(AI21,AI32,AI43,AI54,AI65)","v":0}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H103","v":0},{"$f":"+IF(B21=0,0,VLOOKUP(B21,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.12891354528809459},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,1.6000000000000001E-4,0,null,{"$f":"+SUM(M22:M31)","v":17545.808226725927},18267.020220723749,19086.666095477678,19992.74393248,17545.808226725927,0,null,1.0551955229756131,0,null,1.6883128367609811E-4,0,null,{"$f":"+SUM(Z22:Z31)","v":18514.258287829878},{"$f":"+SUM(AA22:AA31)","v":19275.277955012694},{"$f":"+SUM(AB22:AB31)","v":20140.164612478471},{"$f":"+SUM(AC22:AC31)","v":21096.253889550746},{"$f":"+SUM(AD22:AD31)","v":18514.258287829878},0,{"$f":"+SUM(AF22:AF31)","v":0},{"$f":"+SUM(AG22:AG31)","v":0},{"$f":"+SUM(AH22:AH31)","v":0},{"$f":"+SUM(AI22:AI31)","v":0}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!H104","v":"Regular"},{"$f":"+IF(B22=0,0,VLOOKUP(B22,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E21","v":0.12891354528809459},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,{"$f":"+J21","v":1.6000000000000001E-4},{"$f":"+K21","v":0},null,{"$f":"+$J22*Energía!Z22*(1-$C22)*1000","v":17371.929407792755},{"$f":"+$J22*Energía!AA22*(1-$C22)*1000","v":18085.987406370055},{"$f":"+$J22*Energía!AB22*(1-$C22)*1000","v":18897.501811845941},{"$f":"+$J22*Energía!AC22*(1-$C22)*1000","v":19794.59001252817},17371.929407792755,{"$f":"+Potencia!T22*$K22*12*1000*(1-$C22)","v":0},null,1.0551955229756131,0,null,1.6883128367609811E-4,0,null,{"$f":"+$W22*Energía!Z22*(1-$C22)*1000","v":18330.782136551308},{"$f":"+$W22*Energía!AA22*(1-$C22)*1000","v":19084.252939795002},{"$f":"+$W22*Energía!AB22*(1-$C22)*1000","v":19940.559307283376},{"$f":"+$W22*Energía!AC22*(1-$C22)*1000","v":20887.162760357507},18330.782136551308,0,{"$f":"+Potencia!U22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!V22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!W22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!T22*$X22*12*1000*(1-$C22)","v":0}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!H105","v":"Agro"},{"$f":"+IF(B23=0,0,VLOOKUP(B23,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.12891354528809459,null,{"$f":"+G22","v":1},0,null,{"$f":"+J22","v":1.6000000000000001E-4},0,null,{"$f":"+$J23*Energía!Z23*(1-$C23)*1000","v":172.40439453411139},{"$f":"+$J23*Energía!AA23*(1-$C23)*1000","v":179.48487132804058},{"$f":"+$J23*Energía!AB23*(1-$C23)*1000","v":187.53206442560085},{"$f":"+$J23*Energía!AC23*(1-$C23)*1000","v":196.42812935219922},172.40439453411139,{"$f":"+Potencia!T23*$K23*12*1000*(1-$C23)","v":0},null,1.0551955229756131,0,null,1.6883128367609811E-4,0,null,{"$f":"+$W23*Energía!Z23*(1-$C23)*1000","v":181.9203452537156},{"$f":"+$W23*Energía!AA23*(1-$C23)*1000","v":189.3916326672024},{"$f":"+$W23*Energía!AB23*(1-$C23)*1000","v":197.88299479626826},{"$f":"+$W23*Energía!AC23*(1-$C23)*1000","v":207.27008267891526},181.9203452537156,0,{"$f":"+Potencia!U23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!V23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!W23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!T23*$X23*12*1000*(1-$C23)","v":0}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!H106","v":"Jub. 1"},{"$f":"+IF(B24=0,0,VLOOKUP(B24,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12891354528809459,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+$J24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AC24*(1-$C24)*1000","v":0},0,{"$f":"+Potencia!T24*$K24*12*1000*(1-$C24)","v":0},null,0,0,null,0,0,null,{"$f":"+$W24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AC24*(1-$C24)*1000","v":0},0,0,{"$f":"+Potencia!U24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!V24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!W24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!T24*$X24*12*1000*(1-$C24)","v":0}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!H107","v":"Jub. 2"},{"$f":"+IF(B25=0,0,VLOOKUP(B25,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12891354528809459,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+$J25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":1.4744243990600117},{"$f":"+$J25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":1.5479430256532261},{"$f":"+$J25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":1.632219206133539},{"$f":"+$J25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":1.7257905996315195},1.4744243990600117,{"$f":"+Potencia!T25*$K25*12*1000*(1-$C25)","v":0},null,1.0551955229756131,0,null,1.6883128367609811E-4,0,null,{"$f":"+$W25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":1.555806024854133},{"$f":"+$W25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":1.633382550490609},{"$f":"+$W25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":1.7223103988269197},{"$f":"+$W25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":1.8210465143245782},1.555806024854133,0,{"$f":"+Potencia!U25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!V25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!W25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!T25*$X25*12*1000*(1-$C25)","v":0}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!H108","v":"Político"},{"$f":"+IF(B26=0,0,VLOOKUP(B26,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.12891354528809459,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+$J26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AC26*(1-$C26)*1000","v":0},0,{"$f":"+Potencia!T26*$K26*12*1000*(1-$C26)","v":0},null,0,0,null,0,0,null,{"$f":"+$W26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AC26*(1-$C26)*1000","v":0},0,0,{"$f":"+Potencia!U26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!V26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!W26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!T26*$X26*12*1000*(1-$C26)","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!H109","v":"x1"},{"$f":"+IF(B27=0,0,VLOOKUP(B27,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12891354528809459,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+$J27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AC27*(1-$C27)*1000","v":0},0,{"$f":"+Potencia!T27*$K27*12*1000*(1-$C27)","v":0},null,0,0,null,0,0,null,{"$f":"+$W27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AC27*(1-$C27)*1000","v":0},0,0,{"$f":"+Potencia!U27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!V27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!W27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!T27*$X27*12*1000*(1-$C27)","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!H110","v":"x2"},{"$f":"+IF(B28=0,0,VLOOKUP(B28,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12891354528809459,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+$J28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,{"$f":"+Potencia!T28*$K28*12*1000*(1-$C28)","v":0},null,0,0,null,0,0,null,{"$f":"+$W28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,0,{"$f":"+Potencia!U28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!V28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!W28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!T28*$X28*12*1000*(1-$C28)","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!H111","v":"Discap."},{"$f":"+IF(B29=0,0,VLOOKUP(B29,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12891354528809459,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+$J29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AC29*(1-$C29)*1000","v":0},0,{"$f":"+Potencia!T29*$K29*12*1000*(1-$C29)","v":0},null,0,0,null,0,0,null,{"$f":"+$W29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AC29*(1-$C29)*1000","v":0},0,0,{"$f":"+Potencia!U29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!V29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!W29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!T29*$X29*12*1000*(1-$C29)","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H112","v":"Discapacitados 601-más"},{"$f":"+IF(B30=0,0,VLOOKUP(B30,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12891354528809459,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+$J30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,{"$f":"+Potencia!T30*$K30*12*1000*(1-$C30)","v":0},null,0,0,null,0,0,null,{"$f":"+$W30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,0,{"$f":"+Potencia!U30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!V30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!W30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!T30*$X30*12*1000*(1-$C30)","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H113","v":"Cruz Roja"},{"$f":"+IF(B31=0,0,VLOOKUP(B31,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.12891354528809459,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+$J31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AC31*(1-$C31)*1000","v":0},0,{"$f":"+Potencia!T31*$K31*12*1000*(1-$C31)","v":0},null,0,0,null,0,0,null,{"$f":"+$W31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AC31*(1-$C31)*1000","v":0},0,0,{"$f":"+Potencia!U31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!V31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!W31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!T31*$X31*12*1000*(1-$C31)","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H114","v":0},{"$f":"+IF(B32=0,0,VLOOKUP(B32,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12891354528809459,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+SUM(M33:M42)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z33:Z42)","v":0},{"$f":"+SUM(AA33:AA42)","v":0},{"$f":"+SUM(AB33:AB42)","v":0},{"$f":"+SUM(AC33:AC42)","v":0},{"$f":"+SUM(AD33:AD42)","v":0},0,{"$f":"+SUM(AF33:AF42)","v":0},{"$f":"+SUM(AG33:AG42)","v":0},{"$f":"+SUM(AH33:AH42)","v":0},{"$f":"+SUM(AI33:AI42)","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!H115","v":"Regular"},{"$f":"+IF(B33=0,0,VLOOKUP(B33,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12891354528809459,null,1,0,null,{"$f":"+J32","v":1.6000000000000001E-4},{"$f":"+K32","v":0},null,{"$f":"+($J33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$J22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$J22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$J22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$J22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,{"$f":"+Potencia!T33*$K33*12*1000*(1-$C33)","v":0},null,0,0,null,0,0,null,{"$f":"+($W33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$W22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$W22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$W22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$W22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,0,{"$f":"+Potencia!U33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!V33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!W33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!T33*$X33*12*1000*(1-$C33)","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!H116","v":"Agro"},{"$f":"+IF(B34=0,0,VLOOKUP(B34,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.12891354528809459,null,1,0,null,{"$f":"+J33","v":1.6000000000000001E-4},0,null,{"$f":"+($J34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$J23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$J23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$J23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$J23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,{"$f":"+Potencia!T34*$K34*12*1000*(1-$C34)","v":0},null,0,0,null,0,0,null,{"$f":"+($W34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$W23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$W23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$W23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$W23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,0,{"$f":"+Potencia!U34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!V34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!W34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!T34*$X34*12*1000*(1-$C34)","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!H117","v":"Jub. 1"},{"$f":"+IF(B35=0,0,VLOOKUP(B35,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12891354528809459,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$J24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$J24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$J24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$J24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,{"$f":"+Potencia!T35*$K35*12*1000*(1-$C35)","v":0},null,0,0,null,0,0,null,{"$f":"+($W35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$W24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$W24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$W24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$W24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,0,{"$f":"+Potencia!U35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!V35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!W35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!T35*$X35*12*1000*(1-$C35)","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!H118","v":"Jub. 2"},{"$f":"+IF(B36=0,0,VLOOKUP(B36,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12891354528809459,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$J25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$J25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$J25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$J25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,{"$f":"+Potencia!T36*$K36*12*1000*(1-$C36)","v":0},null,0,0,null,0,0,null,{"$f":"+($W36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$W25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$W25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$W25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$W25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,0,{"$f":"+Potencia!U36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!V36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!W36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!T36*$X36*12*1000*(1-$C36)","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!H119","v":"Político"},{"$f":"+IF(B37=0,0,VLOOKUP(B37,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.12891354528809459,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$J26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$J26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$J26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$J26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,{"$f":"+Potencia!T37*$K37*12*1000*(1-$C37)","v":0},null,0,0,null,0,0,null,{"$f":"+($W37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$W26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$W26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$W26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$W26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,0,{"$f":"+Potencia!U37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!V37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!W37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!T37*$X37*12*1000*(1-$C37)","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!H120","v":"x1"},{"$f":"+IF(B38=0,0,VLOOKUP(B38,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12891354528809459,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$J27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$J27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$J27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$J27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,{"$f":"+Potencia!T38*$K38*12*1000*(1-$C38)","v":0},null,0,0,null,0,0,null,{"$f":"+($W38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$W27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$W27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$W27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$W27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,0,{"$f":"+Potencia!U38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!V38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!W38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!T38*$X38*12*1000*(1-$C38)","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!H121","v":"x2"},{"$f":"+IF(B39=0,0,VLOOKUP(B39,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12891354528809459,null,{"$f":"+G38","v":1},0,null,1.6000000000000001E-4,0,null,{"$f":"+($J39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$J28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$J28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$J28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$J28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,{"$f":"+Potencia!T39*$K39*12*1000*(1-$C39)","v":0},null,0,0,null,0,0,null,{"$f":"+($W39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$W28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$W28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$W28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$W28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,0,{"$f":"+Potencia!U39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!V39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!W39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!T39*$X39*12*1000*(1-$C39)","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!H122","v":"Discap."},{"$f":"+IF(B40=0,0,VLOOKUP(B40,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12891354528809459,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$J29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$J29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$J29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$J29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,{"$f":"+Potencia!T40*$K40*12*1000*(1-$C40)","v":0},null,0,0,null,0,0,null,{"$f":"+($W40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$W29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$W29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$W29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$W29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,0,{"$f":"+Potencia!U40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!V40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!W40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!T40*$X40*12*1000*(1-$C40)","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H123","v":"Discapacitados 601-más"},{"$f":"+IF(B41=0,0,VLOOKUP(B41,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12891354528809459,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$J30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$J30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$J30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$J30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,{"$f":"+Potencia!T41*$K41*12*1000*(1-$C41)","v":0},null,0,0,null,0,0,null,{"$f":"+($W41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$W30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$W30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$W30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$W30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,0,{"$f":"+Potencia!U41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!V41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!W41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!T41*$X41*12*1000*(1-$C41)","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H124","v":"Cruz Roja"},{"$f":"+IF(B42=0,0,VLOOKUP(B42,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.12891354528809459,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$J31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$J31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$J31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$J31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,{"$f":"+Potencia!T42*$K42*12*1000*(1-$C42)","v":0},null,0,0,null,0,0,null,{"$f":"+($W42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$W31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$W31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$W31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$W31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,0,{"$f":"+Potencia!U42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!V42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!W42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!T42*$X42*12*1000*(1-$C42)","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H125","v":0},{"$f":"+IF(B43=0,0,VLOOKUP(B43,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12891354528809459,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+SUM(M44:M53)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z44:Z53)","v":0},{"$f":"+SUM(AA44:AA53)","v":0},{"$f":"+SUM(AB44:AB53)","v":0},{"$f":"+SUM(AC44:AC53)","v":0},{"$f":"+SUM(AD44:AD53)","v":0},0,{"$f":"+SUM(AF44:AF53)","v":0},{"$f":"+SUM(AG44:AG53)","v":0},{"$f":"+SUM(AH44:AH53)","v":0},{"$f":"+SUM(AI44:AI53)","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!H126","v":"Regular"},{"$f":"+IF(B44=0,0,VLOOKUP(B44,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12891354528809459,null,1,0,null,{"$f":"+J43","v":1.6000000000000001E-4},{"$f":"+K43","v":0},null,{"$f":"+($J44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$J22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$J22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$J22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$J22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,{"$f":"+Potencia!T44*$K44*12*1000*(1-$C44)","v":0},null,0,0,null,0,0,null,{"$f":"+($W44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$W22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$W22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$W22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$W22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,0,{"$f":"+Potencia!U44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!V44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!W44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!T44*$X44*12*1000*(1-$C44)","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!H127","v":"Agro"},{"$f":"+IF(B45=0,0,VLOOKUP(B45,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.12891354528809459,null,1,0,null,{"$f":"+J44","v":1.6000000000000001E-4},0,null,{"$f":"+($J45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$J23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$J23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$J23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$J23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,{"$f":"+Potencia!T45*$K45*12*1000*(1-$C45)","v":0},null,0,0,null,0,0,null,{"$f":"+($W45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$W23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$W23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$W23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$W23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,0,{"$f":"+Potencia!U45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!V45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!W45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!T45*$X45*12*1000*(1-$C45)","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!H128","v":"Jub. 1"},{"$f":"+IF(B46=0,0,VLOOKUP(B46,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12891354528809459,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$J24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$J24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$J24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$J24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,{"$f":"+Potencia!T46*$K46*12*1000*(1-$C46)","v":0},null,0,0,null,0,0,null,{"$f":"+($W46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$W24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$W24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$W24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$W24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,0,{"$f":"+Potencia!U46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!V46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!W46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!T46*$X46*12*1000*(1-$C46)","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!H129","v":"Jub. 2"},{"$f":"+IF(B47=0,0,VLOOKUP(B47,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12891354528809459,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$J25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$J25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$J25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$J25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,{"$f":"+Potencia!T47*$K47*12*1000*(1-$C47)","v":0},null,0,0,null,0,0,null,{"$f":"+($W47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$W25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$W25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$W25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$W25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,0,{"$f":"+Potencia!U47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!V47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!W47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!T47*$X47*12*1000*(1-$C47)","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!H130","v":"Político"},{"$f":"+IF(B48=0,0,VLOOKUP(B48,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.12891354528809459,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$J26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$J26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$J26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$J26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,{"$f":"+Potencia!T48*$K48*12*1000*(1-$C48)","v":0},null,0,0,null,0,0,null,{"$f":"+($W48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$W26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$W26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$W26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$W26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,0,{"$f":"+Potencia!U48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!V48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!W48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!T48*$X48*12*1000*(1-$C48)","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!H131","v":"x1"},{"$f":"+IF(B49=0,0,VLOOKUP(B49,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12891354528809459,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$J27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$J27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$J27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$J27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,{"$f":"+Potencia!T49*$K49*12*1000*(1-$C49)","v":0},null,0,0,null,0,0,null,{"$f":"+($W49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$W27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$W27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$W27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$W27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,0,{"$f":"+Potencia!U49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!V49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!W49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!T49*$X49*12*1000*(1-$C49)","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!H132","v":"x2"},{"$f":"+IF(B50=0,0,VLOOKUP(B50,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12891354528809459,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$J28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$J28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$J28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$J28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,{"$f":"+Potencia!T50*$K50*12*1000*(1-$C50)","v":0},null,0,0,null,0,0,null,{"$f":"+($W50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$W28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$W28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$W28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$W28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,0,{"$f":"+Potencia!U50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!V50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!W50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!T50*$X50*12*1000*(1-$C50)","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!H133","v":"Discap."},{"$f":"+IF(B51=0,0,VLOOKUP(B51,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12891354528809459,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$J29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$J29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$J29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$J29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,{"$f":"+Potencia!T51*$K51*12*1000*(1-$C51)","v":0},null,0,0,null,0,0,null,{"$f":"+($W51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$W29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$W29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$W29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$W29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,0,{"$f":"+Potencia!U51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!V51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!W51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!T51*$X51*12*1000*(1-$C51)","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H134","v":"Discapacitados 601-más"},{"$f":"+IF(B52=0,0,VLOOKUP(B52,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12891354528809459,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$J30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$J30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$J30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$J30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,{"$f":"+Potencia!T52*$K52*12*1000*(1-$C52)","v":0},null,{"$f":"IF(Q52=0,0,$E52*$F$3*G52/$Q$20)","v":0},{"$f":"IF(R52=0,0,$E52*$F$3*H52/$R$20)","v":0},null,0,0,null,{"$f":"+($W52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$W30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$W30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$W30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$W30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,0,{"$f":"+Potencia!U52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!V52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!W52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!T52*$X52*12*1000*(1-$C52)","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H135","v":"Cruz Roja"},{"$f":"+IF(B53=0,0,VLOOKUP(B53,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.12891354528809459,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$J31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$J31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$J31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$J31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,{"$f":"+Potencia!T53*$K53*12*1000*(1-$C53)","v":0},null,0,0,null,0,0,null,{"$f":"+($W53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$W31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$W31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$W31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$W31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,0,{"$f":"+Potencia!U53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!V53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!W53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!T53*$X53*12*1000*(1-$C53)","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H136","v":0},{"$f":"+IF(B54=0,0,VLOOKUP(B54,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12891354528809459,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+SUM(M55:M64)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z55:Z64)","v":0},{"$f":"+SUM(AA55:AA64)","v":0},{"$f":"+SUM(AB55:AB64)","v":0},{"$f":"+SUM(AC55:AC64)","v":0},{"$f":"+SUM(AD55:AD64)","v":0},0,{"$f":"+SUM(AF55:AF64)","v":0},{"$f":"+SUM(AG55:AG64)","v":0},{"$f":"+SUM(AH55:AH64)","v":0},{"$f":"+SUM(AI55:AI64)","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!H137","v":"Regular"},{"$f":"+IF(B55=0,0,VLOOKUP(B55,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12891354528809459,null,{"$f":"+G54","v":1},0,null,{"$f":"+J54","v":1.6000000000000001E-4},{"$f":"+K54","v":0},null,{"$f":"+($J55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$J22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$J22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$J22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$J22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,{"$f":"+Potencia!T55*$K55*12*1000*(1-$C55)","v":0},null,0,0,null,0,0,null,{"$f":"+($W55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$W22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$W22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$W22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$W22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,0,{"$f":"+Potencia!U55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!V55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!W55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!T55*$X55*12*1000*(1-$C55)","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!H138","v":"Agro"},{"$f":"+IF(B56=0,0,VLOOKUP(B56,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.12891354528809459,null,1,0,null,{"$f":"+J55","v":1.6000000000000001E-4},0,null,{"$f":"+($J56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$J23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$J23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$J23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$J23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,{"$f":"+Potencia!T56*$K56*12*1000*(1-$C56)","v":0},null,0,0,null,0,0,null,{"$f":"+($W56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$W23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$W23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$W23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$W23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,0,{"$f":"+Potencia!U56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!V56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!W56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!T56*$X56*12*1000*(1-$C56)","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!H139","v":"Jub. 1"},{"$f":"+IF(B57=0,0,VLOOKUP(B57,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12891354528809459,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$J24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$J24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$J24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$J24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,{"$f":"+Potencia!T57*$K57*12*1000*(1-$C57)","v":0},null,0,0,null,0,0,null,{"$f":"+($W57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$W24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$W24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$W24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$W24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,0,{"$f":"+Potencia!U57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!V57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!W57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!T57*$X57*12*1000*(1-$C57)","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!H140","v":"Jub. 2"},{"$f":"+IF(B58=0,0,VLOOKUP(B58,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12891354528809459,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$J25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$J25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$J25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$J25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,{"$f":"+Potencia!T58*$K58*12*1000*(1-$C58)","v":0},null,0,0,null,0,0,null,{"$f":"+($W58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$W25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$W25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$W25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$W25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,0,{"$f":"+Potencia!U58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!V58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!W58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!T58*$X58*12*1000*(1-$C58)","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!H141","v":"Político"},{"$f":"+IF(B59=0,0,VLOOKUP(B59,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.12891354528809459,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$J26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$J26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$J26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$J26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,{"$f":"+Potencia!T59*$K59*12*1000*(1-$C59)","v":0},null,0,0,null,0,0,null,{"$f":"+($W59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$W26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$W26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$W26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$W26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,0,{"$f":"+Potencia!U59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!V59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!W59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!T59*$X59*12*1000*(1-$C59)","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!H142","v":"x1"},{"$f":"+IF(B60=0,0,VLOOKUP(B60,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12891354528809459,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$J27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$J27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$J27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$J27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,{"$f":"+Potencia!T60*$K60*12*1000*(1-$C60)","v":0},null,0,0,null,0,0,null,{"$f":"+($W60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$W27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$W27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$W27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$W27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,0,{"$f":"+Potencia!U60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!V60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!W60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!T60*$X60*12*1000*(1-$C60)","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!H143","v":"x2"},{"$f":"+IF(B61=0,0,VLOOKUP(B61,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12891354528809459,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$J28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$J28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$J28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$J28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,{"$f":"+Potencia!T61*$K61*12*1000*(1-$C61)","v":0},null,0,0,null,0,0,null,{"$f":"+($W61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$W28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$W28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$W28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$W28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,0,{"$f":"+Potencia!U61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!V61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!W61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!T61*$X61*12*1000*(1-$C61)","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!H144","v":"Discap."},{"$f":"+IF(B62=0,0,VLOOKUP(B62,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12891354528809459,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$J29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$J29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$J29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$J29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,{"$f":"+Potencia!T62*$K62*12*1000*(1-$C62)","v":0},null,0,0,null,0,0,null,{"$f":"+($W62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$W29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$W29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$W29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$W29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,0,{"$f":"+Potencia!U62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!V62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!W62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!T62*$X62*12*1000*(1-$C62)","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H145","v":"Discapacitados 601-más"},{"$f":"+IF(B63=0,0,VLOOKUP(B63,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12891354528809459,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$J30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$J30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$J30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$J30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,{"$f":"+Potencia!T63*$K63*12*1000*(1-$C63)","v":0},null,0,0,null,0,0,null,{"$f":"+($W63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$W30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$W30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$W30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$W30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,0,{"$f":"+Potencia!U63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!V63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!W63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!T63*$X63*12*1000*(1-$C63)","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H146","v":"Cruz Roja"},{"$f":"+IF(B64=0,0,VLOOKUP(B64,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.12891354528809459,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$J31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$J31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$J31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$J31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,{"$f":"+Potencia!T64*$K64*12*1000*(1-$C64)","v":0},null,0,0,null,0,0,null,{"$f":"+($W64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$W31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$W31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$W31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$W31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,0,{"$f":"+Potencia!U64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!V64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!W64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!T64*$X64*12*1000*(1-$C64)","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!H147","v":0},{"$f":"+IF(B65=0,0,VLOOKUP(B65,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12891354528809459,null,1,0,null,0,0,null,{"$f":"+SUM(M66:M75)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z66:Z75)","v":0},{"$f":"+SUM(AA66:AA75)","v":0},{"$f":"+SUM(AB66:AB75)","v":0},{"$f":"+SUM(AC66:AC75)","v":0},{"$f":"+SUM(AD66:AD75)","v":0},0,{"$f":"+SUM(AF66:AF75)","v":0},{"$f":"+SUM(AG66:AG75)","v":0},{"$f":"+SUM(AH66:AH75)","v":0},{"$f":"+SUM(AI66:AI75)","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!H148","v":"Regular"},{"$f":"+IF(B66=0,0,VLOOKUP(B66,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12891354528809459,null,1,0,null,{"$f":"+J65","v":0},{"$f":"+K65","v":0},null,{"$f":"+($J66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$J55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$J22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$J33+Clientes!U66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$J33+Clientes!V66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$J33+Clientes!W66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},0,{"$f":"+Potencia!T66*$K66*12*1000*(1-$C66)","v":0},null,0,0,null,0,0,null,{"$f":"+($W66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$W55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$W22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$W33+Clientes!U66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$W33+Clientes!V66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$W33+Clientes!W66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},0,0,{"$f":"+Potencia!U66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!V66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!W66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!T66*$X66*12*1000*(1-$C66)","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!H149","v":"Agro"},{"$f":"+IF(B67=0,0,VLOOKUP(B67,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.12891354528809459,null,1,0,null,{"$f":"+J66","v":0},0,null,{"$f":"+($J67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$J34+Clientes!T67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$J34+Clientes!U67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$J34+Clientes!V67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$J34+Clientes!W67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},0,{"$f":"+Potencia!T67*$K67*12*1000*(1-$C67)","v":0},null,0,0,null,0,0,null,{"$f":"+($W67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$W34+Clientes!T67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$W34+Clientes!U67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$W34+Clientes!V67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$W34+Clientes!W67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},0,0,{"$f":"+Potencia!U67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!V67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!W67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!T67*$X67*12*1000*(1-$C67)","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!H150","v":"Jub. 1"},{"$f":"+IF(B68=0,0,VLOOKUP(B68,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12891354528809459,null,1,0,null,0,0,null,{"$f":"+($J68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$J35+Clientes!T68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$J35+Clientes!U68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$J35+Clientes!V68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$J35+Clientes!W68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},0,{"$f":"+Potencia!T68*$K68*12*1000*(1-$C68)","v":0},null,0,0,null,0,0,null,{"$f":"+($W68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$W35+Clientes!T68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$W35+Clientes!U68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$W35+Clientes!V68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$W35+Clientes!W68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},0,0,{"$f":"+Potencia!U68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!V68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!W68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!T68*$X68*12*1000*(1-$C68)","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!H151","v":"Jub. 2"},{"$f":"+IF(B69=0,0,VLOOKUP(B69,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12891354528809459,null,1,0,null,0,0,null,{"$f":"+($J69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$J36+Clientes!T69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$J36+Clientes!U69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$J36+Clientes!V69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$J36+Clientes!W69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},0,{"$f":"+Potencia!T69*$K69*12*1000*(1-$C69)","v":0},null,0,0,null,0,0,null,{"$f":"+($W69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$W36+Clientes!T69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$W36+Clientes!U69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$W36+Clientes!V69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$W36+Clientes!W69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},0,0,{"$f":"+Potencia!U69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!V69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!W69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!T69*$X69*12*1000*(1-$C69)","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!H152","v":"Político"},{"$f":"+IF(B70=0,0,VLOOKUP(B70,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.12891354528809459,null,1,0,null,0,0,null,{"$f":"+($J70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$J37+Clientes!T70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$J37+Clientes!U70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$J37+Clientes!V70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$J37+Clientes!W70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},0,{"$f":"+Potencia!T70*$K70*12*1000*(1-$C70)","v":0},null,0,0,null,0,0,null,{"$f":"+($W70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$W37+Clientes!T70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$W37+Clientes!U70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$W37+Clientes!V70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$W37+Clientes!W70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},0,0,{"$f":"+Potencia!U70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!V70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!W70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!T70*$X70*12*1000*(1-$C70)","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!H153","v":"x1"},{"$f":"+IF(B71=0,0,VLOOKUP(B71,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12891354528809459,null,{"$f":"+G70","v":1},0,null,0,0,null,{"$f":"+($J71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$J38+Clientes!T71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$J38+Clientes!U71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$J38+Clientes!V71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$J38+Clientes!W71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},0,{"$f":"+Potencia!T71*$K71*12*1000*(1-$C71)","v":0},null,0,0,null,0,0,null,{"$f":"+($W71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$W38+Clientes!T71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$W38+Clientes!U71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$W38+Clientes!V71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$W38+Clientes!W71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},0,0,{"$f":"+Potencia!U71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!V71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!W71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!T71*$X71*12*1000*(1-$C71)","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!H154","v":"x2"},{"$f":"+IF(B72=0,0,VLOOKUP(B72,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12891354528809459,null,1,0,null,0,0,null,{"$f":"+($J72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$J39+Clientes!T72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$J39+Clientes!U72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$J39+Clientes!V72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$J39+Clientes!W72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},0,{"$f":"+Potencia!T72*$K72*12*1000*(1-$C72)","v":0},null,0,0,null,0,0,null,{"$f":"+($W72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$W39+Clientes!T72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$W39+Clientes!U72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$W39+Clientes!V72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$W39+Clientes!W72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},0,0,{"$f":"+Potencia!U72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!V72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!W72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!T72*$X72*12*1000*(1-$C72)","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!H155","v":"Discap."},{"$f":"+IF(B73=0,0,VLOOKUP(B73,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12891354528809459,null,1,0,null,0,0,null,{"$f":"+($J73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$J40+Clientes!T73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$J40+Clientes!U73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$J40+Clientes!V73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$J40+Clientes!W73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},0,{"$f":"+Potencia!T73*$K73*12*1000*(1-$C73)","v":0},null,0,0,null,0,0,null,{"$f":"+($W73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$W40+Clientes!T73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$W40+Clientes!U73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$W40+Clientes!V73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$W40+Clientes!W73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},0,0,{"$f":"+Potencia!U73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!V73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!W73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!T73*$X73*12*1000*(1-$C73)","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H156","v":"Discapacitados 601-más"},{"$f":"+IF(B74=0,0,VLOOKUP(B74,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12891354528809459,null,1,0,null,0,0,null,{"$f":"+($J74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$J41+Clientes!T74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$J41+Clientes!U74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$J41+Clientes!V74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$J41+Clientes!W74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},0,{"$f":"+Potencia!T74*$K74*12*1000*(1-$C74)","v":0},null,0,0,null,0,0,null,{"$f":"+($W74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$W41+Clientes!T74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$W41+Clientes!U74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$W41+Clientes!V74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$W41+Clientes!W74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},0,0,{"$f":"+Potencia!U74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!V74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!W74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!T74*$X74*12*1000*(1-$C74)","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H157","v":"Cruz Roja"},{"$f":"+IF(B75=0,0,VLOOKUP(B75,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.12891354528809459,null,1,0,null,0,0,null,{"$f":"+($J75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$J42+Clientes!T75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$J42+Clientes!U75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$J42+Clientes!V75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$J42+Clientes!W75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},0,{"$f":"+Potencia!T75*$K75*12*1000*(1-$C75)","v":0},null,0,0,null,0,0,null,{"$f":"+($W75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$W42+Clientes!T75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$W42+Clientes!U75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$W42+Clientes!V75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$W42+Clientes!W75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},0,0,{"$f":"+Potencia!U75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!V75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!W75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!T75*$X75*12*1000*(1-$C75)","v":0}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!H158","v":0},{"$f":"+IF(B76=0,0,VLOOKUP(B76,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.9697178556696717E-3,null,0,0,null,0,null,null,{"$f":"+SUM(M77:M79)","v":1084.7199604257009},1129.2683289777938,1179.8990046163804,1235.8705430519333,1084.7199604257009,0,null,{"$f":"IF(Q76=0,0,$E76*$F$3*G76/Q76)","v":0},{"$f":"IF(R76=0,0,$E76*$F$3*H76/R76)","v":0},null,0,0,null,{"$f":"+SUM(Z77:Z79)","v":1144.5920173186398},{"$f":"+SUM(AA77:AA79)","v":1191.5992716235046},{"$f":"+SUM(AB77:AB79)","v":1245.0245512179104},{"$f":"+SUM(AC77:AC79)","v":1304.0854871531492},{"$f":"+SUM(AD77:AD79)","v":1144.5920173186398},0,{"$f":"+SUM(AF77:AF79)","v":0},{"$f":"+SUM(AG77:AG79)","v":0},{"$f":"+SUM(AH77:AH79)","v":0},{"$f":"+SUM(AI77:AI79)","v":0}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!H159","v":0},{"$f":"+IF(B77=0,0,VLOOKUP(B77,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E76","v":7.9697178556696717E-3},null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+$J77*Energía!Z77*(1-$C77)*1000","v":262.72057899657216},{"$f":"+$J77*Energía!AA77*(1-$C77)*1000","v":273.51025154465106},{"$f":"+$J77*Energía!AB77*(1-$C77)*1000","v":285.77306674493263},{"$f":"+$J77*Energía!AC77*(1-$C77)*1000","v":299.3294458304124},262.72057899657216,{"$f":"+Potencia!T77*$K77*12*1000*(1-$C77)","v":0},null,{"$f":"IF(Q77=0,0,$E77*$F$3*G77/Q76)","v":1.0551958653636666},{"$f":"IF(R77=0,0,$E77*$F$3*H77/R76)","v":0},null,1.6883133845818667E-4,0,null,{"$f":"+$W77*Energía!Z77*(1-$C77)*1000","v":277.22166870313146},{"$f":"+$W77*Energía!AA77*(1-$C77)*1000","v":288.60688656449219},{"$f":"+$W77*Energía!AB77*(1-$C77)*1000","v":301.54655846154805},{"$f":"+$W77*Energía!AC77*(1-$C77)*1000","v":315.85119362184872},277.22166870313146,{"$f":"+AI77","v":0},{"$f":"+Potencia!U77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!V77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!W77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!T77*$X77*12*1000*(1-$C77)","v":0}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H160","v":0},{"$f":"+IF(B78=0,0,VLOOKUP(B78,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":7.9697178556696717E-3},null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+$J78*Energía!Z78*(1-$C78)*1000","v":410.99969071456445},{"$f":"+$J78*Energía!AA78*(1-$C78)*1000","v":427.8790387165713},{"$f":"+$J78*Energía!AB78*(1-$C78)*1000","v":447.06296893572392},{"$f":"+$J78*Energía!AC78*(1-$C78)*1000","v":468.2705486107605},{"$f":"+M78","v":410.99969071456445},{"$f":"+Potencia!T78*$K78*12*1000*(1-$C78)","v":0},null,{"$f":"IF(Q78=0,0,$E78*$F$3*G78/$Q$76)","v":1.0551958653636666},{"$f":"IF(R78=0,0,$E78*$F$3*H78/$R$76)","v":0},null,{"$f":"+J78*T78","v":1.6883133845818667E-4},{"$f":"+U78*K78","v":0},null,{"$f":"+$W78*Energía!Z78*(1-$C78)*1000","v":433.68517430775415},{"$f":"+$W78*Energía!AA78*(1-$C78)*1000","v":451.49619252950623},{"$f":"+$W78*Energía!AB78*(1-$C78)*1000","v":471.73899637818118},{"$f":"+$W78*Energía!AC78*(1-$C78)*1000","v":494.11714676565032},{"$f":"+Z78","v":433.68517430775415},{"$f":"+AI78","v":0},{"$f":"+Potencia!U78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!V78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!W78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!T78*$X78*12*1000*(1-$C78)","v":0}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H161","v":0},{"$f":"+IF(B79=0,0,VLOOKUP(B79,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":7.9697178556696717E-3},null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+$J79*Energía!Z79*(1-$C79)*1000","v":410.99969071456445},{"$f":"+$J79*Energía!AA79*(1-$C79)*1000","v":427.8790387165713},{"$f":"+$J79*Energía!AB79*(1-$C79)*1000","v":447.06296893572392},{"$f":"+$J79*Energía!AC79*(1-$C79)*1000","v":468.2705486107605},410.99969071456445,{"$f":"+Potencia!T79*$K79*12*1000*(1-$C79)","v":0},null,{"$f":"IF(Q79=0,0,$E79*$F$3*G79/$Q$76)","v":1.0551958653636666},{"$f":"IF(R79=0,0,$E79*$F$3*H79/$R$76)","v":0},null,{"$f":"+J79*T79","v":1.6883133845818667E-4},{"$f":"+U79*K79","v":0},null,{"$f":"+$W79*Energía!Z79*(1-$C79)*1000","v":433.68517430775415},{"$f":"+$W79*Energía!AA79*(1-$C79)*1000","v":451.49619252950623},{"$f":"+$W79*Energía!AB79*(1-$C79)*1000","v":471.73899637818118},{"$f":"+$W79*Energía!AC79*(1-$C79)*1000","v":494.11714676565032},433.68517430775415,0,{"$f":"+Potencia!U79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!V79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!W79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!T79*$X79*12*1000*(1-$C79)","v":0}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!H162","v":0},{"$f":"+IF(B80=0,0,VLOOKUP(B80,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18480920803778722,null,1,0,null,0,null,null,{"$f":"+SUM(M81,M92,M103,M114,M125)","v":25153.492314215579},26186.521194357272,27360.592251405884,28658.512187627006,25153.492314215579,0,null,{"$f":"IF(Q80=0,0,$E80*$F$3*G80/$Q$80)","v":1.0551958653636662},{"$f":"IF(R80=0,0,$E80*$F$3*H80/$R$80)","v":0},null,0,0,null,{"$f":"+SUM(Z81,Z92,Z103,Z114,Z125)","v":26541.861089417034},{"$f":"+SUM(AA81,AA92,AA103,AA114,AA125)","v":27631.908892543805},{"$f":"+SUM(AB81,AB92,AB103,AB114,AB125)","v":28870.783817584648},{"$f":"+SUM(AC81,AC92,AC103,AC114,AC125)","v":30240.343567858254},{"$f":"+SUM(AD81,AD92,AD103,AD114,AD125)","v":26541.861089417034},0,{"$f":"+SUM(AF81,AF92,AF103,AF114,AF125)","v":0},{"$f":"+SUM(AG81,AG92,AG103,AG114,AG125)","v":0},{"$f":"+SUM(AH81,AH92,AH103,AH114,AH125)","v":0},{"$f":"+SUM(AI81,AI92,AI103,AI114,AI125)","v":0}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H163","v":0},{"$f":"+IF(B81=0,0,VLOOKUP(B81,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.18480920803778722},null,{"$f":"+G80","v":1},0,null,1.6000000000000001E-4,0,null,{"$f":"+SUM(M82:M91)","v":6150.510614336974},6403.1059602578798,6690.1888196937543,7007.5551020598832,6150.510614336974,0,null,1.0551958653636662,0,null,1.6883133845818659E-4,0,null,{"$f":"+SUM(Z82:Z91)","v":6489.9933701237169},{"$f":"+SUM(AA82:AA91)","v":6756.5309347495613},{"$f":"+SUM(AB82:AB91)","v":7059.4595810430746},{"$f":"+SUM(AC82:AC91)","v":7394.3431700016517},{"$f":"+SUM(AD82:AD91)","v":6489.9933701237169},0,{"$f":"+SUM(AF82:AF91)","v":0},{"$f":"+SUM(AG82:AG91)","v":0},{"$f":"+SUM(AH82:AH91)","v":0},{"$f":"+SUM(AI82:AI91)","v":0}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!H164","v":"Regular"},{"$f":"+IF(B82=0,0,VLOOKUP(B82,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18480920803778722,null,1,0,null,{"$f":"+J81","v":1.6000000000000001E-4},{"$f":"+K81","v":0},null,{"$f":"+$J82*Energía!Z82*(1-$C82)*1000","v":6105.779482949496},{"$f":"+$J82*Energía!AA82*(1-$C82)*1000","v":6356.5377658499892},{"$f":"+$J82*Energía!AB82*(1-$C82)*1000","v":6641.5327431717205},{"$f":"+$J82*Energía!AC82*(1-$C82)*1000","v":6956.590899633411},{"$f":"+M82","v":6105.779482949496},{"$f":"+Potencia!T82*$K82*12*1000*(1-$C82)","v":0},null,1.0551958653636662,0,null,1.6883133845818659E-4,0,null,{"$f":"+$W82*Energía!Z82*(1-$C82)*1000","v":6442.7932652306108},{"$f":"+$W82*Energía!AA82*(1-$C82)*1000","v":6707.3923685529035},{"$f":"+$W82*Energía!AB82*(1-$C82)*1000","v":7008.1178902722068},{"$f":"+$W82*Energía!AC82*(1-$C82)*1000","v":7340.5659543196816},{"$f":"+Z82","v":6442.7932652306108},0,{"$f":"+Potencia!U82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!V82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!W82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!T82*$X82*12*1000*(1-$C82)","v":0}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!H165","v":"Agro"},{"$f":"+IF(B83=0,0,VLOOKUP(B83,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.18480920803778722,null,1,0,null,{"$f":"+J82","v":1.6000000000000001E-4},0,null,{"$f":"+$J83*Energía!Z83*(1-$C83)*1000","v":44.731131387478328},{"$f":"+$J83*Energía!AA83*(1-$C83)*1000","v":46.568194407890921},{"$f":"+$J83*Energía!AB83*(1-$C83)*1000","v":48.656076522033629},{"$f":"+$J83*Energía!AC83*(1-$C83)*1000","v":50.964202426472085},44.731131387478328,{"$f":"+Potencia!T83*$K83*12*1000*(1-$C83)","v":0},null,1.0551958653636662,0,null,1.6883133845818659E-4,0,null,{"$f":"+$W83*Energía!Z83*(1-$C83)*1000","v":47.200104893106037},{"$f":"+$W83*Energía!AA83*(1-$C83)*1000","v":49.138566196657891},{"$f":"+$W83*Energía!AB83*(1-$C83)*1000","v":51.341690770868041},{"$f":"+$W83*Energía!AC83*(1-$C83)*1000","v":53.777215681970269},47.200104893106037,0,{"$f":"+Potencia!U83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!V83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!W83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!T83*$X83*12*1000*(1-$C83)","v":0}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!H166","v":"Jub. 1"},{"$f":"+IF(B84=0,0,VLOOKUP(B84,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18480920803778722,null,{"$f":"+G83","v":1},0,null,1.6000000000000001E-4,0,null,{"$f":"+$J84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AC84*(1-$C84)*1000","v":0},0,{"$f":"+Potencia!T84*$K84*12*1000*(1-$C84)","v":0},null,0,0,null,0,0,null,{"$f":"+$W84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AC84*(1-$C84)*1000","v":0},0,0,{"$f":"+Potencia!U84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!V84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!W84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!T84*$X84*12*1000*(1-$C84)","v":0}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!H167","v":"Jub. 2"},{"$f":"+IF(B85=0,0,VLOOKUP(B85,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18480920803778722,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+$J85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},0,{"$f":"+Potencia!T85*$K85*12*1000*(1-$C85)","v":0},null,0,0,null,0,0,null,{"$f":"+$W85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},0,0,{"$f":"+Potencia!U85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!V85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!W85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!T85*$X85*12*1000*(1-$C85)","v":0}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!H168","v":"Político"},{"$f":"+IF(B86=0,0,VLOOKUP(B86,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.18480920803778722,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+$J86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AC86*(1-$C86)*1000","v":0},0,{"$f":"+Potencia!T86*$K86*12*1000*(1-$C86)","v":0},null,0,0,null,0,0,null,{"$f":"+$W86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AC86*(1-$C86)*1000","v":0},0,0,{"$f":"+Potencia!U86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!V86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!W86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!T86*$X86*12*1000*(1-$C86)","v":0}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!H169","v":"x1"},{"$f":"+IF(B87=0,0,VLOOKUP(B87,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E86","v":0.18480920803778722},null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+$J87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AC87*(1-$C87)*1000","v":0},0,{"$f":"+Potencia!T87*$K87*12*1000*(1-$C87)","v":0},null,0,0,null,0,0,null,{"$f":"+$W87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AC87*(1-$C87)*1000","v":0},0,0,{"$f":"+Potencia!U87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!V87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!W87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!T87*$X87*12*1000*(1-$C87)","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!H170","v":"x2"},{"$f":"+IF(B88=0,0,VLOOKUP(B88,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18480920803778722,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+$J88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,{"$f":"+Potencia!T88*$K88*12*1000*(1-$C88)","v":0},null,0,0,null,0,0,null,{"$f":"+$W88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,0,{"$f":"+Potencia!U88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!V88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!W88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!T88*$X88*12*1000*(1-$C88)","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!H171","v":"Discap."},{"$f":"+IF(B89=0,0,VLOOKUP(B89,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18480920803778722,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+$J89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AC89*(1-$C89)*1000","v":0},0,{"$f":"+Potencia!T89*$K89*12*1000*(1-$C89)","v":0},null,0,0,null,0,0,null,{"$f":"+$W89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AC89*(1-$C89)*1000","v":0},0,0,{"$f":"+Potencia!U89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!V89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!W89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!T89*$X89*12*1000*(1-$C89)","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H172","v":"Discapacitados 601-más"},{"$f":"+IF(B90=0,0,VLOOKUP(B90,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18480920803778722,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+$J90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,{"$f":"+Potencia!T90*$K90*12*1000*(1-$C90)","v":0},null,0,0,null,0,0,null,{"$f":"+$W90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,0,{"$f":"+Potencia!U90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!V90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!W90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!T90*$X90*12*1000*(1-$C90)","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H173","v":"Cruz Roja"},{"$f":"+IF(B91=0,0,VLOOKUP(B91,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.18480920803778722,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+$J91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AC91*(1-$C91)*1000","v":0},0,{"$f":"+Potencia!T91*$K91*12*1000*(1-$C91)","v":0},null,0,0,null,0,0,null,{"$f":"+$W91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AC91*(1-$C91)*1000","v":0},0,0,{"$f":"+Potencia!U91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!V91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!W91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!T91*$X91*12*1000*(1-$C91)","v":0}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H174","v":0},{"$f":"+IF(B92=0,0,VLOOKUP(B92,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18480920803778722,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+SUM(M93:M102)","v":7041.8532251373417},7331.0551244368144,7659.7425272172886,8023.1020788324513,7041.8532251373417,0,null,1.0551958653636662,0,null,1.6883133845818659E-4,0,null,{"$f":"+SUM(Z93:Z102)","v":7430.5344076627225},{"$f":"+SUM(AA93:AA102)","v":7735.699056058842},{"$f":"+SUM(AB93:AB102)","v":8082.5286444699223},{"$f":"+SUM(AC93:AC102)","v":8465.9441409746378},{"$f":"+SUM(AD93:AD102)","v":7430.5344076627225},0,{"$f":"+SUM(AF93:AF102)","v":0},{"$f":"+SUM(AG93:AG102)","v":0},{"$f":"+SUM(AH93:AH102)","v":0},{"$f":"+SUM(AI93:AI102)","v":0}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!H175","v":"Regular"},{"$f":"+IF(B93=0,0,VLOOKUP(B93,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18480920803778722,null,1,0,null,{"$f":"+J92","v":1.6000000000000001E-4},{"$f":"+K92","v":0},null,{"$f":"+($J93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$J82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":7001.5193914116835},{"$f":"+($J93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$J82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":7289.0648203266483},{"$f":"+($J93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$J82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":7615.86959042115},{"$f":"+($J93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$J82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":7977.1479166445133},7001.5193914116835,{"$f":"+Potencia!T93*$K93*12*1000*(1-$C93)","v":0},null,1.0551958653636662,0,null,1.6883133845818659E-4,0,null,{"$f":"+($W93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$W82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":7387.9743130811421},{"$f":"+($W93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$W82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":7691.3910607764319},{"$f":"+($W93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$W82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":8036.2341029612753},{"$f":"+($W93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$W82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":8417.4534990376742},7387.9743130811421,0,{"$f":"+Potencia!U93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!V93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!W93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!T93*$X93*12*1000*(1-$C93)","v":0}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!H176","v":"Agro"},{"$f":"+IF(B94=0,0,VLOOKUP(B94,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.18480920803778722,null,1,0,null,{"$f":"+J93","v":1.6000000000000001E-4},0,null,{"$f":"+($J94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$J83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":40.33383372565843},{"$f":"+($J94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$J83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":41.990304110166051},{"$f":"+($J94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$J83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":43.872936796138802},{"$f":"+($J94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$J83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":45.954162187937548},40.33383372565843,{"$f":"+Potencia!T94*$K94*12*1000*(1-$C94)","v":0},null,1.0551958653636662,0,null,1.6883133845818659E-4,0,null,{"$f":"+($W94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$W83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":42.560094581580366},{"$f":"+($W94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$W83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":44.307995282410168},{"$f":"+($W94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$W83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":46.294541508647114},{"$f":"+($W94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$W83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":48.490641936963016},42.560094581580366,0,{"$f":"+Potencia!U94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!V94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!W94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!T94*$X94*12*1000*(1-$C94)","v":0}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!H177","v":"Jub. 1"},{"$f":"+IF(B95=0,0,VLOOKUP(B95,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18480920803778722,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$J84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$J84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$J84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$J84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,{"$f":"+Potencia!T95*$K95*12*1000*(1-$C95)","v":0},null,0,0,null,0,0,null,{"$f":"+($W95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$W84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$W84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$W84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$W84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,0,{"$f":"+Potencia!U95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!V95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!W95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!T95*$X95*12*1000*(1-$C95)","v":0}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!H178","v":"Jub. 2"},{"$f":"+IF(B96=0,0,VLOOKUP(B96,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18480920803778722,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$J85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$J85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$J85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$J85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},0,{"$f":"+Potencia!T96*$K96*12*1000*(1-$C96)","v":0},null,0,0,null,0,0,null,{"$f":"+($W96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$W85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$W85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$W85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$W85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},0,0,{"$f":"+Potencia!U96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!V96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!W96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!T96*$X96*12*1000*(1-$C96)","v":0}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!H179","v":"Político"},{"$f":"+IF(B97=0,0,VLOOKUP(B97,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.18480920803778722,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$J86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$J86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$J86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$J86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},0,{"$f":"+Potencia!T97*$K97*12*1000*(1-$C97)","v":0},null,0,0,null,0,0,null,{"$f":"+($W97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$W86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$W86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$W86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$W86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},0,0,{"$f":"+Potencia!U97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!V97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!W97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!T97*$X97*12*1000*(1-$C97)","v":0}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!H180","v":"x1"},{"$f":"+IF(B98=0,0,VLOOKUP(B98,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18480920803778722,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$J87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$J87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$J87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$J87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,{"$f":"+Potencia!T98*$K98*12*1000*(1-$C98)","v":0},null,0,0,null,0,0,null,{"$f":"+($W98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$W87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$W87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$W87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$W87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,0,{"$f":"+Potencia!U98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!V98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!W98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!T98*$X98*12*1000*(1-$C98)","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!H181","v":"x2"},{"$f":"+IF(B99=0,0,VLOOKUP(B99,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18480920803778722,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$J88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$J88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$J88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$J88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,{"$f":"+Potencia!T99*$K99*12*1000*(1-$C99)","v":0},null,0,0,null,0,0,null,{"$f":"+($W99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$W88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$W88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$W88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$W88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,0,{"$f":"+Potencia!U99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!V99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!W99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!T99*$X99*12*1000*(1-$C99)","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!H182","v":"Discap."},{"$f":"+IF(B100=0,0,VLOOKUP(B100,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18480920803778722,null,{"$f":"+G99","v":1},0,null,1.6000000000000001E-4,0,null,{"$f":"+($J100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$J89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$J89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$J89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$J89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,{"$f":"+Potencia!T100*$K100*12*1000*(1-$C100)","v":0},null,0,0,null,0,0,null,{"$f":"+($W100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$W89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$W89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$W89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$W89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,0,{"$f":"+Potencia!U100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!V100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!W100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!T100*$X100*12*1000*(1-$C100)","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H183","v":"Discapacitados 601-más"},{"$f":"+IF(B101=0,0,VLOOKUP(B101,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18480920803778722,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$J90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$J90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$J90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$J90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,{"$f":"+Potencia!T101*$K101*12*1000*(1-$C101)","v":0},null,0,0,null,0,0,null,{"$f":"+($W101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$W90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$W90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$W90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$W90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,0,{"$f":"+Potencia!U101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!V101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!W101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!T101*$X101*12*1000*(1-$C101)","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H184","v":"Cruz Roja"},{"$f":"+IF(B102=0,0,VLOOKUP(B102,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.18480920803778722,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$J91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$J91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$J91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$J91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,{"$f":"+Potencia!T102*$K102*12*1000*(1-$C102)","v":0},null,0,0,null,0,0,null,{"$f":"+($W102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$W91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$W91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$W91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$W91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,0,{"$f":"+Potencia!U102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!V102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!W102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!T102*$X102*12*1000*(1-$C102)","v":0}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H185","v":0},{"$f":"+IF(B103=0,0,VLOOKUP(B103,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18480920803778722,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+SUM(M104:M113)","v":2642.2092738209326},2750.722177442377,2874.050636024067,3010.3886064864196,2642.2092738209326,0,null,1.0551958653636662,0,null,1.6883133845818659E-4,0,null,{"$f":"+SUM(Z104:Z113)","v":2788.0483011613828},{"$f":"+SUM(AA104:AA113)","v":2902.5506684013371},{"$f":"+SUM(AB104:AB113)","v":3032.6863479784106},{"$f":"+SUM(AC104:AC113)","v":3176.5496107023582},{"$f":"+SUM(AD104:AD113)","v":2788.0483011613828},0,{"$f":"+SUM(AF104:AF113)","v":0},{"$f":"+SUM(AG104:AG113)","v":0},{"$f":"+SUM(AH104:AH113)","v":0},{"$f":"+SUM(AI104:AI113)","v":0}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!H186","v":"Regular"},{"$f":"+IF(B104=0,0,VLOOKUP(B104,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18480920803778722,null,1,0,null,{"$f":"+J103","v":1.6000000000000001E-4},{"$f":"+K103","v":0},null,{"$f":"+($J104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$J82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":2642.2092738209326},{"$f":"+($J104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$J82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":2750.722177442377},{"$f":"+($J104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$J82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":2874.050636024067},{"$f":"+($J104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$J82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":3010.3886064864196},2642.2092738209326,{"$f":"+Potencia!T104*$K104*12*1000*(1-$C104)","v":0},null,1.0551958653636662,0,null,1.6883133845818659E-4,0,null,{"$f":"+($W104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$W82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":2788.0483011613828},{"$f":"+($W104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$W82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":2902.5506684013371},{"$f":"+($W104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$W82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":3032.6863479784106},{"$f":"+($W104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$W82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":3176.5496107023582},2788.0483011613828,0,{"$f":"+Potencia!U104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!V104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!W104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!T104*$X104*12*1000*(1-$C104)","v":0}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!H187","v":"Agro"},{"$f":"+IF(B105=0,0,VLOOKUP(B105,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.18480920803778722,null,1,0,null,{"$f":"+J104","v":1.6000000000000001E-4},0,null,{"$f":"+($J105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$J83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$J83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$J83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$J83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":0},0,{"$f":"+Potencia!T105*$K105*12*1000*(1-$C105)","v":0},null,{"$f":"IF(Q105=0,0,$E105*$F$3*G105/$Q$80)*0+T103","v":1.0551958653636662},0,null,1.6883133845818659E-4,0,null,{"$f":"+($W105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$W83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($W105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$W83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($W105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$W83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($W105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$W83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":0},0,0,{"$f":"+Potencia!U105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!V105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!W105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!T105*$X105*12*1000*(1-$C105)","v":0}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!H188","v":"Jub. 1"},{"$f":"+IF(B106=0,0,VLOOKUP(B106,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18480920803778722,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$J84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$J84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$J84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$J84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,{"$f":"+Potencia!T106*$K106*12*1000*(1-$C106)","v":0},null,{"$f":"IF(Q106=0,0,$E106*$F$3*G106/$Q$80)","v":0},0,null,0,0,null,{"$f":"+($W106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$W84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$W84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$W84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$W84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,0,{"$f":"+Potencia!U106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!V106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!W106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!T106*$X106*12*1000*(1-$C106)","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!H189","v":"Jub. 2"},{"$f":"+IF(B107=0,0,VLOOKUP(B107,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18480920803778722,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$J85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$J85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$J85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$J85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,{"$f":"+Potencia!T107*$K107*12*1000*(1-$C107)","v":0},null,0,0,null,0,0,null,{"$f":"+($W107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$W85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$W85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$W85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$W85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,0,{"$f":"+Potencia!U107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!V107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!W107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!T107*$X107*12*1000*(1-$C107)","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!H190","v":"Político"},{"$f":"+IF(B108=0,0,VLOOKUP(B108,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.18480920803778722,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$J86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$J86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$J86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$J86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,{"$f":"+Potencia!T108*$K108*12*1000*(1-$C108)","v":0},null,0,0,null,0,0,null,{"$f":"+($W108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$W86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$W86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$W86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$W86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,0,{"$f":"+Potencia!U108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!V108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!W108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!T108*$X108*12*1000*(1-$C108)","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!H191","v":"x1"},{"$f":"+IF(B109=0,0,VLOOKUP(B109,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18480920803778722,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$J87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$J87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$J87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$J87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,{"$f":"+Potencia!T109*$K109*12*1000*(1-$C109)","v":0},null,0,0,null,0,0,null,{"$f":"+($W109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$W87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$W87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$W87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$W87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,0,{"$f":"+Potencia!U109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!V109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!W109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!T109*$X109*12*1000*(1-$C109)","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!H192","v":"x2"},{"$f":"+IF(B110=0,0,VLOOKUP(B110,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18480920803778722,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$J88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$J88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$J88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$J88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,{"$f":"+Potencia!T110*$K110*12*1000*(1-$C110)","v":0},null,0,0,null,0,0,null,{"$f":"+($W110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$W88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$W88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$W88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$W88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,0,{"$f":"+Potencia!U110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!V110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!W110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!T110*$X110*12*1000*(1-$C110)","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!H193","v":"Discap."},{"$f":"+IF(B111=0,0,VLOOKUP(B111,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18480920803778722,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$J89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$J89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$J89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$J89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,{"$f":"+Potencia!T111*$K111*12*1000*(1-$C111)","v":0},null,0,0,null,0,0,null,{"$f":"+($W111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$W89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$W89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$W89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$W89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,0,{"$f":"+Potencia!U111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!V111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!W111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!T111*$X111*12*1000*(1-$C111)","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H194","v":"Discapacitados 601-más"},{"$f":"+IF(B112=0,0,VLOOKUP(B112,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18480920803778722,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$J90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$J90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$J90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$J90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,{"$f":"+Potencia!T112*$K112*12*1000*(1-$C112)","v":0},null,0,{"$f":"IF(R112=0,0,$E112*$F$3*H112/$R$80)","v":0},null,0,0,null,{"$f":"+($W112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$W90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$W90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$W90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$W90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,0,{"$f":"+Potencia!U112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!V112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!W112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!T112*$X112*12*1000*(1-$C112)","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H195","v":"Cruz Roja"},{"$f":"+IF(B113=0,0,VLOOKUP(B113,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.18480920803778722,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$J91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$J91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$J91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$J91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,{"$f":"+Potencia!T113*$K113*12*1000*(1-$C113)","v":0},null,0,0,null,0,0,null,{"$f":"+($W113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$W91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$W91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$W91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$W91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,0,{"$f":"+Potencia!U113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!V113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!W113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!T113*$X113*12*1000*(1-$C113)","v":0}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H196","v":0},{"$f":"+IF(B114=0,0,VLOOKUP(B114,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18480920803778722,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+SUM(M115:M124)","v":9318.9192009203307},9701.637932220201,10136.610268470773,10617.466400248253,9318.9192009203307,0,null,1.0551958653636662,0,null,1.6883133845818659E-4,0,null,{"$f":"+SUM(Z115:Z124)","v":9833.2850104692116},{"$f":"+SUM(AA115:AA124)","v":10237.128233334064},{"$f":"+SUM(AB115:AB124)","v":10696.109244093241},{"$f":"+SUM(AC115:AC124)","v":11203.506646179605},{"$f":"+SUM(AD115:AD124)","v":9833.2850104692116},0,{"$f":"+SUM(AF115:AF124)","v":0},{"$f":"+SUM(AG115:AG124)","v":0},{"$f":"+SUM(AH115:AH124)","v":0},{"$f":"+SUM(AI115:AI124)","v":0}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!H197","v":"Regular"},{"$f":"+IF(B115=0,0,VLOOKUP(B115,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18480920803778722,null,1,0,null,{"$f":"+J114","v":1.6000000000000001E-4},{"$f":"+K114","v":0},null,{"$f":"+($J115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$J82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":9318.9192009203307},{"$f":"+($J115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$J82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":9701.637932220201},{"$f":"+($J115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$J82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":10136.610268470773},{"$f":"+($J115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$J82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":10617.466400248253},9318.9192009203307,{"$f":"+Potencia!T115*$K115*12*1000*(1-$C115)","v":0},null,1.0551958653636662,0,null,1.6883133845818659E-4,0,null,{"$f":"+($W115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$W82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":9833.2850104692116},{"$f":"+($W115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$W82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":10237.128233334064},{"$f":"+($W115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$W82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":10696.109244093241},{"$f":"+($W115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$W82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":11203.506646179605},9833.2850104692116,0,{"$f":"+Potencia!U115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!V115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!W115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!T115*$X115*12*1000*(1-$C115)","v":0}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!H198","v":"Agro"},{"$f":"+IF(B116=0,0,VLOOKUP(B116,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.18480920803778722,null,{"$f":"+G115","v":1},0,null,{"$f":"+J115","v":1.6000000000000001E-4},0,null,{"$f":"+($J116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$J83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$J83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$J83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$J83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},0,{"$f":"+Potencia!T116*$K116*12*1000*(1-$C116)","v":0},null,0,0,null,0,0,null,{"$f":"+($W116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$W83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$W83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$W83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$W83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},0,0,{"$f":"+Potencia!U116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!V116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!W116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!T116*$X116*12*1000*(1-$C116)","v":0}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!H199","v":"Jub. 1"},{"$f":"+IF(B117=0,0,VLOOKUP(B117,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18480920803778722,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$J84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$J84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$J84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$J84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,{"$f":"+Potencia!T117*$K117*12*1000*(1-$C117)","v":0},null,0,0,null,0,0,null,{"$f":"+($W117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$W84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$W84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$W84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$W84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,0,{"$f":"+Potencia!U117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!V117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!W117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!T117*$X117*12*1000*(1-$C117)","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!H200","v":"Jub. 2"},{"$f":"+IF(B118=0,0,VLOOKUP(B118,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18480920803778722,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$J85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$J85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$J85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$J85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,{"$f":"+Potencia!T118*$K118*12*1000*(1-$C118)","v":0},null,0,0,null,0,0,null,{"$f":"+($W118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$W85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$W85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$W85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$W85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,0,{"$f":"+Potencia!U118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!V118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!W118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!T118*$X118*12*1000*(1-$C118)","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!H201","v":"Político"},{"$f":"+IF(B119=0,0,VLOOKUP(B119,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.18480920803778722,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$J86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$J86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$J86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$J86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,{"$f":"+Potencia!T119*$K119*12*1000*(1-$C119)","v":0},null,0,0,null,0,0,null,{"$f":"+($W119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$W86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$W86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$W86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$W86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,0,{"$f":"+Potencia!U119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!V119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!W119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!T119*$X119*12*1000*(1-$C119)","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!H202","v":"x1"},{"$f":"+IF(B120=0,0,VLOOKUP(B120,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18480920803778722,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$J87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$J87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$J87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$J87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,{"$f":"+Potencia!T120*$K120*12*1000*(1-$C120)","v":0},null,0,0,null,0,0,null,{"$f":"+($W120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$W87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$W87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$W87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$W87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,0,{"$f":"+Potencia!U120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!V120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!W120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!T120*$X120*12*1000*(1-$C120)","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!H203","v":"x2"},{"$f":"+IF(B121=0,0,VLOOKUP(B121,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18480920803778722,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$J88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$J88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$J88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$J88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,{"$f":"+Potencia!T121*$K121*12*1000*(1-$C121)","v":0},null,0,0,null,0,0,null,{"$f":"+($W121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$W88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$W88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$W88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$W88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,0,{"$f":"+Potencia!U121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!V121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!W121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!T121*$X121*12*1000*(1-$C121)","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!H204","v":"Discap."},{"$f":"+IF(B122=0,0,VLOOKUP(B122,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18480920803778722,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$J89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$J89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$J89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$J89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,{"$f":"+Potencia!T122*$K122*12*1000*(1-$C122)","v":0},null,0,0,null,0,0,null,{"$f":"+($W122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$W89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$W89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$W89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$W89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,0,{"$f":"+Potencia!U122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!V122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!W122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!T122*$X122*12*1000*(1-$C122)","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H205","v":"Discapacitados 601-más"},{"$f":"+IF(B123=0,0,VLOOKUP(B123,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18480920803778722,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$J90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$J90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$J90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$J90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,{"$f":"+Potencia!T123*$K123*12*1000*(1-$C123)","v":0},null,0,0,null,0,0,null,{"$f":"+($W123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$W90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$W90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$W90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$W90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,0,{"$f":"+Potencia!U123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!V123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!W123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!T123*$X123*12*1000*(1-$C123)","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H206","v":"Cruz Roja"},{"$f":"+IF(B124=0,0,VLOOKUP(B124,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.18480920803778722,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$J91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$J91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$J91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$J91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,{"$f":"+Potencia!T124*$K124*12*1000*(1-$C124)","v":0},null,0,0,null,0,0,null,{"$f":"+($W124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$W91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$W91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$W91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$W91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,0,{"$f":"+Potencia!U124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!V124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!W124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!T124*$X124*12*1000*(1-$C124)","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!H207","v":0},{"$f":"+IF(B125=0,0,VLOOKUP(B125,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18480920803778722,null,1,0,null,0,0,null,{"$f":"+SUM(M126:M135)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z126:Z135)","v":0},{"$f":"+SUM(AA126:AA135)","v":0},{"$f":"+SUM(AB126:AB135)","v":0},{"$f":"+SUM(AC126:AC135)","v":0},{"$f":"+SUM(AD126:AD135)","v":0},0,{"$f":"+SUM(AF126:AF135)","v":0},{"$f":"+SUM(AG126:AG135)","v":0},{"$f":"+SUM(AH126:AH135)","v":0},{"$f":"+SUM(AI126:AI135)","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!H208","v":"Regular"},{"$f":"+IF(B126=0,0,VLOOKUP(B126,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18480920803778722,null,1,0,null,{"$f":"+J125","v":0},{"$f":"+K125","v":0},null,{"$f":"+($J126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$J82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$J82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$J82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$J82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,{"$f":"+Potencia!T126*$K126*12*1000*(1-$C126)","v":0},null,0,0,null,0,0,null,{"$f":"+($W126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$W82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$W82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$W82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$W82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,0,{"$f":"+Potencia!U126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!V126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!W126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!T126*$X126*12*1000*(1-$C126)","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!H209","v":"Agro"},{"$f":"+IF(B127=0,0,VLOOKUP(B127,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.18480920803778722,null,1,0,null,{"$f":"+J126","v":0},0,null,{"$f":"+($J127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$J83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$J83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$J83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$J83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,{"$f":"+Potencia!T127*$K127*12*1000*(1-$C127)","v":0},null,0,0,null,0,0,null,{"$f":"+($W127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$W83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$W83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$W83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$W83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,0,{"$f":"+Potencia!U127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!V127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!W127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!T127*$X127*12*1000*(1-$C127)","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!H210","v":"Jub. 1"},{"$f":"+IF(B128=0,0,VLOOKUP(B128,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18480920803778722,null,1,0,null,0,0,null,{"$f":"+($J128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$J84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$J84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$J84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$J84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,{"$f":"+Potencia!T128*$K128*12*1000*(1-$C128)","v":0},null,0,0,null,0,0,null,{"$f":"+($W128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$W84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$W84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$W84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$W84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,0,{"$f":"+Potencia!U128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!V128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!W128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!T128*$X128*12*1000*(1-$C128)","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!H211","v":"Jub. 2"},{"$f":"+IF(B129=0,0,VLOOKUP(B129,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18480920803778722,null,1,0,null,0,0,null,{"$f":"+($J129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$J85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$J85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$J85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$J85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,{"$f":"+Potencia!T129*$K129*12*1000*(1-$C129)","v":0},null,0,0,null,0,0,null,{"$f":"+($W129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$W85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$W85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$W85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$W85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,0,{"$f":"+Potencia!U129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!V129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!W129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!T129*$X129*12*1000*(1-$C129)","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!H212","v":"Político"},{"$f":"+IF(B130=0,0,VLOOKUP(B130,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.18480920803778722,null,1,0,null,0,0,null,{"$f":"+($J130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$J86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$J86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$J86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$J86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,{"$f":"+Potencia!T130*$K130*12*1000*(1-$C130)","v":0},null,0,0,null,0,0,null,{"$f":"+($W130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$W86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$W86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$W86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$W86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,0,{"$f":"+Potencia!U130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!V130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!W130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!T130*$X130*12*1000*(1-$C130)","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!H213","v":"x1"},{"$f":"+IF(B131=0,0,VLOOKUP(B131,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18480920803778722,null,1,0,null,0,0,null,{"$f":"+($J131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$J87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$J87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$J87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$J87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,{"$f":"+Potencia!T131*$K131*12*1000*(1-$C131)","v":0},null,0,0,null,0,0,null,{"$f":"+($W131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$W87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$W87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$W87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$W87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,0,{"$f":"+Potencia!U131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!V131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!W131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!T131*$X131*12*1000*(1-$C131)","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!H214","v":"x2"},{"$f":"+IF(B132=0,0,VLOOKUP(B132,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18480920803778722,null,{"$f":"+G131","v":1},0,null,0,0,null,{"$f":"+($J132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$J88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$J88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$J88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$J88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,{"$f":"+Potencia!T132*$K132*12*1000*(1-$C132)","v":0},null,0,0,null,0,0,null,{"$f":"+($W132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$W88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$W88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$W88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$W88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,0,{"$f":"+Potencia!U132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!V132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!W132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!T132*$X132*12*1000*(1-$C132)","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!H215","v":"Discap."},{"$f":"+IF(B133=0,0,VLOOKUP(B133,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18480920803778722,null,1,0,null,0,0,null,{"$f":"+($J133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$J89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$J89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$J89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$J89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,{"$f":"+Potencia!T133*$K133*12*1000*(1-$C133)","v":0},null,0,0,null,0,0,null,{"$f":"+($W133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$W89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$W89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$W89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$W89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,0,{"$f":"+Potencia!U133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!V133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!W133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!T133*$X133*12*1000*(1-$C133)","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H216","v":"Discapacitados 601-más"},{"$f":"+IF(B134=0,0,VLOOKUP(B134,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18480920803778722,null,1,0,null,0,0,null,{"$f":"+($J134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$J90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$J90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$J90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$J90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,{"$f":"+Potencia!T134*$K134*12*1000*(1-$C134)","v":0},null,0,0,null,0,0,null,{"$f":"+($W134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$W90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$W90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$W90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$W90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,0,{"$f":"+Potencia!U134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!V134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!W134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!T134*$X134*12*1000*(1-$C134)","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H217","v":"Cruz Roja"},{"$f":"+IF(B135=0,0,VLOOKUP(B135,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.18480920803778722,null,1,0,null,0,0,null,{"$f":"+($J135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$J91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$J91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$J91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$J91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,{"$f":"+Potencia!T135*$K135*12*1000*(1-$C135)","v":0},null,0,0,null,0,0,null,{"$f":"+($W135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$W91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$W91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$W91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$W91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,0,{"$f":"+Potencia!U135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!V135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!W135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!T135*$X135*12*1000*(1-$C135)","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!H218","v":0},{"$f":"+IF(B136=0,0,VLOOKUP(B136,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58621786227468697,null,1,0,null,null,null,null,{"$f":"+SUM(M137,M148,M159,M170,M181)","v":81140.934363089968},84926.122613004336,89220.035246916057,93958.112360216357,81140.934363089968,0,null,{"$f":"IF(Q136=0,0,$E136*$F$3*G136/$Q$136)","v":1.0375924642616254},{"$f":"IF(R136=0,0,$E136*$F$3*H136/$R$136)","v":0},null,0,0,null,{"$f":"+SUM(Z137,Z148,Z159,Z170,Z181)","v":84191.222038289328},{"$f":"+SUM(AA137,AA148,AA159,AA170,AA181)","v":88118.704842212115},{"$f":"+SUM(AB137,AB148,AB159,AB170,AB181)","v":92574.036233356717},{"$f":"+SUM(AC137,AC148,AC159,AC170,AC181)","v":97490.229341207596},{"$f":"+SUM(AD137,AD148,AD159,AD170,AD181)","v":84191.222038289328},0,{"$f":"+SUM(AF137,AF148,AF159,AF170,AF181)","v":0},{"$f":"+SUM(AG137,AG148,AG159,AG170,AG181)","v":0},{"$f":"+SUM(AH137,AH148,AH159,AH170,AH181)","v":0},{"$f":"+SUM(AI137,AI148,AI159,AI170,AI181)","v":0}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!H219","v":0},{"$f":"+IF(B137=0,0,VLOOKUP(B137,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E136","v":0.58621786227468697},null,{"$f":"+G136","v":1},0,null,1.6000000000000001E-4,0,null,{"$f":"+SUM(M138:M147)","v":27918.13855101429},29288.890774929732,30845.933440875055,32565.109242940143,27918.13855101429,0,null,1.0375924642616254,0,null,1.6601479428186009E-4,0,null,{"$f":"+SUM(Z138:Z147)","v":28967.650176744406},{"$f":"+SUM(AA138:AA147)","v":30389.932354648929},{"$f":"+SUM(AB138:AB147)","v":32005.508091367632},{"$f":"+SUM(AC138:AC147)","v":33789.311948331306},{"$f":"+SUM(AD138:AD147)","v":28967.650176744406},0,{"$f":"+SUM(AF138:AF147)","v":0},{"$f":"+SUM(AG138:AG147)","v":0},{"$f":"+SUM(AH138:AH147)","v":0},{"$f":"+SUM(AI138:AI147)","v":0}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!H220","v":"Regular"},{"$f":"+IF(B138=0,0,VLOOKUP(B138,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58621786227468697,null,1,0,null,{"$f":"+J137","v":1.6000000000000001E-4},{"$f":"+K137","v":0},null,{"$f":"+$J138*Energía!Z138*(1-$C138)*1000","v":21461.05898676877},{"$f":"+$J138*Energía!AA138*(1-$C138)*1000","v":22513.45961705604},{"$f":"+$J138*Energía!AB138*(1-$C138)*1000","v":23709.362428011675},{"$f":"+$J138*Energía!AC138*(1-$C138)*1000","v":25030.204873245617},{"$f":"+M138","v":21461.05898676877},{"$f":"+Potencia!T138*$K138*12*1000*(1-$C138)","v":0},null,1.0375924642616254,0,null,1.6601479428186009E-4,0,null,{"$f":"+$W138*Energía!Z138*(1-$C138)*1000","v":22267.833079745513},{"$f":"+$W138*Energía!AA138*(1-$C138)*1000","v":23359.796043115766},{"$f":"+$W138*Energía!AB138*(1-$C138)*1000","v":24600.655787752632},{"$f":"+$W138*Energía!AC138*(1-$C138)*1000","v":25971.151955404268},{"$f":"+Z138","v":22267.833079745513},0,{"$f":"+Potencia!U138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!V138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!W138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!T138*$X138*12*1000*(1-$C138)","v":0}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!H221","v":"Agro"},{"$f":"+IF(B139=0,0,VLOOKUP(B139,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.58621786227468697,null,1,0,null,{"$f":"+J138","v":1.6000000000000001E-4},0,null,{"$f":"+$J139*Energía!Z139*(1-$C139)*1000","v":4.0958932862636921},{"$f":"+$J139*Energía!AA139*(1-$C139)*1000","v":4.2719579843968365},{"$f":"+$J139*Energía!AB139*(1-$C139)*1000","v":4.4724065239646729},{"$f":"+$J139*Energía!AC139*(1-$C139)*1000","v":4.6946255795542653},4.0958932862636921,{"$f":"+Potencia!T139*$K139*12*1000*(1-$C139)","v":0},null,1.0375924642616254,0,null,1.6601479428186009E-4,0,null,{"$f":"+$W139*Energía!Z139*(1-$C139)*1000","v":4.2498680082469917},{"$f":"+$W139*Energía!AA139*(1-$C139)*1000","v":4.4325514122524403},{"$f":"+$W139*Energía!AB139*(1-$C139)*1000","v":4.6405353063802748},{"$f":"+$W139*Energía!AC139*(1-$C139)*1000","v":4.8711081238753726},4.2498680082469917,0,{"$f":"+Potencia!U139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!V139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!W139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!T139*$X139*12*1000*(1-$C139)","v":0}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!H222","v":"Jub. 1"},{"$f":"+IF(B140=0,0,VLOOKUP(B140,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58621786227468697,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+$J140*Energía!Z140*(1-$C140)*1000","v":6450.8802526138797},{"$f":"+$J140*Energía!AA140*(1-$C140)*1000","v":6768.9520969622436},{"$f":"+$J140*Energía!AB140*(1-$C140)*1000","v":7129.7739551952809},{"$f":"+$J140*Energía!AC140*(1-$C140)*1000","v":7527.755458550615},6450.8802526138797,{"$f":"+Potencia!T140*$K140*12*1000*(1-$C140)","v":0},null,1.0375924642616254,0,null,1.6601479428186009E-4,0,null,{"$f":"+$W140*Energía!Z140*(1-$C140)*1000","v":6693.384737966293},{"$f":"+$W140*Energía!AA140*(1-$C140)*1000","v":7023.41368675595},{"$f":"+$W140*Energía!AB140*(1-$C140)*1000","v":7397.7997277994282},{"$f":"+$W140*Energía!AC140*(1-$C140)*1000","v":7810.7423365964351},6693.384737966293,0,{"$f":"+Potencia!U140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!V140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!W140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!T140*$X140*12*1000*(1-$C140)","v":0}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!H223","v":"Jub. 2"},{"$f":"+IF(B141=0,0,VLOOKUP(B141,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58621786227468697,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+$J141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,{"$f":"+Potencia!T141*$K141*12*1000*(1-$C141)","v":0},null,0,0,null,0,0,null,{"$f":"+$W141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,0,{"$f":"+Potencia!U141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!V141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!W141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!T141*$X141*12*1000*(1-$C141)","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!H224","v":"Político"},{"$f":"+IF(B142=0,0,VLOOKUP(B142,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.58621786227468697,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+$J142*Energía!Z142*(1-$C142)*1000","v":5.8654580937735401E-2},{"$f":"+$J142*Energía!AA142*(1-$C142)*1000","v":6.1614374220020689E-2},{"$f":"+$J142*Energía!AB142*(1-$C142)*1000","v":6.5002504750723805E-2},{"$f":"+$J142*Energía!AC142*(1-$C142)*1000","v":6.8791958084890525E-2},5.8654580937735401E-2,{"$f":"+Potencia!T142*$K142*12*1000*(1-$C142)","v":0},null,1.0375924642616254,0,null,1.6601479428186009E-4,0,null,{"$f":"+$W142*Energía!Z142*(1-$C142)*1000","v":6.0859551175417838E-2},{"$f":"+$W142*Energía!AA142*(1-$C142)*1000","v":6.3930610380889236E-2},{"$f":"+$W142*Energía!AB142*(1-$C142)*1000","v":6.7446109087481526E-2},{"$f":"+$W142*Energía!AC142*(1-$C142)*1000","v":7.1378017310684022E-2},6.0859551175417838E-2,{"$f":"+AI142","v":0},{"$f":"+Potencia!U142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!V142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!W142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!T142*$X142*12*1000*(1-$C142)","v":0}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!H225","v":"x1"},{"$f":"+IF(B143=0,0,VLOOKUP(B143,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58621786227468697,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+$J143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AC143*(1-$C143)*1000","v":0},0,{"$f":"+Potencia!T143*$K143*12*1000*(1-$C143)","v":0},null,0,0,null,{"$f":"+J143*T143","v":0},{"$f":"+U143*K143","v":0},null,{"$f":"+$W143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AC143*(1-$C143)*1000","v":0},0,0,{"$f":"+Potencia!U143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!V143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!W143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!T143*$X143*12*1000*(1-$C143)","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!H226","v":"x2"},{"$f":"+IF(B144=0,0,VLOOKUP(B144,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58621786227468697,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+$J144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,{"$f":"+Potencia!T144*$K144*12*1000*(1-$C144)","v":0},null,0,0,null,0,0,null,{"$f":"+$W144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,0,{"$f":"+Potencia!U144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!V144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!W144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!T144*$X144*12*1000*(1-$C144)","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!H227","v":"Discap."},{"$f":"+IF(B145=0,0,VLOOKUP(B145,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58621786227468697,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+$J145*Energía!Z145*(1-$C145)*1000","v":2.044763764438692},{"$f":"+$J145*Energía!AA145*(1-$C145)*1000","v":2.1454885528331915},{"$f":"+$J145*Energía!AB145*(1-$C145)*1000","v":2.2596486393832564},{"$f":"+$J145*Energía!AC145*(1-$C145)*1000","v":2.3854936062693182},2.044763764438692,{"$f":"+Potencia!T145*$K145*12*1000*(1-$C145)","v":0},null,1.0375924642616254,0,null,1.6601479428186009E-4,0,null,{"$f":"+$W145*Energía!Z145*(1-$C145)*1000","v":2.1216314731768198},{"$f":"+$W145*Energía!AA145*(1-$C145)*1000","v":2.2261427545793007},{"$f":"+$W145*Energía!AB145*(1-$C145)*1000","v":2.3445944001031025},{"$f":"+$W145*Energía!AC145*(1-$C145)*1000","v":2.4751701894093334},2.1216314731768198,0,{"$f":"+Potencia!U145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!V145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!W145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!T145*$X145*12*1000*(1-$C145)","v":0}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H228","v":"Discapacitados 601-más"},{"$f":"+IF(B146=0,0,VLOOKUP(B146,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58621786227468697,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+$J146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,{"$f":"+Potencia!T146*$K146*12*1000*(1-$C146)","v":0},null,0,0,null,0,0,null,{"$f":"+$W146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,0,{"$f":"+Potencia!U146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!V146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!W146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!T146*$X146*12*1000*(1-$C146)","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!H229","v":"Cruz Roja"},{"$f":"+IF(B147=0,0,VLOOKUP(B147,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.58621786227468697,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+$J147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AC147*(1-$C147)*1000","v":0},0,{"$f":"+Potencia!T147*$K147*12*1000*(1-$C147)","v":0},null,0,0,null,0,0,null,{"$f":"+$W147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AC147*(1-$C147)*1000","v":0},0,0,{"$f":"+Potencia!U147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!V147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!W147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!T147*$X147*12*1000*(1-$C147)","v":0}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!H230","v":0},{"$f":"+IF(B148=0,0,VLOOKUP(B148,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58621786227468697,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+SUM(M149:M158)","v":20530.059223826898},21514.93416889073,22629.810444673956,23858.11858445578,20530.059223826898,0,null,1.0375924642616254,0,null,1.6601479428186009E-4,0,null,{"$f":"+SUM(Z149:Z158)","v":21301.834741487666},{"$f":"+SUM(AA149:AA158)","v":22323.733562725982},{"$f":"+SUM(AB149:AB158)","v":23480.520785062727},{"$f":"+SUM(AC149:AC158)","v":24755.004054691559},{"$f":"+SUM(AD149:AD158)","v":21301.834741487666},0,{"$f":"+SUM(AF149:AF158)","v":0},{"$f":"+SUM(AG149:AG158)","v":0},{"$f":"+SUM(AH149:AH158)","v":0},{"$f":"+SUM(AI149:AI158)","v":0}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!H231","v":"Regular"},{"$f":"+IF(B149=0,0,VLOOKUP(B149,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58621786227468697,null,1,0,null,{"$f":"+J148","v":1.6000000000000001E-4},{"$f":"+K148","v":0},null,{"$f":"+($J149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$J138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":14909.611468147354},{"$f":"+($J149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$J138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":15617.375629752047},{"$f":"+($J149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$J138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":16417.775744339262},{"$f":"+($J149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$J138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":17299.134842308398},{"$f":"+M149","v":14909.611468147354},{"$f":"+Potencia!T149*$K149*12*1000*(1-$C149)","v":0},null,1.0375924642616254,0,null,1.6601479428186009E-4,0,null,{"$f":"+($W149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$W138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":15470.100504418404},{"$f":"+($W149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$W138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":16204.471264973879},{"$f":"+($W149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$W138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":17034.960392263722},{"$f":"+($W149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$W138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":17949.451950624916},{"$f":"+Z149","v":15470.100504418404},0,{"$f":"+Potencia!U149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!V149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!W149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!T149*$X149*12*1000*(1-$C149)","v":0}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!H232","v":"Agro"},{"$f":"+IF(B150=0,0,VLOOKUP(B150,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.58621786227468697,null,1,0,null,{"$f":"+J149","v":1.6000000000000001E-4},0,null,{"$f":"+($J150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$J139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":16.469350627332865},{"$f":"+($J150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$J139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":17.155150984263621},{"$f":"+($J150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$J139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":17.93499979817782},{"$f":"+($J150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$J139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":18.797863322235198},16.469350627332865,{"$f":"+Potencia!T150*$K150*12*1000*(1-$C150)","v":0},null,1.0375924642616254,0,null,1.6601479428186009E-4,0,null,{"$f":"+($W150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$W139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":17.088474102203058},{"$f":"+($W150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$W139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":17.800055384542336},{"$f":"+($W150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$W139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":18.60922063712308},{"$f":"+($W150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$W139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":19.50452132737124},17.088474102203058,0,{"$f":"+Potencia!U150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!V150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!W150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!T150*$X150*12*1000*(1-$C150)","v":0}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!H233","v":"Jub. 1"},{"$f":"+IF(B151=0,0,VLOOKUP(B151,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58621786227468697,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$J140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":4559.4080543474793},{"$f":"+($J151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$J140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":4783.2031597851801},{"$f":"+($J151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$J140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":5035.992406400529},{"$f":"+($J151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$J140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":5314.0530685699105},4559.4080543474793,{"$f":"+Potencia!T151*$K151*12*1000*(1-$C151)","v":0},null,1.0375924642616254,0,null,1.6601479428186009E-4,0,null,{"$f":"+($W151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$W140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":4730.8074386847038},{"$f":"+($W151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$W140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":4963.0155536254988},{"$f":"+($W151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$W140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":5225.3077709599584},{"$f":"+($W151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$W140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":5513.8214186345058},4730.8074386847038,0,{"$f":"+Potencia!U151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!V151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!W151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!T151*$X151*12*1000*(1-$C151)","v":0}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!H234","v":"Jub. 2"},{"$f":"+IF(B152=0,0,VLOOKUP(B152,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58621786227468697,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":1041.7229383394456},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":1094.213114124067},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":1154.9624444530475},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":1222.8145026831887},1041.7229383394456,{"$f":"+Potencia!T152*$K152*12*1000*(1-$C152)","v":0},null,1.0375924642616254,0,null,1.6601479428186009E-4,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":1080.8838706694867},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":1135.3472815113778},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":1198.3803288696681},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":1268.7831131739038},1080.8838706694867,0,{"$f":"+Potencia!U152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!V152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!W152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!T152*$X152*12*1000*(1-$C152)","v":0}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!H235","v":"Político"},{"$f":"+IF(B153=0,0,VLOOKUP(B153,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.58621786227468697,null,{"$f":"+G152","v":1},0,null,1.6000000000000001E-4,0,null,{"$f":"+($J153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$J142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($J153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$J142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($J153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$J142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($J153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$J142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":0},0,{"$f":"+Potencia!T153*$K153*12*1000*(1-$C153)","v":0},null,0,0,null,0,0,null,{"$f":"+($W153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$W142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($W153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$W142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($W153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$W142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($W153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$W142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":0},0,0,{"$f":"+Potencia!U153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!V153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!W153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!T153*$X153*12*1000*(1-$C153)","v":0}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!H236","v":"x1"},{"$f":"+IF(B154=0,0,VLOOKUP(B154,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58621786227468697,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$J143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$J143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$J143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$J143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,{"$f":"+Potencia!T154*$K154*12*1000*(1-$C154)","v":0},null,0,0,null,0,0,null,{"$f":"+($W154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$W143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$W143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$W143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$W143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,0,{"$f":"+Potencia!U154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!V154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!W154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!T154*$X154*12*1000*(1-$C154)","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!H237","v":"x2"},{"$f":"+IF(B155=0,0,VLOOKUP(B155,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58621786227468697,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$J144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$J144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$J144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$J144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,{"$f":"+Potencia!T155*$K155*12*1000*(1-$C155)","v":0},null,0,0,null,0,0,null,{"$f":"+($W155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$W144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$W144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$W144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$W144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,0,{"$f":"+Potencia!U155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!V155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!W155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!T155*$X155*12*1000*(1-$C155)","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!H238","v":"Discap."},{"$f":"+IF(B156=0,0,VLOOKUP(B156,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58621786227468697,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$J145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":2.8474123652873997},{"$f":"+($J156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$J145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":2.9871142451739194},{"$f":"+($J156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$J145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":3.1448496829396881},{"$f":"+($J156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$J145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":3.3183075720520492},2.8474123652873997,{"$f":"+Potencia!T156*$K156*12*1000*(1-$C156)","v":0},null,1.0375924642616254,0,null,1.6601479428186009E-4,0,null,{"$f":"+($W156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$W145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":2.9544536128675767},{"$f":"+($W156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$W145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":3.0994072306810119},{"$f":"+($W156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$W145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":3.2630723322537833},{"$f":"+($W156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$W145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":3.4430509308634969},2.9544536128675767,0,{"$f":"+Potencia!U156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!V156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!W156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!T156*$X156*12*1000*(1-$C156)","v":0}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H239","v":"Discapacitados 601-más"},{"$f":"+IF(B157=0,0,VLOOKUP(B157,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58621786227468697,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$J146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$J146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$J146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$J146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,{"$f":"+Potencia!T157*$K157*12*1000*(1-$C157)","v":0},null,0,0,null,0,0,null,{"$f":"+($W157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$W146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$W146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$W146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$W146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,0,{"$f":"+Potencia!U157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!V157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!W157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!T157*$X157*12*1000*(1-$C157)","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!H240","v":"Cruz Roja"},{"$f":"+IF(B158=0,0,VLOOKUP(B158,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.58621786227468697,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$J147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$J147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$J147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$J147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,{"$f":"+Potencia!T158*$K158*12*1000*(1-$C158)","v":0},null,0,0,null,0,0,null,{"$f":"+($W158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$W147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$W147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$W147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$W147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,0,{"$f":"+Potencia!U158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!V158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!W158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!T158*$X158*12*1000*(1-$C158)","v":0}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!H241","v":0},{"$f":"+IF(B159=0,0,VLOOKUP(B159,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58621786227468697,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+SUM(M160:M169)","v":32692.736588248783},34122.29766918387,35744.291361367039,37534.884532820433,32692.736588248783,0,null,1.0375924642616254,0,null,1.6601479428186009E-4,0,null,{"$f":"+SUM(Z160:Z169)","v":33921.73712005726},{"$f":"+SUM(AA160:AA169)","v":35405.038924837216},{"$f":"+SUM(AB160:AB169)","v":37088.007356926362},{"$f":"+SUM(AC160:AC169)","v":38945.913338184728},{"$f":"+SUM(AD160:AD169)","v":33921.73712005726},0,{"$f":"+SUM(AF160:AF169)","v":0},{"$f":"+SUM(AG160:AG169)","v":0},{"$f":"+SUM(AH160:AH169)","v":0},{"$f":"+SUM(AI160:AI169)","v":0}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!H242","v":"Regular"},{"$f":"+IF(B160=0,0,VLOOKUP(B160,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58621786227468697,null,1,0,null,{"$f":"+J159","v":1.6000000000000001E-4},{"$f":"+K159","v":0},null,{"$f":"+($J160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$J138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":30433.97326387198},{"$f":"+($J160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$J138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":31752.728236339863},{"$f":"+($J160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$J138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":33248.025054177509},{"$f":"+($J160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$J138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":34898.160077948276},{"$f":"+M160","v":30433.97326387198},{"$f":"+Potencia!T160*$K160*12*1000*(1-$C160)","v":0},null,1.0375924642616254,0,null,1.6601479428186009E-4,0,null,{"$f":"+($W160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$W138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":31578.061316133349},{"$f":"+($W160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$W138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":32946.391537773576},{"$f":"+($W160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$W138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":34497.900247796308},{"$f":"+($W160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$W138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":36210.067913475039},{"$f":"+Z160","v":31578.061316133349},0,{"$f":"+Potencia!U160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!V160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!W160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!T160*$X160*12*1000*(1-$C160)","v":0}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!H243","v":"Agro"},{"$f":"+IF(B161=0,0,VLOOKUP(B161,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.58621786227468697,null,1,0,null,{"$f":"+J160","v":1.6000000000000001E-4},0,null,{"$f":"+($J161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$J139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":184.02712723452333},{"$f":"+($J161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$J139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":191.61790993298055},{"$f":"+($J161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$J139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":200.24653244994457},{"$f":"+($J161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$J139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":209.78798848363502},184.02712723452333,{"$f":"+Potencia!T161*$K161*12*1000*(1-$C161)","v":0},null,1.0375924642616254,0,null,1.6601479428186009E-4,0,null,{"$f":"+($W161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$W139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":190.94516043825678},{"$f":"+($W161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$W139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":198.82129936402347},{"$f":"+($W161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$W139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":207.77429306458356},{"$f":"+($W161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$W139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":217.67443594322438},190.94516043825678,0,{"$f":"+Potencia!U161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!V161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!W161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!T161*$X161*12*1000*(1-$C161)","v":0}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!H244","v":"Jub. 1"},{"$f":"+IF(B162=0,0,VLOOKUP(B162,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58621786227468697,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$J140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$J140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$J140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$J140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,{"$f":"+Potencia!T162*$K162*12*1000*(1-$C162)","v":0},null,0,0,null,0,0,null,{"$f":"+($W162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$W140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$W140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$W140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$W140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,0,{"$f":"+Potencia!U162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!V162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!W162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!T162*$X162*12*1000*(1-$C162)","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!H245","v":"Jub. 2"},{"$f":"+IF(B163=0,0,VLOOKUP(B163,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58621786227468697,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":2074.5693243081309},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":2177.7750969253784},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":2295.8310945697681},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":2426.7332740953429},2074.5693243081309,{"$f":"+Potencia!T163*$K163*12*1000*(1-$C163)","v":0},null,1.0375924642616254,0,null,1.6601479428186009E-4,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":2152.5574974904489},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":2259.6430294264037},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":2382.1370429431104},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":2517.9601579742694},2152.5574974904489,0,{"$f":"+Potencia!U163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!V163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!W163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!T163*$X163*12*1000*(1-$C163)","v":0}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!H246","v":"Político"},{"$f":"+IF(B164=0,0,VLOOKUP(B164,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.58621786227468697,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$J142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$J142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$J142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$J142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":0},0,{"$f":"+Potencia!T164*$K164*12*1000*(1-$C164)","v":0},null,0,0,null,0,0,null,{"$f":"+($W164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$W142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($W164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$W142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($W164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$W142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($W164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$W142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":0},0,0,{"$f":"+Potencia!U164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!V164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!W164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!T164*$X164*12*1000*(1-$C164)","v":0}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!H247","v":"x1"},{"$f":"+IF(B165=0,0,VLOOKUP(B165,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58621786227468697,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$J143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$J143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$J143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$J143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,{"$f":"+Potencia!T165*$K165*12*1000*(1-$C165)","v":0},null,0,0,null,0,0,null,{"$f":"+($W165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$W143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$W143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$W143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$W143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,0,{"$f":"+Potencia!U165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!V165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!W165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!T165*$X165*12*1000*(1-$C165)","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!H248","v":"x2"},{"$f":"+IF(B166=0,0,VLOOKUP(B166,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58621786227468697,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$J144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$J144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$J144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$J144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,{"$f":"+Potencia!T166*$K166*12*1000*(1-$C166)","v":0},null,0,0,null,0,0,null,{"$f":"+($W166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$W144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$W144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$W144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$W144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,0,{"$f":"+Potencia!U166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!V166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!W166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!T166*$X166*12*1000*(1-$C166)","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!H249","v":"Discap."},{"$f":"+IF(B167=0,0,VLOOKUP(B167,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58621786227468697,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+($J167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$J145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$J145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$J145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$J145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":0},0,{"$f":"+Potencia!T167*$K167*12*1000*(1-$C167)","v":0},null,0,0,null,0,0,null,{"$f":"+($W167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$W145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($W167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$W145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($W167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$W145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($W167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$W145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":0},0,0,{"$f":"+Potencia!U167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!V167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!W167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!T167*$X167*12*1000*(1-$C167)","v":0}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H250","v":"Discapacitados 601-más"},{"$f":"+IF(B168=0,0,VLOOKUP(B168,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58621786227468697,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0.16687283415132542},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0.1764259856466471},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0.18868016981705238},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0.20319229317796086},0.16687283415132542,{"$f":"+Potencia!T168*$K168*12*1000*(1-$C168)","v":0},null,1.0375924642616254,0,null,1.6601479428186009E-4,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0.17314599520539528},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0.18305827320689072},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0.19577312235777736},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0.2108307921974911},0.17314599520539528,0,{"$f":"+Potencia!U168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!V168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!W168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!T168*$X168*12*1000*(1-$C168)","v":0}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!H251","v":"Cruz Roja"},{"$f":"+IF(B169=0,0,VLOOKUP(B169,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.58621786227468697,null,{"$f":"+G168","v":1},0,null,1.6000000000000001E-4,0,null,{"$f":"+($J169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$J147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$J147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$J147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$J147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,{"$f":"+Potencia!T169*$K169*12*1000*(1-$C169)","v":0},null,0,0,null,0,0,null,{"$f":"+($W169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$W147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$W147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$W147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$W147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,0,{"$f":"+Potencia!U169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!V169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!W169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!T169*$X169*12*1000*(1-$C169)","v":0}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!H252","v":0},{"$f":"+IF(B170=0,0,VLOOKUP(B170,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58621786227468697,null,1,0,null,0,0,null,{"$f":"+SUM(M171:M180)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z171:Z180)","v":0},{"$f":"+SUM(AA171:AA180)","v":0},{"$f":"+SUM(AB171:AB180)","v":0},{"$f":"+SUM(AC171:AC180)","v":0},{"$f":"+SUM(AD171:AD180)","v":0},0,{"$f":"+SUM(AF171:AF180)","v":0},{"$f":"+SUM(AG171:AG180)","v":0},{"$f":"+SUM(AH171:AH180)","v":0},{"$f":"+SUM(AI171:AI180)","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!H253","v":"Regular"},{"$f":"+IF(B171=0,0,VLOOKUP(B171,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58621786227468697,null,1,0,null,{"$f":"+J170","v":0},{"$f":"+K170","v":0},null,{"$f":"+($J171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$J138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$J138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$J138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$J138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+M171","v":0},{"$f":"+Potencia!T171*$K171*12*1000*(1-$C171)","v":0},null,0,0,null,0,0,null,{"$f":"+($W171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$W138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$W138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$W138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$W138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+Z171","v":0},0,{"$f":"+Potencia!U171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!V171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!W171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!T171*$X171*12*1000*(1-$C171)","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!H254","v":"Agro"},{"$f":"+IF(B172=0,0,VLOOKUP(B172,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.58621786227468697,null,1,0,null,{"$f":"+J171","v":0},0,null,{"$f":"+($J172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$J139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$J139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$J139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$J139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,{"$f":"+Potencia!T172*$K172*12*1000*(1-$C172)","v":0},null,0,0,null,0,0,null,{"$f":"+($W172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$W139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$W139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$W139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$W139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,0,{"$f":"+Potencia!U172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!V172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!W172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!T172*$X172*12*1000*(1-$C172)","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!H255","v":"Jub. 1"},{"$f":"+IF(B173=0,0,VLOOKUP(B173,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58621786227468697,null,1,0,null,0,0,null,{"$f":"+($J173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$J140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$J140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$J140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$J140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,{"$f":"+Potencia!T173*$K173*12*1000*(1-$C173)","v":0},null,0,0,null,0,0,null,{"$f":"+($W173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$W140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$W140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$W140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$W140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,0,{"$f":"+Potencia!U173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!V173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!W173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!T173*$X173*12*1000*(1-$C173)","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!H256","v":"Jub. 2"},{"$f":"+IF(B174=0,0,VLOOKUP(B174,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58621786227468697,null,1,0,null,0,0,null,{"$f":"+($J174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$J141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$J141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$J141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$J141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,{"$f":"+Potencia!T174*$K174*12*1000*(1-$C174)","v":0},null,0,0,null,0,0,null,{"$f":"+($W174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$W141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$W141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$W141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$W141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,0,{"$f":"+Potencia!U174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!V174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!W174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!T174*$X174*12*1000*(1-$C174)","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!H257","v":"Político"},{"$f":"+IF(B175=0,0,VLOOKUP(B175,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.58621786227468697,null,1,0,null,0,0,null,{"$f":"+($J175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$J142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$J142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$J142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$J142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,{"$f":"+Potencia!T175*$K175*12*1000*(1-$C175)","v":0},null,0,0,null,0,0,null,{"$f":"+($W175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$W142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$W142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$W142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$W142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,0,{"$f":"+Potencia!U175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!V175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!W175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!T175*$X175*12*1000*(1-$C175)","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!H258","v":"x1"},{"$f":"+IF(B176=0,0,VLOOKUP(B176,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58621786227468697,null,1,0,null,0,0,null,{"$f":"+($J176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$J143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$J143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$J143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$J143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,{"$f":"+Potencia!T176*$K176*12*1000*(1-$C176)","v":0},null,0,0,null,0,0,null,{"$f":"+($W176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$W143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$W143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$W143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$W143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,0,{"$f":"+Potencia!U176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!V176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!W176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!T176*$X176*12*1000*(1-$C176)","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!H259","v":"x2"},{"$f":"+IF(B177=0,0,VLOOKUP(B177,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58621786227468697,null,1,0,null,0,0,null,{"$f":"+($J177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$J144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$J144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$J144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$J144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,{"$f":"+Potencia!T177*$K177*12*1000*(1-$C177)","v":0},null,0,0,null,0,0,null,{"$f":"+($W177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$W144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$W144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$W144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$W144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,0,{"$f":"+Potencia!U177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!V177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!W177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!T177*$X177*12*1000*(1-$C177)","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!H260","v":"Discap."},{"$f":"+IF(B178=0,0,VLOOKUP(B178,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58621786227468697,null,1,0,null,0,0,null,{"$f":"+($J178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$J145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$J145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$J145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$J145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,{"$f":"+Potencia!T178*$K178*12*1000*(1-$C178)","v":0},null,0,0,null,0,0,null,{"$f":"+($W178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$W145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$W145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$W145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$W145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,0,{"$f":"+Potencia!U178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!V178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!W178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!T178*$X178*12*1000*(1-$C178)","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H261","v":"Discapacitados 601-más"},{"$f":"+IF(B179=0,0,VLOOKUP(B179,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58621786227468697,null,1,0,null,0,0,null,{"$f":"+($J179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$J146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$J146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$J146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$J146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,{"$f":"+Potencia!T179*$K179*12*1000*(1-$C179)","v":0},null,0,0,null,0,0,null,{"$f":"+($W179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$W146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$W146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$W146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$W146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,0,{"$f":"+Potencia!U179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!V179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!W179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!T179*$X179*12*1000*(1-$C179)","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!H262","v":"Cruz Roja"},{"$f":"+IF(B180=0,0,VLOOKUP(B180,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.58621786227468697,null,1,0,null,0,0,null,{"$f":"+($J180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$J147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$J147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$J147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$J147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,{"$f":"+Potencia!T180*$K180*12*1000*(1-$C180)","v":0},null,0,0,null,0,0,null,{"$f":"+($W180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$W147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$W147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$W147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$W147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,0,{"$f":"+Potencia!U180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!V180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!W180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!T180*$X180*12*1000*(1-$C180)","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!H263","v":0},{"$f":"+IF(B181=0,0,VLOOKUP(B181,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58621786227468697,null,1,0,null,0,0,null,{"$f":"+SUM(M182:M191)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z182:Z191)","v":0},{"$f":"+SUM(AA182:AA191)","v":0},{"$f":"+SUM(AB182:AB191)","v":0},{"$f":"+SUM(AC182:AC191)","v":0},{"$f":"+SUM(AD182:AD191)","v":0},0,{"$f":"+SUM(AF182:AF191)","v":0},{"$f":"+SUM(AG182:AG191)","v":0},{"$f":"+SUM(AH182:AH191)","v":0},{"$f":"+SUM(AI182:AI191)","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!H264","v":"Regular"},{"$f":"+IF(B182=0,0,VLOOKUP(B182,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58621786227468697,null,1,0,null,{"$f":"+J181","v":0},{"$f":"+K181","v":0},null,{"$f":"+($J182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$J138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$J138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$J138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$J138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+M182","v":0},{"$f":"+Potencia!T182*$K182*12*1000*(1-$C182)","v":0},null,0,0,null,0,0,null,{"$f":"+($W182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$W138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$W138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$W138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$W138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+Z182","v":0},0,{"$f":"+Potencia!U182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!V182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!W182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!T182*$X182*12*1000*(1-$C182)","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!H265","v":"Agro"},{"$f":"+IF(B183=0,0,VLOOKUP(B183,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.58621786227468697,null,1,0,null,{"$f":"+J182","v":0},0,null,{"$f":"+($J183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$J139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$J139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$J139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$J139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,{"$f":"+Potencia!T183*$K183*12*1000*(1-$C183)","v":0},null,0,0,null,0,0,null,{"$f":"+($W183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$W139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$W139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$W139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$W139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,0,{"$f":"+Potencia!U183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!V183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!W183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!T183*$X183*12*1000*(1-$C183)","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!H266","v":"Jub. 1"},{"$f":"+IF(B184=0,0,VLOOKUP(B184,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58621786227468697,null,1,0,null,0,0,null,{"$f":"+($J184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$J140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$J140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$J140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$J140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,{"$f":"+Potencia!T184*$K184*12*1000*(1-$C184)","v":0},null,0,0,null,0,0,null,{"$f":"+($W184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$W140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$W140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$W140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$W140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,0,{"$f":"+Potencia!U184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!V184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!W184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!T184*$X184*12*1000*(1-$C184)","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!H267","v":"Jub. 2"},{"$f":"+IF(B185=0,0,VLOOKUP(B185,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58621786227468697,null,{"$f":"+G184","v":1},0,null,0,0,null,{"$f":"+($J185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$J141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$J141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$J141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$J141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,{"$f":"+Potencia!T185*$K185*12*1000*(1-$C185)","v":0},null,0,0,null,0,0,null,{"$f":"+($W185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$W141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$W141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$W141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$W141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,0,{"$f":"+Potencia!U185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!V185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!W185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!T185*$X185*12*1000*(1-$C185)","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!H268","v":"Político"},{"$f":"+IF(B186=0,0,VLOOKUP(B186,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.58621786227468697,null,1,0,null,0,0,null,{"$f":"+($J186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$J142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$J142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$J142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$J142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,{"$f":"+Potencia!T186*$K186*12*1000*(1-$C186)","v":0},null,0,0,null,0,0,null,{"$f":"+($W186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$W142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$W142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$W142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$W142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,0,{"$f":"+Potencia!U186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!V186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!W186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!T186*$X186*12*1000*(1-$C186)","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!H269","v":"x1"},{"$f":"+IF(B187=0,0,VLOOKUP(B187,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58621786227468697,null,1,0,null,0,0,null,{"$f":"+($J187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$J143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$J143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$J143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$J143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,{"$f":"+Potencia!T187*$K187*12*1000*(1-$C187)","v":0},null,0,0,null,0,0,null,{"$f":"+($W187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$W143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$W143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$W143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$W143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,0,{"$f":"+Potencia!U187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!V187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!W187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!T187*$X187*12*1000*(1-$C187)","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!H270","v":"x2"},{"$f":"+IF(B188=0,0,VLOOKUP(B188,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58621786227468697,null,1,0,null,0,0,null,{"$f":"+($J188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$J144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$J144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$J144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$J144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,{"$f":"+Potencia!T188*$K188*12*1000*(1-$C188)","v":0},null,0,0,null,0,0,null,{"$f":"+($W188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$W144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$W144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$W144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$W144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,0,{"$f":"+Potencia!U188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!V188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!W188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!T188*$X188*12*1000*(1-$C188)","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!H271","v":"Discap."},{"$f":"+IF(B189=0,0,VLOOKUP(B189,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58621786227468697,null,1,0,null,0,0,null,{"$f":"+($J189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$J145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$J145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$J145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$J145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,{"$f":"+Potencia!T189*$K189*12*1000*(1-$C189)","v":0},null,0,0,null,0,0,null,{"$f":"+($W189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$W145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$W145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$W145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$W145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,0,{"$f":"+Potencia!U189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!V189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!W189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!T189*$X189*12*1000*(1-$C189)","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H272","v":"Discapacitados 601-más"},{"$f":"+IF(B190=0,0,VLOOKUP(B190,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58621786227468697,null,1,0,null,0,0,null,{"$f":"+($J190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$J146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$J146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$J146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$J146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,{"$f":"+Potencia!T190*$K190*12*1000*(1-$C190)","v":0},null,0,0,null,0,0,null,{"$f":"+($W190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$W146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$W146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$W146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$W146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,0,{"$f":"+Potencia!U190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!V190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!W190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!T190*$X190*12*1000*(1-$C190)","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!H273","v":"Cruz Roja"},{"$f":"+IF(B191=0,0,VLOOKUP(B191,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.58621786227468697,null,1,0,null,0,0,null,{"$f":"+($J191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$J147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$J147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$J147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$J147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,{"$f":"+Potencia!T191*$K191*12*1000*(1-$C191)","v":0},null,0,0,null,0,0,null,{"$f":"+($W191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$W147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$W147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$W147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$W147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,0,{"$f":"+Potencia!U191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!V191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!W191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!T191*$X191*12*1000*(1-$C191)","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!H274","v":0},{"$f":"+IF(B192=0,0,VLOOKUP(B192,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M192","v":0},{"$f":"+Potencia!T192*$K192*12*1000*(1-$C192)","v":0},null,{"$f":"IF(Q192=0,0,$E192*$F$3*G192/Q192)","v":0},{"$f":"IF(R192=0,0,$E192*$F$3*H192/R192)","v":0},null,{"$f":"+J192*T192","v":0},{"$f":"+U192*K192","v":0},null,{"$f":"+SUMPRODUCT(V192:Y192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W192:Z192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X192:AA192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y192:AB192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Z192","v":0},{"$f":"+AI192","v":0},{"$f":"+Potencia!U192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!V192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!W192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!T192*$X192*12*1000*(1-$C192)","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!H275","v":0},{"$f":"+IF(B193=0,0,VLOOKUP(B193,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M194:M195)","v":0},{"$f":"+SUM(N194:N195)","v":0},{"$f":"+SUM(O194:O195)","v":0},{"$f":"+SUM(P194:P195)","v":0},0,{"$f":"+Potencia!T193*$K193*12*1000*(1-$C193)","v":0},null,{"$f":"IF(Q193=0,0,$E193*$F$3*G193/Q193)","v":0},{"$f":"IF(R193=0,0,$E193*$F$3*H193/R193)","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V193:Y193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W193:Z193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X193:AA193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y193:AB193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD194:AD195)","v":0},0,{"$f":"+SUM(AF194:AF195)","v":0},{"$f":"+SUM(AG194:AG195)","v":0},{"$f":"+SUM(AH194:AH195)","v":0},{"$f":"+SUM(AI194:AI195)","v":0}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!H276","v":0},{"$f":"+IF(B194=0,0,VLOOKUP(B194,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.12891354528809459},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,0,0,null,{"$f":"+$J194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AC194*(1-$C194)*1000","v":0},0,{"$f":"+Potencia!T194*$K194*12*1000*(1-$C194)","v":0},null,{"$f":"+T20","v":1.0551955229756131},{"$f":"+U20","v":0},null,0,0,null,{"$f":"+$W194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AC194*(1-$C194)*1000","v":0},0,0,{"$f":"+Potencia!U194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!V194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!W194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!T194*$X194*12*1000*(1-$C194)","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!H277","v":0},{"$f":"+IF(B195=0,0,VLOOKUP(B195,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.18480920803778722},null,{"$f":"+G80","v":1},{"$f":"+H80","v":0},null,0,0,null,{"$f":"+$J195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AC195*(1-$C195)*1000","v":0},0,{"$f":"+Potencia!T195*$K195*12*1000*(1-$C195)","v":0},null,{"$f":"+T80","v":1.0551958653636662},{"$f":"+U80","v":0},null,0,0,null,{"$f":"+$W195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AC195*(1-$C195)*1000","v":0},0,0,{"$f":"+Potencia!U195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!V195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!W195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!T195*$X195*12*1000*(1-$C195)","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!H278","v":0},{"$f":"+IF(B196=0,0,VLOOKUP(B196,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.8922488773381702E-5,null,1,0,null,null,null,null,{"$f":"+SUM(M197,M201,M205)","v":8.8981133122147291},{"$f":"+SUM(N197,N201,N205)","v":9.3122336564081856},9.7800362570088453,10.294777793575232,8.8981133122147291,0,null,{"$f":"IF(Q196=0,0,$E196*$F$3*G196/Q196)","v":0.9510227724583642},{"$f":"IF(R196=0,0,$E196*$F$3*H196/R196)","v":0},null,0,0,null,{"$f":"+SUM(Z197,Z201,Z205)","v":8.4623083918311295},{"$f":"+SUM(AA197,AA201,AA205)","v":8.8561462696974012},9.3010371958838753,9.7905681190887215,{"$f":"+SUM(AD197,AD201,AD205)","v":8.4623083918311295},{"$f":"+AI196","v":0},{"$f":"+SUM(AF197,AF201,AF205)","v":0},{"$f":"+SUM(AG197,AG201,AG205)","v":0},{"$f":"+SUM(AH197,AH201,AH205)","v":0},{"$f":"+SUM(AI197,AI201,AI205)","v":0}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!H279","v":0},{"$f":"+IF(B197=0,0,VLOOKUP(B197,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E196","v":5.8922488773381702E-5},null,{"$f":"+G196","v":1},0,null,0,0,null,{"$f":"+SUM(M198:M200)","v":8.8981133122147291},9.3122336564081856,9.7800362570088453,10.294777793575232,8.8981133122147291,0,null,{"$f":"IF(Q197=0,0,$E197*$F$3*G197/$Q$196)","v":0.9510227724583642},{"$f":"IF(R197=0,0,$E197*$F$3*H197/$R$196)","v":0},null,0,0,null,{"$f":"+SUM(Z198:Z200)","v":8.4623083918311295},{"$f":"+SUM(AA198:AA200)","v":8.8561462696974012},9.3010371958838753,9.7905681190887215,8.4623083918311295,0,{"$f":"+SUM(AF198:AF200)","v":0},{"$f":"+SUM(AG198:AG200)","v":0},0,0]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!H280","v":0},{"$f":"+IF(B198=0,0,VLOOKUP(B198,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E197","v":5.8922488773381702E-5},null,{"$f":"+G197","v":1},0,null,1.6000000000000001E-4,0,null,{"$f":"+$J198*Energía!Z198*(1-$C198)*1000","v":1.7796226624429456},{"$f":"+$J198*Energía!AA198*(1-$C198)*1000","v":1.8624467312816368},{"$f":"+$J198*Energía!AB198*(1-$C198)*1000","v":1.9560072514017688},{"$f":"+$J198*Energía!AC198*(1-$C198)*1000","v":2.0589555587150463},{"$f":"+M198","v":1.7796226624429456},{"$f":"+Potencia!T198*$K198*12*1000*(1-$C198)","v":0},null,{"$f":"IF(Q198=0,0,$E198*$F$3*G198/$Q$196)","v":0.9510227724583642},{"$f":"IF(R198=0,0,$E198*$F$3*H198/$R$196)","v":0},null,{"$f":"+J198*T198","v":1.5216364359333829E-4},{"$f":"+U198*K198","v":0},null,{"$f":"+$W198*Energía!Z198*(1-$C198)*1000","v":1.6924616783662259},{"$f":"+$W198*Energía!AA198*(1-$C198)*1000","v":1.7712292539394803},{"$f":"+$W198*Energía!AB198*(1-$C198)*1000","v":1.8602074391767751},{"$f":"+$W198*Energía!AC198*(1-$C198)*1000","v":1.9581136238177441},{"$f":"+Z198","v":1.6924616783662259},{"$f":"+AI198","v":0},{"$f":"+Potencia!U198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!V198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!W198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!T198*$X198*12*1000*(1-$C198)","v":0}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H281","v":0},{"$f":"+IF(B199=0,0,VLOOKUP(B199,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.8922488773381702E-5,null,{"$f":"+G198","v":1},0,null,1.6000000000000001E-4,0,null,{"$f":"+$J199*Energía!Z199*(1-$C199)*1000","v":3.5592453248858913},{"$f":"+$J199*Energía!AA199*(1-$C199)*1000","v":3.7248934625632737},{"$f":"+$J199*Energía!AB199*(1-$C199)*1000","v":3.9120145028035376},{"$f":"+$J199*Energía!AC199*(1-$C199)*1000","v":4.1179111174300926},3.5592453248858913,{"$f":"+Potencia!T199*$K199*12*1000*(1-$C199)","v":0},null,0.9510227724583642,0,null,1.5216364359333829E-4,0,null,{"$f":"+$W199*Energía!Z199*(1-$C199)*1000","v":3.3849233567324517},{"$f":"+$W199*Energía!AA199*(1-$C199)*1000","v":3.5424585078789605},{"$f":"+$W199*Energía!AB199*(1-$C199)*1000","v":3.7204148783535502},{"$f":"+$W199*Energía!AC199*(1-$C199)*1000","v":3.9162272476354882},3.3849233567324517,0,{"$f":"+Potencia!U199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!V199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!W199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!T199*$X199*12*1000*(1-$C199)","v":0}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H282","v":0},{"$f":"+IF(B200=0,0,VLOOKUP(B200,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.8922488773381702E-5,null,{"$f":"+G199","v":1},0,null,1.6000000000000001E-4,0,null,{"$f":"+$J200*Energía!Z200*(1-$C200)*1000","v":3.5592453248858913},{"$f":"+$J200*Energía!AA200*(1-$C200)*1000","v":3.7248934625632737},{"$f":"+$J200*Energía!AB200*(1-$C200)*1000","v":3.9120145028035376},{"$f":"+$J200*Energía!AC200*(1-$C200)*1000","v":4.1179111174300926},3.5592453248858913,{"$f":"+Potencia!T200*$K200*12*1000*(1-$C200)","v":0},null,0.9510227724583642,0,null,1.5216364359333829E-4,0,null,{"$f":"+$W200*Energía!Z200*(1-$C200)*1000","v":3.3849233567324517},{"$f":"+$W200*Energía!AA200*(1-$C200)*1000","v":3.5424585078789605},{"$f":"+$W200*Energía!AB200*(1-$C200)*1000","v":3.7204148783535502},{"$f":"+$W200*Energía!AC200*(1-$C200)*1000","v":3.9162272476354882},3.3849233567324517,0,{"$f":"+Potencia!U200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!V200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!W200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!T200*$X200*12*1000*(1-$C200)","v":0}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!H283","v":0},{"$f":"+IF(B201=0,0,VLOOKUP(B201,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.8922488773381702E-5,null,{"$f":"+G200","v":1},0,null,0,0,null,{"$f":"+SUM(M202:M204)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z202:Z204)","v":0},{"$f":"+SUM(AA202:AA204)","v":0},0,0,0,0,{"$f":"+SUM(AF202:AF204)","v":0},{"$f":"+SUM(AG202:AG204)","v":0},0,0]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!H284","v":0},{"$f":"+IF(B202=0,0,VLOOKUP(B202,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.8922488773381702E-5,null,{"$f":"+G201","v":1},0,null,1.6000000000000001E-4,0,null,{"$f":"+$J202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AC202*(1-$C202)*1000","v":0},0,{"$f":"+Potencia!T202*$K202*12*1000*(1-$C202)","v":0},null,0,0,null,0,0,null,{"$f":"+$W202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AC202*(1-$C202)*1000","v":0},0,0,{"$f":"+Potencia!U202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!V202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!W202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!T202*$X202*12*1000*(1-$C202)","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H285","v":0},{"$f":"+IF(B203=0,0,VLOOKUP(B203,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.8922488773381702E-5,null,{"$f":"+G202","v":1},0,null,1.6000000000000001E-4,0,null,{"$f":"+$J203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AC203*(1-$C203)*1000","v":0},0,{"$f":"+Potencia!T203*$K203*12*1000*(1-$C203)","v":0},null,0,0,null,0,0,null,{"$f":"+$W203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AC203*(1-$C203)*1000","v":0},0,0,{"$f":"+Potencia!U203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!V203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!W203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!T203*$X203*12*1000*(1-$C203)","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H286","v":0},{"$f":"+IF(B204=0,0,VLOOKUP(B204,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.8922488773381702E-5,null,{"$f":"+G203","v":1},0,null,1.6000000000000001E-4,0,null,{"$f":"+$J204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AC204*(1-$C204)*1000","v":0},0,{"$f":"+Potencia!T204*$K204*12*1000*(1-$C204)","v":0},null,0,0,null,0,0,null,{"$f":"+$W204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AC204*(1-$C204)*1000","v":0},0,0,{"$f":"+Potencia!U204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!V204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!W204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!T204*$X204*12*1000*(1-$C204)","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!H287","v":0},{"$f":"+IF(B205=0,0,VLOOKUP(B205,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.8922488773381702E-5,null,{"$f":"+G204","v":1},0,null,0,0,null,{"$f":"+SUM(M206:M208)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z206:Z208)","v":0},{"$f":"+SUM(AA206:AA208)","v":0},0,0,0,0,{"$f":"+SUM(AF206:AF208)","v":0},{"$f":"+SUM(AG206:AG208)","v":0},0,0]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!H288","v":0},{"$f":"+IF(B206=0,0,VLOOKUP(B206,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.8922488773381702E-5,null,{"$f":"+G205","v":1},0,null,1.6000000000000001E-4,0,null,{"$f":"+$J206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AC206*(1-$C206)*1000","v":0},0,{"$f":"+Potencia!T206*$K206*12*1000*(1-$C206)","v":0},null,0,0,null,0,0,null,{"$f":"+$W206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AC206*(1-$C206)*1000","v":0},0,0,{"$f":"+Potencia!U206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!V206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!W206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!T206*$X206*12*1000*(1-$C206)","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H289","v":0},{"$f":"+IF(B207=0,0,VLOOKUP(B207,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.8922488773381702E-5,null,{"$f":"+G206","v":1},0,null,1.6000000000000001E-4,0,null,{"$f":"+$J207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AC207*(1-$C207)*1000","v":0},0,{"$f":"+Potencia!T207*$K207*12*1000*(1-$C207)","v":0},null,0,0,null,0,0,null,{"$f":"+$W207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AC207*(1-$C207)*1000","v":0},0,0,{"$f":"+Potencia!U207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!V207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!W207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!T207*$X207*12*1000*(1-$C207)","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H290","v":0},{"$f":"+IF(B208=0,0,VLOOKUP(B208,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.8922488773381702E-5,null,{"$f":"+G207","v":1},0,null,1.6000000000000001E-4,0,null,{"$f":"+$J208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AC208*(1-$C208)*1000","v":0},0,{"$f":"+Potencia!T208*$K208*12*1000*(1-$C208)","v":0},null,0,0,null,0,0,null,{"$f":"+$W208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AC208*(1-$C208)*1000","v":0},0,0,{"$f":"+Potencia!U208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!V208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!W208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!T208*$X208*12*1000*(1-$C208)","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!H291","v":0},{"$f":"+IF(B209=0,0,VLOOKUP(B209,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.0070254591300768E-3,null,1,0,null,null,null,null,{"$f":"+SUM(M210,M221,M232,M243,M254)","v":356.89661543915497},374.53334257095725,394.65949846867903,416.94384299849895,356.89661543915497,0,null,{"$f":"IF(Q209=0,0,$E209*$F$3*G209/$Q$209)","v":1.2100475637477706},{"$f":"IF(R209=0,0,$E209*$F$3*H209/$R$209)","v":0},null,0,0,null,{"$f":"+SUM(Z210,Z221,Z232,Z243,Z254)","v":431.8618800219744},{"$f":"+SUM(AA210,AA221,AA232,AA243,AA254)","v":453.20315872029596},{"$f":"+SUM(AB210,AB221,AB232,AB243,AB254)","v":477.55676463194197},{"$f":"+SUM(AC210,AC221,AC232,AC243,AC254)","v":504.52188143996665},{"$f":"+SUM(AD210,AD221,AD232,AD243,AD254)","v":431.8618800219744},0,{"$f":"+SUM(AF210,AF221,AF232,AF243,AF254)","v":0},{"$f":"+SUM(AG210,AG221,AG232,AG243,AG254)","v":0},{"$f":"+SUM(AH210,AH221,AH232,AH243,AH254)","v":0},{"$f":"+SUM(AI210,AI221,AI232,AI243,AI254)","v":0}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!H292","v":0},{"$f":"+IF(B210=0,0,VLOOKUP(B210,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E209","v":3.0070254591300768E-3},null,{"$f":"+G209","v":1},0,null,1.6000000000000001E-4,0,null,{"$f":"+SUM(M211:M220)","v":356.89661543915497},374.53334257095725,394.65949846867903,416.94384299849895,356.89661543915497,0,null,1.2100475637477706,0,null,1.936076101996433E-4,0,null,{"$f":"+SUM(Z211:Z220)","v":431.8618800219744},{"$f":"+SUM(AA211:AA220)","v":453.20315872029596},{"$f":"+SUM(AB211:AB220)","v":477.55676463194197},{"$f":"+SUM(AC211:AC220)","v":504.52188143996665},{"$f":"+SUM(AD211:AD220)","v":431.8618800219744},0,{"$f":"+SUM(AF211:AF220)","v":0},{"$f":"+SUM(AG211:AG220)","v":0},{"$f":"+SUM(AH211:AH220)","v":0},{"$f":"+SUM(AI211:AI220)","v":0}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!H293","v":"Regular"},{"$f":"+IF(B211=0,0,VLOOKUP(B211,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E210","v":3.0070254591300768E-3},null,1,0,null,{"$f":"+J210","v":1.6000000000000001E-4},{"$f":"+K210","v":0},null,{"$f":"+$J211*Energía!Z211*(1-$C211)*1000","v":295.00685082449957},{"$f":"+$J211*Energía!AA211*(1-$C211)*1000","v":309.57241514739331},{"$f":"+$J211*Energía!AB211*(1-$C211)*1000","v":326.19369495022244},{"$f":"+$J211*Energía!AC211*(1-$C211)*1000","v":344.59749434226552},{"$f":"+M211","v":295.00685082449957},{"$f":"+Potencia!T211*$K211*12*1000*(1-$C211)","v":0},null,1.2100475637477706,0,null,1.936076101996433E-4,0,null,{"$f":"+$W211*Energía!Z211*(1-$C211)*1000","v":356.97232112908767},{"$f":"+$W211*Energía!AA211*(1-$C211)*1000","v":374.59734675261666},{"$f":"+$W211*Energía!AB211*(1-$C211)*1000","v":394.70988588440008},{"$f":"+$W211*Energía!AC211*(1-$C211)*1000","v":416.97935850244454},356.97232112908767,0,{"$f":"+Potencia!U211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!V211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!W211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!T211*$X211*12*1000*(1-$C211)","v":0}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!H294","v":"Agro"},{"$f":"+IF(B212=0,0,VLOOKUP(B212,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,3.0070254591300768E-3,null,1,0,null,{"$f":"+J211","v":1.6000000000000001E-4},0,null,{"$f":"+$J212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AC212*(1-$C212)*1000","v":0},0,{"$f":"+Potencia!T212*$K212*12*1000*(1-$C212)","v":0},null,0,0,null,0,0,null,{"$f":"+$W212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AC212*(1-$C212)*1000","v":0},0,0,{"$f":"+Potencia!U212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!V212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!W212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!T212*$X212*12*1000*(1-$C212)","v":0}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!H295","v":"Jub. 1"},{"$f":"+IF(B213=0,0,VLOOKUP(B213,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.0070254591300768E-3,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+$J213*Energía!Z213*(1-$C213)*1000","v":61.514947726243008},{"$f":"+$J213*Energía!AA213*(1-$C213)*1000","v":64.567510954186744},{"$f":"+$J213*Energía!AB213*(1-$C213)*1000","v":68.051160813039573},{"$f":"+$J213*Energía!AC213*(1-$C213)*1000","v":71.908204587336712},61.514947726243008,{"$f":"+Potencia!T213*$K213*12*1000*(1-$C213)","v":0},null,1.2100475637477706,0,null,1.936076101996433E-4,0,null,{"$f":"+$W213*Energía!Z213*(1-$C213)*1000","v":74.436012630211806},{"$f":"+$W213*Energía!AA213*(1-$C213)*1000","v":78.129759327371147},{"$f":"+$W213*Energía!AB213*(1-$C213)*1000","v":82.345141352026275},{"$f":"+$W213*Energía!AC213*(1-$C213)*1000","v":87.012347774383031},74.436012630211806,0,{"$f":"+Potencia!U213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!V213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!W213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!T213*$X213*12*1000*(1-$C213)","v":0}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!H296","v":"Jub. 2"},{"$f":"+IF(B214=0,0,VLOOKUP(B214,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.0070254591300768E-3,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+$J214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,{"$f":"+Potencia!T214*$K214*12*1000*(1-$C214)","v":0},null,0,0,null,0,0,null,{"$f":"+$W214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,0,{"$f":"+Potencia!U214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!V214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!W214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!T214*$X214*12*1000*(1-$C214)","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!H297","v":"Político"},{"$f":"+IF(B215=0,0,VLOOKUP(B215,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,3.0070254591300768E-3,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+$J215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AC215*(1-$C215)*1000","v":0},0,{"$f":"+Potencia!T215*$K215*12*1000*(1-$C215)","v":0},null,0,0,null,0,0,null,{"$f":"+$W215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AC215*(1-$C215)*1000","v":0},0,0,{"$f":"+Potencia!U215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!V215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!W215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!T215*$X215*12*1000*(1-$C215)","v":0}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!H298","v":"x1"},{"$f":"+IF(B216=0,0,VLOOKUP(B216,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.0070254591300768E-3,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+$J216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+Potencia!T216*$K216*12*1000*(1-$C216)","v":0},null,0,0,null,0,0,null,{"$f":"+$W216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+AI216","v":0},{"$f":"+Potencia!U216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!V216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!W216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!T216*$X216*12*1000*(1-$C216)","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!H299","v":"x2"},{"$f":"+IF(B217=0,0,VLOOKUP(B217,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.0070254591300768E-3,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+$J217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,{"$f":"+Potencia!T217*$K217*12*1000*(1-$C217)","v":0},null,0,0,null,{"$f":"+J217*T217","v":0},{"$f":"+U217*K217","v":0},null,{"$f":"+$W217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,0,{"$f":"+Potencia!U217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!V217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!W217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!T217*$X217*12*1000*(1-$C217)","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!H300","v":"Discap."},{"$f":"+IF(B218=0,0,VLOOKUP(B218,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.0070254591300768E-3,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+$J218*Energía!Z218*(1-$C218)*1000","v":0.37481688841239935},{"$f":"+$J218*Energía!AA218*(1-$C218)*1000","v":0.39341646937720398},{"$f":"+$J218*Energía!AB218*(1-$C218)*1000","v":0.41464270541700915},{"$f":"+$J218*Energía!AC218*(1-$C218)*1000","v":0.43814406889676266},0.37481688841239935,{"$f":"+Potencia!T218*$K218*12*1000*(1-$C218)","v":0},null,1.2100475637477706,0,null,1.936076101996433E-4,0,null,{"$f":"+$W218*Energía!Z218*(1-$C218)*1000","v":0.45354626267494375},{"$f":"+$W218*Energía!AA218*(1-$C218)*1000","v":0.47605264030813504},{"$f":"+$W218*Energía!AB218*(1-$C218)*1000","v":0.50173739551563634},{"$f":"+$W218*Energía!AC218*(1-$C218)*1000","v":0.53017516313906299},0.45354626267494375,0,{"$f":"+Potencia!U218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!V218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!W218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!T218*$X218*12*1000*(1-$C218)","v":0}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!H301","v":"Discapacitados 601-más"},{"$f":"+IF(B219=0,0,VLOOKUP(B219,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.0070254591300768E-3,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+$J219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,{"$f":"+Potencia!T219*$K219*12*1000*(1-$C219)","v":0},null,0,0,null,0,0,null,{"$f":"+$W219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,0,{"$f":"+Potencia!U219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!V219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!W219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!T219*$X219*12*1000*(1-$C219)","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!H302","v":"Cruz Roja"},{"$f":"+IF(B220=0,0,VLOOKUP(B220,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,3.0070254591300768E-3,null,1,0,null,1.6000000000000001E-4,0,null,{"$f":"+$J220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AC220*(1-$C220)*1000","v":0},0,{"$f":"+Potencia!T220*$K220*12*1000*(1-$C220)","v":0},null,0,0,null,0,0,null,{"$f":"+$W220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+Z220","v":0},0,{"$f":"+Potencia!U220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!V220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!W220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!T220*$X220*12*1000*(1-$C220)","v":0}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H303","v":0},{"$f":"+IF(B221=0,0,VLOOKUP(B221,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.0070254591300768E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M222:M231)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z222:Z231)","v":0},{"$f":"+SUM(AA222:AA231)","v":0},{"$f":"+SUM(AB222:AB231)","v":0},{"$f":"+SUM(AC222:AC231)","v":0},{"$f":"+SUM(AD222:AD231)","v":0},0,{"$f":"+SUM(AF222:AF231)","v":0},{"$f":"+SUM(AG222:AG231)","v":0},{"$f":"+SUM(AH222:AH231)","v":0},{"$f":"+SUM(AI222:AI231)","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!H304","v":"Regular"},{"$f":"+IF(B222=0,0,VLOOKUP(B222,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.0070254591300768E-3,null,1,0,null,{"$f":"+J221","v":0},{"$f":"+K221","v":0},null,{"$f":"+($J222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$J211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$J211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$J211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$J211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,{"$f":"+Potencia!T222*$K222*12*1000*(1-$C222)","v":0},null,0,0,null,0,0,null,{"$f":"+($W222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$W211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$W211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$W211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$W211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,0,{"$f":"+Potencia!U222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!V222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!W222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!T222*$X222*12*1000*(1-$C222)","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!H305","v":"Agro"},{"$f":"+IF(B223=0,0,VLOOKUP(B223,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,3.0070254591300768E-3,null,1,0,null,{"$f":"+J222","v":0},0,null,{"$f":"+($J223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$J212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$J212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$J212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$J212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,{"$f":"+Potencia!T223*$K223*12*1000*(1-$C223)","v":0},null,0,0,null,0,0,null,{"$f":"+($W223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$W212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$W212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$W212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$W212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,0,{"$f":"+Potencia!U223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!V223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!W223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!T223*$X223*12*1000*(1-$C223)","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!H306","v":"Jub. 1"},{"$f":"+IF(B224=0,0,VLOOKUP(B224,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.0070254591300768E-3,null,1,0,null,0,0,null,{"$f":"+($J224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$J213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$J213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$J213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$J213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,{"$f":"+Potencia!T224*$K224*12*1000*(1-$C224)","v":0},null,0,0,null,0,0,null,{"$f":"+($W224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$W213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$W213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$W213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$W213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,0,{"$f":"+Potencia!U224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!V224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!W224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!T224*$X224*12*1000*(1-$C224)","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!H307","v":"Jub. 2"},{"$f":"+IF(B225=0,0,VLOOKUP(B225,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.0070254591300768E-3,null,1,0,null,0,0,null,{"$f":"+($J225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$J214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$J214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$J214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$J214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,{"$f":"+Potencia!T225*$K225*12*1000*(1-$C225)","v":0},null,0,0,null,0,0,null,{"$f":"+($W225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$W214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$W214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$W214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$W214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,0,{"$f":"+Potencia!U225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!V225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!W225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!T225*$X225*12*1000*(1-$C225)","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!H308","v":"Político"},{"$f":"+IF(B226=0,0,VLOOKUP(B226,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,3.0070254591300768E-3,null,{"$f":"+G225","v":1},0,null,0,0,null,{"$f":"+($J226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$J215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$J215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$J215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$J215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,{"$f":"+Potencia!T226*$K226*12*1000*(1-$C226)","v":0},null,0,0,null,0,0,null,{"$f":"+($W226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$W215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$W215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$W215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$W215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,0,{"$f":"+Potencia!U226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!V226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!W226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!T226*$X226*12*1000*(1-$C226)","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!H309","v":"x1"},{"$f":"+IF(B227=0,0,VLOOKUP(B227,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.0070254591300768E-3,null,1,0,null,0,0,null,{"$f":"+($J227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$J216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$J216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$J216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$J216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,{"$f":"+Potencia!T227*$K227*12*1000*(1-$C227)","v":0},null,0,0,null,0,0,null,{"$f":"+($W227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$W216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$W216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$W216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$W216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,0,{"$f":"+Potencia!U227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!V227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!W227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!T227*$X227*12*1000*(1-$C227)","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!H310","v":"x2"},{"$f":"+IF(B228=0,0,VLOOKUP(B228,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.0070254591300768E-3,null,1,0,null,0,0,null,{"$f":"+($J228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$J217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$J217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$J217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$J217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,{"$f":"+Potencia!T228*$K228*12*1000*(1-$C228)","v":0},null,0,0,null,0,0,null,{"$f":"+($W228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$W217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$W217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$W217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$W217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,0,{"$f":"+Potencia!U228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!V228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!W228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!T228*$X228*12*1000*(1-$C228)","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!H311","v":"Discap."},{"$f":"+IF(B229=0,0,VLOOKUP(B229,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.0070254591300768E-3,null,1,0,null,0,0,null,{"$f":"+($J229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$J218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$J218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$J218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$J218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,{"$f":"+Potencia!T229*$K229*12*1000*(1-$C229)","v":0},null,0,0,null,0,0,null,{"$f":"+($W229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$W218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$W218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$W218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$W218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,0,{"$f":"+Potencia!U229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!V229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!W229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!T229*$X229*12*1000*(1-$C229)","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H312","v":"Discapacitados 601-más"},{"$f":"+IF(B230=0,0,VLOOKUP(B230,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.0070254591300768E-3,null,1,0,null,0,0,null,{"$f":"+($J230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$J219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$J219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$J219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$J219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,{"$f":"+Potencia!T230*$K230*12*1000*(1-$C230)","v":0},null,0,0,null,0,0,null,{"$f":"+($W230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$W219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$W219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$W219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$W219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,0,{"$f":"+Potencia!U230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!V230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!W230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!T230*$X230*12*1000*(1-$C230)","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!H313","v":"Cruz Roja"},{"$f":"+IF(B231=0,0,VLOOKUP(B231,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,3.0070254591300768E-3,null,1,0,null,0,0,null,{"$f":"+($J231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$J220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$J220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$J220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$J220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,{"$f":"+Potencia!T231*$K231*12*1000*(1-$C231)","v":0},null,0,0,null,0,0,null,{"$f":"+($W231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$W220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$W220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$W220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$W220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,0,{"$f":"+Potencia!U231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!V231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!W231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!T231*$X231*12*1000*(1-$C231)","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H314","v":0},{"$f":"+IF(B232=0,0,VLOOKUP(B232,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.0070254591300768E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M233:M242)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z233:Z242)","v":0},{"$f":"+SUM(AA233:AA242)","v":0},{"$f":"+SUM(AB233:AB242)","v":0},{"$f":"+SUM(AC233:AC242)","v":0},{"$f":"+SUM(AD233:AD242)","v":0},0,{"$f":"+SUM(AF233:AF242)","v":0},{"$f":"+SUM(AG233:AG242)","v":0},{"$f":"+SUM(AH233:AH242)","v":0},{"$f":"+SUM(AI233:AI242)","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!H315","v":"Regular"},{"$f":"+IF(B233=0,0,VLOOKUP(B233,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.0070254591300768E-3,null,1,0,null,{"$f":"+J232","v":0},{"$f":"+K232","v":0},null,{"$f":"+($J233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$J211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$J211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$J211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$J211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,{"$f":"+Potencia!T233*$K233*12*1000*(1-$C233)","v":0},null,0,0,null,0,0,null,{"$f":"+($W233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$W211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$W211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$W211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$W211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,0,{"$f":"+Potencia!U233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!V233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!W233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!T233*$X233*12*1000*(1-$C233)","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!H316","v":"Agro"},{"$f":"+IF(B234=0,0,VLOOKUP(B234,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,3.0070254591300768E-3,null,1,0,null,{"$f":"+J233","v":0},0,null,{"$f":"+($J234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$J212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$J212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$J212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$J212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,{"$f":"+Potencia!T234*$K234*12*1000*(1-$C234)","v":0},null,0,0,null,0,0,null,{"$f":"+($W234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$W212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$W212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$W212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$W212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,0,{"$f":"+Potencia!U234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!V234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!W234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!T234*$X234*12*1000*(1-$C234)","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!H317","v":"Jub. 1"},{"$f":"+IF(B235=0,0,VLOOKUP(B235,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.0070254591300768E-3,null,1,0,null,0,0,null,{"$f":"+($J235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$J213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$J213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$J213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$J213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,{"$f":"+Potencia!T235*$K235*12*1000*(1-$C235)","v":0},null,0,0,null,0,0,null,{"$f":"+($W235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$W213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$W213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$W213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$W213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,0,{"$f":"+Potencia!U235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!V235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!W235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!T235*$X235*12*1000*(1-$C235)","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!H318","v":"Jub. 2"},{"$f":"+IF(B236=0,0,VLOOKUP(B236,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.0070254591300768E-3,null,1,0,null,0,0,null,{"$f":"+($J236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$J214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$J214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$J214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$J214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,{"$f":"+Potencia!T236*$K236*12*1000*(1-$C236)","v":0},null,0,0,null,0,0,null,{"$f":"+($W236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$W214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$W214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$W214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$W214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,0,{"$f":"+Potencia!U236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!V236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!W236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!T236*$X236*12*1000*(1-$C236)","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!H319","v":"Político"},{"$f":"+IF(B237=0,0,VLOOKUP(B237,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,3.0070254591300768E-3,null,1,0,null,0,0,null,{"$f":"+($J237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$J215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$J215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$J215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$J215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,{"$f":"+Potencia!T237*$K237*12*1000*(1-$C237)","v":0},null,0,0,null,0,0,null,{"$f":"+($W237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$W215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$W215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$W215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$W215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,0,{"$f":"+Potencia!U237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!V237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!W237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!T237*$X237*12*1000*(1-$C237)","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!H320","v":"x1"},{"$f":"+IF(B238=0,0,VLOOKUP(B238,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.0070254591300768E-3,null,1,0,null,0,0,null,{"$f":"+($J238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$J216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$J216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$J216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$J216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,{"$f":"+Potencia!T238*$K238*12*1000*(1-$C238)","v":0},null,0,0,null,0,0,null,{"$f":"+($W238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$W216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$W216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$W216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$W216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,0,{"$f":"+Potencia!U238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!V238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!W238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!T238*$X238*12*1000*(1-$C238)","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!H321","v":"x2"},{"$f":"+IF(B239=0,0,VLOOKUP(B239,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.0070254591300768E-3,null,1,0,null,0,0,null,{"$f":"+($J239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$J217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$J217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$J217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$J217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,{"$f":"+Potencia!T239*$K239*12*1000*(1-$C239)","v":0},null,0,0,null,0,0,null,{"$f":"+($W239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$W217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$W217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$W217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$W217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,0,{"$f":"+Potencia!U239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!V239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!W239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!T239*$X239*12*1000*(1-$C239)","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!H322","v":"Discap."},{"$f":"+IF(B240=0,0,VLOOKUP(B240,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.0070254591300768E-3,null,1,0,null,0,0,null,{"$f":"+($J240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$J218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$J218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$J218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$J218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,{"$f":"+Potencia!T240*$K240*12*1000*(1-$C240)","v":0},null,0,0,null,0,0,null,{"$f":"+($W240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$W218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$W218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$W218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$W218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,0,{"$f":"+Potencia!U240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!V240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!W240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!T240*$X240*12*1000*(1-$C240)","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H323","v":"Discapacitados 601-más"},{"$f":"+IF(B241=0,0,VLOOKUP(B241,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.0070254591300768E-3,null,1,0,null,0,0,null,{"$f":"+($J241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$J219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$J219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$J219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$J219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,{"$f":"+Potencia!T241*$K241*12*1000*(1-$C241)","v":0},null,{"$f":"IF(Q241=0,0,$E241*$F$3*G241/$Q$209)","v":0},{"$f":"IF(R241=0,0,$E241*$F$3*H241/$R$209)","v":0},null,0,0,null,{"$f":"+($W241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$W219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$W219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$W219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$W219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,0,{"$f":"+Potencia!U241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!V241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!W241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!T241*$X241*12*1000*(1-$C241)","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!H324","v":"Cruz Roja"},{"$f":"+IF(B242=0,0,VLOOKUP(B242,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,3.0070254591300768E-3,null,{"$f":"+G241","v":1},0,null,0,0,null,{"$f":"+($J242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$J220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$J220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$J220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$J220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,{"$f":"+Potencia!T242*$K242*12*1000*(1-$C242)","v":0},null,0,0,null,0,0,null,{"$f":"+($W242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$W220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$W220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$W220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$W220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,0,{"$f":"+Potencia!U242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!V242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!W242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!T242*$X242*12*1000*(1-$C242)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!H325","v":0},{"$f":"+IF(B243=0,0,VLOOKUP(B243,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.0070254591300768E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M244:M253)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z244:Z253)","v":0},{"$f":"+SUM(AA244:AA253)","v":0},{"$f":"+SUM(AB244:AB253)","v":0},{"$f":"+SUM(AC244:AC253)","v":0},{"$f":"+SUM(AD244:AD253)","v":0},0,{"$f":"+SUM(AF244:AF253)","v":0},{"$f":"+SUM(AG244:AG253)","v":0},{"$f":"+SUM(AH244:AH253)","v":0},{"$f":"+SUM(AI244:AI253)","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!H326","v":"Regular"},{"$f":"+IF(B244=0,0,VLOOKUP(B244,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.0070254591300768E-3,null,1,0,null,{"$f":"+J243","v":0},{"$f":"+K243","v":0},null,{"$f":"+($J244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$J211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$J211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$J211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$J211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,{"$f":"+Potencia!T244*$K244*12*1000*(1-$C244)","v":0},null,0,0,null,0,0,null,{"$f":"+($W244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$W211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$W211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$W211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$W211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,0,{"$f":"+Potencia!U244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!V244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!W244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!T244*$X244*12*1000*(1-$C244)","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!H327","v":"Agro"},{"$f":"+IF(B245=0,0,VLOOKUP(B245,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,3.0070254591300768E-3,null,1,0,null,{"$f":"+J244","v":0},0,null,{"$f":"+($J245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$J212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$J212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$J212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$J212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,{"$f":"+Potencia!T245*$K245*12*1000*(1-$C245)","v":0},null,0,0,null,0,0,null,{"$f":"+($W245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$W212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$W212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$W212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$W212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,0,{"$f":"+Potencia!U245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!V245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!W245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!T245*$X245*12*1000*(1-$C245)","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!H328","v":"Jub. 1"},{"$f":"+IF(B246=0,0,VLOOKUP(B246,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.0070254591300768E-3,null,1,0,null,0,0,null,{"$f":"+($J246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$J213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$J213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$J213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$J213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,{"$f":"+Potencia!T246*$K246*12*1000*(1-$C246)","v":0},null,0,0,null,0,0,null,{"$f":"+($W246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$W213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$W213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$W213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$W213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,0,{"$f":"+Potencia!U246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!V246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!W246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!T246*$X246*12*1000*(1-$C246)","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!H329","v":"Jub. 2"},{"$f":"+IF(B247=0,0,VLOOKUP(B247,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.0070254591300768E-3,null,1,0,null,0,0,null,{"$f":"+($J247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$J214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$J214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$J214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$J214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,{"$f":"+Potencia!T247*$K247*12*1000*(1-$C247)","v":0},null,0,0,null,0,0,null,{"$f":"+($W247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$W214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$W214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$W214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$W214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,0,{"$f":"+Potencia!U247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!V247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!W247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!T247*$X247*12*1000*(1-$C247)","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!H330","v":"Político"},{"$f":"+IF(B248=0,0,VLOOKUP(B248,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,3.0070254591300768E-3,null,1,0,null,0,0,null,{"$f":"+($J248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$J215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$J215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$J215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$J215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,{"$f":"+Potencia!T248*$K248*12*1000*(1-$C248)","v":0},null,0,0,null,0,0,null,{"$f":"+($W248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$W215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$W215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$W215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$W215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,0,{"$f":"+Potencia!U248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!V248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!W248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!T248*$X248*12*1000*(1-$C248)","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!H331","v":"x1"},{"$f":"+IF(B249=0,0,VLOOKUP(B249,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.0070254591300768E-3,null,1,0,null,0,0,null,{"$f":"+($J249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$J216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$J216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$J216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$J216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,{"$f":"+Potencia!T249*$K249*12*1000*(1-$C249)","v":0},null,0,0,null,0,0,null,{"$f":"+($W249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$W216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$W216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$W216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$W216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,0,{"$f":"+Potencia!U249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!V249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!W249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!T249*$X249*12*1000*(1-$C249)","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!H332","v":"x2"},{"$f":"+IF(B250=0,0,VLOOKUP(B250,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.0070254591300768E-3,null,1,0,null,0,0,null,{"$f":"+($J250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$J217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$J217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$J217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$J217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,{"$f":"+Potencia!T250*$K250*12*1000*(1-$C250)","v":0},null,0,0,null,0,0,null,{"$f":"+($W250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$W217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$W217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$W217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$W217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,0,{"$f":"+Potencia!U250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!V250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!W250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!T250*$X250*12*1000*(1-$C250)","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!H333","v":"Discap."},{"$f":"+IF(B251=0,0,VLOOKUP(B251,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.0070254591300768E-3,null,1,0,null,0,0,null,{"$f":"+($J251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$J218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$J218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$J218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$J218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,{"$f":"+Potencia!T251*$K251*12*1000*(1-$C251)","v":0},null,0,0,null,0,0,null,{"$f":"+($W251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$W218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$W218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$W218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$W218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,0,{"$f":"+Potencia!U251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!V251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!W251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!T251*$X251*12*1000*(1-$C251)","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H334","v":"Discapacitados 601-más"},{"$f":"+IF(B252=0,0,VLOOKUP(B252,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.0070254591300768E-3,null,1,0,null,0,0,null,{"$f":"+($J252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$J219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$J219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$J219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$J219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,{"$f":"+Potencia!T252*$K252*12*1000*(1-$C252)","v":0},null,0,0,null,0,0,null,{"$f":"+($W252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$W219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$W219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$W219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$W219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,0,{"$f":"+Potencia!U252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!V252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!W252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!T252*$X252*12*1000*(1-$C252)","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!H335","v":"Cruz Roja"},{"$f":"+IF(B253=0,0,VLOOKUP(B253,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,3.0070254591300768E-3,null,1,0,null,0,0,null,{"$f":"+($J253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$J220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$J220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$J220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$J220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,{"$f":"+Potencia!T253*$K253*12*1000*(1-$C253)","v":0},null,0,0,null,0,0,null,{"$f":"+($W253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$W220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$W220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$W220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$W220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,0,{"$f":"+Potencia!U253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!V253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!W253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!T253*$X253*12*1000*(1-$C253)","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!H336","v":0},{"$f":"+IF(B254=0,0,VLOOKUP(B254,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.0070254591300768E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M255:M264)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z255:Z264)","v":0},{"$f":"+SUM(AA255:AA264)","v":0},{"$f":"+SUM(AB255:AB264)","v":0},{"$f":"+SUM(AC255:AC264)","v":0},{"$f":"+SUM(AD255:AD264)","v":0},0,{"$f":"+SUM(AJ255:AJ264)","v":0},{"$f":"+SUM(AK255:AK264)","v":0},{"$f":"+SUM(AL255:AL264)","v":0},{"$f":"+SUM(AI255:AI264)","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!H337","v":"Regular"},{"$f":"+IF(B255=0,0,VLOOKUP(B255,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.0070254591300768E-3,null,{"$f":"+G254","v":1},0,null,{"$f":"+J254","v":0},{"$f":"+K254","v":0},null,{"$f":"+($J255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$J211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$J211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$J211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$J211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,{"$f":"+Potencia!T255*$K255*12*1000*(1-$C255)","v":0},null,0,0,null,0,0,null,{"$f":"+($W255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$W211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$W211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$W211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$W211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T255*$X255*12*1000*(1-$C255)","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!H338","v":"Agro"},{"$f":"+IF(B256=0,0,VLOOKUP(B256,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,3.0070254591300768E-3,null,1,0,null,{"$f":"+J255","v":0},0,null,{"$f":"+($J256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$J212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$J212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$J212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$J212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,{"$f":"+Potencia!T256*$K256*12*1000*(1-$C256)","v":0},null,0,0,null,0,0,null,{"$f":"+($W256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$W212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$W212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$W212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$W212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T256*$X256*12*1000*(1-$C256)","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!H339","v":"Jub. 1"},{"$f":"+IF(B257=0,0,VLOOKUP(B257,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.0070254591300768E-3,null,1,0,null,0,0,null,{"$f":"+($J257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$J213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$J213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$J213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$J213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,{"$f":"+Potencia!T257*$K257*12*1000*(1-$C257)","v":0},null,0,0,null,0,0,null,{"$f":"+($W257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$W213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$W213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$W213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$W213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T257*$X257*12*1000*(1-$C257)","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!H340","v":"Jub. 2"},{"$f":"+IF(B258=0,0,VLOOKUP(B258,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.0070254591300768E-3,null,{"$f":"+G257","v":1},0,null,0,0,null,{"$f":"+($J258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$J214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$J214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$J214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$J214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,{"$f":"+Potencia!T258*$K258*12*1000*(1-$C258)","v":0},null,0,0,null,0,0,null,{"$f":"+($W258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$W214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$W214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$W214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$W214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T258*$X258*12*1000*(1-$C258)","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!H341","v":"Político"},{"$f":"+IF(B259=0,0,VLOOKUP(B259,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,3.0070254591300768E-3,null,1,0,null,0,0,null,{"$f":"+($J259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$J215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$J215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$J215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$J215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,{"$f":"+Potencia!T259*$K259*12*1000*(1-$C259)","v":0},null,0,0,null,0,0,null,{"$f":"+($W259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$W215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$W215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$W215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$W215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T259*$X259*12*1000*(1-$C259)","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!H342","v":"x1"},{"$f":"+IF(B260=0,0,VLOOKUP(B260,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.0070254591300768E-3,null,1,0,null,0,0,null,{"$f":"+($J260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$J216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$J216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$J216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$J216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,{"$f":"+Potencia!T260*$K260*12*1000*(1-$C260)","v":0},null,0,0,null,0,0,null,{"$f":"+($W260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$W216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$W216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$W216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$W216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T260*$X260*12*1000*(1-$C260)","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!H343","v":"x2"},{"$f":"+IF(B261=0,0,VLOOKUP(B261,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.0070254591300768E-3,null,1,0,null,0,0,null,{"$f":"+($J261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$J217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$J217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$J217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$J217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,{"$f":"+Potencia!T261*$K261*12*1000*(1-$C261)","v":0},null,0,0,null,0,0,null,{"$f":"+($W261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$W217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$W217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$W217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$W217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T261*$X261*12*1000*(1-$C261)","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!H344","v":"Discap."},{"$f":"+IF(B262=0,0,VLOOKUP(B262,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.0070254591300768E-3,null,1,0,null,0,0,null,{"$f":"+($J262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$J218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$J218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$J218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$J218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,{"$f":"+Potencia!T262*$K262*12*1000*(1-$C262)","v":0},null,0,0,null,0,0,null,{"$f":"+($W262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$W218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$W218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$W218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$W218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T262*$X262*12*1000*(1-$C262)","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H345","v":"Discapacitados 601-más"},{"$f":"+IF(B263=0,0,VLOOKUP(B263,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.0070254591300768E-3,null,1,0,null,0,0,null,{"$f":"+($J263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$J219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$J219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$J219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$J219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,{"$f":"+Potencia!T263*$K263*12*1000*(1-$C263)","v":0},null,0,0,null,0,0,null,{"$f":"+($W263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$W219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$W219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$W219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$W219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T263*$X263*12*1000*(1-$C263)","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!H346","v":"Cruz Roja"},{"$f":"+IF(B264=0,0,VLOOKUP(B264,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,3.0070254591300768E-3,null,1,0,null,0,0,null,{"$f":"+($J264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$J220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$J220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$J220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$J220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,{"$f":"+Potencia!T264*$K264*12*1000*(1-$C264)","v":0},null,0,0,null,0,0,null,{"$f":"+($W264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$W220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$W220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$W220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$W220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T264*$X264*12*1000*(1-$C264)","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!H347","v":0},{"$f":"+IF(B265=0,0,VLOOKUP(B265,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,0,null,null,null,null,{"$f":"+SUM(M266:M267)","v":0},{"$f":"+SUM(N266:N267)","v":0},{"$f":"+SUM(O266:O267)","v":0},{"$f":"+SUM(P266:P267)","v":0},{"$f":"+M265","v":0},{"$f":"+Potencia!T265*$K265*12*1000*(1-$C265)","v":0},null,{"$f":"IF(Q265=0,0,$E265*$F$3*G265/Q265)","v":0},{"$f":"IF(R265=0,0,$E265*$F$3*H265/R265)","v":0},null,{"$f":"+J265*T265","v":0},{"$f":"+U265*K265","v":0},null,{"$f":"+SUMPRODUCT(V265:Y265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W265:Z265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X265:AA265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y265:AB265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD266:AD267)","v":0},{"$f":"+AI265","v":0},{"$f":"+SUM(AF266:AF267)","v":0},{"$f":"+SUM(AG266:AG267)","v":0},{"$f":"+SUM(AH266:AH267)","v":0},{"$f":"+SUM(AI266:AI267)","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!H348","v":0},{"$f":"+IF(B266=0,0,VLOOKUP(B266,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,1,0,null,0,0,null,{"$f":"+$J266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+M266","v":0},{"$f":"+Potencia!T266*$K266*12*1000*(1-$C266)","v":0},null,{"$f":"IF(Q266=0,0,$E266*$F$3*G266/Q265)","v":0},{"$f":"IF(R266=0,0,$E266*$F$3*H266/R265)","v":0},null,0,0,null,{"$f":"+$W266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+Z266","v":0},0,{"$f":"+Potencia!U266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!V266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!W266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!T266*$X266*12*1000*(1-$C266)","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!H349","v":0},{"$f":"+IF(B267=0,0,VLOOKUP(B267,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E266","v":0},null,1,0,null,0,0,null,{"$f":"+$J267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+M267","v":0},{"$f":"+Potencia!T267*$K267*12*1000*(1-$C267)","v":0},null,{"$f":"IF(Q267=0,0,$E267*$F$3*G267/Q265)","v":0},{"$f":"IF(R267=0,0,$E267*$F$3*H267/R265)","v":0},null,0,0,null,{"$f":"+$W267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+Z267","v":0},0,{"$f":"+Potencia!U267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!V267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!W267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!T267*$X267*12*1000*(1-$C267)","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!H350","v":0},{"$f":"+IF(B268=0,0,VLOOKUP(B268,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,null,null,null,{"$f":"+SUM(M269,M280,M291,M302,M313)","v":0},0,0,0,0,0,null,{"$f":"IF(Q268=0,0,$E268*$F$3*G268/$Q$268)","v":0},{"$f":"IF(R268=0,0,$E268*$F$3*H268/$R$268)","v":0},null,0,0,null,{"$f":"+SUM(Z269,Z280,Z291,Z302,Z313)","v":0},{"$f":"+SUM(AA269,AA280,AA291,AA302,AA313)","v":0},{"$f":"+SUM(AB269,AB280,AB291,AB302,AB313)","v":0},{"$f":"+SUM(AC269,AC280,AC291,AC302,AC313)","v":0},{"$f":"+SUM(AD269,AD280,AD291,AD302,AD313)","v":0},0,{"$f":"+SUM(AF269,AF280,AF291,AF302,AF313)","v":0},{"$f":"+SUM(AG269,AG280,AG291,AG302,AG313)","v":0},{"$f":"+SUM(AH269,AH280,AH291,AH302,AH313)","v":0},{"$f":"+SUM(AI269,AI280,AI291,AI302,AI313)","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0-10,000)"},{"$f":"+PremisaCosto!H351","v":0},{"$f":"+IF(B269=0,0,VLOOKUP(B269,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E268","v":0},null,{"$f":"+G268","v":1},{"$f":"+H268","v":0},null,0,0,null,{"$f":"+SUM(M270:M279)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z270:Z279)","v":0},{"$f":"+SUM(AA270:AA279)","v":0},{"$f":"+SUM(AB270:AB279)","v":0},{"$f":"+SUM(AC270:AC279)","v":0},{"$f":"+SUM(AD270:AD279)","v":0},0,{"$f":"+SUM(AF270:AF279)","v":0},{"$f":"+SUM(AG270:AG279)","v":0},{"$f":"+SUM(AH270:AH279)","v":0},{"$f":"+SUM(AI270:AI279)","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!H352","v":"Regular"},{"$f":"+IF(B270=0,0,VLOOKUP(B270,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E269","v":0},null,1,0,null,{"$f":"+J269","v":0},{"$f":"+K269","v":0},null,{"$f":"+$J270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+M270","v":0},{"$f":"+Potencia!T270*$K270*12*1000*(1-$C270)","v":0},null,0,0,null,0,0,null,{"$f":"+$W270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+Z270","v":0},0,{"$f":"+Potencia!U270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!V270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!W270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!T270*$X270*12*1000*(1-$C270)","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!H353","v":"Agro"},{"$f":"+IF(B271=0,0,VLOOKUP(B271,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AC271*(1-$C271)*1000","v":0},0,{"$f":"+Potencia!T271*$K271*12*1000*(1-$C271)","v":0},null,0,0,null,0,0,null,{"$f":"+$W271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AC271*(1-$C271)*1000","v":0},0,0,{"$f":"+Potencia!U271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!V271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!W271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!T271*$X271*12*1000*(1-$C271)","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!H354","v":"Jub. 1"},{"$f":"+IF(B272=0,0,VLOOKUP(B272,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AC272*(1-$C272)*1000","v":0},0,{"$f":"+Potencia!T272*$K272*12*1000*(1-$C272)","v":0},null,0,0,null,0,0,null,{"$f":"+$W272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AC272*(1-$C272)*1000","v":0},0,0,{"$f":"+Potencia!U272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!V272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!W272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!T272*$X272*12*1000*(1-$C272)","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!H355","v":"Jub. 2"},{"$f":"+IF(B273=0,0,VLOOKUP(B273,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,{"$f":"+Potencia!T273*$K273*12*1000*(1-$C273)","v":0},null,0,0,null,0,0,null,{"$f":"+$W273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,0,{"$f":"+Potencia!U273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!V273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!W273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!T273*$X273*12*1000*(1-$C273)","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!H356","v":"Político"},{"$f":"+IF(B274=0,0,VLOOKUP(B274,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AC274*(1-$C274)*1000","v":0},0,{"$f":"+Potencia!T274*$K274*12*1000*(1-$C274)","v":0},null,0,0,null,0,0,null,{"$f":"+$W274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AC274*(1-$C274)*1000","v":0},0,0,{"$f":"+Potencia!U274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!V274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!W274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!T274*$X274*12*1000*(1-$C274)","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!H357","v":"x1"},{"$f":"+IF(B275=0,0,VLOOKUP(B275,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AC275*(1-$C275)*1000","v":0},0,{"$f":"+Potencia!T275*$K275*12*1000*(1-$C275)","v":0},null,0,0,null,0,0,null,{"$f":"+$W275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AC275*(1-$C275)*1000","v":0},0,0,{"$f":"+Potencia!U275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!V275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!W275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!T275*$X275*12*1000*(1-$C275)","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!H358","v":"x2"},{"$f":"+IF(B276=0,0,VLOOKUP(B276,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,{"$f":"+Potencia!T276*$K276*12*1000*(1-$C276)","v":0},null,0,0,null,0,0,null,{"$f":"+$W276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,0,{"$f":"+Potencia!U276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!V276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!W276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!T276*$X276*12*1000*(1-$C276)","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!H359","v":"Discap."},{"$f":"+IF(B277=0,0,VLOOKUP(B277,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AC277*(1-$C277)*1000","v":0},0,{"$f":"+Potencia!T277*$K277*12*1000*(1-$C277)","v":0},null,0,0,null,0,0,null,{"$f":"+$W277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AC277*(1-$C277)*1000","v":0},0,0,{"$f":"+Potencia!U277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!V277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!W277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!T277*$X277*12*1000*(1-$C277)","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H360","v":"Discapacitados 601-más"},{"$f":"+IF(B278=0,0,VLOOKUP(B278,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,{"$f":"+Potencia!T278*$K278*12*1000*(1-$C278)","v":0},null,0,0,null,0,0,null,{"$f":"+$W278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,0,{"$f":"+Potencia!U278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!V278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!W278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!T278*$X278*12*1000*(1-$C278)","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!H361","v":"Cruz Roja"},{"$f":"+IF(B279=0,0,VLOOKUP(B279,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AC279*(1-$C279)*1000","v":0},0,{"$f":"+Potencia!T279*$K279*12*1000*(1-$C279)","v":0},null,0,0,null,0,0,null,{"$f":"+$W279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AC279*(1-$C279)*1000","v":0},0,0,{"$f":"+Potencia!U279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!V279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!W279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!T279*$X279*12*1000*(1-$C279)","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H362","v":0},{"$f":"+IF(B280=0,0,VLOOKUP(B280,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M281:M290)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z281:Z290)","v":0},{"$f":"+SUM(AA281:AA290)","v":0},{"$f":"+SUM(AB281:AB290)","v":0},{"$f":"+SUM(AC281:AC290)","v":0},{"$f":"+SUM(AD281:AD290)","v":0},0,{"$f":"+SUM(AF281:AF290)","v":0},{"$f":"+SUM(AG281:AG290)","v":0},{"$f":"+SUM(AH281:AH290)","v":0},{"$f":"+SUM(AI281:AI290)","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!H363","v":"Regular"},{"$f":"+IF(B281=0,0,VLOOKUP(B281,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J280","v":0},{"$f":"+K280","v":0},null,{"$f":"+($J281*(Energía!Z281-Clientes!T281*Límites!$B10*12)+$J270*Clientes!T281*Límites!$B10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AA281-Clientes!U281*Límites!$B10*12)+$J270*Clientes!U281*Límites!$B10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AB281-Clientes!V281*Límites!$B10*12)+$J270*Clientes!V281*Límites!$B10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AC281-Clientes!W281*Límites!$B10*12)+$J270*Clientes!W281*Límites!$B10*12)*(1-$C281)*1000","v":0},{"$f":"+M281","v":0},{"$f":"+Potencia!T281*$K281*12*1000*(1-$C281)","v":0},null,0,0,null,0,0,null,{"$f":"+($W281*(Energía!Z281-Clientes!T281*Límites!$B10*12)+$W270*Clientes!T281*Límites!$B10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AA281-Clientes!U281*Límites!$B10*12)+$W270*Clientes!U281*Límites!$B10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AB281-Clientes!V281*Límites!$B10*12)+$W270*Clientes!V281*Límites!$B10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AC281-Clientes!W281*Límites!$B10*12)+$W270*Clientes!W281*Límites!$B10*12)*(1-$C281)*1000","v":0},{"$f":"+Z281","v":0},0,{"$f":"+Potencia!U281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!V281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!W281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!T281*$X281*12*1000*(1-$C281)","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!H364","v":"Agro"},{"$f":"+IF(B282=0,0,VLOOKUP(B282,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J282*(Energía!Z282-Clientes!T282*Límites!$B10*12)+$J271*Clientes!T282*Límites!$B10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AA282-Clientes!U282*Límites!$B10*12)+$J271*Clientes!U282*Límites!$B10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AB282-Clientes!V282*Límites!$B10*12)+$J271*Clientes!V282*Límites!$B10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AC282-Clientes!W282*Límites!$B10*12)+$J271*Clientes!W282*Límites!$B10*12)*(1-$C282)*1000","v":0},0,{"$f":"+Potencia!T282*$K282*12*1000*(1-$C282)","v":0},null,0,0,null,0,0,null,{"$f":"+($W282*(Energía!Z282-Clientes!T282*Límites!$B10*12)+$W271*Clientes!T282*Límites!$B10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AA282-Clientes!U282*Límites!$B10*12)+$W271*Clientes!U282*Límites!$B10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AB282-Clientes!V282*Límites!$B10*12)+$W271*Clientes!V282*Límites!$B10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AC282-Clientes!W282*Límites!$B10*12)+$W271*Clientes!W282*Límites!$B10*12)*(1-$C282)*1000","v":0},0,0,{"$f":"+Potencia!U282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!V282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!W282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!T282*$X282*12*1000*(1-$C282)","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!H365","v":"Jub. 1"},{"$f":"+IF(B283=0,0,VLOOKUP(B283,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J283*(Energía!Z283-Clientes!T283*Límites!$B10*12)+$J272*Clientes!T283*Límites!$B10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AA283-Clientes!U283*Límites!$B10*12)+$J272*Clientes!U283*Límites!$B10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AB283-Clientes!V283*Límites!$B10*12)+$J272*Clientes!V283*Límites!$B10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AC283-Clientes!W283*Límites!$B10*12)+$J272*Clientes!W283*Límites!$B10*12)*(1-$C283)*1000","v":0},0,{"$f":"+Potencia!T283*$K283*12*1000*(1-$C283)","v":0},null,0,0,null,0,0,null,{"$f":"+($W283*(Energía!Z283-Clientes!T283*Límites!$B10*12)+$W272*Clientes!T283*Límites!$B10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AA283-Clientes!U283*Límites!$B10*12)+$W272*Clientes!U283*Límites!$B10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AB283-Clientes!V283*Límites!$B10*12)+$W272*Clientes!V283*Límites!$B10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AC283-Clientes!W283*Límites!$B10*12)+$W272*Clientes!W283*Límites!$B10*12)*(1-$C283)*1000","v":0},0,0,{"$f":"+Potencia!U283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!V283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!W283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!T283*$X283*12*1000*(1-$C283)","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!H366","v":"Jub. 2"},{"$f":"+IF(B284=0,0,VLOOKUP(B284,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J284*(Energía!Z284-Clientes!T284*Límites!$B10*12)+$J273*Clientes!T284*Límites!$B10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AA284-Clientes!U284*Límites!$B10*12)+$J273*Clientes!U284*Límites!$B10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AB284-Clientes!V284*Límites!$B10*12)+$J273*Clientes!V284*Límites!$B10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AC284-Clientes!W284*Límites!$B10*12)+$J273*Clientes!W284*Límites!$B10*12)*(1-$C284)*1000","v":0},0,{"$f":"+Potencia!T284*$K284*12*1000*(1-$C284)","v":0},null,0,0,null,0,0,null,{"$f":"+($W284*(Energía!Z284-Clientes!T284*Límites!$B10*12)+$W273*Clientes!T284*Límites!$B10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AA284-Clientes!U284*Límites!$B10*12)+$W273*Clientes!U284*Límites!$B10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AB284-Clientes!V284*Límites!$B10*12)+$W273*Clientes!V284*Límites!$B10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AC284-Clientes!W284*Límites!$B10*12)+$W273*Clientes!W284*Límites!$B10*12)*(1-$C284)*1000","v":0},0,0,{"$f":"+Potencia!U284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!V284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!W284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!T284*$X284*12*1000*(1-$C284)","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!H367","v":"Político"},{"$f":"+IF(B285=0,0,VLOOKUP(B285,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J285*(Energía!Z285-Clientes!T285*Límites!$B10*12)+$J274*Clientes!T285*Límites!$B10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AA285-Clientes!U285*Límites!$B10*12)+$J274*Clientes!U285*Límites!$B10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AB285-Clientes!V285*Límites!$B10*12)+$J274*Clientes!V285*Límites!$B10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AC285-Clientes!W285*Límites!$B10*12)+$J274*Clientes!W285*Límites!$B10*12)*(1-$C285)*1000","v":0},0,{"$f":"+Potencia!T285*$K285*12*1000*(1-$C285)","v":0},null,0,0,null,0,0,null,{"$f":"+($W285*(Energía!Z285-Clientes!T285*Límites!$B10*12)+$W274*Clientes!T285*Límites!$B10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AA285-Clientes!U285*Límites!$B10*12)+$W274*Clientes!U285*Límites!$B10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AB285-Clientes!V285*Límites!$B10*12)+$W274*Clientes!V285*Límites!$B10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AC285-Clientes!W285*Límites!$B10*12)+$W274*Clientes!W285*Límites!$B10*12)*(1-$C285)*1000","v":0},0,0,{"$f":"+Potencia!U285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!V285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!W285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!T285*$X285*12*1000*(1-$C285)","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!H368","v":"x1"},{"$f":"+IF(B286=0,0,VLOOKUP(B286,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J286*(Energía!Z286-Clientes!T286*Límites!$B10*12)+$J275*Clientes!T286*Límites!$B10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AA286-Clientes!U286*Límites!$B10*12)+$J275*Clientes!U286*Límites!$B10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AB286-Clientes!V286*Límites!$B10*12)+$J275*Clientes!V286*Límites!$B10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AC286-Clientes!W286*Límites!$B10*12)+$J275*Clientes!W286*Límites!$B10*12)*(1-$C286)*1000","v":0},0,{"$f":"+Potencia!T286*$K286*12*1000*(1-$C286)","v":0},null,0,0,null,0,0,null,{"$f":"+($W286*(Energía!Z286-Clientes!T286*Límites!$B10*12)+$W275*Clientes!T286*Límites!$B10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AA286-Clientes!U286*Límites!$B10*12)+$W275*Clientes!U286*Límites!$B10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AB286-Clientes!V286*Límites!$B10*12)+$W275*Clientes!V286*Límites!$B10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AC286-Clientes!W286*Límites!$B10*12)+$W275*Clientes!W286*Límites!$B10*12)*(1-$C286)*1000","v":0},0,0,{"$f":"+Potencia!U286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!V286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!W286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!T286*$X286*12*1000*(1-$C286)","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!H369","v":"x2"},{"$f":"+IF(B287=0,0,VLOOKUP(B287,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J287*(Energía!Z287-Clientes!T287*Límites!$B10*12)+$J276*Clientes!T287*Límites!$B10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AA287-Clientes!U287*Límites!$B10*12)+$J276*Clientes!U287*Límites!$B10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AB287-Clientes!V287*Límites!$B10*12)+$J276*Clientes!V287*Límites!$B10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AC287-Clientes!W287*Límites!$B10*12)+$J276*Clientes!W287*Límites!$B10*12)*(1-$C287)*1000","v":0},0,{"$f":"+Potencia!T287*$K287*12*1000*(1-$C287)","v":0},null,0,0,null,0,0,null,{"$f":"+($W287*(Energía!Z287-Clientes!T287*Límites!$B10*12)+$W276*Clientes!T287*Límites!$B10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AA287-Clientes!U287*Límites!$B10*12)+$W276*Clientes!U287*Límites!$B10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AB287-Clientes!V287*Límites!$B10*12)+$W276*Clientes!V287*Límites!$B10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AC287-Clientes!W287*Límites!$B10*12)+$W276*Clientes!W287*Límites!$B10*12)*(1-$C287)*1000","v":0},0,0,{"$f":"+Potencia!U287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!V287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!W287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!T287*$X287*12*1000*(1-$C287)","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!H370","v":"Discap."},{"$f":"+IF(B288=0,0,VLOOKUP(B288,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J288*(Energía!Z288-Clientes!T288*Límites!$B10*12)+$J277*Clientes!T288*Límites!$B10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AA288-Clientes!U288*Límites!$B10*12)+$J277*Clientes!U288*Límites!$B10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AB288-Clientes!V288*Límites!$B10*12)+$J277*Clientes!V288*Límites!$B10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AC288-Clientes!W288*Límites!$B10*12)+$J277*Clientes!W288*Límites!$B10*12)*(1-$C288)*1000","v":0},0,{"$f":"+Potencia!T288*$K288*12*1000*(1-$C288)","v":0},null,0,0,null,0,0,null,{"$f":"+($W288*(Energía!Z288-Clientes!T288*Límites!$B10*12)+$W277*Clientes!T288*Límites!$B10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AA288-Clientes!U288*Límites!$B10*12)+$W277*Clientes!U288*Límites!$B10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AB288-Clientes!V288*Límites!$B10*12)+$W277*Clientes!V288*Límites!$B10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AC288-Clientes!W288*Límites!$B10*12)+$W277*Clientes!W288*Límites!$B10*12)*(1-$C288)*1000","v":0},0,0,{"$f":"+Potencia!U288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!V288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!W288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!T288*$X288*12*1000*(1-$C288)","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H371","v":"Discapacitados 601-más"},{"$f":"+IF(B289=0,0,VLOOKUP(B289,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J289*(Energía!Z289-Clientes!T289*Límites!$B10*12)+$J278*Clientes!T289*Límites!$B10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AA289-Clientes!U289*Límites!$B10*12)+$J278*Clientes!U289*Límites!$B10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AB289-Clientes!V289*Límites!$B10*12)+$J278*Clientes!V289*Límites!$B10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AC289-Clientes!W289*Límites!$B10*12)+$J278*Clientes!W289*Límites!$B10*12)*(1-$C289)*1000","v":0},0,{"$f":"+Potencia!T289*$K289*12*1000*(1-$C289)","v":0},null,0,0,null,0,0,null,{"$f":"+($W289*(Energía!Z289-Clientes!T289*Límites!$B10*12)+$W278*Clientes!T289*Límites!$B10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AA289-Clientes!U289*Límites!$B10*12)+$W278*Clientes!U289*Límites!$B10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AB289-Clientes!V289*Límites!$B10*12)+$W278*Clientes!V289*Límites!$B10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AC289-Clientes!W289*Límites!$B10*12)+$W278*Clientes!W289*Límites!$B10*12)*(1-$C289)*1000","v":0},0,0,{"$f":"+Potencia!U289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!V289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!W289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!T289*$X289*12*1000*(1-$C289)","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!H372","v":"Cruz Roja"},{"$f":"+IF(B290=0,0,VLOOKUP(B290,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J290*(Energía!Z290-Clientes!T290*Límites!$B10*12)+$J279*Clientes!T290*Límites!$B10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AA290-Clientes!U290*Límites!$B10*12)+$J279*Clientes!U290*Límites!$B10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AB290-Clientes!V290*Límites!$B10*12)+$J279*Clientes!V290*Límites!$B10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AC290-Clientes!W290*Límites!$B10*12)+$J279*Clientes!W290*Límites!$B10*12)*(1-$C290)*1000","v":0},0,{"$f":"+Potencia!T290*$K290*12*1000*(1-$C290)","v":0},null,0,0,null,0,0,null,{"$f":"+($W290*(Energía!Z290-Clientes!T290*Límites!$B10*12)+$W279*Clientes!T290*Límites!$B10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AA290-Clientes!U290*Límites!$B10*12)+$W279*Clientes!U290*Límites!$B10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AB290-Clientes!V290*Límites!$B10*12)+$W279*Clientes!V290*Límites!$B10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AC290-Clientes!W290*Límites!$B10*12)+$W279*Clientes!W290*Límites!$B10*12)*(1-$C290)*1000","v":0},0,0,{"$f":"+Potencia!U290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!V290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!W290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!T290*$X290*12*1000*(1-$C290)","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H373","v":0},{"$f":"+IF(B291=0,0,VLOOKUP(B291,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M292:M301)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z292:Z301)","v":0},{"$f":"+SUM(AA292:AA301)","v":0},{"$f":"+SUM(AB292:AB301)","v":0},{"$f":"+SUM(AC292:AC301)","v":0},{"$f":"+SUM(AD292:AD301)","v":0},0,{"$f":"+SUM(AF292:AF301)","v":0},{"$f":"+SUM(AG292:AG301)","v":0},{"$f":"+SUM(AH292:AH301)","v":0},{"$f":"+SUM(AI292:AI301)","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!H374","v":"Regular"},{"$f":"+IF(B292=0,0,VLOOKUP(B292,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J291","v":0},{"$f":"+K291","v":0},null,{"$f":"+($J292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B10)*Clientes!T292*12+$J270*Clientes!T292*Límites!$B10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B10)*Clientes!U292*12+$J270*Clientes!U292*Límites!$B10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B10)*Clientes!V292*12+$J270*Clientes!V292*Límites!$B10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B10)*Clientes!W292*12+$J270*Clientes!W292*Límites!$B10*12)*(1-$C292)*1000","v":0},{"$f":"+M292","v":0},{"$f":"+Potencia!T292*$K292*12*1000*(1-$C292)","v":0},null,0,0,null,0,0,null,{"$f":"+($W292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B10)*Clientes!T292*12+$W270*Clientes!T292*Límites!$B10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B10)*Clientes!U292*12+$W270*Clientes!U292*Límites!$B10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B10)*Clientes!V292*12+$W270*Clientes!V292*Límites!$B10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B10)*Clientes!W292*12+$W270*Clientes!W292*Límites!$B10*12)*(1-$C292)*1000","v":0},{"$f":"+Z292","v":0},0,{"$f":"+Potencia!U292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!V292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!W292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!T292*$X292*12*1000*(1-$C292)","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!H375","v":"Agro"},{"$f":"+IF(B293=0,0,VLOOKUP(B293,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B10)*Clientes!T293*12+$J271*Clientes!T293*Límites!$B10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B10)*Clientes!U293*12+$J271*Clientes!U293*Límites!$B10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B10)*Clientes!V293*12+$J271*Clientes!V293*Límites!$B10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B10)*Clientes!W293*12+$J271*Clientes!W293*Límites!$B10*12)*(1-$C293)*1000","v":0},0,{"$f":"+Potencia!T293*$K293*12*1000*(1-$C293)","v":0},null,0,0,null,0,0,null,{"$f":"+($W293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B10)*Clientes!T293*12+$W271*Clientes!T293*Límites!$B10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B10)*Clientes!U293*12+$W271*Clientes!U293*Límites!$B10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B10)*Clientes!V293*12+$W271*Clientes!V293*Límites!$B10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B10)*Clientes!W293*12+$W271*Clientes!W293*Límites!$B10*12)*(1-$C293)*1000","v":0},0,0,{"$f":"+Potencia!U293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!V293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!W293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!T293*$X293*12*1000*(1-$C293)","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!H376","v":"Jub. 1"},{"$f":"+IF(B294=0,0,VLOOKUP(B294,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B10)*Clientes!T294*12+$J272*Clientes!T294*Límites!$B10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B10)*Clientes!U294*12+$J272*Clientes!U294*Límites!$B10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B10)*Clientes!V294*12+$J272*Clientes!V294*Límites!$B10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B10)*Clientes!W294*12+$J272*Clientes!W294*Límites!$B10*12)*(1-$C294)*1000","v":0},0,{"$f":"+Potencia!T294*$K294*12*1000*(1-$C294)","v":0},null,0,0,null,0,0,null,{"$f":"+($W294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B10)*Clientes!T294*12+$W272*Clientes!T294*Límites!$B10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B10)*Clientes!U294*12+$W272*Clientes!U294*Límites!$B10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B10)*Clientes!V294*12+$W272*Clientes!V294*Límites!$B10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B10)*Clientes!W294*12+$W272*Clientes!W294*Límites!$B10*12)*(1-$C294)*1000","v":0},0,0,{"$f":"+Potencia!U294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!V294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!W294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!T294*$X294*12*1000*(1-$C294)","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!H377","v":"Jub. 2"},{"$f":"+IF(B295=0,0,VLOOKUP(B295,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B10)*Clientes!T295*12+$J273*Clientes!T295*Límites!$B10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B10)*Clientes!U295*12+$J273*Clientes!U295*Límites!$B10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B10)*Clientes!V295*12+$J273*Clientes!V295*Límites!$B10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B10)*Clientes!W295*12+$J273*Clientes!W295*Límites!$B10*12)*(1-$C295)*1000","v":0},0,{"$f":"+Potencia!T295*$K295*12*1000*(1-$C295)","v":0},null,0,0,null,0,0,null,{"$f":"+($W295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B10)*Clientes!T295*12+$W273*Clientes!T295*Límites!$B10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B10)*Clientes!U295*12+$W273*Clientes!U295*Límites!$B10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B10)*Clientes!V295*12+$W273*Clientes!V295*Límites!$B10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B10)*Clientes!W295*12+$W273*Clientes!W295*Límites!$B10*12)*(1-$C295)*1000","v":0},0,0,{"$f":"+Potencia!U295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!V295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!W295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!T295*$X295*12*1000*(1-$C295)","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!H378","v":"Político"},{"$f":"+IF(B296=0,0,VLOOKUP(B296,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B10)*Clientes!T296*12+$J274*Clientes!T296*Límites!$B10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B10)*Clientes!U296*12+$J274*Clientes!U296*Límites!$B10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B10)*Clientes!V296*12+$J274*Clientes!V296*Límites!$B10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B10)*Clientes!W296*12+$J274*Clientes!W296*Límites!$B10*12)*(1-$C296)*1000","v":0},0,{"$f":"+Potencia!T296*$K296*12*1000*(1-$C296)","v":0},null,0,0,null,0,0,null,{"$f":"+($W296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B10)*Clientes!T296*12+$W274*Clientes!T296*Límites!$B10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B10)*Clientes!U296*12+$W274*Clientes!U296*Límites!$B10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B10)*Clientes!V296*12+$W274*Clientes!V296*Límites!$B10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B10)*Clientes!W296*12+$W274*Clientes!W296*Límites!$B10*12)*(1-$C296)*1000","v":0},0,0,{"$f":"+Potencia!U296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!V296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!W296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!T296*$X296*12*1000*(1-$C296)","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!H379","v":"x1"},{"$f":"+IF(B297=0,0,VLOOKUP(B297,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B10)*Clientes!T297*12+$J275*Clientes!T297*Límites!$B10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B10)*Clientes!U297*12+$J275*Clientes!U297*Límites!$B10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B10)*Clientes!V297*12+$J275*Clientes!V297*Límites!$B10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B10)*Clientes!W297*12+$J275*Clientes!W297*Límites!$B10*12)*(1-$C297)*1000","v":0},0,{"$f":"+Potencia!T297*$K297*12*1000*(1-$C297)","v":0},null,0,0,null,0,0,null,{"$f":"+($W297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B10)*Clientes!T297*12+$W275*Clientes!T297*Límites!$B10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B10)*Clientes!U297*12+$W275*Clientes!U297*Límites!$B10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B10)*Clientes!V297*12+$W275*Clientes!V297*Límites!$B10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B10)*Clientes!W297*12+$W275*Clientes!W297*Límites!$B10*12)*(1-$C297)*1000","v":0},0,0,{"$f":"+Potencia!U297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!V297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!W297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!T297*$X297*12*1000*(1-$C297)","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!H380","v":"x2"},{"$f":"+IF(B298=0,0,VLOOKUP(B298,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B10)*Clientes!T298*12+$J276*Clientes!T298*Límites!$B10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B10)*Clientes!U298*12+$J276*Clientes!U298*Límites!$B10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B10)*Clientes!V298*12+$J276*Clientes!V298*Límites!$B10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B10)*Clientes!W298*12+$J276*Clientes!W298*Límites!$B10*12)*(1-$C298)*1000","v":0},0,{"$f":"+Potencia!T298*$K298*12*1000*(1-$C298)","v":0},null,0,0,null,0,0,null,{"$f":"+($W298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B10)*Clientes!T298*12+$W276*Clientes!T298*Límites!$B10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B10)*Clientes!U298*12+$W276*Clientes!U298*Límites!$B10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B10)*Clientes!V298*12+$W276*Clientes!V298*Límites!$B10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B10)*Clientes!W298*12+$W276*Clientes!W298*Límites!$B10*12)*(1-$C298)*1000","v":0},0,0,{"$f":"+Potencia!U298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!V298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!W298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!T298*$X298*12*1000*(1-$C298)","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!H381","v":"Discap."},{"$f":"+IF(B299=0,0,VLOOKUP(B299,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B10)*Clientes!T299*12+$J277*Clientes!T299*Límites!$B10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B10)*Clientes!U299*12+$J277*Clientes!U299*Límites!$B10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B10)*Clientes!V299*12+$J277*Clientes!V299*Límites!$B10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B10)*Clientes!W299*12+$J277*Clientes!W299*Límites!$B10*12)*(1-$C299)*1000","v":0},0,{"$f":"+Potencia!T299*$K299*12*1000*(1-$C299)","v":0},null,0,0,null,0,0,null,{"$f":"+($W299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B10)*Clientes!T299*12+$W277*Clientes!T299*Límites!$B10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B10)*Clientes!U299*12+$W277*Clientes!U299*Límites!$B10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B10)*Clientes!V299*12+$W277*Clientes!V299*Límites!$B10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B10)*Clientes!W299*12+$W277*Clientes!W299*Límites!$B10*12)*(1-$C299)*1000","v":0},0,0,{"$f":"+Potencia!U299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!V299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!W299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!T299*$X299*12*1000*(1-$C299)","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H382","v":"Discapacitados 601-más"},{"$f":"+IF(B300=0,0,VLOOKUP(B300,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B10)*Clientes!T300*12+$J278*Clientes!T300*Límites!$B10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B10)*Clientes!U300*12+$J278*Clientes!U300*Límites!$B10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B10)*Clientes!V300*12+$J278*Clientes!V300*Límites!$B10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B10)*Clientes!W300*12+$J278*Clientes!W300*Límites!$B10*12)*(1-$C300)*1000","v":0},0,{"$f":"+Potencia!T300*$K300*12*1000*(1-$C300)","v":0},null,{"$f":"IF(Q300=0,0,$E300*$F$3*G300/$Q$268)","v":0},{"$f":"IF(R300=0,0,$E300*$F$3*H300/$R$268)","v":0},null,0,0,null,{"$f":"+($W300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B10)*Clientes!T300*12+$W278*Clientes!T300*Límites!$B10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B10)*Clientes!U300*12+$W278*Clientes!U300*Límites!$B10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B10)*Clientes!V300*12+$W278*Clientes!V300*Límites!$B10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B10)*Clientes!W300*12+$W278*Clientes!W300*Límites!$B10*12)*(1-$C300)*1000","v":0},0,0,{"$f":"+Potencia!U300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!V300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!W300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!T300*$X300*12*1000*(1-$C300)","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!H383","v":"Cruz Roja"},{"$f":"+IF(B301=0,0,VLOOKUP(B301,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G300","v":1},{"$f":"+H300","v":0},null,0,0,null,{"$f":"+($J301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B10)*Clientes!T301*12+$J279*Clientes!T301*Límites!$B10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B10)*Clientes!U301*12+$J279*Clientes!U301*Límites!$B10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B10)*Clientes!V301*12+$J279*Clientes!V301*Límites!$B10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B10)*Clientes!W301*12+$J279*Clientes!W301*Límites!$B10*12)*(1-$C301)*1000","v":0},0,{"$f":"+Potencia!T301*$K301*12*1000*(1-$C301)","v":0},null,0,0,null,0,0,null,{"$f":"+($W301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B10)*Clientes!T301*12+$W279*Clientes!T301*Límites!$B10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B10)*Clientes!U301*12+$W279*Clientes!U301*Límites!$B10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B10)*Clientes!V301*12+$W279*Clientes!V301*Límites!$B10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B10)*Clientes!W301*12+$W279*Clientes!W301*Límites!$B10*12)*(1-$C301)*1000","v":0},0,0,{"$f":"+Potencia!U301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!V301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!W301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!T301*$X301*12*1000*(1-$C301)","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!H384","v":0},{"$f":"+IF(B302=0,0,VLOOKUP(B302,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M303:M312)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z303:Z312)","v":0},{"$f":"+SUM(AA303:AA312)","v":0},{"$f":"+SUM(AB303:AB312)","v":0},{"$f":"+SUM(AC303:AC312)","v":0},{"$f":"+SUM(AD303:AD312)","v":0},0,{"$f":"+SUM(AF303:AF312)","v":0},{"$f":"+SUM(AG303:AG312)","v":0},{"$f":"+SUM(AH303:AH312)","v":0},{"$f":"+SUM(AI303:AI312)","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!H385","v":"Regular"},{"$f":"+IF(B303=0,0,VLOOKUP(B303,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J302","v":0},{"$f":"+K302","v":0},null,{"$f":"+($J303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$J281*(Límites!$C$9-Límites!$B10)*Clientes!T303*12+$J270*Clientes!T303*Límites!$B10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$J281*(Límites!$C$9-Límites!$B10)*Clientes!U303*12+$J270*Clientes!U303*Límites!$B10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$J281*(Límites!$C$9-Límites!$B10)*Clientes!V303*12+$J270*Clientes!V303*Límites!$B10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$J281*(Límites!$C$9-Límites!$B10)*Clientes!W303*12+$J270*Clientes!W303*Límites!$B10*12)*(1-$C303)*1000","v":0},{"$f":"+M303","v":0},{"$f":"+Potencia!T303*$K303*12*1000*(1-$C303)","v":0},null,0,0,null,0,0,null,{"$f":"+($W303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$W281*(Límites!$C$9-Límites!$B10)*Clientes!T303*12+$W270*Clientes!T303*Límites!$B10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$W281*(Límites!$C$9-Límites!$B10)*Clientes!U303*12+$W270*Clientes!U303*Límites!$B10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$W281*(Límites!$C$9-Límites!$B10)*Clientes!V303*12+$W270*Clientes!V303*Límites!$B10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$W281*(Límites!$C$9-Límites!$B10)*Clientes!W303*12+$W270*Clientes!W303*Límites!$B10*12)*(1-$C303)*1000","v":0},{"$f":"+Z303","v":0},0,{"$f":"+Potencia!U303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!V303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!W303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!T303*$X303*12*1000*(1-$C303)","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!H386","v":"Agro"},{"$f":"+IF(B304=0,0,VLOOKUP(B304,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$J282*(Límites!$C$9-Límites!$B10)*Clientes!T304*12+$J271*Clientes!T304*Límites!$B10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$J282*(Límites!$C$9-Límites!$B10)*Clientes!U304*12+$J271*Clientes!U304*Límites!$B10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$J282*(Límites!$C$9-Límites!$B10)*Clientes!V304*12+$J271*Clientes!V304*Límites!$B10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$J282*(Límites!$C$9-Límites!$B10)*Clientes!W304*12+$J271*Clientes!W304*Límites!$B10*12)*(1-$C304)*1000","v":0},0,{"$f":"+Potencia!T304*$K304*12*1000*(1-$C304)","v":0},null,0,0,null,0,0,null,{"$f":"+($W304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$W282*(Límites!$C$9-Límites!$B10)*Clientes!T304*12+$W271*Clientes!T304*Límites!$B10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$W282*(Límites!$C$9-Límites!$B10)*Clientes!U304*12+$W271*Clientes!U304*Límites!$B10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$W282*(Límites!$C$9-Límites!$B10)*Clientes!V304*12+$W271*Clientes!V304*Límites!$B10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$W282*(Límites!$C$9-Límites!$B10)*Clientes!W304*12+$W271*Clientes!W304*Límites!$B10*12)*(1-$C304)*1000","v":0},0,0,{"$f":"+Potencia!U304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!V304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!W304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!T304*$X304*12*1000*(1-$C304)","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!H387","v":"Jub. 1"},{"$f":"+IF(B305=0,0,VLOOKUP(B305,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$J283*(Límites!$C$9-Límites!$B10)*Clientes!T305*12+$J272*Clientes!T305*Límites!$B10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$J283*(Límites!$C$9-Límites!$B10)*Clientes!U305*12+$J272*Clientes!U305*Límites!$B10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$J283*(Límites!$C$9-Límites!$B10)*Clientes!V305*12+$J272*Clientes!V305*Límites!$B10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$J283*(Límites!$C$9-Límites!$B10)*Clientes!W305*12+$J272*Clientes!W305*Límites!$B10*12)*(1-$C305)*1000","v":0},0,{"$f":"+Potencia!T305*$K305*12*1000*(1-$C305)","v":0},null,0,0,null,0,0,null,{"$f":"+($W305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$W283*(Límites!$C$9-Límites!$B10)*Clientes!T305*12+$W272*Clientes!T305*Límites!$B10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$W283*(Límites!$C$9-Límites!$B10)*Clientes!U305*12+$W272*Clientes!U305*Límites!$B10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$W283*(Límites!$C$9-Límites!$B10)*Clientes!V305*12+$W272*Clientes!V305*Límites!$B10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$W283*(Límites!$C$9-Límites!$B10)*Clientes!W305*12+$W272*Clientes!W305*Límites!$B10*12)*(1-$C305)*1000","v":0},0,0,{"$f":"+Potencia!U305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!V305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!W305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!T305*$X305*12*1000*(1-$C305)","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!H388","v":"Jub. 2"},{"$f":"+IF(B306=0,0,VLOOKUP(B306,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$J284*(Límites!$C$9-Límites!$B10)*Clientes!T306*12+$J273*Clientes!T306*Límites!$B10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$J284*(Límites!$C$9-Límites!$B10)*Clientes!U306*12+$J273*Clientes!U306*Límites!$B10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$J284*(Límites!$C$9-Límites!$B10)*Clientes!V306*12+$J273*Clientes!V306*Límites!$B10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$J284*(Límites!$C$9-Límites!$B10)*Clientes!W306*12+$J273*Clientes!W306*Límites!$B10*12)*(1-$C306)*1000","v":0},0,{"$f":"+Potencia!T306*$K306*12*1000*(1-$C306)","v":0},null,0,0,null,0,0,null,{"$f":"+($W306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$W284*(Límites!$C$9-Límites!$B10)*Clientes!T306*12+$W273*Clientes!T306*Límites!$B10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$W284*(Límites!$C$9-Límites!$B10)*Clientes!U306*12+$W273*Clientes!U306*Límites!$B10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$W284*(Límites!$C$9-Límites!$B10)*Clientes!V306*12+$W273*Clientes!V306*Límites!$B10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$W284*(Límites!$C$9-Límites!$B10)*Clientes!W306*12+$W273*Clientes!W306*Límites!$B10*12)*(1-$C306)*1000","v":0},0,0,{"$f":"+Potencia!U306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!V306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!W306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!T306*$X306*12*1000*(1-$C306)","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!H389","v":"Político"},{"$f":"+IF(B307=0,0,VLOOKUP(B307,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$J285*(Límites!$C$9-Límites!$B10)*Clientes!T307*12+$J274*Clientes!T307*Límites!$B10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$J285*(Límites!$C$9-Límites!$B10)*Clientes!U307*12+$J274*Clientes!U307*Límites!$B10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$J285*(Límites!$C$9-Límites!$B10)*Clientes!V307*12+$J274*Clientes!V307*Límites!$B10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$J285*(Límites!$C$9-Límites!$B10)*Clientes!W307*12+$J274*Clientes!W307*Límites!$B10*12)*(1-$C307)*1000","v":0},0,{"$f":"+Potencia!T307*$K307*12*1000*(1-$C307)","v":0},null,0,0,null,0,0,null,{"$f":"+($W307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$W285*(Límites!$C$9-Límites!$B10)*Clientes!T307*12+$W274*Clientes!T307*Límites!$B10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$W285*(Límites!$C$9-Límites!$B10)*Clientes!U307*12+$W274*Clientes!U307*Límites!$B10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$W285*(Límites!$C$9-Límites!$B10)*Clientes!V307*12+$W274*Clientes!V307*Límites!$B10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$W285*(Límites!$C$9-Límites!$B10)*Clientes!W307*12+$W274*Clientes!W307*Límites!$B10*12)*(1-$C307)*1000","v":0},0,0,{"$f":"+Potencia!U307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!V307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!W307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!T307*$X307*12*1000*(1-$C307)","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!H390","v":"x1"},{"$f":"+IF(B308=0,0,VLOOKUP(B308,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$J286*(Límites!$C$9-Límites!$B10)*Clientes!T308*12+$J275*Clientes!T308*Límites!$B10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$J286*(Límites!$C$9-Límites!$B10)*Clientes!U308*12+$J275*Clientes!U308*Límites!$B10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$J286*(Límites!$C$9-Límites!$B10)*Clientes!V308*12+$J275*Clientes!V308*Límites!$B10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$J286*(Límites!$C$9-Límites!$B10)*Clientes!W308*12+$J275*Clientes!W308*Límites!$B10*12)*(1-$C308)*1000","v":0},0,{"$f":"+Potencia!T308*$K308*12*1000*(1-$C308)","v":0},null,0,0,null,0,0,null,{"$f":"+($W308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$W286*(Límites!$C$9-Límites!$B10)*Clientes!T308*12+$W275*Clientes!T308*Límites!$B10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$W286*(Límites!$C$9-Límites!$B10)*Clientes!U308*12+$W275*Clientes!U308*Límites!$B10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$W286*(Límites!$C$9-Límites!$B10)*Clientes!V308*12+$W275*Clientes!V308*Límites!$B10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$W286*(Límites!$C$9-Límites!$B10)*Clientes!W308*12+$W275*Clientes!W308*Límites!$B10*12)*(1-$C308)*1000","v":0},0,0,{"$f":"+Potencia!U308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!V308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!W308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!T308*$X308*12*1000*(1-$C308)","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!H391","v":"x2"},{"$f":"+IF(B309=0,0,VLOOKUP(B309,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$J287*(Límites!$C$9-Límites!$B10)*Clientes!T309*12+$J276*Clientes!T309*Límites!$B10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$J287*(Límites!$C$9-Límites!$B10)*Clientes!U309*12+$J276*Clientes!U309*Límites!$B10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$J287*(Límites!$C$9-Límites!$B10)*Clientes!V309*12+$J276*Clientes!V309*Límites!$B10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$J287*(Límites!$C$9-Límites!$B10)*Clientes!W309*12+$J276*Clientes!W309*Límites!$B10*12)*(1-$C309)*1000","v":0},0,{"$f":"+Potencia!T309*$K309*12*1000*(1-$C309)","v":0},null,0,0,null,0,0,null,{"$f":"+($W309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$W287*(Límites!$C$9-Límites!$B10)*Clientes!T309*12+$W276*Clientes!T309*Límites!$B10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$W287*(Límites!$C$9-Límites!$B10)*Clientes!U309*12+$W276*Clientes!U309*Límites!$B10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$W287*(Límites!$C$9-Límites!$B10)*Clientes!V309*12+$W276*Clientes!V309*Límites!$B10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$W287*(Límites!$C$9-Límites!$B10)*Clientes!W309*12+$W276*Clientes!W309*Límites!$B10*12)*(1-$C309)*1000","v":0},0,0,{"$f":"+Potencia!U309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!V309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!W309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!T309*$X309*12*1000*(1-$C309)","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!H392","v":"Discap."},{"$f":"+IF(B310=0,0,VLOOKUP(B310,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$J288*(Límites!$C$9-Límites!$B10)*Clientes!T310*12+$J277*Clientes!T310*Límites!$B10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$J288*(Límites!$C$9-Límites!$B10)*Clientes!U310*12+$J277*Clientes!U310*Límites!$B10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$J288*(Límites!$C$9-Límites!$B10)*Clientes!V310*12+$J277*Clientes!V310*Límites!$B10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$J288*(Límites!$C$9-Límites!$B10)*Clientes!W310*12+$J277*Clientes!W310*Límites!$B10*12)*(1-$C310)*1000","v":0},0,{"$f":"+Potencia!T310*$K310*12*1000*(1-$C310)","v":0},null,0,0,null,0,0,null,{"$f":"+($W310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$W288*(Límites!$C$9-Límites!$B10)*Clientes!T310*12+$W277*Clientes!T310*Límites!$B10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$W288*(Límites!$C$9-Límites!$B10)*Clientes!U310*12+$W277*Clientes!U310*Límites!$B10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$W288*(Límites!$C$9-Límites!$B10)*Clientes!V310*12+$W277*Clientes!V310*Límites!$B10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$W288*(Límites!$C$9-Límites!$B10)*Clientes!W310*12+$W277*Clientes!W310*Límites!$B10*12)*(1-$C310)*1000","v":0},0,0,{"$f":"+Potencia!U310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!V310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!W310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!T310*$X310*12*1000*(1-$C310)","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H393","v":"Discapacitados 601-más"},{"$f":"+IF(B311=0,0,VLOOKUP(B311,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$J289*(Límites!$C$9-Límites!$B10)*Clientes!T311*12+$J278*Clientes!T311*Límites!$B10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$J289*(Límites!$C$9-Límites!$B10)*Clientes!U311*12+$J278*Clientes!U311*Límites!$B10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$J289*(Límites!$C$9-Límites!$B10)*Clientes!V311*12+$J278*Clientes!V311*Límites!$B10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$J289*(Límites!$C$9-Límites!$B10)*Clientes!W311*12+$J278*Clientes!W311*Límites!$B10*12)*(1-$C311)*1000","v":0},0,{"$f":"+Potencia!T311*$K311*12*1000*(1-$C311)","v":0},null,0,0,null,0,0,null,{"$f":"+($W311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$W289*(Límites!$C$9-Límites!$B10)*Clientes!T311*12+$W278*Clientes!T311*Límites!$B10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$W289*(Límites!$C$9-Límites!$B10)*Clientes!U311*12+$W278*Clientes!U311*Límites!$B10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$W289*(Límites!$C$9-Límites!$B10)*Clientes!V311*12+$W278*Clientes!V311*Límites!$B10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$W289*(Límites!$C$9-Límites!$B10)*Clientes!W311*12+$W278*Clientes!W311*Límites!$B10*12)*(1-$C311)*1000","v":0},0,0,{"$f":"+Potencia!U311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!V311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!W311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!T311*$X311*12*1000*(1-$C311)","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!H394","v":"Cruz Roja"},{"$f":"+IF(B312=0,0,VLOOKUP(B312,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$J290*(Límites!$C$9-Límites!$B10)*Clientes!T312*12+$J279*Clientes!T312*Límites!$B10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$J290*(Límites!$C$9-Límites!$B10)*Clientes!U312*12+$J279*Clientes!U312*Límites!$B10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$J290*(Límites!$C$9-Límites!$B10)*Clientes!V312*12+$J279*Clientes!V312*Límites!$B10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$J290*(Límites!$C$9-Límites!$B10)*Clientes!W312*12+$J279*Clientes!W312*Límites!$B10*12)*(1-$C312)*1000","v":0},0,{"$f":"+Potencia!T312*$K312*12*1000*(1-$C312)","v":0},null,0,0,null,0,0,null,{"$f":"+($W312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$W290*(Límites!$C$9-Límites!$B10)*Clientes!T312*12+$W279*Clientes!T312*Límites!$B10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$W290*(Límites!$C$9-Límites!$B10)*Clientes!U312*12+$W279*Clientes!U312*Límites!$B10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$W290*(Límites!$C$9-Límites!$B10)*Clientes!V312*12+$W279*Clientes!V312*Límites!$B10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$W290*(Límites!$C$9-Límites!$B10)*Clientes!W312*12+$W279*Clientes!W312*Límites!$B10*12)*(1-$C312)*1000","v":0},0,0,{"$f":"+Potencia!U312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!V312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!W312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!T312*$X312*12*1000*(1-$C312)","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!H395","v":0},{"$f":"+IF(B313=0,0,VLOOKUP(B313,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M314:M323)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z314:Z323)","v":0},{"$f":"+SUM(AA314:AA323)","v":0},{"$f":"+SUM(AB314:AB323)","v":0},{"$f":"+SUM(AC314:AC323)","v":0},{"$f":"+SUM(AD314:AD323)","v":0},0,{"$f":"+SUM(AJ314:AJ323)","v":0},{"$f":"+SUM(AK314:AK323)","v":0},{"$f":"+SUM(AL314:AL323)","v":0},{"$f":"+SUM(AI314:AI323)","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!H396","v":"Regular"},{"$f":"+IF(B314=0,0,VLOOKUP(B314,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J313","v":0},{"$f":"+K313","v":0},null,{"$f":"+($J314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$J281*(Límites!$C$9-Límites!$B10)*Clientes!T314*12+$J270*Clientes!T314*Límites!$B10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$J281*(Límites!$C$9-Límites!$B10)*Clientes!U314*12+$J270*Clientes!U314*Límites!$B10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$J281*(Límites!$C$9-Límites!$B10)*Clientes!V314*12+$J270*Clientes!V314*Límites!$B10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$J281*(Límites!$C$9-Límites!$B10)*Clientes!W314*12+$J270*Clientes!W314*Límites!$B10*12)*(1-$C314)*1000","v":0},{"$f":"+M314","v":0},{"$f":"+Potencia!T314*$K314*12*1000*(1-$C314)","v":0},null,0,0,null,0,0,null,{"$f":"+($W314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$W281*(Límites!$C$9-Límites!$B10)*Clientes!T314*12+$W270*Clientes!T314*Límites!$B10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$W281*(Límites!$C$9-Límites!$B10)*Clientes!U314*12+$W270*Clientes!U314*Límites!$B10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$W281*(Límites!$C$9-Límites!$B10)*Clientes!V314*12+$W270*Clientes!V314*Límites!$B10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$W281*(Límites!$C$9-Límites!$B10)*Clientes!W314*12+$W270*Clientes!W314*Límites!$B10*12)*(1-$C314)*1000","v":0},{"$f":"+Z314","v":0},0,null,null,null,{"$f":"+Potencia!T314*$X314*12*1000*(1-$C314)","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!H397","v":"Agro"},{"$f":"+IF(B315=0,0,VLOOKUP(B315,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$J282*(Límites!$C$9-Límites!$B10)*Clientes!T315*12+$J271*Clientes!T315*Límites!$B10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$J282*(Límites!$C$9-Límites!$B10)*Clientes!U315*12+$J271*Clientes!U315*Límites!$B10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$J282*(Límites!$C$9-Límites!$B10)*Clientes!V315*12+$J271*Clientes!V315*Límites!$B10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$J282*(Límites!$C$9-Límites!$B10)*Clientes!W315*12+$J271*Clientes!W315*Límites!$B10*12)*(1-$C315)*1000","v":0},0,{"$f":"+Potencia!T315*$K315*12*1000*(1-$C315)","v":0},null,0,0,null,0,0,null,{"$f":"+($W315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$W282*(Límites!$C$9-Límites!$B10)*Clientes!T315*12+$W271*Clientes!T315*Límites!$B10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$W282*(Límites!$C$9-Límites!$B10)*Clientes!U315*12+$W271*Clientes!U315*Límites!$B10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$W282*(Límites!$C$9-Límites!$B10)*Clientes!V315*12+$W271*Clientes!V315*Límites!$B10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$W282*(Límites!$C$9-Límites!$B10)*Clientes!W315*12+$W271*Clientes!W315*Límites!$B10*12)*(1-$C315)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T315*$X315*12*1000*(1-$C315)","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!H398","v":"Jub. 1"},{"$f":"+IF(B316=0,0,VLOOKUP(B316,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$J283*(Límites!$C$9-Límites!$B10)*Clientes!T316*12+$J272*Clientes!T316*Límites!$B10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$J283*(Límites!$C$9-Límites!$B10)*Clientes!U316*12+$J272*Clientes!U316*Límites!$B10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$J283*(Límites!$C$9-Límites!$B10)*Clientes!V316*12+$J272*Clientes!V316*Límites!$B10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$J283*(Límites!$C$9-Límites!$B10)*Clientes!W316*12+$J272*Clientes!W316*Límites!$B10*12)*(1-$C316)*1000","v":0},0,{"$f":"+Potencia!T316*$K316*12*1000*(1-$C316)","v":0},null,0,0,null,0,0,null,{"$f":"+($W316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$W283*(Límites!$C$9-Límites!$B10)*Clientes!T316*12+$W272*Clientes!T316*Límites!$B10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$W283*(Límites!$C$9-Límites!$B10)*Clientes!U316*12+$W272*Clientes!U316*Límites!$B10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$W283*(Límites!$C$9-Límites!$B10)*Clientes!V316*12+$W272*Clientes!V316*Límites!$B10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$W283*(Límites!$C$9-Límites!$B10)*Clientes!W316*12+$W272*Clientes!W316*Límites!$B10*12)*(1-$C316)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T316*$X316*12*1000*(1-$C316)","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!H399","v":"Jub. 2"},{"$f":"+IF(B317=0,0,VLOOKUP(B317,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$J284*(Límites!$C$9-Límites!$B10)*Clientes!T317*12+$J273*Clientes!T317*Límites!$B10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$J284*(Límites!$C$9-Límites!$B10)*Clientes!U317*12+$J273*Clientes!U317*Límites!$B10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$J284*(Límites!$C$9-Límites!$B10)*Clientes!V317*12+$J273*Clientes!V317*Límites!$B10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$J284*(Límites!$C$9-Límites!$B10)*Clientes!W317*12+$J273*Clientes!W317*Límites!$B10*12)*(1-$C317)*1000","v":0},0,{"$f":"+Potencia!T317*$K317*12*1000*(1-$C317)","v":0},null,0,0,null,0,0,null,{"$f":"+($W317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$W284*(Límites!$C$9-Límites!$B10)*Clientes!T317*12+$W273*Clientes!T317*Límites!$B10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$W284*(Límites!$C$9-Límites!$B10)*Clientes!U317*12+$W273*Clientes!U317*Límites!$B10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$W284*(Límites!$C$9-Límites!$B10)*Clientes!V317*12+$W273*Clientes!V317*Límites!$B10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$W284*(Límites!$C$9-Límites!$B10)*Clientes!W317*12+$W273*Clientes!W317*Límites!$B10*12)*(1-$C317)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T317*$X317*12*1000*(1-$C317)","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!H400","v":"Político"},{"$f":"+IF(B318=0,0,VLOOKUP(B318,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$J285*(Límites!$C$9-Límites!$B10)*Clientes!T318*12+$J274*Clientes!T318*Límites!$B10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$J285*(Límites!$C$9-Límites!$B10)*Clientes!U318*12+$J274*Clientes!U318*Límites!$B10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$J285*(Límites!$C$9-Límites!$B10)*Clientes!V318*12+$J274*Clientes!V318*Límites!$B10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$J285*(Límites!$C$9-Límites!$B10)*Clientes!W318*12+$J274*Clientes!W318*Límites!$B10*12)*(1-$C318)*1000","v":0},0,{"$f":"+Potencia!T318*$K318*12*1000*(1-$C318)","v":0},null,0,0,null,0,0,null,{"$f":"+($W318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$W285*(Límites!$C$9-Límites!$B10)*Clientes!T318*12+$W274*Clientes!T318*Límites!$B10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$W285*(Límites!$C$9-Límites!$B10)*Clientes!U318*12+$W274*Clientes!U318*Límites!$B10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$W285*(Límites!$C$9-Límites!$B10)*Clientes!V318*12+$W274*Clientes!V318*Límites!$B10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$W285*(Límites!$C$9-Límites!$B10)*Clientes!W318*12+$W274*Clientes!W318*Límites!$B10*12)*(1-$C318)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T318*$X318*12*1000*(1-$C318)","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!H401","v":"x1"},{"$f":"+IF(B319=0,0,VLOOKUP(B319,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$J286*(Límites!$C$9-Límites!$B10)*Clientes!T319*12+$J275*Clientes!T319*Límites!$B10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$J286*(Límites!$C$9-Límites!$B10)*Clientes!U319*12+$J275*Clientes!U319*Límites!$B10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$J286*(Límites!$C$9-Límites!$B10)*Clientes!V319*12+$J275*Clientes!V319*Límites!$B10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$J286*(Límites!$C$9-Límites!$B10)*Clientes!W319*12+$J275*Clientes!W319*Límites!$B10*12)*(1-$C319)*1000","v":0},0,{"$f":"+Potencia!T319*$K319*12*1000*(1-$C319)","v":0},null,0,0,null,0,0,null,{"$f":"+($W319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$W286*(Límites!$C$9-Límites!$B10)*Clientes!T319*12+$W275*Clientes!T319*Límites!$B10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$W286*(Límites!$C$9-Límites!$B10)*Clientes!U319*12+$W275*Clientes!U319*Límites!$B10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$W286*(Límites!$C$9-Límites!$B10)*Clientes!V319*12+$W275*Clientes!V319*Límites!$B10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$W286*(Límites!$C$9-Límites!$B10)*Clientes!W319*12+$W275*Clientes!W319*Límites!$B10*12)*(1-$C319)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T319*$X319*12*1000*(1-$C319)","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!H402","v":"x2"},{"$f":"+IF(B320=0,0,VLOOKUP(B320,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$J287*(Límites!$C$9-Límites!$B10)*Clientes!T320*12+$J276*Clientes!T320*Límites!$B10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$J287*(Límites!$C$9-Límites!$B10)*Clientes!U320*12+$J276*Clientes!U320*Límites!$B10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$J287*(Límites!$C$9-Límites!$B10)*Clientes!V320*12+$J276*Clientes!V320*Límites!$B10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$J287*(Límites!$C$9-Límites!$B10)*Clientes!W320*12+$J276*Clientes!W320*Límites!$B10*12)*(1-$C320)*1000","v":0},0,{"$f":"+Potencia!T320*$K320*12*1000*(1-$C320)","v":0},null,0,0,null,0,0,null,{"$f":"+($W320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$W287*(Límites!$C$9-Límites!$B10)*Clientes!T320*12+$W276*Clientes!T320*Límites!$B10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$W287*(Límites!$C$9-Límites!$B10)*Clientes!U320*12+$W276*Clientes!U320*Límites!$B10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$W287*(Límites!$C$9-Límites!$B10)*Clientes!V320*12+$W276*Clientes!V320*Límites!$B10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$W287*(Límites!$C$9-Límites!$B10)*Clientes!W320*12+$W276*Clientes!W320*Límites!$B10*12)*(1-$C320)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T320*$X320*12*1000*(1-$C320)","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!H403","v":"Discap."},{"$f":"+IF(B321=0,0,VLOOKUP(B321,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$J288*(Límites!$C$9-Límites!$B10)*Clientes!T321*12+$J277*Clientes!T321*Límites!$B10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$J288*(Límites!$C$9-Límites!$B10)*Clientes!U321*12+$J277*Clientes!U321*Límites!$B10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$J288*(Límites!$C$9-Límites!$B10)*Clientes!V321*12+$J277*Clientes!V321*Límites!$B10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$J288*(Límites!$C$9-Límites!$B10)*Clientes!W321*12+$J277*Clientes!W321*Límites!$B10*12)*(1-$C321)*1000","v":0},0,{"$f":"+Potencia!T321*$K321*12*1000*(1-$C321)","v":0},null,0,0,null,0,0,null,{"$f":"+($W321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$W288*(Límites!$C$9-Límites!$B10)*Clientes!T321*12+$W277*Clientes!T321*Límites!$B10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$W288*(Límites!$C$9-Límites!$B10)*Clientes!U321*12+$W277*Clientes!U321*Límites!$B10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$W288*(Límites!$C$9-Límites!$B10)*Clientes!V321*12+$W277*Clientes!V321*Límites!$B10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$W288*(Límites!$C$9-Límites!$B10)*Clientes!W321*12+$W277*Clientes!W321*Límites!$B10*12)*(1-$C321)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T321*$X321*12*1000*(1-$C321)","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H404","v":"Discapacitados 601-más"},{"$f":"+IF(B322=0,0,VLOOKUP(B322,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$J289*(Límites!$C$9-Límites!$B10)*Clientes!T322*12+$J278*Clientes!T322*Límites!$B10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$J289*(Límites!$C$9-Límites!$B10)*Clientes!U322*12+$J278*Clientes!U322*Límites!$B10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$J289*(Límites!$C$9-Límites!$B10)*Clientes!V322*12+$J278*Clientes!V322*Límites!$B10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$J289*(Límites!$C$9-Límites!$B10)*Clientes!W322*12+$J278*Clientes!W322*Límites!$B10*12)*(1-$C322)*1000","v":0},0,{"$f":"+Potencia!T322*$K322*12*1000*(1-$C322)","v":0},null,0,0,null,0,0,null,{"$f":"+($W322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$W289*(Límites!$C$9-Límites!$B10)*Clientes!T322*12+$W278*Clientes!T322*Límites!$B10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$W289*(Límites!$C$9-Límites!$B10)*Clientes!U322*12+$W278*Clientes!U322*Límites!$B10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$W289*(Límites!$C$9-Límites!$B10)*Clientes!V322*12+$W278*Clientes!V322*Límites!$B10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$W289*(Límites!$C$9-Límites!$B10)*Clientes!W322*12+$W278*Clientes!W322*Límites!$B10*12)*(1-$C322)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T322*$X322*12*1000*(1-$C322)","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!H405","v":"Cruz Roja"},{"$f":"+IF(B323=0,0,VLOOKUP(B323,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$J290*(Límites!$C$9-Límites!$B10)*Clientes!T323*12+$J279*Clientes!T323*Límites!$B10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$J290*(Límites!$C$9-Límites!$B10)*Clientes!U323*12+$J279*Clientes!U323*Límites!$B10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$J290*(Límites!$C$9-Límites!$B10)*Clientes!V323*12+$J279*Clientes!V323*Límites!$B10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$J290*(Límites!$C$9-Límites!$B10)*Clientes!W323*12+$J279*Clientes!W323*Límites!$B10*12)*(1-$C323)*1000","v":0},0,{"$f":"+Potencia!T323*$K323*12*1000*(1-$C323)","v":0},null,0,0,null,0,0,null,{"$f":"+($W323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$W290*(Límites!$C$9-Límites!$B10)*Clientes!T323*12+$W279*Clientes!T323*Límites!$B10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$W290*(Límites!$C$9-Límites!$B10)*Clientes!U323*12+$W279*Clientes!U323*Límites!$B10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$W290*(Límites!$C$9-Límites!$B10)*Clientes!V323*12+$W279*Clientes!V323*Límites!$B10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$W290*(Límites!$C$9-Límites!$B10)*Clientes!W323*12+$W279*Clientes!W323*Límites!$B10*12)*(1-$C323)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T323*$X323*12*1000*(1-$C323)","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!H406","v":0},{"$f":"+IF(B324=0,0,VLOOKUP(B324,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,null,null,null,{"$f":"+SUM(M325,M336,M347,M358,M369)","v":0},0,0,0,0,0,null,{"$f":"IF(Q324=0,0,$E324*$F$3*G324/$Q$324)","v":0},{"$f":"IF(R324=0,0,$E324*$F$3*H324/$R$324)","v":0},null,{"$f":"+J324*T324","v":0},{"$f":"+U324*K324","v":0},null,{"$f":"+SUM(Z325,Z336,Z347,Z358,Z369)","v":0},{"$f":"+SUM(AA325,AA336,AA347,AA358,AA369)","v":0},{"$f":"+SUM(AB325,AB336,AB347,AB358,AB369)","v":0},{"$f":"+SUM(AC325,AC336,AC347,AC358,AC369)","v":0},{"$f":"+SUM(AD325,AD336,AD347,AD358,AD369)","v":0},{"$f":"+AI324","v":0},{"$f":"+SUM(AF325,AF336,AF347,AF358,AF369)","v":0},{"$f":"+SUM(AG325,AG336,AG347,AG358,AG369)","v":0},{"$f":"+SUM(AH325,AH336,AH347,AH358,AH369)","v":0},{"$f":"+SUM(AI325,AI336,AI347,AI358,AI369)","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!H407","v":0},{"$f":"+IF(B325=0,0,VLOOKUP(B325,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E324","v":0},null,{"$f":"+G324","v":1},{"$f":"+H324","v":0},null,0,0,null,{"$f":"+SUM(M326:M335)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z326:Z335)","v":0},{"$f":"+SUM(AA326:AA335)","v":0},{"$f":"+SUM(AB326:AB335)","v":0},{"$f":"+SUM(AC326:AC335)","v":0},{"$f":"+SUM(AD326:AD335)","v":0},0,{"$f":"+SUM(AF326:AF335)","v":0},{"$f":"+SUM(AG326:AG335)","v":0},{"$f":"+SUM(AH326:AH335)","v":0},{"$f":"+SUM(AI326:AI335)","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!H408","v":"Regular"},{"$f":"+IF(B326=0,0,VLOOKUP(B326,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E325","v":0},null,1,0,null,{"$f":"+J325","v":0},{"$f":"+K325","v":0},null,{"$f":"+$J326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+M326","v":0},{"$f":"+Potencia!T326*$K326*12*1000*(1-$C326)","v":0},null,0,0,null,0,0,null,{"$f":"+$W326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+Z326","v":0},0,{"$f":"+Potencia!U326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!V326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!W326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!T326*$X326*12*1000*(1-$C326)","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!H409","v":"Agro"},{"$f":"+IF(B327=0,0,VLOOKUP(B327,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AC327*(1-$C327)*1000","v":0},0,{"$f":"+Potencia!T327*$K327*12*1000*(1-$C327)","v":0},null,0,0,null,0,0,null,{"$f":"+$W327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AC327*(1-$C327)*1000","v":0},0,0,{"$f":"+Potencia!U327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!V327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!W327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!T327*$X327*12*1000*(1-$C327)","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!H410","v":"Jub. 1"},{"$f":"+IF(B328=0,0,VLOOKUP(B328,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AC328*(1-$C328)*1000","v":0},0,{"$f":"+Potencia!T328*$K328*12*1000*(1-$C328)","v":0},null,0,0,null,0,0,null,{"$f":"+$W328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AC328*(1-$C328)*1000","v":0},0,0,{"$f":"+Potencia!U328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!V328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!W328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!T328*$X328*12*1000*(1-$C328)","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!H411","v":"Jub. 2"},{"$f":"+IF(B329=0,0,VLOOKUP(B329,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,{"$f":"+Potencia!T329*$K329*12*1000*(1-$C329)","v":0},null,0,0,null,0,0,null,{"$f":"+$W329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,0,{"$f":"+Potencia!U329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!V329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!W329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!T329*$X329*12*1000*(1-$C329)","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!H412","v":"Político"},{"$f":"+IF(B330=0,0,VLOOKUP(B330,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AC330*(1-$C330)*1000","v":0},0,{"$f":"+Potencia!T330*$K330*12*1000*(1-$C330)","v":0},null,0,0,null,0,0,null,{"$f":"+$W330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AC330*(1-$C330)*1000","v":0},0,0,{"$f":"+Potencia!U330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!V330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!W330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!T330*$X330*12*1000*(1-$C330)","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!H413","v":"x1"},{"$f":"+IF(B331=0,0,VLOOKUP(B331,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AC331*(1-$C331)*1000","v":0},0,{"$f":"+Potencia!T331*$K331*12*1000*(1-$C331)","v":0},null,0,0,null,0,0,null,{"$f":"+$W331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AC331*(1-$C331)*1000","v":0},0,0,{"$f":"+Potencia!U331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!V331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!W331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!T331*$X331*12*1000*(1-$C331)","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!H414","v":"x2"},{"$f":"+IF(B332=0,0,VLOOKUP(B332,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,{"$f":"+Potencia!T332*$K332*12*1000*(1-$C332)","v":0},null,0,0,null,0,0,null,{"$f":"+$W332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,0,{"$f":"+Potencia!U332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!V332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!W332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!T332*$X332*12*1000*(1-$C332)","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!H415","v":"Discap."},{"$f":"+IF(B333=0,0,VLOOKUP(B333,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AC333*(1-$C333)*1000","v":0},0,{"$f":"+Potencia!T333*$K333*12*1000*(1-$C333)","v":0},null,0,0,null,0,0,null,{"$f":"+$W333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AC333*(1-$C333)*1000","v":0},0,0,{"$f":"+Potencia!U333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!V333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!W333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!T333*$X333*12*1000*(1-$C333)","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H416","v":"Discapacitados 601-más"},{"$f":"+IF(B334=0,0,VLOOKUP(B334,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,{"$f":"+Potencia!T334*$K334*12*1000*(1-$C334)","v":0},null,0,0,null,0,0,null,{"$f":"+$W334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,0,{"$f":"+Potencia!U334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!V334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!W334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!T334*$X334*12*1000*(1-$C334)","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!H417","v":"Cruz Roja"},{"$f":"+IF(B335=0,0,VLOOKUP(B335,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AC335*(1-$C335)*1000","v":0},0,{"$f":"+Potencia!T335*$K335*12*1000*(1-$C335)","v":0},null,0,0,null,0,0,null,{"$f":"+$W335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AC335*(1-$C335)*1000","v":0},0,0,{"$f":"+Potencia!U335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!V335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!W335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!T335*$X335*12*1000*(1-$C335)","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H418","v":0},{"$f":"+IF(B336=0,0,VLOOKUP(B336,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M337:M346)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z337:Z346)","v":0},{"$f":"+SUM(AA337:AA346)","v":0},{"$f":"+SUM(AB337:AB346)","v":0},{"$f":"+SUM(AC337:AC346)","v":0},{"$f":"+SUM(AD337:AD346)","v":0},0,{"$f":"+SUM(AF337:AF346)","v":0},{"$f":"+SUM(AG337:AG346)","v":0},{"$f":"+SUM(AH337:AH346)","v":0},{"$f":"+SUM(AI337:AI346)","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!H419","v":"Regular"},{"$f":"+IF(B337=0,0,VLOOKUP(B337,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J336","v":0},{"$f":"+K336","v":0},null,{"$f":"+($J337*(Energía!Z337-Clientes!T337*Límites!$B11*12)+$J326*Clientes!T337*Límites!$B11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AA337-Clientes!U337*Límites!$B11*12)+$J326*Clientes!U337*Límites!$B11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AB337-Clientes!V337*Límites!$B11*12)+$J326*Clientes!V337*Límites!$B11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AC337-Clientes!W337*Límites!$B11*12)+$J326*Clientes!W337*Límites!$B11*12)*(1-$C337)*1000","v":0},{"$f":"+M337","v":0},{"$f":"+Potencia!T337*$K337*12*1000*(1-$C337)","v":0},null,0,0,null,0,0,null,{"$f":"+($W337*(Energía!Z337-Clientes!T337*Límites!$B11*12)+$W326*Clientes!T337*Límites!$B11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AA337-Clientes!U337*Límites!$B11*12)+$W326*Clientes!U337*Límites!$B11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AB337-Clientes!V337*Límites!$B11*12)+$W326*Clientes!V337*Límites!$B11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AC337-Clientes!W337*Límites!$B11*12)+$W326*Clientes!W337*Límites!$B11*12)*(1-$C337)*1000","v":0},{"$f":"+Z337","v":0},0,{"$f":"+Potencia!U337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!V337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!W337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!T337*$X337*12*1000*(1-$C337)","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!H420","v":"Agro"},{"$f":"+IF(B338=0,0,VLOOKUP(B338,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J338*(Energía!Z338-Clientes!T338*Límites!$B11*12)+$J327*Clientes!T338*Límites!$B11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AA338-Clientes!U338*Límites!$B11*12)+$J327*Clientes!U338*Límites!$B11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AB338-Clientes!V338*Límites!$B11*12)+$J327*Clientes!V338*Límites!$B11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AC338-Clientes!W338*Límites!$B11*12)+$J327*Clientes!W338*Límites!$B11*12)*(1-$C338)*1000","v":0},0,{"$f":"+Potencia!T338*$K338*12*1000*(1-$C338)","v":0},null,0,0,null,0,0,null,{"$f":"+($W338*(Energía!Z338-Clientes!T338*Límites!$B11*12)+$W327*Clientes!T338*Límites!$B11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AA338-Clientes!U338*Límites!$B11*12)+$W327*Clientes!U338*Límites!$B11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AB338-Clientes!V338*Límites!$B11*12)+$W327*Clientes!V338*Límites!$B11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AC338-Clientes!W338*Límites!$B11*12)+$W327*Clientes!W338*Límites!$B11*12)*(1-$C338)*1000","v":0},0,0,{"$f":"+Potencia!U338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!V338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!W338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!T338*$X338*12*1000*(1-$C338)","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!H421","v":"Jub. 1"},{"$f":"+IF(B339=0,0,VLOOKUP(B339,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J339*(Energía!Z339-Clientes!T339*Límites!$B11*12)+$J328*Clientes!T339*Límites!$B11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AA339-Clientes!U339*Límites!$B11*12)+$J328*Clientes!U339*Límites!$B11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AB339-Clientes!V339*Límites!$B11*12)+$J328*Clientes!V339*Límites!$B11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AC339-Clientes!W339*Límites!$B11*12)+$J328*Clientes!W339*Límites!$B11*12)*(1-$C339)*1000","v":0},0,{"$f":"+Potencia!T339*$K339*12*1000*(1-$C339)","v":0},null,0,0,null,0,0,null,{"$f":"+($W339*(Energía!Z339-Clientes!T339*Límites!$B11*12)+$W328*Clientes!T339*Límites!$B11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AA339-Clientes!U339*Límites!$B11*12)+$W328*Clientes!U339*Límites!$B11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AB339-Clientes!V339*Límites!$B11*12)+$W328*Clientes!V339*Límites!$B11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AC339-Clientes!W339*Límites!$B11*12)+$W328*Clientes!W339*Límites!$B11*12)*(1-$C339)*1000","v":0},0,0,{"$f":"+Potencia!U339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!V339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!W339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!T339*$X339*12*1000*(1-$C339)","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!H422","v":"Jub. 2"},{"$f":"+IF(B340=0,0,VLOOKUP(B340,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J340*(Energía!Z340-Clientes!T340*Límites!$B11*12)+$J329*Clientes!T340*Límites!$B11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AA340-Clientes!U340*Límites!$B11*12)+$J329*Clientes!U340*Límites!$B11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AB340-Clientes!V340*Límites!$B11*12)+$J329*Clientes!V340*Límites!$B11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AC340-Clientes!W340*Límites!$B11*12)+$J329*Clientes!W340*Límites!$B11*12)*(1-$C340)*1000","v":0},0,{"$f":"+Potencia!T340*$K340*12*1000*(1-$C340)","v":0},null,0,0,null,0,0,null,{"$f":"+($W340*(Energía!Z340-Clientes!T340*Límites!$B11*12)+$W329*Clientes!T340*Límites!$B11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AA340-Clientes!U340*Límites!$B11*12)+$W329*Clientes!U340*Límites!$B11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AB340-Clientes!V340*Límites!$B11*12)+$W329*Clientes!V340*Límites!$B11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AC340-Clientes!W340*Límites!$B11*12)+$W329*Clientes!W340*Límites!$B11*12)*(1-$C340)*1000","v":0},0,0,{"$f":"+Potencia!U340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!V340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!W340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!T340*$X340*12*1000*(1-$C340)","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!H423","v":"Político"},{"$f":"+IF(B341=0,0,VLOOKUP(B341,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J341*(Energía!Z341-Clientes!T341*Límites!$B11*12)+$J330*Clientes!T341*Límites!$B11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AA341-Clientes!U341*Límites!$B11*12)+$J330*Clientes!U341*Límites!$B11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AB341-Clientes!V341*Límites!$B11*12)+$J330*Clientes!V341*Límites!$B11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AC341-Clientes!W341*Límites!$B11*12)+$J330*Clientes!W341*Límites!$B11*12)*(1-$C341)*1000","v":0},0,{"$f":"+Potencia!T341*$K341*12*1000*(1-$C341)","v":0},null,0,0,null,0,0,null,{"$f":"+($W341*(Energía!Z341-Clientes!T341*Límites!$B11*12)+$W330*Clientes!T341*Límites!$B11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AA341-Clientes!U341*Límites!$B11*12)+$W330*Clientes!U341*Límites!$B11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AB341-Clientes!V341*Límites!$B11*12)+$W330*Clientes!V341*Límites!$B11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AC341-Clientes!W341*Límites!$B11*12)+$W330*Clientes!W341*Límites!$B11*12)*(1-$C341)*1000","v":0},0,0,{"$f":"+Potencia!U341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!V341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!W341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!T341*$X341*12*1000*(1-$C341)","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!H424","v":"x1"},{"$f":"+IF(B342=0,0,VLOOKUP(B342,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J342*(Energía!Z342-Clientes!T342*Límites!$B11*12)+$J331*Clientes!T342*Límites!$B11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AA342-Clientes!U342*Límites!$B11*12)+$J331*Clientes!U342*Límites!$B11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AB342-Clientes!V342*Límites!$B11*12)+$J331*Clientes!V342*Límites!$B11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AC342-Clientes!W342*Límites!$B11*12)+$J331*Clientes!W342*Límites!$B11*12)*(1-$C342)*1000","v":0},0,{"$f":"+Potencia!T342*$K342*12*1000*(1-$C342)","v":0},null,0,0,null,0,0,null,{"$f":"+($W342*(Energía!Z342-Clientes!T342*Límites!$B11*12)+$W331*Clientes!T342*Límites!$B11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AA342-Clientes!U342*Límites!$B11*12)+$W331*Clientes!U342*Límites!$B11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AB342-Clientes!V342*Límites!$B11*12)+$W331*Clientes!V342*Límites!$B11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AC342-Clientes!W342*Límites!$B11*12)+$W331*Clientes!W342*Límites!$B11*12)*(1-$C342)*1000","v":0},0,0,{"$f":"+Potencia!U342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!V342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!W342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!T342*$X342*12*1000*(1-$C342)","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!H425","v":"x2"},{"$f":"+IF(B343=0,0,VLOOKUP(B343,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J343*(Energía!Z343-Clientes!T343*Límites!$B11*12)+$J332*Clientes!T343*Límites!$B11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AA343-Clientes!U343*Límites!$B11*12)+$J332*Clientes!U343*Límites!$B11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AB343-Clientes!V343*Límites!$B11*12)+$J332*Clientes!V343*Límites!$B11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AC343-Clientes!W343*Límites!$B11*12)+$J332*Clientes!W343*Límites!$B11*12)*(1-$C343)*1000","v":0},0,{"$f":"+Potencia!T343*$K343*12*1000*(1-$C343)","v":0},null,0,0,null,0,0,null,{"$f":"+($W343*(Energía!Z343-Clientes!T343*Límites!$B11*12)+$W332*Clientes!T343*Límites!$B11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AA343-Clientes!U343*Límites!$B11*12)+$W332*Clientes!U343*Límites!$B11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AB343-Clientes!V343*Límites!$B11*12)+$W332*Clientes!V343*Límites!$B11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AC343-Clientes!W343*Límites!$B11*12)+$W332*Clientes!W343*Límites!$B11*12)*(1-$C343)*1000","v":0},0,0,{"$f":"+Potencia!U343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!V343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!W343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!T343*$X343*12*1000*(1-$C343)","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!H426","v":"Discap."},{"$f":"+IF(B344=0,0,VLOOKUP(B344,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J344*(Energía!Z344-Clientes!T344*Límites!$B11*12)+$J333*Clientes!T344*Límites!$B11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AA344-Clientes!U344*Límites!$B11*12)+$J333*Clientes!U344*Límites!$B11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AB344-Clientes!V344*Límites!$B11*12)+$J333*Clientes!V344*Límites!$B11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AC344-Clientes!W344*Límites!$B11*12)+$J333*Clientes!W344*Límites!$B11*12)*(1-$C344)*1000","v":0},0,{"$f":"+Potencia!T344*$K344*12*1000*(1-$C344)","v":0},null,0,0,null,0,0,null,{"$f":"+($W344*(Energía!Z344-Clientes!T344*Límites!$B11*12)+$W333*Clientes!T344*Límites!$B11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AA344-Clientes!U344*Límites!$B11*12)+$W333*Clientes!U344*Límites!$B11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AB344-Clientes!V344*Límites!$B11*12)+$W333*Clientes!V344*Límites!$B11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AC344-Clientes!W344*Límites!$B11*12)+$W333*Clientes!W344*Límites!$B11*12)*(1-$C344)*1000","v":0},0,0,{"$f":"+Potencia!U344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!V344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!W344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!T344*$X344*12*1000*(1-$C344)","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H427","v":"Discapacitados 601-más"},{"$f":"+IF(B345=0,0,VLOOKUP(B345,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J345*(Energía!Z345-Clientes!T345*Límites!$B11*12)+$J334*Clientes!T345*Límites!$B11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AA345-Clientes!U345*Límites!$B11*12)+$J334*Clientes!U345*Límites!$B11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AB345-Clientes!V345*Límites!$B11*12)+$J334*Clientes!V345*Límites!$B11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AC345-Clientes!W345*Límites!$B11*12)+$J334*Clientes!W345*Límites!$B11*12)*(1-$C345)*1000","v":0},0,{"$f":"+Potencia!T345*$K345*12*1000*(1-$C345)","v":0},null,0,0,null,0,0,null,{"$f":"+($W345*(Energía!Z345-Clientes!T345*Límites!$B11*12)+$W334*Clientes!T345*Límites!$B11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AA345-Clientes!U345*Límites!$B11*12)+$W334*Clientes!U345*Límites!$B11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AB345-Clientes!V345*Límites!$B11*12)+$W334*Clientes!V345*Límites!$B11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AC345-Clientes!W345*Límites!$B11*12)+$W334*Clientes!W345*Límites!$B11*12)*(1-$C345)*1000","v":0},0,0,{"$f":"+Potencia!U345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!V345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!W345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!T345*$X345*12*1000*(1-$C345)","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!H428","v":"Cruz Roja"},{"$f":"+IF(B346=0,0,VLOOKUP(B346,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J346*(Energía!Z346-Clientes!T346*Límites!$B11*12)+$J335*Clientes!T346*Límites!$B11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AA346-Clientes!U346*Límites!$B11*12)+$J335*Clientes!U346*Límites!$B11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AB346-Clientes!V346*Límites!$B11*12)+$J335*Clientes!V346*Límites!$B11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AC346-Clientes!W346*Límites!$B11*12)+$J335*Clientes!W346*Límites!$B11*12)*(1-$C346)*1000","v":0},0,{"$f":"+Potencia!T346*$K346*12*1000*(1-$C346)","v":0},null,0,0,null,0,0,null,{"$f":"+($W346*(Energía!Z346-Clientes!T346*Límites!$B11*12)+$W335*Clientes!T346*Límites!$B11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AA346-Clientes!U346*Límites!$B11*12)+$W335*Clientes!U346*Límites!$B11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AB346-Clientes!V346*Límites!$B11*12)+$W335*Clientes!V346*Límites!$B11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AC346-Clientes!W346*Límites!$B11*12)+$W335*Clientes!W346*Límites!$B11*12)*(1-$C346)*1000","v":0},0,0,{"$f":"+Potencia!U346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!V346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!W346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!T346*$X346*12*1000*(1-$C346)","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H429","v":0},{"$f":"+IF(B347=0,0,VLOOKUP(B347,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M348:M357)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z348:Z357)","v":0},{"$f":"+SUM(AA348:AA357)","v":0},{"$f":"+SUM(AB348:AB357)","v":0},{"$f":"+SUM(AC348:AC357)","v":0},{"$f":"+SUM(AD348:AD357)","v":0},0,{"$f":"+SUM(AF348:AF357)","v":0},{"$f":"+SUM(AG348:AG357)","v":0},{"$f":"+SUM(AH348:AH357)","v":0},{"$f":"+SUM(AI348:AI357)","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!H430","v":"Regular"},{"$f":"+IF(B348=0,0,VLOOKUP(B348,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J347","v":0},{"$f":"+K347","v":0},null,{"$f":"+($J348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B11)*Clientes!T348*12+$J326*Clientes!T348*Límites!$B11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B11)*Clientes!U348*12+$J326*Clientes!U348*Límites!$B11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B11)*Clientes!V348*12+$J326*Clientes!V348*Límites!$B11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B11)*Clientes!W348*12+$J326*Clientes!W348*Límites!$B11*12)*(1-$C348)*1000","v":0},{"$f":"+M348","v":0},{"$f":"+Potencia!T348*$K348*12*1000*(1-$C348)","v":0},null,0,0,null,0,0,null,{"$f":"+($W348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B11)*Clientes!T348*12+$W326*Clientes!T348*Límites!$B11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B11)*Clientes!U348*12+$W326*Clientes!U348*Límites!$B11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B11)*Clientes!V348*12+$W326*Clientes!V348*Límites!$B11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B11)*Clientes!W348*12+$W326*Clientes!W348*Límites!$B11*12)*(1-$C348)*1000","v":0},{"$f":"+Z348","v":0},0,{"$f":"+Potencia!U348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!V348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!W348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!T348*$X348*12*1000*(1-$C348)","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!H431","v":"Agro"},{"$f":"+IF(B349=0,0,VLOOKUP(B349,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B11)*Clientes!T349*12+$J327*Clientes!T349*Límites!$B11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B11)*Clientes!U349*12+$J327*Clientes!U349*Límites!$B11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B11)*Clientes!V349*12+$J327*Clientes!V349*Límites!$B11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B11)*Clientes!W349*12+$J327*Clientes!W349*Límites!$B11*12)*(1-$C349)*1000","v":0},0,{"$f":"+Potencia!T349*$K349*12*1000*(1-$C349)","v":0},null,0,0,null,0,0,null,{"$f":"+($W349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B11)*Clientes!T349*12+$W327*Clientes!T349*Límites!$B11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B11)*Clientes!U349*12+$W327*Clientes!U349*Límites!$B11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B11)*Clientes!V349*12+$W327*Clientes!V349*Límites!$B11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B11)*Clientes!W349*12+$W327*Clientes!W349*Límites!$B11*12)*(1-$C349)*1000","v":0},0,0,{"$f":"+Potencia!U349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!V349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!W349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!T349*$X349*12*1000*(1-$C349)","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!H432","v":"Jub. 1"},{"$f":"+IF(B350=0,0,VLOOKUP(B350,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B11)*Clientes!T350*12+$J328*Clientes!T350*Límites!$B11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B11)*Clientes!U350*12+$J328*Clientes!U350*Límites!$B11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B11)*Clientes!V350*12+$J328*Clientes!V350*Límites!$B11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B11)*Clientes!W350*12+$J328*Clientes!W350*Límites!$B11*12)*(1-$C350)*1000","v":0},0,{"$f":"+Potencia!T350*$K350*12*1000*(1-$C350)","v":0},null,0,0,null,0,0,null,{"$f":"+($W350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B11)*Clientes!T350*12+$W328*Clientes!T350*Límites!$B11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B11)*Clientes!U350*12+$W328*Clientes!U350*Límites!$B11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B11)*Clientes!V350*12+$W328*Clientes!V350*Límites!$B11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B11)*Clientes!W350*12+$W328*Clientes!W350*Límites!$B11*12)*(1-$C350)*1000","v":0},0,0,{"$f":"+Potencia!U350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!V350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!W350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!T350*$X350*12*1000*(1-$C350)","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!H433","v":"Jub. 2"},{"$f":"+IF(B351=0,0,VLOOKUP(B351,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B11)*Clientes!T351*12+$J329*Clientes!T351*Límites!$B11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B11)*Clientes!U351*12+$J329*Clientes!U351*Límites!$B11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B11)*Clientes!V351*12+$J329*Clientes!V351*Límites!$B11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B11)*Clientes!W351*12+$J329*Clientes!W351*Límites!$B11*12)*(1-$C351)*1000","v":0},0,{"$f":"+Potencia!T351*$K351*12*1000*(1-$C351)","v":0},null,0,0,null,0,0,null,{"$f":"+($W351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B11)*Clientes!T351*12+$W329*Clientes!T351*Límites!$B11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B11)*Clientes!U351*12+$W329*Clientes!U351*Límites!$B11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B11)*Clientes!V351*12+$W329*Clientes!V351*Límites!$B11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B11)*Clientes!W351*12+$W329*Clientes!W351*Límites!$B11*12)*(1-$C351)*1000","v":0},0,0,{"$f":"+Potencia!U351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!V351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!W351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!T351*$X351*12*1000*(1-$C351)","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!H434","v":"Político"},{"$f":"+IF(B352=0,0,VLOOKUP(B352,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B11)*Clientes!T352*12+$J330*Clientes!T352*Límites!$B11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B11)*Clientes!U352*12+$J330*Clientes!U352*Límites!$B11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B11)*Clientes!V352*12+$J330*Clientes!V352*Límites!$B11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B11)*Clientes!W352*12+$J330*Clientes!W352*Límites!$B11*12)*(1-$C352)*1000","v":0},0,{"$f":"+Potencia!T352*$K352*12*1000*(1-$C352)","v":0},null,0,0,null,0,0,null,{"$f":"+($W352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B11)*Clientes!T352*12+$W330*Clientes!T352*Límites!$B11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B11)*Clientes!U352*12+$W330*Clientes!U352*Límites!$B11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B11)*Clientes!V352*12+$W330*Clientes!V352*Límites!$B11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B11)*Clientes!W352*12+$W330*Clientes!W352*Límites!$B11*12)*(1-$C352)*1000","v":0},0,0,{"$f":"+Potencia!U352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!V352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!W352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!T352*$X352*12*1000*(1-$C352)","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!H435","v":"x1"},{"$f":"+IF(B353=0,0,VLOOKUP(B353,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B11)*Clientes!T353*12+$J331*Clientes!T353*Límites!$B11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B11)*Clientes!U353*12+$J331*Clientes!U353*Límites!$B11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B11)*Clientes!V353*12+$J331*Clientes!V353*Límites!$B11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B11)*Clientes!W353*12+$J331*Clientes!W353*Límites!$B11*12)*(1-$C353)*1000","v":0},0,{"$f":"+Potencia!T353*$K353*12*1000*(1-$C353)","v":0},null,0,0,null,0,0,null,{"$f":"+($W353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B11)*Clientes!T353*12+$W331*Clientes!T353*Límites!$B11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B11)*Clientes!U353*12+$W331*Clientes!U353*Límites!$B11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B11)*Clientes!V353*12+$W331*Clientes!V353*Límites!$B11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B11)*Clientes!W353*12+$W331*Clientes!W353*Límites!$B11*12)*(1-$C353)*1000","v":0},0,0,{"$f":"+Potencia!U353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!V353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!W353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!T353*$X353*12*1000*(1-$C353)","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!H436","v":"x2"},{"$f":"+IF(B354=0,0,VLOOKUP(B354,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B11)*Clientes!T354*12+$J332*Clientes!T354*Límites!$B11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B11)*Clientes!U354*12+$J332*Clientes!U354*Límites!$B11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B11)*Clientes!V354*12+$J332*Clientes!V354*Límites!$B11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B11)*Clientes!W354*12+$J332*Clientes!W354*Límites!$B11*12)*(1-$C354)*1000","v":0},0,{"$f":"+Potencia!T354*$K354*12*1000*(1-$C354)","v":0},null,0,0,null,0,0,null,{"$f":"+($W354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B11)*Clientes!T354*12+$W332*Clientes!T354*Límites!$B11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B11)*Clientes!U354*12+$W332*Clientes!U354*Límites!$B11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B11)*Clientes!V354*12+$W332*Clientes!V354*Límites!$B11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B11)*Clientes!W354*12+$W332*Clientes!W354*Límites!$B11*12)*(1-$C354)*1000","v":0},0,0,{"$f":"+Potencia!U354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!V354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!W354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!T354*$X354*12*1000*(1-$C354)","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!H437","v":"Discap."},{"$f":"+IF(B355=0,0,VLOOKUP(B355,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B11)*Clientes!T355*12+$J333*Clientes!T355*Límites!$B11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B11)*Clientes!U355*12+$J333*Clientes!U355*Límites!$B11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B11)*Clientes!V355*12+$J333*Clientes!V355*Límites!$B11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B11)*Clientes!W355*12+$J333*Clientes!W355*Límites!$B11*12)*(1-$C355)*1000","v":0},0,{"$f":"+Potencia!T355*$K355*12*1000*(1-$C355)","v":0},null,0,0,null,0,0,null,{"$f":"+($W355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B11)*Clientes!T355*12+$W333*Clientes!T355*Límites!$B11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B11)*Clientes!U355*12+$W333*Clientes!U355*Límites!$B11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B11)*Clientes!V355*12+$W333*Clientes!V355*Límites!$B11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B11)*Clientes!W355*12+$W333*Clientes!W355*Límites!$B11*12)*(1-$C355)*1000","v":0},0,0,{"$f":"+Potencia!U355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!V355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!W355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!T355*$X355*12*1000*(1-$C355)","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H438","v":"Discapacitados 601-más"},{"$f":"+IF(B356=0,0,VLOOKUP(B356,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B11)*Clientes!T356*12+$J334*Clientes!T356*Límites!$B11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B11)*Clientes!U356*12+$J334*Clientes!U356*Límites!$B11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B11)*Clientes!V356*12+$J334*Clientes!V356*Límites!$B11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B11)*Clientes!W356*12+$J334*Clientes!W356*Límites!$B11*12)*(1-$C356)*1000","v":0},0,{"$f":"+Potencia!T356*$K356*12*1000*(1-$C356)","v":0},null,{"$f":"IF(Q356=0,0,$E356*$F$3*G356/$Q$324)","v":0},{"$f":"IF(R356=0,0,$E356*$F$3*H356/$R$324)","v":0},null,0,0,null,{"$f":"+($W356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B11)*Clientes!T356*12+$W334*Clientes!T356*Límites!$B11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B11)*Clientes!U356*12+$W334*Clientes!U356*Límites!$B11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B11)*Clientes!V356*12+$W334*Clientes!V356*Límites!$B11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B11)*Clientes!W356*12+$W334*Clientes!W356*Límites!$B11*12)*(1-$C356)*1000","v":0},0,0,{"$f":"+Potencia!U356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!V356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!W356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!T356*$X356*12*1000*(1-$C356)","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!H439","v":"Cruz Roja"},{"$f":"+IF(B357=0,0,VLOOKUP(B357,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G356","v":1},{"$f":"+H356","v":0},null,0,0,null,{"$f":"+($J357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B11)*Clientes!T357*12+$J335*Clientes!T357*Límites!$B11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B11)*Clientes!U357*12+$J335*Clientes!U357*Límites!$B11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B11)*Clientes!V357*12+$J335*Clientes!V357*Límites!$B11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B11)*Clientes!W357*12+$J335*Clientes!W357*Límites!$B11*12)*(1-$C357)*1000","v":0},0,{"$f":"+Potencia!T357*$K357*12*1000*(1-$C357)","v":0},null,0,0,null,0,0,null,{"$f":"+($W357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B11)*Clientes!T357*12+$W335*Clientes!T357*Límites!$B11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B11)*Clientes!U357*12+$W335*Clientes!U357*Límites!$B11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B11)*Clientes!V357*12+$W335*Clientes!V357*Límites!$B11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B11)*Clientes!W357*12+$W335*Clientes!W357*Límites!$B11*12)*(1-$C357)*1000","v":0},0,0,{"$f":"+Potencia!U357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!V357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!W357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!T357*$X357*12*1000*(1-$C357)","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!H440","v":0},{"$f":"+IF(B358=0,0,VLOOKUP(B358,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M359:M368)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z359:Z368)","v":0},{"$f":"+SUM(AA359:AA368)","v":0},{"$f":"+SUM(AB359:AB368)","v":0},{"$f":"+SUM(AC359:AC368)","v":0},{"$f":"+SUM(AD359:AD368)","v":0},0,{"$f":"+SUM(AF359:AF368)","v":0},{"$f":"+SUM(AG359:AG368)","v":0},{"$f":"+SUM(AH359:AH368)","v":0},{"$f":"+SUM(AI359:AI368)","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!H441","v":"Regular"},{"$f":"+IF(B359=0,0,VLOOKUP(B359,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J358","v":0},{"$f":"+K358","v":0},null,{"$f":"+($J359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$J337*(Límites!$C$9-Límites!$B11)*Clientes!T359*12+$J326*Clientes!T359*Límites!$B11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$J337*(Límites!$C$9-Límites!$B11)*Clientes!U359*12+$J326*Clientes!U359*Límites!$B11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$J337*(Límites!$C$9-Límites!$B11)*Clientes!V359*12+$J326*Clientes!V359*Límites!$B11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$J337*(Límites!$C$9-Límites!$B11)*Clientes!W359*12+$J326*Clientes!W359*Límites!$B11*12)*(1-$C359)*1000","v":0},{"$f":"+M359","v":0},{"$f":"+Potencia!T359*$K359*12*1000*(1-$C359)","v":0},null,0,0,null,0,0,null,{"$f":"+($W359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$W337*(Límites!$C$9-Límites!$B11)*Clientes!T359*12+$W326*Clientes!T359*Límites!$B11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$W337*(Límites!$C$9-Límites!$B11)*Clientes!U359*12+$W326*Clientes!U359*Límites!$B11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$W337*(Límites!$C$9-Límites!$B11)*Clientes!V359*12+$W326*Clientes!V359*Límites!$B11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$W337*(Límites!$C$9-Límites!$B11)*Clientes!W359*12+$W326*Clientes!W359*Límites!$B11*12)*(1-$C359)*1000","v":0},{"$f":"+Z359","v":0},0,{"$f":"+Potencia!U359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!V359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!W359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!T359*$X359*12*1000*(1-$C359)","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!H442","v":"Agro"},{"$f":"+IF(B360=0,0,VLOOKUP(B360,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$J338*(Límites!$C$9-Límites!$B11)*Clientes!T360*12+$J327*Clientes!T360*Límites!$B11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$J338*(Límites!$C$9-Límites!$B11)*Clientes!U360*12+$J327*Clientes!U360*Límites!$B11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$J338*(Límites!$C$9-Límites!$B11)*Clientes!V360*12+$J327*Clientes!V360*Límites!$B11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$J338*(Límites!$C$9-Límites!$B11)*Clientes!W360*12+$J327*Clientes!W360*Límites!$B11*12)*(1-$C360)*1000","v":0},0,{"$f":"+Potencia!T360*$K360*12*1000*(1-$C360)","v":0},null,0,0,null,0,0,null,{"$f":"+($W360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$W338*(Límites!$C$9-Límites!$B11)*Clientes!T360*12+$W327*Clientes!T360*Límites!$B11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$W338*(Límites!$C$9-Límites!$B11)*Clientes!U360*12+$W327*Clientes!U360*Límites!$B11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$W338*(Límites!$C$9-Límites!$B11)*Clientes!V360*12+$W327*Clientes!V360*Límites!$B11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$W338*(Límites!$C$9-Límites!$B11)*Clientes!W360*12+$W327*Clientes!W360*Límites!$B11*12)*(1-$C360)*1000","v":0},0,0,{"$f":"+Potencia!U360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!V360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!W360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!T360*$X360*12*1000*(1-$C360)","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!H443","v":"Jub. 1"},{"$f":"+IF(B361=0,0,VLOOKUP(B361,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$J339*(Límites!$C$9-Límites!$B11)*Clientes!T361*12+$J328*Clientes!T361*Límites!$B11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$J339*(Límites!$C$9-Límites!$B11)*Clientes!U361*12+$J328*Clientes!U361*Límites!$B11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$J339*(Límites!$C$9-Límites!$B11)*Clientes!V361*12+$J328*Clientes!V361*Límites!$B11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$J339*(Límites!$C$9-Límites!$B11)*Clientes!W361*12+$J328*Clientes!W361*Límites!$B11*12)*(1-$C361)*1000","v":0},0,{"$f":"+Potencia!T361*$K361*12*1000*(1-$C361)","v":0},null,0,0,null,0,0,null,{"$f":"+($W361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$W339*(Límites!$C$9-Límites!$B11)*Clientes!T361*12+$W328*Clientes!T361*Límites!$B11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$W339*(Límites!$C$9-Límites!$B11)*Clientes!U361*12+$W328*Clientes!U361*Límites!$B11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$W339*(Límites!$C$9-Límites!$B11)*Clientes!V361*12+$W328*Clientes!V361*Límites!$B11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$W339*(Límites!$C$9-Límites!$B11)*Clientes!W361*12+$W328*Clientes!W361*Límites!$B11*12)*(1-$C361)*1000","v":0},0,0,{"$f":"+Potencia!U361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!V361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!W361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!T361*$X361*12*1000*(1-$C361)","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!H444","v":"Jub. 2"},{"$f":"+IF(B362=0,0,VLOOKUP(B362,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$J340*(Límites!$C$9-Límites!$B11)*Clientes!T362*12+$J329*Clientes!T362*Límites!$B11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$J340*(Límites!$C$9-Límites!$B11)*Clientes!U362*12+$J329*Clientes!U362*Límites!$B11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$J340*(Límites!$C$9-Límites!$B11)*Clientes!V362*12+$J329*Clientes!V362*Límites!$B11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$J340*(Límites!$C$9-Límites!$B11)*Clientes!W362*12+$J329*Clientes!W362*Límites!$B11*12)*(1-$C362)*1000","v":0},0,{"$f":"+Potencia!T362*$K362*12*1000*(1-$C362)","v":0},null,0,0,null,0,0,null,{"$f":"+($W362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$W340*(Límites!$C$9-Límites!$B11)*Clientes!T362*12+$W329*Clientes!T362*Límites!$B11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$W340*(Límites!$C$9-Límites!$B11)*Clientes!U362*12+$W329*Clientes!U362*Límites!$B11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$W340*(Límites!$C$9-Límites!$B11)*Clientes!V362*12+$W329*Clientes!V362*Límites!$B11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$W340*(Límites!$C$9-Límites!$B11)*Clientes!W362*12+$W329*Clientes!W362*Límites!$B11*12)*(1-$C362)*1000","v":0},0,0,{"$f":"+Potencia!U362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!V362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!W362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!T362*$X362*12*1000*(1-$C362)","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!H445","v":"Político"},{"$f":"+IF(B363=0,0,VLOOKUP(B363,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$J341*(Límites!$C$9-Límites!$B11)*Clientes!T363*12+$J330*Clientes!T363*Límites!$B11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$J341*(Límites!$C$9-Límites!$B11)*Clientes!U363*12+$J330*Clientes!U363*Límites!$B11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$J341*(Límites!$C$9-Límites!$B11)*Clientes!V363*12+$J330*Clientes!V363*Límites!$B11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$J341*(Límites!$C$9-Límites!$B11)*Clientes!W363*12+$J330*Clientes!W363*Límites!$B11*12)*(1-$C363)*1000","v":0},0,{"$f":"+Potencia!T363*$K363*12*1000*(1-$C363)","v":0},null,0,0,null,0,0,null,{"$f":"+($W363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$W341*(Límites!$C$9-Límites!$B11)*Clientes!T363*12+$W330*Clientes!T363*Límites!$B11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$W341*(Límites!$C$9-Límites!$B11)*Clientes!U363*12+$W330*Clientes!U363*Límites!$B11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$W341*(Límites!$C$9-Límites!$B11)*Clientes!V363*12+$W330*Clientes!V363*Límites!$B11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$W341*(Límites!$C$9-Límites!$B11)*Clientes!W363*12+$W330*Clientes!W363*Límites!$B11*12)*(1-$C363)*1000","v":0},0,0,{"$f":"+Potencia!U363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!V363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!W363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!T363*$X363*12*1000*(1-$C363)","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!H446","v":"x1"},{"$f":"+IF(B364=0,0,VLOOKUP(B364,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$J342*(Límites!$C$9-Límites!$B11)*Clientes!T364*12+$J331*Clientes!T364*Límites!$B11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$J342*(Límites!$C$9-Límites!$B11)*Clientes!U364*12+$J331*Clientes!U364*Límites!$B11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$J342*(Límites!$C$9-Límites!$B11)*Clientes!V364*12+$J331*Clientes!V364*Límites!$B11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$J342*(Límites!$C$9-Límites!$B11)*Clientes!W364*12+$J331*Clientes!W364*Límites!$B11*12)*(1-$C364)*1000","v":0},0,{"$f":"+Potencia!T364*$K364*12*1000*(1-$C364)","v":0},null,0,0,null,0,0,null,{"$f":"+($W364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$W342*(Límites!$C$9-Límites!$B11)*Clientes!T364*12+$W331*Clientes!T364*Límites!$B11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$W342*(Límites!$C$9-Límites!$B11)*Clientes!U364*12+$W331*Clientes!U364*Límites!$B11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$W342*(Límites!$C$9-Límites!$B11)*Clientes!V364*12+$W331*Clientes!V364*Límites!$B11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$W342*(Límites!$C$9-Límites!$B11)*Clientes!W364*12+$W331*Clientes!W364*Límites!$B11*12)*(1-$C364)*1000","v":0},0,0,{"$f":"+Potencia!U364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!V364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!W364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!T364*$X364*12*1000*(1-$C364)","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!H447","v":"x2"},{"$f":"+IF(B365=0,0,VLOOKUP(B365,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$J343*(Límites!$C$9-Límites!$B11)*Clientes!T365*12+$J332*Clientes!T365*Límites!$B11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$J343*(Límites!$C$9-Límites!$B11)*Clientes!U365*12+$J332*Clientes!U365*Límites!$B11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$J343*(Límites!$C$9-Límites!$B11)*Clientes!V365*12+$J332*Clientes!V365*Límites!$B11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$J343*(Límites!$C$9-Límites!$B11)*Clientes!W365*12+$J332*Clientes!W365*Límites!$B11*12)*(1-$C365)*1000","v":0},0,{"$f":"+Potencia!T365*$K365*12*1000*(1-$C365)","v":0},null,0,0,null,0,0,null,{"$f":"+($W365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$W343*(Límites!$C$9-Límites!$B11)*Clientes!T365*12+$W332*Clientes!T365*Límites!$B11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$W343*(Límites!$C$9-Límites!$B11)*Clientes!U365*12+$W332*Clientes!U365*Límites!$B11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$W343*(Límites!$C$9-Límites!$B11)*Clientes!V365*12+$W332*Clientes!V365*Límites!$B11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$W343*(Límites!$C$9-Límites!$B11)*Clientes!W365*12+$W332*Clientes!W365*Límites!$B11*12)*(1-$C365)*1000","v":0},0,0,{"$f":"+Potencia!U365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!V365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!W365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!T365*$X365*12*1000*(1-$C365)","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!H448","v":"Discap."},{"$f":"+IF(B366=0,0,VLOOKUP(B366,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$J344*(Límites!$C$9-Límites!$B11)*Clientes!T366*12+$J333*Clientes!T366*Límites!$B11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$J344*(Límites!$C$9-Límites!$B11)*Clientes!U366*12+$J333*Clientes!U366*Límites!$B11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$J344*(Límites!$C$9-Límites!$B11)*Clientes!V366*12+$J333*Clientes!V366*Límites!$B11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$J344*(Límites!$C$9-Límites!$B11)*Clientes!W366*12+$J333*Clientes!W366*Límites!$B11*12)*(1-$C366)*1000","v":0},0,{"$f":"+Potencia!T366*$K366*12*1000*(1-$C366)","v":0},null,0,0,null,0,0,null,{"$f":"+($W366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$W344*(Límites!$C$9-Límites!$B11)*Clientes!T366*12+$W333*Clientes!T366*Límites!$B11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$W344*(Límites!$C$9-Límites!$B11)*Clientes!U366*12+$W333*Clientes!U366*Límites!$B11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$W344*(Límites!$C$9-Límites!$B11)*Clientes!V366*12+$W333*Clientes!V366*Límites!$B11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$W344*(Límites!$C$9-Límites!$B11)*Clientes!W366*12+$W333*Clientes!W366*Límites!$B11*12)*(1-$C366)*1000","v":0},0,0,{"$f":"+Potencia!U366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!V366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!W366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!T366*$X366*12*1000*(1-$C366)","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H449","v":"Discapacitados 601-más"},{"$f":"+IF(B367=0,0,VLOOKUP(B367,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$J345*(Límites!$C$9-Límites!$B11)*Clientes!T367*12+$J334*Clientes!T367*Límites!$B11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$J345*(Límites!$C$9-Límites!$B11)*Clientes!U367*12+$J334*Clientes!U367*Límites!$B11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$J345*(Límites!$C$9-Límites!$B11)*Clientes!V367*12+$J334*Clientes!V367*Límites!$B11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$J345*(Límites!$C$9-Límites!$B11)*Clientes!W367*12+$J334*Clientes!W367*Límites!$B11*12)*(1-$C367)*1000","v":0},0,{"$f":"+Potencia!T367*$K367*12*1000*(1-$C367)","v":0},null,0,0,null,0,0,null,{"$f":"+($W367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$W345*(Límites!$C$9-Límites!$B11)*Clientes!T367*12+$W334*Clientes!T367*Límites!$B11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$W345*(Límites!$C$9-Límites!$B11)*Clientes!U367*12+$W334*Clientes!U367*Límites!$B11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$W345*(Límites!$C$9-Límites!$B11)*Clientes!V367*12+$W334*Clientes!V367*Límites!$B11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$W345*(Límites!$C$9-Límites!$B11)*Clientes!W367*12+$W334*Clientes!W367*Límites!$B11*12)*(1-$C367)*1000","v":0},0,0,{"$f":"+Potencia!U367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!V367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!W367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!T367*$X367*12*1000*(1-$C367)","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!H450","v":"Cruz Roja"},{"$f":"+IF(B368=0,0,VLOOKUP(B368,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$J346*(Límites!$C$9-Límites!$B11)*Clientes!T368*12+$J335*Clientes!T368*Límites!$B11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$J346*(Límites!$C$9-Límites!$B11)*Clientes!U368*12+$J335*Clientes!U368*Límites!$B11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$J346*(Límites!$C$9-Límites!$B11)*Clientes!V368*12+$J335*Clientes!V368*Límites!$B11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$J346*(Límites!$C$9-Límites!$B11)*Clientes!W368*12+$J335*Clientes!W368*Límites!$B11*12)*(1-$C368)*1000","v":0},0,{"$f":"+Potencia!T368*$K368*12*1000*(1-$C368)","v":0},null,0,0,null,0,0,null,{"$f":"+($W368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$W346*(Límites!$C$9-Límites!$B11)*Clientes!T368*12+$W335*Clientes!T368*Límites!$B11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$W346*(Límites!$C$9-Límites!$B11)*Clientes!U368*12+$W335*Clientes!U368*Límites!$B11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$W346*(Límites!$C$9-Límites!$B11)*Clientes!V368*12+$W335*Clientes!V368*Límites!$B11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$W346*(Límites!$C$9-Límites!$B11)*Clientes!W368*12+$W335*Clientes!W368*Límites!$B11*12)*(1-$C368)*1000","v":0},0,0,{"$f":"+Potencia!U368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!V368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!W368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!T368*$X368*12*1000*(1-$C368)","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!H451","v":0},{"$f":"+IF(B369=0,0,VLOOKUP(B369,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M370:M379)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z370:Z379)","v":0},{"$f":"+SUM(AA370:AA379)","v":0},{"$f":"+SUM(AB370:AB379)","v":0},{"$f":"+SUM(AC370:AC379)","v":0},{"$f":"+SUM(AD370:AD379)","v":0},0,{"$f":"+SUM(AJ370:AJ379)","v":0},{"$f":"+SUM(AK370:AK379)","v":0},{"$f":"+SUM(AL370:AL379)","v":0},{"$f":"+SUM(AI370:AI379)","v":0}]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!H452","v":"Regular"},{"$f":"+IF(B370=0,0,VLOOKUP(B370,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J369","v":0},{"$f":"+K369","v":0},null,{"$f":"+($J370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$J337*(Límites!$C$9-Límites!$B11)*Clientes!T370*12+$J326*Clientes!T370*Límites!$B11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$J337*(Límites!$C$9-Límites!$B11)*Clientes!U370*12+$J326*Clientes!U370*Límites!$B11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$J337*(Límites!$C$9-Límites!$B11)*Clientes!V370*12+$J326*Clientes!V370*Límites!$B11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$J337*(Límites!$C$9-Límites!$B11)*Clientes!W370*12+$J326*Clientes!W370*Límites!$B11*12)*(1-$C370)*1000","v":0},{"$f":"+M370","v":0},{"$f":"+Potencia!T370*$K370*12*1000*(1-$C370)","v":0},null,0,0,null,0,0,null,{"$f":"+($W370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$W337*(Límites!$C$9-Límites!$B11)*Clientes!T370*12+$W326*Clientes!T370*Límites!$B11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$W337*(Límites!$C$9-Límites!$B11)*Clientes!U370*12+$W326*Clientes!U370*Límites!$B11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$W337*(Límites!$C$9-Límites!$B11)*Clientes!V370*12+$W326*Clientes!V370*Límites!$B11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$W337*(Límites!$C$9-Límites!$B11)*Clientes!W370*12+$W326*Clientes!W370*Límites!$B11*12)*(1-$C370)*1000","v":0},{"$f":"+Z370","v":0},0,null,null,null,{"$f":"+Potencia!T370*$X370*12*1000*(1-$C370)","v":0}]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!H453","v":"Agro"},{"$f":"+IF(B371=0,0,VLOOKUP(B371,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$J338*(Límites!$C$9-Límites!$B11)*Clientes!T371*12+$J327*Clientes!T371*Límites!$B11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$J338*(Límites!$C$9-Límites!$B11)*Clientes!U371*12+$J327*Clientes!U371*Límites!$B11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$J338*(Límites!$C$9-Límites!$B11)*Clientes!V371*12+$J327*Clientes!V371*Límites!$B11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$J338*(Límites!$C$9-Límites!$B11)*Clientes!W371*12+$J327*Clientes!W371*Límites!$B11*12)*(1-$C371)*1000","v":0},0,{"$f":"+Potencia!T371*$K371*12*1000*(1-$C371)","v":0},null,0,0,null,0,0,null,{"$f":"+($W371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$W338*(Límites!$C$9-Límites!$B11)*Clientes!T371*12+$W327*Clientes!T371*Límites!$B11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$W338*(Límites!$C$9-Límites!$B11)*Clientes!U371*12+$W327*Clientes!U371*Límites!$B11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$W338*(Límites!$C$9-Límites!$B11)*Clientes!V371*12+$W327*Clientes!V371*Límites!$B11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$W338*(Límites!$C$9-Límites!$B11)*Clientes!W371*12+$W327*Clientes!W371*Límites!$B11*12)*(1-$C371)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T371*$X371*12*1000*(1-$C371)","v":0}]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!H454","v":"Jub. 1"},{"$f":"+IF(B372=0,0,VLOOKUP(B372,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$J339*(Límites!$C$9-Límites!$B11)*Clientes!T372*12+$J328*Clientes!T372*Límites!$B11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$J339*(Límites!$C$9-Límites!$B11)*Clientes!U372*12+$J328*Clientes!U372*Límites!$B11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$J339*(Límites!$C$9-Límites!$B11)*Clientes!V372*12+$J328*Clientes!V372*Límites!$B11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$J339*(Límites!$C$9-Límites!$B11)*Clientes!W372*12+$J328*Clientes!W372*Límites!$B11*12)*(1-$C372)*1000","v":0},0,{"$f":"+Potencia!T372*$K372*12*1000*(1-$C372)","v":0},null,0,0,null,0,0,null,{"$f":"+($W372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$W339*(Límites!$C$9-Límites!$B11)*Clientes!T372*12+$W328*Clientes!T372*Límites!$B11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$W339*(Límites!$C$9-Límites!$B11)*Clientes!U372*12+$W328*Clientes!U372*Límites!$B11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$W339*(Límites!$C$9-Límites!$B11)*Clientes!V372*12+$W328*Clientes!V372*Límites!$B11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$W339*(Límites!$C$9-Límites!$B11)*Clientes!W372*12+$W328*Clientes!W372*Límites!$B11*12)*(1-$C372)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T372*$X372*12*1000*(1-$C372)","v":0}]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!H455","v":"Jub. 2"},{"$f":"+IF(B373=0,0,VLOOKUP(B373,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$J340*(Límites!$C$9-Límites!$B11)*Clientes!T373*12+$J329*Clientes!T373*Límites!$B11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$J340*(Límites!$C$9-Límites!$B11)*Clientes!U373*12+$J329*Clientes!U373*Límites!$B11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$J340*(Límites!$C$9-Límites!$B11)*Clientes!V373*12+$J329*Clientes!V373*Límites!$B11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$J340*(Límites!$C$9-Límites!$B11)*Clientes!W373*12+$J329*Clientes!W373*Límites!$B11*12)*(1-$C373)*1000","v":0},0,{"$f":"+Potencia!T373*$K373*12*1000*(1-$C373)","v":0},null,0,0,null,0,0,null,{"$f":"+($W373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$W340*(Límites!$C$9-Límites!$B11)*Clientes!T373*12+$W329*Clientes!T373*Límites!$B11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$W340*(Límites!$C$9-Límites!$B11)*Clientes!U373*12+$W329*Clientes!U373*Límites!$B11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$W340*(Límites!$C$9-Límites!$B11)*Clientes!V373*12+$W329*Clientes!V373*Límites!$B11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$W340*(Límites!$C$9-Límites!$B11)*Clientes!W373*12+$W329*Clientes!W373*Límites!$B11*12)*(1-$C373)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T373*$X373*12*1000*(1-$C373)","v":0}]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!H456","v":"Político"},{"$f":"+IF(B374=0,0,VLOOKUP(B374,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$J341*(Límites!$C$9-Límites!$B11)*Clientes!T374*12+$J330*Clientes!T374*Límites!$B11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$J341*(Límites!$C$9-Límites!$B11)*Clientes!U374*12+$J330*Clientes!U374*Límites!$B11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$J341*(Límites!$C$9-Límites!$B11)*Clientes!V374*12+$J330*Clientes!V374*Límites!$B11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$J341*(Límites!$C$9-Límites!$B11)*Clientes!W374*12+$J330*Clientes!W374*Límites!$B11*12)*(1-$C374)*1000","v":0},0,{"$f":"+Potencia!T374*$K374*12*1000*(1-$C374)","v":0},null,0,0,null,0,0,null,{"$f":"+($W374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$W341*(Límites!$C$9-Límites!$B11)*Clientes!T374*12+$W330*Clientes!T374*Límites!$B11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$W341*(Límites!$C$9-Límites!$B11)*Clientes!U374*12+$W330*Clientes!U374*Límites!$B11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$W341*(Límites!$C$9-Límites!$B11)*Clientes!V374*12+$W330*Clientes!V374*Límites!$B11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$W341*(Límites!$C$9-Límites!$B11)*Clientes!W374*12+$W330*Clientes!W374*Límites!$B11*12)*(1-$C374)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T374*$X374*12*1000*(1-$C374)","v":0}]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!H457","v":"x1"},{"$f":"+IF(B375=0,0,VLOOKUP(B375,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$J342*(Límites!$C$9-Límites!$B11)*Clientes!T375*12+$J331*Clientes!T375*Límites!$B11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$J342*(Límites!$C$9-Límites!$B11)*Clientes!U375*12+$J331*Clientes!U375*Límites!$B11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$J342*(Límites!$C$9-Límites!$B11)*Clientes!V375*12+$J331*Clientes!V375*Límites!$B11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$J342*(Límites!$C$9-Límites!$B11)*Clientes!W375*12+$J331*Clientes!W375*Límites!$B11*12)*(1-$C375)*1000","v":0},0,{"$f":"+Potencia!T375*$K375*12*1000*(1-$C375)","v":0},null,0,0,null,0,0,null,{"$f":"+($W375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$W342*(Límites!$C$9-Límites!$B11)*Clientes!T375*12+$W331*Clientes!T375*Límites!$B11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$W342*(Límites!$C$9-Límites!$B11)*Clientes!U375*12+$W331*Clientes!U375*Límites!$B11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$W342*(Límites!$C$9-Límites!$B11)*Clientes!V375*12+$W331*Clientes!V375*Límites!$B11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$W342*(Límites!$C$9-Límites!$B11)*Clientes!W375*12+$W331*Clientes!W375*Límites!$B11*12)*(1-$C375)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T375*$X375*12*1000*(1-$C375)","v":0}]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!H458","v":"x2"},{"$f":"+IF(B376=0,0,VLOOKUP(B376,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$J343*(Límites!$C$9-Límites!$B11)*Clientes!T376*12+$J332*Clientes!T376*Límites!$B11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$J343*(Límites!$C$9-Límites!$B11)*Clientes!U376*12+$J332*Clientes!U376*Límites!$B11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$J343*(Límites!$C$9-Límites!$B11)*Clientes!V376*12+$J332*Clientes!V376*Límites!$B11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$J343*(Límites!$C$9-Límites!$B11)*Clientes!W376*12+$J332*Clientes!W376*Límites!$B11*12)*(1-$C376)*1000","v":0},0,{"$f":"+Potencia!T376*$K376*12*1000*(1-$C376)","v":0},null,0,0,null,0,0,null,{"$f":"+($W376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$W343*(Límites!$C$9-Límites!$B11)*Clientes!T376*12+$W332*Clientes!T376*Límites!$B11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$W343*(Límites!$C$9-Límites!$B11)*Clientes!U376*12+$W332*Clientes!U376*Límites!$B11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$W343*(Límites!$C$9-Límites!$B11)*Clientes!V376*12+$W332*Clientes!V376*Límites!$B11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$W343*(Límites!$C$9-Límites!$B11)*Clientes!W376*12+$W332*Clientes!W376*Límites!$B11*12)*(1-$C376)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T376*$X376*12*1000*(1-$C376)","v":0}]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!H459","v":"Discap."},{"$f":"+IF(B377=0,0,VLOOKUP(B377,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$J344*(Límites!$C$9-Límites!$B11)*Clientes!T377*12+$J333*Clientes!T377*Límites!$B11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$J344*(Límites!$C$9-Límites!$B11)*Clientes!U377*12+$J333*Clientes!U377*Límites!$B11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$J344*(Límites!$C$9-Límites!$B11)*Clientes!V377*12+$J333*Clientes!V377*Límites!$B11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$J344*(Límites!$C$9-Límites!$B11)*Clientes!W377*12+$J333*Clientes!W377*Límites!$B11*12)*(1-$C377)*1000","v":0},0,{"$f":"+Potencia!T377*$K377*12*1000*(1-$C377)","v":0},null,0,0,null,0,0,null,{"$f":"+($W377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$W344*(Límites!$C$9-Límites!$B11)*Clientes!T377*12+$W333*Clientes!T377*Límites!$B11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$W344*(Límites!$C$9-Límites!$B11)*Clientes!U377*12+$W333*Clientes!U377*Límites!$B11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$W344*(Límites!$C$9-Límites!$B11)*Clientes!V377*12+$W333*Clientes!V377*Límites!$B11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$W344*(Límites!$C$9-Límites!$B11)*Clientes!W377*12+$W333*Clientes!W377*Límites!$B11*12)*(1-$C377)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T377*$X377*12*1000*(1-$C377)","v":0}]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H460","v":"Discapacitados 601-más"},{"$f":"+IF(B378=0,0,VLOOKUP(B378,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$J345*(Límites!$C$9-Límites!$B11)*Clientes!T378*12+$J334*Clientes!T378*Límites!$B11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$J345*(Límites!$C$9-Límites!$B11)*Clientes!U378*12+$J334*Clientes!U378*Límites!$B11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$J345*(Límites!$C$9-Límites!$B11)*Clientes!V378*12+$J334*Clientes!V378*Límites!$B11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$J345*(Límites!$C$9-Límites!$B11)*Clientes!W378*12+$J334*Clientes!W378*Límites!$B11*12)*(1-$C378)*1000","v":0},0,{"$f":"+Potencia!T378*$K378*12*1000*(1-$C378)","v":0},null,0,0,null,0,0,null,{"$f":"+($W378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$W345*(Límites!$C$9-Límites!$B11)*Clientes!T378*12+$W334*Clientes!T378*Límites!$B11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$W345*(Límites!$C$9-Límites!$B11)*Clientes!U378*12+$W334*Clientes!U378*Límites!$B11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$W345*(Límites!$C$9-Límites!$B11)*Clientes!V378*12+$W334*Clientes!V378*Límites!$B11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$W345*(Límites!$C$9-Límites!$B11)*Clientes!W378*12+$W334*Clientes!W378*Límites!$B11*12)*(1-$C378)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T378*$X378*12*1000*(1-$C378)","v":0}]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!H461","v":"Cruz Roja"},{"$f":"+IF(B379=0,0,VLOOKUP(B379,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$J346*(Límites!$C$9-Límites!$B11)*Clientes!T379*12+$J335*Clientes!T379*Límites!$B11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$J346*(Límites!$C$9-Límites!$B11)*Clientes!U379*12+$J335*Clientes!U379*Límites!$B11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$J346*(Límites!$C$9-Límites!$B11)*Clientes!V379*12+$J335*Clientes!V379*Límites!$B11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$J346*(Límites!$C$9-Límites!$B11)*Clientes!W379*12+$J335*Clientes!W379*Límites!$B11*12)*(1-$C379)*1000","v":0},0,{"$f":"+Potencia!T379*$K379*12*1000*(1-$C379)","v":0},null,0,0,null,0,0,null,{"$f":"+($W379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$W346*(Límites!$C$9-Límites!$B11)*Clientes!T379*12+$W335*Clientes!T379*Límites!$B11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$W346*(Límites!$C$9-Límites!$B11)*Clientes!U379*12+$W335*Clientes!U379*Límites!$B11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$W346*(Límites!$C$9-Límites!$B11)*Clientes!V379*12+$W335*Clientes!V379*Límites!$B11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$W346*(Límites!$C$9-Límites!$B11)*Clientes!W379*12+$W335*Clientes!W379*Límites!$B11*12)*(1-$C379)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T379*$X379*12*1000*(1-$C379)","v":0}]

{"sheet":"CPERDE","index":14,"n_rows":379,"n_cols":56,"rows_kept":379,"cut":false,"hidden":false,"merged":[[5,34,5,54],[7,49,8,49],[7,50,7,53],[7,54,8,54],[5,12,5,28],[7,12,7,15],[7,16,8,16],[7,27,8,27],[7,34,7,37],[7,38,8,38],[7,39,7,42],[7,43,8,43],[7,45,7,48],[7,17,7,20],[7,21,8,21],[7,23,7,26],[7,28,7,31],[7,32,8,32],[5,1,5,2],[5,6,5,10],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,4,8,4],[7,6,7,7],[7,9,7,10]]}
[{"$f":"+\"Cargo por Pérdidas de Energía en Distribución\"&\" - \"&PremisaCosto!A2","v":"Cargo por Pérdidas de Energía en Distribución - EDECHI"}]
["Check: Costos = Ingresos",null,null,null,null,{"$f":"+PremisaCosto!F89","v":"2022/2023"},{"$f":"+PremisaCosto!G89","v":"2023/2024"},{"$f":"+PremisaCosto!H89","v":"2024/2025"},{"$f":"+PremisaCosto!I89","v":"2025/2026"}]
[{"$f":"+BC7","v":"OK"},null,null,null,"Costo Pérdida Energía",{"$f":"+Costos!E11+Costos!E12","v":10910042.159154946},{"$f":"+Costos!F11+Costos!F12","v":11372742.622660257},{"$f":"+Costos!G11+Costos!G12","v":11897108.809154812},{"$f":"+Costos!H11+Costos!H12","v":12475263.099654667}]
[null,null,null,null,"VP Costos ",{"$f":"+SUMPRODUCT(F3:I3,PremisaCosto!$F$84:$I$84)","v":39437629.160403445}]
[]
[null,null,null,null,"1 - ASIGNACIÓN COSTOS",null,"2 - DISEÑO DE CARGOS",null,null,null,null,null,"3 - GENERACION DEL MULTIPLICADOR PARA AJUSTAR TARIFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4 - CÁLCULO TARIFA A APLICAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,null,null,null,{"$f":"+IF(ROUND(SUM(AX10,BC10)-F3,4)=0,\"OK\",\"Error\")","v":"OK"}]
["Categorías ","Sub Categoría","Descuento",null,"% Asignación ",null,"Diseño",null,null,"Cargo Relativo",null,null,"Ingreso por Energía a Cargo Relativo",null,null,null,"Ingreso por Energía a Caargo Relativo (2014/2015)","Ingreso por Potencia a Cargo Relativo (2014/2015)",null,null,null,"Ingreso por Potencia a Cargo Relativo (2014/2015)",null,"Multiplicador energía (aux)",null,null,null,"Multiplicador Energía (2014/2015)","Multiplicador Potencia (aux)",null,null,null,"Multiplicador Potencia (2014/2015)",null,"Tarifa a Aplicar Energía (aux)",null,null,null,"Tarifa a Aplicar por Energía ($/kWh)","Tarifa a Aplicar (TR x Multiplicador)",null,null,null,"Tarifa a Aplicar por Potencia ($/kW mes)",null,"Ingresos con Tarifa a Aplicar",null,null,null,"Ingresos (2014/2015) por Energía","Ingresos (2014/2015)",null,null,null,"Ingresos (2014/2015) por Potencia"]
[null,null,null,null,null,null,"Energía","Potencia",null,"Energía","Potencia",null,{"$f":"+F2","v":"2022/2023"},{"$f":"+G2","v":"2023/2024"},{"$f":"+H2","v":"2024/2025"},{"$f":"+I2","v":"2025/2026"},null,{"$f":"+M9","v":"2022/2023"},{"$f":"+N9","v":"2023/2024"},{"$f":"+O9","v":"2024/2025"},{"$f":"+P9","v":"2025/2026"},null,null,{"$f":"+M9","v":"2022/2023"},{"$f":"+S9","v":"2023/2024"},{"$f":"+T9","v":"2024/2025"},{"$f":"+U9","v":"2025/2026"},null,{"$f":"+X9","v":"2022/2023"},{"$f":"+Y9","v":"2023/2024"},{"$f":"+Z9","v":"2024/2025"},{"$f":"+AA9","v":"2025/2026"},null,null,{"$f":"+X9","v":"2022/2023"},{"$f":"+Y9","v":"2023/2024"},{"$f":"+Z9","v":"2024/2025"},{"$f":"+AA9","v":"2025/2026"},null,{"$f":"+AC9","v":"2022/2023"},{"$f":"+AD9","v":"2023/2024"},{"$f":"+AE9","v":"2024/2025"},{"$f":"+AF9","v":"2025/2026"},null,null,{"$f":"+M9","v":"2022/2023"},{"$f":"+N9","v":"2023/2024"},{"$f":"+O9","v":"2024/2025"},{"$f":"+P9","v":"2025/2026"},null,{"$f":"+AT9","v":"2022/2023"},{"$f":"+AU9","v":"2023/2024"},{"$f":"+AV9","v":"2024/2025"},{"$f":"+AW9","v":"2025/2026"}]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,{"$f":"+SUM(E11,E15,E16,E20,E76,E80,E136,E196,E209,E265,E268,E324)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AT11,AT15,AT16,AT20,AT76,AT80,AT136,AT192,AT196,AT209,AT265,AT268,AT324)","v":10569993.910639107},{"$f":"+SUM(AU11,AU15,AU16,AU20,AU76,AU80,AU136,AU192,AU196,AU209,AU265,AU268,AU324)","v":10979211.058475703},{"$f":"+SUM(AV11,AV15,AV16,AV20,AV76,AV80,AV136,AV192,AV196,AV209,AV265,AV268,AV324)","v":11442966.019155124},{"$f":"+SUM(AW11,AW15,AW16,AW20,AW76,AW80,AW136,AW192,AW196,AW209,AW265,AW268,AW324)","v":11954291.743740493},{"$f":"+SUM(AX11,AX15,AX16,AX20,AX76,AX80,AX136,AX192,AX196,AX209,AX265,AX268,AX324)","v":10569993.910639107},{"$f":"+SUM(AY11,AY15,AY16,AY20,AY76,AY80,AY136,AY192,AY196,AY209,AY265,AY268,AY33)","v":340048.24851583783},{"$f":"+SUM(AZ11,AZ15,AZ16,AZ20,AZ76,AZ80,AZ136,AZ192,AZ196,AZ209,AZ265,AZ268,AZ33)","v":351075.84891879},{"$f":"+SUM(BA11,BA15,BA16,BA20,BA76,BA80,BA136,BA192,BA196,BA209,BA265,BA268,BA33)","v":363573.13652830513},{"$f":"+SUM(BB11,BB15,BB16,BB20,BB76,BB80,BB136,BB192,BB196,BB209,BB265,BB268,BB33)","v":377352.36302525789},{"$f":"+SUM(BC11,BC15,BC16,BC20,BC76,BC80,BC136,BC192,BC196,BC209,BC265,BC268,BC33)","v":340048.24851583783}]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,2.4457355392260502E-3,null,null,null,null,null,null,null,{"$f":"+SUM(M12:M14)","v":22657.714648648551},23588.244425495297,24645.821904420984,25814.959739610189,22657.714648648551,13819.394554869315,14387.312914478111,15032.409999343174,15745.541754663915,13819.394554869315,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AT12:AT14)","v":24548.431615651782},24548.431615651774,24548.431615651782,24548.431615651782,24548.431615651782,2134.6462274479813,2134.6462274479809,2134.6462274479809,2134.6462274479809,{"$f":"+AY11","v":2134.6462274479813}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!H94","v":"Regular"},{"$f":"+IF(B12=0,0,VLOOKUP(B12,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":2.4457355392260502E-3},null,0.92,0.08,null,1.357E-2,1,null,{"$f":"+$J12*Energía!Z12*(1-$C12)*1000","v":5604.3399088364295},{"$f":"+$J12*Energía!AA12*(1-$C12)*1000","v":5834.5045677886492},{"$f":"+$J12*Energía!AB12*(1-$C12)*1000","v":6096.0942189842672},{"$f":"+$J12*Energía!AC12*(1-$C12)*1000","v":6385.2780987482529},{"$f":"+M12","v":5604.3399088364295},{"$f":"+Potencia!T12*$K12*12*1000*(1-$C12)","v":5356.7396559475155},{"$f":"+Potencia!U12*$K12*12*1000*(1-$C12)","v":5576.878880294732},{"$f":"+Potencia!V12*$K12*12*1000*(1-$C12)","v":5826.9344903804313},{"$f":"+Potencia!W12*$K12*12*1000*(1-$C12)","v":6103.3620240523787},{"$f":"+Potencia!T12*$K12*12*1000*(1-$C12)","v":5356.7396559475155},null,{"$f":"IF(M12=0,0,$E12*$F$3*$G12/M11)","v":1.08344694053758},{"$f":"IF(N12=0,0,$E12*$F$3*$G12/N11)","v":1.040706174348383},{"$f":"IF(O12=0,0,$E12*$F$3*$G12/O11)","v":0.99604840572382247},{"$f":"IF(P12=0,0,$E12*$F$3*$G12/P11)","v":0.95093821037361292},{"$f":"IF(Q12=0,0,$E12*$F$3*$G12/Q11)","v":1.08344694053758},{"$f":"IF(R12=0,0,$E12*$F$3*$H12/R11)","v":0.1544674203325232},{"$f":"IF(S12=0,0,$E12*$F$3*$H12/S11)","v":0.14837004242118507},{"$f":"IF(T12=0,0,$E12*$F$3*$H12/T11)","v":0.14200292751070867},{"$f":"IF(U12=0,0,$E12*$F$3*$H12/U11)","v":0.13557146909954287},{"$f":"IF(R12=0,0,$E12*$F$3*$H12/R11)","v":0.1544674203325232},null,{"$f":"+$J12*X12","v":1.470237498309496E-2},{"$f":"+$J12*Y12","v":1.4122382785907557E-2},{"$f":"+$J12*Z12","v":1.3516376865672272E-2},{"$f":"+$J12*AA12","v":1.2904231514769928E-2},{"$f":"+$J12*AB12","v":1.470237498309496E-2},{"$f":"+AC12*$K12","v":0.1544674203325232},{"$f":"+AD12*$K12","v":0.14837004242118507},{"$f":"+AE12*$K12","v":0.14200292751070867},{"$f":"+AF12*$K12","v":0.13557146909954287},{"$f":"+AC12*$K12","v":0.1544674203325232},null,{"$f":"+AI12*Energía!Z12*(1-$C12)*1000","v":6072.0049279614896},{"$f":"+AJ12*Energía!AA12*(1-$C12)*1000","v":6072.0049279614896},{"$f":"+AK12*Energía!AB12*(1-$C12)*1000","v":6072.0049279614896},{"$f":"+AL12*Energía!AC12*(1-$C12)*1000","v":6072.0049279614896},{"$f":"+AT12","v":6072.0049279614896},{"$f":"+Potencia!T12*$AN12*12*1000*(1-$C12)","v":827.44175604714053},{"$f":"+Potencia!U12*$AO12*12*1000*(1-$C12)","v":827.44175604714042},{"$f":"+Potencia!V12*$AP12*12*1000*(1-$C12)","v":827.44175604714042},{"$f":"+Potencia!W12*$AQ12*12*1000*(1-$C12)","v":827.44175604714042},827.44175604714053,{"$f":"+Q12*AB12-AX12","v":0}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H95","v":"Regular"},{"$f":"+IF(B13=0,0,VLOOKUP(B13,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":2.4457355392260502E-3},null,0.92,0.08,null,9.6799999999999994E-3,1,null,{"$f":"+$J13*Energía!Z13*(1-$C13)*1000","v":8526.6873699060598},{"$f":"+$J13*Energía!AA13*(1-$C13)*1000","v":8876.8699288533244},{"$f":"+$J13*Energía!AB13*(1-$C13)*1000","v":9274.8638427183578},{"$f":"+$J13*Energía!AC13*(1-$C13)*1000","v":9714.8408204309671},{"$f":"+M13","v":8526.6873699060598},{"$f":"+Potencia!T13*$K13*12*1000*(1-$C13)","v":4231.3274494609004},{"$f":"+Potencia!U13*$K13*12*1000*(1-$C13)","v":4405.2170170916888},{"$f":"+Potencia!V13*$K13*12*1000*(1-$C13)","v":4602.7377544813708},{"$f":"+Potencia!W13*$K13*12*1000*(1-$C13)","v":4821.0898653057675},{"$f":"+Potencia!T13*$K13*12*1000*(1-$C13)","v":4231.3274494609004},null,{"$f":"IF(M13=0,0,$E13*$F$3*$G13/M11)","v":1.08344694053758},{"$f":"IF(N13=0,0,$E13*$F$3*$G13/N11)","v":1.040706174348383},0.99604840572382247,0.95093821037361292,{"$f":"IF(Q13=0,0,$E13*$F$3*$G13/$Q$11)","v":1.08344694053758},{"$f":"IF(R13=0,0,$E13*$F$3*$H13/$R$11)","v":0.1544674203325232},{"$f":"IF(S13=0,0,$E13*$F$3*$H13/$S$11)","v":0.14837004242118507},{"$f":"IF(T13=0,0,$E13*$F$3*$H13/$T$11)","v":0.14200292751070867},{"$f":"IF(U13=0,0,$E13*$F$3*$H13/$U$11)","v":0.13557146909954287},{"$f":"IF(R13=0,0,$E13*$F$3*$H13/$R$11)","v":0.1544674203325232},null,{"$f":"+$J13*X13","v":1.0487766384403773E-2},{"$f":"+$J13*Y13","v":1.0074035767692346E-2},{"$f":"+$J13*Z13","v":9.6417485674066012E-3},{"$f":"+$J13*AA13","v":9.2050818764165734E-3},{"$f":"+$J13*AB13","v":1.0487766384403773E-2},{"$f":"+AC13*$K13","v":0.1544674203325232},{"$f":"+AD13*$K13","v":0.14837004242118507},{"$f":"+AE13*$K13","v":0.14200292751070867},{"$f":"+AF13*$K13","v":0.13557146909954287},{"$f":"+AC13*$K13","v":0.1544674203325232},null,{"$f":"+AI13*Energía!Z13*(1-$C13)*1000","v":9238.2133438451456},{"$f":"+AJ13*Energía!AA13*(1-$C13)*1000","v":9238.2133438451438},{"$f":"+AK13*Energía!AB13*(1-$C13)*1000","v":9238.2133438451456},{"$f":"+AL13*Energía!AC13*(1-$C13)*1000","v":9238.2133438451456},{"$f":"+AT13","v":9238.2133438451456},{"$f":"+Potencia!T13*$AN13*12*1000*(1-$C13)","v":653.60223570042035},{"$f":"+Potencia!U13*$AO13*12*1000*(1-$C13)","v":653.60223570042012},{"$f":"+Potencia!V13*$AP13*12*1000*(1-$C13)","v":653.60223570042024},{"$f":"+Potencia!W13*$AQ13*12*1000*(1-$C13)","v":653.60223570042012},{"$f":"+AY13","v":653.60223570042035},{"$f":"+Q13*AB13-AX13","v":0}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H96","v":"Regular"},{"$f":"+IF(B14=0,0,VLOOKUP(B14,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":2.4457355392260502E-3},null,0.92,0.08,null,9.6799999999999994E-3,1,null,{"$f":"+$J14*Energía!Z14*(1-$C14)*1000","v":8526.6873699060598},{"$f":"+$J14*Energía!AA14*(1-$C14)*1000","v":8876.8699288533244},{"$f":"+$J14*Energía!AB14*(1-$C14)*1000","v":9274.8638427183578},{"$f":"+$J14*Energía!AC14*(1-$C14)*1000","v":9714.8408204309671},{"$f":"+M14","v":8526.6873699060598},{"$f":"+Potencia!T14*$K14*12*1000*(1-$C14)","v":4231.3274494609004},{"$f":"+Potencia!U14*$K14*12*1000*(1-$C14)","v":4405.2170170916888},{"$f":"+Potencia!V14*$K14*12*1000*(1-$C14)","v":4602.7377544813708},{"$f":"+Potencia!W14*$K14*12*1000*(1-$C14)","v":4821.0898653057675},{"$f":"+Potencia!T14*$K14*12*1000*(1-$C14)","v":4231.3274494609004},null,{"$f":"IF(M14=0,0,$E14*$F$3*$G14/M11)","v":1.08344694053758},{"$f":"IF(N14=0,0,$E14*$F$3*$G14/N11)","v":1.040706174348383},{"$f":"IF(O14=0,0,$E14*$F$3*$G14/O11)","v":0.99604840572382247},{"$f":"IF(P14=0,0,$E14*$F$3*$G14/P11)","v":0.95093821037361292},{"$f":"IF(Q14=0,0,$E14*$F$3*$G14/$Q$11)","v":1.08344694053758},{"$f":"IF(R14=0,0,$E14*$F$3*$H14/$R$11)","v":0.1544674203325232},{"$f":"IF(S14=0,0,$E14*$F$3*$H14/$S$11)","v":0.14837004242118507},{"$f":"IF(T14=0,0,$E14*$F$3*$H14/$T$11)","v":0.14200292751070867},{"$f":"IF(U14=0,0,$E14*$F$3*$H14/$U$11)","v":0.13557146909954287},{"$f":"IF(R14=0,0,$E14*$F$3*$H14/$R$11)","v":0.1544674203325232},null,1.0487766384403773E-2,1.0074035767692346E-2,9.6417485674066012E-3,9.2050818764165734E-3,1.0487766384403773E-2,0.1544674203325232,0.14837004242118507,0.14200292751070867,0.13557146909954287,{"$f":"+AC14*$K14","v":0.1544674203325232},null,{"$f":"+AI14*Energía!Z14*(1-$C14)*1000","v":9238.2133438451456},{"$f":"+AJ14*Energía!AA14*(1-$C14)*1000","v":9238.2133438451438},{"$f":"+AK14*Energía!AB14*(1-$C14)*1000","v":9238.2133438451456},{"$f":"+AL14*Energía!AC14*(1-$C14)*1000","v":9238.2133438451456},{"$f":"+AT14","v":9238.2133438451456},{"$f":"+Potencia!T14*$AN14*12*1000*(1-$C14)","v":653.60223570042035},{"$f":"+Potencia!U14*$AO14*12*1000*(1-$C14)","v":653.60223570042012},{"$f":"+Potencia!V14*$AP14*12*1000*(1-$C14)","v":653.60223570042024},{"$f":"+Potencia!W14*$AQ14*12*1000*(1-$C14)","v":653.60223570042012},{"$f":"+AY14","v":653.60223570042035},{"$f":"+Q14*AB14-AX14","v":0}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!H97","v":"Regular"},{"$f":"+IF(B15=0,0,VLOOKUP(B15,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.1123411195333873E-6,null,0.92,0.08,null,1.0330000000000001E-2,1,null,{"$f":"+$J15*Energía!Z15*(1-$C15)*1000","v":10.304919429809347},{"$f":"+$J15*Energía!AA15*(1-$C15)*1000","v":10.728132208597527},{"$f":"+$J15*Energía!AB15*(1-$C15)*1000","v":11.209127352199095},{"$f":"+$J15*Energía!AC15*(1-$C15)*1000","v":11.740861085313485},10.304919429809347,{"$f":"+Potencia!T15*$K15*12*1000*(1-$C15)","v":5.4402781493068719},{"$f":"+Potencia!U15*$K15*12*1000*(1-$C15)","v":5.6638504505464571},{"$f":"+Potencia!V15*$K15*12*1000*(1-$C15)","v":5.9178056843331923},{"$f":"+Potencia!W15*$K15*12*1000*(1-$C15)","v":6.1985441125359886},{"$f":"+Potencia!T15*$K15*12*1000*(1-$C15)","v":5.4402781493068719},null,{"$f":"IF(M15=0,0,$E15*$F$3*$G15/M15)","v":1.0834469405375797},{"$f":"IF(N15=0,0,$E15*$G$3*$G15/N15)","v":1.0848430550514296},{"$f":"IF(O15=0,0,$E15*$H$3*$G15/O15)","v":1.0861641127699695},{"$f":"IF(P15=0,0,$E15*$I$3*$G15/P15)","v":1.0873655841898655},{"$f":"IF(Q15=0,0,$E15*$F$3*$G15/Q15)","v":1.0834469405375797},{"$f":"IF(R15=0,0,$E15*$F$3*$H15/R15)","v":0.17845688292267975},{"$f":"IF(S15=0,0,$E15*$G$3*$H15/S15)","v":0.17868224977351871},{"$f":"IF(T15=0,0,$E15*$H$3*$H15/T15)","v":0.17889932908098766},{"$f":"IF(U15=0,0,$E15*$I$3*$H15/U15)","v":0.17909687011411568},{"$f":"IF(R15=0,0,$E15*$F$3*$H15/R15)","v":0.17845688292267975},null,1.11920068957532E-2,1.1206428758681268E-2,1.1220075284913785E-2,1.1232486484681311E-2,1.11920068957532E-2,0.17845688292267975,0.17868224977351871,0.17889932908098766,0.17909687011411568,0.17845688292267975,null,{"$f":"+AI15*Energía!Z15*(1-$C15)*1000","v":11.1648334287132},{"$f":"+AJ15*Energía!AA15*(1-$C15)*1000","v":11.638339720170583},{"$f":"+AK15*Energía!AB15*(1-$C15)*1000","v":12.174951865426927},{"$f":"+AL15*Energía!AC15*(1-$C15)*1000","v":12.766608272923957},11.1648334287132,{"$f":"+Potencia!T15*$AN15*12*1000*(1-$C15)","v":0.97085508075766946},{"$f":"+Potencia!U15*$AO15*12*1000*(1-$C15)","v":1.0120295408843984},{"$f":"+Potencia!V15*$AP15*12*1000*(1-$C15)","v":1.0586914665588629},{"$f":"+Potencia!W15*$AQ15*12*1000*(1-$C15)","v":1.1101398498194743},0.97085508075766946,{"$f":"+Q15*AB15-AX15","v":0}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!H98","v":0},{"$f":"+IF(B16=0,0,VLOOKUP(B16,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.1673845910942358E-2,null,null,null,null,null,null,null,{"$f":"+SUM(M17:M19)","v":756640.55464207137},{"$f":"+SUM(N17:N19)","v":787715.02871778235},{"$f":"+SUM(O17:O19)","v":823032.18327816168},{"$f":"+SUM(P17:P19)","v":862074.82786029554},756640.55464207137,{"$f":"+SUM(R17:R19)","v":337466.49835500453},351334.93661456398,367088.06193883705,384502.57857184333,337466.49835500453,null,{"$f":"IF(M16=0,0,$E16*$F$3*$G16/M16)","v":0},{"$f":"IF(N16=0,0,$E16*$G$3*$G16/N16)","v":0},{"$f":"IF(O16=0,0,$E16*$H$3*$G16/O16)","v":0},{"$f":"IF(P16=0,0,$E16*$I$3*$G16/P16)","v":0},{"$f":"IF(Q16=0,0,$E16*$F$3*$G16/Q16)","v":0},{"$f":"IF(R16=0,0,$E16*$F$3*$H16/R16)","v":0},{"$f":"IF(S16=0,0,$E16*$G$3*$H16/S16)","v":0},{"$f":"IF(T16=0,0,$E16*$H$3*$H16/T16)","v":0},{"$f":"IF(U16=0,0,$E16*$I$3*$H16/U16)","v":0},{"$f":"IF(R16=0,0,$E16*$F$3*$H16/R16)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT17:AT19)","v":819779.89401360939},819779.89401360939,819779.8940136095,819779.89401360939,819779.89401360939,71285.208175096472,71285.208175096457,71285.208175096472,71285.208175096472,71285.208175096472]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!H99","v":"Regular"},{"$f":"+IF(B17=0,0,VLOOKUP(B17,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":8.1673845910942358E-2},null,0.92,0.08,null,1.3729999999999999E-2,1,null,{"$f":"+$J17*Energía!Z17*(1-$C17)*1000","v":7861.8853944546045},{"$f":"+$J17*Energía!AA17*(1-$C17)*1000","v":8184.7651983157093},{"$f":"+$J17*Energía!AB17*(1-$C17)*1000","v":8551.7286394218881},{"$f":"+$J17*Energía!AC17*(1-$C17)*1000","v":8957.401842263047},7861.8853944546045,{"$f":"+Potencia!T17*$K17*12*1000*(1-$C17)","v":8704.4450388909954},{"$f":"+Potencia!U17*$K17*12*1000*(1-$C17)","v":9062.1607208743317},{"$f":"+Potencia!V17*$K17*12*1000*(1-$C17)","v":9468.4890949331075},{"$f":"+Potencia!W17*$K17*12*1000*(1-$C17)","v":9917.6705800575783},{"$f":"+Potencia!T17*$K17*12*1000*(1-$C17)","v":8704.4450388909954},null,{"$f":"IF(M17=0,0,$E17*$F$3*$G17/M16)","v":1.0834469405375795},{"$f":"IF(N17=0,0,$E17*$F$3*$G17/N16)","v":1.0407061743483825},{"$f":"IF(O17=0,0,$E17*$F$3*$G17/O16)","v":0.99604840572382214},{"$f":"IF(P17=0,0,$E17*$F$3*$G17/P16)","v":0.95093821037361248},{"$f":"IF(Q17=0,0,$E17*$F$3*$G17/Q16)","v":1.0834469405375795},{"$f":"IF(R17=0,0,$E17*$F$3*$H17/R16)","v":0.21123639982807002},{"$f":"IF(S17=0,0,$E17*$F$3*$H17/S16)","v":0.20289814859289307},{"$f":"IF(T17=0,0,$E17*$F$3*$H17/T16)","v":0.19419102816526287},{"$f":"IF(U17=0,0,$E17*$F$3*$H17/U16)","v":0.1853959170829774},{"$f":"IF(R17=0,0,$E17*$F$3*$H17/R16)","v":0.21123639982807002},null,1.4875726493580965E-2,1.4288895773803292E-2,1.3675744610588077E-2,1.3056381628429698E-2,1.4875726493580965E-2,0.21123639982807002,0.20289814859289307,0.19419102816526287,0.1853959170829774,0.21123639982807002,null,{"$f":"+AI17*Energía!Z17*(1-$C17)*1000","v":8517.935677478923},{"$f":"+AJ17*Energía!AA17*(1-$C17)*1000","v":8517.9356774789248},{"$f":"+AK17*Energía!AB17*(1-$C17)*1000","v":8517.935677478923},{"$f":"+AL17*Energía!AC17*(1-$C17)*1000","v":8517.9356774789212},8517.935677478923,{"$f":"+Potencia!T17*$AN17*12*1000*(1-$C17)","v":1838.6956325166391},{"$f":"+Potencia!U17*$AO17*12*1000*(1-$C17)","v":1838.6956325166386},{"$f":"+Potencia!V17*$AP17*12*1000*(1-$C17)","v":1838.6956325166395},{"$f":"+Potencia!W17*$AQ17*12*1000*(1-$C17)","v":1838.6956325166391},1838.6956325166391,{"$f":"+Q17*AB17-AX17","v":0}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H100","v":"Regular"},{"$f":"+IF(B18=0,0,VLOOKUP(B18,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":8.1673845910942358E-2},null,0.92,0.08,null,1.026E-2,1,null,{"$f":"+$J18*Energía!Z18*(1-$C18)*1000","v":374389.33462380839},{"$f":"+$J18*Energía!AA18*(1-$C18)*1000","v":389765.13175973331},{"$f":"+$J18*Energía!AB18*(1-$C18)*1000","v":407240.22731936991},{"$f":"+$J18*Energía!AC18*(1-$C18)*1000","v":426558.71300901624},{"$f":"+M18","v":374389.33462380839},{"$f":"+Potencia!T18*$K18*12*1000*(1-$C18)","v":164381.02665805677},{"$f":"+Potencia!U18*$K18*12*1000*(1-$C18)","v":171136.38794684483},{"$f":"+Potencia!V18*$K18*12*1000*(1-$C18)","v":178809.78642195198},{"$f":"+Potencia!W18*$K18*12*1000*(1-$C18)","v":187292.45399589289},{"$f":"+Potencia!T18*$K18*12*1000*(1-$C18)","v":164381.02665805677},null,{"$f":"IF(M18=0,0,$E18*$F$3*$G18/M16)","v":1.0834469405375795},{"$f":"IF(N18=0,0,$E18*$F$3*$G18/N16)","v":1.0407061743483825},0.99604840572382214,0.95093821037361248,{"$f":"IF(Q18=0,0,$E18*$F$3*$G18/$Q$16)","v":1.0834469405375795},{"$f":"IF(R18=0,0,$E18*$F$3*$H18/$R$16)","v":0.21123639982807002},{"$f":"IF(S18=0,0,$E18*$F$3*$H18/$S$16)","v":0.20289814859289307},{"$f":"IF(T18=0,0,$E18*$F$3*$H18/$T$16)","v":0.19419102816526287},{"$f":"IF(U18=0,0,$E18*$F$3*$H18/$U$16)","v":0.1853959170829774},{"$f":"IF(R18=0,0,$E18*$F$3*$H18/$R$16)","v":0.21123639982807002},null,{"$f":"+$J18*X18","v":1.1116165609915565E-2},{"$f":"+$J18*Y18","v":1.0677645348814404E-2},{"$f":"+$J18*Z18","v":1.0219456642726416E-2},{"$f":"+$J18*AA18","v":9.7566260384332644E-3},{"$f":"+$J18*AB18","v":1.1116165609915565E-2},{"$f":"+AC18*$K18","v":0.21123639982807002},{"$f":"+AD18*$K18","v":0.20289814859289307},{"$f":"+AE18*$K18","v":0.19419102816526287},{"$f":"+AF18*$K18","v":0.1853959170829774},{"$f":"+AC18*$K18","v":0.21123639982807002},null,{"$f":"+AI18*Energía!Z18*(1-$C18)*1000","v":405630.97916806524},{"$f":"+AJ18*Energía!AA18*(1-$C18)*1000","v":405630.97916806524},{"$f":"+AK18*Energía!AB18*(1-$C18)*1000","v":405630.9791680653},{"$f":"+AL18*Energía!AC18*(1-$C18)*1000","v":405630.97916806524},{"$f":"+AT18","v":405630.97916806524},{"$f":"+Potencia!T18*$AN18*12*1000*(1-$C18)","v":34723.256271289916},{"$f":"+Potencia!U18*$AO18*12*1000*(1-$C18)","v":34723.256271289909},{"$f":"+Potencia!V18*$AP18*12*1000*(1-$C18)","v":34723.256271289916},{"$f":"+Potencia!W18*$AQ18*12*1000*(1-$C18)","v":34723.256271289916},{"$f":"+AY18","v":34723.256271289916},{"$f":"+Q18*AB18-AX18","v":0}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H101","v":"Regular"},{"$f":"+IF(B19=0,0,VLOOKUP(B19,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":8.1673845910942358E-2},null,0.92,0.08,null,1.026E-2,1,null,{"$f":"+$J19*Energía!Z19*(1-$C19)*1000","v":374389.33462380839},{"$f":"+$J19*Energía!AA19*(1-$C19)*1000","v":389765.13175973331},{"$f":"+$J19*Energía!AB19*(1-$C19)*1000","v":407240.22731936991},{"$f":"+$J19*Energía!AC19*(1-$C19)*1000","v":426558.71300901624},374389.33462380839,{"$f":"+Potencia!T19*$K19*12*1000*(1-$C19)","v":164381.02665805677},{"$f":"+Potencia!U19*$K19*12*1000*(1-$C19)","v":171136.38794684483},{"$f":"+Potencia!V19*$K19*12*1000*(1-$C19)","v":178809.78642195198},{"$f":"+Potencia!W19*$K19*12*1000*(1-$C19)","v":187292.45399589289},{"$f":"+Potencia!T19*$K19*12*1000*(1-$C19)","v":164381.02665805677},null,{"$f":"IF(M19=0,0,$E19*$F$3*$G19/M16)","v":1.0834469405375795},{"$f":"IF(N19=0,0,$E19*$F$3*$G19/N16)","v":1.0407061743483825},{"$f":"IF(O19=0,0,$E19*$F$3*$G19/O16)","v":0.99604840572382214},{"$f":"IF(P19=0,0,$E19*$F$3*$G19/P16)","v":0.95093821037361248},{"$f":"IF(Q19=0,0,$E19*$F$3*$G19/$Q$16)","v":1.0834469405375795},{"$f":"IF(R19=0,0,$E19*$F$3*$H19/$R$16)","v":0.21123639982807002},{"$f":"IF(S19=0,0,$E19*$F$3*$H19/$S$16)","v":0.20289814859289307},{"$f":"IF(T19=0,0,$E19*$F$3*$H19/$T$16)","v":0.19419102816526287},{"$f":"IF(U19=0,0,$E19*$F$3*$H19/$U$16)","v":0.1853959170829774},{"$f":"IF(R19=0,0,$E19*$F$3*$H19/$R$16)","v":0.21123639982807002},null,1.1116165609915565E-2,1.0677645348814404E-2,1.0219456642726416E-2,9.7566260384332644E-3,1.1116165609915565E-2,0.21123639982807002,0.20289814859289307,0.19419102816526287,0.1853959170829774,0.21123639982807002,null,{"$f":"+AI19*Energía!Z19*(1-$C19)*1000","v":405630.97916806524},{"$f":"+AJ19*Energía!AA19*(1-$C19)*1000","v":405630.97916806524},{"$f":"+AK19*Energía!AB19*(1-$C19)*1000","v":405630.9791680653},{"$f":"+AL19*Energía!AC19*(1-$C19)*1000","v":405630.97916806524},405630.97916806524,{"$f":"+Potencia!T19*$AN19*12*1000*(1-$C19)","v":34723.256271289916},{"$f":"+Potencia!U19*$AO19*12*1000*(1-$C19)","v":34723.256271289909},{"$f":"+Potencia!V19*$AP19*12*1000*(1-$C19)","v":34723.256271289916},{"$f":"+Potencia!W19*$AQ19*12*1000*(1-$C19)","v":34723.256271289916},34723.256271289916,{"$f":"+Q19*AB19-AX19","v":0}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!H102","v":0},{"$f":"+IF(B20=0,0,VLOOKUP(B20,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12227761733387536,null,0.92,0.08,null,0,0,null,{"$f":"+SUM(M21,M32,M43,M54,M65)","v":1132801.2436379928},1179364.4930004771,1232282.8797892774,1290781.5301407399,1132801.2436379928,313680.89513347129,326583.23221735092,341238.2995303779,357438.38943572273,{"$f":"+Potencia!T20*$K20*12*1000*(1-$C20)","v":0},null,{"$f":"IF(M20=0,0,$E20*$F$3*$G20/$Q$20)","v":1.0834465889826688},{"$f":"IF(N20=0,0,$E20*$G$3*$G20/$N$20)","v":1.0848056969727367},{"$f":"IF(O20=0,0,$E20*$H$3*$G20/$O$20)","v":1.0860899967274953},{"$f":"IF(P20=0,0,$E20*$I$3*$G20/$P$20)","v":1.0872558824814065},{"$f":"IF(Q20=0,0,$E20*$F$3*$G20/$Q$20)","v":1.0834465889826688},{"$f":"IF(R20=0,0,$E20*$F$3*$H20/$R$20)","v":0.34023212275416537},{"$f":"IF(S20=0,0,$E20*$G$3*$H20/$S$20)","v":0.34064991298139835},{"$f":"IF(T20=0,0,$E20*$H$3*$H20/$T$20)","v":0.34105201446552263},{"$f":"IF(U20=0,0,$E20*$I$3*$H20/$U$20)","v":0.34141726071386219},{"$f":"IF(R20=0,0,$E20*$F$3*$H20/$R$20)","v":0.34023212275416537},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT21,AT32,AT43,AT54,AT65)","v":1227329.6434149083},1279381.3208142808,1338370.1088776849,1403409.8116438703,1227329.6434149083,106724.31681868769,111250.54963602441,116380.0094676248,122035.63579511916,106724.31681868769]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H103","v":0},{"$f":"+IF(B21=0,0,VLOOKUP(B21,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.12227761733387536},null,{"$f":"+G20","v":0.92},{"$f":"+H20","v":0.08},null,1.0330000000000001E-2,1,null,{"$f":"+SUM(M22:M31)","v":1132801.2436379928},1179364.4930004771,1232282.8797892774,1290781.5301407399,1132801.2436379928,313680.89513347129,326583.23221735092,341238.2995303779,357438.38943572273,{"$f":"+Potencia!T21*$K21*12*1000*(1-$C21)","v":314018.09113353735},null,1.0834465889826688,1.0848056969727367,1.0860899967274953,1.0872558824814065,1.0834465889826688,0.34023212275416537,0.34064991298139835,0.34105201446552263,0.34141726071386219,0.34023212275416537,null,1.1192003264190968E-2,1.120604284972837E-2,1.1219309666195026E-2,1.123135326603293E-2,1.1192003264190968E-2,0.34023212275416537,0.34064991298139835,0.34105201446552263,0.34141726071386219,0.34023212275416537,null,{"$f":"+SUM(AT22:AT31)","v":1227329.6434149083},1279381.3208142808,1338370.1088776849,1403409.8116438703,1227329.6434149083,106724.31681868769,111250.54963602441,116380.0094676248,122035.63579511916,106724.31681868769,{"$f":"+Q21*AB21-AX21","v":0}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!H104","v":"Regular"},{"$f":"+IF(B22=0,0,VLOOKUP(B22,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E21","v":0.12227761733387536},null,{"$f":"+G20","v":0.92},{"$f":"+H20","v":0.08},null,{"$f":"+J21","v":1.0330000000000001E-2},{"$f":"+K21","v":1},null,{"$f":"+$J22*Energía!Z22*(1-$C22)*1000","v":1121575.1923906198},{"$f":"+$J22*Energía!AA22*(1-$C22)*1000","v":1167676.5619237667},{"$f":"+$J22*Energía!AB22*(1-$C22)*1000","v":1220069.9607273035},{"$f":"+$J22*Energía!AC22*(1-$C22)*1000","v":1277988.2176838499},1121575.1923906198,{"$f":"+Potencia!T22*$K22*12*1000*(1-$C22)","v":307658.84190588968},{"$f":"+Potencia!U22*$K22*12*1000*(1-$C22)","v":320313.12269610807},{"$f":"+Potencia!V22*$K22*12*1000*(1-$C22)","v":334686.45713280933},{"$f":"+Potencia!W22*$K22*12*1000*(1-$C22)","v":350575.12987005792},{"$f":"+Potencia!T22*$K22*12*1000*(1-$C22)","v":307658.84190588968},null,1.0834465889826688,1.0848056969727367,1.0860899967274953,1.0872558824814065,1.0834465889826688,0.34023212275416537,0.34064991298139835,0.34105201446552263,0.34141726071386219,0.34023212275416537,null,1.1192003264190968E-2,1.120604284972837E-2,1.1219309666195026E-2,1.123135326603293E-2,1.1192003264190968E-2,0.34023212275416537,0.34064991298139835,0.34105201446552263,0.34141726071386219,0.34023212275416537,null,{"$f":"+AI22*Energía!Z22*(1-$C22)*1000","v":1215166.8164831975},{"$f":"+AJ22*Energía!AA22*(1-$C22)*1000","v":1266702.1865964406},{"$f":"+AK22*Energía!AB22*(1-$C22)*1000","v":1325105.7796536325},{"$f":"+AL22*Energía!AC22*(1-$C22)*1000","v":1389500.2074186939},1215166.8164831975,{"$f":"+Potencia!T22*$AN22*12*1000*(1-$C22)","v":104675.42086572903},{"$f":"+Potencia!U22*$AO22*12*1000*(1-$C22)","v":109114.6373732292},{"$f":"+Potencia!V22*$AP22*12*1000*(1-$C22)","v":114145.49041947341},{"$f":"+Potencia!W22*$AQ22*12*1000*(1-$C22)","v":119692.40051464166},104675.42086572903]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!H105","v":"Agro"},{"$f":"+IF(B23=0,0,VLOOKUP(B23,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.12227761733387536,null,{"$f":"+G22","v":0.92},0.08,null,{"$f":"+J22","v":1.0330000000000001E-2},1,null,{"$f":"+$J23*Energía!Z23*(1-$C23)*1000","v":11130.858722108567},{"$f":"+$J23*Energía!AA23*(1-$C23)*1000","v":11587.992005116619},{"$f":"+$J23*Energía!AB23*(1-$C23)*1000","v":12107.538909477857},{"$f":"+$J23*Energía!AC23*(1-$C23)*1000","v":12681.891101301364},11130.858722108567,{"$f":"+Potencia!T23*$K23*12*1000*(1-$C23)","v":5949.246393942025},{"$f":"+Potencia!U23*$K23*12*1000*(1-$C23)","v":6193.7351260309133},{"$f":"+Potencia!V23*$K23*12*1000*(1-$C23)","v":6471.4492828008079},{"$f":"+Potencia!W23*$K23*12*1000*(1-$C23)","v":6778.4523506199084},{"$f":"+Potencia!T23*$K23*12*1000*(1-$C23)","v":5949.246393942025},null,1.0834465889826688,1.0848056969727367,1.0860899967274953,1.0872558824814065,1.0834465889826688,0.34023212275416537,0.34064991298139835,0.34105201446552263,0.34141726071386219,0.34023212275416537,null,1.1192003264190968E-2,1.120604284972837E-2,1.1219309666195026E-2,1.123135326603293E-2,1.1192003264190968E-2,0.34023212275416537,0.34064991298139835,0.34105201446552263,0.34141726071386219,0.34023212275416537,null,{"$f":"+AI23*Energía!Z23*(1-$C23)*1000","v":12059.690914916511},{"$f":"+AJ23*Energía!AA23*(1-$C23)*1000","v":12570.719743625035},{"$f":"+AK23*Energía!AB23*(1-$C23)*1000","v":13149.876894572826},{"$f":"+AL23*Energía!AC23*(1-$C23)*1000","v":13788.46070087851},12059.690914916511,{"$f":"+Potencia!T23*$AN23*12*1000*(1-$C23)","v":2024.1247293984588},{"$f":"+Potencia!U23*$AO23*12*1000*(1-$C23)","v":2109.8953317122609},{"$f":"+Potencia!V23*$AP23*12*1000*(1-$C23)","v":2207.1008144106772},{"$f":"+Potencia!W23*$AQ23*12*1000*(1-$C23)","v":2314.2806334280895},2024.1247293984588]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!H106","v":"Jub. 1"},{"$f":"+IF(B24=0,0,VLOOKUP(B24,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12227761733387536,null,0.92,0.08,null,1.0330000000000001E-2,1,null,{"$f":"+$J24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AC24*(1-$C24)*1000","v":0},0,{"$f":"+Potencia!T24*$K24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!U24*$K24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!V24*$K24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!W24*$K24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!T24*$K24*12*1000*(1-$C24)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+AJ24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+AK24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+AL24*Energía!AC24*(1-$C24)*1000","v":0},0,{"$f":"+Potencia!T24*$AN24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!U24*$AO24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!V24*$AP24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!W24*$AQ24*12*1000*(1-$C24)","v":0},0]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!H107","v":"Jub. 2"},{"$f":"+IF(B25=0,0,VLOOKUP(B25,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12227761733387536,null,0.92,0.08,null,1.0330000000000001E-2,1,null,{"$f":"+$J25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":95.192525264311996},{"$f":"+$J25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":99.939071593736415},{"$f":"+$J25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":105.38015249599661},{"$f":"+$J25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":111.42135558870997},95.192525264311996,{"$f":"+Potencia!T25*$K25*12*1000*(1-$C25)","v":72.806833639543925},{"$f":"+Potencia!U25*$K25*12*1000*(1-$C25)","v":76.374395211922035},{"$f":"+Potencia!V25*$K25*12*1000*(1-$C25)","v":80.39311476780378},{"$f":"+Potencia!W25*$K25*12*1000*(1-$C25)","v":84.80721504492881},{"$f":"+Potencia!T25*$K25*12*1000*(1-$C25)","v":72.806833639543925},null,1.0834465889826688,1.0848056969727367,1.0860899967274953,1.0872558824814065,1.0834465889826688,0.34023212275416537,0.34064991298139835,0.34105201446552263,0.34141726071386219,0.34023212275416537,null,1.1192003264190968E-2,1.120604284972837E-2,1.1219309666195026E-2,1.123135326603293E-2,1.1192003264190968E-2,0.34023212275416537,0.34064991298139835,0.34105201446552263,0.34141726071386219,0.34023212275416537,null,{"$f":"+AI25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":103.13601679426534},{"$f":"+AJ25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":108.41447421505144},{"$f":"+AK25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":114.4523294795199},{"$f":"+AL25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":121.14352429787745},103.13601679426534,{"$f":"+Potencia!T25*$AN25*12*1000*(1-$C25)","v":24.771223560191402},{"$f":"+Potencia!U25*$AO25*12*1000*(1-$C25)","v":26.016931082948169},{"$f":"+Potencia!V25*$AP25*12*1000*(1-$C25)","v":27.418233740717437},{"$f":"+Potencia!W25*$AQ25*12*1000*(1-$C25)","v":28.954647049411033},24.771223560191402]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!H108","v":"Político"},{"$f":"+IF(B26=0,0,VLOOKUP(B26,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.12227761733387536,null,0.92,0.08,null,1.0330000000000001E-2,1,null,{"$f":"+$J26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AC26*(1-$C26)*1000","v":0},0,{"$f":"+Potencia!T26*$K26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!U26*$K26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!V26*$K26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!W26*$K26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!T26*$K26*12*1000*(1-$C26)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+AJ26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+AK26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+AL26*Energía!AC26*(1-$C26)*1000","v":0},0,{"$f":"+Potencia!T26*$AN26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!U26*$AO26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!V26*$AP26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!W26*$AQ26*12*1000*(1-$C26)","v":0},0]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!H109","v":"x1"},{"$f":"+IF(B27=0,0,VLOOKUP(B27,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12227761733387536,null,0.92,0.08,null,1.0330000000000001E-2,1,null,{"$f":"+$J27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AC27*(1-$C27)*1000","v":0},0,{"$f":"+Potencia!T27*$K27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!U27*$K27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!V27*$K27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!W27*$K27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!T27*$K27*12*1000*(1-$C27)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+AJ27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+AK27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+AL27*Energía!AC27*(1-$C27)*1000","v":0},0,{"$f":"+Potencia!T27*$AN27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!U27*$AO27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!V27*$AP27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!W27*$AQ27*12*1000*(1-$C27)","v":0},0]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!H110","v":"x2"},{"$f":"+IF(B28=0,0,VLOOKUP(B28,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12227761733387536,null,0.92,0.08,null,1.0330000000000001E-2,1,null,{"$f":"+$J28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,{"$f":"+Potencia!T28*$K28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!U28*$K28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!V28*$K28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!W28*$K28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!T28*$K28*12*1000*(1-$C28)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+AJ28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+AK28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+AL28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,{"$f":"+Potencia!T28*$AN28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!U28*$AO28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!V28*$AP28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!W28*$AQ28*12*1000*(1-$C28)","v":0},0]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!H111","v":"Discap."},{"$f":"+IF(B29=0,0,VLOOKUP(B29,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12227761733387536,null,0.92,0.08,null,1.0330000000000001E-2,1,null,{"$f":"+$J29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AC29*(1-$C29)*1000","v":0},0,{"$f":"+Potencia!T29*$K29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!U29*$K29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!V29*$K29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!W29*$K29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!T29*$K29*12*1000*(1-$C29)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+AJ29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+AK29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+AL29*Energía!AC29*(1-$C29)*1000","v":0},0,{"$f":"+Potencia!T29*$AN29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!U29*$AO29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!V29*$AP29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!W29*$AQ29*12*1000*(1-$C29)","v":0},0]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H112","v":"Discapacitados 601-más"},{"$f":"+IF(B30=0,0,VLOOKUP(B30,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12227761733387536,null,0.92,0.08,null,1.0330000000000001E-2,1,null,{"$f":"+$J30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,{"$f":"+Potencia!T30*$K30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!U30*$K30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!V30*$K30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!W30*$K30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!T30*$K30*12*1000*(1-$C30)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+AJ30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+AK30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+AL30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,{"$f":"+Potencia!T30*$AN30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!U30*$AO30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!V30*$AP30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!W30*$AQ30*12*1000*(1-$C30)","v":0},0]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H113","v":"Cruz Roja"},{"$f":"+IF(B31=0,0,VLOOKUP(B31,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.12227761733387536,null,0.92,0.08,null,1.0330000000000001E-2,1,null,{"$f":"+$J31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AC31*(1-$C31)*1000","v":0},0,{"$f":"+Potencia!T31*$K31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!U31*$K31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!V31*$K31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!W31*$K31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!T31*$K31*12*1000*(1-$C31)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+AJ31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+AK31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+AL31*Energía!AC31*(1-$C31)*1000","v":0},0,{"$f":"+Potencia!T31*$AN31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!U31*$AO31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!V31*$AP31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!W31*$AQ31*12*1000*(1-$C31)","v":0},0]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H114","v":0},{"$f":"+IF(B32=0,0,VLOOKUP(B32,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12227761733387536,null,0.92,0.08,null,1.0330000000000001E-2,1,null,{"$f":"+SUM(M33:M42)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T32*$K32*12*1000*(1-$C32)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT33:AT42)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!H115","v":"Regular"},{"$f":"+IF(B33=0,0,VLOOKUP(B33,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12227761733387536,null,0.92,0.08,null,{"$f":"+J32","v":1.0330000000000001E-2},{"$f":"+K32","v":1},null,{"$f":"+($J33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$J22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$J22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$J22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$J22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,{"$f":"+Potencia!T33*$K33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!U33*$K33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!V33*$K33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!W33*$K33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!T33*$K33*12*1000*(1-$C33)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+AI22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+(AJ33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+AJ22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+(AK33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+AK22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+(AL33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+AL22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,{"$f":"+Potencia!T33*$AN33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!U33*$AO33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!V33*$AP33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!W33*$AQ33*12*1000*(1-$C33)","v":0},0]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!H116","v":"Agro"},{"$f":"+IF(B34=0,0,VLOOKUP(B34,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.12227761733387536,null,0.92,0.08,null,{"$f":"+J33","v":1.0330000000000001E-2},1,null,{"$f":"+($J34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$J23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$J23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$J23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$J23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,{"$f":"+Potencia!T34*$K34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!U34*$K34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!V34*$K34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!W34*$K34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!T34*$K34*12*1000*(1-$C34)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+AI23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+(AJ34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+AJ23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+(AK34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+AK23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+(AL34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+AL23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,{"$f":"+Potencia!T34*$AN34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!U34*$AO34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!V34*$AP34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!W34*$AQ34*12*1000*(1-$C34)","v":0},0]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!H117","v":"Jub. 1"},{"$f":"+IF(B35=0,0,VLOOKUP(B35,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12227761733387536,null,0.92,0.08,null,1.0330000000000001E-2,1,null,{"$f":"+($J35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$J24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$J24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$J24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$J24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,{"$f":"+Potencia!T35*$K35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!U35*$K35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!V35*$K35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!W35*$K35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!T35*$K35*12*1000*(1-$C35)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+AI24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+(AJ35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+AJ24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+(AK35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+AK24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+(AL35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+AL24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,{"$f":"+Potencia!T35*$AN35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!U35*$AO35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!V35*$AP35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!W35*$AQ35*12*1000*(1-$C35)","v":0},0]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!H118","v":"Jub. 2"},{"$f":"+IF(B36=0,0,VLOOKUP(B36,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12227761733387536,null,0.92,0.08,null,1.0330000000000001E-2,1,null,{"$f":"+($J36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$J25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$J25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$J25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$J25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,{"$f":"+Potencia!T36*$K36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!U36*$K36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!V36*$K36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!W36*$K36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!T36*$K36*12*1000*(1-$C36)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+AI25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+(AJ36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+AJ25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+(AK36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+AK25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+(AL36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+AL25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,{"$f":"+Potencia!T36*$AN36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!U36*$AO36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!V36*$AP36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!W36*$AQ36*12*1000*(1-$C36)","v":0},0]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!H119","v":"Político"},{"$f":"+IF(B37=0,0,VLOOKUP(B37,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.12227761733387536,null,0.92,0.08,null,1.0330000000000001E-2,1,null,{"$f":"+($J37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$J26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$J26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$J26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$J26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,{"$f":"+Potencia!T37*$K37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!U37*$K37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!V37*$K37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!W37*$K37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!T37*$K37*12*1000*(1-$C37)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+AI26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+(AJ37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+AJ26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+(AK37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+AK26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+(AL37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+AL26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,{"$f":"+Potencia!T37*$AN37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!U37*$AO37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!V37*$AP37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!W37*$AQ37*12*1000*(1-$C37)","v":0},0]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!H120","v":"x1"},{"$f":"+IF(B38=0,0,VLOOKUP(B38,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12227761733387536,null,0.92,0.08,null,1.0330000000000001E-2,1,null,{"$f":"+($J38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$J27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$J27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$J27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$J27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,{"$f":"+Potencia!T38*$K38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!U38*$K38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!V38*$K38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!W38*$K38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!T38*$K38*12*1000*(1-$C38)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+AI27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+(AJ38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+AJ27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+(AK38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+AK27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+(AL38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+AL27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,{"$f":"+Potencia!T38*$AN38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!U38*$AO38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!V38*$AP38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!W38*$AQ38*12*1000*(1-$C38)","v":0},0]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!H121","v":"x2"},{"$f":"+IF(B39=0,0,VLOOKUP(B39,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12227761733387536,null,{"$f":"+G38","v":0.92},0.08,null,1.0330000000000001E-2,1,null,{"$f":"+($J39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$J28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$J28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$J28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$J28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,{"$f":"+Potencia!T39*$K39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!U39*$K39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!V39*$K39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!W39*$K39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!T39*$K39*12*1000*(1-$C39)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+AI28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+(AJ39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+AJ28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+(AK39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+AK28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+(AL39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+AL28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,{"$f":"+Potencia!T39*$AN39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!U39*$AO39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!V39*$AP39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!W39*$AQ39*12*1000*(1-$C39)","v":0},0]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!H122","v":"Discap."},{"$f":"+IF(B40=0,0,VLOOKUP(B40,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12227761733387536,null,0.92,0.08,null,1.0330000000000001E-2,1,null,{"$f":"+($J40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$J29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$J29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$J29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$J29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,{"$f":"+Potencia!T40*$K40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!U40*$K40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!V40*$K40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!W40*$K40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!T40*$K40*12*1000*(1-$C40)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+AI29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+(AJ40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+AJ29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+(AK40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+AK29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+(AL40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+AL29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,{"$f":"+Potencia!T40*$AN40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!U40*$AO40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!V40*$AP40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!W40*$AQ40*12*1000*(1-$C40)","v":0},0]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H123","v":"Discapacitados 601-más"},{"$f":"+IF(B41=0,0,VLOOKUP(B41,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12227761733387536,null,0.92,0.08,null,1.0330000000000001E-2,1,null,{"$f":"+($J41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$J30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$J30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$J30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$J30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,{"$f":"+Potencia!T41*$K41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!U41*$K41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!V41*$K41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!W41*$K41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!T41*$K41*12*1000*(1-$C41)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+AI30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+(AJ41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+AJ30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+(AK41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+AK30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+(AL41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+AL30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,{"$f":"+Potencia!T41*$AN41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!U41*$AO41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!V41*$AP41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!W41*$AQ41*12*1000*(1-$C41)","v":0},0]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H124","v":"Cruz Roja"},{"$f":"+IF(B42=0,0,VLOOKUP(B42,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.12227761733387536,null,0.92,0.08,null,1.0330000000000001E-2,1,null,{"$f":"+($J42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$J31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$J31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$J31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$J31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,{"$f":"+Potencia!T42*$K42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!U42*$K42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!V42*$K42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!W42*$K42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!T42*$K42*12*1000*(1-$C42)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+AI31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+(AJ42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+AJ31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+(AK42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+AK31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+(AL42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+AL31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,{"$f":"+Potencia!T42*$AN42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!U42*$AO42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!V42*$AP42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!W42*$AQ42*12*1000*(1-$C42)","v":0},0]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H125","v":0},{"$f":"+IF(B43=0,0,VLOOKUP(B43,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12227761733387536,null,0.92,0.08,null,1.0330000000000001E-2,1,null,{"$f":"+SUM(M44:M53)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T43*$K43*12*1000*(1-$C43)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT44:AT53)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!H126","v":"Regular"},{"$f":"+IF(B44=0,0,VLOOKUP(B44,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12227761733387536,null,0.92,0.08,null,{"$f":"+J43","v":1.0330000000000001E-2},{"$f":"+K43","v":1},null,{"$f":"+($J44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$J22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$J22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$J22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$J22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,{"$f":"+Potencia!T44*$K44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!U44*$K44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!V44*$K44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!W44*$K44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!T44*$K44*12*1000*(1-$C44)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+AI33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+AI22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+(AJ44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+AJ33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+AJ22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+(AK44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+AK33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+AK22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+(AL44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+AL33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+AL22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,{"$f":"+Potencia!T44*$AN44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!U44*$AO44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!V44*$AP44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!W44*$AQ44*12*1000*(1-$C44)","v":0},0]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!H127","v":"Agro"},{"$f":"+IF(B45=0,0,VLOOKUP(B45,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.12227761733387536,null,0.92,0.08,null,{"$f":"+J44","v":1.0330000000000001E-2},1,null,{"$f":"+($J45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$J23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$J23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$J23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$J23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,{"$f":"+Potencia!T45*$K45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!U45*$K45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!V45*$K45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!W45*$K45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!T45*$K45*12*1000*(1-$C45)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+AI34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+AI23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+(AJ45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+AJ34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+AJ23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+(AK45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+AK34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+AK23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+(AL45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+AL34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+AL23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,{"$f":"+Potencia!T45*$AN45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!U45*$AO45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!V45*$AP45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!W45*$AQ45*12*1000*(1-$C45)","v":0},0]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!H128","v":"Jub. 1"},{"$f":"+IF(B46=0,0,VLOOKUP(B46,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12227761733387536,null,0.92,0.08,null,1.0330000000000001E-2,1,null,{"$f":"+($J46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$J24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$J24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$J24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$J24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,{"$f":"+Potencia!T46*$K46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!U46*$K46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!V46*$K46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!W46*$K46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!T46*$K46*12*1000*(1-$C46)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+AI35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+AI24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+(AJ46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+AJ35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+AJ24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+(AK46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+AK35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+AK24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+(AL46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+AL35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+AL24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,{"$f":"+Potencia!T46*$AN46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!U46*$AO46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!V46*$AP46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!W46*$AQ46*12*1000*(1-$C46)","v":0},0]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!H129","v":"Jub. 2"},{"$f":"+IF(B47=0,0,VLOOKUP(B47,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12227761733387536,null,0.92,0.08,null,1.0330000000000001E-2,1,null,{"$f":"+($J47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$J25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$J25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$J25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$J25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,{"$f":"+Potencia!T47*$K47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!U47*$K47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!V47*$K47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!W47*$K47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!T47*$K47*12*1000*(1-$C47)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+AI36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+AI25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+(AJ47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+AJ36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+AJ25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+(AK47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+AK36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+AK25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+(AL47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+AL36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+AL25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,{"$f":"+Potencia!T47*$AN47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!U47*$AO47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!V47*$AP47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!W47*$AQ47*12*1000*(1-$C47)","v":0},0]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!H130","v":"Político"},{"$f":"+IF(B48=0,0,VLOOKUP(B48,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.12227761733387536,null,0.92,0.08,null,1.0330000000000001E-2,1,null,{"$f":"+($J48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$J26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$J26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$J26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$J26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,{"$f":"+Potencia!T48*$K48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!U48*$K48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!V48*$K48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!W48*$K48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!T48*$K48*12*1000*(1-$C48)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+AI37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+AI26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+(AJ48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+AJ37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+AJ26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+(AK48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+AK37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+AK26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+(AL48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+AL37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+AL26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,{"$f":"+Potencia!T48*$AN48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!U48*$AO48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!V48*$AP48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!W48*$AQ48*12*1000*(1-$C48)","v":0},0]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!H131","v":"x1"},{"$f":"+IF(B49=0,0,VLOOKUP(B49,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12227761733387536,null,0.92,0.08,null,1.0330000000000001E-2,1,null,{"$f":"+($J49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$J27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$J27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$J27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$J27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,{"$f":"+Potencia!T49*$K49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!U49*$K49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!V49*$K49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!W49*$K49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!T49*$K49*12*1000*(1-$C49)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+AI38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+AI27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+(AJ49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+AJ38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+AJ27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+(AK49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+AK38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+AK27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+(AL49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+AL38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+AL27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,{"$f":"+Potencia!T49*$AN49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!U49*$AO49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!V49*$AP49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!W49*$AQ49*12*1000*(1-$C49)","v":0},0]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!H132","v":"x2"},{"$f":"+IF(B50=0,0,VLOOKUP(B50,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12227761733387536,null,0.92,0.08,null,1.0330000000000001E-2,1,null,{"$f":"+($J50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$J28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$J28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$J28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$J28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,{"$f":"+Potencia!T50*$K50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!U50*$K50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!V50*$K50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!W50*$K50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!T50*$K50*12*1000*(1-$C50)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+AI39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+AI28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+(AJ50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+AJ39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+AJ28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+(AK50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+AK39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+AK28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+(AL50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+AL39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+AL28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,{"$f":"+Potencia!T50*$AN50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!U50*$AO50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!V50*$AP50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!W50*$AQ50*12*1000*(1-$C50)","v":0},0]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!H133","v":"Discap."},{"$f":"+IF(B51=0,0,VLOOKUP(B51,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12227761733387536,null,0.92,0.08,null,1.0330000000000001E-2,1,null,{"$f":"+($J51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$J29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$J29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$J29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$J29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,{"$f":"+Potencia!T51*$K51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!U51*$K51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!V51*$K51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!W51*$K51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!T51*$K51*12*1000*(1-$C51)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+AI40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+AI29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+(AJ51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+AJ40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+AJ29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+(AK51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+AK40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+AK29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+(AL51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+AL40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+AL29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,{"$f":"+Potencia!T51*$AN51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!U51*$AO51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!V51*$AP51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!W51*$AQ51*12*1000*(1-$C51)","v":0},0]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H134","v":"Discapacitados 601-más"},{"$f":"+IF(B52=0,0,VLOOKUP(B52,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12227761733387536,null,0.92,0.08,null,1.0330000000000001E-2,1,null,{"$f":"+($J52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$J30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$J30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$J30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$J30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,{"$f":"+Potencia!T52*$K52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!U52*$K52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!V52*$K52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!W52*$K52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!T52*$K52*12*1000*(1-$C52)","v":0},null,{"$f":"IF(M52=0,0,$E52*$F$3*$G52/$Q$20)","v":0},{"$f":"IF(N52=0,0,$E52*$G$3*$G52/$N$20)","v":0},{"$f":"IF(O52=0,0,$E52*$H$3*$G52/$O$20)","v":0},{"$f":"IF(P52=0,0,$E52*$I$3*$G52/$P$20)","v":0},{"$f":"IF(Q52=0,0,$E52*$F$3*$G52/$Q$20)","v":0},{"$f":"IF(R52=0,0,$E52*$F$3*$H52/$R$20)","v":0},{"$f":"IF(S52=0,0,$E52*$G$3*$H52/$S$20)","v":0},{"$f":"IF(T52=0,0,$E52*$H$3*$H52/$T$20)","v":0},{"$f":"IF(U52=0,0,$E52*$I$3*$H52/$U$20)","v":0},{"$f":"IF(R52=0,0,$E52*$F$3*$H52/$R$20)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+AI41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+AI30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+(AJ52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+AJ41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+AJ30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+(AK52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+AK41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+AK30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+(AL52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+AL41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+AL30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,{"$f":"+Potencia!T52*$AN52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!U52*$AO52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!V52*$AP52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!W52*$AQ52*12*1000*(1-$C52)","v":0},0]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H135","v":"Cruz Roja"},{"$f":"+IF(B53=0,0,VLOOKUP(B53,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.12227761733387536,null,0.92,0.08,null,1.0330000000000001E-2,1,null,{"$f":"+($J53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$J31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$J31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$J31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$J31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,{"$f":"+Potencia!T53*$K53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!U53*$K53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!V53*$K53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!W53*$K53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!T53*$K53*12*1000*(1-$C53)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+AI42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+AI31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+(AJ53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+AJ42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+AJ31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+(AK53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+AK42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+AK31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+(AL53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+AL42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+AL31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,{"$f":"+Potencia!T53*$AN53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!U53*$AO53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!V53*$AP53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!W53*$AQ53*12*1000*(1-$C53)","v":0},0]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H136","v":0},{"$f":"+IF(B54=0,0,VLOOKUP(B54,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12227761733387536,null,0.92,0.08,null,1.0330000000000001E-2,1,null,{"$f":"+SUM(M55:M64)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T54*$K54*12*1000*(1-$C54)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT55:AT64)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!H137","v":"Regular"},{"$f":"+IF(B55=0,0,VLOOKUP(B55,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12227761733387536,null,{"$f":"+G54","v":0.92},0.08,null,{"$f":"+J54","v":1.0330000000000001E-2},{"$f":"+K54","v":1},null,{"$f":"+($J55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$J22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$J22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$J22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$J22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,{"$f":"+Potencia!T55*$K55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!U55*$K55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!V55*$K55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!W55*$K55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!T55*$K55*12*1000*(1-$C55)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+AI44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+AI33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+AI22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+(AJ55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+AJ44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+AJ33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+AJ22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+(AK55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+AK44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+AK33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+AK22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+(AL55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+AL44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+AL33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+AL22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,{"$f":"+Potencia!T55*$AN55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!U55*$AO55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!V55*$AP55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!W55*$AQ55*12*1000*(1-$C55)","v":0},0]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!H138","v":"Agro"},{"$f":"+IF(B56=0,0,VLOOKUP(B56,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.12227761733387536,null,0.92,0.08,null,{"$f":"+J55","v":1.0330000000000001E-2},1,null,{"$f":"+($J56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$J23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$J23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$J23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$J23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,{"$f":"+Potencia!T56*$K56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!U56*$K56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!V56*$K56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!W56*$K56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!T56*$K56*12*1000*(1-$C56)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+AI45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+AI34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+AI23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+(AJ56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+AJ45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+AJ34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+AJ23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+(AK56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+AK45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+AK34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+AK23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+(AL56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+AL45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+AL34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+AL23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,{"$f":"+Potencia!T56*$AN56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!U56*$AO56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!V56*$AP56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!W56*$AQ56*12*1000*(1-$C56)","v":0},0]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!H139","v":"Jub. 1"},{"$f":"+IF(B57=0,0,VLOOKUP(B57,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12227761733387536,null,0.92,0.08,null,1.0330000000000001E-2,1,null,{"$f":"+($J57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$J24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$J24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$J24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$J24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,{"$f":"+Potencia!T57*$K57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!U57*$K57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!V57*$K57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!W57*$K57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!T57*$K57*12*1000*(1-$C57)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+AI46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+AI35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+AI24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+(AJ57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+AJ46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+AJ35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+AJ24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+(AK57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+AK46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+AK35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+AK24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+(AL57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+AL46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+AL35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+AL24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,{"$f":"+Potencia!T57*$AN57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!U57*$AO57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!V57*$AP57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!W57*$AQ57*12*1000*(1-$C57)","v":0},0]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!H140","v":"Jub. 2"},{"$f":"+IF(B58=0,0,VLOOKUP(B58,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12227761733387536,null,0.92,0.08,null,1.0330000000000001E-2,1,null,{"$f":"+($J58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$J25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$J25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$J25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$J25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,{"$f":"+Potencia!T58*$K58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!U58*$K58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!V58*$K58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!W58*$K58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!T58*$K58*12*1000*(1-$C58)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+AI47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+AI36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+AI25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+(AJ58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+AJ47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+AJ36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+AJ25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+(AK58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+AK47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+AK36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+AK25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+(AL58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+AL47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+AL36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+AL25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,{"$f":"+Potencia!T58*$AN58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!U58*$AO58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!V58*$AP58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!W58*$AQ58*12*1000*(1-$C58)","v":0},0]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!H141","v":"Político"},{"$f":"+IF(B59=0,0,VLOOKUP(B59,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.12227761733387536,null,0.92,0.08,null,1.0330000000000001E-2,1,null,{"$f":"+($J59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$J26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$J26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$J26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$J26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,{"$f":"+Potencia!T59*$K59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!U59*$K59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!V59*$K59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!W59*$K59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!T59*$K59*12*1000*(1-$C59)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+AI48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+AI37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+AI26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+(AJ59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+AJ48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+AJ37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+AJ26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+(AK59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+AK48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+AK37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+AK26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+(AL59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+AL48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+AL37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+AL26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,{"$f":"+Potencia!T59*$AN59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!U59*$AO59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!V59*$AP59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!W59*$AQ59*12*1000*(1-$C59)","v":0},0]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!H142","v":"x1"},{"$f":"+IF(B60=0,0,VLOOKUP(B60,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12227761733387536,null,0.92,0.08,null,1.0330000000000001E-2,1,null,{"$f":"+($J60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$J27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$J27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$J27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$J27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,{"$f":"+Potencia!T60*$K60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!U60*$K60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!V60*$K60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!W60*$K60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!T60*$K60*12*1000*(1-$C60)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+AI49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+AI38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+AI27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+(AJ60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+AJ49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+AJ38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+AJ27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+(AK60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+AK49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+AK38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+AK27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+(AL60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+AL49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+AL38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+AL27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,{"$f":"+Potencia!T60*$AN60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!U60*$AO60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!V60*$AP60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!W60*$AQ60*12*1000*(1-$C60)","v":0},0]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!H143","v":"x2"},{"$f":"+IF(B61=0,0,VLOOKUP(B61,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12227761733387536,null,0.92,0.08,null,1.0330000000000001E-2,1,null,{"$f":"+($J61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$J28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$J28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$J28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$J28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,{"$f":"+Potencia!T61*$K61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!U61*$K61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!V61*$K61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!W61*$K61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!T61*$K61*12*1000*(1-$C61)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+AI50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+AI39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+AI28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+(AJ61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+AJ50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+AJ39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+AJ28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+(AK61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+AK50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+AK39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+AK28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+(AL61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+AL50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+AL39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+AL28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,{"$f":"+Potencia!T61*$AN61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!U61*$AO61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!V61*$AP61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!W61*$AQ61*12*1000*(1-$C61)","v":0},0]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!H144","v":"Discap."},{"$f":"+IF(B62=0,0,VLOOKUP(B62,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12227761733387536,null,0.92,0.08,null,1.0330000000000001E-2,1,null,{"$f":"+($J62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$J29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$J29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$J29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$J29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,{"$f":"+Potencia!T62*$K62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!U62*$K62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!V62*$K62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!W62*$K62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!T62*$K62*12*1000*(1-$C62)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+AI51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+AI40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+AI29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+(AJ62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+AJ51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+AJ40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+AJ29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+(AK62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+AK51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+AK40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+AK29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+(AL62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+AL51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+AL40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+AL29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,{"$f":"+Potencia!T62*$AN62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!U62*$AO62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!V62*$AP62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!W62*$AQ62*12*1000*(1-$C62)","v":0},0]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H145","v":"Discapacitados 601-más"},{"$f":"+IF(B63=0,0,VLOOKUP(B63,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12227761733387536,null,0.92,0.08,null,1.0330000000000001E-2,1,null,{"$f":"+($J63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$J30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$J30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$J30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$J30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,{"$f":"+Potencia!T63*$K63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!U63*$K63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!V63*$K63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!W63*$K63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!T63*$K63*12*1000*(1-$C63)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+AI52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+AI41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+AI30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+(AJ63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+AJ52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+AJ41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+AJ30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+(AK63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+AK52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+AK41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+AK30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+(AL63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+AL52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+AL41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+AL30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,{"$f":"+Potencia!T63*$AN63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!U63*$AO63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!V63*$AP63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!W63*$AQ63*12*1000*(1-$C63)","v":0},0]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H146","v":"Cruz Roja"},{"$f":"+IF(B64=0,0,VLOOKUP(B64,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.12227761733387536,null,0.92,0.08,null,1.0330000000000001E-2,1,null,{"$f":"+($J64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$J31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$J31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$J31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$J31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,{"$f":"+Potencia!T64*$K64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!U64*$K64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!V64*$K64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!W64*$K64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!T64*$K64*12*1000*(1-$C64)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+AI53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+AI42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+AI31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+(AJ64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+AJ53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+AJ42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+AJ31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+(AK64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+AK53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+AK42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+AK31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+(AL64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+AL53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+AL42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+AL31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,{"$f":"+Potencia!T64*$AN64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!U64*$AO64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!V64*$AP64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!W64*$AQ64*12*1000*(1-$C64)","v":0},0]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!H147","v":0},{"$f":"+IF(B65=0,0,VLOOKUP(B65,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12227761733387536,null,0.92,0.08,null,0,0,null,{"$f":"+SUM(M66:M75)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T65*$K65*12*1000*(1-$C65)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT66:AT75)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!H148","v":"Regular"},{"$f":"+IF(B66=0,0,VLOOKUP(B66,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12227761733387536,null,0.92,0.08,null,{"$f":"+J65","v":0},{"$f":"+K65","v":0},null,{"$f":"+($J66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$J55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$J22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$J33+Clientes!U66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$J33+Clientes!V66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$J33+Clientes!W66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},0,{"$f":"+Potencia!T66*$K66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!U66*$K66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!V66*$K66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!W66*$K66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!T66*$K66*12*1000*(1-$C66)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+AI55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+AI44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+AI33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+AI22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+(AJ66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+AJ55*(Límites!$E$6-Límites!$D$6)*Clientes!U66*12+AJ44*(Límites!$D$6-Límites!$C$6)*Clientes!U66*12+AJ33*(Límites!$C$6-Límites!$B$6)*Clientes!U66*12+AJ22*Clientes!U66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+(AK66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+AK55*(Límites!$E$6-Límites!$D$6)*Clientes!V66*12+AK44*(Límites!$D$6-Límites!$C$6)*Clientes!V66*12+AK33*(Límites!$C$6-Límites!$B$6)*Clientes!V66*12+AK22*Clientes!V66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+(AL66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+AL55*(Límites!$E$6-Límites!$D$6)*Clientes!W66*12+AL44*(Límites!$D$6-Límites!$C$6)*Clientes!W66*12+AL33*(Límites!$C$6-Límites!$B$6)*Clientes!W66*12+AL22*Clientes!W66*Límites!$B$6*12)*(1-$C66)*1000","v":0},0,{"$f":"+Potencia!T66*$AN66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!U66*$AO66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!V66*$AP66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!W66*$AQ66*12*1000*(1-$C66)","v":0},0]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!H149","v":"Agro"},{"$f":"+IF(B67=0,0,VLOOKUP(B67,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.12227761733387536,null,0.92,0.08,null,{"$f":"+J66","v":0},0,null,{"$f":"+($J67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$J34+Clientes!T67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$J34+Clientes!U67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$J34+Clientes!V67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$J34+Clientes!W67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},0,{"$f":"+Potencia!T67*$K67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!U67*$K67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!V67*$K67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!W67*$K67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!T67*$K67*12*1000*(1-$C67)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*AI56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*AI45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*AI34+Clientes!T67*Límites!$B$6*12*AI23)*(1-$C67)*1000","v":0},{"$f":"+(AJ67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*AJ56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*AJ45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*AJ34+Clientes!U67*Límites!$B$6*12*AJ23)*(1-$C67)*1000","v":0},{"$f":"+(AK67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*AK56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*AK45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*AK34+Clientes!V67*Límites!$B$6*12*AK23)*(1-$C67)*1000","v":0},{"$f":"+(AL67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*AL56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*AL45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*AL34+Clientes!W67*Límites!$B$6*12*AL23)*(1-$C67)*1000","v":0},0,{"$f":"+Potencia!T67*$AN67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!U67*$AO67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!V67*$AP67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!W67*$AQ67*12*1000*(1-$C67)","v":0},0]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!H150","v":"Jub. 1"},{"$f":"+IF(B68=0,0,VLOOKUP(B68,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12227761733387536,null,0.92,0.08,null,0,0,null,{"$f":"+($J68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$J35+Clientes!T68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$J35+Clientes!U68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$J35+Clientes!V68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$J35+Clientes!W68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},0,{"$f":"+Potencia!T68*$K68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!U68*$K68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!V68*$K68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!W68*$K68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!T68*$K68*12*1000*(1-$C68)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*AI57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*AI46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*AI35+Clientes!T68*Límites!$B$6*12*AI24)*(1-$C68)*1000","v":0},{"$f":"+(AJ68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*AJ57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*AJ46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*AJ35+Clientes!U68*Límites!$B$6*12*AJ24)*(1-$C68)*1000","v":0},{"$f":"+(AK68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*AK57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*AK46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*AK35+Clientes!V68*Límites!$B$6*12*AK24)*(1-$C68)*1000","v":0},{"$f":"+(AL68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*AL57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*AL46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*AL35+Clientes!W68*Límites!$B$6*12*AL24)*(1-$C68)*1000","v":0},0,{"$f":"+Potencia!T68*$AN68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!U68*$AO68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!V68*$AP68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!W68*$AQ68*12*1000*(1-$C68)","v":0},0]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!H151","v":"Jub. 2"},{"$f":"+IF(B69=0,0,VLOOKUP(B69,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12227761733387536,null,0.92,0.08,null,0,0,null,{"$f":"+($J69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$J36+Clientes!T69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$J36+Clientes!U69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$J36+Clientes!V69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$J36+Clientes!W69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},0,{"$f":"+Potencia!T69*$K69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!U69*$K69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!V69*$K69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!W69*$K69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!T69*$K69*12*1000*(1-$C69)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*AI58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*AI47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*AI36+Clientes!T69*Límites!$B$6*12*AI25)*(1-$C69)*1000","v":0},{"$f":"+(AJ69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*AJ58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*AJ47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*AJ36+Clientes!U69*Límites!$B$6*12*AJ25)*(1-$C69)*1000","v":0},{"$f":"+(AK69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*AK58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*AK47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*AK36+Clientes!V69*Límites!$B$6*12*AK25)*(1-$C69)*1000","v":0},{"$f":"+(AL69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*AL58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*AL47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*AL36+Clientes!W69*Límites!$B$6*12*AL25)*(1-$C69)*1000","v":0},0,{"$f":"+Potencia!T69*$AN69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!U69*$AO69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!V69*$AP69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!W69*$AQ69*12*1000*(1-$C69)","v":0},0]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!H152","v":"Político"},{"$f":"+IF(B70=0,0,VLOOKUP(B70,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.12227761733387536,null,0.92,0.08,null,0,0,null,{"$f":"+($J70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$J37+Clientes!T70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$J37+Clientes!U70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$J37+Clientes!V70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$J37+Clientes!W70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},0,{"$f":"+Potencia!T70*$K70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!U70*$K70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!V70*$K70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!W70*$K70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!T70*$K70*12*1000*(1-$C70)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*AI59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*AI48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*AI37+Clientes!T70*Límites!$B$6*12*AI26)*(1-$C70)*1000","v":0},{"$f":"+(AJ70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*AJ59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*AJ48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*AJ37+Clientes!U70*Límites!$B$6*12*AJ26)*(1-$C70)*1000","v":0},{"$f":"+(AK70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*AK59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*AK48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*AK37+Clientes!V70*Límites!$B$6*12*AK26)*(1-$C70)*1000","v":0},{"$f":"+(AL70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*AL59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*AL48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*AL37+Clientes!W70*Límites!$B$6*12*AL26)*(1-$C70)*1000","v":0},0,{"$f":"+Potencia!T70*$AN70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!U70*$AO70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!V70*$AP70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!W70*$AQ70*12*1000*(1-$C70)","v":0},0]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!H153","v":"x1"},{"$f":"+IF(B71=0,0,VLOOKUP(B71,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12227761733387536,null,{"$f":"+G70","v":0.92},0.08,null,0,0,null,{"$f":"+($J71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$J38+Clientes!T71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$J38+Clientes!U71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$J38+Clientes!V71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$J38+Clientes!W71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},0,{"$f":"+Potencia!T71*$K71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!U71*$K71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!V71*$K71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!W71*$K71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!T71*$K71*12*1000*(1-$C71)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*AI60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*AI49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*AI38+Clientes!T71*Límites!$B$6*12*AI27)*(1-$C71)*1000","v":0},{"$f":"+(AJ71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*AJ60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*AJ49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*AJ38+Clientes!U71*Límites!$B$6*12*AJ27)*(1-$C71)*1000","v":0},{"$f":"+(AK71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*AK60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*AK49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*AK38+Clientes!V71*Límites!$B$6*12*AK27)*(1-$C71)*1000","v":0},{"$f":"+(AL71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*AL60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*AL49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*AL38+Clientes!W71*Límites!$B$6*12*AL27)*(1-$C71)*1000","v":0},0,{"$f":"+Potencia!T71*$AN71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!U71*$AO71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!V71*$AP71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!W71*$AQ71*12*1000*(1-$C71)","v":0},0]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!H154","v":"x2"},{"$f":"+IF(B72=0,0,VLOOKUP(B72,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12227761733387536,null,0.92,0.08,null,0,0,null,{"$f":"+($J72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$J39+Clientes!T72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$J39+Clientes!U72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$J39+Clientes!V72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$J39+Clientes!W72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},0,{"$f":"+Potencia!T72*$K72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!U72*$K72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!V72*$K72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!W72*$K72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!T72*$K72*12*1000*(1-$C72)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*AI61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*AI50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*AI39+Clientes!T72*Límites!$B$6*12*AI28)*(1-$C72)*1000","v":0},{"$f":"+(AJ72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*AJ61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*AJ50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*AJ39+Clientes!U72*Límites!$B$6*12*AJ28)*(1-$C72)*1000","v":0},{"$f":"+(AK72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*AK61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*AK50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*AK39+Clientes!V72*Límites!$B$6*12*AK28)*(1-$C72)*1000","v":0},{"$f":"+(AL72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*AL61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*AL50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*AL39+Clientes!W72*Límites!$B$6*12*AL28)*(1-$C72)*1000","v":0},0,{"$f":"+Potencia!T72*$AN72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!U72*$AO72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!V72*$AP72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!W72*$AQ72*12*1000*(1-$C72)","v":0},0]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!H155","v":"Discap."},{"$f":"+IF(B73=0,0,VLOOKUP(B73,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12227761733387536,null,0.92,0.08,null,0,0,null,{"$f":"+($J73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$J40+Clientes!T73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$J40+Clientes!U73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$J40+Clientes!V73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$J40+Clientes!W73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},0,{"$f":"+Potencia!T73*$K73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!U73*$K73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!V73*$K73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!W73*$K73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!T73*$K73*12*1000*(1-$C73)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*AI62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*AI51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*AI40+Clientes!T73*Límites!$B$6*12*AI29)*(1-$C73)*1000","v":0},{"$f":"+(AJ73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*AJ62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*AJ51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*AJ40+Clientes!U73*Límites!$B$6*12*AJ29)*(1-$C73)*1000","v":0},{"$f":"+(AK73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*AK62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*AK51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*AK40+Clientes!V73*Límites!$B$6*12*AK29)*(1-$C73)*1000","v":0},{"$f":"+(AL73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*AL62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*AL51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*AL40+Clientes!W73*Límites!$B$6*12*AL29)*(1-$C73)*1000","v":0},0,{"$f":"+Potencia!T73*$AN73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!U73*$AO73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!V73*$AP73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!W73*$AQ73*12*1000*(1-$C73)","v":0},0]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H156","v":"Discapacitados 601-más"},{"$f":"+IF(B74=0,0,VLOOKUP(B74,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12227761733387536,null,0.92,0.08,null,0,0,null,{"$f":"+($J74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$J41+Clientes!T74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$J41+Clientes!U74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$J41+Clientes!V74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$J41+Clientes!W74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},0,{"$f":"+Potencia!T74*$K74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!U74*$K74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!V74*$K74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!W74*$K74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!T74*$K74*12*1000*(1-$C74)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*AI63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*AI52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*AI41+Clientes!T74*Límites!$B$6*12*AI30)*(1-$C74)*1000","v":0},{"$f":"+(AJ74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*AJ63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*AJ52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*AJ41+Clientes!U74*Límites!$B$6*12*AJ30)*(1-$C74)*1000","v":0},{"$f":"+(AK74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*AK63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*AK52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*AK41+Clientes!V74*Límites!$B$6*12*AK30)*(1-$C74)*1000","v":0},{"$f":"+(AL74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*AL63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*AL52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*AL41+Clientes!W74*Límites!$B$6*12*AL30)*(1-$C74)*1000","v":0},0,{"$f":"+Potencia!T74*$AN74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!U74*$AO74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!V74*$AP74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!W74*$AQ74*12*1000*(1-$C74)","v":0},0]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H157","v":"Cruz Roja"},{"$f":"+IF(B75=0,0,VLOOKUP(B75,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.12227761733387536,null,0.92,0.08,null,0,0,null,{"$f":"+($J75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$J42+Clientes!T75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$J42+Clientes!U75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$J42+Clientes!V75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$J42+Clientes!W75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},0,{"$f":"+Potencia!T75*$K75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!U75*$K75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!V75*$K75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!W75*$K75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!T75*$K75*12*1000*(1-$C75)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*AI64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*AI53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*AI42+Clientes!T75*Límites!$B$6*12*AI31)*(1-$C75)*1000","v":0},{"$f":"+(AJ75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*AJ64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*AJ53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*AJ42+Clientes!U75*Límites!$B$6*12*AJ31)*(1-$C75)*1000","v":0},{"$f":"+(AK75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*AK64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*AK53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*AK42+Clientes!V75*Límites!$B$6*12*AK31)*(1-$C75)*1000","v":0},{"$f":"+(AL75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*AL64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*AL53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*AL42+Clientes!W75*Límites!$B$6*12*AL31)*(1-$C75)*1000","v":0},0,{"$f":"+Potencia!T75*$AN75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!U75*$AO75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!V75*$AP75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!W75*$AQ75*12*1000*(1-$C75)","v":0},0]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!H158","v":0},{"$f":"+IF(B76=0,0,VLOOKUP(B76,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.5709360840127823E-3,null,0,0,null,0,null,null,{"$f":"+SUM(M77:M79)","v":70138.453918448606},73018.970373227188,76292.771390720474,79911.914867868283,70138.453918448606,33157.407264395522,34520.035725990543,36067.842084873933,37778.886657084331,33157.407264395522,null,{"$f":"IF(M76=0,0,$E76*$F$3*$G76/M76)","v":0},{"$f":"IF(N76=0,0,$E76*$G$3*$G76/N76)","v":0},{"$f":"IF(O76=0,0,$E76*$H$3*$G76/O76)","v":0},{"$f":"IF(P76=0,0,$E76*$I$3*$G76/P76)","v":0},{"$f":"IF(Q76=0,0,$E76*$F$3*$G76/Q76)","v":0},{"$f":"IF(R76=0,0,$E76*$F$3*$H76/R76)","v":0},{"$f":"IF(S76=0,0,$E76*$G$3*$H76/S76)","v":0},{"$f":"IF(T76=0,0,$E76*$H$3*$H76/T76)","v":0},{"$f":"IF(U76=0,0,$E76*$I$3*$H76/U76)","v":0},{"$f":"IF(R76=0,0,$E76*$F$3*$H76/R76)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT77:AT79)","v":75991.293311979171},75991.293311979156,75991.293311979156,75991.293311979156,75991.293311979171,6607.9385488677526,6607.9385488677526,6607.9385488677526,6607.9385488677544,6607.9385488677526]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!H159","v":0},{"$f":"+IF(B77=0,0,VLOOKUP(B77,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E76","v":7.5709360840127823E-3},null,0.92,0.08,null,1.2710000000000001E-2,1,null,{"$f":"+$J77*Energía!Z77*(1-$C77)*1000","v":20869.865994040199},{"$f":"+$J77*Energía!AA77*(1-$C77)*1000","v":21726.970607078216},{"$f":"+$J77*Energía!AB77*(1-$C77)*1000","v":22701.097989550588},{"$f":"+$J77*Energía!AC77*(1-$C77)*1000","v":23777.982853153382},20869.865994040199,{"$f":"+Potencia!T77*$K77*12*1000*(1-$C77)","v":14104.344234823011},{"$f":"+Potencia!U77*$K77*12*1000*(1-$C77)","v":14683.972814743394},{"$f":"+Potencia!V77*$K77*12*1000*(1-$C77)","v":15342.371510409244},{"$f":"+Potencia!W77*$K77*12*1000*(1-$C77)","v":16070.207720736071},{"$f":"+Potencia!T77*$K77*12*1000*(1-$C77)","v":14104.344234823011},null,{"$f":"IF(M77=0,0,$E77*$F$3*$G77/M76)","v":1.0834469405375797},{"$f":"IF(N77=0,0,$E77*$F$3*$G77/N76)","v":1.0407061743483825},{"$f":"IF(O77=0,0,$E77*$F$3*$G77/O76)","v":0.99604840572382214},{"$f":"IF(P77=0,0,$E77*$F$3*$G77/P76)","v":0.9509382103736127},{"$f":"IF(Q77=0,0,$E77*$F$3*$G77/Q76)","v":1.0834469405375797},{"$f":"IF(R77=0,0,$E77*$F$3*$H77/R76)","v":0.19928996547216066},{"$f":"IF(S77=0,0,$E77*$F$3*$H77/S76)","v":0.19142328244731674},{"$f":"IF(T77=0,0,$E77*$F$3*$H77/T76)","v":0.18320859155693647},{"$f":"IF(U77=0,0,$E77*$F$3*$H77/U76)","v":0.1749108863066145},{"$f":"IF(R77=0,0,$E77*$F$3*$H77/R76)","v":0.19928996547216066},null,1.377061061423264E-2,1.3227375475967943E-2,1.2659775236749779E-2,1.2086424653848618E-2,1.377061061423264E-2,0.19928996547216066,0.19142328244731674,0.18320859155693647,0.1749108863066145,0.19928996547216066,null,{"$f":"+AI77*Energía!Z77*(1-$C77)*1000","v":22611.392460672127},{"$f":"+AJ77*Energía!AA77*(1-$C77)*1000","v":22611.392460672127},{"$f":"+AK77*Energía!AB77*(1-$C77)*1000","v":22611.392460672127},{"$f":"+AL77*Energía!AC77*(1-$C77)*1000","v":22611.392460672127},22611.392460672127,{"$f":"+Potencia!T77*$AN77*12*1000*(1-$C77)","v":2810.8542755653457},{"$f":"+Potencia!U77*$AO77*12*1000*(1-$C77)","v":2810.8542755653452},{"$f":"+Potencia!V77*$AP77*12*1000*(1-$C77)","v":2810.8542755653457},{"$f":"+Potencia!W77*$AQ77*12*1000*(1-$C77)","v":2810.8542755653457},{"$f":"+AY77","v":2810.8542755653457},{"$f":"+Q77*AB77-AX77","v":0}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H160","v":0},{"$f":"+IF(B78=0,0,VLOOKUP(B78,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":7.5709360840127823E-3},null,0.92,0.08,null,9.5899999999999996E-3,1,null,{"$f":"+$J78*Energía!Z78*(1-$C78)*1000","v":24634.293962204203},{"$f":"+$J78*Energía!AA78*(1-$C78)*1000","v":25645.999883074488},{"$f":"+$J78*Energía!AB78*(1-$C78)*1000","v":26795.836700584947},{"$f":"+$J78*Energía!AC78*(1-$C78)*1000","v":28066.966007357452},{"$f":"+M78","v":24634.293962204203},{"$f":"+Potencia!T78*$K78*12*1000*(1-$C78)","v":9526.5315147862566},{"$f":"+Potencia!U78*$K78*12*1000*(1-$C78)","v":9918.0314556235753},{"$f":"+Potencia!V78*$K78*12*1000*(1-$C78)","v":10362.735287232346},{"$f":"+Potencia!W78*$K78*12*1000*(1-$C78)","v":10854.33946817413},{"$f":"+Potencia!T78*$K78*12*1000*(1-$C78)","v":9526.5315147862566},null,{"$f":"IF(M78=0,0,$E78*$F$3*$G78/$M$76)","v":1.0834469405375797},{"$f":"IF(N78=0,0,$E78*$F$3*$G78/$N$76)","v":1.0407061743483825},{"$f":"IF(O78=0,0,$E78*$F$3*$G78/$O$76)","v":0.99604840572382214},{"$f":"IF(P78=0,0,$E78*$F$3*$G78/$P$76)","v":0.9509382103736127},{"$f":"IF(Q78=0,0,$E78*$F$3*$G78/$Q$76)","v":1.0834469405375797},{"$f":"IF(R78=0,0,$E78*$F$3*$H78/$R$76)","v":0.19928996547216066},{"$f":"IF(S78=0,0,$E78*$F$3*$H78/$S$76)","v":0.19142328244731674},{"$f":"IF(T78=0,0,$E78*$F$3*$H78/$T$76)","v":0.18320859155693647},{"$f":"IF(U78=0,0,$E78*$F$3*$H78/$U$76)","v":0.1749108863066145},{"$f":"IF(R78=0,0,$E78*$F$3*$H78/$R$76)","v":0.19928996547216066},null,{"$f":"+$J78*X78","v":1.039025615975539E-2},{"$f":"+$J78*Y78","v":9.9803722120009875E-3},{"$f":"+$J78*Z78","v":9.5521042108914541E-3},{"$f":"+$J78*AA78","v":9.1194974374829447E-3},{"$f":"+$J78*AB78","v":1.039025615975539E-2},{"$f":"+AC78*$K78","v":0.19928996547216066},{"$f":"+AD78*$K78","v":0.19142328244731674},{"$f":"+AE78*$K78","v":0.18320859155693647},{"$f":"+AF78*$K78","v":0.1749108863066145},{"$f":"+AC78*$K78","v":0.19928996547216066},null,{"$f":"+AI78*Energía!Z78*(1-$C78)*1000","v":26689.950425653522},{"$f":"+AJ78*Energía!AA78*(1-$C78)*1000","v":26689.950425653515},{"$f":"+AK78*Energía!AB78*(1-$C78)*1000","v":26689.950425653518},{"$f":"+AL78*Energía!AC78*(1-$C78)*1000","v":26689.950425653518},{"$f":"+AT78","v":26689.950425653522},{"$f":"+Potencia!T78*$AN78*12*1000*(1-$C78)","v":1898.5421366512032},{"$f":"+Potencia!U78*$AO78*12*1000*(1-$C78)","v":1898.5421366512037},{"$f":"+Potencia!V78*$AP78*12*1000*(1-$C78)","v":1898.5421366512037},{"$f":"+Potencia!W78*$AQ78*12*1000*(1-$C78)","v":1898.5421366512041},{"$f":"+AY78","v":1898.5421366512032},{"$f":"+Q78*AB78-AX78","v":0}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H161","v":0},{"$f":"+IF(B79=0,0,VLOOKUP(B79,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":7.5709360840127823E-3},null,0.92,0.08,null,9.5899999999999996E-3,1,null,{"$f":"+$J79*Energía!Z79*(1-$C79)*1000","v":24634.293962204203},{"$f":"+$J79*Energía!AA79*(1-$C79)*1000","v":25645.999883074488},{"$f":"+$J79*Energía!AB79*(1-$C79)*1000","v":26795.836700584947},{"$f":"+$J79*Energía!AC79*(1-$C79)*1000","v":28066.966007357452},24634.293962204203,{"$f":"+Potencia!T79*$K79*12*1000*(1-$C79)","v":9526.5315147862566},{"$f":"+Potencia!U79*$K79*12*1000*(1-$C79)","v":9918.0314556235753},{"$f":"+Potencia!V79*$K79*12*1000*(1-$C79)","v":10362.735287232346},{"$f":"+Potencia!W79*$K79*12*1000*(1-$C79)","v":10854.33946817413},{"$f":"+Potencia!T79*$K79*12*1000*(1-$C79)","v":9526.5315147862566},null,{"$f":"IF(M79=0,0,$E79*$F$3*$G79/$M$76)","v":1.0834469405375797},{"$f":"IF(N79=0,0,$E79*$F$3*$G79/$N$76)","v":1.0407061743483825},{"$f":"IF(O79=0,0,$E79*$F$3*$G79/$O$76)","v":0.99604840572382214},{"$f":"IF(P79=0,0,$E79*$F$3*$G79/$P$76)","v":0.9509382103736127},{"$f":"IF(Q79=0,0,$E79*$F$3*$G79/$Q$76)","v":1.0834469405375797},{"$f":"IF(R79=0,0,$E79*$F$3*$H79/$R$76)","v":0.19928996547216066},{"$f":"IF(S79=0,0,$E79*$F$3*$H79/$S$76)","v":0.19142328244731674},{"$f":"IF(T79=0,0,$E79*$F$3*$H79/$T$76)","v":0.18320859155693647},{"$f":"IF(U79=0,0,$E79*$F$3*$H79/$U$76)","v":0.1749108863066145},{"$f":"IF(R79=0,0,$E79*$F$3*$H79/$R$76)","v":0.19928996547216066},null,{"$f":"+$J79*X79","v":1.039025615975539E-2},{"$f":"+$J79*Y79","v":9.9803722120009875E-3},{"$f":"+$J79*Z79","v":9.5521042108914541E-3},{"$f":"+$J79*AA79","v":9.1194974374829447E-3},{"$f":"+$J79*AB79","v":1.039025615975539E-2},{"$f":"+AC79*$K79","v":0.19928996547216066},{"$f":"+AD79*$K79","v":0.19142328244731674},{"$f":"+AE79*$K79","v":0.18320859155693647},{"$f":"+AF79*$K79","v":0.1749108863066145},0.19928996547216066,null,{"$f":"+AI79*Energía!Z79*(1-$C79)*1000","v":26689.950425653522},{"$f":"+AJ79*Energía!AA79*(1-$C79)*1000","v":26689.950425653515},{"$f":"+AK79*Energía!AB79*(1-$C79)*1000","v":26689.950425653518},{"$f":"+AL79*Energía!AC79*(1-$C79)*1000","v":26689.950425653518},26689.950425653522,{"$f":"+Potencia!T79*$AN79*12*1000*(1-$C79)","v":1898.5421366512032},{"$f":"+Potencia!U79*$AO79*12*1000*(1-$C79)","v":1898.5421366512037},{"$f":"+Potencia!V79*$AP79*12*1000*(1-$C79)","v":1898.5421366512037},{"$f":"+Potencia!W79*$AQ79*12*1000*(1-$C79)","v":1898.5421366512041},1898.5421366512032,{"$f":"+Q79*AB79-AX79","v":0}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!H162","v":0},{"$f":"+IF(B80=0,0,VLOOKUP(B80,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17563539816620069,null,0.92,0.08,null,0,null,null,{"$f":"+SUM(M81,M92,M103,M114,M125)","v":1627116.5340758201},1693940.5897599859,1769888.3112628181,1853847.5071371216,1627116.5340758201,550065.92244274984,572666.2957873831,598338.28034223698,626717.2833579171,{"$f":"+Potencia!T80*$K80*12*1000*(1-$C80)","v":0},null,{"$f":"IF(M80=0,0,$E80*$F$3*$G80/$Q$80)","v":1.0834469405375795},{"$f":"IF(N80=0,0,$E80*$G$3*$G80/$N$80)","v":1.0848430550514294},{"$f":"IF(O80=0,0,$E80*$H$3*$G80/$O$80)","v":1.086164112769969},{"$f":"IF(P80=0,0,$E80*$I$3*$G80/$P$80)","v":1.0873655841898655},{"$f":"IF(Q80=0,0,$E80*$F$3*$G80/$Q$80)","v":1.0834469405375795},{"$f":"IF(R80=0,0,$E80*$F$3*$H80/$R$80)","v":0.2786850841620932},{"$f":"IF(S80=0,0,$E80*$G$3*$H80/$S$80)","v":0.27903946063754548},{"$f":"IF(T80=0,0,$E80*$H$3*$H80/$T$80)","v":0.27938088019738111},{"$f":"IF(U80=0,0,$E80*$I$3*$H80/$U$80)","v":0.27969202189493492},{"$f":"IF(R80=0,0,$E80*$F$3*$H80/$R$80)","v":0.2786850841620932},null,0,0,0,0,0,0,0,0,0,{"$f":"+AC80*$K80","v":0},null,{"$f":"+SUM(AT81,AT92,AT103,AT114,AT125)","v":1762894.4307425576},1837659.6844708431,1922389.1673047175,2015809.977597082,1762894.4307425576,153295.16789065718,159796.49430181249,167164.27541780157,175287.82413887669,153295.16789065718]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H163","v":0},{"$f":"+IF(B81=0,0,VLOOKUP(B81,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.17563539816620069},null,{"$f":"+G80","v":0.92},0.08,null,1.035E-2,1,null,{"$f":"+SUM(M82:M91)","v":397861.15536492295},414200.91680418153,432771.58927393967,453301.22066449863,397861.15536492295,185110.30307464759,192712.55216292458,201348.2038144292,210894.150112553,{"$f":"+Potencia!T81*$K81*12*1000*(1-$C81)","v":185402.257955943},null,1.0834469405375795,1.0848430550514294,1.086164112769969,1.0873655841898655,{"$f":"IF(Q81=0,0,$E81*$F$3*$G81/$Q$80)","v":1.0834469405375795},0.2786850841620932,0.27903946063754548,0.27938088019738111,0.27969202189493492,0.2786850841620932,null,1.1213675834563949E-2,1.1228125619782293E-2,1.1241798567169179E-2,1.1254233796365108E-2,1.1213675834563949E-2,0.2786850841620932,0.27903946063754548,0.27938088019738111,0.27969202189493492,0.2786850841620932,null,{"$f":"+SUM(AT82:AT91)","v":431061.45153887238},449342.98799095122,470060.96929577808,492904.14662183169,431061.45153887238,51587.480391628742,53774.406613627325,56252.838407836934,58985.411250793863,51587.480391628742,{"$f":"+Q81*AB81-AX81","v":0}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!H164","v":"Regular"},{"$f":"+IF(B82=0,0,VLOOKUP(B82,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17563539816620069,null,0.92,0.08,null,{"$f":"+J81","v":1.035E-2},{"$f":"+K81","v":1},null,{"$f":"+$J82*Energía!Z82*(1-$C82)*1000","v":394967.61030329543},{"$f":"+$J82*Energía!AA82*(1-$C82)*1000","v":411188.53672842111},{"$f":"+$J82*Energía!AB82*(1-$C82)*1000","v":429624.1493239206},{"$f":"+$J82*Energía!AC82*(1-$C82)*1000","v":450004.47382003622},{"$f":"+M82","v":394967.61030329543},{"$f":"+Potencia!T82*$K82*12*1000*(1-$C82)","v":183467.94354890683},{"$f":"+Potencia!U82*$K82*12*1000*(1-$C82)","v":191002.69864357627},{"$f":"+Potencia!V82*$K82*12*1000*(1-$C82)","v":199561.68403172551},{"$f":"+Potencia!W82*$K82*12*1000*(1-$C82)","v":209022.87851769075},{"$f":"+Potencia!T82*$K82*12*1000*(1-$C82)","v":183467.94354890683},null,1.0834469405375795,1.0848430550514294,1.086164112769969,1.0873655841898655,{"$f":"IF(Q82=0,0,$E82*$F$3*$G82/$Q$80)","v":1.0834469405375795},0.2786850841620932,0.27903946063754548,0.27938088019738111,0.27969202189493492,0.2786850841620932,null,1.1213675834563949E-2,1.1228125619782293E-2,1.1241798567169179E-2,1.1254233796365108E-2,1.1213675834563949E-2,0.2786850841620932,0.27903946063754548,0.27938088019738111,0.27969202189493492,0.2786850841620932,null,{"$f":"+AI82*Energía!Z82*(1-$C82)*1000","v":427926.44899454445},{"$f":"+AJ82*Energía!AA82*(1-$C82)*1000","v":446075.02838658722},{"$f":"+AK82*Energía!AB82*(1-$C82)*1000","v":466642.33297496889},{"$f":"+AL82*Energía!AC82*(1-$C82)*1000","v":489319.37756337674},{"$f":"+AT82","v":427926.44899454445},{"$f":"+Potencia!T82*$AN82*12*1000*(1-$C82)","v":51129.779288973266},{"$f":"+Potencia!U82*$AO82*12*1000*(1-$C82)","v":53297.290009819168},{"$f":"+Potencia!V82*$AP82*12*1000*(1-$C82)","v":55753.718938455138},{"$f":"+Potencia!W82*$AQ82*12*1000*(1-$C82)","v":58462.031514912276},51129.779288973266]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!H165","v":"Agro"},{"$f":"+IF(B83=0,0,VLOOKUP(B83,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.17563539816620069,null,0.92,0.08,null,{"$f":"+J82","v":1.035E-2},1,null,{"$f":"+$J83*Energía!Z83*(1-$C83)*1000","v":2893.5450616275039},{"$f":"+$J83*Energía!AA83*(1-$C83)*1000","v":3012.3800757604436},{"$f":"+$J83*Energía!AB83*(1-$C83)*1000","v":3147.4399500190498},{"$f":"+$J83*Energía!AC83*(1-$C83)*1000","v":3296.7468444624133},2893.5450616275039,{"$f":"+Potencia!T83*$K83*12*1000*(1-$C83)","v":1642.3595257407519},{"$f":"+Potencia!U83*$K83*12*1000*(1-$C83)","v":1709.8535193483021},{"$f":"+Potencia!V83*$K83*12*1000*(1-$C83)","v":1786.5197827036975},{"$f":"+Potencia!W83*$K83*12*1000*(1-$C83)","v":1871.2715948622526},{"$f":"+Potencia!T83*$K83*12*1000*(1-$C83)","v":1642.3595257407519},null,1.0834469405375795,1.0848430550514294,1.086164112769969,1.0873655841898655,{"$f":"IF(Q83=0,0,$E83*$F$3*$G83/$Q$80)","v":1.0834469405375795},0.2786850841620932,0.27903946063754548,0.27938088019738111,0.27969202189493492,0.2786850841620932,null,1.1213675834563949E-2,1.1228125619782293E-2,1.1241798567169179E-2,1.1254233796365108E-2,1.1213675834563949E-2,0.2786850841620932,0.27903946063754548,0.27938088019738111,0.27969202189493492,0.2786850841620932,null,{"$f":"+AI83*Energía!Z83*(1-$C83)*1000","v":3135.0025443279415},{"$f":"+AJ83*Energía!AA83*(1-$C83)*1000","v":3267.9596043640154},{"$f":"+AK83*Energía!AB83*(1-$C83)*1000","v":3418.6363208091971},{"$f":"+AL83*Energía!AC83*(1-$C83)*1000","v":3584.7690584549673},3135.0025443279415,{"$f":"+Potencia!T83*$AN83*12*1000*(1-$C83)","v":457.70110265547692},{"$f":"+Potencia!U83*$AO83*12*1000*(1-$C83)","v":477.11660380815925},{"$f":"+Potencia!V83*$AP83*12*1000*(1-$C83)","v":499.11946938179307},{"$f":"+Potencia!W83*$AQ83*12*1000*(1-$C83)","v":523.37973588158286},457.70110265547692]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!H166","v":"Jub. 1"},{"$f":"+IF(B84=0,0,VLOOKUP(B84,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17563539816620069,null,{"$f":"+G83","v":0.92},0.08,null,1.035E-2,1,null,{"$f":"+$J84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AC84*(1-$C84)*1000","v":0},0,{"$f":"+Potencia!T84*$K84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!U84*$K84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!V84*$K84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!W84*$K84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!T84*$K84*12*1000*(1-$C84)","v":0},null,0,0,0,0,{"$f":"IF(Q84=0,0,$E84*$F$3*$G84/$Q$80)*0+$AB$81","v":1.0834469405375795},0,0,0,0,0,null,0,0,0,0,1.1213675834563949E-2,0,0,0,0,0,null,{"$f":"+AI84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+AJ84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+AK84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+AL84*Energía!AC84*(1-$C84)*1000","v":0},0,{"$f":"+Potencia!T84*$AN84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!U84*$AO84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!V84*$AP84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!W84*$AQ84*12*1000*(1-$C84)","v":0},0]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!H167","v":"Jub. 2"},{"$f":"+IF(B85=0,0,VLOOKUP(B85,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17563539816620069,null,0.92,0.08,null,1.035E-2,1,null,{"$f":"+$J85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},0,{"$f":"+Potencia!T85*$K85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!U85*$K85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!V85*$K85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!W85*$K85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!T85*$K85*12*1000*(1-$C85)","v":0},null,0,0,0,0,{"$f":"IF(Q85=0,0,$E85*$F$3*$G85/$Q$80)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+AJ85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+AK85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+AL85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},0,{"$f":"+Potencia!T85*$AN85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!U85*$AO85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!V85*$AP85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!W85*$AQ85*12*1000*(1-$C85)","v":0},0]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!H168","v":"Político"},{"$f":"+IF(B86=0,0,VLOOKUP(B86,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.17563539816620069,null,0.92,0.08,null,1.035E-2,1,null,{"$f":"+$J86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AC86*(1-$C86)*1000","v":0},0,{"$f":"+Potencia!T86*$K86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!U86*$K86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!V86*$K86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!W86*$K86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!T86*$K86*12*1000*(1-$C86)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+AJ86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+AK86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+AL86*Energía!AC86*(1-$C86)*1000","v":0},0,{"$f":"+Potencia!T86*$AN86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!U86*$AO86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!V86*$AP86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!W86*$AQ86*12*1000*(1-$C86)","v":0},0]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!H169","v":"x1"},{"$f":"+IF(B87=0,0,VLOOKUP(B87,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E86","v":0.17563539816620069},null,0.92,0.08,null,1.035E-2,1,null,{"$f":"+$J87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AC87*(1-$C87)*1000","v":0},0,{"$f":"+Potencia!T87*$K87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!U87*$K87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!V87*$K87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!W87*$K87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!T87*$K87*12*1000*(1-$C87)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+AJ87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+AK87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+AL87*Energía!AC87*(1-$C87)*1000","v":0},0,{"$f":"+Potencia!T87*$AN87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!U87*$AO87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!V87*$AP87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!W87*$AQ87*12*1000*(1-$C87)","v":0},0]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!H170","v":"x2"},{"$f":"+IF(B88=0,0,VLOOKUP(B88,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17563539816620069,null,0.92,0.08,null,1.035E-2,1,null,{"$f":"+$J88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,{"$f":"+Potencia!T88*$K88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!U88*$K88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!V88*$K88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!W88*$K88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!T88*$K88*12*1000*(1-$C88)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+AJ88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+AK88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+AL88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,{"$f":"+Potencia!T88*$AN88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!U88*$AO88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!V88*$AP88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!W88*$AQ88*12*1000*(1-$C88)","v":0},0]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!H171","v":"Discap."},{"$f":"+IF(B89=0,0,VLOOKUP(B89,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17563539816620069,null,0.92,0.08,null,1.035E-2,1,null,{"$f":"+$J89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AC89*(1-$C89)*1000","v":0},0,{"$f":"+Potencia!T89*$K89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!U89*$K89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!V89*$K89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!W89*$K89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!T89*$K89*12*1000*(1-$C89)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+AJ89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+AK89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+AL89*Energía!AC89*(1-$C89)*1000","v":0},0,{"$f":"+Potencia!T89*$AN89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!U89*$AO89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!V89*$AP89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!W89*$AQ89*12*1000*(1-$C89)","v":0},0]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H172","v":"Discapacitados 601-más"},{"$f":"+IF(B90=0,0,VLOOKUP(B90,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17563539816620069,null,0.92,0.08,null,1.035E-2,1,null,{"$f":"+$J90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,{"$f":"+Potencia!T90*$K90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!U90*$K90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!V90*$K90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!W90*$K90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!T90*$K90*12*1000*(1-$C90)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+AJ90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+AK90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+AL90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,{"$f":"+Potencia!T90*$AN90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!U90*$AO90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!V90*$AP90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!W90*$AQ90*12*1000*(1-$C90)","v":0},0]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H173","v":"Cruz Roja"},{"$f":"+IF(B91=0,0,VLOOKUP(B91,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.17563539816620069,null,0.92,0.08,null,1.035E-2,1,null,{"$f":"+$J91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AC91*(1-$C91)*1000","v":0},0,{"$f":"+Potencia!T91*$K91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!U91*$K91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!V91*$K91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!W91*$K91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!T91*$K91*12*1000*(1-$C91)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+AJ91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+AK91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+AL91*Energía!AC91*(1-$C91)*1000","v":0},0,{"$f":"+Potencia!T91*$AN91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!U91*$AO91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!V91*$AP91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!W91*$AQ91*12*1000*(1-$C91)","v":0},0]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H174","v":0},{"$f":"+IF(B92=0,0,VLOOKUP(B92,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17563539816620069,null,0.92,0.08,null,1.035E-2,1,null,{"$f":"+SUM(M93:M102)","v":455519.88050107186},474227.62836200633,495489.5947293684,518994.41572447401,455519.88050107186,153002.38267110649,159290.13007116859,166432.36706618668,174327.85462096208,{"$f":"+Potencia!T92*$K92*12*1000*(1-$C92)","v":153041.0690935016},null,1.0834469405375795,1.0848430550514294,1.086164112769969,1.0873655841898655,1.0834469405375795,0.2786850841620932,0.27903946063754548,0.27938088019738111,0.27969202189493492,0.2786850841620932,null,1.1213675834563949E-2,1.1228125619782293E-2,1.1241798567169179E-2,1.1254233796365108E-2,1.1213675834563949E-2,0.2786850841620932,0.27903946063754548,0.27938088019738111,0.27969202189493492,0.2786850841620932,null,{"$f":"+SUM(AT93:AT102)","v":493531.62088293012},514462.54914203275,538183.01604597596,564336.66604552057,493531.62088293012,42639.481891698109,44448.231979943346,46498.021204284858,48758.110131543159,42639.481891698109,{"$f":"+Q92*AB92-AX92","v":0}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!H175","v":"Regular"},{"$f":"+IF(B93=0,0,VLOOKUP(B93,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17563539816620069,null,0.92,0.08,null,{"$f":"+J92","v":1.035E-2},{"$f":"+K92","v":1},null,{"$f":"+($J93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$J82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":452910.78563194332},{"$f":"+($J93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$J82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":471511.38056487998},{"$f":"+($J93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$J82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":492651.56413036818},{"$f":"+($J93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$J82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":516021.75585794181},452910.78563194332,{"$f":"+Potencia!T93*$K93*12*1000*(1-$C93)","v":152267.34064560014},{"$f":"+Potencia!U93*$K93*12*1000*(1-$C93)","v":158524.88094362809},{"$f":"+Potencia!V93*$K93*12*1000*(1-$C93)","v":165632.80576483678},{"$f":"+Potencia!W93*$K93*12*1000*(1-$C93)","v":173490.36243864612},{"$f":"+Potencia!T93*$K93*12*1000*(1-$C93)","v":152267.34064560014},null,1.0834469405375795,1.0848430550514294,1.086164112769969,1.0873655841898655,1.0834469405375795,0.2786850841620932,0.27903946063754548,0.27938088019738111,0.27969202189493492,0.2786850841620932,null,1.1213675834563949E-2,1.1228125619782293E-2,1.1241798567169179E-2,1.1254233796365108E-2,1.1213675834563949E-2,0.2786850841620932,0.27903946063754548,0.27938088019738111,0.27969202189493492,0.2786850841620932,null,{"$f":"+(AI93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+AI82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":490704.80502940051},{"$f":"+(AJ93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+AJ82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":511515.84658352146},{"$f":"+(AK93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+AK82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":535100.44905839884},{"$f":"+(AL93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+AL82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":561104.29801315104},490704.80502940051,{"$f":"+Potencia!T93*$AN93*12*1000*(1-$C93)","v":42434.636642957194},{"$f":"+Potencia!U93*$AO93*12*1000*(1-$C93)","v":44234.697276141094},{"$f":"+Potencia!V93*$AP93*12*1000*(1-$C93)","v":46274.639064141957},{"$f":"+Potencia!W93*$AQ93*12*1000*(1-$C93)","v":48523.870249750005},42434.636642957194]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!H176","v":"Agro"},{"$f":"+IF(B94=0,0,VLOOKUP(B94,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.17563539816620069,null,0.92,0.08,null,{"$f":"+J93","v":1.035E-2},1,null,{"$f":"+($J94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$J83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":2609.0948691285294},{"$f":"+($J94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$J83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":2716.2477971263661},{"$f":"+($J94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$J83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":2838.0305990002284},{"$f":"+($J94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$J83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":2972.6598665322099},2609.0948691285294,{"$f":"+Potencia!T94*$K94*12*1000*(1-$C94)","v":735.0420255063508},{"$f":"+Potencia!U94*$K94*12*1000*(1-$C94)","v":765.24912754049922},{"$f":"+Potencia!V94*$K94*12*1000*(1-$C94)","v":799.5613013499069},{"$f":"+Potencia!W94*$K94*12*1000*(1-$C94)","v":837.49218231597331},{"$f":"+Potencia!T94*$K94*12*1000*(1-$C94)","v":735.0420255063508},null,1.0834469405375795,1.0848430550514294,1.086164112769969,1.0873655841898655,1.0834469405375795,0.2786850841620932,0.27903946063754548,0.27938088019738111,0.27969202189493492,0.2786850841620932,null,1.1213675834563949E-2,1.1228125619782293E-2,1.1241798567169179E-2,1.1254233796365108E-2,1.1213675834563949E-2,0.2786850841620932,0.27903946063754548,0.27938088019738111,0.27969202189493492,0.2786850841620932,null,{"$f":"+(AI94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+AI83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":2826.815853529602},{"$f":"+(AJ94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+AJ83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":2946.7025585112824},{"$f":"+(AK94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+AK83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":3082.5669875771068},{"$f":"+(AL94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+AL83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":3232.3680323695639},2826.815853529602,{"$f":"+Potencia!T94*$AN94*12*1000*(1-$C94)","v":204.84524874091284},{"$f":"+Potencia!U94*$AO94*12*1000*(1-$C94)","v":213.53470380225315},{"$f":"+Potencia!V94*$AP94*12*1000*(1-$C94)","v":223.38214014290045},{"$f":"+Potencia!W94*$AQ94*12*1000*(1-$C94)","v":234.23988179315606},204.84524874091284]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!H177","v":"Jub. 1"},{"$f":"+IF(B95=0,0,VLOOKUP(B95,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17563539816620069,null,0.92,0.08,null,1.035E-2,1,null,{"$f":"+($J95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$J84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$J84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$J84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$J84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,{"$f":"+Potencia!T95*$K95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!U95*$K95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!V95*$K95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!W95*$K95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!T95*$K95*12*1000*(1-$C95)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+AI84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+(AJ95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+AJ84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+(AK95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+AK84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+(AL95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+AL84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,{"$f":"+Potencia!T95*$AN95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!U95*$AO95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!V95*$AP95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!W95*$AQ95*12*1000*(1-$C95)","v":0},0]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!H178","v":"Jub. 2"},{"$f":"+IF(B96=0,0,VLOOKUP(B96,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17563539816620069,null,0.92,0.08,null,1.035E-2,1,null,{"$f":"+($J96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$J85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$J85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$J85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$J85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},0,{"$f":"+Potencia!T96*$K96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!U96*$K96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!V96*$K96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!W96*$K96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!T96*$K96*12*1000*(1-$C96)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+AI85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+(AJ96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+AJ85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+(AK96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+AK85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+(AL96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+AL85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},0,{"$f":"+Potencia!T96*$AN96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!U96*$AO96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!V96*$AP96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!W96*$AQ96*12*1000*(1-$C96)","v":0},0]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!H179","v":"Político"},{"$f":"+IF(B97=0,0,VLOOKUP(B97,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.17563539816620069,null,0.92,0.08,null,1.035E-2,1,null,{"$f":"+($J97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$J86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$J86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$J86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$J86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},0,{"$f":"+Potencia!T97*$K97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!U97*$K97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!V97*$K97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!W97*$K97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!T97*$K97*12*1000*(1-$C97)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+AI86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+(AJ97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+AJ86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+(AK97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+AK86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+(AL97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+AL86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},0,{"$f":"+Potencia!T97*$AN97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!U97*$AO97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!V97*$AP97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!W97*$AQ97*12*1000*(1-$C97)","v":0},0]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!H180","v":"x1"},{"$f":"+IF(B98=0,0,VLOOKUP(B98,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17563539816620069,null,0.92,0.08,null,1.035E-2,1,null,{"$f":"+($J98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$J87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$J87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$J87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$J87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,{"$f":"+Potencia!T98*$K98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!U98*$K98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!V98*$K98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!W98*$K98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!T98*$K98*12*1000*(1-$C98)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+AI87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+(AJ98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+AJ87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+(AK98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+AK87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+(AL98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+AL87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,{"$f":"+Potencia!T98*$AN98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!U98*$AO98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!V98*$AP98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!W98*$AQ98*12*1000*(1-$C98)","v":0},0]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!H181","v":"x2"},{"$f":"+IF(B99=0,0,VLOOKUP(B99,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17563539816620069,null,0.92,0.08,null,1.035E-2,1,null,{"$f":"+($J99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$J88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$J88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$J88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$J88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,{"$f":"+Potencia!T99*$K99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!U99*$K99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!V99*$K99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!W99*$K99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!T99*$K99*12*1000*(1-$C99)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+AI88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+(AJ99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+AJ88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+(AK99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+AK88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+(AL99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+AL88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,{"$f":"+Potencia!T99*$AN99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!U99*$AO99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!V99*$AP99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!W99*$AQ99*12*1000*(1-$C99)","v":0},0]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!H182","v":"Discap."},{"$f":"+IF(B100=0,0,VLOOKUP(B100,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17563539816620069,null,{"$f":"+G99","v":0.92},0.08,null,1.035E-2,1,null,{"$f":"+($J100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$J89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$J89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$J89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$J89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,{"$f":"+Potencia!T100*$K100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!U100*$K100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!V100*$K100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!W100*$K100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!T100*$K100*12*1000*(1-$C100)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+AI89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+(AJ100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+AJ89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+(AK100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+AK89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+(AL100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+AL89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,{"$f":"+Potencia!T100*$AN100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!U100*$AO100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!V100*$AP100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!W100*$AQ100*12*1000*(1-$C100)","v":0},0]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H183","v":"Discapacitados 601-más"},{"$f":"+IF(B101=0,0,VLOOKUP(B101,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17563539816620069,null,0.92,0.08,null,1.035E-2,1,null,{"$f":"+($J101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$J90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$J90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$J90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$J90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,{"$f":"+Potencia!T101*$K101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!U101*$K101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!V101*$K101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!W101*$K101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!T101*$K101*12*1000*(1-$C101)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+AI90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+(AJ101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+AJ90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+(AK101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+AK90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+(AL101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+AL90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,{"$f":"+Potencia!T101*$AN101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!U101*$AO101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!V101*$AP101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!W101*$AQ101*12*1000*(1-$C101)","v":0},0]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H184","v":"Cruz Roja"},{"$f":"+IF(B102=0,0,VLOOKUP(B102,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.17563539816620069,null,0.92,0.08,null,1.035E-2,1,null,{"$f":"+($J102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$J91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$J91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$J91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$J91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,{"$f":"+Potencia!T102*$K102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!U102*$K102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!V102*$K102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!W102*$K102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!T102*$K102*12*1000*(1-$C102)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+AI91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+(AJ102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+AJ91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+(AK102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+AK91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+(AL102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+AL91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,{"$f":"+Potencia!T102*$AN102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!U102*$AO102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!V102*$AP102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!W102*$AQ102*12*1000*(1-$C102)","v":0},0]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H185","v":0},{"$f":"+IF(B103=0,0,VLOOKUP(B103,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17563539816620069,null,0.92,0.08,null,1.035E-2,1,null,{"$f":"+SUM(M104:M113)","v":170917.91240029156},177937.34085330373,185915.15051780682,194734.51298209024,170917.91240029156,55176.509940970143,57444.02990287562,60019.700318437091,62867.011843587221,{"$f":"+Potencia!T103*$K103*12*1000*(1-$C103)","v":55176.509940970143},null,1.0834469405375795,1.0848430550514294,1.086164112769969,1.0873655841898655,1.0834469405375795,0.2786850841620932,0.27903946063754548,0.27938088019738111,0.27969202189493492,0.2786850841620932,null,1.1213675834563949E-2,1.1228125619782293E-2,1.1241798567169179E-2,1.1254233796365108E-2,1.1213675834563949E-2,0.2786850841620932,0.27903946063754548,0.27938088019738111,0.27969202189493492,0.2786850841620932,null,{"$f":"+SUM(AT104:AT113)","v":185180.48927316593},193034.08845902554,201934.36451266886,211747.6074706995,185180.48927316593,15376.870316669838,16029.151120945449,16768.356704147991,17583.401653025729,15376.870316669838,{"$f":"+Q103*AB103-AX103","v":0}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!H186","v":"Regular"},{"$f":"+IF(B104=0,0,VLOOKUP(B104,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17563539816620069,null,0.92,0.08,null,{"$f":"+J103","v":1.035E-2},{"$f":"+K103","v":1},null,{"$f":"+($J104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$J82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":170917.91240029156},{"$f":"+($J104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$J82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":177937.34085330373},{"$f":"+($J104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$J82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":185915.15051780682},{"$f":"+($J104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$J82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":194734.51298209024},170917.91240029156,{"$f":"+Potencia!T104*$K104*12*1000*(1-$C104)","v":55176.509940970143},{"$f":"+Potencia!U104*$K104*12*1000*(1-$C104)","v":57444.02990287562},{"$f":"+Potencia!V104*$K104*12*1000*(1-$C104)","v":60019.700318437091},{"$f":"+Potencia!W104*$K104*12*1000*(1-$C104)","v":62867.011843587221},{"$f":"+Potencia!T104*$K104*12*1000*(1-$C104)","v":55176.509940970143},null,1.0834469405375795,1.0848430550514294,1.086164112769969,1.0873655841898655,1.0834469405375795,0.2786850841620932,0.27903946063754548,0.27938088019738111,0.27969202189493492,0.2786850841620932,null,1.1213675834563949E-2,1.1228125619782293E-2,1.1241798567169179E-2,1.1254233796365108E-2,1.1213675834563949E-2,0.2786850841620932,0.27903946063754548,0.27938088019738111,0.27969202189493492,0.2786850841620932,null,{"$f":"+(AI104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+AI93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+AI82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":185180.48927316593},{"$f":"+(AJ104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+AJ93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+AJ82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":193034.08845902554},{"$f":"+(AK104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+AK93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+AK82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":201934.36451266886},{"$f":"+(AL104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+AL93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+AL82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":211747.6074706995},185180.48927316593,{"$f":"+Potencia!T104*$AN104*12*1000*(1-$C104)","v":15376.870316669838},{"$f":"+Potencia!U104*$AO104*12*1000*(1-$C104)","v":16029.151120945449},{"$f":"+Potencia!V104*$AP104*12*1000*(1-$C104)","v":16768.356704147991},{"$f":"+Potencia!W104*$AQ104*12*1000*(1-$C104)","v":17583.401653025729},15376.870316669838]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!H187","v":"Agro"},{"$f":"+IF(B105=0,0,VLOOKUP(B105,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.17563539816620069,null,0.92,0.08,null,{"$f":"+J104","v":1.035E-2},1,null,{"$f":"+($J105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$J83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$J83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$J83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$J83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":0},0,{"$f":"+Potencia!T105*$K105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!U105*$K105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!V105*$K105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!W105*$K105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!T105*$K105*12*1000*(1-$C105)","v":0},null,{"$f":"IF(M105=0,0,$E105*$F$3*$G105/$Q$80)*0+X103","v":1.0834469405375795},{"$f":"IF(N105=0,0,$E105*$F$3*$G105/$Q$80)*0+Y103","v":1.0848430550514294},{"$f":"IF(O105=0,0,$E105*$F$3*$G105/$Q$80)*0+Z103","v":1.086164112769969},{"$f":"IF(P105=0,0,$E105*$F$3*$G105/$Q$80)*0+AA103","v":1.0873655841898655},{"$f":"IF(Q105=0,0,$E105*$F$3*$G105/$Q$80)*0+AB103","v":1.0834469405375795},0,0,0,0,0,null,1.1213675834563949E-2,1.1228125619782293E-2,1.1241798567169179E-2,1.1254233796365108E-2,1.1213675834563949E-2,0,0,0,0,0,null,{"$f":"+(AI105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+AI94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+AI83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+(AJ105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+AJ94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+AJ83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+(AK105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+AK94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+AK83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+(AL105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+AL94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+AL83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":0},0,{"$f":"+Potencia!T105*$AN105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!U105*$AO105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!V105*$AP105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!W105*$AQ105*12*1000*(1-$C105)","v":0},0]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!H188","v":"Jub. 1"},{"$f":"+IF(B106=0,0,VLOOKUP(B106,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17563539816620069,null,0.92,0.08,null,1.035E-2,1,null,{"$f":"+($J106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$J84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$J84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$J84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$J84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,{"$f":"+Potencia!T106*$K106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!U106*$K106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!V106*$K106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!W106*$K106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!T106*$K106*12*1000*(1-$C106)","v":0},null,{"$f":"IF(M106=0,0,$E106*$F$3*$G106/$Q$80)","v":0},{"$f":"IF(N106=0,0,$E106*$G$3*$G106/$N$80)","v":0},{"$f":"IF(O106=0,0,$E106*$H$3*$G106/$O$80)","v":0},{"$f":"IF(P106=0,0,$E106*$I$3*$G106/$P$80)","v":0},{"$f":"IF(Q106=0,0,$E106*$F$3*$G106/$Q$80)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+AI95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+AI84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+(AJ106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+AJ95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+AJ84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+(AK106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+AK95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+AK84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+(AL106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+AL95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+AL84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,{"$f":"+Potencia!T106*$AN106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!U106*$AO106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!V106*$AP106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!W106*$AQ106*12*1000*(1-$C106)","v":0},0]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!H189","v":"Jub. 2"},{"$f":"+IF(B107=0,0,VLOOKUP(B107,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17563539816620069,null,0.92,0.08,null,1.035E-2,1,null,{"$f":"+($J107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$J85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$J85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$J85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$J85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,{"$f":"+Potencia!T107*$K107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!U107*$K107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!V107*$K107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!W107*$K107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!T107*$K107*12*1000*(1-$C107)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+AI96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+AI85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+(AJ107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+AJ96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+AJ85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+(AK107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+AK96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+AK85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+(AL107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+AL96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+AL85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,{"$f":"+Potencia!T107*$AN107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!U107*$AO107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!V107*$AP107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!W107*$AQ107*12*1000*(1-$C107)","v":0},0]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!H190","v":"Político"},{"$f":"+IF(B108=0,0,VLOOKUP(B108,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.17563539816620069,null,0.92,0.08,null,1.035E-2,1,null,{"$f":"+($J108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$J86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$J86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$J86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$J86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,{"$f":"+Potencia!T108*$K108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!U108*$K108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!V108*$K108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!W108*$K108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!T108*$K108*12*1000*(1-$C108)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+AI97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+AI86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+(AJ108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+AJ97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+AJ86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+(AK108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+AK97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+AK86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+(AL108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+AL97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+AL86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,{"$f":"+Potencia!T108*$AN108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!U108*$AO108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!V108*$AP108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!W108*$AQ108*12*1000*(1-$C108)","v":0},0]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!H191","v":"x1"},{"$f":"+IF(B109=0,0,VLOOKUP(B109,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17563539816620069,null,0.92,0.08,null,1.035E-2,1,null,{"$f":"+($J109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$J87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$J87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$J87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$J87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,{"$f":"+Potencia!T109*$K109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!U109*$K109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!V109*$K109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!W109*$K109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!T109*$K109*12*1000*(1-$C109)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+AI98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+AI87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+(AJ109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+AJ98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+AJ87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+(AK109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+AK98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+AK87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+(AL109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+AL98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+AL87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,{"$f":"+Potencia!T109*$AN109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!U109*$AO109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!V109*$AP109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!W109*$AQ109*12*1000*(1-$C109)","v":0},0]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!H192","v":"x2"},{"$f":"+IF(B110=0,0,VLOOKUP(B110,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17563539816620069,null,0.92,0.08,null,1.035E-2,1,null,{"$f":"+($J110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$J88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$J88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$J88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$J88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,{"$f":"+Potencia!T110*$K110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!U110*$K110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!V110*$K110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!W110*$K110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!T110*$K110*12*1000*(1-$C110)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+AI99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+AI88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+(AJ110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+AJ99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+AJ88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+(AK110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+AK99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+AK88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+(AL110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+AL99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+AL88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,{"$f":"+Potencia!T110*$AN110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!U110*$AO110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!V110*$AP110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!W110*$AQ110*12*1000*(1-$C110)","v":0},0]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!H193","v":"Discap."},{"$f":"+IF(B111=0,0,VLOOKUP(B111,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17563539816620069,null,0.92,0.08,null,1.035E-2,1,null,{"$f":"+($J111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$J89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$J89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$J89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$J89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,{"$f":"+Potencia!T111*$K111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!U111*$K111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!V111*$K111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!W111*$K111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!T111*$K111*12*1000*(1-$C111)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+AI100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+AI89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+(AJ111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+AJ100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+AJ89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+(AK111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+AK100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+AK89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+(AL111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+AL100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+AL89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,{"$f":"+Potencia!T111*$AN111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!U111*$AO111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!V111*$AP111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!W111*$AQ111*12*1000*(1-$C111)","v":0},0]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H194","v":"Discapacitados 601-más"},{"$f":"+IF(B112=0,0,VLOOKUP(B112,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17563539816620069,null,0.92,0.08,null,1.035E-2,1,null,{"$f":"+($J112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$J90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$J90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$J90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$J90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,{"$f":"+Potencia!T112*$K112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!U112*$K112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!V112*$K112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!W112*$K112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!T112*$K112*12*1000*(1-$C112)","v":0},null,0,0,0,0,0,{"$f":"IF(R112=0,0,$E112*$F$3*$H112/$R$80)","v":0},{"$f":"IF(S112=0,0,$E112*$G$3*$H112/$S$80)","v":0},{"$f":"IF(T112=0,0,$E112*$H$3*$H112/$T$80)","v":0},{"$f":"IF(U112=0,0,$E112*$I$3*$H112/$U$80)","v":0},{"$f":"IF(R112=0,0,$E112*$F$3*$H112/$R$80)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+AI101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+AI90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+(AJ112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+AJ101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+AJ90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+(AK112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+AK101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+AK90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+(AL112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+AL101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+AL90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,{"$f":"+Potencia!T112*$AN112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!U112*$AO112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!V112*$AP112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!W112*$AQ112*12*1000*(1-$C112)","v":0},0]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H195","v":"Cruz Roja"},{"$f":"+IF(B113=0,0,VLOOKUP(B113,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.17563539816620069,null,0.92,0.08,null,1.035E-2,1,null,{"$f":"+($J113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$J91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$J91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$J91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$J91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,{"$f":"+Potencia!T113*$K113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!U113*$K113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!V113*$K113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!W113*$K113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!T113*$K113*12*1000*(1-$C113)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+AI102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+AI91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+(AJ113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+AJ102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+AJ91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+(AK113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+AK102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+AK91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+(AL113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+AL102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+AL91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,{"$f":"+Potencia!T113*$AN113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!U113*$AO113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!V113*$AP113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!W113*$AQ113*12*1000*(1-$C113)","v":0},0]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H196","v":0},{"$f":"+IF(B114=0,0,VLOOKUP(B114,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17563539816620069,null,0.92,0.08,null,1.035E-2,1,null,{"$f":"+SUM(M115:M124)","v":602817.58580953372},627574.70374049421,655711.97674170311,686817.35776605888,602817.58580953372,156776.7267560256,163219.58365041437,170538.00914318406,178628.26678081485,{"$f":"+Potencia!T114*$K114*12*1000*(1-$C114)","v":156776.7267560256},null,1.0834469405375795,1.0848430550514294,1.086164112769969,1.0873655841898655,1.0834469405375795,0.2786850841620932,0.27903946063754548,0.27938088019738111,0.27969202189493492,0.2786850841620932,null,1.1213675834563949E-2,1.1228125619782293E-2,1.1241798567169179E-2,1.1254233796365108E-2,1.1213675834563949E-2,0.2786850841620932,0.27903946063754548,0.27938088019738111,0.27969202189493492,0.2786850841620932,null,{"$f":"+SUM(AT115:AT124)","v":653120.86904758913},680820.05887883343,712210.81745029462,746821.55745903042,653120.86904758913,43691.335290660492,45544.704587296364,47645.059101531791,49960.901103513934,43691.335290660492,{"$f":"+Q114*AB114-AX114","v":0}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!H197","v":"Regular"},{"$f":"+IF(B115=0,0,VLOOKUP(B115,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17563539816620069,null,0.92,0.08,null,{"$f":"+J114","v":1.035E-2},{"$f":"+K114","v":1},null,{"$f":"+($J115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$J82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":602817.58580953372},{"$f":"+($J115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$J82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":627574.70374049421},{"$f":"+($J115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$J82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":655711.97674170311},{"$f":"+($J115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$J82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":686817.35776605888},602817.58580953372,{"$f":"+Potencia!T115*$K115*12*1000*(1-$C115)","v":156776.7267560256},{"$f":"+Potencia!U115*$K115*12*1000*(1-$C115)","v":163219.58365041437},{"$f":"+Potencia!V115*$K115*12*1000*(1-$C115)","v":170538.00914318406},{"$f":"+Potencia!W115*$K115*12*1000*(1-$C115)","v":178628.26678081485},{"$f":"+Potencia!T115*$K115*12*1000*(1-$C115)","v":156776.7267560256},null,1.0834469405375795,1.0848430550514294,1.086164112769969,1.0873655841898655,1.0834469405375795,0.2786850841620932,0.27903946063754548,0.27938088019738111,0.27969202189493492,0.2786850841620932,null,1.1213675834563949E-2,1.1228125619782293E-2,1.1241798567169179E-2,1.1254233796365108E-2,1.1213675834563949E-2,0.2786850841620932,0.27903946063754548,0.27938088019738111,0.27969202189493492,0.2786850841620932,null,{"$f":"+(AI115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+AI104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+AI93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+AI82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":653120.86904758913},{"$f":"+(AJ115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+AJ104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+AJ93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+AJ82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":680820.05887883343},{"$f":"+(AK115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+AK104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+AK93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+AK82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":712210.81745029462},{"$f":"+(AL115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+AL104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+AL93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+AL82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":746821.55745903042},653120.86904758913,{"$f":"+Potencia!T115*$AN115*12*1000*(1-$C115)","v":43691.335290660492},{"$f":"+Potencia!U115*$AO115*12*1000*(1-$C115)","v":45544.704587296364},{"$f":"+Potencia!V115*$AP115*12*1000*(1-$C115)","v":47645.059101531791},{"$f":"+Potencia!W115*$AQ115*12*1000*(1-$C115)","v":49960.901103513934},43691.335290660492,{"$f":"+Q115*AB115-AX115","v":0}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!H198","v":"Agro"},{"$f":"+IF(B116=0,0,VLOOKUP(B116,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.17563539816620069,null,{"$f":"+G115","v":0.92},0.08,null,{"$f":"+J115","v":1.035E-2},1,null,{"$f":"+($J116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$J83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$J83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$J83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$J83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},0,{"$f":"+Potencia!T116*$K116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!U116*$K116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!V116*$K116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!W116*$K116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!T116*$K116*12*1000*(1-$C116)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+AI105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+AI94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+AI83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+(AJ116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+AJ105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+AJ94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+AJ83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+(AK116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+AK105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+AK94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+AK83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+(AL116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+AL105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+AL94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+AL83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},0,{"$f":"+Potencia!T116*$AN116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!U116*$AO116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!V116*$AP116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!W116*$AQ116*12*1000*(1-$C116)","v":0},0,{"$f":"+Q116*AB116-AX116","v":0}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!H199","v":"Jub. 1"},{"$f":"+IF(B117=0,0,VLOOKUP(B117,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17563539816620069,null,0.92,0.08,null,1.035E-2,1,null,{"$f":"+($J117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$J84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$J84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$J84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$J84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,{"$f":"+Potencia!T117*$K117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!U117*$K117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!V117*$K117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!W117*$K117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!T117*$K117*12*1000*(1-$C117)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+AI106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+AI95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+AI84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+(AJ117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+AJ106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+AJ95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+AJ84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+(AK117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+AK106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+AK95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+AK84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+(AL117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+AL106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+AL95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+AL84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,{"$f":"+Potencia!T117*$AN117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!U117*$AO117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!V117*$AP117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!W117*$AQ117*12*1000*(1-$C117)","v":0},0]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!H200","v":"Jub. 2"},{"$f":"+IF(B118=0,0,VLOOKUP(B118,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17563539816620069,null,0.92,0.08,null,1.035E-2,1,null,{"$f":"+($J118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$J85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$J85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$J85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$J85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,{"$f":"+Potencia!T118*$K118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!U118*$K118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!V118*$K118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!W118*$K118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!T118*$K118*12*1000*(1-$C118)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+AI107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+AI96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+AI85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+(AJ118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+AJ107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+AJ96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+AJ85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+(AK118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+AK107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+AK96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+AK85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+(AL118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+AL107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+AL96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+AL85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,{"$f":"+Potencia!T118*$AN118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!U118*$AO118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!V118*$AP118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!W118*$AQ118*12*1000*(1-$C118)","v":0},0]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!H201","v":"Político"},{"$f":"+IF(B119=0,0,VLOOKUP(B119,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.17563539816620069,null,0.92,0.08,null,1.035E-2,1,null,{"$f":"+($J119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$J86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$J86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$J86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$J86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,{"$f":"+Potencia!T119*$K119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!U119*$K119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!V119*$K119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!W119*$K119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!T119*$K119*12*1000*(1-$C119)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+AI108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+AI97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+AI86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+(AJ119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+AJ108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+AJ97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+AJ86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+(AK119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+AK108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+AK97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+AK86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+(AL119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+AL108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+AL97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+AL86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,{"$f":"+Potencia!T119*$AN119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!U119*$AO119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!V119*$AP119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!W119*$AQ119*12*1000*(1-$C119)","v":0},0]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!H202","v":"x1"},{"$f":"+IF(B120=0,0,VLOOKUP(B120,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17563539816620069,null,0.92,0.08,null,1.035E-2,1,null,{"$f":"+($J120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$J87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$J87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$J87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$J87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,{"$f":"+Potencia!T120*$K120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!U120*$K120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!V120*$K120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!W120*$K120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!T120*$K120*12*1000*(1-$C120)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+AI109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+AI98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+AI87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+(AJ120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+AJ109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+AJ98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+AJ87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+(AK120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+AK109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+AK98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+AK87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+(AL120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+AL109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+AL98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+AL87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,{"$f":"+Potencia!T120*$AN120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!U120*$AO120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!V120*$AP120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!W120*$AQ120*12*1000*(1-$C120)","v":0},0]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!H203","v":"x2"},{"$f":"+IF(B121=0,0,VLOOKUP(B121,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17563539816620069,null,0.92,0.08,null,1.035E-2,1,null,{"$f":"+($J121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$J88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$J88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$J88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$J88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,{"$f":"+Potencia!T121*$K121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!U121*$K121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!V121*$K121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!W121*$K121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!T121*$K121*12*1000*(1-$C121)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+AI110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+AI99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+AI88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+(AJ121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+AJ110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+AJ99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+AJ88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+(AK121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+AK110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+AK99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+AK88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+(AL121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+AL110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+AL99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+AL88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,{"$f":"+Potencia!T121*$AN121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!U121*$AO121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!V121*$AP121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!W121*$AQ121*12*1000*(1-$C121)","v":0},0]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!H204","v":"Discap."},{"$f":"+IF(B122=0,0,VLOOKUP(B122,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17563539816620069,null,0.92,0.08,null,1.035E-2,1,null,{"$f":"+($J122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$J89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$J89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$J89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$J89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,{"$f":"+Potencia!T122*$K122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!U122*$K122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!V122*$K122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!W122*$K122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!T122*$K122*12*1000*(1-$C122)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+AI111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+AI100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+AI89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+(AJ122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+AJ111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+AJ100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+AJ89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+(AK122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+AK111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+AK100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+AK89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+(AL122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+AL111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+AL100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+AL89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,{"$f":"+Potencia!T122*$AN122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!U122*$AO122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!V122*$AP122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!W122*$AQ122*12*1000*(1-$C122)","v":0},0]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H205","v":"Discapacitados 601-más"},{"$f":"+IF(B123=0,0,VLOOKUP(B123,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17563539816620069,null,0.92,0.08,null,1.035E-2,1,null,{"$f":"+($J123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$J90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$J90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$J90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$J90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,{"$f":"+Potencia!T123*$K123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!U123*$K123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!V123*$K123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!W123*$K123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!T123*$K123*12*1000*(1-$C123)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+AI112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+AI101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+AI90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+(AJ123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+AJ112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+AJ101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+AJ90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+(AK123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+AK112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+AK101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+AK90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+(AL123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+AL112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+AL101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+AL90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,{"$f":"+Potencia!T123*$AN123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!U123*$AO123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!V123*$AP123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!W123*$AQ123*12*1000*(1-$C123)","v":0},0]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H206","v":"Cruz Roja"},{"$f":"+IF(B124=0,0,VLOOKUP(B124,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.17563539816620069,null,0.92,0.08,null,1.035E-2,1,null,{"$f":"+($J124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$J91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$J91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$J91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$J91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,{"$f":"+Potencia!T124*$K124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!U124*$K124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!V124*$K124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!W124*$K124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!T124*$K124*12*1000*(1-$C124)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+AI113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+AI102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+AI91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+(AJ124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+AJ113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+AJ102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+AJ91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+(AK124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+AK113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+AK102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+AK91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+(AL124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+AL113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+AL102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+AL91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,{"$f":"+Potencia!T124*$AN124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!U124*$AO124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!V124*$AP124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!W124*$AQ124*12*1000*(1-$C124)","v":0},0]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!H207","v":0},{"$f":"+IF(B125=0,0,VLOOKUP(B125,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17563539816620069,null,0.92,0.08,null,0,0,null,{"$f":"+SUM(M126:M135)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T125*$K125*12*1000*(1-$C125)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT126:AT135)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!H208","v":"Regular"},{"$f":"+IF(B126=0,0,VLOOKUP(B126,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17563539816620069,null,0.92,0.08,null,{"$f":"+J125","v":0},{"$f":"+K125","v":0},null,{"$f":"+($J126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$J82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$J82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$J82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$J82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,{"$f":"+Potencia!T126*$K126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!U126*$K126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!V126*$K126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!W126*$K126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!T126*$K126*12*1000*(1-$C126)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+AI115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+AI104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+AI93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+AI82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+(AJ126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+AJ115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+AJ104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+AJ93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+AJ82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+(AK126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+AK115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+AK104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+AK93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+AK82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+(AL126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+AL115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+AL104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+AL93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+AL82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,{"$f":"+Potencia!T126*$AN126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!U126*$AO126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!V126*$AP126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!W126*$AQ126*12*1000*(1-$C126)","v":0},0]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!H209","v":"Agro"},{"$f":"+IF(B127=0,0,VLOOKUP(B127,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.17563539816620069,null,0.92,0.08,null,{"$f":"+J126","v":0},0,null,{"$f":"+($J127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$J83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$J83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$J83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$J83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,{"$f":"+Potencia!T127*$K127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!U127*$K127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!V127*$K127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!W127*$K127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!T127*$K127*12*1000*(1-$C127)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+AI116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+AI105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+AI94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+AI83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+(AJ127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+AJ116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+AJ105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+AJ94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+AJ83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+(AK127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+AK116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+AK105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+AK94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+AK83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+(AL127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+AL116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+AL105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+AL94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+AL83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,{"$f":"+Potencia!T127*$AN127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!U127*$AO127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!V127*$AP127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!W127*$AQ127*12*1000*(1-$C127)","v":0},0]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!H210","v":"Jub. 1"},{"$f":"+IF(B128=0,0,VLOOKUP(B128,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17563539816620069,null,0.92,0.08,null,0,0,null,{"$f":"+($J128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$J84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$J84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$J84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$J84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,{"$f":"+Potencia!T128*$K128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!U128*$K128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!V128*$K128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!W128*$K128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!T128*$K128*12*1000*(1-$C128)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+AI117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+AI106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+AI95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+AI84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+(AJ128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+AJ117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+AJ106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+AJ95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+AJ84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+(AK128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+AK117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+AK106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+AK95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+AK84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+(AL128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+AL117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+AL106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+AL95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+AL84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,{"$f":"+Potencia!T128*$AN128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!U128*$AO128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!V128*$AP128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!W128*$AQ128*12*1000*(1-$C128)","v":0},0]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!H211","v":"Jub. 2"},{"$f":"+IF(B129=0,0,VLOOKUP(B129,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17563539816620069,null,0.92,0.08,null,0,0,null,{"$f":"+($J129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$J85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$J85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$J85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$J85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,{"$f":"+Potencia!T129*$K129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!U129*$K129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!V129*$K129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!W129*$K129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!T129*$K129*12*1000*(1-$C129)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+AI118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+AI107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+AI96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+AI85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+(AJ129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+AJ118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+AJ107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+AJ96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+AJ85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+(AK129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+AK118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+AK107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+AK96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+AK85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+(AL129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+AL118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+AL107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+AL96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+AL85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,{"$f":"+Potencia!T129*$AN129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!U129*$AO129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!V129*$AP129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!W129*$AQ129*12*1000*(1-$C129)","v":0},0]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!H212","v":"Político"},{"$f":"+IF(B130=0,0,VLOOKUP(B130,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.17563539816620069,null,0.92,0.08,null,0,0,null,{"$f":"+($J130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$J86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$J86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$J86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$J86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,{"$f":"+Potencia!T130*$K130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!U130*$K130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!V130*$K130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!W130*$K130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!T130*$K130*12*1000*(1-$C130)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+AI119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+AI108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+AI97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+AI86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+(AJ130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+AJ119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+AJ108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+AJ97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+AJ86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+(AK130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+AK119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+AK108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+AK97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+AK86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+(AL130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+AL119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+AL108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+AL97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+AL86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,{"$f":"+Potencia!T130*$AN130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!U130*$AO130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!V130*$AP130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!W130*$AQ130*12*1000*(1-$C130)","v":0},0]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!H213","v":"x1"},{"$f":"+IF(B131=0,0,VLOOKUP(B131,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17563539816620069,null,0.92,0.08,null,0,0,null,{"$f":"+($J131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$J87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$J87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$J87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$J87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,{"$f":"+Potencia!T131*$K131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!U131*$K131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!V131*$K131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!W131*$K131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!T131*$K131*12*1000*(1-$C131)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+AI120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+AI109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+AI98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+AI87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+(AJ131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+AJ120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+AJ109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+AJ98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+AJ87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+(AK131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+AK120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+AK109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+AK98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+AK87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+(AL131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+AL120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+AL109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+AL98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+AL87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,{"$f":"+Potencia!T131*$AN131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!U131*$AO131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!V131*$AP131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!W131*$AQ131*12*1000*(1-$C131)","v":0},0]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!H214","v":"x2"},{"$f":"+IF(B132=0,0,VLOOKUP(B132,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.17563539816620069,null,{"$f":"+G131","v":0.92},0.08,null,0,0,null,{"$f":"+($J132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$J88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$J88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$J88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$J88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,{"$f":"+Potencia!T132*$K132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!U132*$K132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!V132*$K132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!W132*$K132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!T132*$K132*12*1000*(1-$C132)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+AI121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+AI110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+AI99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+AI88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+(AJ132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+AJ121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+AJ110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+AJ99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+AJ88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+(AK132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+AK121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+AK110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+AK99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+AK88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+(AL132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+AL121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+AL110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+AL99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+AL88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,{"$f":"+Potencia!T132*$AN132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!U132*$AO132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!V132*$AP132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!W132*$AQ132*12*1000*(1-$C132)","v":0},0]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!H215","v":"Discap."},{"$f":"+IF(B133=0,0,VLOOKUP(B133,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17563539816620069,null,0.92,0.08,null,0,0,null,{"$f":"+($J133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$J89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$J89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$J89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$J89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,{"$f":"+Potencia!T133*$K133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!U133*$K133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!V133*$K133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!W133*$K133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!T133*$K133*12*1000*(1-$C133)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+AI122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+AI111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+AI100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+AI89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+(AJ133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+AJ122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+AJ111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+AJ100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+AJ89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+(AK133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+AK122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+AK111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+AK100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+AK89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+(AL133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+AL122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+AL111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+AL100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+AL89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,{"$f":"+Potencia!T133*$AN133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!U133*$AO133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!V133*$AP133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!W133*$AQ133*12*1000*(1-$C133)","v":0},0]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H216","v":"Discapacitados 601-más"},{"$f":"+IF(B134=0,0,VLOOKUP(B134,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.17563539816620069,null,0.92,0.08,null,0,0,null,{"$f":"+($J134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$J90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$J90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$J90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$J90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,{"$f":"+Potencia!T134*$K134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!U134*$K134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!V134*$K134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!W134*$K134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!T134*$K134*12*1000*(1-$C134)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+AI123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+AI112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+AI101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+AI90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+(AJ134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+AJ123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+AJ112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+AJ101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+AJ90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+(AK134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+AK123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+AK112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+AK101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+AK90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+(AL134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+AL123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+AL112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+AL101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+AL90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,{"$f":"+Potencia!T134*$AN134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!U134*$AO134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!V134*$AP134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!W134*$AQ134*12*1000*(1-$C134)","v":0},0]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H217","v":"Cruz Roja"},{"$f":"+IF(B135=0,0,VLOOKUP(B135,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.17563539816620069,null,0.92,0.08,null,0,0,null,{"$f":"+($J135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$J91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$J91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$J91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$J91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,{"$f":"+Potencia!T135*$K135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!U135*$K135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!V135*$K135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!W135*$K135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!T135*$K135*12*1000*(1-$C135)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+AI124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+AI113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+AI102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+AI91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+(AJ135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+AJ124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+AJ113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+AJ102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+AJ91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+(AK135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+AK124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+AK113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+AK102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+AK91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+(AL135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+AL124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+AL113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+AL102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+AL91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,{"$f":"+Potencia!T135*$AN135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!U135*$AO135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!V135*$AP135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!W135*$AQ135*12*1000*(1-$C135)","v":0},0]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!H218","v":0},{"$f":"+IF(B136=0,0,VLOOKUP(B136,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60765331399153077,null,1,0,null,null,null,null,{"$f":"+SUM(M137,M148,M159,M170,M181)","v":5715364.5642001498},5981983.7615534924,6284436.2327046487,6618174.5393727403,5715364.5642001498,0,0,0,0,{"$f":"+Potencia!T136*$K136*12*1000*(1-$C136)","v":0},null,{"$f":"IF(M136=0,0,$E136*$F$3*$G136/$Q$136)","v":1.1599475762795199},{"$f":"IF(N136=0,0,$E136*$G$3*$G136/$N$136)","v":1.1552496662139997},{"$f":"IF(O136=0,0,$E136*$H$3*$G136/$O$136)","v":1.1503526055652977},{"$f":"IF(P136=0,0,$E136*$I$3*$G136/$P$136)","v":1.1454268726705257},{"$f":"IF(Q136=0,0,$E136*$F$3*$G136/$Q$136)","v":1.1599475762795199},{"$f":"IF(R136=0,0,$E136*$F$3*$H136/$R$136)","v":0},{"$f":"IF(S136=0,0,$E136*$G$3*$H136/$S$136)","v":0},{"$f":"IF(T136=0,0,$E136*$H$3*$H136/$T$136)","v":0},{"$f":"IF(U136=0,0,$E136*$I$3*$H136/$U$136)","v":0},{"$f":"IF(R136=0,0,$E136*$F$3*$H136/$R$136)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT137,AT148,AT159,AT170,AT181)","v":6629523.2737978185},6910684.743832238,7229317.5948007582,7580634.965421414,6629523.2737978185,0,0,0,0,0]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!H219","v":0},{"$f":"+IF(B137=0,0,VLOOKUP(B137,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E136","v":0.60765331399153077},null,{"$f":"+G136","v":1},0,null,1.1270000000000001E-2,0,null,{"$f":"+SUM(M138:M147)","v":1966483.8841870688},2063036.2439591126,2172710.4367416366,2293804.882299596,1966483.8841870688,0,0,0,0,{"$f":"+Potencia!T137*$K137*12*1000*(1-$C137)","v":0},null,1.1599475762795199,1.1552496662139997,1.1503526055652977,1.1454268726705257,1.1599475762795199,0,0,0,0,{"$f":"IF(R137=0,0,$E137*$F$3*$H137/$R$136)","v":0},null,1.307260918467019E-2,1.3019663738231777E-2,1.2964473864720907E-2,1.2908960854996826E-2,1.307260918467019E-2,0,0,0,0,0,null,{"$f":"+SUM(AT138:AT147)","v":2281018.2152555268},2383321.9322211486,2499383.112044658,2627385.7528488096,2281018.2152555268,0,0,0,0,{"$f":"+AY137","v":0}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!H220","v":"Regular"},{"$f":"+IF(B138=0,0,VLOOKUP(B138,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60765331399153077,null,1,0,null,{"$f":"+J137","v":1.1270000000000001E-2},{"$f":"+K137","v":0},null,{"$f":"+$J138*Energía!Z138*(1-$C138)*1000","v":1511663.3423805251},{"$f":"+$J138*Energía!AA138*(1-$C138)*1000","v":1585791.8117763845},{"$f":"+$J138*Energía!AB138*(1-$C138)*1000","v":1670028.2160230724},{"$f":"+$J138*Energía!AC138*(1-$C138)*1000","v":1763065.0557592381},{"$f":"+M138","v":1511663.3423805251},{"$f":"+Potencia!T138*$K138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!U138*$K138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!V138*$K138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!W138*$K138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!T138*$K138*12*1000*(1-$C138)","v":0},null,1.1599475762795199,1.1552496662139997,1.1503526055652977,1.1454268726705257,1.1599475762795199,0,0,0,0,{"$f":"IF(R138=0,0,$E138*$F$3*$H138/R138)","v":0},null,1.307260918467019E-2,1.3019663738231777E-2,1.2964473864720907E-2,{"$f":"+$J138*AA138","v":1.2908960854996826E-2},1.307260918467019E-2,0,0,0,0,0,null,{"$f":"+AI138*Energía!Z138*(1-$C138)*1000","v":1753450.2301448884},{"$f":"+AJ138*Energía!AA138*(1-$C138)*1000","v":1831985.4612395621},{"$f":"+AK138*Energía!AB138*(1-$C138)*1000","v":1921121.3096697074},{"$f":"+AL138*Energía!AC138*(1-$C138)*1000","v":2019462.0931329899},{"$f":"+AT138","v":1753450.2301448884},{"$f":"+Potencia!T138*$AN138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!U138*$AO138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!V138*$AP138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!W138*$AQ138*12*1000*(1-$C138)","v":0},0]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!H221","v":"Agro"},{"$f":"+IF(B139=0,0,VLOOKUP(B139,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.60765331399153077,null,1,0,null,{"$f":"+J138","v":1.1270000000000001E-2},0,null,{"$f":"+$J139*Energía!Z139*(1-$C139)*1000","v":288.50448335119876},{"$f":"+$J139*Energía!AA139*(1-$C139)*1000","v":300.90604052595216},{"$f":"+$J139*Energía!AB139*(1-$C139)*1000","v":315.02513453176164},{"$f":"+$J139*Energía!AC139*(1-$C139)*1000","v":330.67768925985359},288.50448335119876,{"$f":"+Potencia!T139*$K139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!U139*$K139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!V139*$K139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!W139*$K139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!T139*$K139*12*1000*(1-$C139)","v":0},null,1.1599475762795199,1.1552496662139997,1.1503526055652977,1.1454268726705257,1.1599475762795199,0,0,0,0,0,null,1.307260918467019E-2,1.3019663738231777E-2,1.2964473864720907E-2,1.2908960854996826E-2,1.307260918467019E-2,0,0,0,0,0,null,{"$f":"+AI139*Energía!Z139*(1-$C139)*1000","v":334.65007620899814},{"$f":"+AJ139*Energía!AA139*(1-$C139)*1000","v":347.62160287938246},{"$f":"+AK139*Energía!AB139*(1-$C139)*1000","v":362.38998432717045},{"$f":"+AL139*Energía!AC139*(1-$C139)*1000","v":378.76711147083006},334.65007620899814,{"$f":"+Potencia!T139*$AN139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!U139*$AO139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!V139*$AP139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!W139*$AQ139*12*1000*(1-$C139)","v":0},0]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!H222","v":"Jub. 1"},{"$f":"+IF(B140=0,0,VLOOKUP(B140,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60765331399153077,null,1,0,null,1.1270000000000001E-2,0,null,{"$f":"+$J140*Energía!Z140*(1-$C140)*1000","v":454383.87779349013},{"$f":"+$J140*Energía!AA140*(1-$C140)*1000","v":476788.06332977797},{"$f":"+$J140*Energía!AB140*(1-$C140)*1000","v":502203.45296906761},{"$f":"+$J140*Energía!AC140*(1-$C140)*1000","v":530236.27511165885},454383.87779349013,{"$f":"+Potencia!T140*$K140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!U140*$K140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!V140*$K140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!W140*$K140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!T140*$K140*12*1000*(1-$C140)","v":0},null,1.1599475762795199,1.1552496662139997,1.1503526055652977,1.1454268726705257,1.1599475762795199,0,0,0,0,0,null,1.307260918467019E-2,1.3019663738231777E-2,1.2964473864720907E-2,1.2908960854996826E-2,1.307260918467019E-2,0,0,0,0,0,null,{"$f":"+AI140*Energía!Z140*(1-$C140)*1000","v":527061.47774704848},{"$f":"+AJ140*Energía!AA140*(1-$C140)*1000","v":550809.25101654523},{"$f":"+AK140*Energía!AB140*(1-$C140)*1000","v":577711.05064685643},{"$f":"+AL140*Energía!AC140*(1-$C140)*1000","v":607346.87837761606},527061.47774704848,{"$f":"+Potencia!T140*$AN140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!U140*$AO140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!V140*$AP140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!W140*$AQ140*12*1000*(1-$C140)","v":0},0]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!H223","v":"Jub. 2"},{"$f":"+IF(B141=0,0,VLOOKUP(B141,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60765331399153077,null,1,0,null,1.1270000000000001E-2,0,null,{"$f":"+$J141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,{"$f":"+Potencia!T141*$K141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!U141*$K141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!V141*$K141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!W141*$K141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!T141*$K141*12*1000*(1-$C141)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+AJ141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+AK141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+AL141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,{"$f":"+Potencia!T141*$AN141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!U141*$AO141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!V141*$AP141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!W141*$AQ141*12*1000*(1-$C141)","v":0},0]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!H224","v":"Político"},{"$f":"+IF(B142=0,0,VLOOKUP(B142,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.60765331399153077,null,1,0,null,1.1270000000000001E-2,0,null,{"$f":"+$J142*Energía!Z142*(1-$C142)*1000","v":4.1314820448017366},{"$f":"+$J142*Energía!AA142*(1-$C142)*1000","v":4.3399624841227071},{"$f":"+$J142*Energía!AB142*(1-$C142)*1000","v":4.5786139283791076},{"$f":"+$J142*Energía!AC142*(1-$C142)*1000","v":4.8455335476044761},4.1314820448017366,{"$f":"+Potencia!T142*$K142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!U142*$K142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!V142*$K142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!W142*$K142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!T142*$K142*12*1000*(1-$C142)","v":0},null,1.1599475762795199,1.1552496662139997,1.1503526055652977,1.1454268726705257,1.1599475762795199,0,0,0,0,0,null,1.307260918467019E-2,1.3019663738231777E-2,1.2964473864720907E-2,1.2908960854996826E-2,1.307260918467019E-2,0,0,0,0,0,null,{"$f":"+AI142*Energía!Z142*(1-$C142)*1000","v":4.7923025843101295},{"$f":"+AJ142*Energía!AA142*(1-$C142)*1000","v":5.0137402111640377},{"$f":"+AK142*Energía!AB142*(1-$C142)*1000","v":5.2670204623884693},{"$f":"+AL142*Energía!AC142*(1-$C142)*1000","v":5.5502043378527137},4.7923025843101295,{"$f":"+Potencia!T142*$AN142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!U142*$AO142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!V142*$AP142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!W142*$AQ142*12*1000*(1-$C142)","v":0},0]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!H225","v":"x1"},{"$f":"+IF(B143=0,0,VLOOKUP(B143,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60765331399153077,null,1,0,null,1.1270000000000001E-2,0,null,{"$f":"+$J143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AC143*(1-$C143)*1000","v":0},0,{"$f":"+Potencia!T143*$K143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!U143*$K143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!V143*$K143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!W143*$K143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!T143*$K143*12*1000*(1-$C143)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+$J143*X143","v":0},{"$f":"+$J143*Y143","v":0},{"$f":"+$J143*Z143","v":0},{"$f":"+$J143*AA143","v":0},{"$f":"+$J143*AB143","v":0},{"$f":"+AC143*$K143","v":0},{"$f":"+AD143*$K143","v":0},{"$f":"+AE143*$K143","v":0},{"$f":"+AF143*$K143","v":0},0,null,{"$f":"+AI143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+AJ143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+AK143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+AL143*Energía!AC143*(1-$C143)*1000","v":0},0,{"$f":"+Potencia!T143*$AN143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!U143*$AO143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!V143*$AP143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!W143*$AQ143*12*1000*(1-$C143)","v":0},0]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!H226","v":"x2"},{"$f":"+IF(B144=0,0,VLOOKUP(B144,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60765331399153077,null,1,0,null,1.1270000000000001E-2,0,null,{"$f":"+$J144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,{"$f":"+Potencia!T144*$K144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!U144*$K144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!V144*$K144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!W144*$K144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!T144*$K144*12*1000*(1-$C144)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"+AC144*$K144","v":0},null,{"$f":"+AI144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+AJ144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+AK144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+AL144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,{"$f":"+Potencia!T144*$AN144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!U144*$AO144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!V144*$AP144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!W144*$AQ144*12*1000*(1-$C144)","v":0},0]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!H227","v":"Discap."},{"$f":"+IF(B145=0,0,VLOOKUP(B145,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60765331399153077,null,1,0,null,1.1270000000000001E-2,0,null,{"$f":"+$J145*Energía!Z145*(1-$C145)*1000","v":144.02804765765032},{"$f":"+$J145*Energía!AA145*(1-$C145)*1000","v":151.12284994018793},{"$f":"+$J145*Energía!AB145*(1-$C145)*1000","v":159.16400103655812},{"$f":"+$J145*Energía!AC145*(1-$C145)*1000","v":168.02820589159509},144.02804765765032,{"$f":"+Potencia!T145*$K145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!U145*$K145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!V145*$K145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!W145*$K145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!T145*$K145*12*1000*(1-$C145)","v":0},null,1.1599475762795199,1.1552496662139997,1.1503526055652977,1.1454268726705257,1.1599475762795199,0,0,0,0,0,null,1.307260918467019E-2,1.3019663738231777E-2,1.2964473864720907E-2,1.2908960854996826E-2,1.307260918467019E-2,0,0,0,0,0,null,{"$f":"+AI145*Energía!Z145*(1-$C145)*1000","v":167.06498479676264},{"$f":"+AJ145*Energía!AA145*(1-$C145)*1000","v":174.5846219507105},{"$f":"+AK145*Energía!AB145*(1-$C145)*1000","v":183.09472330460238},{"$f":"+AL145*Energía!AC145*(1-$C145)*1000","v":192.46402239484897},167.06498479676264,{"$f":"+Potencia!T145*$AN145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!U145*$AO145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!V145*$AP145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!W145*$AQ145*12*1000*(1-$C145)","v":0},0]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H228","v":"Discapacitados 601-más"},{"$f":"+IF(B146=0,0,VLOOKUP(B146,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60765331399153077,null,1,0,null,1.1270000000000001E-2,0,null,{"$f":"+$J146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,{"$f":"+Potencia!T146*$K146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!U146*$K146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!V146*$K146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!W146*$K146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!T146*$K146*12*1000*(1-$C146)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+AJ146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+AK146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+AL146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,{"$f":"+Potencia!T146*$AN146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!U146*$AO146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!V146*$AP146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!W146*$AQ146*12*1000*(1-$C146)","v":0},0]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!H229","v":"Cruz Roja"},{"$f":"+IF(B147=0,0,VLOOKUP(B147,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.60765331399153077,null,1,0,null,1.1270000000000001E-2,0,null,{"$f":"+$J147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AC147*(1-$C147)*1000","v":0},0,{"$f":"+Potencia!T147*$K147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!U147*$K147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!V147*$K147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!W147*$K147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!T147*$K147*12*1000*(1-$C147)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+AJ147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+AK147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+AL147*Energía!AC147*(1-$C147)*1000","v":0},0,{"$f":"+Potencia!T147*$AN147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!U147*$AO147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!V147*$AP147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!W147*$AQ147*12*1000*(1-$C147)","v":0},0]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!H230","v":0},{"$f":"+IF(B148=0,0,VLOOKUP(B148,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60765331399153077,null,1,0,null,1.1270000000000001E-2,0,null,{"$f":"+SUM(M149:M158)","v":1446086.0465783072},1515458.1755212406,1593987.2731967217,1680506.2277926041,1446086.0465783072,0,0,0,0,{"$f":"+Potencia!T148*$K148*12*1000*(1-$C148)","v":0},null,1.1599475762795199,1.1552496662139997,1.1503526055652977,1.1454268726705257,1.1599475762795199,0,0,0,0,{"$f":"IF(R148=0,0,$E148*$F$3*$H148/$R$136)","v":0},null,1.307260918467019E-2,1.3019663738231777E-2,1.2964473864720907E-2,1.2908960854996826E-2,1.307260918467019E-2,0,0,0,0,0,null,{"$f":"+SUM(AT149:AT158)","v":1677384.0048201401},1750732.5514321902,1833647.4129597733,1924896.993003825,1677384.0048201401,0,0,0,0,0]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!H231","v":"Regular"},{"$f":"+IF(B149=0,0,VLOOKUP(B149,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60765331399153077,null,1,0,null,{"$f":"+J148","v":1.1270000000000001E-2},{"$f":"+K148","v":0},null,{"$f":"+($J149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$J138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":1050195.7577876293},{"$f":"+($J149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$J138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":1100048.8959206596},{"$f":"+($J149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$J138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":1156427.0789918969},{"$f":"+($J149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$J138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":1218507.8104550976},{"$f":"+M149","v":1050195.7577876293},{"$f":"+Potencia!T149*$K149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!U149*$K149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!V149*$K149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!W149*$K149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!T149*$K149*12*1000*(1-$C149)","v":0},null,1.1599475762795199,1.1552496662139997,1.1503526055652977,1.1454268726705257,1.1599475762795199,0,0,0,0,0,null,1.307260918467019E-2,1.3019663738231777E-2,1.2964473864720907E-2,1.2908960854996826E-2,1.307260918467019E-2,0,0,0,0,0,null,{"$f":"+(AI149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+AI138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":1218172.0238647943},{"$f":"+(AJ149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+AJ138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":1270831.1198314209},{"$f":"+(AK149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+AK138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":1330298.9034645951},{"$f":"+(AL149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+AL138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":1395711.5906541925},{"$f":"+AT149","v":1218172.0238647943},{"$f":"+Potencia!T149*$AN149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!U149*$AO149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!V149*$AP149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!W149*$AQ149*12*1000*(1-$C149)","v":0},0]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!H232","v":"Agro"},{"$f":"+IF(B150=0,0,VLOOKUP(B150,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.60765331399153077,null,1,0,null,{"$f":"+J149","v":1.1270000000000001E-2},0,null,{"$f":"+($J150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$J139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":1160.0598848127588},{"$f":"+($J150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$J139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":1208.3659474540684},{"$f":"+($J150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$J139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":1263.2965482841503},{"$f":"+($J150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$J139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":1324.0744977599418},1160.0598848127588,{"$f":"+Potencia!T150*$K150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!U150*$K150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!V150*$K150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!W150*$K150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!T150*$K150*12*1000*(1-$C150)","v":0},null,1.1599475762795199,1.1552496662139997,1.1503526055652977,1.1454268726705257,1.1599475762795199,0,0,0,0,0,null,1.307260918467019E-2,1.3019663738231777E-2,1.2964473864720907E-2,1.2908960854996826E-2,1.307260918467019E-2,0,0,0,0,0,null,{"$f":"+(AI150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+AI139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":1345.6086517276588},{"$f":"+(AJ150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+AJ139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":1395.9643574606762},{"$f":"+(AK150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+AK139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":1453.2364759203192},{"$f":"+(AL150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+AL139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":1516.6305111519671},1345.6086517276588,{"$f":"+Potencia!T150*$AN150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!U150*$AO150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!V150*$AP150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!W150*$AQ150*12*1000*(1-$C150)","v":0},0]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!H233","v":"Jub. 1"},{"$f":"+IF(B151=0,0,VLOOKUP(B151,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60765331399153077,null,1,0,null,1.1270000000000001E-2,0,null,{"$f":"+($J151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$J140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":321153.30482810055},{"$f":"+($J151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$J140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":336916.87256736861},{"$f":"+($J151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$J140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":354722.71512583719},{"$f":"+($J151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$J140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":374308.61301739304},321153.30482810055,{"$f":"+Potencia!T151*$K151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!U151*$K151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!V151*$K151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!W151*$K151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!T151*$K151*12*1000*(1-$C151)","v":0},null,1.1599475762795199,1.1552496662139997,1.1503526055652977,1.1454268726705257,1.1599475762795199,0,0,0,0,0,null,1.307260918467019E-2,1.3019663738231777E-2,1.2964473864720907E-2,1.2908960854996826E-2,1.307260918467019E-2,0,0,0,0,0,null,{"$f":"+(AI151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+AI140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":372520.99754951301},{"$f":"+(AJ151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+AJ140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":389223.10457531729},{"$f":"+(AK151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+AK140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":408056.19959820365},{"$f":"+(AL151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+AL140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":428743.14402215456},372520.99754951301,{"$f":"+Potencia!T151*$AN151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!U151*$AO151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!V151*$AP151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!W151*$AQ151*12*1000*(1-$C151)","v":0},0]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!H234","v":"Jub. 2"},{"$f":"+IF(B152=0,0,VLOOKUP(B152,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60765331399153077,null,1,0,null,1.1270000000000001E-2,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":73376.359469284696},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":77073.636226113958},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":81352.667181161523},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":86131.9965327471},73376.359469284696,{"$f":"+Potencia!T152*$K152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!U152*$K152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!V152*$K152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!W152*$K152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!T152*$K152*12*1000*(1-$C152)","v":0},null,1.1599475762795199,1.1552496662139997,1.1503526055652977,1.1454268726705257,1.1599475762795199,0,0,0,0,0,null,1.307260918467019E-2,1.3019663738231777E-2,1.2964473864720907E-2,1.2908960854996826E-2,1.307260918467019E-2,0,0,0,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*AI152*1000)","v":85112.730322611576},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*AJ152*1000)","v":89039.29252411738},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*AK152*1000)","v":93584.252661535662},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*AL152*1000)","v":98657.903425373079},85112.730322611576,{"$f":"+Potencia!T152*$AN152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!U152*$AN152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!V152*$AN152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!W152*$AN152*12*1000*(1-$C152)","v":0},0]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!H235","v":"Político"},{"$f":"+IF(B153=0,0,VLOOKUP(B153,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.60765331399153077,null,{"$f":"+G152","v":1},0,null,1.1270000000000001E-2,0,null,{"$f":"+($J153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$J142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($J153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$J142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($J153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$J142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($J153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$J142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":0},0,{"$f":"+Potencia!T153*$K153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!U153*$K153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!V153*$K153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!W153*$K153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!T153*$K153*12*1000*(1-$C153)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+AI142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+(AJ153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+AJ142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+(AK153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+AK142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+(AL153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+AL142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":0},0,{"$f":"+Potencia!T153*$AN153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!U153*$AO153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!V153*$AP153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!W153*$AQ153*12*1000*(1-$C153)","v":0},0]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!H236","v":"x1"},{"$f":"+IF(B154=0,0,VLOOKUP(B154,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60765331399153077,null,1,0,null,1.1270000000000001E-2,0,null,{"$f":"+($J154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$J143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$J143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$J143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$J143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,{"$f":"+Potencia!T154*$K154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!U154*$K154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!V154*$K154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!W154*$K154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!T154*$K154*12*1000*(1-$C154)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+AI143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+(AJ154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+AJ143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+(AK154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+AK143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+(AL154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+AL143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,{"$f":"+Potencia!T154*$AN154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!U154*$AO154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!V154*$AP154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!W154*$AQ154*12*1000*(1-$C154)","v":0},0]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!H237","v":"x2"},{"$f":"+IF(B155=0,0,VLOOKUP(B155,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60765331399153077,null,1,0,null,1.1270000000000001E-2,0,null,{"$f":"+($J155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$J144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$J144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$J144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$J144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,{"$f":"+Potencia!T155*$K155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!U155*$K155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!V155*$K155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!W155*$K155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!T155*$K155*12*1000*(1-$C155)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+AI144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+(AJ155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+AJ144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+(AK155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+AK144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+(AL155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+AL144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,{"$f":"+Potencia!T155*$AN155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!U155*$AO155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!V155*$AP155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!W155*$AQ155*12*1000*(1-$C155)","v":0},0]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!H238","v":"Discap."},{"$f":"+IF(B156=0,0,VLOOKUP(B156,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60765331399153077,null,1,0,null,1.1270000000000001E-2,0,null,{"$f":"+($J156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$J145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":200.56460847993122},{"$f":"+($J156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$J145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":210.40485964443789},{"$f":"+($J156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$J145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":221.51534954206431},{"$f":"+($J156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$J145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":233.73328960641621},200.56460847993122,{"$f":"+Potencia!T156*$K156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!U156*$K156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!V156*$K156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!W156*$K156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!T156*$K156*12*1000*(1-$C156)","v":0},null,1.1599475762795199,1.1552496662139997,1.1503526055652977,1.1454268726705257,1.1599475762795199,0,0,0,0,0,null,1.307260918467019E-2,1.3019663738231777E-2,1.2964473864720907E-2,1.2908960854996826E-2,1.307260918467019E-2,0,0,0,0,0,null,{"$f":"+(AI156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+AI145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":232.64443149374702},{"$f":"+(AJ156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+AJ145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":243.07014387404035},{"$f":"+(AK156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+AK145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":254.82075951842137},{"$f":"+(AL156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+AL145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":267.7243909528716},232.64443149374702,{"$f":"+Potencia!T156*$AN156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!U156*$AO156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!V156*$AP156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!W156*$AQ156*12*1000*(1-$C156)","v":0},0]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H239","v":"Discapacitados 601-más"},{"$f":"+IF(B157=0,0,VLOOKUP(B157,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60765331399153077,null,1,0,null,1.1270000000000001E-2,0,null,{"$f":"+($J157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$J146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$J146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$J146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$J146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,{"$f":"+Potencia!T157*$K157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!U157*$K157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!V157*$K157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!W157*$K157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!T157*$K157*12*1000*(1-$C157)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+AI146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+(AJ157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+AJ146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+(AK157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+AK146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+(AL157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+AL146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,{"$f":"+Potencia!T157*$AN157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!U157*$AO157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!V157*$AP157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!W157*$AQ157*12*1000*(1-$C157)","v":0},0]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!H240","v":"Cruz Roja"},{"$f":"+IF(B158=0,0,VLOOKUP(B158,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.60765331399153077,null,1,0,null,1.1270000000000001E-2,0,null,{"$f":"+($J158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$J147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$J147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$J147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$J147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,{"$f":"+Potencia!T158*$K158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!U158*$K158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!V158*$K158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!W158*$K158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!T158*$K158*12*1000*(1-$C158)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+AI147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+(AJ158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+AJ147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+(AK158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+AK147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+(AL158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+AL147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,{"$f":"+Potencia!T158*$AN158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!U158*$AO158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!V158*$AP158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!W158*$AQ158*12*1000*(1-$C158)","v":0},0]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!H241","v":0},{"$f":"+IF(B159=0,0,VLOOKUP(B159,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60765331399153077,null,1,0,null,1.1270000000000001E-2,0,null,{"$f":"+SUM(M160:M169)","v":2302794.6334347734},2403489.3420731393,2517738.5227662907,2643863.4292805395,2302794.6334347734,0,0,0,0,{"$f":"+Potencia!T159*$K159*12*1000*(1-$C159)","v":0},null,1.1599475762795199,1.1552496662139997,1.1503526055652977,1.1454268726705257,1.1599475762795199,0,0,0,0,{"$f":"IF(R159=0,0,$E159*$F$3*$H159/$R$136)","v":0},null,1.307260918467019E-2,1.3019663738231777E-2,1.2964473864720907E-2,1.2908960854996826E-2,1.307260918467019E-2,0,0,0,0,0,null,{"$f":"+SUM(AT160:AT169)","v":2671121.0537221516},2776630.2601788989,2896287.0697963266,3028352.2195687797,2671121.0537221516,0,0,0,0,0]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!H242","v":"Regular"},{"$f":"+IF(B160=0,0,VLOOKUP(B160,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60765331399153077,null,1,0,null,{"$f":"+J159","v":1.1270000000000001E-2},{"$f":"+K159","v":0},null,{"$f":"+($J160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$J138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":2143692.9917739825},{"$f":"+($J160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$J138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":2236582.7951471894},{"$f":"+($J160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$J138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":2341907.7647536281},{"$f":"+($J160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$J138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":2458139.1504904819},{"$f":"+M160","v":2143692.9917739825},{"$f":"+Potencia!T160*$K160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!U160*$K160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!V160*$K160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!W160*$K160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!T160*$K160*12*1000*(1-$C160)","v":0},null,1.1599475762795199,1.1552496662139997,1.1503526055652977,1.1454268726705257,1.1599475762795199,0,0,0,0,0,null,1.307260918467019E-2,1.3019663738231777E-2,1.2964473864720907E-2,1.2908960854996826E-2,1.307260918467019E-2,0,0,0,0,0,null,{"$f":"+(AI160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+AI149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+AI138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":2486571.4900956242},{"$f":"+(AJ160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+AJ149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+AJ138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":2583811.5275537646},{"$f":"+(AK160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+AK149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+AK138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":2694019.699177939},{"$f":"+(AL160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+AL149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+AL138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":2815618.6397352954},{"$f":"+AT160","v":2486571.4900956242},{"$f":"+Potencia!T160*$AN160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!U160*$AO160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!V160*$AP160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!W160*$AQ160*12*1000*(1-$C160)","v":0},0]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!H243","v":"Agro"},{"$f":"+IF(B161=0,0,VLOOKUP(B161,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.60765331399153077,null,1,0,null,{"$f":"+J160","v":1.1270000000000001E-2},0,null,{"$f":"+($J161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$J139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":12962.410774581736},{"$f":"+($J161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$J139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":13497.086530904317},{"$f":"+($J161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$J139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":14104.865129442971},{"$f":"+($J161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$J139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":14776.941438816042},12962.410774581736,{"$f":"+Potencia!T161*$K161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!U161*$K161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!V161*$K161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!W161*$K161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!T161*$K161*12*1000*(1-$C161)","v":0},null,1.1599475762795199,1.1552496662139997,1.1503526055652977,1.1454268726705257,1.1599475762795199,0,0,0,0,0,null,1.307260918467019E-2,1.3019663738231777E-2,1.2964473864720907E-2,1.2908960854996826E-2,1.307260918467019E-2,0,0,0,0,0,null,{"$f":"+(AI161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+AI150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+AI139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":15035.716960715619},{"$f":"+(AJ161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+AJ150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+AJ139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":15592.504709688683},{"$f":"+(AK161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+AK150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+AK139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":16225.568352801833},{"$f":"+(AL161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+AL150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+AL139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":16925.905819898559},15035.716960715619,{"$f":"+Potencia!T161*$AN161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!U161*$AO161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!V161*$AP161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!W161*$AQ161*12*1000*(1-$C161)","v":0},0]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!H244","v":"Jub. 1"},{"$f":"+IF(B162=0,0,VLOOKUP(B162,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60765331399153077,null,1,0,null,1.1270000000000001E-2,0,null,{"$f":"+($J162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$J140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$J140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$J140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$J140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,{"$f":"+Potencia!T162*$K162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!U162*$K162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!V162*$K162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!W162*$K162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!T162*$K162*12*1000*(1-$C162)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+AI151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+AI140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+(AJ162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+AJ151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+AJ140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+(AK162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+AK151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+AK140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+(AL162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+AL151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+AL140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,{"$f":"+Potencia!T162*$AN162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!U162*$AO162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!V162*$AP162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!W162*$AQ162*12*1000*(1-$C162)","v":0},0]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!H245","v":"Jub. 2"},{"$f":"+IF(B163=0,0,VLOOKUP(B163,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60765331399153077,null,1,0,null,1.1270000000000001E-2,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":146127.47678095396},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":153397.03338968137},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":161712.60272375803},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":170933.02499409069},146127.47678095396,{"$f":"+Potencia!T163*$K163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!U163*$K163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!V163*$K163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!W163*$K163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!T163*$K163*12*1000*(1-$C163)","v":0},null,1.1599475762795199,1.1552496662139997,1.1503526055652977,1.1454268726705257,1.1599475762795199,0,0,0,0,0,null,1.307260918467019E-2,1.3019663738231777E-2,1.2964473864720907E-2,1.2908960854996826E-2,1.307260918467019E-2,0,0,0,0,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*AI163*1000)","v":169500.21251990937},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*AJ163*1000)","v":177211.87162164712},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*AK163*1000)","v":186026.51389602094},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*AL163*1000)","v":195791.28025509411},169500.21251990937,{"$f":"+Potencia!T163*$AN163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!U163*$AN163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!V163*$AN163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!W163*$AN163*12*1000*(1-$C163)","v":0},0]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!H246","v":"Político"},{"$f":"+IF(B164=0,0,VLOOKUP(B164,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.60765331399153077,null,1,0,null,1.1270000000000001E-2,0,null,{"$f":"+($J164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$J142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$J142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$J142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$J142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":0},0,{"$f":"+Potencia!T164*$K164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!U164*$K164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!V164*$K164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!W164*$K164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!T164*$K164*12*1000*(1-$C164)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+AI153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+AI142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+(AJ164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+AJ153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+AJ142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+(AK164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+AK153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+AK142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+(AL164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+AL153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+AL142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":0},0,{"$f":"+Potencia!T164*$AN164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!U164*$AO164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!V164*$AP164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!W164*$AQ164*12*1000*(1-$C164)","v":0},0]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!H247","v":"x1"},{"$f":"+IF(B165=0,0,VLOOKUP(B165,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60765331399153077,null,1,0,null,1.1270000000000001E-2,0,null,{"$f":"+($J165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$J143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$J143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$J143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$J143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,{"$f":"+Potencia!T165*$K165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!U165*$K165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!V165*$K165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!W165*$K165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!T165*$K165*12*1000*(1-$C165)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+AI154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+AI143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+(AJ165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+AJ154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+AJ143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+(AK165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+AK154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+AK143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+(AL165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+AL154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+AL143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,{"$f":"+Potencia!T165*$AN165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!U165*$AO165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!V165*$AP165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!W165*$AQ165*12*1000*(1-$C165)","v":0},0]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!H248","v":"x2"},{"$f":"+IF(B166=0,0,VLOOKUP(B166,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60765331399153077,null,1,0,null,1.1270000000000001E-2,0,null,{"$f":"+($J166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$J144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$J144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$J144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$J144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,{"$f":"+Potencia!T166*$K166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!U166*$K166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!V166*$K166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!W166*$K166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!T166*$K166*12*1000*(1-$C166)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+AI155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+AI144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+(AJ166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+AJ155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+AJ144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+(AK166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+AK155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+AK144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+(AL166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+AL155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+AL144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,{"$f":"+Potencia!T166*$AN166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!U166*$AO166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!V166*$AP166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!W166*$AQ166*12*1000*(1-$C166)","v":0},0]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!H249","v":"Discap."},{"$f":"+IF(B167=0,0,VLOOKUP(B167,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60765331399153077,null,1,0,null,1.1270000000000001E-2,0,null,{"$f":"+($J167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$J145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$J145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$J145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$J145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":0},0,{"$f":"+Potencia!T167*$K167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!U167*$K167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!V167*$K167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!W167*$K167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!T167*$K167*12*1000*(1-$C167)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+AI156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+AI145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+(AJ167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+AJ156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+AJ145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+(AK167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+AK156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+AK145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+(AL167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+AL156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+AL145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":0},0,{"$f":"+Potencia!T167*$AN167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!U167*$AO167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!V167*$AP167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!W167*$AQ167*12*1000*(1-$C167)","v":0},0]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H250","v":"Discapacitados 601-más"},{"$f":"+IF(B168=0,0,VLOOKUP(B168,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60765331399153077,null,1,0,null,1.1270000000000001E-2,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":11.754105255533984},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":12.427005363985705},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":13.290159461488628},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":14.312357150722619},11.754105255533984,{"$f":"+Potencia!T168*$K168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!U168*$K168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!V168*$K168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!W168*$K168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!T168*$K168*12*1000*(1-$C168)","v":0},null,1.1599475762795199,1.1552496662139997,1.1503526055652977,1.1454268726705257,1.1599475762795199,0,0,0,0,0,null,1.307260918467019E-2,1.3019663738231777E-2,1.2964473864720907E-2,1.2908960854996826E-2,1.307260918467019E-2,0,0,0,0,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*AI168*1000)","v":13.634145902491012},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*AJ168*1000)","v":14.356293798784069},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*AK168*1000)","v":15.288369564901737},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*AL168*1000)","v":16.393758491695845},13.634145902491012,{"$f":"+Potencia!T168*$AN168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!U168*$AN168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!V168*$AN168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!W168*$AN168*12*1000*(1-$C168)","v":0},0]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!H251","v":"Cruz Roja"},{"$f":"+IF(B169=0,0,VLOOKUP(B169,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.60765331399153077,null,{"$f":"+G168","v":1},0,null,1.1270000000000001E-2,0,null,{"$f":"+($J169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$J147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$J147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$J147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$J147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,{"$f":"+Potencia!T169*$K169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!U169*$K169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!V169*$K169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!W169*$K169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!T169*$K169*12*1000*(1-$C169)","v":0},null,{"$f":"IF(M169=0,0,$E169*$F$3*$G169/$Q$136)","v":0},{"$f":"IF(N169=0,0,$E169*$G$3*$G169/$N$136)","v":0},{"$f":"IF(O169=0,0,$E169*$H$3*$G169/$O$136)","v":0},{"$f":"IF(P169=0,0,$E169*$I$3*$G169/$P$136)","v":0},{"$f":"IF(Q169=0,0,$E169*$F$3*$G169/$Q$136)","v":0},{"$f":"IF(R169=0,0,$E169*$F$3*$H169/$R$136)","v":0},{"$f":"IF(S169=0,0,$E169*$G$3*$H169/$S$136)","v":0},{"$f":"IF(T169=0,0,$E169*$H$3*$H169/$T$136)","v":0},{"$f":"IF(U169=0,0,$E169*$I$3*$H169/$U$136)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+AI158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+AI147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+(AJ169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+AJ158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+AJ147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+(AK169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+AK158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+AK147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+(AL169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+AL158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+AL147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,{"$f":"+Potencia!T169*$AN169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!U169*$AO169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!V169*$AP169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!W169*$AQ169*12*1000*(1-$C169)","v":0},0]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!H252","v":0},{"$f":"+IF(B170=0,0,VLOOKUP(B170,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60765331399153077,null,1,0,null,0,0,null,{"$f":"+SUM(M171:M180)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T170*$K170*12*1000*(1-$C170)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"IF(R170=0,0,$E170*$F$3*$H170/$R$136)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT171:AT180)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!H253","v":"Regular"},{"$f":"+IF(B171=0,0,VLOOKUP(B171,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60765331399153077,null,1,0,null,{"$f":"+J170","v":0},{"$f":"+K170","v":0},null,{"$f":"+($J171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$J138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$J138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$J138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$J138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+M171","v":0},{"$f":"+Potencia!T171*$K171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!U171*$K171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!V171*$K171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!W171*$K171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!T171*$K171*12*1000*(1-$C171)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+AI160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+AI149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+AI138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+(AJ171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+AJ160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+AJ149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+AJ138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+(AK171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+AK160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+AK149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+AK138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+(AL171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+AL160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+AL149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+AL138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+AT171","v":0},{"$f":"+Potencia!T171*$AN171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!U171*$AO171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!V171*$AP171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!W171*$AQ171*12*1000*(1-$C171)","v":0},0]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!H254","v":"Agro"},{"$f":"+IF(B172=0,0,VLOOKUP(B172,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.60765331399153077,null,1,0,null,{"$f":"+J171","v":0},0,null,{"$f":"+($J172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$J139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$J139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$J139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$J139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,{"$f":"+Potencia!T172*$K172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!U172*$K172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!V172*$K172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!W172*$K172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!T172*$K172*12*1000*(1-$C172)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+AI161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+AI150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+AI139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+(AJ172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+AJ161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+AJ150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+AJ139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+(AK172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+AK161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+AK150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+AK139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+(AL172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+AL161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+AL150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+AL139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,{"$f":"+Potencia!T172*$AN172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!U172*$AO172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!V172*$AP172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!W172*$AQ172*12*1000*(1-$C172)","v":0},0]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!H255","v":"Jub. 1"},{"$f":"+IF(B173=0,0,VLOOKUP(B173,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60765331399153077,null,1,0,null,0,0,null,{"$f":"+($J173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$J140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$J140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$J140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$J140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,{"$f":"+Potencia!T173*$K173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!U173*$K173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!V173*$K173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!W173*$K173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!T173*$K173*12*1000*(1-$C173)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+AI162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+AI151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+AI140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+(AJ173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+AJ162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+AJ151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+AJ140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+(AK173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+AK162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+AK151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+AK140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+(AL173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+AL162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+AL151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+AL140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,{"$f":"+Potencia!T173*$AN173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!U173*$AO173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!V173*$AP173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!W173*$AQ173*12*1000*(1-$C173)","v":0},0]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!H256","v":"Jub. 2"},{"$f":"+IF(B174=0,0,VLOOKUP(B174,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60765331399153077,null,1,0,null,0,0,null,{"$f":"+($J174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$J141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$J141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$J141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$J141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,{"$f":"+Potencia!T174*$K174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!U174*$K174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!V174*$K174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!W174*$K174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!T174*$K174*12*1000*(1-$C174)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+AI163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+AI152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+AI141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+(AJ174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+AJ163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+AJ152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+AJ141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+(AK174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+AK163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+AK152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+AK141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+(AL174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+AL163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+AL152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+AL141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,{"$f":"+Potencia!T174*$AN174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!U174*$AO174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!V174*$AP174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!W174*$AQ174*12*1000*(1-$C174)","v":0},0]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!H257","v":"Político"},{"$f":"+IF(B175=0,0,VLOOKUP(B175,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.60765331399153077,null,1,0,null,0,0,null,{"$f":"+($J175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$J142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$J142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$J142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$J142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,{"$f":"+Potencia!T175*$K175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!U175*$K175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!V175*$K175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!W175*$K175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!T175*$K175*12*1000*(1-$C175)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+AI164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+AI153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+AI142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+(AJ175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+AJ164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+AJ153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+AJ142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+(AK175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+AK164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+AK153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+AK142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+(AL175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+AL164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+AL153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+AL142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,{"$f":"+Potencia!T175*$AN175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!U175*$AO175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!V175*$AP175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!W175*$AQ175*12*1000*(1-$C175)","v":0},0]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!H258","v":"x1"},{"$f":"+IF(B176=0,0,VLOOKUP(B176,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60765331399153077,null,1,0,null,0,0,null,{"$f":"+($J176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$J143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$J143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$J143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$J143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,{"$f":"+Potencia!T176*$K176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!U176*$K176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!V176*$K176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!W176*$K176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!T176*$K176*12*1000*(1-$C176)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+AI165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+AI154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+AI143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+(AJ176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+AJ165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+AJ154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+AJ143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+(AK176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+AK165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+AK154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+AK143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+(AL176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+AL165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+AL154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+AL143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,{"$f":"+Potencia!T176*$AN176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!U176*$AO176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!V176*$AP176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!W176*$AQ176*12*1000*(1-$C176)","v":0},0]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!H259","v":"x2"},{"$f":"+IF(B177=0,0,VLOOKUP(B177,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60765331399153077,null,1,0,null,0,0,null,{"$f":"+($J177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$J144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$J144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$J144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$J144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,{"$f":"+Potencia!T177*$K177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!U177*$K177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!V177*$K177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!W177*$K177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!T177*$K177*12*1000*(1-$C177)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+AI166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+AI155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+AI144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+(AJ177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+AJ166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+AJ155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+AJ144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+(AK177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+AK166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+AK155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+AK144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+(AL177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+AL166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+AL155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+AL144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,{"$f":"+Potencia!T177*$AN177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!U177*$AO177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!V177*$AP177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!W177*$AQ177*12*1000*(1-$C177)","v":0},0]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!H260","v":"Discap."},{"$f":"+IF(B178=0,0,VLOOKUP(B178,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60765331399153077,null,1,0,null,0,0,null,{"$f":"+($J178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$J145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$J145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$J145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$J145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,{"$f":"+Potencia!T178*$K178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!U178*$K178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!V178*$K178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!W178*$K178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!T178*$K178*12*1000*(1-$C178)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+AI167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+AI156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+AI145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+(AJ178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+AJ167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+AJ156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+AJ145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+(AK178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+AK167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+AK156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+AK145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+(AL178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+AL167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+AL156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+AL145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,{"$f":"+Potencia!T178*$AN178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!U178*$AO178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!V178*$AP178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!W178*$AQ178*12*1000*(1-$C178)","v":0},0]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H261","v":"Discapacitados 601-más"},{"$f":"+IF(B179=0,0,VLOOKUP(B179,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60765331399153077,null,1,0,null,0,0,null,{"$f":"+($J179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$J146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$J146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$J146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$J146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,{"$f":"+Potencia!T179*$K179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!U179*$K179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!V179*$K179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!W179*$K179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!T179*$K179*12*1000*(1-$C179)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+AI168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+AI157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+AI146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+(AJ179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+AJ168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+AJ157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+AJ146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+(AK179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+AK168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+AK157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+AK146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+(AL179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+AL168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+AL157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+AL146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,{"$f":"+Potencia!T179*$AN179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!U179*$AO179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!V179*$AP179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!W179*$AQ179*12*1000*(1-$C179)","v":0},0]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!H262","v":"Cruz Roja"},{"$f":"+IF(B180=0,0,VLOOKUP(B180,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.60765331399153077,null,1,0,null,0,0,null,{"$f":"+($J180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$J147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$J147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$J147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$J147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,{"$f":"+Potencia!T180*$K180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!U180*$K180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!V180*$K180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!W180*$K180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!T180*$K180*12*1000*(1-$C180)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+AI169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+AI158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+AI147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+(AJ180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+AJ169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+AJ158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+AJ147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+(AK180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+AK169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+AK158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+AK147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+(AL180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+AL169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+AL158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+AL147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,{"$f":"+Potencia!T180*$AN180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!U180*$AO180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!V180*$AP180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!W180*$AQ180*12*1000*(1-$C180)","v":0},0]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!H263","v":0},{"$f":"+IF(B181=0,0,VLOOKUP(B181,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60765331399153077,null,1,0,null,0,0,null,{"$f":"+SUM(M182:M191)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T181*$K181*12*1000*(1-$C181)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"IF(R181=0,0,$E181*$F$3*$H181/$R$136)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT182:AT191)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!H264","v":"Regular"},{"$f":"+IF(B182=0,0,VLOOKUP(B182,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60765331399153077,null,1,0,null,{"$f":"+J181","v":0},{"$f":"+K181","v":0},null,{"$f":"+($J182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$J138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$J138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$J138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$J138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+M182","v":0},{"$f":"+Potencia!T182*$K182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!U182*$K182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!V182*$K182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!W182*$K182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!T182*$K182*12*1000*(1-$C182)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+AI171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+AI160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+AI149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+AI138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+(AJ182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+AJ171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+AJ160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+AJ149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+AJ138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+(AK182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+AK171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+AK160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+AK149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+AK138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+(AL182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+AL171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+AL160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+AL149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+AL138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+AT182","v":0},{"$f":"+Potencia!T182*$AN182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!U182*$AO182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!V182*$AP182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!W182*$AQ182*12*1000*(1-$C182)","v":0},0]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!H265","v":"Agro"},{"$f":"+IF(B183=0,0,VLOOKUP(B183,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.60765331399153077,null,1,0,null,{"$f":"+J182","v":0},0,null,{"$f":"+($J183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$J139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$J139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$J139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$J139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,{"$f":"+Potencia!T183*$K183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!U183*$K183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!V183*$K183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!W183*$K183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!T183*$K183*12*1000*(1-$C183)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+AI172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+AI161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+AI150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+AI139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+(AJ183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+AJ172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+AJ161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+AJ150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+AJ139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+(AK183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+AK172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+AK161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+AK150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+AK139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+(AL183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+AL172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+AL161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+AL150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+AL139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,{"$f":"+Potencia!T183*$AN183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!U183*$AO183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!V183*$AP183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!W183*$AQ183*12*1000*(1-$C183)","v":0},0]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!H266","v":"Jub. 1"},{"$f":"+IF(B184=0,0,VLOOKUP(B184,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60765331399153077,null,1,0,null,0,0,null,{"$f":"+($J184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$J140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$J140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$J140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$J140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,{"$f":"+Potencia!T184*$K184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!U184*$K184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!V184*$K184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!W184*$K184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!T184*$K184*12*1000*(1-$C184)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+AI173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+AI162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+AI151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+AI140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+(AJ184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+AJ173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+AJ162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+AJ151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+AJ140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+(AK184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+AK173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+AK162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+AK151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+AK140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+(AL184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+AL173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+AL162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+AL151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+AL140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,{"$f":"+Potencia!T184*$AN184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!U184*$AO184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!V184*$AP184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!W184*$AQ184*12*1000*(1-$C184)","v":0},0]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!H267","v":"Jub. 2"},{"$f":"+IF(B185=0,0,VLOOKUP(B185,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60765331399153077,null,{"$f":"+G184","v":1},0,null,0,0,null,{"$f":"+($J185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$J141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$J141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$J141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$J141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,{"$f":"+Potencia!T185*$K185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!U185*$K185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!V185*$K185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!W185*$K185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!T185*$K185*12*1000*(1-$C185)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+AI174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+AI163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+AI152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+AI141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+(AJ185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+AJ174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+AJ163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+AJ152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+AJ141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+(AK185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+AK174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+AK163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+AK152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+AK141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+(AL185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+AL174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+AL163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+AL152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+AL141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,{"$f":"+Potencia!T185*$AN185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!U185*$AO185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!V185*$AP185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!W185*$AQ185*12*1000*(1-$C185)","v":0},0]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!H268","v":"Político"},{"$f":"+IF(B186=0,0,VLOOKUP(B186,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.60765331399153077,null,1,0,null,0,0,null,{"$f":"+($J186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$J142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$J142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$J142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$J142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,{"$f":"+Potencia!T186*$K186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!U186*$K186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!V186*$K186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!W186*$K186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!T186*$K186*12*1000*(1-$C186)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+AI175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+AI164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+AI153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+AI142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+(AJ186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+AJ175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+AJ164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+AJ153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+AJ142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+(AK186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+AK175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+AK164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+AK153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+AK142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+(AL186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+AL175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+AL164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+AL153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+AL142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,{"$f":"+Potencia!T186*$AN186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!U186*$AO186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!V186*$AP186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!W186*$AQ186*12*1000*(1-$C186)","v":0},0]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!H269","v":"x1"},{"$f":"+IF(B187=0,0,VLOOKUP(B187,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60765331399153077,null,1,0,null,0,0,null,{"$f":"+($J187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$J143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$J143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$J143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$J143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,{"$f":"+Potencia!T187*$K187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!U187*$K187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!V187*$K187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!W187*$K187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!T187*$K187*12*1000*(1-$C187)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+AI176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+AI165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+AI154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+AI143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+(AJ187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+AJ176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+AJ165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+AJ154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+AJ143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+(AK187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+AK176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+AK165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+AK154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+AK143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+(AL187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+AL176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+AL165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+AL154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+AL143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,{"$f":"+Potencia!T187*$AN187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!U187*$AO187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!V187*$AP187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!W187*$AQ187*12*1000*(1-$C187)","v":0},0]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!H270","v":"x2"},{"$f":"+IF(B188=0,0,VLOOKUP(B188,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.60765331399153077,null,1,0,null,0,0,null,{"$f":"+($J188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$J144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$J144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$J144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$J144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,{"$f":"+Potencia!T188*$K188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!U188*$K188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!V188*$K188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!W188*$K188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!T188*$K188*12*1000*(1-$C188)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+AI177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+AI166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+AI155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+AI144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+(AJ188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+AJ177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+AJ166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+AJ155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+AJ144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+(AK188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+AK177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+AK166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+AK155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+AK144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+(AL188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+AL177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+AL166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+AL155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+AL144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,{"$f":"+Potencia!T188*$AN188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!U188*$AO188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!V188*$AP188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!W188*$AQ188*12*1000*(1-$C188)","v":0},0]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!H271","v":"Discap."},{"$f":"+IF(B189=0,0,VLOOKUP(B189,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60765331399153077,null,1,0,null,0,0,null,{"$f":"+($J189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$J145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$J145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$J145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$J145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,{"$f":"+Potencia!T189*$K189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!U189*$K189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!V189*$K189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!W189*$K189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!T189*$K189*12*1000*(1-$C189)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+AI178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+AI167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+AI156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+AI145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+(AJ189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+AJ178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+AJ167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+AJ156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+AJ145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+(AK189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+AK178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+AK167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+AK156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+AK145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+(AL189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+AL178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+AL167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+AL156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+AL145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,{"$f":"+Potencia!T189*$AN189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!U189*$AO189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!V189*$AP189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!W189*$AQ189*12*1000*(1-$C189)","v":0},0]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H272","v":"Discapacitados 601-más"},{"$f":"+IF(B190=0,0,VLOOKUP(B190,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.60765331399153077,null,1,0,null,0,0,null,{"$f":"+($J190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$J146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$J146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$J146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$J146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,{"$f":"+Potencia!T190*$K190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!U190*$K190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!V190*$K190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!W190*$K190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!T190*$K190*12*1000*(1-$C190)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+AI179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+AI168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+AI157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+AI146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+(AJ190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+AJ179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+AJ168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+AJ157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+AJ146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+(AK190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+AK179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+AK168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+AK157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+AK146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+(AL190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+AL179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+AL168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+AL157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+AL146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,{"$f":"+Potencia!T190*$AN190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!U190*$AO190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!V190*$AP190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!W190*$AQ190*12*1000*(1-$C190)","v":0},0]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!H273","v":"Cruz Roja"},{"$f":"+IF(B191=0,0,VLOOKUP(B191,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.60765331399153077,null,1,0,null,0,0,null,{"$f":"+($J191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$J147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$J147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$J147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$J147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,{"$f":"+Potencia!T191*$K191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!U191*$K191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!V191*$K191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!W191*$K191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!T191*$K191*12*1000*(1-$C191)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+AI180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+AI169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+AI158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+AI147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+(AJ191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+AJ180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+AJ169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+AJ158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+AJ147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+(AK191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+AK180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+AK169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+AK158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+AK147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+(AL191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+AL180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+AL169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+AL158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+AL147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,{"$f":"+Potencia!T191*$AN191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!U191*$AO191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!V191*$AP191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!W191*$AQ191*12*1000*(1-$C191)","v":0},0]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!H274","v":0},{"$f":"+IF(B192=0,0,VLOOKUP(B192,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M192","v":0},{"$f":"+Potencia!T192*$K192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!U192*$K192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!V192*$K192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!W192*$K192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!T192*$K192*12*1000*(1-$C192)","v":0},null,{"$f":"IF(M192=0,0,$E192*$F$3*$G192/M192)","v":0},{"$f":"IF(N192=0,0,$E192*$G$3*$G192/N192)","v":0},{"$f":"IF(O192=0,0,$E192*$H$3*$G192/O192)","v":0},{"$f":"IF(P192=0,0,$E192*$I$3*$G192/P192)","v":0},{"$f":"IF(Q192=0,0,$E192*$F$3*$G192/Q192)","v":0},{"$f":"IF(R192=0,0,$E192*$F$3*$H192/R192)","v":0},{"$f":"IF(S192=0,0,$E192*$G$3*$H192/S192)","v":0},{"$f":"IF(T192=0,0,$E192*$H$3*$H192/T192)","v":0},{"$f":"IF(U192=0,0,$E192*$I$3*$H192/U192)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AP192","v":0},{"$f":"+AQ192","v":0},{"$f":"+AR192","v":0},{"$f":"+AS192","v":0},{"$f":"+AT192","v":0},{"$f":"+Potencia!T192*$AN192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!U192*$AO192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!V192*$AP192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!W192*$AQ192*12*1000*(1-$C192)","v":0},{"$f":"+AY192","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!H275","v":0},{"$f":"+IF(B193=0,0,VLOOKUP(B193,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M194:M195)","v":0},{"$f":"+SUM(N194:N195)","v":0},{"$f":"+SUM(O194:O195)","v":0},{"$f":"+SUM(P194:P195)","v":0},0,{"$f":"+Potencia!T193*$K193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!U193*$K193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!V193*$K193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!W193*$K193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!T193*$K193*12*1000*(1-$C193)","v":0},null,{"$f":"IF(M193=0,0,$E193*$F$3*$G193/M193)","v":0},{"$f":"IF(N193=0,0,$E193*$G$3*$G193/N193)","v":0},{"$f":"IF(O193=0,0,$E193*$H$3*$G193/O193)","v":0},{"$f":"IF(P193=0,0,$E193*$I$3*$G193/P193)","v":0},{"$f":"IF(Q193=0,0,$E193*$F$3*$G193/Q193)","v":0},{"$f":"IF(R193=0,0,$E193*$F$3*$H193/R193)","v":0},{"$f":"IF(S193=0,0,$E193*$G$3*$H193/S193)","v":0},{"$f":"IF(T193=0,0,$E193*$H$3*$H193/T193)","v":0},{"$f":"IF(U193=0,0,$E193*$I$3*$H193/U193)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT194:AT195)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!H276","v":0},{"$f":"+IF(B194=0,0,VLOOKUP(B194,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.12227761733387536},null,{"$f":"+G20","v":0.92},{"$f":"+H20","v":0.08},null,0,0,null,{"$f":"+$J194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AC194*(1-$C194)*1000","v":0},0,{"$f":"+Potencia!T194*$K194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!U194*$K194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!V194*$K194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!W194*$K194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!T194*$K194*12*1000*(1-$C194)","v":0},null,{"$f":"+X20","v":1.0834465889826688},{"$f":"+Y20","v":1.0848056969727367},{"$f":"+Z20","v":1.0860899967274953},{"$f":"+AA20","v":1.0872558824814065},{"$f":"+X194","v":1.0834465889826688},{"$f":"IF(R194=0,0,$E194*$F$3*$H194/R194)","v":0},{"$f":"IF(S194=0,0,$E194*$G$3*$H194/S194)","v":0},{"$f":"IF(T194=0,0,$E194*$H$3*$H194/T194)","v":0},{"$f":"IF(U194=0,0,$E194*$I$3*$H194/U194)","v":0},{"$f":"+AC194","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+AJ194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+AK194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+AL194*Energía!AC194*(1-$C194)*1000","v":0},0,{"$f":"+Potencia!T194*$AN194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!U194*$AO194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!V194*$AP194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!W194*$AQ194*12*1000*(1-$C194)","v":0},0]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!H277","v":0},{"$f":"+IF(B195=0,0,VLOOKUP(B195,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.17563539816620069},null,{"$f":"+G80","v":0.92},{"$f":"+H80","v":0.08},null,0,0,null,{"$f":"+$J195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AC195*(1-$C195)*1000","v":0},0,{"$f":"+Potencia!T195*$K195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!U195*$K195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!V195*$K195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!W195*$K195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!T195*$K195*12*1000*(1-$C195)","v":0},null,{"$f":"+X80","v":1.0834469405375795},{"$f":"+Y80","v":1.0848430550514294},{"$f":"+Z80","v":1.086164112769969},{"$f":"+AA80","v":1.0873655841898655},{"$f":"+X195","v":1.0834469405375795},{"$f":"IF(R195=0,0,$E195*$F$3*$H195/R195)","v":0},{"$f":"IF(S195=0,0,$E195*$G$3*$H195/S195)","v":0},{"$f":"IF(T195=0,0,$E195*$H$3*$H195/T195)","v":0},{"$f":"IF(U195=0,0,$E195*$I$3*$H195/U195)","v":0},{"$f":"+AC195","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+AJ195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+AK195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+AL195*Energía!AC195*(1-$C195)*1000","v":0},0,{"$f":"+Potencia!T195*$AN195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!U195*$AO195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!V195*$AP195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!W195*$AQ195*12*1000*(1-$C195)","v":0},0]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!H278","v":0},{"$f":"+IF(B196=0,0,VLOOKUP(B196,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.5853194581405806E-5,null,1,0,null,null,null,null,{"$f":"+SUM(M197,M201,M205)","v":626.76085642912483},{"$f":"+SUM(N197,N201,N205)","v":655.93045817325128},688.88130385306044,725.13841083495527,{"$f":"+SUM(Q197,Q201,Q205)","v":626.76085642912483},{"$f":"+SUM(R197,R201,R205)","v":0},0,0,0,{"$f":"+Potencia!T196*$K196*12*1000*(1-$C196)","v":0},null,{"$f":"IF(M196=0,0,$E196*$F$3*$G196/M196)","v":1.1463082319650513},{"$f":"IF(N196=0,0,$E196*$G$3*$G196/N196)","v":1.1417848089263107},{"$f":"IF(O196=0,0,$E196*$H$3*$G196/O196)","v":1.1372969726182942},{"$f":"IF(P196=0,0,$E196*$I$3*$G196/P196)","v":1.1329367139851811},{"$f":"IF(Q196=0,0,$E196*$F$3*$G196/Q196)","v":1.1463082319650513},{"$f":"IF(R196=0,0,$E196*$F$3*$H196/R196)","v":0},{"$f":"IF(S196=0,0,$E196*$G$3*$H196/S196)","v":0},{"$f":"IF(T196=0,0,$E196*$H$3*$H196/T196)","v":0},{"$f":"IF(U196=0,0,$E196*$I$3*$H196/U196)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT197,AT201,AT205)","v":718.46112919817142},718.46112919817165,718.46112919817142,718.46112919817165,{"$f":"+SUM(AX197,AX201,AX205)","v":718.46112919817142},{"$f":"+SUM(AY197,AY201,AY205)","v":0},{"$f":"+SUM(AZ197,AZ201,AZ205)","v":0},{"$f":"+SUM(BA197,BA201,BA205)","v":0},{"$f":"+SUM(BB197,BB201,BB205)","v":0},{"$f":"+AY196","v":0}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!H279","v":0},{"$f":"+IF(B197=0,0,VLOOKUP(B197,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E196","v":6.5853194581405806E-5},null,{"$f":"+G196","v":1},0,null,0,0,null,{"$f":"+SUM(M198:M200)","v":626.76085642912483},655.93045817325128,688.88130385306044,725.13841083495527,626.76085642912483,0,0,0,0,{"$f":"+Potencia!T197*$K197*12*1000*(1-$C197)","v":0},null,{"$f":"IF(M197=0,0,$E197*$F$3*$G197/$M$196)","v":1.1463082319650513},{"$f":"IF(N197=0,0,$E197*$F$3*$G197/$N$196)","v":1.0953312508144024},{"$f":"IF(O197=0,0,$E197*$F$3*$G197/$O$196)","v":1.0429389289267463},{"$f":"IF(P197=0,0,$E197*$F$3*$G197/$P$196)","v":0.99079171433065405},{"$f":"IF(Q197=0,0,$E197*$F$3*$G197/$Q$196)","v":1.1463082319650513},{"$f":"IF(R197=0,0,$E197*$F$3*$H197/$R$196)","v":0},{"$f":"IF(S197=0,0,$E197*$F$3*$H197/$S$196)","v":0},{"$f":"IF(T197=0,0,$E197*$F$3*$H197/$T$196)","v":0},{"$f":"IF(U197=0,0,$E197*$F$3*$H197/$U$196)","v":0},{"$f":"IF(R197=0,0,$E197*$F$3*$H197/$R$137)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT198:AT200)","v":718.46112919817142},{"$f":"+SUM(AU198:AU200)","v":718.46112919817165},718.46112919817142,718.46112919817165,718.46112919817142,{"$f":"+SUM(AY198:AY200)","v":0},{"$f":"+SUM(AZ198:AZ200)","v":0},{"$f":"+SUM(BA198:BA200)","v":0},0,{"$f":"+AY197","v":0}]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!H280","v":0},{"$f":"+IF(B198=0,0,VLOOKUP(B198,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.5853194581405806E-5,null,{"$f":"+G197","v":1},0,null,1.1270000000000001E-2,0,null,{"$f":"+$J198*Energía!Z198*(1-$C198)*1000","v":125.35217128582497},{"$f":"+$J198*Energía!AA198*(1-$C198)*1000","v":131.18609163465027},{"$f":"+$J198*Energía!AB198*(1-$C198)*1000","v":137.77626077061208},{"$f":"+$J198*Energía!AC198*(1-$C198)*1000","v":145.02768216699107},{"$f":"+M198","v":125.35217128582497},{"$f":"+Potencia!T205*$K198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!U205*$K198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!V205*$K198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!W205*$K198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!T205*$K198*12*1000*(1-$C198)","v":0},null,{"$f":"IF(M198=0,0,$E198*$F$3*$G198/$M$196)","v":1.1463082319650513},{"$f":"IF(N198=0,0,$E198*$F$3*$G198/$N$196)","v":1.0953312508144024},{"$f":"IF(O198=0,0,$E198*$F$3*$G198/$O$196)","v":1.0429389289267463},{"$f":"IF(P198=0,0,$E198*$F$3*$G198/$P$196)","v":0.99079171433065405},{"$f":"IF(Q198=0,0,$E198*$F$3*$G198/$Q$196)","v":1.1463082319650513},{"$f":"IF(R198=0,0,$E198*$F$3*$H198/$R$196)","v":0},{"$f":"IF(S198=0,0,$E198*$F$3*$H198/$S$196)","v":0},{"$f":"IF(T198=0,0,$E198*$F$3*$H198/$T$196)","v":0},{"$f":"IF(U198=0,0,$E198*$F$3*$H198/$U$196)","v":0},{"$f":"IF(R198=0,0,$E198*$F$3*$H198/$R$137)","v":0},null,1.2918893774246128E-2,1.2344383196678316E-2,1.1753921729004432E-2,1.1166222620506471E-2,1.2918893774246128E-2,0,0,0,0,0,null,{"$f":"+AI198*Energía!Z198*(1-$C198)*1000","v":143.69222583963429},{"$f":"+AJ198*Energía!AA198*(1-$C198)*1000","v":143.69222583963432},{"$f":"+AK198*Energía!AB198*(1-$C198)*1000","v":143.69222583963429},{"$f":"+AL198*Energía!AC198*(1-$C198)*1000","v":143.69222583963432},{"$f":"+AT198","v":143.69222583963429},{"$f":"+Potencia!T198*$AN198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!U198*$AO198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!V198*$AP198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!W198*$AQ198*12*1000*(1-$C198)","v":0},{"$f":"+AY198","v":0}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H281","v":0},{"$f":"+IF(B199=0,0,VLOOKUP(B199,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.5853194581405806E-5,null,{"$f":"+G198","v":1},0,null,1.1270000000000001E-2,0,null,{"$f":"+$J199*Energía!Z199*(1-$C199)*1000","v":250.70434257164993},{"$f":"+$J199*Energía!AA199*(1-$C199)*1000","v":262.37218326930054},{"$f":"+$J199*Energía!AB199*(1-$C199)*1000","v":275.55252154122417},{"$f":"+$J199*Energía!AC199*(1-$C199)*1000","v":290.05536433398214},250.70434257164993,{"$f":"+Potencia!T206*$K199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!U206*$K199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!V206*$K199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!W206*$K199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!T206*$K199*12*1000*(1-$C199)","v":0},null,1.1463082319650513,1.0953312508144024,1.0429389289267463,0.99079171433065405,1.1463082319650513,0,0,0,0,0,null,{"$f":"+$J199*X199","v":1.2918893774246128E-2},{"$f":"+$J199*Y199","v":1.2344383196678316E-2},{"$f":"+$J199*Z199","v":1.1753921729004432E-2},{"$f":"+$J199*AA199","v":1.1166222620506471E-2},{"$f":"+$J199*AB199","v":1.2918893774246128E-2},{"$f":"+AC199*$K199","v":0},{"$f":"+AD199*$K199","v":0},{"$f":"+AE199*$K199","v":0},{"$f":"+AF199*$K199","v":0},{"$f":"+AC199*$K199","v":0},null,{"$f":"+AI199*Energía!Z199*(1-$C199)*1000","v":287.38445167926858},{"$f":"+AJ199*Energía!AA199*(1-$C199)*1000","v":287.38445167926864},{"$f":"+AK199*Energía!AB199*(1-$C199)*1000","v":287.38445167926858},{"$f":"+AL199*Energía!AC199*(1-$C199)*1000","v":287.38445167926864},287.38445167926858,{"$f":"+Potencia!T199*$AN199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!U199*$AO199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!V199*$AP199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!W199*$AQ199*12*1000*(1-$C199)","v":0},0]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H282","v":0},{"$f":"+IF(B200=0,0,VLOOKUP(B200,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.5853194581405806E-5,null,{"$f":"+G199","v":1},0,null,1.1270000000000001E-2,0,null,{"$f":"+$J200*Energía!Z200*(1-$C200)*1000","v":250.70434257164993},{"$f":"+$J200*Energía!AA200*(1-$C200)*1000","v":262.37218326930054},{"$f":"+$J200*Energía!AB200*(1-$C200)*1000","v":275.55252154122417},{"$f":"+$J200*Energía!AC200*(1-$C200)*1000","v":290.05536433398214},250.70434257164993,{"$f":"+Potencia!T207*$K200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!U207*$K200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!V207*$K200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!W207*$K200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!T207*$K200*12*1000*(1-$C200)","v":0},null,1.1463082319650513,1.0953312508144024,1.0429389289267463,0.99079171433065405,1.1463082319650513,0,0,0,0,0,null,1.2918893774246128E-2,1.2344383196678316E-2,1.1753921729004432E-2,1.1166222620506471E-2,1.2918893774246128E-2,0,0,0,0,0,null,{"$f":"+AI200*Energía!Z200*(1-$C200)*1000","v":287.38445167926858},{"$f":"+AJ200*Energía!AA200*(1-$C200)*1000","v":287.38445167926864},{"$f":"+AK200*Energía!AB200*(1-$C200)*1000","v":287.38445167926858},{"$f":"+AL200*Energía!AC200*(1-$C200)*1000","v":287.38445167926864},287.38445167926858,{"$f":"+Potencia!T200*$AN200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!U200*$AO200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!V200*$AP200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!W200*$AQ200*12*1000*(1-$C200)","v":0},0]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!H283","v":0},{"$f":"+IF(B201=0,0,VLOOKUP(B201,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.5853194581405806E-5,null,{"$f":"+G200","v":1},0,null,0,0,null,{"$f":"+SUM(M202:M204)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T201*$K201*12*1000*(1-$C201)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT202:AT204)","v":0},{"$f":"+SUM(AU202:AU204)","v":0},{"$f":"+SUM(AV202:AV204)","v":0},{"$f":"+SUM(AW202:AW204)","v":0},{"$f":"+SUM(AX202:AX204)","v":0},{"$f":"+SUM(AY202:AY204)","v":0},{"$f":"+SUM(AZ202:AZ204)","v":0},{"$f":"+SUM(BA202:BA204)","v":0},{"$f":"+SUM(BB202:BB204)","v":0},{"$f":"+AY201","v":0}]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!H284","v":0},{"$f":"+IF(B202=0,0,VLOOKUP(B202,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.5853194581405806E-5,null,{"$f":"+G201","v":1},0,null,1.1270000000000001E-2,0,null,{"$f":"+$J202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AC202*(1-$C202)*1000","v":0},{"$f":"+M202","v":0},{"$f":"+Potencia!T209*$K202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!U209*$K202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!V209*$K202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!W209*$K202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!T209*$K202*12*1000*(1-$C202)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+AJ202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+AK202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+AL202*Energía!AC202*(1-$C202)*1000","v":0},{"$f":"+AT202","v":0},{"$f":"+Potencia!T202*$AN202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!U202*$AO202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!V202*$AP202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!W202*$AQ202*12*1000*(1-$C202)","v":0},{"$f":"+AY202","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H285","v":0},{"$f":"+IF(B203=0,0,VLOOKUP(B203,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.5853194581405806E-5,null,{"$f":"+G202","v":1},0,null,1.1270000000000001E-2,0,null,{"$f":"+$J203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AC203*(1-$C203)*1000","v":0},0,{"$f":"+Potencia!T210*$K203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!U210*$K203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!V210*$K203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!W210*$K203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!T210*$K203*12*1000*(1-$C203)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+AJ203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+AK203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+AL203*Energía!AC203*(1-$C203)*1000","v":0},0,{"$f":"+Potencia!T203*$AN203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!U203*$AO203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!V203*$AP203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!W203*$AQ203*12*1000*(1-$C203)","v":0},0]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H286","v":0},{"$f":"+IF(B204=0,0,VLOOKUP(B204,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.5853194581405806E-5,null,{"$f":"+G203","v":1},0,null,1.1270000000000001E-2,0,null,{"$f":"+$J204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AC204*(1-$C204)*1000","v":0},0,{"$f":"+Potencia!T211*$K204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!U211*$K204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!V211*$K204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!W211*$K204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!T211*$K204*12*1000*(1-$C204)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+AJ204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+AK204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+AL204*Energía!AC204*(1-$C204)*1000","v":0},0,{"$f":"+Potencia!T204*$AN204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!U204*$AO204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!V204*$AP204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!W204*$AQ204*12*1000*(1-$C204)","v":0},0]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!H287","v":0},{"$f":"+IF(B205=0,0,VLOOKUP(B205,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.5853194581405806E-5,null,{"$f":"+G204","v":1},0,null,0,0,null,{"$f":"+SUM(M206:M208)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T205*$K205*12*1000*(1-$C205)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT206:AT208)","v":0},{"$f":"+SUM(AU206:AU208)","v":0},{"$f":"+SUM(AV206:AV208)","v":0},{"$f":"+SUM(AW206:AW208)","v":0},{"$f":"+SUM(AX206:AX208)","v":0},{"$f":"+SUM(AY206:AY208)","v":0},{"$f":"+SUM(AZ206:AZ208)","v":0},{"$f":"+SUM(BA206:BA208)","v":0},{"$f":"+SUM(BB206:BB208)","v":0},{"$f":"+AY205","v":0}]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!H288","v":0},{"$f":"+IF(B206=0,0,VLOOKUP(B206,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.5853194581405806E-5,null,{"$f":"+G205","v":1},0,null,1.1270000000000001E-2,0,null,{"$f":"+$J206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AC206*(1-$C206)*1000","v":0},{"$f":"+M206","v":0},{"$f":"+Potencia!T213*$K206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!U213*$K206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!V213*$K206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!W213*$K206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!T213*$K206*12*1000*(1-$C206)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+AJ206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+AK206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+AL206*Energía!AC206*(1-$C206)*1000","v":0},0,{"$f":"+Potencia!T206*$AN206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!U206*$AO206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!V206*$AP206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!W206*$AQ206*12*1000*(1-$C206)","v":0},{"$f":"+AY206","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H289","v":0},{"$f":"+IF(B207=0,0,VLOOKUP(B207,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.5853194581405806E-5,null,{"$f":"+G206","v":1},0,null,1.1270000000000001E-2,0,null,{"$f":"+$J207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AC207*(1-$C207)*1000","v":0},0,{"$f":"+Potencia!T214*$K207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!U214*$K207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!V214*$K207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!W214*$K207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!T214*$K207*12*1000*(1-$C207)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+AJ207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+AK207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+AL207*Energía!AC207*(1-$C207)*1000","v":0},0,{"$f":"+Potencia!T207*$AN207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!U207*$AO207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!V207*$AP207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!W207*$AQ207*12*1000*(1-$C207)","v":0},0]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H290","v":0},{"$f":"+IF(B208=0,0,VLOOKUP(B208,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.5853194581405806E-5,null,{"$f":"+G207","v":1},0,null,1.1270000000000001E-2,0,null,{"$f":"+$J208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AC208*(1-$C208)*1000","v":0},0,{"$f":"+Potencia!T215*$K208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!U215*$K208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!V215*$K208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!W215*$K208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!T215*$K208*12*1000*(1-$C208)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+AJ208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+AK208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+AL208*Energía!AC208*(1-$C208)*1000","v":0},0,{"$f":"+Potencia!T208*$AN208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!U208*$AO208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!V208*$AP208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!W208*$AQ208*12*1000*(1-$C208)","v":0},0]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!H291","v":0},{"$f":"+IF(B209=0,0,VLOOKUP(B209,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6761874385110153E-3,null,1,0,null,null,null,null,{"$f":"+SUM(M210,M221,M232,M243,M254)","v":26365.73746556757},27668.650682429467,29155.470449373657,30801.726401514112,26365.73746556757,0,0,0,0,{"$f":"+Potencia!T209*$K209*12*1000*(1-$C209)","v":0},null,{"$f":"IF(M209=0,0,$E209*$F$3*$G209/$Q$209)","v":1.1073962113931539},{"$f":"IF(N209=0,0,$E209*$G$3*$G209/$N$209)","v":1.100002717787385},{"$f":"IF(O209=0,0,$E209*$H$3*$G209/$O$209)","v":1.0920383948166696},{"$f":"IF(P209=0,0,$E209*$I$3*$G209/$P$209)","v":1.0839049072838547},{"$f":"IF(Q209=0,0,$E209*$F$3*$G209/$Q$209)","v":1.1073962113931539},{"$f":"IF(R209=0,0,$E209*$F$3*$H209/$R$209)","v":0},{"$f":"IF(S209=0,0,$E209*$G$3*$H209/$S$209)","v":0},{"$f":"IF(T209=0,0,$E209*$H$3*$H209/$T$209)","v":0},{"$f":"IF(U209=0,0,$E209*$I$3*$H209/$U$209)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT210,AT221,AT232,AT243,AT254)","v":29197.317779956069},30435.590948182191,31838.893149658863,33386.14239941581,29197.317779956069,0,0,0,0,0]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!H292","v":0},{"$f":"+IF(B210=0,0,VLOOKUP(B210,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E209","v":2.6761874385110153E-3},null,{"$f":"+G209","v":1},0,null,1.1820000000000001E-2,0,null,{"$f":"+SUM(M211:M220)","v":26365.73746556757},27668.650682429467,29155.470449373657,30801.726401514112,26365.73746556757,0,0,0,0,{"$f":"+Potencia!T210*$K210*12*1000*(1-$C210)","v":0},null,1.1073962113931539,1.100002717787385,1.0920383948166696,1.0839049072838547,1.1073962113931539,0,0,0,0,0,null,1.308942321866708E-2,1.3002032124246891E-2,1.2907893826733036E-2,1.2811756004095164E-2,1.308942321866708E-2,0,0,0,0,0,null,{"$f":"+SUM(AT211:AT220)","v":29197.317779956069},30435.590948182191,31838.893149658863,33386.14239941581,29197.317779956069,0,0,0,0,0]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!H293","v":"Regular"},{"$f":"+IF(B211=0,0,VLOOKUP(B211,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E210","v":2.6761874385110153E-3},null,1,0,null,{"$f":"+J210","v":1.1820000000000001E-2},{"$f":"+K210","v":0},null,{"$f":"+$J211*Energía!Z211*(1-$C211)*1000","v":21793.631104659904},{"$f":"+$J211*Energía!AA211*(1-$C211)*1000","v":22869.662169013678},{"$f":"+$J211*Energía!AB211*(1-$C211)*1000","v":24097.55921444768},{"$f":"+$J211*Energía!AC211*(1-$C211)*1000","v":25457.139894534866},{"$f":"+M211","v":21793.631104659904},{"$f":"+Potencia!T211*$K211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!U211*$K211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!V211*$K211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!W211*$K211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!T211*$K211*12*1000*(1-$C211)","v":0},null,1.1073962113931539,1.100002717787385,1.0920383948166696,1.0839049072838547,1.1073962113931539,0,0,0,0,0,null,1.308942321866708E-2,1.3002032124246891E-2,1.2907893826733036E-2,1.2811756004095164E-2,1.308942321866708E-2,0,0,0,0,0,null,{"$f":"+AI211*Energía!Z211*(1-$C211)*1000","v":24134.184517800379},{"$f":"+AJ211*Energía!AA211*(1-$C211)*1000","v":25156.690540794385},{"$f":"+AK211*Energía!AB211*(1-$C211)*1000","v":26315.459883545096},{"$f":"+AL211*Energía!AC211*(1-$C211)*1000","v":27593.118857097932},24134.184517800379,{"$f":"+Potencia!T211*$AN211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!U211*$AO211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!V211*$AP211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!W211*$AQ211*12*1000*(1-$C211)","v":0},0]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!H294","v":"Agro"},{"$f":"+IF(B212=0,0,VLOOKUP(B212,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.6761874385110153E-3,null,1,0,null,{"$f":"+J211","v":1.1820000000000001E-2},0,null,{"$f":"+$J212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AC212*(1-$C212)*1000","v":0},0,{"$f":"+Potencia!T212*$K212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!U212*$K212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!V212*$K212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!W212*$K212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!T212*$K212*12*1000*(1-$C212)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"IF(R212=0,0,$E212*$F$3*$H212/R212)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+AJ212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+AK212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+AL212*Energía!AC212*(1-$C212)*1000","v":0},0,{"$f":"+Potencia!T212*$AN212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!U212*$AO212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!V212*$AP212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!W212*$AQ212*12*1000*(1-$C212)","v":0},0]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!H295","v":"Jub. 1"},{"$f":"+IF(B213=0,0,VLOOKUP(B213,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6761874385110153E-3,null,1,0,null,1.1820000000000001E-2,0,null,{"$f":"+$J213*Energía!Z213*(1-$C213)*1000","v":4544.416763276201},{"$f":"+$J213*Energía!AA213*(1-$C213)*1000","v":4769.9248717405453},{"$f":"+$J213*Energía!AB213*(1-$C213)*1000","v":5027.2795050632976},{"$f":"+$J213*Energía!AC213*(1-$C213)*1000","v":5312.2186138894986},4544.416763276201,{"$f":"+Potencia!T213*$K213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!U213*$K213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!V213*$K213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!W213*$K213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!T213*$K213*12*1000*(1-$C213)","v":0},null,1.1073962113931539,1.100002717787385,1.0920383948166696,1.0839049072838547,1.1073962113931539,0,0,0,0,0,null,1.308942321866708E-2,1.3002032124246891E-2,1.2907893826733036E-2,1.2811756004095164E-2,1.308942321866708E-2,0,0,0,0,0,null,{"$f":"+AI213*Energía!Z213*(1-$C213)*1000","v":5032.4699066436051},{"$f":"+AJ213*Energía!AA213*(1-$C213)*1000","v":5246.9303225562426},{"$f":"+AK213*Energía!AB213*(1-$C213)*1000","v":5489.9822410040661},{"$f":"+AL213*Energía!AC213*(1-$C213)*1000","v":5757.9398241594645},5032.4699066436051,{"$f":"+Potencia!T213*$AN213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!U213*$AO213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!V213*$AP213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!W213*$AQ213*12*1000*(1-$C213)","v":0},0]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!H296","v":"Jub. 2"},{"$f":"+IF(B214=0,0,VLOOKUP(B214,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6761874385110153E-3,null,1,0,null,1.1820000000000001E-2,0,null,{"$f":"+$J214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,{"$f":"+Potencia!T214*$K214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!U214*$K214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!V214*$K214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!W214*$K214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!T214*$K214*12*1000*(1-$C214)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+AJ214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+AK214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+AL214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,{"$f":"+Potencia!T214*$AN214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!U214*$AO214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!V214*$AP214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!W214*$AQ214*12*1000*(1-$C214)","v":0},0]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!H297","v":"Político"},{"$f":"+IF(B215=0,0,VLOOKUP(B215,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.6761874385110153E-3,null,1,0,null,1.1820000000000001E-2,0,null,{"$f":"+$J215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AC215*(1-$C215)*1000","v":0},0,{"$f":"+Potencia!T215*$K215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!U215*$K215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!V215*$K215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!W215*$K215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!T215*$K215*12*1000*(1-$C215)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+AJ215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+AK215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+AL215*Energía!AC215*(1-$C215)*1000","v":0},0,{"$f":"+Potencia!T215*$AN215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!U215*$AO215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!V215*$AP215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!W215*$AQ215*12*1000*(1-$C215)","v":0},0]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!H298","v":"x1"},{"$f":"+IF(B216=0,0,VLOOKUP(B216,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6761874385110153E-3,null,1,0,null,1.1820000000000001E-2,0,null,{"$f":"+$J216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+Potencia!T216*$K216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!U216*$K216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!V216*$K216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!W216*$K216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!T216*$K216*12*1000*(1-$C216)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+AJ216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+AK216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+AL216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+Potencia!T216*$AN216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!U216*$AO216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!V216*$AP216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!W216*$AQ216*12*1000*(1-$C216)","v":0},{"$f":"+AY216","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!H299","v":"x2"},{"$f":"+IF(B217=0,0,VLOOKUP(B217,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6761874385110153E-3,null,1,0,null,1.1820000000000001E-2,0,null,{"$f":"+$J217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,{"$f":"+Potencia!T217*$K217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!U217*$K217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!V217*$K217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!W217*$K217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!T217*$K217*12*1000*(1-$C217)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+$J217*X217","v":0},{"$f":"+$J217*Y217","v":0},{"$f":"+$J217*Z217","v":0},{"$f":"+$J217*AA217","v":0},{"$f":"+$J217*AB217","v":0},{"$f":"+AC217*$K217","v":0},{"$f":"+AD217*$K217","v":0},{"$f":"+AE217*$K217","v":0},{"$f":"+AF217*$K217","v":0},0,null,{"$f":"+AI217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+AJ217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+AK217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+AL217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,{"$f":"+Potencia!T217*$AN217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!U217*$AO217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!V217*$AP217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!W217*$AQ217*12*1000*(1-$C217)","v":0},0]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!H300","v":"Discap."},{"$f":"+IF(B218=0,0,VLOOKUP(B218,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6761874385110153E-3,null,1,0,null,1.1820000000000001E-2,0,null,{"$f":"+$J218*Energía!Z218*(1-$C218)*1000","v":27.689597631466},{"$f":"+$J218*Energía!AA218*(1-$C218)*1000","v":29.063641675240945},{"$f":"+$J218*Energía!AB218*(1-$C218)*1000","v":30.631729862681549},{"$f":"+$J218*Energía!AC218*(1-$C218)*1000","v":32.367893089748335},27.689597631466,{"$f":"+Potencia!T218*$K218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!U218*$K218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!V218*$K218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!W218*$K218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!T218*$K218*12*1000*(1-$C218)","v":0},null,1.1073962113931539,1.100002717787385,1.0920383948166696,1.0839049072838547,1.1073962113931539,0,0,0,0,0,null,1.308942321866708E-2,1.3002032124246891E-2,1.2907893826733036E-2,1.2811756004095164E-2,1.308942321866708E-2,0,0,0,0,{"$f":"+AC218*$K218","v":0},null,{"$f":"+AI218*Energía!Z218*(1-$C218)*1000","v":30.663355512086302},{"$f":"+AJ218*Energía!AA218*(1-$C218)*1000","v":31.970084831563746},{"$f":"+AK218*Energía!AB218*(1-$C218)*1000","v":33.451025109700602},{"$f":"+AL218*Energía!AC218*(1-$C218)*1000","v":35.08371815841739},30.663355512086302,{"$f":"+Potencia!T218*$AN218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!U218*$AO218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!V218*$AP218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!W218*$AQ218*12*1000*(1-$C218)","v":0},0]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!H301","v":"Discapacitados 601-más"},{"$f":"+IF(B219=0,0,VLOOKUP(B219,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6761874385110153E-3,null,1,0,null,1.1820000000000001E-2,0,null,{"$f":"+$J219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,{"$f":"+Potencia!T219*$K219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!U219*$K219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!V219*$K219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!W219*$K219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!T219*$K219*12*1000*(1-$C219)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+AJ219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+AK219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+AL219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,{"$f":"+Potencia!T219*$AN219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!U219*$AO219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!V219*$AP219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!W219*$AQ219*12*1000*(1-$C219)","v":0},0]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!H302","v":"Cruz Roja"},{"$f":"+IF(B220=0,0,VLOOKUP(B220,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.6761874385110153E-3,null,1,0,null,1.1820000000000001E-2,0,null,{"$f":"+$J220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AC220*(1-$C220)*1000","v":0},0,{"$f":"+Potencia!T220*$K220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!U220*$K220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!V220*$K220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!W220*$K220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!T220*$K220*12*1000*(1-$C220)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+AJ220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+AK220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+AL220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+AT220","v":0},{"$f":"+Potencia!T220*$AN220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!U220*$AO220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!V220*$AP220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!W220*$AQ220*12*1000*(1-$C220)","v":0},0]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H303","v":0},{"$f":"+IF(B221=0,0,VLOOKUP(B221,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6761874385110153E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M222:M231)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T221*$K221*12*1000*(1-$C221)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT222:AT231)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!H304","v":"Regular"},{"$f":"+IF(B222=0,0,VLOOKUP(B222,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6761874385110153E-3,null,1,0,null,{"$f":"+J221","v":0},{"$f":"+K221","v":0},null,{"$f":"+($J222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$J211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$J211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$J211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$J211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,{"$f":"+Potencia!T222*$K222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!U222*$K222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!V222*$K222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!W222*$K222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!T222*$K222*12*1000*(1-$C222)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+AI211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+(AJ222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+AJ211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+(AK222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+AK211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+(AL222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+AL211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,{"$f":"+Potencia!T222*$AN222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!U222*$AO222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!V222*$AP222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!W222*$AQ222*12*1000*(1-$C222)","v":0},0]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!H305","v":"Agro"},{"$f":"+IF(B223=0,0,VLOOKUP(B223,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.6761874385110153E-3,null,1,0,null,{"$f":"+J222","v":0},0,null,{"$f":"+($J223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$J212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$J212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$J212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$J212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,{"$f":"+Potencia!T223*$K223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!U223*$K223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!V223*$K223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!W223*$K223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!T223*$K223*12*1000*(1-$C223)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+AI212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+(AJ223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+AJ212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+(AK223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+AK212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+(AL223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+AL212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,{"$f":"+Potencia!T223*$AN223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!U223*$AO223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!V223*$AP223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!W223*$AQ223*12*1000*(1-$C223)","v":0},0]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!H306","v":"Jub. 1"},{"$f":"+IF(B224=0,0,VLOOKUP(B224,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6761874385110153E-3,null,1,0,null,0,0,null,{"$f":"+($J224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$J213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$J213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$J213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$J213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,{"$f":"+Potencia!T224*$K224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!U224*$K224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!V224*$K224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!W224*$K224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!T224*$K224*12*1000*(1-$C224)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+AI213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+(AJ224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+AJ213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+(AK224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+AK213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+(AL224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+AL213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,{"$f":"+Potencia!T224*$AN224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!U224*$AO224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!V224*$AP224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!W224*$AQ224*12*1000*(1-$C224)","v":0},0]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!H307","v":"Jub. 2"},{"$f":"+IF(B225=0,0,VLOOKUP(B225,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6761874385110153E-3,null,1,0,null,0,0,null,{"$f":"+($J225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$J214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$J214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$J214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$J214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,{"$f":"+Potencia!T225*$K225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!U225*$K225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!V225*$K225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!W225*$K225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!T225*$K225*12*1000*(1-$C225)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+AI214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+(AJ225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+AJ214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+(AK225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+AK214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+(AL225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+AL214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,{"$f":"+Potencia!T225*$AN225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!U225*$AO225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!V225*$AP225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!W225*$AQ225*12*1000*(1-$C225)","v":0},0]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!H308","v":"Político"},{"$f":"+IF(B226=0,0,VLOOKUP(B226,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.6761874385110153E-3,null,{"$f":"+G225","v":1},0,null,0,0,null,{"$f":"+($J226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$J215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$J215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$J215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$J215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,{"$f":"+Potencia!T226*$K226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!U226*$K226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!V226*$K226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!W226*$K226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!T226*$K226*12*1000*(1-$C226)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+AI215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+(AJ226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+AJ215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+(AK226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+AK215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+(AL226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+AL215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,{"$f":"+Potencia!T226*$AN226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!U226*$AO226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!V226*$AP226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!W226*$AQ226*12*1000*(1-$C226)","v":0},0]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!H309","v":"x1"},{"$f":"+IF(B227=0,0,VLOOKUP(B227,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6761874385110153E-3,null,1,0,null,0,0,null,{"$f":"+($J227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$J216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$J216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$J216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$J216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,{"$f":"+Potencia!T227*$K227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!U227*$K227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!V227*$K227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!W227*$K227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!T227*$K227*12*1000*(1-$C227)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+AI216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+(AJ227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+AJ216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+(AK227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+AK216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+(AL227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+AL216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,{"$f":"+Potencia!T227*$AN227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!U227*$AO227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!V227*$AP227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!W227*$AQ227*12*1000*(1-$C227)","v":0},0]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!H310","v":"x2"},{"$f":"+IF(B228=0,0,VLOOKUP(B228,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6761874385110153E-3,null,1,0,null,0,0,null,{"$f":"+($J228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$J217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$J217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$J217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$J217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,{"$f":"+Potencia!T228*$K228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!U228*$K228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!V228*$K228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!W228*$K228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!T228*$K228*12*1000*(1-$C228)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+AI217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+(AJ228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+AJ217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+(AK228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+AK217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+(AL228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+AL217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,{"$f":"+Potencia!T228*$AN228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!U228*$AO228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!V228*$AP228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!W228*$AQ228*12*1000*(1-$C228)","v":0},0]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!H311","v":"Discap."},{"$f":"+IF(B229=0,0,VLOOKUP(B229,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6761874385110153E-3,null,1,0,null,0,0,null,{"$f":"+($J229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$J218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$J218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$J218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$J218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,{"$f":"+Potencia!T229*$K229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!U229*$K229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!V229*$K229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!W229*$K229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!T229*$K229*12*1000*(1-$C229)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+AI218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+(AJ229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+AJ218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+(AK229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+AK218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+(AL229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+AL218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,{"$f":"+Potencia!T229*$AN229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!U229*$AO229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!V229*$AP229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!W229*$AQ229*12*1000*(1-$C229)","v":0},0]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H312","v":"Discapacitados 601-más"},{"$f":"+IF(B230=0,0,VLOOKUP(B230,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6761874385110153E-3,null,1,0,null,0,0,null,{"$f":"+($J230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$J219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$J219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$J219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$J219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,{"$f":"+Potencia!T230*$K230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!U230*$K230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!V230*$K230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!W230*$K230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!T230*$K230*12*1000*(1-$C230)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+AI219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+(AJ230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+AJ219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+(AK230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+AK219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+(AL230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+AL219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,{"$f":"+Potencia!T230*$AN230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!U230*$AO230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!V230*$AP230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!W230*$AQ230*12*1000*(1-$C230)","v":0},0]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!H313","v":"Cruz Roja"},{"$f":"+IF(B231=0,0,VLOOKUP(B231,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.6761874385110153E-3,null,1,0,null,0,0,null,{"$f":"+($J231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$J220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$J220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$J220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$J220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,{"$f":"+Potencia!T231*$K231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!U231*$K231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!V231*$K231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!W231*$K231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!T231*$K231*12*1000*(1-$C231)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+AI220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+(AJ231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+AJ220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+(AK231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+AK220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+(AL231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+AL220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,{"$f":"+Potencia!T231*$AN231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!U231*$AO231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!V231*$AP231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!W231*$AQ231*12*1000*(1-$C231)","v":0},0]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H314","v":0},{"$f":"+IF(B232=0,0,VLOOKUP(B232,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6761874385110153E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M233:M242)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T232*$K232*12*1000*(1-$C232)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT233:AT242)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!H315","v":"Regular"},{"$f":"+IF(B233=0,0,VLOOKUP(B233,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6761874385110153E-3,null,1,0,null,{"$f":"+J232","v":0},{"$f":"+K232","v":0},null,{"$f":"+($J233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$J211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$J211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$J211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$J211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,{"$f":"+Potencia!T233*$K233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!U233*$K233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!V233*$K233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!W233*$K233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!T233*$K233*12*1000*(1-$C233)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+AI222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+AI211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+(AJ233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+AJ222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+AJ211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+(AK233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+AK222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+AK211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+(AL233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+AL222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+AL211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,{"$f":"+Potencia!T233*$AN233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!U233*$AO233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!V233*$AP233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!W233*$AQ233*12*1000*(1-$C233)","v":0},0]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!H316","v":"Agro"},{"$f":"+IF(B234=0,0,VLOOKUP(B234,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.6761874385110153E-3,null,1,0,null,{"$f":"+J233","v":0},0,null,{"$f":"+($J234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$J212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$J212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$J212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$J212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,{"$f":"+Potencia!T234*$K234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!U234*$K234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!V234*$K234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!W234*$K234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!T234*$K234*12*1000*(1-$C234)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+AI223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+AI212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+(AJ234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+AJ223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+AJ212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+(AK234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+AK223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+AK212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+(AL234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+AL223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+AL212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,{"$f":"+Potencia!T234*$AN234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!U234*$AO234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!V234*$AP234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!W234*$AQ234*12*1000*(1-$C234)","v":0},0]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!H317","v":"Jub. 1"},{"$f":"+IF(B235=0,0,VLOOKUP(B235,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6761874385110153E-3,null,1,0,null,0,0,null,{"$f":"+($J235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$J213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$J213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$J213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$J213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,{"$f":"+Potencia!T235*$K235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!U235*$K235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!V235*$K235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!W235*$K235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!T235*$K235*12*1000*(1-$C235)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+AI224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+AI213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+(AJ235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+AJ224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+AJ213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+(AK235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+AK224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+AK213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+(AL235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+AL224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+AL213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,{"$f":"+Potencia!T235*$AN235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!U235*$AO235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!V235*$AP235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!W235*$AQ235*12*1000*(1-$C235)","v":0},0]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!H318","v":"Jub. 2"},{"$f":"+IF(B236=0,0,VLOOKUP(B236,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6761874385110153E-3,null,1,0,null,0,0,null,{"$f":"+($J236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$J214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$J214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$J214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$J214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,{"$f":"+Potencia!T236*$K236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!U236*$K236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!V236*$K236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!W236*$K236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!T236*$K236*12*1000*(1-$C236)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+AI225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+AI214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+(AJ236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+AJ225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+AJ214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+(AK236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+AK225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+AK214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+(AL236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+AL225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+AL214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,{"$f":"+Potencia!T236*$AN236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!U236*$AO236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!V236*$AP236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!W236*$AQ236*12*1000*(1-$C236)","v":0},0]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!H319","v":"Político"},{"$f":"+IF(B237=0,0,VLOOKUP(B237,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.6761874385110153E-3,null,1,0,null,0,0,null,{"$f":"+($J237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$J215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$J215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$J215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$J215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,{"$f":"+Potencia!T237*$K237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!U237*$K237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!V237*$K237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!W237*$K237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!T237*$K237*12*1000*(1-$C237)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+AI226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+AI215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+(AJ237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+AJ226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+AJ215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+(AK237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+AK226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+AK215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+(AL237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+AL226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+AL215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,{"$f":"+Potencia!T237*$AN237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!U237*$AO237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!V237*$AP237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!W237*$AQ237*12*1000*(1-$C237)","v":0},0]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!H320","v":"x1"},{"$f":"+IF(B238=0,0,VLOOKUP(B238,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6761874385110153E-3,null,1,0,null,0,0,null,{"$f":"+($J238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$J216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$J216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$J216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$J216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,{"$f":"+Potencia!T238*$K238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!U238*$K238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!V238*$K238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!W238*$K238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!T238*$K238*12*1000*(1-$C238)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+AI227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+AI216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+(AJ238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+AJ227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+AJ216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+(AK238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+AK227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+AK216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+(AL238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+AL227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+AL216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,{"$f":"+Potencia!T238*$AN238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!U238*$AO238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!V238*$AP238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!W238*$AQ238*12*1000*(1-$C238)","v":0},0]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!H321","v":"x2"},{"$f":"+IF(B239=0,0,VLOOKUP(B239,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6761874385110153E-3,null,1,0,null,0,0,null,{"$f":"+($J239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$J217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$J217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$J217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$J217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,{"$f":"+Potencia!T239*$K239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!U239*$K239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!V239*$K239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!W239*$K239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!T239*$K239*12*1000*(1-$C239)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+AI228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+AI217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+(AJ239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+AJ228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+AJ217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+(AK239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+AK228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+AK217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+(AL239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+AL228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+AL217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,{"$f":"+Potencia!T239*$AN239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!U239*$AO239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!V239*$AP239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!W239*$AQ239*12*1000*(1-$C239)","v":0},0]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!H322","v":"Discap."},{"$f":"+IF(B240=0,0,VLOOKUP(B240,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6761874385110153E-3,null,1,0,null,0,0,null,{"$f":"+($J240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$J218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$J218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$J218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$J218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,{"$f":"+Potencia!T240*$K240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!U240*$K240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!V240*$K240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!W240*$K240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!T240*$K240*12*1000*(1-$C240)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+AI229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+AI218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+(AJ240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+AJ229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+AJ218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+(AK240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+AK229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+AK218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+(AL240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+AL229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+AL218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,{"$f":"+Potencia!T240*$AN240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!U240*$AO240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!V240*$AP240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!W240*$AQ240*12*1000*(1-$C240)","v":0},0]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H323","v":"Discapacitados 601-más"},{"$f":"+IF(B241=0,0,VLOOKUP(B241,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6761874385110153E-3,null,1,0,null,0,0,null,{"$f":"+($J241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$J219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$J219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$J219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$J219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,{"$f":"+Potencia!T241*$K241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!U241*$K241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!V241*$K241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!W241*$K241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!T241*$K241*12*1000*(1-$C241)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+AI230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+AI219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+(AJ241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+AJ230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+AJ219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+(AK241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+AK230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+AK219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+(AL241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+AL230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+AL219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,{"$f":"+Potencia!T241*$AN241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!U241*$AO241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!V241*$AP241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!W241*$AQ241*12*1000*(1-$C241)","v":0},0]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!H324","v":"Cruz Roja"},{"$f":"+IF(B242=0,0,VLOOKUP(B242,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.6761874385110153E-3,null,{"$f":"+G241","v":1},0,null,0,0,null,{"$f":"+($J242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$J220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$J220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$J220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$J220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,{"$f":"+Potencia!T242*$K242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!U242*$K242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!V242*$K242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!W242*$K242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!T242*$K242*12*1000*(1-$C242)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+AI231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+AI220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+(AJ242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+AJ231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+AJ220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+(AK242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+AK231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+AK220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+(AL242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+AL231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+AL220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,{"$f":"+Potencia!T242*$AN242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!U242*$AO242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!V242*$AP242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!W242*$AQ242*12*1000*(1-$C242)","v":0},0]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!H325","v":0},{"$f":"+IF(B243=0,0,VLOOKUP(B243,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6761874385110153E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M244:M253)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T243*$K243*12*1000*(1-$C243)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT244:AT253)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!H326","v":"Regular"},{"$f":"+IF(B244=0,0,VLOOKUP(B244,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6761874385110153E-3,null,1,0,null,{"$f":"+J243","v":0},{"$f":"+K243","v":0},null,{"$f":"+($J244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$J211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$J211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$J211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$J211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,{"$f":"+Potencia!T244*$K244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!U244*$K244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!V244*$K244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!W244*$K244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!T244*$K244*12*1000*(1-$C244)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+AI233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+AI222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+AI211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+(AJ244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+AJ233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+AJ222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+AJ211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+(AK244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+AK233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+AK222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+AK211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+(AL244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+AL233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+AL222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+AL211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,{"$f":"+Potencia!T244*$AN244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!U244*$AO244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!V244*$AP244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!W244*$AQ244*12*1000*(1-$C244)","v":0},0]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!H327","v":"Agro"},{"$f":"+IF(B245=0,0,VLOOKUP(B245,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.6761874385110153E-3,null,1,0,null,{"$f":"+J244","v":0},0,null,{"$f":"+($J245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$J212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$J212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$J212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$J212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,{"$f":"+Potencia!T245*$K245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!U245*$K245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!V245*$K245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!W245*$K245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!T245*$K245*12*1000*(1-$C245)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+AI234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+AI223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+AI212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+(AJ245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+AJ234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+AJ223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+AJ212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+(AK245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+AK234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+AK223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+AK212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+(AL245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+AL234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+AL223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+AL212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,{"$f":"+Potencia!T245*$AN245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!U245*$AO245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!V245*$AP245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!W245*$AQ245*12*1000*(1-$C245)","v":0},0]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!H328","v":"Jub. 1"},{"$f":"+IF(B246=0,0,VLOOKUP(B246,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6761874385110153E-3,null,1,0,null,0,0,null,{"$f":"+($J246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$J213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$J213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$J213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$J213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,{"$f":"+Potencia!T246*$K246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!U246*$K246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!V246*$K246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!W246*$K246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!T246*$K246*12*1000*(1-$C246)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+AI235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+AI224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+AI213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+(AJ246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+AJ235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+AJ224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+AJ213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+(AK246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+AK235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+AK224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+AK213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+(AL246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+AL235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+AL224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+AL213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,{"$f":"+Potencia!T246*$AN246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!U246*$AO246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!V246*$AP246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!W246*$AQ246*12*1000*(1-$C246)","v":0},0]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!H329","v":"Jub. 2"},{"$f":"+IF(B247=0,0,VLOOKUP(B247,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6761874385110153E-3,null,1,0,null,0,0,null,{"$f":"+($J247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$J214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$J214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$J214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$J214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,{"$f":"+Potencia!T247*$K247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!U247*$K247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!V247*$K247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!W247*$K247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!T247*$K247*12*1000*(1-$C247)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+AI236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+AI225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+AI214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+(AJ247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+AJ236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+AJ225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+AJ214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+(AK247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+AK236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+AK225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+AK214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+(AL247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+AL236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+AL225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+AL214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,{"$f":"+Potencia!T247*$AN247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!U247*$AO247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!V247*$AP247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!W247*$AQ247*12*1000*(1-$C247)","v":0},0]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!H330","v":"Político"},{"$f":"+IF(B248=0,0,VLOOKUP(B248,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.6761874385110153E-3,null,1,0,null,0,0,null,{"$f":"+($J248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$J215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$J215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$J215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$J215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,{"$f":"+Potencia!T248*$K248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!U248*$K248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!V248*$K248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!W248*$K248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!T248*$K248*12*1000*(1-$C248)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+AI237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+AI226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+AI215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+(AJ248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+AJ237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+AJ226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+AJ215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+(AK248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+AK237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+AK226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+AK215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+(AL248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+AL237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+AL226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+AL215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,{"$f":"+Potencia!T248*$AN248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!U248*$AO248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!V248*$AP248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!W248*$AQ248*12*1000*(1-$C248)","v":0},0]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!H331","v":"x1"},{"$f":"+IF(B249=0,0,VLOOKUP(B249,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6761874385110153E-3,null,1,0,null,0,0,null,{"$f":"+($J249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$J216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$J216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$J216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$J216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,{"$f":"+Potencia!T249*$K249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!U249*$K249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!V249*$K249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!W249*$K249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!T249*$K249*12*1000*(1-$C249)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+AI238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+AI227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+AI216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+(AJ249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+AJ238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+AJ227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+AJ216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+(AK249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+AK238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+AK227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+AK216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+(AL249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+AL238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+AL227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+AL216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,{"$f":"+Potencia!T249*$AN249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!U249*$AO249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!V249*$AP249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!W249*$AQ249*12*1000*(1-$C249)","v":0},0]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!H332","v":"x2"},{"$f":"+IF(B250=0,0,VLOOKUP(B250,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6761874385110153E-3,null,1,0,null,0,0,null,{"$f":"+($J250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$J217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$J217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$J217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$J217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,{"$f":"+Potencia!T250*$K250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!U250*$K250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!V250*$K250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!W250*$K250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!T250*$K250*12*1000*(1-$C250)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+AI239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+AI228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+AI217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+(AJ250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+AJ239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+AJ228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+AJ217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+(AK250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+AK239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+AK228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+AK217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+(AL250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+AL239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+AL228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+AL217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,{"$f":"+Potencia!T250*$AN250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!U250*$AO250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!V250*$AP250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!W250*$AQ250*12*1000*(1-$C250)","v":0},0]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!H333","v":"Discap."},{"$f":"+IF(B251=0,0,VLOOKUP(B251,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6761874385110153E-3,null,1,0,null,0,0,null,{"$f":"+($J251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$J218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$J218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$J218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$J218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,{"$f":"+Potencia!T251*$K251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!U251*$K251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!V251*$K251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!W251*$K251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!T251*$K251*12*1000*(1-$C251)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+AI240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+AI229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+AI218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+(AJ251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+AJ240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+AJ229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+AJ218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+(AK251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+AK240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+AK229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+AK218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+(AL251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+AL240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+AL229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+AL218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,{"$f":"+Potencia!T251*$AN251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!U251*$AO251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!V251*$AP251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!W251*$AQ251*12*1000*(1-$C251)","v":0},0]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H334","v":"Discapacitados 601-más"},{"$f":"+IF(B252=0,0,VLOOKUP(B252,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6761874385110153E-3,null,1,0,null,0,0,null,{"$f":"+($J252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$J219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$J219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$J219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$J219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,{"$f":"+Potencia!T252*$K252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!U252*$K252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!V252*$K252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!W252*$K252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!T252*$K252*12*1000*(1-$C252)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+AI241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+AI230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+AI219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+(AJ252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+AJ241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+AJ230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+AJ219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+(AK252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+AK241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+AK230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+AK219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+(AL252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+AL241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+AL230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+AL219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,{"$f":"+Potencia!T252*$AN252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!U252*$AO252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!V252*$AP252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!W252*$AQ252*12*1000*(1-$C252)","v":0},0]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!H335","v":"Cruz Roja"},{"$f":"+IF(B253=0,0,VLOOKUP(B253,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.6761874385110153E-3,null,1,0,null,0,0,null,{"$f":"+($J253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$J220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$J220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$J220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$J220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,{"$f":"+Potencia!T253*$K253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!U253*$K253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!V253*$K253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!W253*$K253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!T253*$K253*12*1000*(1-$C253)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+AI242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+AI231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+AI220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+(AJ253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+AJ242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+AJ231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+AJ220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+(AK253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+AK242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+AK231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+AK220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+(AL253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+AL242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+AL231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+AL220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,{"$f":"+Potencia!T253*$AN253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!U253*$AO253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!V253*$AP253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!W253*$AQ253*12*1000*(1-$C253)","v":0},0]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!H336","v":0},{"$f":"+IF(B254=0,0,VLOOKUP(B254,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6761874385110153E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M255:M264)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T254*$K254*12*1000*(1-$C254)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT255:AT264)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!H337","v":"Regular"},{"$f":"+IF(B255=0,0,VLOOKUP(B255,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6761874385110153E-3,null,{"$f":"+G254","v":1},0,null,{"$f":"+J254","v":0},{"$f":"+K254","v":0},null,{"$f":"+($J255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$J211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$J211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$J211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$J211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,{"$f":"+Potencia!T255*$K255*12*1000*(1-$C255)","v":0},{"$f":"+Potencia!U255*$K255*12*1000*(1-$C255)","v":0},{"$f":"+Potencia!V255*$K255*12*1000*(1-$C255)","v":0},{"$f":"+Potencia!W255*$K255*12*1000*(1-$C255)","v":0},{"$f":"+Potencia!T255*$K255*12*1000*(1-$C255)","v":0},null,{"$f":"IF(M255=0,0,$E255*$F$4*$G255/$Q$209)","v":0},{"$f":"IF(N255=0,0,$E255*$F$4*$G255/$N$209)","v":0},{"$f":"IF(O255=0,0,$E255*$F$4*$G255/$O$209)","v":0},{"$f":"IF(P255=0,0,$E255*$F$4*$G255/$P$209)","v":0},{"$f":"IF(Q255=0,0,$E255*$F$4*$G255/$Q$209)","v":0},{"$f":"IF(R255=0,0,$E255*$F$4*$H255/$R$209)","v":0},{"$f":"IF(S255=0,0,$E255*$F$4*$H255/$S$209)","v":0},{"$f":"IF(T255=0,0,$E255*$F$4*$H255/$T$209)","v":0},{"$f":"IF(U255=0,0,$E255*$F$4*$H255/$U$209)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+AI244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+AI233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+AI222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+AI211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+(AJ255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+AJ244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+AJ233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+AJ222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+AJ211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+(AK255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+AK244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+AK233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+AK222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+AK211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+(AL255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+AL244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+AL233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+AL222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+AL211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,{"$f":"+Potencia!T255*$AN255*12*1000*(1-$C255)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!H338","v":"Agro"},{"$f":"+IF(B256=0,0,VLOOKUP(B256,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.6761874385110153E-3,null,1,0,null,{"$f":"+J255","v":0},0,null,{"$f":"+($J256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$J212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$J212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$J212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$J212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,{"$f":"+Potencia!T256*$K256*12*1000*(1-$C256)","v":0},{"$f":"+Potencia!U256*$K256*12*1000*(1-$C256)","v":0},{"$f":"+Potencia!V256*$K256*12*1000*(1-$C256)","v":0},{"$f":"+Potencia!W256*$K256*12*1000*(1-$C256)","v":0},{"$f":"+Potencia!T256*$K256*12*1000*(1-$C256)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+AI245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+AI234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+AI223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+AI212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+(AJ256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+AJ245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+AJ234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+AJ223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+AJ212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+(AK256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+AK245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+AK234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+AK223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+AK212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+(AL256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+AL245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+AL234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+AL223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+AL212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,{"$f":"+Potencia!T256*$AN256*12*1000*(1-$C256)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!H339","v":"Jub. 1"},{"$f":"+IF(B257=0,0,VLOOKUP(B257,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6761874385110153E-3,null,1,0,null,0,0,null,{"$f":"+($J257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$J213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$J213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$J213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$J213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,{"$f":"+Potencia!T257*$K257*12*1000*(1-$C257)","v":0},{"$f":"+Potencia!U257*$K257*12*1000*(1-$C257)","v":0},{"$f":"+Potencia!V257*$K257*12*1000*(1-$C257)","v":0},{"$f":"+Potencia!W257*$K257*12*1000*(1-$C257)","v":0},{"$f":"+Potencia!T257*$K257*12*1000*(1-$C257)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+AI246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+AI235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+AI224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+AI213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+(AJ257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+AJ246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+AJ235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+AJ224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+AJ213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+(AK257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+AK246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+AK235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+AK224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+AK213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+(AL257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+AL246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+AL235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+AL224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+AL213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,{"$f":"+Potencia!T257*$AN257*12*1000*(1-$C257)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!H340","v":"Jub. 2"},{"$f":"+IF(B258=0,0,VLOOKUP(B258,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6761874385110153E-3,null,{"$f":"+G257","v":1},0,null,0,0,null,{"$f":"+($J258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$J214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$J214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$J214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$J214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,{"$f":"+Potencia!T258*$K258*12*1000*(1-$C258)","v":0},{"$f":"+Potencia!U258*$K258*12*1000*(1-$C258)","v":0},{"$f":"+Potencia!V258*$K258*12*1000*(1-$C258)","v":0},{"$f":"+Potencia!W258*$K258*12*1000*(1-$C258)","v":0},{"$f":"+Potencia!T258*$K258*12*1000*(1-$C258)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+AI247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+AI236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+AI225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+AI214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+(AJ258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+AJ247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+AJ236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+AJ225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+AJ214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+(AK258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+AK247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+AK236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+AK225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+AK214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+(AL258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+AL247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+AL236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+AL225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+AL214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,{"$f":"+Potencia!T258*$AN258*12*1000*(1-$C258)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!H341","v":"Político"},{"$f":"+IF(B259=0,0,VLOOKUP(B259,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.6761874385110153E-3,null,1,0,null,0,0,null,{"$f":"+($J259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$J215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$J215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$J215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$J215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,{"$f":"+Potencia!T259*$K259*12*1000*(1-$C259)","v":0},{"$f":"+Potencia!U259*$K259*12*1000*(1-$C259)","v":0},{"$f":"+Potencia!V259*$K259*12*1000*(1-$C259)","v":0},{"$f":"+Potencia!W259*$K259*12*1000*(1-$C259)","v":0},{"$f":"+Potencia!T259*$K259*12*1000*(1-$C259)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+AI248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+AI237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+AI226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+AI215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+(AJ259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+AJ248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+AJ237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+AJ226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+AJ215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+(AK259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+AK248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+AK237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+AK226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+AK215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+(AL259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+AL248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+AL237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+AL226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+AL215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,{"$f":"+Potencia!T259*$AN259*12*1000*(1-$C259)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!H342","v":"x1"},{"$f":"+IF(B260=0,0,VLOOKUP(B260,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6761874385110153E-3,null,1,0,null,0,0,null,{"$f":"+($J260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$J216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$J216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$J216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$J216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,{"$f":"+Potencia!T260*$K260*12*1000*(1-$C260)","v":0},{"$f":"+Potencia!U260*$K260*12*1000*(1-$C260)","v":0},{"$f":"+Potencia!V260*$K260*12*1000*(1-$C260)","v":0},{"$f":"+Potencia!W260*$K260*12*1000*(1-$C260)","v":0},{"$f":"+Potencia!T260*$K260*12*1000*(1-$C260)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+AI249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+AI238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+AI227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+AI216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+(AJ260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+AJ249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+AJ238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+AJ227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+AJ216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+(AK260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+AK249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+AK238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+AK227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+AK216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+(AL260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+AL249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+AL238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+AL227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+AL216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,{"$f":"+Potencia!T260*$AN260*12*1000*(1-$C260)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!H343","v":"x2"},{"$f":"+IF(B261=0,0,VLOOKUP(B261,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6761874385110153E-3,null,1,0,null,0,0,null,{"$f":"+($J261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$J217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$J217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$J217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$J217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,{"$f":"+Potencia!T261*$K261*12*1000*(1-$C261)","v":0},{"$f":"+Potencia!U261*$K261*12*1000*(1-$C261)","v":0},{"$f":"+Potencia!V261*$K261*12*1000*(1-$C261)","v":0},{"$f":"+Potencia!W261*$K261*12*1000*(1-$C261)","v":0},{"$f":"+Potencia!T261*$K261*12*1000*(1-$C261)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+AI250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+AI239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+AI228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+AI217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+(AJ261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+AJ250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+AJ239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+AJ228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+AJ217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+(AK261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+AK250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+AK239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+AK228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+AK217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+(AL261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+AL250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+AL239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+AL228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+AL217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,{"$f":"+Potencia!T261*$AN261*12*1000*(1-$C261)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!H344","v":"Discap."},{"$f":"+IF(B262=0,0,VLOOKUP(B262,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6761874385110153E-3,null,1,0,null,0,0,null,{"$f":"+($J262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$J218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$J218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$J218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$J218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,{"$f":"+Potencia!T262*$K262*12*1000*(1-$C262)","v":0},{"$f":"+Potencia!U262*$K262*12*1000*(1-$C262)","v":0},{"$f":"+Potencia!V262*$K262*12*1000*(1-$C262)","v":0},{"$f":"+Potencia!W262*$K262*12*1000*(1-$C262)","v":0},{"$f":"+Potencia!T262*$K262*12*1000*(1-$C262)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+AI251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+AI240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+AI229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+AI218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+(AJ262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+AJ251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+AJ240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+AJ229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+AJ218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+(AK262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+AK251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+AK240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+AK229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+AK218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+(AL262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+AL251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+AL240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+AL229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+AL218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,{"$f":"+Potencia!T262*$AN262*12*1000*(1-$C262)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H345","v":"Discapacitados 601-más"},{"$f":"+IF(B263=0,0,VLOOKUP(B263,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6761874385110153E-3,null,1,0,null,0,0,null,{"$f":"+($J263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$J219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$J219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$J219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$J219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,{"$f":"+Potencia!T263*$K263*12*1000*(1-$C263)","v":0},null,null,null,{"$f":"+Potencia!T263*$K263*12*1000*(1-$C263)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+AI252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+AI241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+AI230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+AI219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+(AJ263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+AJ252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+AJ241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+AJ230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+AJ219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+(AK263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+AK252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+AK241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+AK230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+AK219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+(AL263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+AL252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+AL241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+AL230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+AL219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,{"$f":"+Potencia!T263*$AN263*12*1000*(1-$C263)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!H346","v":"Cruz Roja"},{"$f":"+IF(B264=0,0,VLOOKUP(B264,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.6761874385110153E-3,null,1,0,null,0,0,null,{"$f":"+($J264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$J220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$J220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$J220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$J220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,{"$f":"+Potencia!T264*$K264*12*1000*(1-$C264)","v":0},null,null,null,{"$f":"+Potencia!T264*$K264*12*1000*(1-$C264)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+AI253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+AI242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+AI231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+AI220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+(AJ264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+AJ253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+AJ242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+AJ231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+AJ220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+(AK264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+AK253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+AK242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+AK231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+AK220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+(AL264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+AL253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+AL242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+AL231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+AL220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,{"$f":"+Potencia!T264*$AN264*12*1000*(1-$C264)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!H347","v":0},{"$f":"+IF(B265=0,0,VLOOKUP(B265,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,0,null,null,null,null,{"$f":"+SUM(M266:M267)","v":0},{"$f":"+SUM(N266:N267)","v":0},{"$f":"+SUM(O266:O267)","v":0},{"$f":"+SUM(P266:P267)","v":0},{"$f":"+M265","v":0},{"$f":"+Potencia!T265*$K265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!U265*$K265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!V265*$K265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!W265*$K265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!T265*$K265*12*1000*(1-$C265)","v":0},null,{"$f":"IF(M265=0,0,$E265*$F$3*$G265/M265)","v":0},{"$f":"IF(N265=0,0,$E265*$G$3*$G265/N265)","v":0},{"$f":"IF(O265=0,0,$E265*$H$3*$G265/O265)","v":0},{"$f":"IF(P265=0,0,$E265*$I$3*$G265/P265)","v":0},{"$f":"IF(Q265=0,0,$E265*$F$3*$G265/Q265)","v":0},{"$f":"IF(R265=0,0,$E265*$F$3*$H265/R265)","v":0},{"$f":"IF(S265=0,0,$E265*$G$3*$H265/S265)","v":0},{"$f":"IF(T265=0,0,$E265*$H$3*$H265/T265)","v":0},{"$f":"IF(U265=0,0,$E265*$I$3*$H265/U265)","v":0},{"$f":"IF(R265=0,0,$E265*$F$3*$H265/R265)","v":0},null,{"$f":"+$J265*X265","v":0},{"$f":"+$J265*Y265","v":0},{"$f":"+$J265*Z265","v":0},{"$f":"+$J265*AA265","v":0},{"$f":"+$J265*AB265","v":0},{"$f":"+AC265*$K265","v":0},{"$f":"+AD265*$K265","v":0},{"$f":"+AE265*$K265","v":0},{"$f":"+AF265*$K265","v":0},{"$f":"+AC265*$K265","v":0},null,{"$f":"+SUM(AT266:AT267)","v":0},{"$f":"+SUM(AU266:AU267)","v":0},{"$f":"+SUM(AV266:AV267)","v":0},{"$f":"+SUM(AW266:AW267)","v":0},{"$f":"+SUM(AX266:AX267)","v":0},0,0,0,0,0]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!H348","v":0},{"$f":"+IF(B266=0,0,VLOOKUP(B266,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,1,0,null,0,0,null,{"$f":"+$J266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+M266","v":0},{"$f":"+Potencia!T266*$K266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!U266*$K266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!V266*$K266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!W266*$K266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!T266*$K266*12*1000*(1-$C266)","v":0},null,{"$f":"IF(M266=0,0,$E266*$F$3*$G266/M265)","v":0},{"$f":"IF(N266=0,0,$E266*$F$3*$G266/N265)","v":0},{"$f":"IF(O266=0,0,$E266*$F$3*$G266/O265)","v":0},{"$f":"IF(P266=0,0,$E266*$F$3*$G266/P265)","v":0},{"$f":"IF(Q266=0,0,$E266*$F$3*$G266/Q265)","v":0},{"$f":"IF(R266=0,0,$E266*$F$3*$H266/R265)","v":0},{"$f":"IF(S266=0,0,$E266*$F$3*$H266/S265)","v":0},{"$f":"IF(T266=0,0,$E266*$F$3*$H266/T265)","v":0},{"$f":"IF(U266=0,0,$E266*$F$3*$H266/U265)","v":0},{"$f":"IF(R266=0,0,$E266*$F$3*$H266/R196)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+AJ266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+AK266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+AL266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+AT266","v":0},{"$f":"+Potencia!T266*$AN266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!U266*$AO266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!V266*$AP266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!W266*$AQ266*12*1000*(1-$C266)","v":0},{"$f":"+AY266","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!H349","v":0},{"$f":"+IF(B267=0,0,VLOOKUP(B267,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E266","v":0},null,1,0,null,0,0,null,{"$f":"+$J267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+M267","v":0},{"$f":"+Potencia!T267*$K267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!U267*$K267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!V267*$K267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!W267*$K267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!T267*$K267*12*1000*(1-$C267)","v":0},null,{"$f":"IF(M267=0,0,$E267*$F$3*$G267/M265)","v":0},{"$f":"IF(N267=0,0,$E267*$F$3*$G267/N265)","v":0},{"$f":"IF(O267=0,0,$E267*$F$3*$G267/O265)","v":0},{"$f":"IF(P267=0,0,$E267*$F$3*$G267/P265)","v":0},{"$f":"IF(Q267=0,0,$E267*$F$3*$G267/Q265)","v":0},{"$f":"IF(R267=0,0,$E267*$F$3*$H267/R265)","v":0},{"$f":"IF(S267=0,0,$E267*$F$3*$H267/S265)","v":0},{"$f":"IF(T267=0,0,$E267*$F$3*$H267/T265)","v":0},{"$f":"IF(U267=0,0,$E267*$F$3*$H267/U265)","v":0},{"$f":"IF(R267=0,0,$E267*$F$3*$H267/R265)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+AJ267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+AK267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+AL267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+AT267","v":0},{"$f":"+Potencia!T267*$AN267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!U267*$AO267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!V267*$AP267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!W267*$AQ267*12*1000*(1-$C267)","v":0},0]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!H350","v":0},{"$f":"+IF(B268=0,0,VLOOKUP(B268,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,null,null,null,{"$f":"+SUM(M269,M280,M291,M302,M313)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T268*$K268*12*1000*(1-$C268)","v":0},null,{"$f":"IF(M268=0,0,$E268*$F$3*$G268/$Q$268)","v":0},{"$f":"IF(N268=0,0,$E268*$G$3*$G268/$N$268)","v":0},{"$f":"IF(O268=0,0,$E268*$H$3*$G268/$O$268)","v":0},{"$f":"IF(P268=0,0,$E268*$I$3*$G268/$P$268)","v":0},{"$f":"IF(Q268=0,0,$E268*$F$3*$G268/$Q$268)","v":0},{"$f":"IF(R268=0,0,$E268*$F$3*$H268/$R$268)","v":0},{"$f":"IF(S268=0,0,$E268*$G$3*$H268/$S$268)","v":0},{"$f":"IF(T268=0,0,$E268*$H$3*$H268/$T$268)","v":0},{"$f":"IF(U268=0,0,$E268*$I$3*$H268/$U$268)","v":0},{"$f":"IF(R268=0,0,$E268*$F$3*$H268/R268)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT269,AT280,AT291,AT302,AT313)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0-10,000)"},{"$f":"+PremisaCosto!H351","v":0},{"$f":"+IF(B269=0,0,VLOOKUP(B269,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E268","v":0},null,{"$f":"+G268","v":1},{"$f":"+H268","v":0},null,0,0,null,{"$f":"+SUM(M270:M279)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T269*$K269*12*1000*(1-$C269)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT270:AT279)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!H352","v":"Regular"},{"$f":"+IF(B270=0,0,VLOOKUP(B270,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E269","v":0},null,1,0,null,{"$f":"+J269","v":0},{"$f":"+K269","v":0},null,{"$f":"+$J270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+M270","v":0},{"$f":"+Potencia!T270*$K270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!U270*$K270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!V270*$K270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!W270*$K270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!T270*$K270*12*1000*(1-$C270)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+AJ270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+AK270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+AL270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+AT270","v":0},{"$f":"+Potencia!T270*$AN270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!U270*$AO270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!V270*$AP270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!W270*$AQ270*12*1000*(1-$C270)","v":0},0]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!H353","v":"Agro"},{"$f":"+IF(B271=0,0,VLOOKUP(B271,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AC271*(1-$C271)*1000","v":0},0,{"$f":"+Potencia!T271*$K271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!U271*$K271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!V271*$K271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!W271*$K271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!T271*$K271*12*1000*(1-$C271)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+AJ271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+AK271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+AL271*Energía!AC271*(1-$C271)*1000","v":0},0,{"$f":"+Potencia!T271*$AN271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!U271*$AO271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!V271*$AP271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!W271*$AQ271*12*1000*(1-$C271)","v":0},0]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!H354","v":"Jub. 1"},{"$f":"+IF(B272=0,0,VLOOKUP(B272,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AC272*(1-$C272)*1000","v":0},0,{"$f":"+Potencia!T272*$K272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!U272*$K272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!V272*$K272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!W272*$K272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!T272*$K272*12*1000*(1-$C272)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+AJ272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+AK272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+AL272*Energía!AC272*(1-$C272)*1000","v":0},0,{"$f":"+Potencia!T272*$AN272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!U272*$AO272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!V272*$AP272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!W272*$AQ272*12*1000*(1-$C272)","v":0},0]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!H355","v":"Jub. 2"},{"$f":"+IF(B273=0,0,VLOOKUP(B273,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,{"$f":"+Potencia!T273*$K273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!U273*$K273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!V273*$K273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!W273*$K273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!T273*$K273*12*1000*(1-$C273)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+AJ273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+AK273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+AL273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,{"$f":"+Potencia!T273*$AN273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!U273*$AO273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!V273*$AP273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!W273*$AQ273*12*1000*(1-$C273)","v":0},0]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!H356","v":"Político"},{"$f":"+IF(B274=0,0,VLOOKUP(B274,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AC274*(1-$C274)*1000","v":0},0,{"$f":"+Potencia!T274*$K274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!U274*$K274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!V274*$K274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!W274*$K274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!T274*$K274*12*1000*(1-$C274)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+AJ274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+AK274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+AL274*Energía!AC274*(1-$C274)*1000","v":0},0,{"$f":"+Potencia!T274*$AN274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!U274*$AO274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!V274*$AP274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!W274*$AQ274*12*1000*(1-$C274)","v":0},0]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!H357","v":"x1"},{"$f":"+IF(B275=0,0,VLOOKUP(B275,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AC275*(1-$C275)*1000","v":0},0,{"$f":"+Potencia!T275*$K275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!U275*$K275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!V275*$K275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!W275*$K275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!T275*$K275*12*1000*(1-$C275)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+AJ275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+AK275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+AL275*Energía!AC275*(1-$C275)*1000","v":0},0,{"$f":"+Potencia!T275*$AN275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!U275*$AO275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!V275*$AP275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!W275*$AQ275*12*1000*(1-$C275)","v":0},0]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!H358","v":"x2"},{"$f":"+IF(B276=0,0,VLOOKUP(B276,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,{"$f":"+Potencia!T276*$K276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!U276*$K276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!V276*$K276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!W276*$K276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!T276*$K276*12*1000*(1-$C276)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+AJ276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+AK276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+AL276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,{"$f":"+Potencia!T276*$AN276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!U276*$AO276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!V276*$AP276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!W276*$AQ276*12*1000*(1-$C276)","v":0},0]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!H359","v":"Discap."},{"$f":"+IF(B277=0,0,VLOOKUP(B277,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AC277*(1-$C277)*1000","v":0},0,{"$f":"+Potencia!T277*$K277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!U277*$K277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!V277*$K277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!W277*$K277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!T277*$K277*12*1000*(1-$C277)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+AJ277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+AK277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+AL277*Energía!AC277*(1-$C277)*1000","v":0},0,{"$f":"+Potencia!T277*$AN277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!U277*$AO277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!V277*$AP277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!W277*$AQ277*12*1000*(1-$C277)","v":0},0]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H360","v":"Discapacitados 601-más"},{"$f":"+IF(B278=0,0,VLOOKUP(B278,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,{"$f":"+Potencia!T278*$K278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!U278*$K278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!V278*$K278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!W278*$K278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!T278*$K278*12*1000*(1-$C278)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+AJ278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+AK278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+AL278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,{"$f":"+Potencia!T278*$AN278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!U278*$AO278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!V278*$AP278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!W278*$AQ278*12*1000*(1-$C278)","v":0},0]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!H361","v":"Cruz Roja"},{"$f":"+IF(B279=0,0,VLOOKUP(B279,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AC279*(1-$C279)*1000","v":0},0,{"$f":"+Potencia!T279*$K279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!U279*$K279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!V279*$K279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!W279*$K279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!T279*$K279*12*1000*(1-$C279)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+AJ279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+AK279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+AL279*Energía!AC279*(1-$C279)*1000","v":0},0,{"$f":"+Potencia!T279*$AN279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!U279*$AO279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!V279*$AP279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!W279*$AQ279*12*1000*(1-$C279)","v":0},0]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H362","v":0},{"$f":"+IF(B280=0,0,VLOOKUP(B280,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M281:M290)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T280*$K280*12*1000*(1-$C280)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT281:AT290)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!H363","v":"Regular"},{"$f":"+IF(B281=0,0,VLOOKUP(B281,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J280","v":0},{"$f":"+K280","v":0},null,{"$f":"+($J281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$J270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$J270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$J270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$J270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+M281","v":0},{"$f":"+Potencia!T281*$K281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!U281*$K281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!V281*$K281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!W281*$K281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!T281*$K281*12*1000*(1-$C281)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+AI270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+(AJ281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+AJ270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+(AK281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+AK270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+(AL281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+AL270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+AT281","v":0},{"$f":"+Potencia!T281*$AN281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!U281*$AO281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!V281*$AP281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!W281*$AQ281*12*1000*(1-$C281)","v":0},0]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!H364","v":"Agro"},{"$f":"+IF(B282=0,0,VLOOKUP(B282,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$J271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$J271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$J271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$J271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},0,{"$f":"+Potencia!T282*$K282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!U282*$K282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!V282*$K282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!W282*$K282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!T282*$K282*12*1000*(1-$C282)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+AI271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+(AJ282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+AJ271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+(AK282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+AK271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+(AL282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+AL271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},0,{"$f":"+Potencia!T282*$AN282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!U282*$AO282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!V282*$AP282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!W282*$AQ282*12*1000*(1-$C282)","v":0},0]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!H365","v":"Jub. 1"},{"$f":"+IF(B283=0,0,VLOOKUP(B283,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$J272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$J272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$J272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$J272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},0,{"$f":"+Potencia!T283*$K283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!U283*$K283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!V283*$K283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!W283*$K283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!T283*$K283*12*1000*(1-$C283)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+AI272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+(AJ283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+AJ272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+(AK283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+AK272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+(AL283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+AL272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},0,{"$f":"+Potencia!T283*$AN283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!U283*$AO283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!V283*$AP283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!W283*$AQ283*12*1000*(1-$C283)","v":0},0]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!H366","v":"Jub. 2"},{"$f":"+IF(B284=0,0,VLOOKUP(B284,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$J273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$J273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$J273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$J273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},0,{"$f":"+Potencia!T284*$K284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!U284*$K284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!V284*$K284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!W284*$K284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!T284*$K284*12*1000*(1-$C284)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+AI273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+(AJ284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+AJ273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+(AK284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+AK273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+(AL284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+AL273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},0,{"$f":"+Potencia!T284*$AN284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!U284*$AO284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!V284*$AP284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!W284*$AQ284*12*1000*(1-$C284)","v":0},0]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!H367","v":"Político"},{"$f":"+IF(B285=0,0,VLOOKUP(B285,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$J274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$J274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$J274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$J274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},0,{"$f":"+Potencia!T285*$K285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!U285*$K285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!V285*$K285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!W285*$K285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!T285*$K285*12*1000*(1-$C285)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+AI274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+(AJ285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+AJ274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+(AK285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+AK274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+(AL285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+AL274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},0,{"$f":"+Potencia!T285*$AN285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!U285*$AO285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!V285*$AP285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!W285*$AQ285*12*1000*(1-$C285)","v":0},0]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!H368","v":"x1"},{"$f":"+IF(B286=0,0,VLOOKUP(B286,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$J275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$J275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$J275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$J275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},0,{"$f":"+Potencia!T286*$K286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!U286*$K286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!V286*$K286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!W286*$K286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!T286*$K286*12*1000*(1-$C286)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+AI275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+(AJ286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+AJ275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+(AK286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+AK275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+(AL286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+AL275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},0,{"$f":"+Potencia!T286*$AN286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!U286*$AO286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!V286*$AP286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!W286*$AQ286*12*1000*(1-$C286)","v":0},0]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!H369","v":"x2"},{"$f":"+IF(B287=0,0,VLOOKUP(B287,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$J276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$J276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$J276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$J276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},0,{"$f":"+Potencia!T287*$K287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!U287*$K287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!V287*$K287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!W287*$K287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!T287*$K287*12*1000*(1-$C287)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+AI276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+(AJ287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+AJ276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+(AK287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+AK276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+(AL287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+AL276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},0,{"$f":"+Potencia!T287*$AN287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!U287*$AO287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!V287*$AP287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!W287*$AQ287*12*1000*(1-$C287)","v":0},0]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!H370","v":"Discap."},{"$f":"+IF(B288=0,0,VLOOKUP(B288,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$J277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$J277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$J277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$J277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},0,{"$f":"+Potencia!T288*$K288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!U288*$K288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!V288*$K288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!W288*$K288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!T288*$K288*12*1000*(1-$C288)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+AI277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+(AJ288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+AJ277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+(AK288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+AK277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+(AL288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+AL277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},0,{"$f":"+Potencia!T288*$AN288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!U288*$AO288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!V288*$AP288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!W288*$AQ288*12*1000*(1-$C288)","v":0},0]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H371","v":"Discapacitados 601-más"},{"$f":"+IF(B289=0,0,VLOOKUP(B289,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$J278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$J278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$J278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$J278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},0,{"$f":"+Potencia!T289*$K289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!U289*$K289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!V289*$K289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!W289*$K289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!T289*$K289*12*1000*(1-$C289)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+AI278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+(AJ289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+AJ278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+(AK289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+AK278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+(AL289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+AL278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},0,{"$f":"+Potencia!T289*$AN289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!U289*$AO289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!V289*$AP289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!W289*$AQ289*12*1000*(1-$C289)","v":0},0]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!H372","v":"Cruz Roja"},{"$f":"+IF(B290=0,0,VLOOKUP(B290,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$J279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$J279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$J279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$J279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},0,{"$f":"+Potencia!T290*$K290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!U290*$K290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!V290*$K290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!W290*$K290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!T290*$K290*12*1000*(1-$C290)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+AI279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+(AJ290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+AJ279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+(AK290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+AK279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+(AL290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+AL279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},0,{"$f":"+Potencia!T290*$AN290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!U290*$AO290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!V290*$AP290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!W290*$AQ290*12*1000*(1-$C290)","v":0},0]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H373","v":0},{"$f":"+IF(B291=0,0,VLOOKUP(B291,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M292:M301)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T291*$K291*12*1000*(1-$C291)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT292:AT301)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!H374","v":"Regular"},{"$f":"+IF(B292=0,0,VLOOKUP(B292,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J291","v":0},{"$f":"+K291","v":0},null,{"$f":"+($J292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$J270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$J270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$J270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$J270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+M292","v":0},{"$f":"+Potencia!T292*$K292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!U292*$K292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!V292*$K292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!W292*$K292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!T292*$K292*12*1000*(1-$C292)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+AI281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+AI270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+(AJ292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+AJ281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+AJ270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+(AK292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+AK281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+AK270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+(AL292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+AL281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+AL270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+AT292","v":0},{"$f":"+Potencia!T292*$AN292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!U292*$AO292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!V292*$AP292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!W292*$AQ292*12*1000*(1-$C292)","v":0},0]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!H375","v":"Agro"},{"$f":"+IF(B293=0,0,VLOOKUP(B293,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$J271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$J271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$J271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$J271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},0,{"$f":"+Potencia!T293*$K293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!U293*$K293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!V293*$K293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!W293*$K293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!T293*$K293*12*1000*(1-$C293)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+AI282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+AI271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+(AJ293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+AJ282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+AJ271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+(AK293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+AK282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+AK271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+(AL293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+AL282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+AL271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},0,{"$f":"+Potencia!T293*$AN293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!U293*$AO293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!V293*$AP293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!W293*$AQ293*12*1000*(1-$C293)","v":0},0]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!H376","v":"Jub. 1"},{"$f":"+IF(B294=0,0,VLOOKUP(B294,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$J272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$J272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$J272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$J272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},0,{"$f":"+Potencia!T294*$K294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!U294*$K294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!V294*$K294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!W294*$K294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!T294*$K294*12*1000*(1-$C294)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+AI283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+AI272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+(AJ294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+AJ283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+AJ272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+(AK294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+AK283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+AK272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+(AL294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+AL283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+AL272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},0,{"$f":"+Potencia!T294*$AN294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!U294*$AO294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!V294*$AP294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!W294*$AQ294*12*1000*(1-$C294)","v":0},0]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!H377","v":"Jub. 2"},{"$f":"+IF(B295=0,0,VLOOKUP(B295,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$J273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$J273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$J273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$J273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},0,{"$f":"+Potencia!T295*$K295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!U295*$K295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!V295*$K295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!W295*$K295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!T295*$K295*12*1000*(1-$C295)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+AI284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+AI273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+(AJ295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+AJ284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+AJ273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+(AK295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+AK284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+AK273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+(AL295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+AL284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+AL273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},0,{"$f":"+Potencia!T295*$AN295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!U295*$AO295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!V295*$AP295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!W295*$AQ295*12*1000*(1-$C295)","v":0},0]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!H378","v":"Político"},{"$f":"+IF(B296=0,0,VLOOKUP(B296,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$J274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$J274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$J274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$J274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},0,{"$f":"+Potencia!T296*$K296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!U296*$K296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!V296*$K296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!W296*$K296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!T296*$K296*12*1000*(1-$C296)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+AI285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+AI274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+(AJ296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+AJ285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+AJ274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+(AK296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+AK285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+AK274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+(AL296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+AL285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+AL274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},0,{"$f":"+Potencia!T296*$AN296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!U296*$AO296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!V296*$AP296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!W296*$AQ296*12*1000*(1-$C296)","v":0},0]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!H379","v":"x1"},{"$f":"+IF(B297=0,0,VLOOKUP(B297,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$J275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$J275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$J275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$J275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},0,{"$f":"+Potencia!T297*$K297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!U297*$K297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!V297*$K297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!W297*$K297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!T297*$K297*12*1000*(1-$C297)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+AI286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+AI275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+(AJ297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+AJ286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+AJ275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+(AK297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+AK286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+AK275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+(AL297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+AL286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+AL275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},0,{"$f":"+Potencia!T297*$AN297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!U297*$AO297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!V297*$AP297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!W297*$AQ297*12*1000*(1-$C297)","v":0},0]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!H380","v":"x2"},{"$f":"+IF(B298=0,0,VLOOKUP(B298,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$J276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$J276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$J276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$J276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},0,{"$f":"+Potencia!T298*$K298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!U298*$K298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!V298*$K298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!W298*$K298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!T298*$K298*12*1000*(1-$C298)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+AI287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+AI276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+(AJ298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+AJ287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+AJ276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+(AK298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+AK287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+AK276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+(AL298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+AL287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+AL276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},0,{"$f":"+Potencia!T298*$AN298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!U298*$AO298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!V298*$AP298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!W298*$AQ298*12*1000*(1-$C298)","v":0},0]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!H381","v":"Discap."},{"$f":"+IF(B299=0,0,VLOOKUP(B299,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$J277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$J277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$J277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$J277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},0,{"$f":"+Potencia!T299*$K299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!U299*$K299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!V299*$K299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!W299*$K299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!T299*$K299*12*1000*(1-$C299)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+AI288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+AI277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+(AJ299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+AJ288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+AJ277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+(AK299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+AK288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+AK277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+(AL299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+AL288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+AL277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},0,{"$f":"+Potencia!T299*$AN299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!U299*$AO299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!V299*$AP299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!W299*$AQ299*12*1000*(1-$C299)","v":0},0]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H382","v":"Discapacitados 601-más"},{"$f":"+IF(B300=0,0,VLOOKUP(B300,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$J278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$J278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$J278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$J278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},0,{"$f":"+Potencia!T300*$K300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!U300*$K300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!V300*$K300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!W300*$K300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!T300*$K300*12*1000*(1-$C300)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+AI289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+AI278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+(AJ300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+AJ289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+AJ278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+(AK300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+AK289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+AK278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+(AL300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+AL289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+AL278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},0,{"$f":"+Potencia!T300*$AN300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!U300*$AO300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!V300*$AP300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!W300*$AQ300*12*1000*(1-$C300)","v":0},0]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!H383","v":"Cruz Roja"},{"$f":"+IF(B301=0,0,VLOOKUP(B301,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G300","v":1},{"$f":"+H300","v":0},null,0,0,null,{"$f":"+($J301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$J279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$J279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$J279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$J279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},0,{"$f":"+Potencia!T301*$K301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!U301*$K301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!V301*$K301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!W301*$K301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!T301*$K301*12*1000*(1-$C301)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+AI290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+AI279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+(AJ301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+AJ290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+AJ279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+(AK301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+AK290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+AK279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+(AL301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+AL290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+AL279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},0,{"$f":"+Potencia!T301*$AN301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!U301*$AO301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!V301*$AP301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!W301*$AQ301*12*1000*(1-$C301)","v":0},0]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!H384","v":0},{"$f":"+IF(B302=0,0,VLOOKUP(B302,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M303:M312)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T302*$K302*12*1000*(1-$C302)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT303:AT312)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!H385","v":"Regular"},{"$f":"+IF(B303=0,0,VLOOKUP(B303,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J302","v":0},{"$f":"+K302","v":0},null,{"$f":"+($J303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$J270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$J270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$J270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$J270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+M303","v":0},{"$f":"+Potencia!T303*$K303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!U303*$K303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!V303*$K303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!W303*$K303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!T303*$K303*12*1000*(1-$C303)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+AI292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+AI281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+AI270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+(AJ303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+AJ292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+AJ281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+AJ270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+(AK303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+AK292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+AK281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+AK270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+(AL303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+AL292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+AL281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+AL270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+AT303","v":0},{"$f":"+Potencia!T303*$AN303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!U303*$AO303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!V303*$AP303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!W303*$AQ303*12*1000*(1-$C303)","v":0},0]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!H386","v":"Agro"},{"$f":"+IF(B304=0,0,VLOOKUP(B304,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$J271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$J271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$J271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$J271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},0,{"$f":"+Potencia!T304*$K304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!U304*$K304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!V304*$K304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!W304*$K304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!T304*$K304*12*1000*(1-$C304)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+AI293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+AI282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+AI271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+(AJ304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+AJ293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+AJ282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+AJ271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+(AK304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+AK293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+AK282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+AK271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+(AL304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+AL293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+AL282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+AL271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},0,{"$f":"+Potencia!T304*$AN304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!U304*$AO304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!V304*$AP304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!W304*$AQ304*12*1000*(1-$C304)","v":0},0]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!H387","v":"Jub. 1"},{"$f":"+IF(B305=0,0,VLOOKUP(B305,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$J272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$J272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$J272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$J272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},0,{"$f":"+Potencia!T305*$K305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!U305*$K305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!V305*$K305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!W305*$K305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!T305*$K305*12*1000*(1-$C305)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+AI294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+AI283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+AI272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+(AJ305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+AJ294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+AJ283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+AJ272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+(AK305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+AK294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+AK283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+AK272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+(AL305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+AL294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+AL283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+AL272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},0,{"$f":"+Potencia!T305*$AN305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!U305*$AO305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!V305*$AP305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!W305*$AQ305*12*1000*(1-$C305)","v":0},0]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!H388","v":"Jub. 2"},{"$f":"+IF(B306=0,0,VLOOKUP(B306,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$J273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$J273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$J273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$J273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},0,{"$f":"+Potencia!T306*$K306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!U306*$K306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!V306*$K306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!W306*$K306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!T306*$K306*12*1000*(1-$C306)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+AI295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+AI284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+AI273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+(AJ306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+AJ295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+AJ284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+AJ273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+(AK306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+AK295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+AK284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+AK273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+(AL306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+AL295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+AL284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+AL273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},0,{"$f":"+Potencia!T306*$AN306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!U306*$AO306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!V306*$AP306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!W306*$AQ306*12*1000*(1-$C306)","v":0},0]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!H389","v":"Político"},{"$f":"+IF(B307=0,0,VLOOKUP(B307,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$J274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$J274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$J274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$J274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},0,{"$f":"+Potencia!T307*$K307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!U307*$K307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!V307*$K307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!W307*$K307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!T307*$K307*12*1000*(1-$C307)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+AI296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+AI285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+AI274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+(AJ307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+AJ296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+AJ285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+AJ274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+(AK307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+AK296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+AK285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+AK274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+(AL307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+AL296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+AL285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+AL274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},0,{"$f":"+Potencia!T307*$AN307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!U307*$AO307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!V307*$AP307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!W307*$AQ307*12*1000*(1-$C307)","v":0},0]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!H390","v":"x1"},{"$f":"+IF(B308=0,0,VLOOKUP(B308,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$J275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$J275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$J275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$J275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},0,{"$f":"+Potencia!T308*$K308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!U308*$K308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!V308*$K308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!W308*$K308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!T308*$K308*12*1000*(1-$C308)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+AI297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+AI286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+AI275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+(AJ308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+AJ297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+AJ286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+AJ275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+(AK308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+AK297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+AK286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+AK275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+(AL308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+AL297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+AL286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+AL275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},0,{"$f":"+Potencia!T308*$AN308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!U308*$AO308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!V308*$AP308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!W308*$AQ308*12*1000*(1-$C308)","v":0},0]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!H391","v":"x2"},{"$f":"+IF(B309=0,0,VLOOKUP(B309,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$J276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$J276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$J276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$J276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},0,{"$f":"+Potencia!T309*$K309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!U309*$K309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!V309*$K309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!W309*$K309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!T309*$K309*12*1000*(1-$C309)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+AI298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+AI287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+AI276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+(AJ309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+AJ298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+AJ287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+AJ276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+(AK309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+AK298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+AK287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+AK276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+(AL309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+AL298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+AL287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+AL276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},0,{"$f":"+Potencia!T309*$AN309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!U309*$AO309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!V309*$AP309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!W309*$AQ309*12*1000*(1-$C309)","v":0},0]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!H392","v":"Discap."},{"$f":"+IF(B310=0,0,VLOOKUP(B310,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$J277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$J277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$J277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$J277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},0,{"$f":"+Potencia!T310*$K310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!U310*$K310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!V310*$K310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!W310*$K310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!T310*$K310*12*1000*(1-$C310)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+AI299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+AI288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+AI277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+(AJ310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+AJ299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+AJ288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+AJ277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+(AK310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+AK299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+AK288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+AK277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+(AL310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+AL299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+AL288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+AL277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},0,{"$f":"+Potencia!T310*$AN310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!U310*$AO310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!V310*$AP310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!W310*$AQ310*12*1000*(1-$C310)","v":0},0]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H393","v":"Discapacitados 601-más"},{"$f":"+IF(B311=0,0,VLOOKUP(B311,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$J278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$J278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$J278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$J278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},0,{"$f":"+Potencia!T311*$K311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!U311*$K311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!V311*$K311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!W311*$K311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!T311*$K311*12*1000*(1-$C311)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+AI300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+AI289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+AI278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+(AJ311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+AJ300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+AJ289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+AJ278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+(AK311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+AK300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+AK289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+AK278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+(AL311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+AL300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+AL289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+AL278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},0,{"$f":"+Potencia!T311*$AN311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!U311*$AO311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!V311*$AP311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!W311*$AQ311*12*1000*(1-$C311)","v":0},0]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!H394","v":"Cruz Roja"},{"$f":"+IF(B312=0,0,VLOOKUP(B312,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$J279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$J279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$J279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$J279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},0,{"$f":"+Potencia!T312*$K312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!U312*$K312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!V312*$K312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!W312*$K312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!T312*$K312*12*1000*(1-$C312)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+AI301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+AI290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+AI279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+(AJ312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+AJ301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+AJ290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+AJ279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+(AK312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+AK301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+AK290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+AK279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+(AL312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+AL301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+AL290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+AL279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},0,{"$f":"+Potencia!T312*$AN312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!U312*$AO312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!V312*$AP312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!W312*$AQ312*12*1000*(1-$C312)","v":0},0]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!H395","v":0},{"$f":"+IF(B313=0,0,VLOOKUP(B313,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M314:M323)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T313*$K313*12*1000*(1-$C313)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT314:AT323)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!H396","v":"Regular"},{"$f":"+IF(B314=0,0,VLOOKUP(B314,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J313","v":0},{"$f":"+K313","v":0},null,{"$f":"+($J314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$J270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$J270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$J270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$J270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+M314","v":0},{"$f":"+Potencia!T314*$K314*12*1000*(1-$C314)","v":0},{"$f":"+Potencia!U314*$K314*12*1000*(1-$C314)","v":0},{"$f":"+Potencia!V314*$K314*12*1000*(1-$C314)","v":0},{"$f":"+Potencia!W314*$K314*12*1000*(1-$C314)","v":0},{"$f":"+Potencia!T314*$K314*12*1000*(1-$C314)","v":0},null,{"$f":"IF(M314=0,0,$E314*$F$4*$G314/$Q$268)","v":0},{"$f":"IF(N314=0,0,$E314*$F$4*$G314/$N$268)","v":0},{"$f":"IF(O314=0,0,$E314*$F$4*$G314/$O$268)","v":0},{"$f":"IF(P314=0,0,$E314*$F$4*$G314/$P$268)","v":0},{"$f":"IF(Q314=0,0,$E314*$F$4*$G314/$Q$268)","v":0},{"$f":"IF(R314=0,0,$E314*$F$4*$H314/$R$268)","v":0},{"$f":"IF(S314=0,0,$E314*$F$4*$H314/$S$268)","v":0},{"$f":"IF(T314=0,0,$E314*$F$4*$H314/$T$268)","v":0},{"$f":"IF(U314=0,0,$E314*$F$4*$H314/$U$268)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+AI303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+AI292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+AI281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+AI270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+(AJ314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+AJ303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+AJ292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+AJ281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+AJ270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+(AK314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+AK303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+AK292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+AK281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+AK270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+(AL314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+AL303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+AL292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+AL281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+AL270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+AT314","v":0},{"$f":"+Potencia!T314*$AN314*12*1000*(1-$C314)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!H397","v":"Agro"},{"$f":"+IF(B315=0,0,VLOOKUP(B315,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$J271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$J271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$J271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$J271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},0,{"$f":"+Potencia!T315*$K315*12*1000*(1-$C315)","v":0},{"$f":"+Potencia!U315*$K315*12*1000*(1-$C315)","v":0},{"$f":"+Potencia!V315*$K315*12*1000*(1-$C315)","v":0},{"$f":"+Potencia!W315*$K315*12*1000*(1-$C315)","v":0},{"$f":"+Potencia!T315*$K315*12*1000*(1-$C315)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+AI304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+AI293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+AI282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+AI271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+(AJ315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+AJ304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+AJ293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+AJ282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+AJ271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+(AK315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+AK304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+AK293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+AK282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+AK271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+(AL315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+AL304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+AL293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+AL282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+AL271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},0,{"$f":"+Potencia!T315*$AN315*12*1000*(1-$C315)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!H398","v":"Jub. 1"},{"$f":"+IF(B316=0,0,VLOOKUP(B316,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$J272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$J272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$J272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$J272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},0,{"$f":"+Potencia!T316*$K316*12*1000*(1-$C316)","v":0},{"$f":"+Potencia!U316*$K316*12*1000*(1-$C316)","v":0},{"$f":"+Potencia!V316*$K316*12*1000*(1-$C316)","v":0},{"$f":"+Potencia!W316*$K316*12*1000*(1-$C316)","v":0},{"$f":"+Potencia!T316*$K316*12*1000*(1-$C316)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+AI305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+AI294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+AI283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+AI272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+(AJ316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+AJ305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+AJ294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+AJ283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+AJ272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+(AK316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+AK305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+AK294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+AK283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+AK272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+(AL316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+AL305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+AL294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+AL283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+AL272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},0,{"$f":"+Potencia!T316*$AN316*12*1000*(1-$C316)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!H399","v":"Jub. 2"},{"$f":"+IF(B317=0,0,VLOOKUP(B317,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$J273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$J273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$J273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$J273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},0,{"$f":"+Potencia!T317*$K317*12*1000*(1-$C317)","v":0},{"$f":"+Potencia!U317*$K317*12*1000*(1-$C317)","v":0},{"$f":"+Potencia!V317*$K317*12*1000*(1-$C317)","v":0},{"$f":"+Potencia!W317*$K317*12*1000*(1-$C317)","v":0},{"$f":"+Potencia!T317*$K317*12*1000*(1-$C317)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+AI306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+AI295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+AI284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+AI273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+(AJ317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+AJ306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+AJ295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+AJ284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+AJ273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+(AK317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+AK306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+AK295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+AK284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+AK273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+(AL317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+AL306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+AL295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+AL284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+AL273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},0,{"$f":"+Potencia!T317*$AN317*12*1000*(1-$C317)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!H400","v":"Político"},{"$f":"+IF(B318=0,0,VLOOKUP(B318,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$J274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$J274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$J274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$J274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},0,{"$f":"+Potencia!T318*$K318*12*1000*(1-$C318)","v":0},{"$f":"+Potencia!U318*$K318*12*1000*(1-$C318)","v":0},{"$f":"+Potencia!V318*$K318*12*1000*(1-$C318)","v":0},{"$f":"+Potencia!W318*$K318*12*1000*(1-$C318)","v":0},{"$f":"+Potencia!T318*$K318*12*1000*(1-$C318)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+AI307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+AI296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+AI285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+AI274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+(AJ318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+AJ307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+AJ296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+AJ285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+AJ274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+(AK318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+AK307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+AK296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+AK285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+AK274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+(AL318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+AL307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+AL296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+AL285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+AL274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},0,{"$f":"+Potencia!T318*$AN318*12*1000*(1-$C318)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!H401","v":"x1"},{"$f":"+IF(B319=0,0,VLOOKUP(B319,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$J275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$J275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$J275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$J275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},0,{"$f":"+Potencia!T319*$K319*12*1000*(1-$C319)","v":0},{"$f":"+Potencia!U319*$K319*12*1000*(1-$C319)","v":0},{"$f":"+Potencia!V319*$K319*12*1000*(1-$C319)","v":0},{"$f":"+Potencia!W319*$K319*12*1000*(1-$C319)","v":0},{"$f":"+Potencia!T319*$K319*12*1000*(1-$C319)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+AI308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+AI297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+AI286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+AI275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+(AJ319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+AJ308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+AJ297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+AJ286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+AJ275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+(AK319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+AK308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+AK297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+AK286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+AK275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+(AL319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+AL308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+AL297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+AL286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+AL275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},0,{"$f":"+Potencia!T319*$AN319*12*1000*(1-$C319)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!H402","v":"x2"},{"$f":"+IF(B320=0,0,VLOOKUP(B320,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$J276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$J276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$J276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$J276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},0,{"$f":"+Potencia!T320*$K320*12*1000*(1-$C320)","v":0},{"$f":"+Potencia!U320*$K320*12*1000*(1-$C320)","v":0},{"$f":"+Potencia!V320*$K320*12*1000*(1-$C320)","v":0},{"$f":"+Potencia!W320*$K320*12*1000*(1-$C320)","v":0},{"$f":"+Potencia!T320*$K320*12*1000*(1-$C320)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+AI309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+AI298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+AI287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+AI276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+(AJ320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+AJ309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+AJ298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+AJ287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+AJ276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+(AK320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+AK309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+AK298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+AK287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+AK276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+(AL320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+AL309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+AL298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+AL287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+AL276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},0,{"$f":"+Potencia!T320*$AN320*12*1000*(1-$C320)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!H403","v":"Discap."},{"$f":"+IF(B321=0,0,VLOOKUP(B321,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$J277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$J277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$J277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$J277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},0,{"$f":"+Potencia!T321*$K321*12*1000*(1-$C321)","v":0},{"$f":"+Potencia!U321*$K321*12*1000*(1-$C321)","v":0},{"$f":"+Potencia!V321*$K321*12*1000*(1-$C321)","v":0},{"$f":"+Potencia!W321*$K321*12*1000*(1-$C321)","v":0},{"$f":"+Potencia!T321*$K321*12*1000*(1-$C321)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+AI310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+AI299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+AI288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+AI277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+(AJ321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+AJ310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+AJ299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+AJ288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+AJ277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+(AK321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+AK310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+AK299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+AK288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+AK277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+(AL321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+AL310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+AL299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+AL288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+AL277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},0,{"$f":"+Potencia!T321*$AN321*12*1000*(1-$C321)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H404","v":"Discapacitados 601-más"},{"$f":"+IF(B322=0,0,VLOOKUP(B322,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$J278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$J278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$J278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$J278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},0,{"$f":"+Potencia!T322*$K322*12*1000*(1-$C322)","v":0},null,null,null,{"$f":"+Potencia!T322*$K322*12*1000*(1-$C322)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+AI311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+AI300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+AI289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+AI278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+(AJ322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+AJ311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+AJ300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+AJ289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+AJ278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+(AK322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+AK311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+AK300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+AK289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+AK278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+(AL322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+AL311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+AL300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+AL289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+AL278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},0,{"$f":"+Potencia!T322*$AN322*12*1000*(1-$C322)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!H405","v":"Cruz Roja"},{"$f":"+IF(B323=0,0,VLOOKUP(B323,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$J279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$J279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$J279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$J279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},0,{"$f":"+Potencia!T323*$K323*12*1000*(1-$C323)","v":0},null,null,null,{"$f":"+Potencia!T323*$K323*12*1000*(1-$C323)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+AI312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+AI301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+AI290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+AI279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+(AJ323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+AJ312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+AJ301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+AJ290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+AJ279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+(AK323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+AK312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+AK301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+AK290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+AK279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+(AL323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+AL312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+AL301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+AL290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+AL279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},0,{"$f":"+Potencia!T323*$AN323*12*1000*(1-$C323)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!H406","v":0},{"$f":"+IF(B324=0,0,VLOOKUP(B324,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,null,null,null,{"$f":"+SUM(M325,M336,M347,M358,M369)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T324*$K324*12*1000*(1-$C324)","v":0},null,{"$f":"IF(M324=0,0,$E324*$F$3*$G324/$Q$324)","v":0},{"$f":"IF(N324=0,0,$E324*$G$3*$G324/$N$324)","v":0},{"$f":"IF(O324=0,0,$E324*$H$3*$G324/$O$324)","v":0},{"$f":"IF(P324=0,0,$E324*$I$3*$G324/$P$324)","v":0},{"$f":"IF(Q324=0,0,$E324*$F$3*$G324/$Q$324)","v":0},{"$f":"IF(R324=0,0,$E324*$F$3*$H324/$R$324)","v":0},{"$f":"IF(S324=0,0,$E324*$G$3*$H324/$S$324)","v":0},{"$f":"IF(T324=0,0,$E324*$H$3*$H324/$T$324)","v":0},{"$f":"IF(U324=0,0,$E324*$I$3*$H324/$U$324)","v":0},{"$f":"IF(R324=0,0,$E324*$F$3*$H324/R324)","v":0},null,{"$f":"+$J324*X324","v":0},{"$f":"+$J324*Y324","v":0},{"$f":"+$J324*Z324","v":0},{"$f":"+$J324*AA324","v":0},{"$f":"+$J324*AB324","v":0},{"$f":"+AC324*$K324","v":0},{"$f":"+AD324*$K324","v":0},{"$f":"+AE324*$K324","v":0},{"$f":"+AF324*$K324","v":0},{"$f":"+AC324*$K324","v":0},null,{"$f":"+SUM(AT325,AT336,AT347,AT358,AT369)","v":0},0,0,0,0,0,0,0,0,{"$f":"+AY324","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!H407","v":0},{"$f":"+IF(B325=0,0,VLOOKUP(B325,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E324","v":0},null,{"$f":"+G324","v":1},{"$f":"+H324","v":0},null,0,0,null,{"$f":"+SUM(M326:M335)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T325*$K325*12*1000*(1-$C325)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT326:AT335)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!H408","v":"Regular"},{"$f":"+IF(B326=0,0,VLOOKUP(B326,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E325","v":0},null,1,0,null,{"$f":"+J325","v":0},{"$f":"+K325","v":0},null,{"$f":"+$J326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+M326","v":0},{"$f":"+Potencia!T326*$K326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!U326*$K326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!V326*$K326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!W326*$K326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!T326*$K326*12*1000*(1-$C326)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+AJ326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+AK326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+AL326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+AT326","v":0},{"$f":"+Potencia!T326*$AN326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!U326*$AO326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!V326*$AP326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!W326*$AQ326*12*1000*(1-$C326)","v":0},0]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!H409","v":"Agro"},{"$f":"+IF(B327=0,0,VLOOKUP(B327,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AC327*(1-$C327)*1000","v":0},0,{"$f":"+Potencia!T327*$K327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!U327*$K327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!V327*$K327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!W327*$K327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!T327*$K327*12*1000*(1-$C327)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+AJ327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+AK327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+AL327*Energía!AC327*(1-$C327)*1000","v":0},0,{"$f":"+Potencia!T327*$AN327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!U327*$AO327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!V327*$AP327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!W327*$AQ327*12*1000*(1-$C327)","v":0},0]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!H410","v":"Jub. 1"},{"$f":"+IF(B328=0,0,VLOOKUP(B328,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AC328*(1-$C328)*1000","v":0},0,{"$f":"+Potencia!T328*$K328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!U328*$K328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!V328*$K328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!W328*$K328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!T328*$K328*12*1000*(1-$C328)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+AJ328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+AK328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+AL328*Energía!AC328*(1-$C328)*1000","v":0},0,{"$f":"+Potencia!T328*$AN328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!U328*$AO328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!V328*$AP328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!W328*$AQ328*12*1000*(1-$C328)","v":0},0]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!H411","v":"Jub. 2"},{"$f":"+IF(B329=0,0,VLOOKUP(B329,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,{"$f":"+Potencia!T329*$K329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!U329*$K329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!V329*$K329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!W329*$K329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!T329*$K329*12*1000*(1-$C329)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+AJ329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+AK329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+AL329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,{"$f":"+Potencia!T329*$AN329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!U329*$AO329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!V329*$AP329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!W329*$AQ329*12*1000*(1-$C329)","v":0},0]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!H412","v":"Político"},{"$f":"+IF(B330=0,0,VLOOKUP(B330,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AC330*(1-$C330)*1000","v":0},0,{"$f":"+Potencia!T330*$K330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!U330*$K330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!V330*$K330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!W330*$K330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!T330*$K330*12*1000*(1-$C330)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+AJ330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+AK330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+AL330*Energía!AC330*(1-$C330)*1000","v":0},0,{"$f":"+Potencia!T330*$AN330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!U330*$AO330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!V330*$AP330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!W330*$AQ330*12*1000*(1-$C330)","v":0},0]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!H413","v":"x1"},{"$f":"+IF(B331=0,0,VLOOKUP(B331,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AC331*(1-$C331)*1000","v":0},0,{"$f":"+Potencia!T331*$K331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!U331*$K331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!V331*$K331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!W331*$K331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!T331*$K331*12*1000*(1-$C331)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+AJ331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+AK331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+AL331*Energía!AC331*(1-$C331)*1000","v":0},0,{"$f":"+Potencia!T331*$AN331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!U331*$AO331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!V331*$AP331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!W331*$AQ331*12*1000*(1-$C331)","v":0},0]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!H414","v":"x2"},{"$f":"+IF(B332=0,0,VLOOKUP(B332,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,{"$f":"+Potencia!T332*$K332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!U332*$K332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!V332*$K332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!W332*$K332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!T332*$K332*12*1000*(1-$C332)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+AJ332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+AK332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+AL332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,{"$f":"+Potencia!T332*$AN332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!U332*$AO332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!V332*$AP332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!W332*$AQ332*12*1000*(1-$C332)","v":0},0]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!H415","v":"Discap."},{"$f":"+IF(B333=0,0,VLOOKUP(B333,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AC333*(1-$C333)*1000","v":0},0,{"$f":"+Potencia!T333*$K333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!U333*$K333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!V333*$K333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!W333*$K333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!T333*$K333*12*1000*(1-$C333)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+AJ333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+AK333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+AL333*Energía!AC333*(1-$C333)*1000","v":0},0,{"$f":"+Potencia!T333*$AN333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!U333*$AO333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!V333*$AP333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!W333*$AQ333*12*1000*(1-$C333)","v":0},0]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H416","v":"Discapacitados 601-más"},{"$f":"+IF(B334=0,0,VLOOKUP(B334,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,{"$f":"+Potencia!T334*$K334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!U334*$K334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!V334*$K334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!W334*$K334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!T334*$K334*12*1000*(1-$C334)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+AJ334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+AK334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+AL334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,{"$f":"+Potencia!T334*$AN334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!U334*$AO334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!V334*$AP334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!W334*$AQ334*12*1000*(1-$C334)","v":0},0]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!H417","v":"Cruz Roja"},{"$f":"+IF(B335=0,0,VLOOKUP(B335,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AC335*(1-$C335)*1000","v":0},0,{"$f":"+Potencia!T335*$K335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!U335*$K335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!V335*$K335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!W335*$K335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!T335*$K335*12*1000*(1-$C335)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+AJ335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+AK335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+AL335*Energía!AC335*(1-$C335)*1000","v":0},0,{"$f":"+Potencia!T335*$AN335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!U335*$AO335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!V335*$AP335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!W335*$AQ335*12*1000*(1-$C335)","v":0},0]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H418","v":0},{"$f":"+IF(B336=0,0,VLOOKUP(B336,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M337:M346)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T336*$K336*12*1000*(1-$C336)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT337:AT346)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!H419","v":"Regular"},{"$f":"+IF(B337=0,0,VLOOKUP(B337,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J336","v":0},{"$f":"+K336","v":0},null,{"$f":"+($J337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$J326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$J326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$J326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$J326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+M337","v":0},{"$f":"+Potencia!T337*$K337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!U337*$K337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!V337*$K337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!W337*$K337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!T337*$K337*12*1000*(1-$C337)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+AI326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+(AJ337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+AJ326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+(AK337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+AK326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+(AL337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+AL326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+AT337","v":0},{"$f":"+Potencia!T337*$AN337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!U337*$AO337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!V337*$AP337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!W337*$AQ337*12*1000*(1-$C337)","v":0},0]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!H420","v":"Agro"},{"$f":"+IF(B338=0,0,VLOOKUP(B338,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$J327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$J327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$J327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$J327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},0,{"$f":"+Potencia!T338*$K338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!U338*$K338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!V338*$K338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!W338*$K338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!T338*$K338*12*1000*(1-$C338)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+AI327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+(AJ338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+AJ327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+(AK338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+AK327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+(AL338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+AL327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},0,{"$f":"+Potencia!T338*$AN338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!U338*$AO338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!V338*$AP338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!W338*$AQ338*12*1000*(1-$C338)","v":0},0]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!H421","v":"Jub. 1"},{"$f":"+IF(B339=0,0,VLOOKUP(B339,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$J328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$J328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$J328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$J328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},0,{"$f":"+Potencia!T339*$K339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!U339*$K339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!V339*$K339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!W339*$K339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!T339*$K339*12*1000*(1-$C339)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+AI328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+(AJ339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+AJ328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+(AK339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+AK328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+(AL339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+AL328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},0,{"$f":"+Potencia!T339*$AN339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!U339*$AO339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!V339*$AP339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!W339*$AQ339*12*1000*(1-$C339)","v":0},0]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!H422","v":"Jub. 2"},{"$f":"+IF(B340=0,0,VLOOKUP(B340,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$J329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$J329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$J329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$J329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},0,{"$f":"+Potencia!T340*$K340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!U340*$K340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!V340*$K340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!W340*$K340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!T340*$K340*12*1000*(1-$C340)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+AI329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+(AJ340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+AJ329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+(AK340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+AK329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+(AL340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+AL329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},0,{"$f":"+Potencia!T340*$AN340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!U340*$AO340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!V340*$AP340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!W340*$AQ340*12*1000*(1-$C340)","v":0},0]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!H423","v":"Político"},{"$f":"+IF(B341=0,0,VLOOKUP(B341,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$J330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$J330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$J330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$J330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},0,{"$f":"+Potencia!T341*$K341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!U341*$K341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!V341*$K341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!W341*$K341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!T341*$K341*12*1000*(1-$C341)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+AI330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+(AJ341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+AJ330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+(AK341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+AK330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+(AL341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+AL330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},0,{"$f":"+Potencia!T341*$AN341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!U341*$AO341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!V341*$AP341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!W341*$AQ341*12*1000*(1-$C341)","v":0},0]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!H424","v":"x1"},{"$f":"+IF(B342=0,0,VLOOKUP(B342,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$J331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$J331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$J331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$J331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},0,{"$f":"+Potencia!T342*$K342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!U342*$K342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!V342*$K342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!W342*$K342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!T342*$K342*12*1000*(1-$C342)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+AI331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+(AJ342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+AJ331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+(AK342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+AK331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+(AL342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+AL331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},0,{"$f":"+Potencia!T342*$AN342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!U342*$AO342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!V342*$AP342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!W342*$AQ342*12*1000*(1-$C342)","v":0},0]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!H425","v":"x2"},{"$f":"+IF(B343=0,0,VLOOKUP(B343,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$J332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$J332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$J332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$J332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},0,{"$f":"+Potencia!T343*$K343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!U343*$K343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!V343*$K343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!W343*$K343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!T343*$K343*12*1000*(1-$C343)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+AI332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+(AJ343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+AJ332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+(AK343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+AK332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+(AL343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+AL332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},0,{"$f":"+Potencia!T343*$AN343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!U343*$AO343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!V343*$AP343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!W343*$AQ343*12*1000*(1-$C343)","v":0},0]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!H426","v":"Discap."},{"$f":"+IF(B344=0,0,VLOOKUP(B344,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$J333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$J333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$J333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$J333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},0,{"$f":"+Potencia!T344*$K344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!U344*$K344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!V344*$K344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!W344*$K344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!T344*$K344*12*1000*(1-$C344)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+AI333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+(AJ344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+AJ333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+(AK344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+AK333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+(AL344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+AL333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},0,{"$f":"+Potencia!T344*$AN344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!U344*$AO344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!V344*$AP344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!W344*$AQ344*12*1000*(1-$C344)","v":0},0]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H427","v":"Discapacitados 601-más"},{"$f":"+IF(B345=0,0,VLOOKUP(B345,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$J334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$J334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$J334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$J334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},0,{"$f":"+Potencia!T345*$K345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!U345*$K345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!V345*$K345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!W345*$K345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!T345*$K345*12*1000*(1-$C345)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+AI334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+(AJ345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+AJ334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+(AK345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+AK334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+(AL345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+AL334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},0,{"$f":"+Potencia!T345*$AN345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!U345*$AO345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!V345*$AP345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!W345*$AQ345*12*1000*(1-$C345)","v":0},0]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!H428","v":"Cruz Roja"},{"$f":"+IF(B346=0,0,VLOOKUP(B346,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$J335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$J335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$J335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$J335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},0,{"$f":"+Potencia!T346*$K346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!U346*$K346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!V346*$K346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!W346*$K346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!T346*$K346*12*1000*(1-$C346)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+AI335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+(AJ346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+AJ335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+(AK346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+AK335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+(AL346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+AL335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},0,{"$f":"+Potencia!T346*$AN346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!U346*$AO346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!V346*$AP346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!W346*$AQ346*12*1000*(1-$C346)","v":0},0]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H429","v":0},{"$f":"+IF(B347=0,0,VLOOKUP(B347,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M348:M357)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T347*$K347*12*1000*(1-$C347)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT348:AT357)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!H430","v":"Regular"},{"$f":"+IF(B348=0,0,VLOOKUP(B348,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J347","v":0},{"$f":"+K347","v":0},null,{"$f":"+($J348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$J326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$J326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$J326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$J326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+M348","v":0},{"$f":"+Potencia!T348*$K348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!U348*$K348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!V348*$K348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!W348*$K348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!T348*$K348*12*1000*(1-$C348)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+AI337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+AI326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+(AJ348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+AJ337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+AJ326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+(AK348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+AK337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+AK326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+(AL348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+AL337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+AL326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+AT348","v":0},{"$f":"+Potencia!T348*$AN348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!U348*$AO348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!V348*$AP348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!W348*$AQ348*12*1000*(1-$C348)","v":0},0]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!H431","v":"Agro"},{"$f":"+IF(B349=0,0,VLOOKUP(B349,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$J327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$J327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$J327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$J327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},0,{"$f":"+Potencia!T349*$K349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!U349*$K349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!V349*$K349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!W349*$K349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!T349*$K349*12*1000*(1-$C349)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+AI338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+AI327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+(AJ349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+AJ338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+AJ327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+(AK349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+AK338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+AK327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+(AL349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+AL338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+AL327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},0,{"$f":"+Potencia!T349*$AN349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!U349*$AO349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!V349*$AP349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!W349*$AQ349*12*1000*(1-$C349)","v":0},0]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!H432","v":"Jub. 1"},{"$f":"+IF(B350=0,0,VLOOKUP(B350,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$J328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$J328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$J328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$J328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},0,{"$f":"+Potencia!T350*$K350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!U350*$K350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!V350*$K350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!W350*$K350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!T350*$K350*12*1000*(1-$C350)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+AI339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+AI328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+(AJ350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+AJ339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+AJ328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+(AK350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+AK339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+AK328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+(AL350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+AL339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+AL328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},0,{"$f":"+Potencia!T350*$AN350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!U350*$AO350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!V350*$AP350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!W350*$AQ350*12*1000*(1-$C350)","v":0},0]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!H433","v":"Jub. 2"},{"$f":"+IF(B351=0,0,VLOOKUP(B351,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$J329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$J329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$J329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$J329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},0,{"$f":"+Potencia!T351*$K351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!U351*$K351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!V351*$K351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!W351*$K351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!T351*$K351*12*1000*(1-$C351)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+AI340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+AI329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+(AJ351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+AJ340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+AJ329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+(AK351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+AK340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+AK329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+(AL351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+AL340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+AL329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},0,{"$f":"+Potencia!T351*$AN351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!U351*$AO351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!V351*$AP351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!W351*$AQ351*12*1000*(1-$C351)","v":0},0]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!H434","v":"Político"},{"$f":"+IF(B352=0,0,VLOOKUP(B352,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$J330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$J330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$J330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$J330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},0,{"$f":"+Potencia!T352*$K352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!U352*$K352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!V352*$K352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!W352*$K352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!T352*$K352*12*1000*(1-$C352)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+AI341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+AI330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+(AJ352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+AJ341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+AJ330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+(AK352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+AK341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+AK330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+(AL352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+AL341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+AL330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},0,{"$f":"+Potencia!T352*$AN352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!U352*$AO352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!V352*$AP352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!W352*$AQ352*12*1000*(1-$C352)","v":0},0]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!H435","v":"x1"},{"$f":"+IF(B353=0,0,VLOOKUP(B353,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$J331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$J331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$J331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$J331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},0,{"$f":"+Potencia!T353*$K353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!U353*$K353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!V353*$K353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!W353*$K353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!T353*$K353*12*1000*(1-$C353)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+AI342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+AI331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+(AJ353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+AJ342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+AJ331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+(AK353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+AK342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+AK331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+(AL353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+AL342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+AL331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},0,{"$f":"+Potencia!T353*$AN353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!U353*$AO353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!V353*$AP353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!W353*$AQ353*12*1000*(1-$C353)","v":0},0]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!H436","v":"x2"},{"$f":"+IF(B354=0,0,VLOOKUP(B354,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$J332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$J332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$J332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$J332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},0,{"$f":"+Potencia!T354*$K354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!U354*$K354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!V354*$K354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!W354*$K354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!T354*$K354*12*1000*(1-$C354)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+AI343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+AI332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+(AJ354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+AJ343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+AJ332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+(AK354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+AK343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+AK332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+(AL354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+AL343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+AL332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},0,{"$f":"+Potencia!T354*$AN354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!U354*$AO354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!V354*$AP354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!W354*$AQ354*12*1000*(1-$C354)","v":0},0]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!H437","v":"Discap."},{"$f":"+IF(B355=0,0,VLOOKUP(B355,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$J333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$J333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$J333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$J333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},0,{"$f":"+Potencia!T355*$K355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!U355*$K355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!V355*$K355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!W355*$K355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!T355*$K355*12*1000*(1-$C355)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+AI344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+AI333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+(AJ355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+AJ344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+AJ333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+(AK355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+AK344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+AK333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+(AL355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+AL344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+AL333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},0,{"$f":"+Potencia!T355*$AN355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!U355*$AO355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!V355*$AP355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!W355*$AQ355*12*1000*(1-$C355)","v":0},0]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H438","v":"Discapacitados 601-más"},{"$f":"+IF(B356=0,0,VLOOKUP(B356,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$J334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$J334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$J334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$J334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},0,{"$f":"+Potencia!T356*$K356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!U356*$K356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!V356*$K356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!W356*$K356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!T356*$K356*12*1000*(1-$C356)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+AI345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+AI334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+(AJ356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+AJ345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+AJ334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+(AK356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+AK345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+AK334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+(AL356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+AL345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+AL334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},0,{"$f":"+Potencia!T356*$AN356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!U356*$AO356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!V356*$AP356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!W356*$AQ356*12*1000*(1-$C356)","v":0},0]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!H439","v":"Cruz Roja"},{"$f":"+IF(B357=0,0,VLOOKUP(B357,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G356","v":1},{"$f":"+H356","v":0},null,0,0,null,{"$f":"+($J357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$J335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$J335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$J335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$J335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},0,{"$f":"+Potencia!T357*$K357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!U357*$K357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!V357*$K357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!W357*$K357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!T357*$K357*12*1000*(1-$C357)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+AI346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+AI335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+(AJ357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+AJ346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+AJ335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+(AK357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+AK346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+AK335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+(AL357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+AL346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+AL335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},0,{"$f":"+Potencia!T357*$AN357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!U357*$AO357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!V357*$AP357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!W357*$AQ357*12*1000*(1-$C357)","v":0},0]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!H440","v":0},{"$f":"+IF(B358=0,0,VLOOKUP(B358,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M359:M368)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T358*$K358*12*1000*(1-$C358)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT359:AT368)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!H441","v":"Regular"},{"$f":"+IF(B359=0,0,VLOOKUP(B359,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J358","v":0},{"$f":"+K358","v":0},null,{"$f":"+($J359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$J326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$J326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$J326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$J326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+M359","v":0},{"$f":"+Potencia!T359*$K359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!U359*$K359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!V359*$K359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!W359*$K359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!T359*$K359*12*1000*(1-$C359)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+AI348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+AI337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+AI326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+(AJ359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+AJ348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+AJ337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+AJ326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+(AK359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+AK348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+AK337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+AK326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+(AL359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+AL348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+AL337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+AL326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+AT359","v":0},{"$f":"+Potencia!T359*$AN359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!U359*$AO359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!V359*$AP359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!W359*$AQ359*12*1000*(1-$C359)","v":0},0]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!H442","v":"Agro"},{"$f":"+IF(B360=0,0,VLOOKUP(B360,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$J327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$J327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$J327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$J327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},0,{"$f":"+Potencia!T360*$K360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!U360*$K360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!V360*$K360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!W360*$K360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!T360*$K360*12*1000*(1-$C360)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+AI349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+AI338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+AI327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+(AJ360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+AJ349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+AJ338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+AJ327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+(AK360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+AK349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+AK338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+AK327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+(AL360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+AL349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+AL338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+AL327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},0,{"$f":"+Potencia!T360*$AN360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!U360*$AO360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!V360*$AP360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!W360*$AQ360*12*1000*(1-$C360)","v":0},0]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!H443","v":"Jub. 1"},{"$f":"+IF(B361=0,0,VLOOKUP(B361,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$J328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$J328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$J328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$J328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},0,{"$f":"+Potencia!T361*$K361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!U361*$K361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!V361*$K361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!W361*$K361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!T361*$K361*12*1000*(1-$C361)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+AI350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+AI339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+AI328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+(AJ361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+AJ350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+AJ339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+AJ328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+(AK361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+AK350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+AK339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+AK328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+(AL361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+AL350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+AL339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+AL328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},0,{"$f":"+Potencia!T361*$AN361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!U361*$AO361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!V361*$AP361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!W361*$AQ361*12*1000*(1-$C361)","v":0},0]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!H444","v":"Jub. 2"},{"$f":"+IF(B362=0,0,VLOOKUP(B362,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$J329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$J329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$J329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$J329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},0,{"$f":"+Potencia!T362*$K362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!U362*$K362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!V362*$K362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!W362*$K362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!T362*$K362*12*1000*(1-$C362)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+AI351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+AI340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+AI329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+(AJ362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+AJ351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+AJ340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+AJ329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+(AK362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+AK351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+AK340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+AK329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+(AL362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+AL351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+AL340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+AL329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},0,{"$f":"+Potencia!T362*$AN362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!U362*$AO362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!V362*$AP362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!W362*$AQ362*12*1000*(1-$C362)","v":0},0]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!H445","v":"Político"},{"$f":"+IF(B363=0,0,VLOOKUP(B363,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$J330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$J330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$J330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$J330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},0,{"$f":"+Potencia!T363*$K363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!U363*$K363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!V363*$K363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!W363*$K363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!T363*$K363*12*1000*(1-$C363)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+AI352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+AI341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+AI330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+(AJ363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+AJ352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+AJ341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+AJ330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+(AK363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+AK352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+AK341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+AK330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+(AL363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+AL352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+AL341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+AL330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},0,{"$f":"+Potencia!T363*$AN363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!U363*$AO363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!V363*$AP363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!W363*$AQ363*12*1000*(1-$C363)","v":0},0]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!H446","v":"x1"},{"$f":"+IF(B364=0,0,VLOOKUP(B364,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$J331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$J331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$J331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$J331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},0,{"$f":"+Potencia!T364*$K364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!U364*$K364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!V364*$K364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!W364*$K364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!T364*$K364*12*1000*(1-$C364)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+AI353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+AI342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+AI331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+(AJ364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+AJ353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+AJ342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+AJ331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+(AK364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+AK353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+AK342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+AK331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+(AL364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+AL353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+AL342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+AL331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},0,{"$f":"+Potencia!T364*$AN364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!U364*$AO364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!V364*$AP364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!W364*$AQ364*12*1000*(1-$C364)","v":0},0]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!H447","v":"x2"},{"$f":"+IF(B365=0,0,VLOOKUP(B365,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$J332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$J332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$J332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$J332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},0,{"$f":"+Potencia!T365*$K365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!U365*$K365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!V365*$K365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!W365*$K365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!T365*$K365*12*1000*(1-$C365)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+AI354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+AI343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+AI332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+(AJ365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+AJ354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+AJ343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+AJ332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+(AK365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+AK354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+AK343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+AK332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+(AL365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+AL354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+AL343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+AL332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},0,{"$f":"+Potencia!T365*$AN365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!U365*$AO365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!V365*$AP365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!W365*$AQ365*12*1000*(1-$C365)","v":0},0]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!H448","v":"Discap."},{"$f":"+IF(B366=0,0,VLOOKUP(B366,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$J333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$J333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$J333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$J333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},0,{"$f":"+Potencia!T366*$K366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!U366*$K366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!V366*$K366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!W366*$K366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!T366*$K366*12*1000*(1-$C366)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+AI355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+AI344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+AI333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+(AJ366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+AJ355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+AJ344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+AJ333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+(AK366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+AK355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+AK344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+AK333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+(AL366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+AL355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+AL344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+AL333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},0,{"$f":"+Potencia!T366*$AN366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!U366*$AO366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!V366*$AP366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!W366*$AQ366*12*1000*(1-$C366)","v":0},0]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H449","v":"Discapacitados 601-más"},{"$f":"+IF(B367=0,0,VLOOKUP(B367,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$J334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$J334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$J334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$J334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},0,{"$f":"+Potencia!T367*$K367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!U367*$K367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!V367*$K367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!W367*$K367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!T367*$K367*12*1000*(1-$C367)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+AI356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+AI345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+AI334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+(AJ367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+AJ356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+AJ345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+AJ334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+(AK367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+AK356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+AK345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+AK334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+(AL367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+AL356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+AL345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+AL334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},0,{"$f":"+Potencia!T367*$AN367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!U367*$AO367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!V367*$AP367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!W367*$AQ367*12*1000*(1-$C367)","v":0},0]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!H450","v":"Cruz Roja"},{"$f":"+IF(B368=0,0,VLOOKUP(B368,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$J335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$J335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$J335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$J335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},0,{"$f":"+Potencia!T368*$K368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!U368*$K368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!V368*$K368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!W368*$K368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!T368*$K368*12*1000*(1-$C368)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+AI357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+AI346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+AI335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+(AJ368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+AJ357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+AJ346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+AJ335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+(AK368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+AK357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+AK346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+AK335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+(AL368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+AL357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+AL346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+AL335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},0,{"$f":"+Potencia!T368*$AN368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!U368*$AO368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!V368*$AP368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!W368*$AQ368*12*1000*(1-$C368)","v":0},0]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!H451","v":0},{"$f":"+IF(B369=0,0,VLOOKUP(B369,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M370:M379)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T369*$K369*12*1000*(1-$C369)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT370:AT379)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!H452","v":"Regular"},{"$f":"+IF(B370=0,0,VLOOKUP(B370,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J369","v":0},{"$f":"+K369","v":0},null,{"$f":"+($J370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$J326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$J326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$J326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$J326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+M370","v":0},{"$f":"+Potencia!T370*$K370*12*1000*(1-$C370)","v":0},{"$f":"+Potencia!U370*$K370*12*1000*(1-$C370)","v":0},{"$f":"+Potencia!V370*$K370*12*1000*(1-$C370)","v":0},{"$f":"+Potencia!W370*$K370*12*1000*(1-$C370)","v":0},{"$f":"+Potencia!T370*$K370*12*1000*(1-$C370)","v":0},null,{"$f":"IF(M370=0,0,$E370*$F$4*$G370/$Q$324)","v":0},{"$f":"IF(N370=0,0,$E370*$F$4*$G370/$N$324)","v":0},{"$f":"IF(O370=0,0,$E370*$F$4*$G370/$O$324)","v":0},{"$f":"IF(P370=0,0,$E370*$F$4*$G370/$P$324)","v":0},{"$f":"IF(Q370=0,0,$E370*$F$4*$G370/$Q$324)","v":0},{"$f":"IF(R370=0,0,$E370*$F$4*$H370/$R$324)","v":0},{"$f":"IF(S370=0,0,$E370*$F$4*$H370/$S$324)","v":0},{"$f":"IF(T370=0,0,$E370*$F$4*$H370/$T$324)","v":0},{"$f":"IF(U370=0,0,$E370*$F$4*$H370/$U$324)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+AI359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+AI348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+AI337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+AI326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+(AJ370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+AJ359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+AJ348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+AJ337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+AJ326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+(AK370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+AK359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+AK348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+AK337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+AK326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+(AL370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+AL359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+AL348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+AL337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+AL326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+AT370","v":0},{"$f":"+Potencia!T370*$AN370*12*1000*(1-$C370)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!H453","v":"Agro"},{"$f":"+IF(B371=0,0,VLOOKUP(B371,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$J327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$J327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$J327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$J327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},0,{"$f":"+Potencia!T371*$K371*12*1000*(1-$C371)","v":0},{"$f":"+Potencia!U371*$K371*12*1000*(1-$C371)","v":0},{"$f":"+Potencia!V371*$K371*12*1000*(1-$C371)","v":0},{"$f":"+Potencia!W371*$K371*12*1000*(1-$C371)","v":0},{"$f":"+Potencia!T371*$K371*12*1000*(1-$C371)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+AI360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+AI349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+AI338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+AI327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+(AJ371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+AJ360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+AJ349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+AJ338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+AJ327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+(AK371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+AK360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+AK349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+AK338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+AK327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+(AL371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+AL360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+AL349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+AL338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+AL327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},0,{"$f":"+Potencia!T371*$AN371*12*1000*(1-$C371)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!H454","v":"Jub. 1"},{"$f":"+IF(B372=0,0,VLOOKUP(B372,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$J328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$J328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$J328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$J328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},0,{"$f":"+Potencia!T372*$K372*12*1000*(1-$C372)","v":0},{"$f":"+Potencia!U372*$K372*12*1000*(1-$C372)","v":0},{"$f":"+Potencia!V372*$K372*12*1000*(1-$C372)","v":0},{"$f":"+Potencia!W372*$K372*12*1000*(1-$C372)","v":0},{"$f":"+Potencia!T372*$K372*12*1000*(1-$C372)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+AI361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+AI350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+AI339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+AI328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+(AJ372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+AJ361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+AJ350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+AJ339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+AJ328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+(AK372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+AK361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+AK350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+AK339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+AK328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+(AL372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+AL361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+AL350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+AL339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+AL328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},0,{"$f":"+Potencia!T372*$AN372*12*1000*(1-$C372)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!H455","v":"Jub. 2"},{"$f":"+IF(B373=0,0,VLOOKUP(B373,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$J329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$J329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$J329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$J329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},0,{"$f":"+Potencia!T373*$K373*12*1000*(1-$C373)","v":0},{"$f":"+Potencia!U373*$K373*12*1000*(1-$C373)","v":0},{"$f":"+Potencia!V373*$K373*12*1000*(1-$C373)","v":0},{"$f":"+Potencia!W373*$K373*12*1000*(1-$C373)","v":0},{"$f":"+Potencia!T373*$K373*12*1000*(1-$C373)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+AI362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+AI351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+AI340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+AI329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+(AJ373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+AJ362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+AJ351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+AJ340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+AJ329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+(AK373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+AK362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+AK351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+AK340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+AK329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+(AL373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+AL362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+AL351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+AL340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+AL329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},0,{"$f":"+Potencia!T373*$AN373*12*1000*(1-$C373)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!H456","v":"Político"},{"$f":"+IF(B374=0,0,VLOOKUP(B374,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$J330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$J330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$J330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$J330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},0,{"$f":"+Potencia!T374*$K374*12*1000*(1-$C374)","v":0},{"$f":"+Potencia!U374*$K374*12*1000*(1-$C374)","v":0},{"$f":"+Potencia!V374*$K374*12*1000*(1-$C374)","v":0},{"$f":"+Potencia!W374*$K374*12*1000*(1-$C374)","v":0},{"$f":"+Potencia!T374*$K374*12*1000*(1-$C374)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+AI363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+AI352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+AI341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+AI330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+(AJ374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+AJ363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+AJ352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+AJ341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+AJ330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+(AK374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+AK363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+AK352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+AK341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+AK330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+(AL374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+AL363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+AL352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+AL341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+AL330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},0,{"$f":"+Potencia!T374*$AN374*12*1000*(1-$C374)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!H457","v":"x1"},{"$f":"+IF(B375=0,0,VLOOKUP(B375,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$J331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$J331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$J331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$J331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},0,{"$f":"+Potencia!T375*$K375*12*1000*(1-$C375)","v":0},{"$f":"+Potencia!U375*$K375*12*1000*(1-$C375)","v":0},{"$f":"+Potencia!V375*$K375*12*1000*(1-$C375)","v":0},{"$f":"+Potencia!W375*$K375*12*1000*(1-$C375)","v":0},{"$f":"+Potencia!T375*$K375*12*1000*(1-$C375)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+AI364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+AI353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+AI342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+AI331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+(AJ375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+AJ364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+AJ353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+AJ342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+AJ331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+(AK375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+AK364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+AK353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+AK342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+AK331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+(AL375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+AL364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+AL353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+AL342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+AL331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},0,{"$f":"+Potencia!T375*$AN375*12*1000*(1-$C375)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!H458","v":"x2"},{"$f":"+IF(B376=0,0,VLOOKUP(B376,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$J332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$J332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$J332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$J332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},0,{"$f":"+Potencia!T376*$K376*12*1000*(1-$C376)","v":0},{"$f":"+Potencia!U376*$K376*12*1000*(1-$C376)","v":0},{"$f":"+Potencia!V376*$K376*12*1000*(1-$C376)","v":0},{"$f":"+Potencia!W376*$K376*12*1000*(1-$C376)","v":0},{"$f":"+Potencia!T376*$K376*12*1000*(1-$C376)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+AI365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+AI354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+AI343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+AI332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+(AJ376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+AJ365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+AJ354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+AJ343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+AJ332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+(AK376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+AK365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+AK354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+AK343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+AK332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+(AL376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+AL365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+AL354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+AL343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+AL332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},0,{"$f":"+Potencia!T376*$AN376*12*1000*(1-$C376)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!H459","v":"Discap."},{"$f":"+IF(B377=0,0,VLOOKUP(B377,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$J333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$J333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$J333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$J333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},0,{"$f":"+Potencia!T377*$K377*12*1000*(1-$C377)","v":0},{"$f":"+Potencia!U377*$K377*12*1000*(1-$C377)","v":0},{"$f":"+Potencia!V377*$K377*12*1000*(1-$C377)","v":0},{"$f":"+Potencia!W377*$K377*12*1000*(1-$C377)","v":0},{"$f":"+Potencia!T377*$K377*12*1000*(1-$C377)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+AI366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+AI355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+AI344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+AI333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+(AJ377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+AJ366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+AJ355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+AJ344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+AJ333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+(AK377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+AK366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+AK355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+AK344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+AK333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+(AL377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+AL366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+AL355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+AL344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+AL333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},0,{"$f":"+Potencia!T377*$AN377*12*1000*(1-$C377)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H460","v":"Discapacitados 601-más"},{"$f":"+IF(B378=0,0,VLOOKUP(B378,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$J334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$J334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$J334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$J334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},0,{"$f":"+Potencia!T378*$K378*12*1000*(1-$C378)","v":0},null,null,null,{"$f":"+Potencia!T378*$K378*12*1000*(1-$C378)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+AI367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+AI356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+AI345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+AI334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+(AJ378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+AJ367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+AJ356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+AJ345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+AJ334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+(AK378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+AK367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+AK356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+AK345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+AK334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+(AL378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+AL367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+AL356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+AL345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+AL334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},0,{"$f":"+Potencia!T378*$AN378*12*1000*(1-$C378)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!H461","v":"Cruz Roja"},{"$f":"+IF(B379=0,0,VLOOKUP(B379,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$J335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$J335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$J335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$J335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},0,{"$f":"+Potencia!T379*$K379*12*1000*(1-$C379)","v":0},null,null,null,{"$f":"+Potencia!T379*$K379*12*1000*(1-$C379)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+AI368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+AI357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+AI346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+AI335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+(AJ379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+AJ368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+AJ357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+AJ346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+AJ335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+(AK379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+AK368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+AK357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+AK346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+AK335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+(AL379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+AL368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+AL357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+AL346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+AL335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},0,{"$f":"+Potencia!T379*$AN379*12*1000*(1-$C379)","v":0},null,null,null,0]

{"sheet":"CPERDP","index":15,"n_rows":379,"n_cols":55,"rows_kept":379,"cut":false,"hidden":false,"merged":[[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,4,8,4],[7,6,7,7],[7,21,8,21],[7,17,7,20],[7,32,8,32],[7,28,7,31],[5,1,5,2],[5,6,5,10],[5,12,5,28],[7,9,7,10],[7,12,7,15],[7,16,8,16],[7,27,8,27],[7,23,7,26],[5,34,5,54],[7,38,8,38],[7,43,8,43],[7,49,8,49],[7,54,8,54],[7,39,7,42],[7,50,7,53],[7,45,7,48],[7,34,7,37]]}
[{"$f":"+\"Cargo por Pérdida de Potencia en Distribución\"&\" - \"&PremisaCosto!A2","v":"Cargo por Pérdida de Potencia en Distribución - EDECHI"}]
["Check: Costos = Ingresos",null,null,null,null,{"$f":"+PremisaCosto!F89","v":"2022/2023"},{"$f":"+PremisaCosto!G89","v":"2023/2024"},{"$f":"+PremisaCosto!H89","v":"2024/2025"},{"$f":"+PremisaCosto!I89","v":"2025/2026"}]
[{"$f":"BC7","v":"OK"},null,null,null,"Costo Pérdida Potencia",{"$f":"+Costos!E13","v":0},{"$f":"+Costos!F13","v":0},{"$f":"+Costos!G13","v":0},{"$f":"+Costos!H13","v":0}]
[null,null,null,null,"VP Costos ",{"$f":"+SUMPRODUCT(F3:I3,PremisaCosto!$F$84:$I$84)","v":0}]
[]
[null,null,null,null,"1 - ASIGNACIÓN COSTOS",null,"2 - DISEÑO DE CARGOS",null,null,null,null,null,"3 - GENERACION DEL MULTIPLICADOR PARA AJUSTAR TARIFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4 - CÁLCULO TARIFA A APLICAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,null,null,null,{"$f":"+IF(ROUND(SUM(AX10,BC10)-F3,4)=0,\"OK\",\"Error\")","v":"OK"}]
["Categorías ","Sub Categoría","Descuento",null,"% Asignación ",null,"Diseño",null,null,"Cargo Relativo",null,null,"Ingreso por Energía a Cargo Relativo",null,null,null,"Ingreso por Energía a Cargo Relativo (2014/2015)","Ingreso por Potencia a Cargo Relativo (2014/2015)",null,null,null,"Ingreso por Potencia a Cargo Relativo (2014/2015)",null,"Multiplicador energía (aux)",null,null,null,"Multiplicador Energía (2014/2015)","Multiplicador Potencia (aux)",null,null,null,"Multiplicador Potencia (2014/2015)",null,"Tarifa a Aplicar Energía (aux)",null,null,null,"Tarifa a Aplicar por Energía ($/kWh)","Tarifa a Aplicar (TR x Multiplicador)",null,null,null,"Tarifa a Aplicar por Potencia ($/kW mes)",null,"Ingresos con Tarifa a Aplicar",null,null,null,"Ingresos (2014/2015) por Energía","Ingresos con Tarifa a Aplicar",null,null,null,"Ingresos (2014/2015) por Potencia"]
[null,null,null,null,null,null,"Energía","Potencia",null,"Energía","Potencia",null,{"$f":"+F2","v":"2022/2023"},{"$f":"+G2","v":"2023/2024"},{"$f":"+H2","v":"2024/2025"},{"$f":"+I2","v":"2025/2026"},null,{"$f":"+M9","v":"2022/2023"},{"$f":"+N9","v":"2023/2024"},{"$f":"+O9","v":"2024/2025"},{"$f":"+P9","v":"2025/2026"},null,null,{"$f":"+M9","v":"2022/2023"},{"$f":"+S9","v":"2023/2024"},{"$f":"+T9","v":"2024/2025"},{"$f":"+U9","v":"2025/2026"},null,{"$f":"+X9","v":"2022/2023"},{"$f":"+Y9","v":"2023/2024"},{"$f":"+Z9","v":"2024/2025"},{"$f":"+AA9","v":"2025/2026"},null,null,{"$f":"+X9","v":"2022/2023"},{"$f":"+Y9","v":"2023/2024"},{"$f":"+Z9","v":"2024/2025"},{"$f":"+AA9","v":"2025/2026"},null,{"$f":"+AC9","v":"2022/2023"},{"$f":"+AD9","v":"2023/2024"},{"$f":"+AE9","v":"2024/2025"},{"$f":"+AF9","v":"2025/2026"},null,null,{"$f":"+M9","v":"2022/2023"},{"$f":"+N9","v":"2023/2024"},{"$f":"+O9","v":"2024/2025"},{"$f":"+P9","v":"2025/2026"},null,{"$f":"+AT9","v":"2022/2023"},{"$f":"+AU9","v":"2023/2024"},{"$f":"+AV9","v":"2024/2025"},{"$f":"+AW9","v":"2025/2026"}]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,{"$f":"+SUM(E11,E15,E16,E20,E76,E80,E136,E196,E209,E265,E268,E324)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AT11,AT15,AT16,AT20,AT76,AT80,AT136,AT192,AT196,AT209,AT265,AT268,AT324)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,0,null,null,null,null,null,null,null,{"$f":"+SUM(M12:M14)","v":0},0,0,0,0,5356.7396559475155,5576.878880294732,5826.9344903804313,6103.3620240523787,5356.7396559475155,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AT12:AT14)","v":0},0,0,0,0,0,0,0,0,{"$f":"+AY11","v":0}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!H94","v":"Regular"},{"$f":"+IF(B12=0,0,VLOOKUP(B12,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":0},null,0,1,null,0,1,null,{"$f":"+$J12*Energía!Z12*(1-$C12)*1000","v":0},{"$f":"+$J12*Energía!AA12*(1-$C12)*1000","v":0},{"$f":"+$J12*Energía!AB12*(1-$C12)*1000","v":0},{"$f":"+$J12*Energía!AC12*(1-$C12)*1000","v":0},{"$f":"+M12","v":0},{"$f":"+Potencia!T12*$K12*12*1000*(1-$C12)","v":5356.7396559475155},{"$f":"+Potencia!U12*$K12*12*1000*(1-$C12)","v":5576.878880294732},{"$f":"+Potencia!V12*$K12*12*1000*(1-$C12)","v":5826.9344903804313},{"$f":"+Potencia!W12*$K12*12*1000*(1-$C12)","v":6103.3620240523787},{"$f":"+Potencia!T12*$K12*12*1000*(1-$C12)","v":5356.7396559475155},null,{"$f":"IF(M12=0,0,$E12*$F$3*$G12/M11)","v":0},{"$f":"IF(N12=0,0,$E12*$F$3*$G12/N11)","v":0},{"$f":"IF(O12=0,0,$E12*$F$3*$G12/O11)","v":0},{"$f":"IF(P12=0,0,$E12*$F$3*$G12/P11)","v":0},{"$f":"IF(Q12=0,0,$E12*$F$3*$G12/Q11)","v":0},{"$f":"IF(R12=0,0,$E12*$F$3*$H12/R11)","v":0},{"$f":"IF(S12=0,0,$E12*$F$3*$H12/S11)","v":0},{"$f":"IF(T12=0,0,$E12*$F$3*$H12/T11)","v":0},{"$f":"IF(U12=0,0,$E12*$F$3*$H12/U11)","v":0},{"$f":"IF(R12=0,0,$E12*$F$3*$H12/R11)","v":0},null,{"$f":"+$J12*X12","v":0},{"$f":"+$J12*Y12","v":0},{"$f":"+$J12*Z12","v":0},{"$f":"+$J12*AA12","v":0},{"$f":"+$J12*AB12","v":0},{"$f":"+AC12*$K12","v":0},{"$f":"+AD12*$K12","v":0},{"$f":"+AE12*$K12","v":0},{"$f":"+AF12*$K12","v":0},{"$f":"+AC12*$K12","v":0},null,{"$f":"+AI12*Energía!Z12*(1-$C12)*1000","v":0},{"$f":"+AJ12*Energía!AA12*(1-$C12)*1000","v":0},{"$f":"+AK12*Energía!AB12*(1-$C12)*1000","v":0},{"$f":"+AL12*Energía!AC12*(1-$C12)*1000","v":0},{"$f":"+AT12","v":0},{"$f":"+Potencia!T12*$AN12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!U12*$AO12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!V12*$AP12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!W12*$AQ12*12*1000*(1-$C12)","v":0},0]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H95","v":"Regular"},{"$f":"+IF(B13=0,0,VLOOKUP(B13,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":0},null,0,0,null,0,0,null,{"$f":"+$J13*Energía!Z13*(1-$C13)*1000","v":0},{"$f":"+$J13*Energía!AA13*(1-$C13)*1000","v":0},{"$f":"+$J13*Energía!AB13*(1-$C13)*1000","v":0},{"$f":"+$J13*Energía!AC13*(1-$C13)*1000","v":0},{"$f":"+M13","v":0},{"$f":"+Potencia!T13*$K13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!U13*$K13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!V13*$K13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!W13*$K13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!T13*$K13*12*1000*(1-$C13)","v":0},null,{"$f":"IF(M13=0,0,$E13*$F$3*$G13/$M$11)","v":0},{"$f":"IF(N13=0,0,$E13*$F$3*$G13/$N$11)","v":0},{"$f":"IF(O13=0,0,$E13*$F$3*$G13/$O$11)","v":0},{"$f":"IF(P13=0,0,$E13*$F$3*$G13/$P$11)","v":0},{"$f":"IF(Q13=0,0,$E13*$F$3*$G13/$Q$11)","v":0},{"$f":"IF(R13=0,0,$E13*$F$3*$H13/$R$11)","v":0},{"$f":"IF(S13=0,0,$E13*$F$3*$H13/$S$11)","v":0},{"$f":"IF(T13=0,0,$E13*$F$3*$H13/$T$11)","v":0},{"$f":"IF(U13=0,0,$E13*$F$3*$H13/$U$11)","v":0},{"$f":"IF(R13=0,0,$E13*$F$3*$H13/$R$11)","v":0},null,{"$f":"+$J13*X13","v":0},{"$f":"+$J13*Y13","v":0},{"$f":"+$J13*Z13","v":0},{"$f":"+$J13*AA13","v":0},{"$f":"+$J13*AB13","v":0},{"$f":"+AC13*$K13","v":0},{"$f":"+AD13*$K13","v":0},{"$f":"+AE13*$K13","v":0},{"$f":"+AF13*$K13","v":0},{"$f":"+AC13*$K13","v":0},null,{"$f":"+AI13*Energía!Z13*(1-$C13)*1000","v":0},{"$f":"+AJ13*Energía!AA13*(1-$C13)*1000","v":0},{"$f":"+AK13*Energía!AB13*(1-$C13)*1000","v":0},{"$f":"+AL13*Energía!AC13*(1-$C13)*1000","v":0},{"$f":"+AT13","v":0},{"$f":"+Potencia!T13*$AN13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!U13*$AO13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!V13*$AP13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!W13*$AQ13*12*1000*(1-$C13)","v":0},{"$f":"+AY13","v":0}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H96","v":"Regular"},{"$f":"+IF(B14=0,0,VLOOKUP(B14,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":0},null,0,0,null,0,0,null,{"$f":"+$J14*Energía!Z14*(1-$C14)*1000","v":0},{"$f":"+$J14*Energía!AA14*(1-$C14)*1000","v":0},{"$f":"+$J14*Energía!AB14*(1-$C14)*1000","v":0},{"$f":"+$J14*Energía!AC14*(1-$C14)*1000","v":0},{"$f":"+M14","v":0},{"$f":"+Potencia!T14*$K14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!U14*$K14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!V14*$K14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!W14*$K14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!T14*$K14*12*1000*(1-$C14)","v":0},null,{"$f":"IF(M14=0,0,$E14*$F$3*$G14/$M$11)","v":0},{"$f":"IF(N14=0,0,$E14*$F$3*$G14/$N$11)","v":0},{"$f":"IF(O14=0,0,$E14*$F$3*$G14/$O$11)","v":0},{"$f":"IF(P14=0,0,$E14*$F$3*$G14/$P$11)","v":0},{"$f":"IF(Q14=0,0,$E14*$F$3*$G14/$Q$11)","v":0},{"$f":"IF(R14=0,0,$E14*$F$3*$H14/$R$11)","v":0},{"$f":"IF(S14=0,0,$E14*$F$3*$H14/$S$11)","v":0},{"$f":"IF(T14=0,0,$E14*$F$3*$H14/$T$11)","v":0},{"$f":"IF(U14=0,0,$E14*$F$3*$H14/$U$11)","v":0},{"$f":"IF(R14=0,0,$E14*$F$3*$H14/$R$11)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"+AC14*$K14","v":0},null,{"$f":"+AI14*Energía!Z14*(1-$C14)*1000","v":0},{"$f":"+AJ14*Energía!AA14*(1-$C14)*1000","v":0},{"$f":"+AK14*Energía!AB14*(1-$C14)*1000","v":0},{"$f":"+AL14*Energía!AC14*(1-$C14)*1000","v":0},{"$f":"+AT14","v":0},{"$f":"+Potencia!T14*$AN14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!U14*$AO14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!V14*$AP14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!W14*$AQ14*12*1000*(1-$C14)","v":0},0]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!H97","v":"Regular"},{"$f":"+IF(B15=0,0,VLOOKUP(B15,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,1,null,{"$f":"+$J15*Energía!Z15*(1-$C15)*1000","v":0},{"$f":"+$J15*Energía!AA15*(1-$C15)*1000","v":0},{"$f":"+$J15*Energía!AB15*(1-$C15)*1000","v":0},{"$f":"+$J15*Energía!AC15*(1-$C15)*1000","v":0},0,{"$f":"+Potencia!T15*$K15*12*1000*(1-$C15)","v":5.4402781493068719},{"$f":"+Potencia!U15*$K15*12*1000*(1-$C15)","v":5.6638504505464571},{"$f":"+Potencia!V15*$K15*12*1000*(1-$C15)","v":5.9178056843331923},{"$f":"+Potencia!W15*$K15*12*1000*(1-$C15)","v":6.1985441125359886},{"$f":"+Potencia!T15*$K15*12*1000*(1-$C15)","v":5.4402781493068719},null,{"$f":"IF(M15=0,0,$E15*$F$3*$G15/M15)","v":0},{"$f":"IF(N15=0,0,$E15*$G$3*$G15/N15)","v":0},{"$f":"IF(O15=0,0,$E15*$H$3*$G15/O15)","v":0},{"$f":"IF(P15=0,0,$E15*$I$3*$G15/P15)","v":0},{"$f":"IF(Q15=0,0,$E15*$F$3*$G15/Q15)","v":0},{"$f":"IF(R15=0,0,$E15*$F$3*$H15/R15)","v":0},{"$f":"IF(S15=0,0,$E15*$G$3*$H15/S15)","v":0},{"$f":"IF(T15=0,0,$E15*$H$3*$H15/T15)","v":0},{"$f":"IF(U15=0,0,$E15*$I$3*$H15/U15)","v":0},{"$f":"IF(R15=0,0,$E15*$F$3*$H15/R15)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI15*Energía!Z15*(1-$C15)*1000","v":0},{"$f":"+AJ15*Energía!AA15*(1-$C15)*1000","v":0},{"$f":"+AK15*Energía!AB15*(1-$C15)*1000","v":0},{"$f":"+AL15*Energía!AC15*(1-$C15)*1000","v":0},0,{"$f":"+Potencia!T15*$AN15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!U15*$AO15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!V15*$AP15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!W15*$AQ15*12*1000*(1-$C15)","v":0},0]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!H98","v":0},{"$f":"+IF(B16=0,0,VLOOKUP(B16,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,null,null,null,null,null,null,{"$f":"+SUM(M17:M19)","v":0},0,0,0,0,8704.4450388909954,9062.1607208743317,9468.4890949331075,9917.6705800575783,8704.4450388909954,null,{"$f":"IF(M16=0,0,$E16*$F$3*$G16/M16)","v":0},{"$f":"IF(N16=0,0,$E16*$G$3*$G16/N16)","v":0},{"$f":"IF(O16=0,0,$E16*$H$3*$G16/O16)","v":0},{"$f":"IF(P16=0,0,$E16*$I$3*$G16/P16)","v":0},{"$f":"IF(Q16=0,0,$E16*$F$3*$G16/Q16)","v":0},{"$f":"IF(R16=0,0,$E16*$F$3*$H16/R16)","v":0},{"$f":"IF(S16=0,0,$E16*$G$3*$H16/S16)","v":0},{"$f":"IF(T16=0,0,$E16*$H$3*$H16/T16)","v":0},{"$f":"IF(U16=0,0,$E16*$I$3*$H16/U16)","v":0},{"$f":"IF(R16=0,0,$E16*$F$3*$H16/R16)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT17:AT19)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!H99","v":"Regular"},{"$f":"+IF(B17=0,0,VLOOKUP(B17,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":0},null,0,1,null,0,1,null,{"$f":"+$J17*Energía!Z17*(1-$C17)*1000","v":0},{"$f":"+$J17*Energía!AA17*(1-$C17)*1000","v":0},{"$f":"+$J17*Energía!AB17*(1-$C17)*1000","v":0},{"$f":"+$J17*Energía!AC17*(1-$C17)*1000","v":0},0,{"$f":"+Potencia!T17*$K17*12*1000*(1-$C17)","v":8704.4450388909954},{"$f":"+Potencia!U17*$K17*12*1000*(1-$C17)","v":9062.1607208743317},{"$f":"+Potencia!V17*$K17*12*1000*(1-$C17)","v":9468.4890949331075},{"$f":"+Potencia!W17*$K17*12*1000*(1-$C17)","v":9917.6705800575783},{"$f":"+Potencia!T17*$K17*12*1000*(1-$C17)","v":8704.4450388909954},null,{"$f":"IF(M17=0,0,$E17*$F$3*$G17/M16)","v":0},{"$f":"IF(N17=0,0,$E17*$F$3*$G17/N16)","v":0},{"$f":"IF(O17=0,0,$E17*$F$3*$G17/O16)","v":0},{"$f":"IF(P17=0,0,$E17*$F$3*$G17/P16)","v":0},{"$f":"IF(Q17=0,0,$E17*$F$3*$G17/Q16)","v":0},{"$f":"IF(R17=0,0,$E17*$F$3*$H17/R16)","v":0},{"$f":"IF(S17=0,0,$E17*$F$3*$H17/S16)","v":0},{"$f":"IF(T17=0,0,$E17*$F$3*$H17/T16)","v":0},{"$f":"IF(U17=0,0,$E17*$F$3*$H17/U16)","v":0},{"$f":"IF(R17=0,0,$E17*$F$3*$H17/R16)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI17*Energía!Z17*(1-$C17)*1000","v":0},{"$f":"+AJ17*Energía!AA17*(1-$C17)*1000","v":0},{"$f":"+AK17*Energía!AB17*(1-$C17)*1000","v":0},{"$f":"+AL17*Energía!AC17*(1-$C17)*1000","v":0},0,{"$f":"+Potencia!T17*$AN17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!U17*$AO17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!V17*$AP17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!W17*$AQ17*12*1000*(1-$C17)","v":0},0]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H100","v":"Regular"},{"$f":"+IF(B18=0,0,VLOOKUP(B18,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":0},null,0,0,null,0,0,null,{"$f":"+$J18*Energía!Z18*(1-$C18)*1000","v":0},{"$f":"+$J18*Energía!AA18*(1-$C18)*1000","v":0},{"$f":"+$J18*Energía!AB18*(1-$C18)*1000","v":0},{"$f":"+$J18*Energía!AC18*(1-$C18)*1000","v":0},{"$f":"+M18","v":0},{"$f":"+Potencia!T18*$K18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!U18*$K18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!V18*$K18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!W18*$K18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!T18*$K18*12*1000*(1-$C18)","v":0},null,{"$f":"IF(M18=0,0,$E18*$F$3*$G18/$M$16)","v":0},{"$f":"IF(N18=0,0,$E18*$F$3*$G18/$N$16)","v":0},{"$f":"IF(O18=0,0,$E18*$F$3*$G18/$O$16)","v":0},{"$f":"IF(P18=0,0,$E18*$F$3*$G18/$P$16)","v":0},{"$f":"IF(Q18=0,0,$E18*$F$3*$G18/$Q$16)","v":0},{"$f":"IF(R18=0,0,$E18*$F$3*$H18/$R$16)","v":0},{"$f":"IF(S18=0,0,$E18*$F$3*$H18/$S$16)","v":0},{"$f":"IF(T18=0,0,$E18*$F$3*$H18/$T$16)","v":0},{"$f":"IF(U18=0,0,$E18*$F$3*$H18/$U$16)","v":0},{"$f":"IF(R18=0,0,$E18*$F$3*$H18/$R$16)","v":0},null,{"$f":"+$J18*X18","v":0},{"$f":"+$J18*Y18","v":0},{"$f":"+$J18*Z18","v":0},{"$f":"+$J18*AA18","v":0},{"$f":"+$J18*AB18","v":0},{"$f":"+AC18*$K18","v":0},{"$f":"+AD18*$K18","v":0},{"$f":"+AE18*$K18","v":0},{"$f":"+AF18*$K18","v":0},{"$f":"+AC18*$K18","v":0},null,{"$f":"+AI18*Energía!Z18*(1-$C18)*1000","v":0},{"$f":"+AJ18*Energía!AA18*(1-$C18)*1000","v":0},{"$f":"+AK18*Energía!AB18*(1-$C18)*1000","v":0},{"$f":"+AL18*Energía!AC18*(1-$C18)*1000","v":0},{"$f":"+AT18","v":0},{"$f":"+Potencia!T18*$AN18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!U18*$AO18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!V18*$AP18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!W18*$AQ18*12*1000*(1-$C18)","v":0},{"$f":"+AY18","v":0}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H101","v":"Regular"},{"$f":"+IF(B19=0,0,VLOOKUP(B19,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":0},null,0,0,null,0,0,null,{"$f":"+$J19*Energía!Z19*(1-$C19)*1000","v":0},{"$f":"+$J19*Energía!AA19*(1-$C19)*1000","v":0},{"$f":"+$J19*Energía!AB19*(1-$C19)*1000","v":0},{"$f":"+$J19*Energía!AC19*(1-$C19)*1000","v":0},0,{"$f":"+Potencia!T19*$K19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!U19*$K19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!V19*$K19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!W19*$K19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!T19*$K19*12*1000*(1-$C19)","v":0},null,{"$f":"IF(M19=0,0,$E19*$F$3*$G19/$M$16)","v":0},{"$f":"IF(N19=0,0,$E19*$F$3*$G19/$N$16)","v":0},{"$f":"IF(O19=0,0,$E19*$F$3*$G19/$O$16)","v":0},{"$f":"IF(P19=0,0,$E19*$F$3*$G19/$P$16)","v":0},{"$f":"IF(Q19=0,0,$E19*$F$3*$G19/$Q$16)","v":0},{"$f":"IF(R19=0,0,$E19*$F$3*$H19/$R$16)","v":0},{"$f":"IF(S19=0,0,$E19*$F$3*$H19/$S$16)","v":0},{"$f":"IF(T19=0,0,$E19*$F$3*$H19/$T$16)","v":0},{"$f":"IF(U19=0,0,$E19*$F$3*$H19/$U$16)","v":0},{"$f":"IF(R19=0,0,$E19*$F$3*$H19/$R$16)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI19*Energía!Z19*(1-$C19)*1000","v":0},{"$f":"+AJ19*Energía!AA19*(1-$C19)*1000","v":0},{"$f":"+AK19*Energía!AB19*(1-$C19)*1000","v":0},{"$f":"+AL19*Energía!AC19*(1-$C19)*1000","v":0},0,{"$f":"+Potencia!T19*$AN19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!U19*$AO19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!V19*$AP19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!W19*$AQ19*12*1000*(1-$C19)","v":0},0]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!H102","v":0},{"$f":"+IF(B20=0,0,VLOOKUP(B20,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M21,M32,M43,M54,M65)","v":0},0,0,0,0,313680.89513347129,326583.23221735092,341238.2995303779,357438.38943572273,{"$f":"+Potencia!T20*$K20*12*1000*(1-$C20)","v":0},null,{"$f":"IF(M20=0,0,$E20*$F$3*$G20/$Q$20)","v":0},{"$f":"IF(N20=0,0,$E20*$G$3*$G20/$N$20)","v":0},{"$f":"IF(O20=0,0,$E20*$H$3*$G20/$O$20)","v":0},{"$f":"IF(P20=0,0,$E20*$I$3*$G20/$P$20)","v":0},{"$f":"IF(Q20=0,0,$E20*$F$3*$G20/$Q$20)","v":0},{"$f":"IF(R20=0,0,$E20*$F$3*$H20/$R$20)","v":0},{"$f":"IF(S20=0,0,$E20*$G$3*$H20/$S$20)","v":0},{"$f":"IF(T20=0,0,$E20*$H$3*$H20/$T$20)","v":0},{"$f":"IF(U20=0,0,$E20*$I$3*$H20/$U$20)","v":0},{"$f":"IF(R20=0,0,$E20*$F$3*$H20/$R$20)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT21,AT32,AT43,AT54,AT65)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H103","v":0},{"$f":"+IF(B21=0,0,VLOOKUP(B21,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0},null,{"$f":"+G20","v":0},{"$f":"+H20","v":1},null,0,1,null,{"$f":"+SUM(M22:M31)","v":0},{"$f":"+SUM(N22:N31)","v":0},{"$f":"+SUM(O22:O31)","v":0},{"$f":"+SUM(P22:P31)","v":0},{"$f":"+SUM(Q22:Q31)","v":0},313680.89513347129,326583.23221735092,341238.2995303779,357438.38943572273,313680.89513347129,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT22:AT31)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!H104","v":"Regular"},{"$f":"+IF(B22=0,0,VLOOKUP(B22,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E21","v":0},null,{"$f":"+G20","v":0},{"$f":"+H20","v":1},null,{"$f":"+J21","v":0},{"$f":"+K21","v":1},null,{"$f":"+$J22*Energía!Z22*(1-$C22)*1000","v":0},{"$f":"+$J22*Energía!AA22*(1-$C22)*1000","v":0},{"$f":"+$J22*Energía!AB22*(1-$C22)*1000","v":0},{"$f":"+$J22*Energía!AC22*(1-$C22)*1000","v":0},0,{"$f":"+Potencia!T22*$K22*12*1000*(1-$C22)","v":307658.84190588968},{"$f":"+Potencia!U22*$K22*12*1000*(1-$C22)","v":320313.12269610807},{"$f":"+Potencia!V22*$K22*12*1000*(1-$C22)","v":334686.45713280933},{"$f":"+Potencia!W22*$K22*12*1000*(1-$C22)","v":350575.12987005792},{"$f":"+Potencia!T22*$K22*12*1000*(1-$C22)","v":307658.84190588968},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI22*Energía!Z22*(1-$C22)*1000","v":0},{"$f":"+AJ22*Energía!AA22*(1-$C22)*1000","v":0},{"$f":"+AK22*Energía!AB22*(1-$C22)*1000","v":0},{"$f":"+AL22*Energía!AC22*(1-$C22)*1000","v":0},0,{"$f":"+Potencia!T22*$AN22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!U22*$AO22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!V22*$AP22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!W22*$AQ22*12*1000*(1-$C22)","v":0},0]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!H105","v":"Agro"},{"$f":"+IF(B23=0,0,VLOOKUP(B23,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,{"$f":"+G22","v":0},1,null,{"$f":"+J22","v":0},1,null,{"$f":"+$J23*Energía!Z23*(1-$C23)*1000","v":0},{"$f":"+$J23*Energía!AA23*(1-$C23)*1000","v":0},{"$f":"+$J23*Energía!AB23*(1-$C23)*1000","v":0},{"$f":"+$J23*Energía!AC23*(1-$C23)*1000","v":0},0,{"$f":"+Potencia!T23*$K23*12*1000*(1-$C23)","v":5949.246393942025},{"$f":"+Potencia!U23*$K23*12*1000*(1-$C23)","v":6193.7351260309133},{"$f":"+Potencia!V23*$K23*12*1000*(1-$C23)","v":6471.4492828008079},{"$f":"+Potencia!W23*$K23*12*1000*(1-$C23)","v":6778.4523506199084},{"$f":"+Potencia!T23*$K23*12*1000*(1-$C23)","v":5949.246393942025},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI23*Energía!Z23*(1-$C23)*1000","v":0},{"$f":"+AJ23*Energía!AA23*(1-$C23)*1000","v":0},{"$f":"+AK23*Energía!AB23*(1-$C23)*1000","v":0},{"$f":"+AL23*Energía!AC23*(1-$C23)*1000","v":0},0,{"$f":"+Potencia!T23*$AN23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!U23*$AO23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!V23*$AP23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!W23*$AQ23*12*1000*(1-$C23)","v":0},0]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!H106","v":"Jub. 1"},{"$f":"+IF(B24=0,0,VLOOKUP(B24,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+$J24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AC24*(1-$C24)*1000","v":0},0,{"$f":"+Potencia!T24*$K24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!U24*$K24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!V24*$K24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!W24*$K24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!T24*$K24*12*1000*(1-$C24)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+AJ24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+AK24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+AL24*Energía!AC24*(1-$C24)*1000","v":0},0,{"$f":"+Potencia!T24*$AN24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!U24*$AO24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!V24*$AP24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!W24*$AQ24*12*1000*(1-$C24)","v":0},0]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!H107","v":"Jub. 2"},{"$f":"+IF(B25=0,0,VLOOKUP(B25,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+$J25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":0},0,{"$f":"+Potencia!T25*$K25*12*1000*(1-$C25)","v":72.806833639543925},{"$f":"+Potencia!U25*$K25*12*1000*(1-$C25)","v":76.374395211922035},{"$f":"+Potencia!V25*$K25*12*1000*(1-$C25)","v":80.39311476780378},{"$f":"+Potencia!W25*$K25*12*1000*(1-$C25)","v":84.80721504492881},{"$f":"+Potencia!T25*$K25*12*1000*(1-$C25)","v":72.806833639543925},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+AJ25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+AK25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+AL25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":0},0,{"$f":"+Potencia!T25*$AN25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!U25*$AO25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!V25*$AP25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!W25*$AQ25*12*1000*(1-$C25)","v":0},0]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!H108","v":"Político"},{"$f":"+IF(B26=0,0,VLOOKUP(B26,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,1,null,{"$f":"+$J26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AC26*(1-$C26)*1000","v":0},0,{"$f":"+Potencia!T26*$K26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!U26*$K26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!V26*$K26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!W26*$K26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!T26*$K26*12*1000*(1-$C26)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+AJ26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+AK26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+AL26*Energía!AC26*(1-$C26)*1000","v":0},0,{"$f":"+Potencia!T26*$AN26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!U26*$AO26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!V26*$AP26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!W26*$AQ26*12*1000*(1-$C26)","v":0},0]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!H109","v":"x1"},{"$f":"+IF(B27=0,0,VLOOKUP(B27,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,1,null,{"$f":"+$J27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AC27*(1-$C27)*1000","v":0},0,{"$f":"+Potencia!T27*$K27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!U27*$K27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!V27*$K27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!W27*$K27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!T27*$K27*12*1000*(1-$C27)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+AJ27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+AK27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+AL27*Energía!AC27*(1-$C27)*1000","v":0},0,{"$f":"+Potencia!T27*$AN27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!U27*$AO27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!V27*$AP27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!W27*$AQ27*12*1000*(1-$C27)","v":0},0]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!H110","v":"x2"},{"$f":"+IF(B28=0,0,VLOOKUP(B28,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,1,null,{"$f":"+$J28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,{"$f":"+Potencia!T28*$K28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!U28*$K28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!V28*$K28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!W28*$K28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!T28*$K28*12*1000*(1-$C28)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+AJ28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+AK28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+AL28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,{"$f":"+Potencia!T28*$AN28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!U28*$AO28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!V28*$AP28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!W28*$AQ28*12*1000*(1-$C28)","v":0},0]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!H111","v":"Discap."},{"$f":"+IF(B29=0,0,VLOOKUP(B29,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+$J29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AC29*(1-$C29)*1000","v":0},0,{"$f":"+Potencia!T29*$K29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!U29*$K29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!V29*$K29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!W29*$K29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!T29*$K29*12*1000*(1-$C29)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+AJ29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+AK29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+AL29*Energía!AC29*(1-$C29)*1000","v":0},0,{"$f":"+Potencia!T29*$AN29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!U29*$AO29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!V29*$AP29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!W29*$AQ29*12*1000*(1-$C29)","v":0},0]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H112","v":"Discapacitados 601-más"},{"$f":"+IF(B30=0,0,VLOOKUP(B30,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+$J30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,{"$f":"+Potencia!T30*$K30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!U30*$K30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!V30*$K30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!W30*$K30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!T30*$K30*12*1000*(1-$C30)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+AJ30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+AK30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+AL30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,{"$f":"+Potencia!T30*$AN30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!U30*$AO30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!V30*$AP30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!W30*$AQ30*12*1000*(1-$C30)","v":0},0]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H113","v":"Cruz Roja"},{"$f":"+IF(B31=0,0,VLOOKUP(B31,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,1,null,{"$f":"+$J31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AC31*(1-$C31)*1000","v":0},0,{"$f":"+Potencia!T31*$K31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!U31*$K31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!V31*$K31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!W31*$K31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!T31*$K31*12*1000*(1-$C31)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+AJ31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+AK31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+AL31*Energía!AC31*(1-$C31)*1000","v":0},0,{"$f":"+Potencia!T31*$AN31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!U31*$AO31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!V31*$AP31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!W31*$AQ31*12*1000*(1-$C31)","v":0},0]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H114","v":0},{"$f":"+IF(B32=0,0,VLOOKUP(B32,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,1,null,{"$f":"+SUM(M33:M42)","v":0},{"$f":"+SUM(N33:N42)","v":0},{"$f":"+SUM(O33:O42)","v":0},{"$f":"+SUM(P33:P42)","v":0},{"$f":"+SUM(Q33:Q42)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT33:AT42)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!H115","v":"Regular"},{"$f":"+IF(B33=0,0,VLOOKUP(B33,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J32","v":0},{"$f":"+K32","v":1},null,{"$f":"+($J33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$J22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$J22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$J22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$J22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,{"$f":"+Potencia!T33*$K33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!U33*$K33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!V33*$K33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!W33*$K33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!T33*$K33*12*1000*(1-$C33)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+AI22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+(AJ33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+AJ22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+(AK33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+AK22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+(AL33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+AL22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,{"$f":"+Potencia!T33*$AN33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!U33*$AO33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!V33*$AP33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!W33*$AQ33*12*1000*(1-$C33)","v":0},0]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!H116","v":"Agro"},{"$f":"+IF(B34=0,0,VLOOKUP(B34,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J33","v":0},1,null,{"$f":"+($J34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$J23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$J23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$J23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$J23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,{"$f":"+Potencia!T34*$K34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!U34*$K34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!V34*$K34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!W34*$K34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!T34*$K34*12*1000*(1-$C34)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+AI23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+(AJ34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+AJ23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+(AK34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+AK23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+(AL34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+AL23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,{"$f":"+Potencia!T34*$AN34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!U34*$AO34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!V34*$AP34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!W34*$AQ34*12*1000*(1-$C34)","v":0},0]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!H117","v":"Jub. 1"},{"$f":"+IF(B35=0,0,VLOOKUP(B35,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+($J35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$J24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$J24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$J24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$J24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,{"$f":"+Potencia!T35*$K35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!U35*$K35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!V35*$K35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!W35*$K35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!T35*$K35*12*1000*(1-$C35)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+AI24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+(AJ35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+AJ24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+(AK35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+AK24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+(AL35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+AL24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,{"$f":"+Potencia!T35*$AN35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!U35*$AO35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!V35*$AP35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!W35*$AQ35*12*1000*(1-$C35)","v":0},0]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!H118","v":"Jub. 2"},{"$f":"+IF(B36=0,0,VLOOKUP(B36,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+($J36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$J25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$J25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$J25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$J25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,{"$f":"+Potencia!T36*$K36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!U36*$K36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!V36*$K36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!W36*$K36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!T36*$K36*12*1000*(1-$C36)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+AI25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+(AJ36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+AJ25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+(AK36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+AK25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+(AL36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+AL25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,{"$f":"+Potencia!T36*$AN36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!U36*$AO36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!V36*$AP36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!W36*$AQ36*12*1000*(1-$C36)","v":0},0]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!H119","v":"Político"},{"$f":"+IF(B37=0,0,VLOOKUP(B37,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,1,null,{"$f":"+($J37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$J26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$J26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$J26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$J26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,{"$f":"+Potencia!T37*$K37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!U37*$K37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!V37*$K37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!W37*$K37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!T37*$K37*12*1000*(1-$C37)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+AI26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+(AJ37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+AJ26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+(AK37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+AK26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+(AL37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+AL26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,{"$f":"+Potencia!T37*$AN37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!U37*$AO37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!V37*$AP37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!W37*$AQ37*12*1000*(1-$C37)","v":0},0]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!H120","v":"x1"},{"$f":"+IF(B38=0,0,VLOOKUP(B38,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,1,null,{"$f":"+($J38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$J27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$J27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$J27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$J27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,{"$f":"+Potencia!T38*$K38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!U38*$K38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!V38*$K38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!W38*$K38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!T38*$K38*12*1000*(1-$C38)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+AI27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+(AJ38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+AJ27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+(AK38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+AK27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+(AL38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+AL27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,{"$f":"+Potencia!T38*$AN38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!U38*$AO38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!V38*$AP38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!W38*$AQ38*12*1000*(1-$C38)","v":0},0]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!H121","v":"x2"},{"$f":"+IF(B39=0,0,VLOOKUP(B39,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G38","v":0},1,null,0,1,null,{"$f":"+($J39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$J28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$J28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$J28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$J28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,{"$f":"+Potencia!T39*$K39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!U39*$K39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!V39*$K39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!W39*$K39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!T39*$K39*12*1000*(1-$C39)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+AI28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+(AJ39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+AJ28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+(AK39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+AK28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+(AL39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+AL28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,{"$f":"+Potencia!T39*$AN39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!U39*$AO39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!V39*$AP39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!W39*$AQ39*12*1000*(1-$C39)","v":0},0]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!H122","v":"Discap."},{"$f":"+IF(B40=0,0,VLOOKUP(B40,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+($J40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$J29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$J29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$J29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$J29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,{"$f":"+Potencia!T40*$K40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!U40*$K40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!V40*$K40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!W40*$K40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!T40*$K40*12*1000*(1-$C40)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+AI29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+(AJ40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+AJ29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+(AK40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+AK29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+(AL40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+AL29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,{"$f":"+Potencia!T40*$AN40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!U40*$AO40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!V40*$AP40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!W40*$AQ40*12*1000*(1-$C40)","v":0},0]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H123","v":"Discapacitados 601-más"},{"$f":"+IF(B41=0,0,VLOOKUP(B41,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+($J41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$J30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$J30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$J30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$J30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,{"$f":"+Potencia!T41*$K41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!U41*$K41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!V41*$K41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!W41*$K41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!T41*$K41*12*1000*(1-$C41)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+AI30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+(AJ41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+AJ30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+(AK41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+AK30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+(AL41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+AL30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,{"$f":"+Potencia!T41*$AN41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!U41*$AO41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!V41*$AP41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!W41*$AQ41*12*1000*(1-$C41)","v":0},0]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H124","v":"Cruz Roja"},{"$f":"+IF(B42=0,0,VLOOKUP(B42,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,1,null,{"$f":"+($J42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$J31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$J31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$J31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$J31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,{"$f":"+Potencia!T42*$K42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!U42*$K42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!V42*$K42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!W42*$K42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!T42*$K42*12*1000*(1-$C42)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+AI31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+(AJ42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+AJ31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+(AK42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+AK31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+(AL42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+AL31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,{"$f":"+Potencia!T42*$AN42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!U42*$AO42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!V42*$AP42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!W42*$AQ42*12*1000*(1-$C42)","v":0},0]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H125","v":0},{"$f":"+IF(B43=0,0,VLOOKUP(B43,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,1,null,{"$f":"+SUM(M44:M53)","v":0},{"$f":"+SUM(N44:N53)","v":0},{"$f":"+SUM(O44:O53)","v":0},{"$f":"+SUM(P44:P53)","v":0},{"$f":"+SUM(Q44:Q53)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT44:AT53)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!H126","v":"Regular"},{"$f":"+IF(B44=0,0,VLOOKUP(B44,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J43","v":0},{"$f":"+K43","v":1},null,{"$f":"+($J44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$J22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$J22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$J22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$J22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,{"$f":"+Potencia!T44*$K44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!U44*$K44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!V44*$K44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!W44*$K44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!T44*$K44*12*1000*(1-$C44)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+AI33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+AI22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+(AJ44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+AJ33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+AJ22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+(AK44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+AK33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+AK22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+(AL44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+AL33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+AL22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,{"$f":"+Potencia!T44*$AN44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!U44*$AO44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!V44*$AP44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!W44*$AQ44*12*1000*(1-$C44)","v":0},0]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!H127","v":"Agro"},{"$f":"+IF(B45=0,0,VLOOKUP(B45,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J44","v":0},1,null,{"$f":"+($J45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$J23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$J23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$J23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$J23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,{"$f":"+Potencia!T45*$K45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!U45*$K45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!V45*$K45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!W45*$K45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!T45*$K45*12*1000*(1-$C45)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+AI34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+AI23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+(AJ45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+AJ34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+AJ23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+(AK45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+AK34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+AK23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+(AL45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+AL34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+AL23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,{"$f":"+Potencia!T45*$AN45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!U45*$AO45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!V45*$AP45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!W45*$AQ45*12*1000*(1-$C45)","v":0},0]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!H128","v":"Jub. 1"},{"$f":"+IF(B46=0,0,VLOOKUP(B46,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+($J46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$J24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$J24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$J24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$J24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,{"$f":"+Potencia!T46*$K46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!U46*$K46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!V46*$K46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!W46*$K46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!T46*$K46*12*1000*(1-$C46)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+AI35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+AI24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+(AJ46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+AJ35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+AJ24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+(AK46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+AK35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+AK24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+(AL46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+AL35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+AL24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,{"$f":"+Potencia!T46*$AN46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!U46*$AO46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!V46*$AP46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!W46*$AQ46*12*1000*(1-$C46)","v":0},0]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!H129","v":"Jub. 2"},{"$f":"+IF(B47=0,0,VLOOKUP(B47,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+($J47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$J25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$J25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$J25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$J25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,{"$f":"+Potencia!T47*$K47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!U47*$K47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!V47*$K47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!W47*$K47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!T47*$K47*12*1000*(1-$C47)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+AI36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+AI25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+(AJ47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+AJ36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+AJ25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+(AK47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+AK36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+AK25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+(AL47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+AL36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+AL25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,{"$f":"+Potencia!T47*$AN47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!U47*$AO47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!V47*$AP47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!W47*$AQ47*12*1000*(1-$C47)","v":0},0]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!H130","v":"Político"},{"$f":"+IF(B48=0,0,VLOOKUP(B48,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,1,null,{"$f":"+($J48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$J26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$J26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$J26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$J26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,{"$f":"+Potencia!T48*$K48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!U48*$K48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!V48*$K48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!W48*$K48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!T48*$K48*12*1000*(1-$C48)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+AI37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+AI26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+(AJ48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+AJ37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+AJ26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+(AK48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+AK37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+AK26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+(AL48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+AL37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+AL26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,{"$f":"+Potencia!T48*$AN48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!U48*$AO48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!V48*$AP48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!W48*$AQ48*12*1000*(1-$C48)","v":0},0]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!H131","v":"x1"},{"$f":"+IF(B49=0,0,VLOOKUP(B49,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,1,null,{"$f":"+($J49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$J27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$J27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$J27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$J27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,{"$f":"+Potencia!T49*$K49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!U49*$K49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!V49*$K49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!W49*$K49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!T49*$K49*12*1000*(1-$C49)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+AI38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+AI27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+(AJ49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+AJ38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+AJ27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+(AK49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+AK38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+AK27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+(AL49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+AL38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+AL27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,{"$f":"+Potencia!T49*$AN49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!U49*$AO49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!V49*$AP49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!W49*$AQ49*12*1000*(1-$C49)","v":0},0]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!H132","v":"x2"},{"$f":"+IF(B50=0,0,VLOOKUP(B50,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,1,null,{"$f":"+($J50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$J28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$J28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$J28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$J28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,{"$f":"+Potencia!T50*$K50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!U50*$K50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!V50*$K50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!W50*$K50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!T50*$K50*12*1000*(1-$C50)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+AI39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+AI28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+(AJ50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+AJ39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+AJ28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+(AK50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+AK39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+AK28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+(AL50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+AL39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+AL28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,{"$f":"+Potencia!T50*$AN50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!U50*$AO50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!V50*$AP50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!W50*$AQ50*12*1000*(1-$C50)","v":0},0]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!H133","v":"Discap."},{"$f":"+IF(B51=0,0,VLOOKUP(B51,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+($J51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$J29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$J29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$J29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$J29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,{"$f":"+Potencia!T51*$K51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!U51*$K51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!V51*$K51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!W51*$K51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!T51*$K51*12*1000*(1-$C51)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+AI40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+AI29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+(AJ51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+AJ40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+AJ29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+(AK51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+AK40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+AK29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+(AL51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+AL40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+AL29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,{"$f":"+Potencia!T51*$AN51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!U51*$AO51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!V51*$AP51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!W51*$AQ51*12*1000*(1-$C51)","v":0},0]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H134","v":"Discapacitados 601-más"},{"$f":"+IF(B52=0,0,VLOOKUP(B52,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+($J52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$J30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$J30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$J30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$J30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,{"$f":"+Potencia!T52*$K52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!U52*$K52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!V52*$K52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!W52*$K52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!T52*$K52*12*1000*(1-$C52)","v":0},null,{"$f":"IF(M52=0,0,$E52*$F$3*$G52/$Q$20)","v":0},{"$f":"IF(N52=0,0,$E52*$G$3*$G52/$N$20)","v":0},{"$f":"IF(O52=0,0,$E52*$H$3*$G52/$O$20)","v":0},{"$f":"IF(P52=0,0,$E52*$I$3*$G52/$P$20)","v":0},{"$f":"IF(Q52=0,0,$E52*$F$3*$G52/$Q$20)","v":0},{"$f":"IF(R52=0,0,$E52*$F$3*$H52/$R$20)","v":0},{"$f":"IF(S52=0,0,$E52*$G$3*$H52/$S$20)","v":0},{"$f":"IF(T52=0,0,$E52*$H$3*$H52/$T$20)","v":0},{"$f":"IF(U52=0,0,$E52*$I$3*$H52/$U$20)","v":0},{"$f":"IF(R52=0,0,$E52*$F$3*$H52/$R$20)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+AI41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+AI30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+(AJ52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+AJ41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+AJ30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+(AK52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+AK41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+AK30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+(AL52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+AL41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+AL30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,{"$f":"+Potencia!T52*$AN52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!U52*$AO52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!V52*$AP52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!W52*$AQ52*12*1000*(1-$C52)","v":0},0]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H135","v":"Cruz Roja"},{"$f":"+IF(B53=0,0,VLOOKUP(B53,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,1,null,{"$f":"+($J53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$J31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$J31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$J31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$J31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,{"$f":"+Potencia!T53*$K53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!U53*$K53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!V53*$K53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!W53*$K53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!T53*$K53*12*1000*(1-$C53)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+AI42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+AI31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+(AJ53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+AJ42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+AJ31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+(AK53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+AK42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+AK31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+(AL53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+AL42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+AL31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,{"$f":"+Potencia!T53*$AN53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!U53*$AO53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!V53*$AP53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!W53*$AQ53*12*1000*(1-$C53)","v":0},0]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H136","v":0},{"$f":"+IF(B54=0,0,VLOOKUP(B54,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,1,null,{"$f":"+SUM(M55:M64)","v":0},{"$f":"+SUM(N55:N64)","v":0},{"$f":"+SUM(O55:O64)","v":0},{"$f":"+SUM(P55:P64)","v":0},{"$f":"+SUM(Q55:Q64)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT55:AT64)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!H137","v":"Regular"},{"$f":"+IF(B55=0,0,VLOOKUP(B55,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G54","v":0},1,null,{"$f":"+J54","v":0},{"$f":"+K54","v":1},null,{"$f":"+($J55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$J22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$J22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$J22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$J22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,{"$f":"+Potencia!T55*$K55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!U55*$K55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!V55*$K55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!W55*$K55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!T55*$K55*12*1000*(1-$C55)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+AI44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+AI33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+AI22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+(AJ55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+AJ44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+AJ33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+AJ22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+(AK55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+AK44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+AK33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+AK22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+(AL55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+AL44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+AL33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+AL22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,{"$f":"+Potencia!T55*$AN55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!U55*$AO55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!V55*$AP55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!W55*$AQ55*12*1000*(1-$C55)","v":0},0]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!H138","v":"Agro"},{"$f":"+IF(B56=0,0,VLOOKUP(B56,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J55","v":0},1,null,{"$f":"+($J56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$J23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$J23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$J23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$J23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,{"$f":"+Potencia!T56*$K56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!U56*$K56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!V56*$K56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!W56*$K56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!T56*$K56*12*1000*(1-$C56)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+AI45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+AI34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+AI23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+(AJ56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+AJ45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+AJ34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+AJ23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+(AK56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+AK45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+AK34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+AK23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+(AL56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+AL45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+AL34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+AL23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,{"$f":"+Potencia!T56*$AN56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!U56*$AO56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!V56*$AP56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!W56*$AQ56*12*1000*(1-$C56)","v":0},0]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!H139","v":"Jub. 1"},{"$f":"+IF(B57=0,0,VLOOKUP(B57,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+($J57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$J24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$J24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$J24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$J24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,{"$f":"+Potencia!T57*$K57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!U57*$K57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!V57*$K57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!W57*$K57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!T57*$K57*12*1000*(1-$C57)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+AI46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+AI35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+AI24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+(AJ57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+AJ46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+AJ35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+AJ24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+(AK57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+AK46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+AK35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+AK24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+(AL57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+AL46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+AL35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+AL24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,{"$f":"+Potencia!T57*$AN57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!U57*$AO57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!V57*$AP57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!W57*$AQ57*12*1000*(1-$C57)","v":0},0]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!H140","v":"Jub. 2"},{"$f":"+IF(B58=0,0,VLOOKUP(B58,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+($J58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$J25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$J25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$J25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$J25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,{"$f":"+Potencia!T58*$K58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!U58*$K58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!V58*$K58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!W58*$K58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!T58*$K58*12*1000*(1-$C58)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+AI47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+AI36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+AI25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+(AJ58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+AJ47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+AJ36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+AJ25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+(AK58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+AK47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+AK36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+AK25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+(AL58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+AL47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+AL36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+AL25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,{"$f":"+Potencia!T58*$AN58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!U58*$AO58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!V58*$AP58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!W58*$AQ58*12*1000*(1-$C58)","v":0},0]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!H141","v":"Político"},{"$f":"+IF(B59=0,0,VLOOKUP(B59,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,1,null,{"$f":"+($J59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$J26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$J26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$J26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$J26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,{"$f":"+Potencia!T59*$K59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!U59*$K59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!V59*$K59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!W59*$K59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!T59*$K59*12*1000*(1-$C59)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+AI48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+AI37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+AI26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+(AJ59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+AJ48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+AJ37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+AJ26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+(AK59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+AK48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+AK37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+AK26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+(AL59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+AL48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+AL37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+AL26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,{"$f":"+Potencia!T59*$AN59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!U59*$AO59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!V59*$AP59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!W59*$AQ59*12*1000*(1-$C59)","v":0},0]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!H142","v":"x1"},{"$f":"+IF(B60=0,0,VLOOKUP(B60,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,1,null,{"$f":"+($J60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$J27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$J27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$J27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$J27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,{"$f":"+Potencia!T60*$K60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!U60*$K60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!V60*$K60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!W60*$K60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!T60*$K60*12*1000*(1-$C60)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+AI49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+AI38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+AI27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+(AJ60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+AJ49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+AJ38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+AJ27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+(AK60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+AK49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+AK38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+AK27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+(AL60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+AL49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+AL38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+AL27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,{"$f":"+Potencia!T60*$AN60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!U60*$AO60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!V60*$AP60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!W60*$AQ60*12*1000*(1-$C60)","v":0},0]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!H143","v":"x2"},{"$f":"+IF(B61=0,0,VLOOKUP(B61,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,1,null,{"$f":"+($J61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$J28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$J28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$J28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$J28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,{"$f":"+Potencia!T61*$K61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!U61*$K61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!V61*$K61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!W61*$K61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!T61*$K61*12*1000*(1-$C61)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+AI50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+AI39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+AI28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+(AJ61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+AJ50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+AJ39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+AJ28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+(AK61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+AK50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+AK39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+AK28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+(AL61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+AL50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+AL39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+AL28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,{"$f":"+Potencia!T61*$AN61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!U61*$AO61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!V61*$AP61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!W61*$AQ61*12*1000*(1-$C61)","v":0},0]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!H144","v":"Discap."},{"$f":"+IF(B62=0,0,VLOOKUP(B62,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+($J62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$J29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$J29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$J29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$J29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,{"$f":"+Potencia!T62*$K62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!U62*$K62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!V62*$K62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!W62*$K62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!T62*$K62*12*1000*(1-$C62)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+AI51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+AI40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+AI29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+(AJ62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+AJ51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+AJ40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+AJ29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+(AK62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+AK51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+AK40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+AK29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+(AL62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+AL51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+AL40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+AL29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,{"$f":"+Potencia!T62*$AN62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!U62*$AO62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!V62*$AP62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!W62*$AQ62*12*1000*(1-$C62)","v":0},0]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H145","v":"Discapacitados 601-más"},{"$f":"+IF(B63=0,0,VLOOKUP(B63,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+($J63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$J30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$J30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$J30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$J30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,{"$f":"+Potencia!T63*$K63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!U63*$K63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!V63*$K63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!W63*$K63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!T63*$K63*12*1000*(1-$C63)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+AI52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+AI41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+AI30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+(AJ63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+AJ52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+AJ41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+AJ30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+(AK63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+AK52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+AK41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+AK30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+(AL63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+AL52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+AL41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+AL30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,{"$f":"+Potencia!T63*$AN63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!U63*$AO63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!V63*$AP63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!W63*$AQ63*12*1000*(1-$C63)","v":0},0]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H146","v":"Cruz Roja"},{"$f":"+IF(B64=0,0,VLOOKUP(B64,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,1,null,{"$f":"+($J64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$J31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$J31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$J31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$J31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,{"$f":"+Potencia!T64*$K64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!U64*$K64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!V64*$K64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!W64*$K64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!T64*$K64*12*1000*(1-$C64)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+AI53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+AI42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+AI31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+(AJ64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+AJ53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+AJ42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+AJ31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+(AK64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+AK53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+AK42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+AK31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+(AL64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+AL53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+AL42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+AL31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,{"$f":"+Potencia!T64*$AN64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!U64*$AO64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!V64*$AP64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!W64*$AQ64*12*1000*(1-$C64)","v":0},0]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!H147","v":0},{"$f":"+IF(B65=0,0,VLOOKUP(B65,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M66:M75)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T65*$K65*12*1000*(1-$C65)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT66:AT75)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!H148","v":"Regular"},{"$f":"+IF(B66=0,0,VLOOKUP(B66,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J65","v":0},{"$f":"+K65","v":0},null,{"$f":"+($J66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$J55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$J22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$J33+Clientes!U66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$J33+Clientes!V66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$J33+Clientes!W66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},0,{"$f":"+Potencia!T66*$K66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!U66*$K66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!V66*$K66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!W66*$K66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!T66*$K66*12*1000*(1-$C66)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+AI55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+AI44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+AI33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+AI22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+(AJ66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*AJ55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*AJ44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*AJ33+Clientes!U66*Límites!$B$6*12*AJ22)*(1-$C66)*1000","v":0},{"$f":"+(AK66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*AK55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*AK44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*AK33+Clientes!V66*Límites!$B$6*12*AK22)*(1-$C66)*1000","v":0},{"$f":"+(AL66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*AL55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*AL44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*AL33+Clientes!W66*Límites!$B$6*12*AL22)*(1-$C66)*1000","v":0},0,{"$f":"+Potencia!T66*$AN66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!U66*$AO66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!V66*$AP66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!W66*$AQ66*12*1000*(1-$C66)","v":0},0]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!H149","v":"Agro"},{"$f":"+IF(B67=0,0,VLOOKUP(B67,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J66","v":0},0,null,{"$f":"+($J67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$J34+Clientes!T67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$J34+Clientes!U67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$J34+Clientes!V67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$J34+Clientes!W67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},0,{"$f":"+Potencia!T67*$K67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!U67*$K67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!V67*$K67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!W67*$K67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!T67*$K67*12*1000*(1-$C67)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*AI56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*AI45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*AI34+Clientes!T67*Límites!$B$6*12*AI23)*(1-$C67)*1000","v":0},{"$f":"+(AJ67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*AJ56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*AJ45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*AJ34+Clientes!U67*Límites!$B$6*12*AJ23)*(1-$C67)*1000","v":0},{"$f":"+(AK67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*AK56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*AK45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*AK34+Clientes!V67*Límites!$B$6*12*AK23)*(1-$C67)*1000","v":0},{"$f":"+(AL67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*AL56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*AL45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*AL34+Clientes!W67*Límites!$B$6*12*AL23)*(1-$C67)*1000","v":0},0,{"$f":"+Potencia!T67*$AN67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!U67*$AO67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!V67*$AP67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!W67*$AQ67*12*1000*(1-$C67)","v":0},0]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!H150","v":"Jub. 1"},{"$f":"+IF(B68=0,0,VLOOKUP(B68,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$J35+Clientes!T68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$J35+Clientes!U68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$J35+Clientes!V68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$J35+Clientes!W68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},0,{"$f":"+Potencia!T68*$K68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!U68*$K68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!V68*$K68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!W68*$K68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!T68*$K68*12*1000*(1-$C68)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*AI57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*AI46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*AI35+Clientes!T68*Límites!$B$6*12*AI24)*(1-$C68)*1000","v":0},{"$f":"+(AJ68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*AJ57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*AJ46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*AJ35+Clientes!U68*Límites!$B$6*12*AJ24)*(1-$C68)*1000","v":0},{"$f":"+(AK68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*AK57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*AK46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*AK35+Clientes!V68*Límites!$B$6*12*AK24)*(1-$C68)*1000","v":0},{"$f":"+(AL68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*AL57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*AL46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*AL35+Clientes!W68*Límites!$B$6*12*AL24)*(1-$C68)*1000","v":0},0,{"$f":"+Potencia!T68*$AN68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!U68*$AO68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!V68*$AP68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!W68*$AQ68*12*1000*(1-$C68)","v":0},0]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!H151","v":"Jub. 2"},{"$f":"+IF(B69=0,0,VLOOKUP(B69,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$J36+Clientes!T69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$J36+Clientes!U69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$J36+Clientes!V69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$J36+Clientes!W69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},0,{"$f":"+Potencia!T69*$K69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!U69*$K69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!V69*$K69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!W69*$K69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!T69*$K69*12*1000*(1-$C69)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*AI58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*AI47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*AI36+Clientes!T69*Límites!$B$6*12*AI25)*(1-$C69)*1000","v":0},{"$f":"+(AJ69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*AJ58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*AJ47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*AJ36+Clientes!U69*Límites!$B$6*12*AJ25)*(1-$C69)*1000","v":0},{"$f":"+(AK69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*AK58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*AK47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*AK36+Clientes!V69*Límites!$B$6*12*AK25)*(1-$C69)*1000","v":0},{"$f":"+(AL69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*AL58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*AL47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*AL36+Clientes!W69*Límites!$B$6*12*AL25)*(1-$C69)*1000","v":0},0,{"$f":"+Potencia!T69*$AN69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!U69*$AO69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!V69*$AP69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!W69*$AQ69*12*1000*(1-$C69)","v":0},0]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!H152","v":"Político"},{"$f":"+IF(B70=0,0,VLOOKUP(B70,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$J37+Clientes!T70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$J37+Clientes!U70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$J37+Clientes!V70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$J37+Clientes!W70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},0,{"$f":"+Potencia!T70*$K70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!U70*$K70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!V70*$K70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!W70*$K70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!T70*$K70*12*1000*(1-$C70)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*AI59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*AI48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*AI37+Clientes!T70*Límites!$B$6*12*AI26)*(1-$C70)*1000","v":0},{"$f":"+(AJ70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*AJ59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*AJ48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*AJ37+Clientes!U70*Límites!$B$6*12*AJ26)*(1-$C70)*1000","v":0},{"$f":"+(AK70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*AK59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*AK48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*AK37+Clientes!V70*Límites!$B$6*12*AK26)*(1-$C70)*1000","v":0},{"$f":"+(AL70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*AL59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*AL48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*AL37+Clientes!W70*Límites!$B$6*12*AL26)*(1-$C70)*1000","v":0},0,{"$f":"+Potencia!T70*$AN70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!U70*$AO70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!V70*$AP70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!W70*$AQ70*12*1000*(1-$C70)","v":0},0]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!H153","v":"x1"},{"$f":"+IF(B71=0,0,VLOOKUP(B71,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G70","v":0},1,null,0,0,null,{"$f":"+($J71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$J38+Clientes!T71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$J38+Clientes!U71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$J38+Clientes!V71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$J38+Clientes!W71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},0,{"$f":"+Potencia!T71*$K71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!U71*$K71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!V71*$K71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!W71*$K71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!T71*$K71*12*1000*(1-$C71)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*AI60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*AI49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*AI38+Clientes!T71*Límites!$B$6*12*AI27)*(1-$C71)*1000","v":0},{"$f":"+(AJ71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*AJ60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*AJ49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*AJ38+Clientes!U71*Límites!$B$6*12*AJ27)*(1-$C71)*1000","v":0},{"$f":"+(AK71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*AK60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*AK49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*AK38+Clientes!V71*Límites!$B$6*12*AK27)*(1-$C71)*1000","v":0},{"$f":"+(AL71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*AL60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*AL49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*AL38+Clientes!W71*Límites!$B$6*12*AL27)*(1-$C71)*1000","v":0},0,{"$f":"+Potencia!T71*$AN71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!U71*$AO71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!V71*$AP71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!W71*$AQ71*12*1000*(1-$C71)","v":0},0]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!H154","v":"x2"},{"$f":"+IF(B72=0,0,VLOOKUP(B72,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$J39+Clientes!T72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$J39+Clientes!U72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$J39+Clientes!V72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$J39+Clientes!W72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},0,{"$f":"+Potencia!T72*$K72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!U72*$K72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!V72*$K72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!W72*$K72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!T72*$K72*12*1000*(1-$C72)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*AI61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*AI50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*AI39+Clientes!T72*Límites!$B$6*12*AI28)*(1-$C72)*1000","v":0},{"$f":"+(AJ72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*AJ61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*AJ50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*AJ39+Clientes!U72*Límites!$B$6*12*AJ28)*(1-$C72)*1000","v":0},{"$f":"+(AK72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*AK61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*AK50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*AK39+Clientes!V72*Límites!$B$6*12*AK28)*(1-$C72)*1000","v":0},{"$f":"+(AL72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*AL61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*AL50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*AL39+Clientes!W72*Límites!$B$6*12*AL28)*(1-$C72)*1000","v":0},0,{"$f":"+Potencia!T72*$AN72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!U72*$AO72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!V72*$AP72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!W72*$AQ72*12*1000*(1-$C72)","v":0},0]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!H155","v":"Discap."},{"$f":"+IF(B73=0,0,VLOOKUP(B73,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$J40+Clientes!T73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$J40+Clientes!U73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$J40+Clientes!V73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$J40+Clientes!W73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},0,{"$f":"+Potencia!T73*$K73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!U73*$K73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!V73*$K73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!W73*$K73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!T73*$K73*12*1000*(1-$C73)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*AI62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*AI51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*AI40+Clientes!T73*Límites!$B$6*12*AI29)*(1-$C73)*1000","v":0},{"$f":"+(AJ73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*AJ62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*AJ51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*AJ40+Clientes!U73*Límites!$B$6*12*AJ29)*(1-$C73)*1000","v":0},{"$f":"+(AK73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*AK62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*AK51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*AK40+Clientes!V73*Límites!$B$6*12*AK29)*(1-$C73)*1000","v":0},{"$f":"+(AL73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*AL62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*AL51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*AL40+Clientes!W73*Límites!$B$6*12*AL29)*(1-$C73)*1000","v":0},0,{"$f":"+Potencia!T73*$AN73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!U73*$AO73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!V73*$AP73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!W73*$AQ73*12*1000*(1-$C73)","v":0},0]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H156","v":"Discapacitados 601-más"},{"$f":"+IF(B74=0,0,VLOOKUP(B74,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$J41+Clientes!T74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$J41+Clientes!U74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$J41+Clientes!V74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$J41+Clientes!W74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},0,{"$f":"+Potencia!T74*$K74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!U74*$K74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!V74*$K74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!W74*$K74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!T74*$K74*12*1000*(1-$C74)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*AI63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*AI52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*AI41+Clientes!T74*Límites!$B$6*12*AI30)*(1-$C74)*1000","v":0},{"$f":"+(AJ74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*AJ63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*AJ52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*AJ41+Clientes!U74*Límites!$B$6*12*AJ30)*(1-$C74)*1000","v":0},{"$f":"+(AK74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*AK63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*AK52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*AK41+Clientes!V74*Límites!$B$6*12*AK30)*(1-$C74)*1000","v":0},{"$f":"+(AL74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*AL63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*AL52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*AL41+Clientes!W74*Límites!$B$6*12*AL30)*(1-$C74)*1000","v":0},0,{"$f":"+Potencia!T74*$AN74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!U74*$AO74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!V74*$AP74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!W74*$AQ74*12*1000*(1-$C74)","v":0},0]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H157","v":"Cruz Roja"},{"$f":"+IF(B75=0,0,VLOOKUP(B75,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$J42+Clientes!T75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$J42+Clientes!U75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$J42+Clientes!V75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$J42+Clientes!W75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},0,{"$f":"+Potencia!T75*$K75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!U75*$K75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!V75*$K75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!W75*$K75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!T75*$K75*12*1000*(1-$C75)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*AI64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*AI53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*AI42+Clientes!T75*Límites!$B$6*12*AI31)*(1-$C75)*1000","v":0},{"$f":"+(AJ75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*AJ64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*AJ53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*AJ42+Clientes!U75*Límites!$B$6*12*AJ31)*(1-$C75)*1000","v":0},{"$f":"+(AK75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*AK64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*AK53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*AK42+Clientes!V75*Límites!$B$6*12*AK31)*(1-$C75)*1000","v":0},{"$f":"+(AL75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*AL64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*AL53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*AL42+Clientes!W75*Límites!$B$6*12*AL31)*(1-$C75)*1000","v":0},0,{"$f":"+Potencia!T75*$AN75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!U75*$AO75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!V75*$AP75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!W75*$AQ75*12*1000*(1-$C75)","v":0},0]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!H158","v":0},{"$f":"+IF(B76=0,0,VLOOKUP(B76,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,0,null,0,null,null,{"$f":"+SUM(M77:M79)","v":0},0,0,0,0,14104.344234823011,14683.972814743394,15342.371510409244,16070.207720736071,14104.344234823011,null,{"$f":"IF(M76=0,0,$E76*$F$3*$G76/M76)","v":0},{"$f":"IF(N76=0,0,$E76*$G$3*$G76/N76)","v":0},{"$f":"IF(O76=0,0,$E76*$H$3*$G76/O76)","v":0},{"$f":"IF(P76=0,0,$E76*$I$3*$G76/P76)","v":0},{"$f":"IF(Q76=0,0,$E76*$F$3*$G76/Q76)","v":0},{"$f":"IF(R76=0,0,$E76*$F$3*$H76/R76)","v":0},{"$f":"IF(S76=0,0,$E76*$G$3*$H76/S76)","v":0},{"$f":"IF(T76=0,0,$E76*$H$3*$H76/T76)","v":0},{"$f":"IF(U76=0,0,$E76*$I$3*$H76/U76)","v":0},{"$f":"IF(R76=0,0,$E76*$F$3*$H76/R76)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT77:AT79)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!H159","v":0},{"$f":"+IF(B77=0,0,VLOOKUP(B77,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E76","v":0},null,0,1,null,0,1,null,{"$f":"+$J77*Energía!Z77*(1-$C77)*1000","v":0},{"$f":"+$J77*Energía!AA77*(1-$C77)*1000","v":0},{"$f":"+$J77*Energía!AB77*(1-$C77)*1000","v":0},{"$f":"+$J77*Energía!AC77*(1-$C77)*1000","v":0},0,{"$f":"+Potencia!T77*$K77*12*1000*(1-$C77)","v":14104.344234823011},{"$f":"+Potencia!U77*$K77*12*1000*(1-$C77)","v":14683.972814743394},{"$f":"+Potencia!V77*$K77*12*1000*(1-$C77)","v":15342.371510409244},{"$f":"+Potencia!W77*$K77*12*1000*(1-$C77)","v":16070.207720736071},{"$f":"+Potencia!T77*$K77*12*1000*(1-$C77)","v":14104.344234823011},null,{"$f":"IF(M77=0,0,$E77*$F$3*$G77/M76)","v":0},{"$f":"IF(N77=0,0,$E77*$F$3*$G77/N76)","v":0},{"$f":"IF(O77=0,0,$E77*$F$3*$G77/O76)","v":0},{"$f":"IF(P77=0,0,$E77*$F$3*$G77/P76)","v":0},{"$f":"IF(Q77=0,0,$E77*$F$3*$G77/Q76)","v":0},{"$f":"IF(R77=0,0,$E77*$F$3*$H77/R76)","v":0},{"$f":"IF(S77=0,0,$E77*$F$3*$H77/S76)","v":0},{"$f":"IF(T77=0,0,$E77*$F$3*$H77/T76)","v":0},{"$f":"IF(U77=0,0,$E77*$F$3*$H77/U76)","v":0},{"$f":"IF(R77=0,0,$E77*$F$3*$H77/R76)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI77*Energía!Z77*(1-$C77)*1000","v":0},{"$f":"+AJ77*Energía!AA77*(1-$C77)*1000","v":0},{"$f":"+AK77*Energía!AB77*(1-$C77)*1000","v":0},{"$f":"+AL77*Energía!AC77*(1-$C77)*1000","v":0},0,{"$f":"+Potencia!T77*$AN77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!U77*$AO77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!V77*$AP77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!W77*$AQ77*12*1000*(1-$C77)","v":0},{"$f":"+AY77","v":0}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H160","v":0},{"$f":"+IF(B78=0,0,VLOOKUP(B78,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":0},null,0,0,null,0,0,null,{"$f":"+$J78*Energía!Z78*(1-$C78)*1000","v":0},{"$f":"+$J78*Energía!AA78*(1-$C78)*1000","v":0},{"$f":"+$J78*Energía!AB78*(1-$C78)*1000","v":0},{"$f":"+$J78*Energía!AC78*(1-$C78)*1000","v":0},{"$f":"+M78","v":0},{"$f":"+Potencia!T78*$K78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!U78*$K78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!V78*$K78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!W78*$K78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!T78*$K78*12*1000*(1-$C78)","v":0},null,{"$f":"IF(M78=0,0,$E78*$F$3*$G78/$M$76)","v":0},{"$f":"IF(N78=0,0,$E78*$F$3*$G78/$N$76)","v":0},{"$f":"IF(O78=0,0,$E78*$F$3*$G78/$O$76)","v":0},{"$f":"IF(P78=0,0,$E78*$F$3*$G78/$P$76)","v":0},{"$f":"IF(Q78=0,0,$E78*$F$3*$G78/$Q$76)","v":0},{"$f":"IF(R78=0,0,$E78*$F$3*$H78/$R$76)","v":0},{"$f":"IF(S78=0,0,$E78*$F$3*$H78/$S$76)","v":0},{"$f":"IF(T78=0,0,$E78*$F$3*$H78/$T$76)","v":0},{"$f":"IF(U78=0,0,$E78*$F$3*$H78/$U$76)","v":0},{"$f":"IF(R78=0,0,$E78*$F$3*$H78/$R$76)","v":0},null,{"$f":"+$J78*X78","v":0},{"$f":"+$J78*Y78","v":0},{"$f":"+$J78*Z78","v":0},{"$f":"+$J78*AA78","v":0},{"$f":"+$J78*AB78","v":0},{"$f":"+AC78*$K78","v":0},{"$f":"+AD78*$K78","v":0},{"$f":"+AE78*$K78","v":0},{"$f":"+AF78*$K78","v":0},{"$f":"+AC78*$K78","v":0},null,{"$f":"+AI78*Energía!Z78*(1-$C78)*1000","v":0},{"$f":"+AJ78*Energía!AA78*(1-$C78)*1000","v":0},{"$f":"+AK78*Energía!AB78*(1-$C78)*1000","v":0},{"$f":"+AL78*Energía!AC78*(1-$C78)*1000","v":0},{"$f":"+AT78","v":0},{"$f":"+Potencia!T78*$AN78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!U78*$AO78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!V78*$AP78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!W78*$AQ78*12*1000*(1-$C78)","v":0},{"$f":"+AY78","v":0}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H161","v":0},{"$f":"+IF(B79=0,0,VLOOKUP(B79,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":0},null,0,0,null,0,0,null,{"$f":"+$J79*Energía!Z79*(1-$C79)*1000","v":0},{"$f":"+$J79*Energía!AA79*(1-$C79)*1000","v":0},{"$f":"+$J79*Energía!AB79*(1-$C79)*1000","v":0},{"$f":"+$J79*Energía!AC79*(1-$C79)*1000","v":0},0,{"$f":"+Potencia!T79*$K79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!U79*$K79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!V79*$K79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!W79*$K79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!T79*$K79*12*1000*(1-$C79)","v":0},null,{"$f":"IF(M79=0,0,$E79*$F$3*$G79/$M$76)","v":0},{"$f":"IF(N79=0,0,$E79*$F$3*$G79/$N$76)","v":0},{"$f":"IF(O79=0,0,$E79*$F$3*$G79/$O$76)","v":0},{"$f":"IF(P79=0,0,$E79*$F$3*$G79/$P$76)","v":0},{"$f":"IF(Q79=0,0,$E79*$F$3*$G79/$Q$76)","v":0},{"$f":"IF(R79=0,0,$E79*$F$3*$H79/$R$76)","v":0},{"$f":"IF(S79=0,0,$E79*$F$3*$H79/$S$76)","v":0},{"$f":"IF(T79=0,0,$E79*$F$3*$H79/$T$76)","v":0},{"$f":"IF(U79=0,0,$E79*$F$3*$H79/$U$76)","v":0},{"$f":"IF(R79=0,0,$E79*$F$3*$H79/$R$76)","v":0},null,{"$f":"+$J79*X79","v":0},{"$f":"+$J79*Y79","v":0},{"$f":"+$J79*Z79","v":0},{"$f":"+$J79*AA79","v":0},{"$f":"+$J79*AB79","v":0},{"$f":"+AC79*$K79","v":0},{"$f":"+AD79*$K79","v":0},{"$f":"+AE79*$K79","v":0},{"$f":"+AF79*$K79","v":0},0,null,{"$f":"+AI79*Energía!Z79*(1-$C79)*1000","v":0},{"$f":"+AJ79*Energía!AA79*(1-$C79)*1000","v":0},{"$f":"+AK79*Energía!AB79*(1-$C79)*1000","v":0},{"$f":"+AL79*Energía!AC79*(1-$C79)*1000","v":0},0,{"$f":"+Potencia!T79*$AN79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!U79*$AO79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!V79*$AP79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!W79*$AQ79*12*1000*(1-$C79)","v":0},0]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!H162","v":0},{"$f":"+IF(B80=0,0,VLOOKUP(B80,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,null,null,{"$f":"+SUM(M81,M92,M103,M114,M125)","v":0},0,0,0,0,550065.92244274984,572666.2957873831,598338.28034223698,626717.2833579171,{"$f":"+Potencia!T80*$K80*12*1000*(1-$C80)","v":0},null,{"$f":"IF(M80=0,0,$E80*$F$3*$G80/$Q$80)","v":0},{"$f":"IF(N80=0,0,$E80*$G$3*$G80/$N$80)","v":0},{"$f":"IF(O80=0,0,$E80*$H$3*$G80/$O$80)","v":0},{"$f":"IF(P80=0,0,$E80*$I$3*$G80/$P$80)","v":0},{"$f":"IF(Q80=0,0,$E80*$F$3*$G80/$Q$80)","v":0},{"$f":"IF(R80=0,0,$E80*$F$3*$H80/$R$80)","v":0},{"$f":"IF(S80=0,0,$E80*$G$3*$H80/$S$80)","v":0},{"$f":"IF(T80=0,0,$E80*$H$3*$H80/$T$80)","v":0},{"$f":"IF(U80=0,0,$E80*$I$3*$H80/$U$80)","v":0},{"$f":"IF(R80=0,0,$E80*$F$3*$H80/$R$80)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"+AC80*$K80","v":0},null,{"$f":"+SUM(AT81,AT92,AT103,AT114,AT125)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H163","v":0},{"$f":"+IF(B81=0,0,VLOOKUP(B81,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0},null,{"$f":"+G80","v":0},1,null,0,1,null,{"$f":"+SUM(M82:M91)","v":0},{"$f":"+SUM(N82:N91)","v":0},{"$f":"+SUM(O82:O91)","v":0},{"$f":"+SUM(P82:P91)","v":0},{"$f":"+SUM(Q82:Q91)","v":0},185110.30307464759,192712.55216292458,201348.2038144292,210894.150112553,185110.30307464759,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT82:AT91)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!H164","v":"Regular"},{"$f":"+IF(B82=0,0,VLOOKUP(B82,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J81","v":0},{"$f":"+K81","v":1},null,{"$f":"+$J82*Energía!Z82*(1-$C82)*1000","v":0},{"$f":"+$J82*Energía!AA82*(1-$C82)*1000","v":0},{"$f":"+$J82*Energía!AB82*(1-$C82)*1000","v":0},{"$f":"+$J82*Energía!AC82*(1-$C82)*1000","v":0},{"$f":"+M82","v":0},{"$f":"+Potencia!T82*$K82*12*1000*(1-$C82)","v":183467.94354890683},{"$f":"+Potencia!U82*$K82*12*1000*(1-$C82)","v":191002.69864357627},{"$f":"+Potencia!V82*$K82*12*1000*(1-$C82)","v":199561.68403172551},{"$f":"+Potencia!W82*$K82*12*1000*(1-$C82)","v":209022.87851769075},{"$f":"+Potencia!T82*$K82*12*1000*(1-$C82)","v":183467.94354890683},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI82*Energía!Z82*(1-$C82)*1000","v":0},{"$f":"+AJ82*Energía!AA82*(1-$C82)*1000","v":0},{"$f":"+AK82*Energía!AB82*(1-$C82)*1000","v":0},{"$f":"+AL82*Energía!AC82*(1-$C82)*1000","v":0},{"$f":"+AT82","v":0},{"$f":"+Potencia!T82*$AN82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!U82*$AO82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!V82*$AP82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!W82*$AQ82*12*1000*(1-$C82)","v":0},0]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!H165","v":"Agro"},{"$f":"+IF(B83=0,0,VLOOKUP(B83,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J82","v":0},1,null,{"$f":"+$J83*Energía!Z83*(1-$C83)*1000","v":0},{"$f":"+$J83*Energía!AA83*(1-$C83)*1000","v":0},{"$f":"+$J83*Energía!AB83*(1-$C83)*1000","v":0},{"$f":"+$J83*Energía!AC83*(1-$C83)*1000","v":0},0,{"$f":"+Potencia!T83*$K83*12*1000*(1-$C83)","v":1642.3595257407519},{"$f":"+Potencia!U83*$K83*12*1000*(1-$C83)","v":1709.8535193483021},{"$f":"+Potencia!V83*$K83*12*1000*(1-$C83)","v":1786.5197827036975},{"$f":"+Potencia!W83*$K83*12*1000*(1-$C83)","v":1871.2715948622526},{"$f":"+Potencia!T83*$K83*12*1000*(1-$C83)","v":1642.3595257407519},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI83*Energía!Z83*(1-$C83)*1000","v":0},{"$f":"+AJ83*Energía!AA83*(1-$C83)*1000","v":0},{"$f":"+AK83*Energía!AB83*(1-$C83)*1000","v":0},{"$f":"+AL83*Energía!AC83*(1-$C83)*1000","v":0},0,{"$f":"+Potencia!T83*$AN83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!U83*$AO83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!V83*$AP83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!W83*$AQ83*12*1000*(1-$C83)","v":0},0]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!H166","v":"Jub. 1"},{"$f":"+IF(B84=0,0,VLOOKUP(B84,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,{"$f":"+G83","v":0},1,null,0,1,null,{"$f":"+$J84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AC84*(1-$C84)*1000","v":0},0,{"$f":"+Potencia!T84*$K84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!U84*$K84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!V84*$K84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!W84*$K84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!T84*$K84*12*1000*(1-$C84)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+AJ84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+AK84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+AL84*Energía!AC84*(1-$C84)*1000","v":0},0,{"$f":"+Potencia!T84*$AN84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!U84*$AO84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!V84*$AP84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!W84*$AQ84*12*1000*(1-$C84)","v":0},0]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!H167","v":"Jub. 2"},{"$f":"+IF(B85=0,0,VLOOKUP(B85,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+$J85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},0,{"$f":"+Potencia!T85*$K85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!U85*$K85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!V85*$K85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!W85*$K85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!T85*$K85*12*1000*(1-$C85)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+AJ85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+AK85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+AL85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},0,{"$f":"+Potencia!T85*$AN85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!U85*$AO85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!V85*$AP85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!W85*$AQ85*12*1000*(1-$C85)","v":0},0]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!H168","v":"Político"},{"$f":"+IF(B86=0,0,VLOOKUP(B86,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,1,null,{"$f":"+$J86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AC86*(1-$C86)*1000","v":0},0,{"$f":"+Potencia!T86*$K86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!U86*$K86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!V86*$K86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!W86*$K86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!T86*$K86*12*1000*(1-$C86)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+AJ86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+AK86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+AL86*Energía!AC86*(1-$C86)*1000","v":0},0,{"$f":"+Potencia!T86*$AN86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!U86*$AO86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!V86*$AP86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!W86*$AQ86*12*1000*(1-$C86)","v":0},0]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!H169","v":"x1"},{"$f":"+IF(B87=0,0,VLOOKUP(B87,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E86","v":0},null,0,1,null,0,1,null,{"$f":"+$J87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AC87*(1-$C87)*1000","v":0},0,{"$f":"+Potencia!T87*$K87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!U87*$K87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!V87*$K87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!W87*$K87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!T87*$K87*12*1000*(1-$C87)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+AJ87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+AK87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+AL87*Energía!AC87*(1-$C87)*1000","v":0},0,{"$f":"+Potencia!T87*$AN87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!U87*$AO87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!V87*$AP87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!W87*$AQ87*12*1000*(1-$C87)","v":0},0]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!H170","v":"x2"},{"$f":"+IF(B88=0,0,VLOOKUP(B88,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,1,null,{"$f":"+$J88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,{"$f":"+Potencia!T88*$K88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!U88*$K88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!V88*$K88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!W88*$K88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!T88*$K88*12*1000*(1-$C88)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+AJ88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+AK88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+AL88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,{"$f":"+Potencia!T88*$AN88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!U88*$AO88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!V88*$AP88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!W88*$AQ88*12*1000*(1-$C88)","v":0},0]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!H171","v":"Discap."},{"$f":"+IF(B89=0,0,VLOOKUP(B89,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+$J89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AC89*(1-$C89)*1000","v":0},0,{"$f":"+Potencia!T89*$K89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!U89*$K89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!V89*$K89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!W89*$K89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!T89*$K89*12*1000*(1-$C89)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+AJ89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+AK89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+AL89*Energía!AC89*(1-$C89)*1000","v":0},0,{"$f":"+Potencia!T89*$AN89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!U89*$AO89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!V89*$AP89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!W89*$AQ89*12*1000*(1-$C89)","v":0},0]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H172","v":"Discapacitados 601-más"},{"$f":"+IF(B90=0,0,VLOOKUP(B90,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+$J90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,{"$f":"+Potencia!T90*$K90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!U90*$K90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!V90*$K90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!W90*$K90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!T90*$K90*12*1000*(1-$C90)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+AJ90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+AK90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+AL90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,{"$f":"+Potencia!T90*$AN90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!U90*$AO90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!V90*$AP90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!W90*$AQ90*12*1000*(1-$C90)","v":0},0]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H173","v":"Cruz Roja"},{"$f":"+IF(B91=0,0,VLOOKUP(B91,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,1,null,{"$f":"+$J91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AC91*(1-$C91)*1000","v":0},0,{"$f":"+Potencia!T91*$K91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!U91*$K91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!V91*$K91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!W91*$K91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!T91*$K91*12*1000*(1-$C91)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+AJ91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+AK91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+AL91*Energía!AC91*(1-$C91)*1000","v":0},0,{"$f":"+Potencia!T91*$AN91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!U91*$AO91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!V91*$AP91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!W91*$AQ91*12*1000*(1-$C91)","v":0},0]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H174","v":0},{"$f":"+IF(B92=0,0,VLOOKUP(B92,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,1,null,{"$f":"+SUM(M93:M102)","v":0},{"$f":"+SUM(N93:N102)","v":0},{"$f":"+SUM(O93:O102)","v":0},{"$f":"+SUM(P93:P102)","v":0},{"$f":"+SUM(Q93:Q102)","v":0},153002.38267110649,159290.13007116859,166432.36706618668,174327.85462096208,153002.38267110649,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT93:AT102)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!H175","v":"Regular"},{"$f":"+IF(B93=0,0,VLOOKUP(B93,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J92","v":0},{"$f":"+K92","v":1},null,{"$f":"+($J93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$J82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($J93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$J82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($J93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$J82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($J93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$J82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":0},0,{"$f":"+Potencia!T93*$K93*12*1000*(1-$C93)","v":152267.34064560014},{"$f":"+Potencia!U93*$K93*12*1000*(1-$C93)","v":158524.88094362809},{"$f":"+Potencia!V93*$K93*12*1000*(1-$C93)","v":165632.80576483678},{"$f":"+Potencia!W93*$K93*12*1000*(1-$C93)","v":173490.36243864612},{"$f":"+Potencia!T93*$K93*12*1000*(1-$C93)","v":152267.34064560014},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+AI82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+(AJ93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+AJ82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+(AK93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+AK82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+(AL93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+AL82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":0},0,{"$f":"+Potencia!T93*$AN93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!U93*$AO93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!V93*$AP93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!W93*$AQ93*12*1000*(1-$C93)","v":0},0]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!H176","v":"Agro"},{"$f":"+IF(B94=0,0,VLOOKUP(B94,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J93","v":0},1,null,{"$f":"+($J94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$J83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($J94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$J83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($J94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$J83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($J94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$J83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":0},0,{"$f":"+Potencia!T94*$K94*12*1000*(1-$C94)","v":735.0420255063508},{"$f":"+Potencia!U94*$K94*12*1000*(1-$C94)","v":765.24912754049922},{"$f":"+Potencia!V94*$K94*12*1000*(1-$C94)","v":799.5613013499069},{"$f":"+Potencia!W94*$K94*12*1000*(1-$C94)","v":837.49218231597331},{"$f":"+Potencia!T94*$K94*12*1000*(1-$C94)","v":735.0420255063508},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+AI83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+(AJ94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+AJ83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+(AK94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+AK83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+(AL94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+AL83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":0},0,{"$f":"+Potencia!T94*$AN94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!U94*$AO94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!V94*$AP94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!W94*$AQ94*12*1000*(1-$C94)","v":0},0]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!H177","v":"Jub. 1"},{"$f":"+IF(B95=0,0,VLOOKUP(B95,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+($J95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$J84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$J84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$J84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$J84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,{"$f":"+Potencia!T95*$K95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!U95*$K95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!V95*$K95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!W95*$K95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!T95*$K95*12*1000*(1-$C95)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+AI84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+(AJ95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+AJ84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+(AK95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+AK84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+(AL95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+AL84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,{"$f":"+Potencia!T95*$AN95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!U95*$AO95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!V95*$AP95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!W95*$AQ95*12*1000*(1-$C95)","v":0},0]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!H178","v":"Jub. 2"},{"$f":"+IF(B96=0,0,VLOOKUP(B96,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+($J96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$J85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$J85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$J85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$J85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},0,{"$f":"+Potencia!T96*$K96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!U96*$K96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!V96*$K96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!W96*$K96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!T96*$K96*12*1000*(1-$C96)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+AI85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+(AJ96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+AJ85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+(AK96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+AK85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+(AL96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+AL85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},0,{"$f":"+Potencia!T96*$AN96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!U96*$AO96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!V96*$AP96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!W96*$AQ96*12*1000*(1-$C96)","v":0},0]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!H179","v":"Político"},{"$f":"+IF(B97=0,0,VLOOKUP(B97,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,1,null,{"$f":"+($J97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$J86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$J86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$J86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$J86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},0,{"$f":"+Potencia!T97*$K97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!U97*$K97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!V97*$K97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!W97*$K97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!T97*$K97*12*1000*(1-$C97)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+AI86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+(AJ97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+AJ86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+(AK97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+AK86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+(AL97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+AL86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},0,{"$f":"+Potencia!T97*$AN97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!U97*$AO97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!V97*$AP97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!W97*$AQ97*12*1000*(1-$C97)","v":0},0]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!H180","v":"x1"},{"$f":"+IF(B98=0,0,VLOOKUP(B98,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,1,null,{"$f":"+($J98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$J87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$J87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$J87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$J87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,{"$f":"+Potencia!T98*$K98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!U98*$K98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!V98*$K98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!W98*$K98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!T98*$K98*12*1000*(1-$C98)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+AI87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+(AJ98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+AJ87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+(AK98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+AK87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+(AL98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+AL87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,{"$f":"+Potencia!T98*$AN98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!U98*$AO98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!V98*$AP98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!W98*$AQ98*12*1000*(1-$C98)","v":0},0]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!H181","v":"x2"},{"$f":"+IF(B99=0,0,VLOOKUP(B99,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,1,null,{"$f":"+($J99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$J88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$J88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$J88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$J88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,{"$f":"+Potencia!T99*$K99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!U99*$K99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!V99*$K99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!W99*$K99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!T99*$K99*12*1000*(1-$C99)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+AI88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+(AJ99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+AJ88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+(AK99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+AK88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+(AL99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+AL88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,{"$f":"+Potencia!T99*$AN99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!U99*$AO99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!V99*$AP99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!W99*$AQ99*12*1000*(1-$C99)","v":0},0]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!H182","v":"Discap."},{"$f":"+IF(B100=0,0,VLOOKUP(B100,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,{"$f":"+G99","v":0},1,null,0,1,null,{"$f":"+($J100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$J89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$J89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$J89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$J89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,{"$f":"+Potencia!T100*$K100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!U100*$K100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!V100*$K100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!W100*$K100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!T100*$K100*12*1000*(1-$C100)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+AI89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+(AJ100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+AJ89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+(AK100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+AK89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+(AL100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+AL89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,{"$f":"+Potencia!T100*$AN100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!U100*$AO100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!V100*$AP100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!W100*$AQ100*12*1000*(1-$C100)","v":0},0]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H183","v":"Discapacitados 601-más"},{"$f":"+IF(B101=0,0,VLOOKUP(B101,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+($J101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$J90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$J90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$J90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$J90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,{"$f":"+Potencia!T101*$K101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!U101*$K101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!V101*$K101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!W101*$K101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!T101*$K101*12*1000*(1-$C101)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+AI90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+(AJ101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+AJ90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+(AK101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+AK90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+(AL101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+AL90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,{"$f":"+Potencia!T101*$AN101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!U101*$AO101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!V101*$AP101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!W101*$AQ101*12*1000*(1-$C101)","v":0},0]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H184","v":"Cruz Roja"},{"$f":"+IF(B102=0,0,VLOOKUP(B102,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,1,null,{"$f":"+($J102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$J91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$J91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$J91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$J91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,{"$f":"+Potencia!T102*$K102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!U102*$K102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!V102*$K102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!W102*$K102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!T102*$K102*12*1000*(1-$C102)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+AI91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+(AJ102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+AJ91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+(AK102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+AK91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+(AL102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+AL91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,{"$f":"+Potencia!T102*$AN102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!U102*$AO102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!V102*$AP102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!W102*$AQ102*12*1000*(1-$C102)","v":0},0]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H185","v":0},{"$f":"+IF(B103=0,0,VLOOKUP(B103,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,1,null,{"$f":"+SUM(M104:M113)","v":0},{"$f":"+SUM(N104:N113)","v":0},{"$f":"+SUM(O104:O113)","v":0},{"$f":"+SUM(P104:P113)","v":0},{"$f":"+SUM(Q104:Q113)","v":0},55176.509940970143,57444.02990287562,60019.700318437091,62867.011843587221,55176.509940970143,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT104:AT113)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!H186","v":"Regular"},{"$f":"+IF(B104=0,0,VLOOKUP(B104,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J103","v":0},{"$f":"+K103","v":1},null,{"$f":"+($J104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$J82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($J104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$J82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($J104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$J82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($J104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$J82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":0},0,{"$f":"+Potencia!T104*$K104*12*1000*(1-$C104)","v":55176.509940970143},{"$f":"+Potencia!U104*$K104*12*1000*(1-$C104)","v":57444.02990287562},{"$f":"+Potencia!V104*$K104*12*1000*(1-$C104)","v":60019.700318437091},{"$f":"+Potencia!W104*$K104*12*1000*(1-$C104)","v":62867.011843587221},{"$f":"+Potencia!T104*$K104*12*1000*(1-$C104)","v":55176.509940970143},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+AI93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+AI82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+(AJ104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+AJ93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+AJ82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+(AK104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+AK93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+AK82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+(AL104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+AL93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+AL82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":0},0,{"$f":"+Potencia!T104*$AN104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!U104*$AO104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!V104*$AP104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!W104*$AQ104*12*1000*(1-$C104)","v":0},0]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!H187","v":"Agro"},{"$f":"+IF(B105=0,0,VLOOKUP(B105,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J104","v":0},1,null,{"$f":"+($J105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$J83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$J83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$J83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$J83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":0},0,{"$f":"+Potencia!T105*$K105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!U105*$K105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!V105*$K105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!W105*$K105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!T105*$K105*12*1000*(1-$C105)","v":0},null,{"$f":"IF(M105=0,0,$E105*$F$3*$G105/$Q$80)*0+X103","v":0},{"$f":"IF(N105=0,0,$E105*$F$3*$G105/$Q$80)*0+Y103","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+AI94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+AI83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+(AJ105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+AJ94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+AJ83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+(AK105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+AK94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+AK83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+(AL105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+AL94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+AL83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":0},0,{"$f":"+Potencia!T105*$AN105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!U105*$AO105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!V105*$AP105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!W105*$AQ105*12*1000*(1-$C105)","v":0},0]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!H188","v":"Jub. 1"},{"$f":"+IF(B106=0,0,VLOOKUP(B106,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+($J106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$J84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$J84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$J84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$J84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,{"$f":"+Potencia!T106*$K106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!U106*$K106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!V106*$K106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!W106*$K106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!T106*$K106*12*1000*(1-$C106)","v":0},null,{"$f":"IF(M106=0,0,$E106*$F$3*$G106/$Q$80)","v":0},{"$f":"IF(N106=0,0,$E106*$G$3*$G106/$N$80)","v":0},{"$f":"IF(O106=0,0,$E106*$H$3*$G106/$O$80)","v":0},{"$f":"IF(P106=0,0,$E106*$I$3*$G106/$P$80)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+AI95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+AI84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+(AJ106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+AJ95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+AJ84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+(AK106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+AK95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+AK84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+(AL106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+AL95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+AL84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,{"$f":"+Potencia!T106*$AN106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!U106*$AO106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!V106*$AP106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!W106*$AQ106*12*1000*(1-$C106)","v":0},0]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!H189","v":"Jub. 2"},{"$f":"+IF(B107=0,0,VLOOKUP(B107,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+($J107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$J85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$J85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$J85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$J85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,{"$f":"+Potencia!T107*$K107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!U107*$K107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!V107*$K107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!W107*$K107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!T107*$K107*12*1000*(1-$C107)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+AI96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+AI85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+(AJ107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+AJ96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+AJ85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+(AK107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+AK96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+AK85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+(AL107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+AL96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+AL85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,{"$f":"+Potencia!T107*$AN107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!U107*$AO107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!V107*$AP107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!W107*$AQ107*12*1000*(1-$C107)","v":0},0]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!H190","v":"Político"},{"$f":"+IF(B108=0,0,VLOOKUP(B108,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,1,null,{"$f":"+($J108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$J86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$J86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$J86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$J86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,{"$f":"+Potencia!T108*$K108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!U108*$K108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!V108*$K108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!W108*$K108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!T108*$K108*12*1000*(1-$C108)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+AI97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+AI86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+(AJ108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+AJ97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+AJ86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+(AK108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+AK97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+AK86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+(AL108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+AL97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+AL86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,{"$f":"+Potencia!T108*$AN108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!U108*$AO108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!V108*$AP108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!W108*$AQ108*12*1000*(1-$C108)","v":0},0]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!H191","v":"x1"},{"$f":"+IF(B109=0,0,VLOOKUP(B109,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,1,null,{"$f":"+($J109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$J87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$J87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$J87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$J87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,{"$f":"+Potencia!T109*$K109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!U109*$K109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!V109*$K109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!W109*$K109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!T109*$K109*12*1000*(1-$C109)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+AI98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+AI87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+(AJ109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+AJ98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+AJ87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+(AK109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+AK98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+AK87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+(AL109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+AL98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+AL87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,{"$f":"+Potencia!T109*$AN109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!U109*$AO109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!V109*$AP109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!W109*$AQ109*12*1000*(1-$C109)","v":0},0]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!H192","v":"x2"},{"$f":"+IF(B110=0,0,VLOOKUP(B110,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,1,null,{"$f":"+($J110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$J88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$J88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$J88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$J88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,{"$f":"+Potencia!T110*$K110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!U110*$K110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!V110*$K110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!W110*$K110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!T110*$K110*12*1000*(1-$C110)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+AI99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+AI88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+(AJ110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+AJ99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+AJ88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+(AK110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+AK99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+AK88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+(AL110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+AL99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+AL88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,{"$f":"+Potencia!T110*$AN110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!U110*$AO110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!V110*$AP110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!W110*$AQ110*12*1000*(1-$C110)","v":0},0]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!H193","v":"Discap."},{"$f":"+IF(B111=0,0,VLOOKUP(B111,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+($J111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$J89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$J89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$J89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$J89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,{"$f":"+Potencia!T111*$K111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!U111*$K111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!V111*$K111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!W111*$K111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!T111*$K111*12*1000*(1-$C111)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+AI100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+AI89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+(AJ111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+AJ100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+AJ89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+(AK111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+AK100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+AK89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+(AL111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+AL100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+AL89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,{"$f":"+Potencia!T111*$AN111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!U111*$AO111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!V111*$AP111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!W111*$AQ111*12*1000*(1-$C111)","v":0},0]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H194","v":"Discapacitados 601-más"},{"$f":"+IF(B112=0,0,VLOOKUP(B112,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+($J112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$J90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$J90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$J90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$J90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,{"$f":"+Potencia!T112*$K112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!U112*$K112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!V112*$K112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!W112*$K112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!T112*$K112*12*1000*(1-$C112)","v":0},null,0,0,0,0,{"$f":"IF(Q112=0,0,$E112*$F$3*$G112/$Q$80)","v":0},{"$f":"IF(R112=0,0,$E112*$F$3*$H112/$R$80)","v":0},{"$f":"IF(S112=0,0,$E112*$G$3*$H112/$S$80)","v":0},{"$f":"IF(T112=0,0,$E112*$H$3*$H112/$T$80)","v":0},{"$f":"IF(U112=0,0,$E112*$I$3*$H112/$U$80)","v":0},{"$f":"IF(R112=0,0,$E112*$F$3*$H112/$R$80)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+AI101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+AI90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+(AJ112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+AJ101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+AJ90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+(AK112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+AK101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+AK90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+(AL112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+AL101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+AL90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,{"$f":"+Potencia!T112*$AN112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!U112*$AO112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!V112*$AP112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!W112*$AQ112*12*1000*(1-$C112)","v":0},0]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H195","v":"Cruz Roja"},{"$f":"+IF(B113=0,0,VLOOKUP(B113,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,1,null,{"$f":"+($J113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$J91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$J91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$J91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$J91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,{"$f":"+Potencia!T113*$K113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!U113*$K113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!V113*$K113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!W113*$K113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!T113*$K113*12*1000*(1-$C113)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+AI102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+AI91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+(AJ113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+AJ102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+AJ91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+(AK113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+AK102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+AK91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+(AL113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+AL102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+AL91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,{"$f":"+Potencia!T113*$AN113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!U113*$AO113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!V113*$AP113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!W113*$AQ113*12*1000*(1-$C113)","v":0},0]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H196","v":0},{"$f":"+IF(B114=0,0,VLOOKUP(B114,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,1,null,{"$f":"+SUM(M115:M124)","v":0},{"$f":"+SUM(N115:N124)","v":0},{"$f":"+SUM(O115:O124)","v":0},{"$f":"+SUM(P115:P124)","v":0},{"$f":"+SUM(Q115:Q124)","v":0},156776.7267560256,163219.58365041437,170538.00914318406,178628.26678081485,156776.7267560256,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT115:AT124)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!H197","v":"Regular"},{"$f":"+IF(B115=0,0,VLOOKUP(B115,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J114","v":0},{"$f":"+K114","v":1},null,{"$f":"+($J115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$J82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($J115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$J82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($J115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$J82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($J115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$J82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":0},0,{"$f":"+Potencia!T115*$K115*12*1000*(1-$C115)","v":156776.7267560256},{"$f":"+Potencia!U115*$K115*12*1000*(1-$C115)","v":163219.58365041437},{"$f":"+Potencia!V115*$K115*12*1000*(1-$C115)","v":170538.00914318406},{"$f":"+Potencia!W115*$K115*12*1000*(1-$C115)","v":178628.26678081485},{"$f":"+Potencia!T115*$K115*12*1000*(1-$C115)","v":156776.7267560256},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+AI104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+AI93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+AI82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+(AJ115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+AJ104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+AJ93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+AJ82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+(AK115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+AK104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+AK93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+AK82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+(AL115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+AL104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+AL93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+AL82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":0},0,{"$f":"+Potencia!T115*$AN115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!U115*$AO115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!V115*$AP115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!W115*$AQ115*12*1000*(1-$C115)","v":0},0]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!H198","v":"Agro"},{"$f":"+IF(B116=0,0,VLOOKUP(B116,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,{"$f":"+G115","v":0},1,null,{"$f":"+J115","v":0},1,null,{"$f":"+($J116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$J83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$J83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$J83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$J83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},0,{"$f":"+Potencia!T116*$K116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!U116*$K116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!V116*$K116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!W116*$K116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!T116*$K116*12*1000*(1-$C116)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+AI105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+AI94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+AI83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+(AJ116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+AJ105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+AJ94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+AJ83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+(AK116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+AK105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+AK94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+AK83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+(AL116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+AL105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+AL94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+AL83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},0,{"$f":"+Potencia!T116*$AN116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!U116*$AO116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!V116*$AP116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!W116*$AQ116*12*1000*(1-$C116)","v":0},0]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!H199","v":"Jub. 1"},{"$f":"+IF(B117=0,0,VLOOKUP(B117,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+($J117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$J84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$J84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$J84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$J84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,{"$f":"+Potencia!T117*$K117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!U117*$K117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!V117*$K117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!W117*$K117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!T117*$K117*12*1000*(1-$C117)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+AI106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+AI95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+AI84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+(AJ117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+AJ106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+AJ95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+AJ84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+(AK117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+AK106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+AK95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+AK84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+(AL117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+AL106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+AL95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+AL84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,{"$f":"+Potencia!T117*$AN117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!U117*$AO117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!V117*$AP117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!W117*$AQ117*12*1000*(1-$C117)","v":0},0]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!H200","v":"Jub. 2"},{"$f":"+IF(B118=0,0,VLOOKUP(B118,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+($J118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$J85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$J85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$J85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$J85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,{"$f":"+Potencia!T118*$K118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!U118*$K118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!V118*$K118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!W118*$K118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!T118*$K118*12*1000*(1-$C118)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+AI107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+AI96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+AI85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+(AJ118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+AJ107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+AJ96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+AJ85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+(AK118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+AK107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+AK96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+AK85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+(AL118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+AL107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+AL96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+AL85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,{"$f":"+Potencia!T118*$AN118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!U118*$AO118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!V118*$AP118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!W118*$AQ118*12*1000*(1-$C118)","v":0},0]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!H201","v":"Político"},{"$f":"+IF(B119=0,0,VLOOKUP(B119,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,1,null,{"$f":"+($J119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$J86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$J86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$J86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$J86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,{"$f":"+Potencia!T119*$K119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!U119*$K119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!V119*$K119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!W119*$K119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!T119*$K119*12*1000*(1-$C119)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+AI108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+AI97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+AI86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+(AJ119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+AJ108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+AJ97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+AJ86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+(AK119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+AK108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+AK97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+AK86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+(AL119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+AL108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+AL97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+AL86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,{"$f":"+Potencia!T119*$AN119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!U119*$AO119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!V119*$AP119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!W119*$AQ119*12*1000*(1-$C119)","v":0},0]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!H202","v":"x1"},{"$f":"+IF(B120=0,0,VLOOKUP(B120,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,1,null,{"$f":"+($J120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$J87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$J87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$J87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$J87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,{"$f":"+Potencia!T120*$K120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!U120*$K120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!V120*$K120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!W120*$K120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!T120*$K120*12*1000*(1-$C120)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+AI109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+AI98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+AI87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+(AJ120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+AJ109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+AJ98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+AJ87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+(AK120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+AK109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+AK98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+AK87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+(AL120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+AL109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+AL98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+AL87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,{"$f":"+Potencia!T120*$AN120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!U120*$AO120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!V120*$AP120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!W120*$AQ120*12*1000*(1-$C120)","v":0},0]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!H203","v":"x2"},{"$f":"+IF(B121=0,0,VLOOKUP(B121,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,1,null,{"$f":"+($J121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$J88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$J88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$J88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$J88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,{"$f":"+Potencia!T121*$K121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!U121*$K121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!V121*$K121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!W121*$K121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!T121*$K121*12*1000*(1-$C121)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+AI110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+AI99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+AI88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+(AJ121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+AJ110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+AJ99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+AJ88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+(AK121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+AK110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+AK99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+AK88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+(AL121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+AL110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+AL99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+AL88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,{"$f":"+Potencia!T121*$AN121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!U121*$AO121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!V121*$AP121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!W121*$AQ121*12*1000*(1-$C121)","v":0},0]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!H204","v":"Discap."},{"$f":"+IF(B122=0,0,VLOOKUP(B122,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+($J122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$J89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$J89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$J89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$J89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,{"$f":"+Potencia!T122*$K122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!U122*$K122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!V122*$K122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!W122*$K122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!T122*$K122*12*1000*(1-$C122)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+AI111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+AI100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+AI89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+(AJ122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+AJ111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+AJ100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+AJ89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+(AK122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+AK111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+AK100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+AK89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+(AL122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+AL111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+AL100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+AL89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,{"$f":"+Potencia!T122*$AN122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!U122*$AO122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!V122*$AP122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!W122*$AQ122*12*1000*(1-$C122)","v":0},0]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H205","v":"Discapacitados 601-más"},{"$f":"+IF(B123=0,0,VLOOKUP(B123,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+($J123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$J90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$J90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$J90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$J90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,{"$f":"+Potencia!T123*$K123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!U123*$K123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!V123*$K123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!W123*$K123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!T123*$K123*12*1000*(1-$C123)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+AI112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+AI101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+AI90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+(AJ123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+AJ112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+AJ101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+AJ90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+(AK123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+AK112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+AK101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+AK90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+(AL123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+AL112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+AL101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+AL90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,{"$f":"+Potencia!T123*$AN123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!U123*$AO123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!V123*$AP123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!W123*$AQ123*12*1000*(1-$C123)","v":0},0]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H206","v":"Cruz Roja"},{"$f":"+IF(B124=0,0,VLOOKUP(B124,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,1,null,{"$f":"+($J124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$J91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$J91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$J91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$J91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,{"$f":"+Potencia!T124*$K124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!U124*$K124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!V124*$K124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!W124*$K124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!T124*$K124*12*1000*(1-$C124)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+AI113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+AI102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+AI91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+(AJ124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+AJ113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+AJ102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+AJ91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+(AK124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+AK113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+AK102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+AK91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+(AL124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+AL113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+AL102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+AL91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,{"$f":"+Potencia!T124*$AN124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!U124*$AO124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!V124*$AP124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!W124*$AQ124*12*1000*(1-$C124)","v":0},0]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!H207","v":0},{"$f":"+IF(B125=0,0,VLOOKUP(B125,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M126:M135)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T125*$K125*12*1000*(1-$C125)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT126:AT135)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!H208","v":"Regular"},{"$f":"+IF(B126=0,0,VLOOKUP(B126,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J125","v":0},{"$f":"+K125","v":0},null,{"$f":"+($J126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$J82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$J82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$J82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$J82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,{"$f":"+Potencia!T126*$K126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!U126*$K126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!V126*$K126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!W126*$K126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!T126*$K126*12*1000*(1-$C126)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+AI115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+AI104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+AI93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+AI82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+(AJ126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+AJ115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+AJ104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+AJ93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+AJ82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+(AK126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+AK115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+AK104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+AK93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+AK82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+(AL126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+AL115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+AL104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+AL93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+AL82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,{"$f":"+Potencia!T126*$AN126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!U126*$AO126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!V126*$AP126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!W126*$AQ126*12*1000*(1-$C126)","v":0},0]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!H209","v":"Agro"},{"$f":"+IF(B127=0,0,VLOOKUP(B127,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J126","v":0},0,null,{"$f":"+($J127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$J83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$J83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$J83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$J83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,{"$f":"+Potencia!T127*$K127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!U127*$K127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!V127*$K127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!W127*$K127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!T127*$K127*12*1000*(1-$C127)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+AI116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+AI105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+AI94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+AI83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+(AJ127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+AJ116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+AJ105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+AJ94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+AJ83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+(AK127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+AK116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+AK105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+AK94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+AK83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+(AL127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+AL116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+AL105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+AL94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+AL83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,{"$f":"+Potencia!T127*$AN127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!U127*$AO127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!V127*$AP127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!W127*$AQ127*12*1000*(1-$C127)","v":0},0]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!H210","v":"Jub. 1"},{"$f":"+IF(B128=0,0,VLOOKUP(B128,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$J84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$J84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$J84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$J84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,{"$f":"+Potencia!T128*$K128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!U128*$K128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!V128*$K128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!W128*$K128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!T128*$K128*12*1000*(1-$C128)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+AI117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+AI106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+AI95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+AI84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+(AJ128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+AJ117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+AJ106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+AJ95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+AJ84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+(AK128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+AK117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+AK106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+AK95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+AK84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+(AL128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+AL117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+AL106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+AL95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+AL84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,{"$f":"+Potencia!T128*$AN128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!U128*$AO128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!V128*$AP128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!W128*$AQ128*12*1000*(1-$C128)","v":0},0]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!H211","v":"Jub. 2"},{"$f":"+IF(B129=0,0,VLOOKUP(B129,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$J85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$J85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$J85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$J85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,{"$f":"+Potencia!T129*$K129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!U129*$K129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!V129*$K129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!W129*$K129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!T129*$K129*12*1000*(1-$C129)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+AI118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+AI107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+AI96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+AI85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+(AJ129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+AJ118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+AJ107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+AJ96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+AJ85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+(AK129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+AK118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+AK107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+AK96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+AK85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+(AL129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+AL118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+AL107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+AL96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+AL85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,{"$f":"+Potencia!T129*$AN129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!U129*$AO129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!V129*$AP129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!W129*$AQ129*12*1000*(1-$C129)","v":0},0]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!H212","v":"Político"},{"$f":"+IF(B130=0,0,VLOOKUP(B130,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$J86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$J86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$J86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$J86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,{"$f":"+Potencia!T130*$K130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!U130*$K130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!V130*$K130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!W130*$K130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!T130*$K130*12*1000*(1-$C130)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+AI119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+AI108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+AI97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+AI86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+(AJ130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+AJ119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+AJ108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+AJ97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+AJ86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+(AK130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+AK119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+AK108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+AK97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+AK86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+(AL130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+AL119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+AL108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+AL97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+AL86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,{"$f":"+Potencia!T130*$AN130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!U130*$AO130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!V130*$AP130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!W130*$AQ130*12*1000*(1-$C130)","v":0},0]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!H213","v":"x1"},{"$f":"+IF(B131=0,0,VLOOKUP(B131,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$J87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$J87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$J87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$J87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,{"$f":"+Potencia!T131*$K131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!U131*$K131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!V131*$K131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!W131*$K131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!T131*$K131*12*1000*(1-$C131)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+AI120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+AI109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+AI98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+AI87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+(AJ131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+AJ120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+AJ109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+AJ98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+AJ87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+(AK131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+AK120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+AK109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+AK98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+AK87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+(AL131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+AL120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+AL109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+AL98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+AL87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,{"$f":"+Potencia!T131*$AN131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!U131*$AO131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!V131*$AP131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!W131*$AQ131*12*1000*(1-$C131)","v":0},0]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!H214","v":"x2"},{"$f":"+IF(B132=0,0,VLOOKUP(B132,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G131","v":0},1,null,0,0,null,{"$f":"+($J132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$J88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$J88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$J88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$J88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,{"$f":"+Potencia!T132*$K132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!U132*$K132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!V132*$K132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!W132*$K132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!T132*$K132*12*1000*(1-$C132)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+AI121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+AI110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+AI99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+AI88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+(AJ132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+AJ121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+AJ110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+AJ99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+AJ88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+(AK132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+AK121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+AK110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+AK99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+AK88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+(AL132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+AL121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+AL110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+AL99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+AL88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,{"$f":"+Potencia!T132*$AN132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!U132*$AO132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!V132*$AP132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!W132*$AQ132*12*1000*(1-$C132)","v":0},0]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!H215","v":"Discap."},{"$f":"+IF(B133=0,0,VLOOKUP(B133,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$J89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$J89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$J89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$J89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,{"$f":"+Potencia!T133*$K133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!U133*$K133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!V133*$K133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!W133*$K133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!T133*$K133*12*1000*(1-$C133)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+AI122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+AI111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+AI100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+AI89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+(AJ133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+AJ122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+AJ111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+AJ100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+AJ89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+(AK133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+AK122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+AK111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+AK100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+AK89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+(AL133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+AL122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+AL111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+AL100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+AL89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,{"$f":"+Potencia!T133*$AN133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!U133*$AO133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!V133*$AP133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!W133*$AQ133*12*1000*(1-$C133)","v":0},0]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H216","v":"Discapacitados 601-más"},{"$f":"+IF(B134=0,0,VLOOKUP(B134,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$J90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$J90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$J90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$J90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,{"$f":"+Potencia!T134*$K134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!U134*$K134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!V134*$K134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!W134*$K134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!T134*$K134*12*1000*(1-$C134)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+AI123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+AI112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+AI101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+AI90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+(AJ134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+AJ123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+AJ112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+AJ101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+AJ90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+(AK134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+AK123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+AK112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+AK101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+AK90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+(AL134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+AL123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+AL112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+AL101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+AL90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,{"$f":"+Potencia!T134*$AN134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!U134*$AO134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!V134*$AP134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!W134*$AQ134*12*1000*(1-$C134)","v":0},0]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H217","v":"Cruz Roja"},{"$f":"+IF(B135=0,0,VLOOKUP(B135,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$J91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$J91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$J91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$J91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,{"$f":"+Potencia!T135*$K135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!U135*$K135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!V135*$K135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!W135*$K135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!T135*$K135*12*1000*(1-$C135)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+AI124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+AI113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+AI102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+AI91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+(AJ135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+AJ124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+AJ113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+AJ102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+AJ91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+(AK135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+AK124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+AK113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+AK102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+AK91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+(AL135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+AL124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+AL113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+AL102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+AL91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,{"$f":"+Potencia!T135*$AN135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!U135*$AO135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!V135*$AP135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!W135*$AQ135*12*1000*(1-$C135)","v":0},0]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!H218","v":0},{"$f":"+IF(B136=0,0,VLOOKUP(B136,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,null,null,null,{"$f":"+SUM(M137,M148,M159,M170,M181)","v":1997549.046266563},2090733.8146933273,2196442.4949537809,2313085.7341905693,1997549.046266563,0,0,0,0,{"$f":"+Potencia!T136*$K136*12*1000*(1-$C136)","v":0},null,{"$f":"IF(M136=0,0,$E136*$F$3*$G136/$Q$136)","v":0},{"$f":"IF(N136=0,0,$E136*$G$3*$G136/$N$136)","v":0},{"$f":"IF(O136=0,0,$E136*$H$3*$G136/$O$136)","v":0},{"$f":"IF(P136=0,0,$E136*$I$3*$G136/$P$136)","v":0},{"$f":"IF(Q136=0,0,$E136*$F$3*$G136/$Q$136)","v":0},{"$f":"IF(R136=0,0,$E136*$F$3*$H136/$R$136)","v":0},{"$f":"IF(S136=0,0,$E136*$G$3*$H136/$S$136)","v":0},{"$f":"IF(T136=0,0,$E136*$H$3*$H136/$T$136)","v":0},{"$f":"IF(U136=0,0,$E136*$I$3*$H136/$U$136)","v":0},{"$f":"IF(R136=0,0,$E136*$F$3*$H136/$R$136)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT137,AT148,AT159,AT170,AT181)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!H219","v":0},{"$f":"+IF(B137=0,0,VLOOKUP(B137,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E136","v":0},null,{"$f":"+G136","v":1},0,null,3.9389224429246389E-3,0,null,{"$f":"+SUM(M138:M147)","v":687296.14064543578},721041.68251086934,759373.37189513969,801696.49783318432,687296.14064543578,0,0,0,0,{"$f":"+Potencia!T137*$K137*12*1000*(1-$C137)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"IF(R137=0,0,$E137*$F$3*$H137/$R$136)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT138:AT147)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!H220","v":"Regular"},{"$f":"+IF(B138=0,0,VLOOKUP(B138,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J137","v":3.9389224429246389E-3},{"$f":"+K137","v":0},null,{"$f":"+$J138*Energía!Z138*(1-$C138)*1000","v":528334.04307445628},{"$f":"+$J138*Energía!AA138*(1-$C138)*1000","v":554242.32095937221},{"$f":"+$J138*Energía!AB138*(1-$C138)*1000","v":583683.37359455868},{"$f":"+$J138*Energía!AC138*(1-$C138)*1000","v":616200.22328893014},{"$f":"+M138","v":528334.04307445628},{"$f":"+Potencia!T138*$K138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!U138*$K138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!V138*$K138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!W138*$K138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!T138*$K138*12*1000*(1-$C138)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"IF(R138=0,0,$E138*$F$3*$H138/R138)","v":0},null,0,0,0,{"$f":"+$J138*AA138","v":0},0,0,0,0,0,0,null,{"$f":"+AI138*Energía!Z138*(1-$C138)*1000","v":0},{"$f":"+AJ138*Energía!AA138*(1-$C138)*1000","v":0},{"$f":"+AK138*Energía!AB138*(1-$C138)*1000","v":0},{"$f":"+AL138*Energía!AC138*(1-$C138)*1000","v":0},{"$f":"+AT138","v":0},{"$f":"+Potencia!T138*$AN138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!U138*$AO138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!V138*$AP138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!W138*$AQ138*12*1000*(1-$C138)","v":0},0]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!H221","v":"Agro"},{"$f":"+IF(B139=0,0,VLOOKUP(B139,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J138","v":3.9389224429246389E-3},0,null,{"$f":"+$J139*Energía!Z139*(1-$C139)*1000","v":100.83378743180256},{"$f":"+$J139*Energía!AA139*(1-$C139)*1000","v":105.16819487482377},{"$f":"+$J139*Energía!AB139*(1-$C139)*1000","v":110.10289019454386},{"$f":"+$J139*Energía!AC139*(1-$C139)*1000","v":115.57353785271492},100.83378743180256,{"$f":"+Potencia!T139*$K139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!U139*$K139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!V139*$K139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!W139*$K139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!T139*$K139*12*1000*(1-$C139)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI139*Energía!Z139*(1-$C139)*1000","v":0},{"$f":"+AJ139*Energía!AA139*(1-$C139)*1000","v":0},{"$f":"+AK139*Energía!AB139*(1-$C139)*1000","v":0},{"$f":"+AL139*Energía!AC139*(1-$C139)*1000","v":0},0,{"$f":"+Potencia!T139*$AN139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!U139*$AO139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!V139*$AP139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!W139*$AQ139*12*1000*(1-$C139)","v":0},0]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!H222","v":"Jub. 1"},{"$f":"+IF(B140=0,0,VLOOKUP(B140,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,3.9389224429246389E-3,0,null,{"$f":"+$J140*Energía!Z140*(1-$C140)*1000","v":158809.48127275103},{"$f":"+$J140*Energía!AA140*(1-$C140)*1000","v":166639.85831128983},{"$f":"+$J140*Energía!AB140*(1-$C140)*1000","v":175522.66653186412},{"$f":"+$J140*Energía!AC140*(1-$C140)*1000","v":185320.2807533342},158809.48127275103,{"$f":"+Potencia!T140*$K140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!U140*$K140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!V140*$K140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!W140*$K140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!T140*$K140*12*1000*(1-$C140)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI140*Energía!Z140*(1-$C140)*1000","v":0},{"$f":"+AJ140*Energía!AA140*(1-$C140)*1000","v":0},{"$f":"+AK140*Energía!AB140*(1-$C140)*1000","v":0},{"$f":"+AL140*Energía!AC140*(1-$C140)*1000","v":0},0,{"$f":"+Potencia!T140*$AN140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!U140*$AO140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!V140*$AP140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!W140*$AQ140*12*1000*(1-$C140)","v":0},0]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!H223","v":"Jub. 2"},{"$f":"+IF(B141=0,0,VLOOKUP(B141,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,3.9389224429246389E-3,0,null,{"$f":"+$J141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,{"$f":"+Potencia!T141*$K141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!U141*$K141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!V141*$K141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!W141*$K141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!T141*$K141*12*1000*(1-$C141)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+AJ141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+AK141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+AL141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,{"$f":"+Potencia!T141*$AN141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!U141*$AO141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!V141*$AP141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!W141*$AQ141*12*1000*(1-$C141)","v":0},0]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!H224","v":"Político"},{"$f":"+IF(B142=0,0,VLOOKUP(B142,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,3.9389224429246389E-3,0,null,{"$f":"+$J142*Energía!Z142*(1-$C142)*1000","v":1.4439740327249104},{"$f":"+$J142*Energía!AA142*(1-$C142)*1000","v":1.5168390088874799},{"$f":"+$J142*Energía!AB142*(1-$C142)*1000","v":1.6002489050558839},{"$f":"+$J142*Energía!AC142*(1-$C142)*1000","v":1.6935386724581647},1.4439740327249104,{"$f":"+Potencia!T142*$K142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!U142*$K142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!V142*$K142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!W142*$K142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!T142*$K142*12*1000*(1-$C142)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI142*Energía!Z142*(1-$C142)*1000","v":0},{"$f":"+AJ142*Energía!AA142*(1-$C142)*1000","v":0},{"$f":"+AK142*Energía!AB142*(1-$C142)*1000","v":0},{"$f":"+AL142*Energía!AC142*(1-$C142)*1000","v":0},0,{"$f":"+Potencia!T142*$AN142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!U142*$AO142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!V142*$AP142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!W142*$AQ142*12*1000*(1-$C142)","v":0},{"$f":"+AY142","v":0}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!H225","v":"x1"},{"$f":"+IF(B143=0,0,VLOOKUP(B143,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,3.9389224429246389E-3,0,null,{"$f":"+$J143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AC143*(1-$C143)*1000","v":0},0,{"$f":"+Potencia!T143*$K143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!U143*$K143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!V143*$K143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!W143*$K143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!T143*$K143*12*1000*(1-$C143)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+$J143*X143","v":0},0,0,0,0,{"$f":"+AC143*$K143","v":0},0,0,0,0,null,{"$f":"+AI143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+AJ143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+AK143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+AL143*Energía!AC143*(1-$C143)*1000","v":0},0,{"$f":"+Potencia!T143*$AN143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!U143*$AO143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!V143*$AP143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!W143*$AQ143*12*1000*(1-$C143)","v":0},0]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!H226","v":"x2"},{"$f":"+IF(B144=0,0,VLOOKUP(B144,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,3.9389224429246389E-3,0,null,{"$f":"+$J144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,{"$f":"+Potencia!T144*$K144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!U144*$K144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!V144*$K144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!W144*$K144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!T144*$K144*12*1000*(1-$C144)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"+AC144*$K144","v":0},null,{"$f":"+AI144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+AJ144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+AK144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+AL144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,{"$f":"+Potencia!T144*$AN144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!U144*$AO144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!V144*$AP144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!W144*$AQ144*12*1000*(1-$C144)","v":0},0]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!H227","v":"Discap."},{"$f":"+IF(B145=0,0,VLOOKUP(B145,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,3.9389224429246389E-3,0,null,{"$f":"+$J145*Energía!Z145*(1-$C145)*1000","v":50.338536763916437},{"$f":"+$J145*Energía!AA145*(1-$C145)*1000","v":52.818206323703514},{"$f":"+$J145*Energía!AB145*(1-$C145)*1000","v":55.628629617442698},{"$f":"+$J145*Energía!AC145*(1-$C145)*1000","v":58.726714394921551},50.338536763916437,{"$f":"+Potencia!T145*$K145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!U145*$K145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!V145*$K145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!W145*$K145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!T145*$K145*12*1000*(1-$C145)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI145*Energía!Z145*(1-$C145)*1000","v":0},{"$f":"+AJ145*Energía!AA145*(1-$C145)*1000","v":0},{"$f":"+AK145*Energía!AB145*(1-$C145)*1000","v":0},{"$f":"+AL145*Energía!AC145*(1-$C145)*1000","v":0},0,{"$f":"+Potencia!T145*$AN145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!U145*$AO145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!V145*$AP145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!W145*$AQ145*12*1000*(1-$C145)","v":0},0]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H228","v":"Discapacitados 601-más"},{"$f":"+IF(B146=0,0,VLOOKUP(B146,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,3.9389224429246389E-3,0,null,{"$f":"+$J146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,{"$f":"+Potencia!T146*$K146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!U146*$K146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!V146*$K146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!W146*$K146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!T146*$K146*12*1000*(1-$C146)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+AJ146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+AK146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+AL146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,{"$f":"+Potencia!T146*$AN146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!U146*$AO146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!V146*$AP146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!W146*$AQ146*12*1000*(1-$C146)","v":0},0]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!H229","v":"Cruz Roja"},{"$f":"+IF(B147=0,0,VLOOKUP(B147,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,3.9389224429246389E-3,0,null,{"$f":"+$J147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AC147*(1-$C147)*1000","v":0},0,{"$f":"+Potencia!T147*$K147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!U147*$K147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!V147*$K147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!W147*$K147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!T147*$K147*12*1000*(1-$C147)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+AJ147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+AK147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+AL147*Energía!AC147*(1-$C147)*1000","v":0},0,{"$f":"+Potencia!T147*$AN147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!U147*$AO147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!V147*$AP147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!W147*$AQ147*12*1000*(1-$C147)","v":0},0]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!H230","v":0},{"$f":"+IF(B148=0,0,VLOOKUP(B148,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,3.9389224429246389E-3,0,null,{"$f":"+SUM(M149:M158)","v":505414.44394564844},529660.35659931158,557106.67649785406,587345.49211418943,505414.44394564844,0,0,0,0,{"$f":"+Potencia!T148*$K148*12*1000*(1-$C148)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"IF(R148=0,0,$E148*$F$3*$H148/$R$136)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT149:AT158)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!H231","v":"Regular"},{"$f":"+IF(B149=0,0,VLOOKUP(B149,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J148","v":3.9389224429246389E-3},{"$f":"+K148","v":0},null,{"$f":"+($J149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$J138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":367048.77016982611},{"$f":"+($J149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$J138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":384472.69604759151},{"$f":"+($J149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$J138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":404177.15838926053},{"$f":"+($J149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$J138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":425874.6904596758},{"$f":"+M149","v":367048.77016982611},{"$f":"+Potencia!T149*$K149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!U149*$K149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!V149*$K149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!W149*$K149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!T149*$K149*12*1000*(1-$C149)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+AI138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":0},{"$f":"+(AJ149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+AJ138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":0},{"$f":"+(AK149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+AK138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":0},{"$f":"+(AL149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+AL138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":0},{"$f":"+AT149","v":0},{"$f":"+Potencia!T149*$AN149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!U149*$AO149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!V149*$AP149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!W149*$AQ149*12*1000*(1-$C149)","v":0},0]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!H232","v":"Agro"},{"$f":"+IF(B150=0,0,VLOOKUP(B150,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J149","v":3.9389224429246389E-3},0,null,{"$f":"+($J150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$J139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":405.44684253997752},{"$f":"+($J150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$J139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":422.33005764797912},{"$f":"+($J150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$J139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":441.52858261807177},{"$f":"+($J150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$J139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":462.77078574363827},405.44684253997752,{"$f":"+Potencia!T150*$K150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!U150*$K150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!V150*$K150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!W150*$K150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!T150*$K150*12*1000*(1-$C150)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+AI139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":0},{"$f":"+(AJ150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+AJ139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":0},{"$f":"+(AK150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+AK139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":0},{"$f":"+(AL150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+AL139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":0},0,{"$f":"+Potencia!T150*$AN150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!U150*$AO150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!V150*$AP150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!W150*$AQ150*12*1000*(1-$C150)","v":0},0]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!H233","v":"Jub. 1"},{"$f":"+IF(B151=0,0,VLOOKUP(B151,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,3.9389224429246389E-3,0,null,{"$f":"+($J151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$J140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":112244.71694825402},{"$f":"+($J151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$J140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":117754.16421966183},{"$f":"+($J151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$J140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":123977.39694980689},{"$f":"+($J151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$J140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":130822.76809176602},112244.71694825402,{"$f":"+Potencia!T151*$K151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!U151*$K151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!V151*$K151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!W151*$K151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!T151*$K151*12*1000*(1-$C151)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+AI140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":0},{"$f":"+(AJ151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+AJ140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":0},{"$f":"+(AK151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+AK140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":0},{"$f":"+(AL151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+AL140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":0},0,{"$f":"+Potencia!T151*$AN151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!U151*$AO151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!V151*$AP151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!W151*$AQ151*12*1000*(1-$C151)","v":0},0]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!H234","v":"Jub. 2"},{"$f":"+IF(B152=0,0,VLOOKUP(B152,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,3.9389224429246389E-3,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":25645.411632091513},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":26937.628703535909},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":28433.171832445063},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":30103.571800953392},25645.411632091513,{"$f":"+Potencia!T152*$K152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!U152*$K152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!V152*$K152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!W152*$K152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!T152*$K152*12*1000*(1-$C152)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*AI152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*AJ152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*AK152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*AL152*1000)","v":0},0,{"$f":"+Potencia!T152*$AN152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!U152*$AN152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!V152*$AN152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!W152*$AN152*12*1000*(1-$C152)","v":0},0]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!H235","v":"Político"},{"$f":"+IF(B153=0,0,VLOOKUP(B153,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,{"$f":"+G152","v":1},0,null,3.9389224429246389E-3,0,null,{"$f":"+($J153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$J142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($J153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$J142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($J153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$J142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($J153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$J142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":0},0,{"$f":"+Potencia!T153*$K153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!U153*$K153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!V153*$K153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!W153*$K153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!T153*$K153*12*1000*(1-$C153)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+AI142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+(AJ153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+AJ142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+(AK153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+AK142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+(AL153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+AL142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":0},0,{"$f":"+Potencia!T153*$AN153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!U153*$AO153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!V153*$AP153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!W153*$AQ153*12*1000*(1-$C153)","v":0},0]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!H236","v":"x1"},{"$f":"+IF(B154=0,0,VLOOKUP(B154,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,3.9389224429246389E-3,0,null,{"$f":"+($J154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$J143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$J143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$J143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$J143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,{"$f":"+Potencia!T154*$K154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!U154*$K154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!V154*$K154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!W154*$K154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!T154*$K154*12*1000*(1-$C154)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+AI143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+(AJ154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+AJ143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+(AK154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+AK143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+(AL154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+AL143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,{"$f":"+Potencia!T154*$AN154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!U154*$AO154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!V154*$AP154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!W154*$AQ154*12*1000*(1-$C154)","v":0},0]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!H237","v":"x2"},{"$f":"+IF(B155=0,0,VLOOKUP(B155,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,3.9389224429246389E-3,0,null,{"$f":"+($J155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$J144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$J144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$J144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$J144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,{"$f":"+Potencia!T155*$K155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!U155*$K155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!V155*$K155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!W155*$K155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!T155*$K155*12*1000*(1-$C155)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+AI144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+(AJ155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+AJ144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+(AK155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+AK144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+(AL155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+AL144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,{"$f":"+Potencia!T155*$AN155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!U155*$AO155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!V155*$AP155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!W155*$AQ155*12*1000*(1-$C155)","v":0},0]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!H238","v":"Discap."},{"$f":"+IF(B156=0,0,VLOOKUP(B156,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,3.9389224429246389E-3,0,null,{"$f":"+($J156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$J145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":70.098352936822934},{"$f":"+($J156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$J145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":73.537570874346514},{"$f":"+($J156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$J145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":77.420743723472327},{"$f":"+($J156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$J145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":81.690976050516142},70.098352936822934,{"$f":"+Potencia!T156*$K156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!U156*$K156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!V156*$K156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!W156*$K156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!T156*$K156*12*1000*(1-$C156)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+AI145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":0},{"$f":"+(AJ156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+AJ145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":0},{"$f":"+(AK156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+AK145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":0},{"$f":"+(AL156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+AL145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":0},0,{"$f":"+Potencia!T156*$AN156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!U156*$AO156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!V156*$AP156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!W156*$AQ156*12*1000*(1-$C156)","v":0},0]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H239","v":"Discapacitados 601-más"},{"$f":"+IF(B157=0,0,VLOOKUP(B157,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,3.9389224429246389E-3,0,null,{"$f":"+($J157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$J146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$J146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$J146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$J146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,{"$f":"+Potencia!T157*$K157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!U157*$K157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!V157*$K157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!W157*$K157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!T157*$K157*12*1000*(1-$C157)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+AI146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+(AJ157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+AJ146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+(AK157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+AK146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+(AL157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+AL146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,{"$f":"+Potencia!T157*$AN157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!U157*$AO157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!V157*$AP157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!W157*$AQ157*12*1000*(1-$C157)","v":0},0]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!H240","v":"Cruz Roja"},{"$f":"+IF(B158=0,0,VLOOKUP(B158,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,3.9389224429246389E-3,0,null,{"$f":"+($J158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$J147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$J147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$J147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$J147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,{"$f":"+Potencia!T158*$K158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!U158*$K158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!V158*$K158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!W158*$K158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!T158*$K158*12*1000*(1-$C158)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+AI147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+(AJ158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+AJ147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+(AK158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+AK147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+(AL158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+AL147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,{"$f":"+Potencia!T158*$AN158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!U158*$AO158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!V158*$AP158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!W158*$AQ158*12*1000*(1-$C158)","v":0},0]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!H241","v":0},{"$f":"+IF(B159=0,0,VLOOKUP(B159,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,3.9389224429246389E-3,0,null,{"$f":"+SUM(M160:M169)","v":804838.46167547884},840031.77558314637,879962.44656078704,924043.74424319551,804838.46167547884,0,0,0,0,{"$f":"+Potencia!T159*$K159*12*1000*(1-$C159)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"IF(R159=0,0,$E159*$F$3*$H159/$R$136)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT160:AT169)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!H242","v":"Regular"},{"$f":"+IF(B160=0,0,VLOOKUP(B160,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J159","v":3.9389224429246389E-3},{"$f":"+K159","v":0},null,{"$f":"+($J160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$J138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":749231.62697771087},{"$f":"+($J160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$J138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":781697.08671378728},{"$f":"+($J160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$J138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":818508.70043012802},{"$f":"+($J160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$J138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":859132.16217379458},{"$f":"+M160","v":749231.62697771087},{"$f":"+Potencia!T160*$K160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!U160*$K160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!V160*$K160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!W160*$K160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!T160*$K160*12*1000*(1-$C160)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+AI149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+AI138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":0},{"$f":"+(AJ160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+AJ149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+AJ138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":0},{"$f":"+(AK160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+AK149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+AK138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":0},{"$f":"+(AL160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+AL149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+AL138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":0},{"$f":"+AT160","v":0},{"$f":"+Potencia!T160*$AN160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!U160*$AO160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!V160*$AP160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!W160*$AQ160*12*1000*(1-$C160)","v":0},0]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!H243","v":"Agro"},{"$f":"+IF(B161=0,0,VLOOKUP(B161,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J160","v":3.9389224429246389E-3},0,null,{"$f":"+($J161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$J139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":4530.4286348188243},{"$f":"+($J161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$J139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":4717.3005368833074},{"$f":"+($J161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$J139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":4929.7222549057724},{"$f":"+($J161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$J139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":5164.6163505887853},4530.4286348188243,{"$f":"+Potencia!T161*$K161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!U161*$K161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!V161*$K161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!W161*$K161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!T161*$K161*12*1000*(1-$C161)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+AI150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+AI139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":0},{"$f":"+(AJ161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+AJ150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+AJ139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":0},{"$f":"+(AK161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+AK150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+AK139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":0},{"$f":"+(AL161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+AL150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+AL139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":0},0,{"$f":"+Potencia!T161*$AN161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!U161*$AO161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!V161*$AP161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!W161*$AQ161*12*1000*(1-$C161)","v":0},0]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!H244","v":"Jub. 1"},{"$f":"+IF(B162=0,0,VLOOKUP(B162,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,3.9389224429246389E-3,0,null,{"$f":"+($J162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$J140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$J140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$J140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$J140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,{"$f":"+Potencia!T162*$K162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!U162*$K162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!V162*$K162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!W162*$K162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!T162*$K162*12*1000*(1-$C162)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+AI151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+AI140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+(AJ162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+AJ151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+AJ140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+(AK162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+AK151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+AK140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+(AL162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+AL151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+AL140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,{"$f":"+Potencia!T162*$AN162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!U162*$AO162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!V162*$AP162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!W162*$AQ162*12*1000*(1-$C162)","v":0},0]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!H245","v":"Jub. 2"},{"$f":"+IF(B163=0,0,VLOOKUP(B163,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,3.9389224429246389E-3,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":51072.297943251877},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":53613.045030760957},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":56519.378897281858},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":59741.963477038335},51072.297943251877,{"$f":"+Potencia!T163*$K163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!U163*$K163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!V163*$K163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!W163*$K163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!T163*$K163*12*1000*(1-$C163)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI163*(Energía!Z163-Clientes!T163*Límites!$C$8*12)+AI152*(Límites!$C$8-Límites!$B$8)*Clientes!T163*12+AI141*Clientes!T163*Límites!$B$8*12)*(1-$C163)*1000","v":0},{"$f":"+(AJ163*(Energía!AA163-Clientes!U163*Límites!$C$8*12)+AJ152*(Límites!$C$8-Límites!$B$8)*Clientes!U163*12+AJ141*Clientes!U163*Límites!$B$8*12)*(1-$C163)*1000","v":0},{"$f":"+(AK163*(Energía!AB163-Clientes!V163*Límites!$C$8*12)+AK152*(Límites!$C$8-Límites!$B$8)*Clientes!V163*12+AK141*Clientes!V163*Límites!$B$8*12)*(1-$C163)*1000","v":0},{"$f":"+(AL163*(Energía!AC163-Clientes!W163*Límites!$C$8*12)+AL152*(Límites!$C$8-Límites!$B$8)*Clientes!W163*12+AL141*Clientes!W163*Límites!$B$8*12)*(1-$C163)*1000","v":0},{"$f":"+AT163","v":0},{"$f":"+Potencia!T163*$AN163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!U163*$AN163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!V163*$AN163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!W163*$AN163*12*1000*(1-$C163)","v":0},0]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!H246","v":"Político"},{"$f":"+IF(B164=0,0,VLOOKUP(B164,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,3.9389224429246389E-3,0,null,{"$f":"+($J164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$J142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$J142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$J142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$J142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":0},0,{"$f":"+Potencia!T164*$K164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!U164*$K164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!V164*$K164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!W164*$K164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!T164*$K164*12*1000*(1-$C164)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+AI153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+AI142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+(AJ164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+AJ153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+AJ142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+(AK164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+AK153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+AK142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+(AL164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+AL153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+AL142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":0},0,{"$f":"+Potencia!T164*$AN164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!U164*$AO164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!V164*$AP164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!W164*$AQ164*12*1000*(1-$C164)","v":0},0]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!H247","v":"x1"},{"$f":"+IF(B165=0,0,VLOOKUP(B165,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,3.9389224429246389E-3,0,null,{"$f":"+($J165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$J143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$J143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$J143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$J143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,{"$f":"+Potencia!T165*$K165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!U165*$K165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!V165*$K165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!W165*$K165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!T165*$K165*12*1000*(1-$C165)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+AI154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+AI143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+(AJ165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+AJ154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+AJ143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+(AK165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+AK154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+AK143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+(AL165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+AL154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+AL143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,{"$f":"+Potencia!T165*$AN165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!U165*$AO165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!V165*$AP165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!W165*$AQ165*12*1000*(1-$C165)","v":0},0]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!H248","v":"x2"},{"$f":"+IF(B166=0,0,VLOOKUP(B166,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,3.9389224429246389E-3,0,null,{"$f":"+($J166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$J144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$J144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$J144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$J144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,{"$f":"+Potencia!T166*$K166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!U166*$K166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!V166*$K166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!W166*$K166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!T166*$K166*12*1000*(1-$C166)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+AI155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+AI144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+(AJ166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+AJ155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+AJ144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+(AK166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+AK155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+AK144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+(AL166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+AL155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+AL144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,{"$f":"+Potencia!T166*$AN166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!U166*$AO166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!V166*$AP166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!W166*$AQ166*12*1000*(1-$C166)","v":0},0]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!H249","v":"Discap."},{"$f":"+IF(B167=0,0,VLOOKUP(B167,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,3.9389224429246389E-3,0,null,{"$f":"+($J167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$J145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$J145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$J145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$J145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":0},0,{"$f":"+Potencia!T167*$K167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!U167*$K167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!V167*$K167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!W167*$K167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!T167*$K167*12*1000*(1-$C167)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+AI156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+AI145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+(AJ167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+AJ156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+AJ145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+(AK167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+AK156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+AK145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+(AL167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+AL156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+AL145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":0},0,{"$f":"+Potencia!T167*$AN167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!U167*$AO167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!V167*$AP167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!W167*$AQ167*12*1000*(1-$C167)","v":0},0]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H250","v":"Discapacitados 601-más"},{"$f":"+IF(B168=0,0,VLOOKUP(B168,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,3.9389224429246389E-3,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":4.1081196972068552},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":4.3433017148667403},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":4.6449784714201234},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":5.0022417739249567},4.1081196972068552,{"$f":"+Potencia!T168*$K168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!U168*$K168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!V168*$K168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!W168*$K168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!T168*$K168*12*1000*(1-$C168)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI168*(Energía!Z168-Clientes!T168*Límites!$C$8*12)+AI157*(Límites!$C$8-Límites!$B$8)*Clientes!T168*12+AI146*Clientes!T168*Límites!$B$8*12)*(1-$C168)*1000","v":0},{"$f":"+(AJ168*(Energía!AA168-Clientes!U168*Límites!$C$8*12)+AJ157*(Límites!$C$8-Límites!$B$8)*Clientes!U168*12+AJ146*Clientes!U168*Límites!$B$8*12)*(1-$C168)*1000","v":0},{"$f":"+(AK168*(Energía!AB168-Clientes!V168*Límites!$C$8*12)+AK157*(Límites!$C$8-Límites!$B$8)*Clientes!V168*12+AK146*Clientes!V168*Límites!$B$8*12)*(1-$C168)*1000","v":0},{"$f":"+(AL168*(Energía!AC168-Clientes!W168*Límites!$C$8*12)+AL157*(Límites!$C$8-Límites!$B$8)*Clientes!W168*12+AL146*Clientes!W168*Límites!$B$8*12)*(1-$C168)*1000","v":0},{"$f":"+AT168","v":0},{"$f":"+Potencia!T168*$AN168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!U168*$AN168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!V168*$AN168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!W168*$AN168*12*1000*(1-$C168)","v":0},0]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!H251","v":"Cruz Roja"},{"$f":"+IF(B169=0,0,VLOOKUP(B169,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G168","v":1},0,null,3.9389224429246389E-3,0,null,{"$f":"+($J169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$J147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$J147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$J147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$J147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,{"$f":"+Potencia!T169*$K169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!U169*$K169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!V169*$K169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!W169*$K169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!T169*$K169*12*1000*(1-$C169)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+AI158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+AI147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+(AJ169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+AJ158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+AJ147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+(AK169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+AK158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+AK147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+(AL169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+AL158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+AL147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,{"$f":"+Potencia!T169*$AN169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!U169*$AO169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!V169*$AP169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!W169*$AQ169*12*1000*(1-$C169)","v":0},0]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!H252","v":0},{"$f":"+IF(B170=0,0,VLOOKUP(B170,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M171:M180)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T170*$K170*12*1000*(1-$C170)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"IF(R170=0,0,$E170*$F$3*$H170/$R$136)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT171:AT180)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!H253","v":"Regular"},{"$f":"+IF(B171=0,0,VLOOKUP(B171,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J170","v":0},{"$f":"+K170","v":0},null,{"$f":"+($J171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$J138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$J138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$J138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$J138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+M171","v":0},{"$f":"+Potencia!T171*$K171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!U171*$K171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!V171*$K171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!W171*$K171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!T171*$K171*12*1000*(1-$C171)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+AI160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+AI149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+AI138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+(AJ171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+AJ160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+AJ149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+AJ138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+(AK171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+AK160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+AK149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+AK138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+(AL171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+AL160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+AL149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+AL138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+AT171","v":0},{"$f":"+Potencia!T171*$AN171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!U171*$AO171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!V171*$AP171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!W171*$AQ171*12*1000*(1-$C171)","v":0},0]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!H254","v":"Agro"},{"$f":"+IF(B172=0,0,VLOOKUP(B172,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J171","v":0},0,null,{"$f":"+($J172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$J139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$J139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$J139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$J139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,{"$f":"+Potencia!T172*$K172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!U172*$K172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!V172*$K172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!W172*$K172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!T172*$K172*12*1000*(1-$C172)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+AI161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+AI150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+AI139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+(AJ172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+AJ161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+AJ150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+AJ139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+(AK172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+AK161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+AK150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+AK139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+(AL172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+AL161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+AL150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+AL139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,{"$f":"+Potencia!T172*$AN172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!U172*$AO172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!V172*$AP172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!W172*$AQ172*12*1000*(1-$C172)","v":0},0]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!H255","v":"Jub. 1"},{"$f":"+IF(B173=0,0,VLOOKUP(B173,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$J140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$J140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$J140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$J140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,{"$f":"+Potencia!T173*$K173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!U173*$K173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!V173*$K173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!W173*$K173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!T173*$K173*12*1000*(1-$C173)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+AI162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+AI151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+AI140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+(AJ173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+AJ162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+AJ151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+AJ140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+(AK173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+AK162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+AK151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+AK140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+(AL173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+AL162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+AL151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+AL140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,{"$f":"+Potencia!T173*$AN173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!U173*$AO173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!V173*$AP173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!W173*$AQ173*12*1000*(1-$C173)","v":0},0]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!H256","v":"Jub. 2"},{"$f":"+IF(B174=0,0,VLOOKUP(B174,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$J141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$J141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$J141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$J141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,{"$f":"+Potencia!T174*$K174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!U174*$K174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!V174*$K174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!W174*$K174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!T174*$K174*12*1000*(1-$C174)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+AI163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+AI152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+AI141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+(AJ174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+AJ163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+AJ152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+AJ141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+(AK174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+AK163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+AK152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+AK141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+(AL174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+AL163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+AL152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+AL141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,{"$f":"+Potencia!T174*$AN174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!U174*$AO174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!V174*$AP174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!W174*$AQ174*12*1000*(1-$C174)","v":0},0]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!H257","v":"Político"},{"$f":"+IF(B175=0,0,VLOOKUP(B175,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$J142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$J142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$J142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$J142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,{"$f":"+Potencia!T175*$K175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!U175*$K175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!V175*$K175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!W175*$K175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!T175*$K175*12*1000*(1-$C175)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+AI164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+AI153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+AI142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+(AJ175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+AJ164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+AJ153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+AJ142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+(AK175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+AK164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+AK153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+AK142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+(AL175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+AL164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+AL153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+AL142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,{"$f":"+Potencia!T175*$AN175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!U175*$AO175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!V175*$AP175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!W175*$AQ175*12*1000*(1-$C175)","v":0},0]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!H258","v":"x1"},{"$f":"+IF(B176=0,0,VLOOKUP(B176,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$J143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$J143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$J143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$J143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,{"$f":"+Potencia!T176*$K176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!U176*$K176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!V176*$K176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!W176*$K176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!T176*$K176*12*1000*(1-$C176)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+AI165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+AI154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+AI143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+(AJ176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+AJ165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+AJ154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+AJ143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+(AK176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+AK165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+AK154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+AK143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+(AL176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+AL165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+AL154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+AL143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,{"$f":"+Potencia!T176*$AN176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!U176*$AO176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!V176*$AP176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!W176*$AQ176*12*1000*(1-$C176)","v":0},0]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!H259","v":"x2"},{"$f":"+IF(B177=0,0,VLOOKUP(B177,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$J144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$J144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$J144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$J144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,{"$f":"+Potencia!T177*$K177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!U177*$K177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!V177*$K177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!W177*$K177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!T177*$K177*12*1000*(1-$C177)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+AI166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+AI155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+AI144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+(AJ177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+AJ166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+AJ155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+AJ144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+(AK177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+AK166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+AK155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+AK144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+(AL177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+AL166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+AL155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+AL144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,{"$f":"+Potencia!T177*$AN177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!U177*$AO177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!V177*$AP177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!W177*$AQ177*12*1000*(1-$C177)","v":0},0]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!H260","v":"Discap."},{"$f":"+IF(B178=0,0,VLOOKUP(B178,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$J145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$J145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$J145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$J145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,{"$f":"+Potencia!T178*$K178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!U178*$K178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!V178*$K178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!W178*$K178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!T178*$K178*12*1000*(1-$C178)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+AI167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+AI156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+AI145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+(AJ178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+AJ167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+AJ156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+AJ145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+(AK178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+AK167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+AK156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+AK145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+(AL178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+AL167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+AL156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+AL145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,{"$f":"+Potencia!T178*$AN178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!U178*$AO178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!V178*$AP178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!W178*$AQ178*12*1000*(1-$C178)","v":0},0]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H261","v":"Discapacitados 601-más"},{"$f":"+IF(B179=0,0,VLOOKUP(B179,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$J146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$J146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$J146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$J146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,{"$f":"+Potencia!T179*$K179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!U179*$K179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!V179*$K179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!W179*$K179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!T179*$K179*12*1000*(1-$C179)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+AI168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+AI157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+AI146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+(AJ179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+AJ168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+AJ157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+AJ146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+(AK179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+AK168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+AK157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+AK146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+(AL179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+AL168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+AL157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+AL146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,{"$f":"+Potencia!T179*$AN179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!U179*$AO179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!V179*$AP179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!W179*$AQ179*12*1000*(1-$C179)","v":0},0]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!H262","v":"Cruz Roja"},{"$f":"+IF(B180=0,0,VLOOKUP(B180,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$J147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$J147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$J147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$J147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,{"$f":"+Potencia!T180*$K180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!U180*$K180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!V180*$K180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!W180*$K180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!T180*$K180*12*1000*(1-$C180)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+AI169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+AI158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+AI147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+(AJ180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+AJ169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+AJ158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+AJ147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+(AK180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+AK169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+AK158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+AK147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+(AL180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+AL169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+AL158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+AL147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,{"$f":"+Potencia!T180*$AN180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!U180*$AO180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!V180*$AP180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!W180*$AQ180*12*1000*(1-$C180)","v":0},0]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!H263","v":0},{"$f":"+IF(B181=0,0,VLOOKUP(B181,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M182:M191)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T181*$K181*12*1000*(1-$C181)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"IF(R181=0,0,$E181*$F$3*$H181/$R$136)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT182:AT191)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!H264","v":"Regular"},{"$f":"+IF(B182=0,0,VLOOKUP(B182,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J181","v":0},{"$f":"+K181","v":0},null,{"$f":"+($J182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$J138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$J138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$J138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$J138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+M182","v":0},{"$f":"+Potencia!T182*$K182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!U182*$K182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!V182*$K182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!W182*$K182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!T182*$K182*12*1000*(1-$C182)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+AI171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+AI160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+AI149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+AI138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+(AJ182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+AJ171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+AJ160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+AJ149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+AJ138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+(AK182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+AK171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+AK160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+AK149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+AK138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+(AL182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+AL171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+AL160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+AL149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+AL138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+AT182","v":0},{"$f":"+Potencia!T182*$AN182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!U182*$AO182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!V182*$AP182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!W182*$AQ182*12*1000*(1-$C182)","v":0},0]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!H265","v":"Agro"},{"$f":"+IF(B183=0,0,VLOOKUP(B183,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J182","v":0},0,null,{"$f":"+($J183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$J139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$J139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$J139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$J139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,{"$f":"+Potencia!T183*$K183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!U183*$K183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!V183*$K183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!W183*$K183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!T183*$K183*12*1000*(1-$C183)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+AI172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+AI161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+AI150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+AI139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+(AJ183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+AJ172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+AJ161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+AJ150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+AJ139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+(AK183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+AK172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+AK161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+AK150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+AK139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+(AL183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+AL172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+AL161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+AL150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+AL139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,{"$f":"+Potencia!T183*$AN183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!U183*$AO183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!V183*$AP183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!W183*$AQ183*12*1000*(1-$C183)","v":0},0]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!H266","v":"Jub. 1"},{"$f":"+IF(B184=0,0,VLOOKUP(B184,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$J140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$J140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$J140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$J140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,{"$f":"+Potencia!T184*$K184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!U184*$K184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!V184*$K184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!W184*$K184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!T184*$K184*12*1000*(1-$C184)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+AI173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+AI162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+AI151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+AI140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+(AJ184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+AJ173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+AJ162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+AJ151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+AJ140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+(AK184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+AK173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+AK162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+AK151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+AK140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+(AL184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+AL173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+AL162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+AL151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+AL140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,{"$f":"+Potencia!T184*$AN184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!U184*$AO184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!V184*$AP184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!W184*$AQ184*12*1000*(1-$C184)","v":0},0]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!H267","v":"Jub. 2"},{"$f":"+IF(B185=0,0,VLOOKUP(B185,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,{"$f":"+G184","v":1},0,null,0,0,null,{"$f":"+($J185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$J141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$J141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$J141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$J141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,{"$f":"+Potencia!T185*$K185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!U185*$K185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!V185*$K185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!W185*$K185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!T185*$K185*12*1000*(1-$C185)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+AI174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+AI163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+AI152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+AI141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+(AJ185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+AJ174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+AJ163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+AJ152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+AJ141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+(AK185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+AK174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+AK163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+AK152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+AK141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+(AL185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+AL174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+AL163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+AL152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+AL141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,{"$f":"+Potencia!T185*$AN185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!U185*$AO185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!V185*$AP185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!W185*$AQ185*12*1000*(1-$C185)","v":0},0]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!H268","v":"Político"},{"$f":"+IF(B186=0,0,VLOOKUP(B186,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$J142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$J142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$J142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$J142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,{"$f":"+Potencia!T186*$K186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!U186*$K186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!V186*$K186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!W186*$K186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!T186*$K186*12*1000*(1-$C186)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+AI175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+AI164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+AI153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+AI142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+(AJ186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+AJ175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+AJ164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+AJ153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+AJ142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+(AK186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+AK175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+AK164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+AK153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+AK142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+(AL186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+AL175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+AL164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+AL153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+AL142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,{"$f":"+Potencia!T186*$AN186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!U186*$AO186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!V186*$AP186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!W186*$AQ186*12*1000*(1-$C186)","v":0},0]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!H269","v":"x1"},{"$f":"+IF(B187=0,0,VLOOKUP(B187,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$J143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$J143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$J143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$J143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,{"$f":"+Potencia!T187*$K187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!U187*$K187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!V187*$K187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!W187*$K187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!T187*$K187*12*1000*(1-$C187)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+AI176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+AI165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+AI154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+AI143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+(AJ187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+AJ176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+AJ165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+AJ154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+AJ143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+(AK187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+AK176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+AK165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+AK154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+AK143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+(AL187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+AL176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+AL165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+AL154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+AL143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,{"$f":"+Potencia!T187*$AN187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!U187*$AO187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!V187*$AP187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!W187*$AQ187*12*1000*(1-$C187)","v":0},0]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!H270","v":"x2"},{"$f":"+IF(B188=0,0,VLOOKUP(B188,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$J144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$J144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$J144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$J144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,{"$f":"+Potencia!T188*$K188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!U188*$K188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!V188*$K188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!W188*$K188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!T188*$K188*12*1000*(1-$C188)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+AI177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+AI166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+AI155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+AI144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+(AJ188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+AJ177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+AJ166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+AJ155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+AJ144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+(AK188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+AK177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+AK166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+AK155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+AK144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+(AL188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+AL177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+AL166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+AL155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+AL144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,{"$f":"+Potencia!T188*$AN188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!U188*$AO188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!V188*$AP188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!W188*$AQ188*12*1000*(1-$C188)","v":0},0]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!H271","v":"Discap."},{"$f":"+IF(B189=0,0,VLOOKUP(B189,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$J145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$J145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$J145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$J145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,{"$f":"+Potencia!T189*$K189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!U189*$K189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!V189*$K189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!W189*$K189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!T189*$K189*12*1000*(1-$C189)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+AI178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+AI167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+AI156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+AI145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+(AJ189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+AJ178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+AJ167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+AJ156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+AJ145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+(AK189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+AK178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+AK167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+AK156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+AK145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+(AL189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+AL178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+AL167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+AL156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+AL145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,{"$f":"+Potencia!T189*$AN189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!U189*$AO189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!V189*$AP189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!W189*$AQ189*12*1000*(1-$C189)","v":0},0]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H272","v":"Discapacitados 601-más"},{"$f":"+IF(B190=0,0,VLOOKUP(B190,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$J146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$J146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$J146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$J146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,{"$f":"+Potencia!T190*$K190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!U190*$K190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!V190*$K190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!W190*$K190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!T190*$K190*12*1000*(1-$C190)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+AI179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+AI168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+AI157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+AI146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+(AJ190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+AJ179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+AJ168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+AJ157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+AJ146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+(AK190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+AK179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+AK168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+AK157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+AK146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+(AL190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+AL179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+AL168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+AL157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+AL146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,{"$f":"+Potencia!T190*$AN190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!U190*$AO190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!V190*$AP190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!W190*$AQ190*12*1000*(1-$C190)","v":0},0]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!H273","v":"Cruz Roja"},{"$f":"+IF(B191=0,0,VLOOKUP(B191,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$J147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$J147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$J147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$J147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,{"$f":"+Potencia!T191*$K191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!U191*$K191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!V191*$K191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!W191*$K191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!T191*$K191*12*1000*(1-$C191)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+AI180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+AI169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+AI158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+AI147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+(AJ191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+AJ180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+AJ169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+AJ158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+AJ147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+(AK191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+AK180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+AK169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+AK158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+AK147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+(AL191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+AL180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+AL169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+AL158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+AL147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,{"$f":"+Potencia!T191*$AN191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!U191*$AO191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!V191*$AP191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!W191*$AQ191*12*1000*(1-$C191)","v":0},0]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!H274","v":0},{"$f":"+IF(B192=0,0,VLOOKUP(B192,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M192","v":0},{"$f":"+Potencia!T192*$K192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!U192*$K192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!V192*$K192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!W192*$K192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!T192*$K192*12*1000*(1-$C192)","v":0},null,{"$f":"IF(M192=0,0,$E192*$F$3*$G192/M192)","v":0},{"$f":"IF(N192=0,0,$E192*$G$3*$G192/N192)","v":0},{"$f":"IF(O192=0,0,$E192*$H$3*$G192/O192)","v":0},{"$f":"IF(P192=0,0,$E192*$I$3*$G192/P192)","v":0},{"$f":"IF(Q192=0,0,$E192*$F$3*$G192/Q192)","v":0},{"$f":"IF(R192=0,0,$E192*$F$3*$H192/R192)","v":0},{"$f":"IF(S192=0,0,$E192*$G$3*$H192/S192)","v":0},{"$f":"IF(T192=0,0,$E192*$H$3*$H192/T192)","v":0},{"$f":"IF(U192=0,0,$E192*$I$3*$H192/U192)","v":0},{"$f":"IF(R192=0,0,$E192*$F$3*$H192/R192)","v":0},null,{"$f":"+$J192*X192","v":0},{"$f":"+$J192*Y192","v":0},{"$f":"+$J192*Z192","v":0},{"$f":"+$J192*AA192","v":0},{"$f":"+$J192*AB192","v":0},{"$f":"+AC192*$K192","v":0},{"$f":"+AD192*$K192","v":0},{"$f":"+AE192*$K192","v":0},{"$f":"+AF192*$K192","v":0},{"$f":"+AC192*$K192","v":0},null,{"$f":"+AP192","v":0},{"$f":"+AQ192","v":0},{"$f":"+AR192","v":0},{"$f":"+AS192","v":0},{"$f":"+AT192","v":0},{"$f":"+Potencia!T192*$AN192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!U192*$AO192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!V192*$AP192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!W192*$AQ192*12*1000*(1-$C192)","v":0},{"$f":"+AY192","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!H275","v":0},{"$f":"+IF(B193=0,0,VLOOKUP(B193,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M194:M195)","v":0},{"$f":"+SUM(N194:N195)","v":0},{"$f":"+SUM(O194:O195)","v":0},{"$f":"+SUM(P194:P195)","v":0},0,{"$f":"+Potencia!T193*$K193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!U193*$K193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!V193*$K193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!W193*$K193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!T193*$K193*12*1000*(1-$C193)","v":0},null,{"$f":"IF(M193=0,0,$E193*$F$3*$G193/M193)","v":0},{"$f":"IF(N193=0,0,$E193*$G$3*$G193/N193)","v":0},{"$f":"IF(O193=0,0,$E193*$H$3*$G193/O193)","v":0},{"$f":"IF(P193=0,0,$E193*$I$3*$G193/P193)","v":0},{"$f":"IF(Q193=0,0,$E193*$F$3*$G193/Q193)","v":0},{"$f":"IF(R193=0,0,$E193*$F$3*$H193/R193)","v":0},{"$f":"IF(S193=0,0,$E193*$G$3*$H193/S193)","v":0},{"$f":"IF(T193=0,0,$E193*$H$3*$H193/T193)","v":0},{"$f":"IF(U193=0,0,$E193*$I$3*$H193/U193)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT194:AT195)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!H276","v":0},{"$f":"+IF(B194=0,0,VLOOKUP(B194,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0},null,{"$f":"+G20","v":0},{"$f":"+H20","v":1},null,0,0,null,{"$f":"+$J194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AC194*(1-$C194)*1000","v":0},0,{"$f":"+Potencia!T194*$K194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!U194*$K194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!V194*$K194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!W194*$K194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!T194*$K194*12*1000*(1-$C194)","v":0},null,{"$f":"IF(M194=0,0,$E194*$F$3*$G194/M194)","v":0},{"$f":"IF(N194=0,0,$E194*$G$3*$G194/N194)","v":0},{"$f":"IF(O194=0,0,$E194*$H$3*$G194/O194)","v":0},{"$f":"IF(P194=0,0,$E194*$I$3*$G194/P194)","v":0},{"$f":"+X194","v":0},{"$f":"IF(R194=0,0,$E194*$F$3*$H194/R194)","v":0},{"$f":"IF(S194=0,0,$E194*$G$3*$H194/S194)","v":0},{"$f":"IF(T194=0,0,$E194*$H$3*$H194/T194)","v":0},{"$f":"IF(U194=0,0,$E194*$I$3*$H194/U194)","v":0},{"$f":"+AC194","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+AJ194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+AK194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+AL194*Energía!AC194*(1-$C194)*1000","v":0},0,{"$f":"+Potencia!T194*$AN194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!U194*$AO194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!V194*$AP194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!W194*$AQ194*12*1000*(1-$C194)","v":0},0]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!H277","v":0},{"$f":"+IF(B195=0,0,VLOOKUP(B195,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0},null,{"$f":"+G80","v":0},{"$f":"+H80","v":1},null,0,0,null,{"$f":"+$J195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AC195*(1-$C195)*1000","v":0},0,{"$f":"+Potencia!T195*$K195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!U195*$K195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!V195*$K195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!W195*$K195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!T195*$K195*12*1000*(1-$C195)","v":0},null,{"$f":"IF(M195=0,0,$E195*$F$3*$G195/M195)","v":0},{"$f":"IF(N195=0,0,$E195*$G$3*$G195/N195)","v":0},{"$f":"IF(O195=0,0,$E195*$H$3*$G195/O195)","v":0},{"$f":"IF(P195=0,0,$E195*$I$3*$G195/P195)","v":0},{"$f":"+X195","v":0},{"$f":"IF(R195=0,0,$E195*$F$3*$H195/R195)","v":0},{"$f":"IF(S195=0,0,$E195*$G$3*$H195/S195)","v":0},{"$f":"IF(T195=0,0,$E195*$H$3*$H195/T195)","v":0},{"$f":"IF(U195=0,0,$E195*$I$3*$H195/U195)","v":0},{"$f":"+AC195","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+AJ195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+AK195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+AL195*Energía!AC195*(1-$C195)*1000","v":0},0,{"$f":"+Potencia!T195*$AN195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!U195*$AO195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!V195*$AP195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!W195*$AQ195*12*1000*(1-$C195)","v":0},0]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!H278","v":0},{"$f":"+IF(B196=0,0,VLOOKUP(B196,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,null,null,null,{"$f":"+SUM(M197,M201,M205)","v":219.05611390730675},{"$f":"+SUM(N197,N201,N205)","v":229.25103839365229},240.76752690843011,253.43957060022299,219.05611390730675,0,0,0,0,{"$f":"+Potencia!T196*$K196*12*1000*(1-$C196)","v":0},null,{"$f":"IF(M196=0,0,$E196*$F$3*$G196/$M$196)","v":0},{"$f":"IF(N196=0,0,$E196*$G$3*$G196/$N$196)","v":0},{"$f":"IF(O196=0,0,$E196*$H$3*$G196/$O$196)","v":0},{"$f":"IF(P196=0,0,$E196*$I$3*$G196/$P$196)","v":0},{"$f":"IF(Q196=0,0,$E196*$F$3*$G196/Q196)","v":0},{"$f":"IF(R196=0,0,$E196*$F$3*$H196/R196)","v":0},{"$f":"IF(S196=0,0,$E196*$G$3*$H196/S196)","v":0},{"$f":"IF(T196=0,0,$E196*$H$3*$H196/T196)","v":0},{"$f":"IF(U196=0,0,$E196*$I$3*$H196/U196)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT197,AT201,AT205)","v":0},0,0,0,{"$f":"+SUM(AX197,AX201,AX205)","v":0},{"$f":"+SUM(AY197,AY201,AY205)","v":0},0,0,0,{"$f":"+AY196","v":0}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!H279","v":0},{"$f":"+IF(B197=0,0,VLOOKUP(B197,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E196","v":0},null,{"$f":"+G196","v":1},0,null,0,0,null,{"$f":"+SUM(M198:M200)","v":219.05611390730675},229.25103839365229,240.76752690843011,253.43957060022299,219.05611390730675,0,{"$f":"+SUM(S198:S200)","v":0},0,0,{"$f":"+Potencia!T197*$K197*12*1000*(1-$C197)","v":0},null,{"$f":"IF(M197=0,0,$E197*$F$3*$G197/$M$196)","v":0},{"$f":"IF(N197=0,0,$E197*$G$3*$G197/$N$196)","v":0},{"$f":"IF(O197=0,0,$E197*$H$3*$G197/$O$196)","v":0},{"$f":"IF(P197=0,0,$E197*$I$3*$G197/$P$196)","v":0},{"$f":"IF(Q197=0,0,$E197*$F$3*$G197/$Q$196)","v":0},{"$f":"IF(R197=0,0,$E197*$F$3*$H197/$R$196)","v":0},{"$f":"IF(S197=0,0,$E197*$F$3*$H197/$S$196)","v":0},{"$f":"IF(T197=0,0,$E197*$F$3*$H197/$T$196)","v":0},{"$f":"IF(U197=0,0,$E197*$F$3*$H197/$U$196)","v":0},{"$f":"IF(R197=0,0,$E197*$F$3*$H197/$R$137)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT198:AT200)","v":0},{"$f":"+SUM(AU198:AU200)","v":0},0,0,0,{"$f":"+SUM(AY198:AY200)","v":0},{"$f":"+SUM(AZ198:AZ200)","v":0},{"$f":"+SUM(BA198:BA200)","v":0},0,{"$f":"+AY197","v":0}]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!H280","v":0},{"$f":"+IF(B198=0,0,VLOOKUP(B198,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E197","v":0},null,{"$f":"+G197","v":1},0,null,3.9389224429246389E-3,0,null,{"$f":"+$J198*Energía!Z198*(1-$C198)*1000","v":43.811222781461353},{"$f":"+$J198*Energía!AA198*(1-$C198)*1000","v":45.850207678730456},{"$f":"+$J198*Energía!AB198*(1-$C198)*1000","v":48.153505381686024},{"$f":"+$J198*Energía!AC198*(1-$C198)*1000","v":50.687914120044596},{"$f":"+M198","v":43.811222781461353},{"$f":"+Potencia!T198*$K198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!U198*$K198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!V198*$K198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!W198*$K198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!T198*$K198*12*1000*(1-$C198)","v":0},null,0,0,0,0,{"$f":"IF(Q198=0,0,$E198*$F$3*$G198/$Q$196)","v":0},{"$f":"IF(R198=0,0,$E198*$F$3*$H198/$R$196)","v":0},{"$f":"IF(S198=0,0,$E198*$F$3*$H198/$S$196)","v":0},{"$f":"IF(T198=0,0,$E198*$F$3*$H198/$T$196)","v":0},{"$f":"IF(U198=0,0,$E198*$F$3*$H198/$U$196)","v":0},{"$f":"IF(R198=0,0,$E198*$F$3*$H198/$R$137)","v":0},null,{"$f":"+$J198*X198","v":0},{"$f":"+$J198*Y198","v":0},{"$f":"+$J198*Z198","v":0},{"$f":"+$J198*AA198","v":0},{"$f":"+$J198*AB198","v":0},{"$f":"+AC198*$K198","v":0},{"$f":"+AD198*$K198","v":0},{"$f":"+AE198*$K198","v":0},{"$f":"+AF198*$K198","v":0},{"$f":"+AC198*$K198","v":0},null,{"$f":"+AI198*Energía!Z198*(1-$C198)*1000","v":0},{"$f":"+AJ198*Energía!AA198*(1-$C198)*1000","v":0},{"$f":"+AK198*Energía!AB198*(1-$C198)*1000","v":0},{"$f":"+AL198*Energía!AC198*(1-$C198)*1000","v":0},{"$f":"+AT198","v":0},{"$f":"+Potencia!T198*$AN198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!U198*$AO198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!V198*$AP198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!W198*$AQ198*12*1000*(1-$C198)","v":0},{"$f":"+AY198","v":0}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H281","v":0},{"$f":"+IF(B199=0,0,VLOOKUP(B199,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G198","v":1},0,null,3.9389224429246389E-3,0,null,{"$f":"+$J199*Energía!Z199*(1-$C199)*1000","v":87.622445562922707},{"$f":"+$J199*Energía!AA199*(1-$C199)*1000","v":91.700415357460912},{"$f":"+$J199*Energía!AB199*(1-$C199)*1000","v":96.307010763372048},{"$f":"+$J199*Energía!AC199*(1-$C199)*1000","v":101.37582824008919},87.622445562922707,{"$f":"+Potencia!T199*$K199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!U199*$K199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!V199*$K199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!W199*$K199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!T199*$K199*12*1000*(1-$C199)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI199*Energía!Z199*(1-$C199)*1000","v":0},{"$f":"+AJ199*Energía!AA199*(1-$C199)*1000","v":0},{"$f":"+AK199*Energía!AB199*(1-$C199)*1000","v":0},{"$f":"+AL199*Energía!AC199*(1-$C199)*1000","v":0},0,{"$f":"+Potencia!T199*$AN199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!U199*$AO199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!V199*$AP199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!W199*$AQ199*12*1000*(1-$C199)","v":0},0]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H282","v":0},{"$f":"+IF(B200=0,0,VLOOKUP(B200,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G199","v":1},0,null,3.9389224429246389E-3,0,null,{"$f":"+$J200*Energía!Z200*(1-$C200)*1000","v":87.622445562922707},{"$f":"+$J200*Energía!AA200*(1-$C200)*1000","v":91.700415357460912},{"$f":"+$J200*Energía!AB200*(1-$C200)*1000","v":96.307010763372048},{"$f":"+$J200*Energía!AC200*(1-$C200)*1000","v":101.37582824008919},87.622445562922707,{"$f":"+Potencia!T200*$K200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!U200*$K200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!V200*$K200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!W200*$K200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!T200*$K200*12*1000*(1-$C200)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI200*Energía!Z200*(1-$C200)*1000","v":0},{"$f":"+AJ200*Energía!AA200*(1-$C200)*1000","v":0},{"$f":"+AK200*Energía!AB200*(1-$C200)*1000","v":0},{"$f":"+AL200*Energía!AC200*(1-$C200)*1000","v":0},0,{"$f":"+Potencia!T200*$AN200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!U200*$AO200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!V200*$AP200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!W200*$AQ200*12*1000*(1-$C200)","v":0},0]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!H283","v":0},{"$f":"+IF(B201=0,0,VLOOKUP(B201,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G200","v":1},0,null,0,0,null,{"$f":"+SUM(M202:M204)","v":0},{"$f":"+SUM(N202:N204)","v":0},{"$f":"+SUM(O202:O204)","v":0},{"$f":"+SUM(P202:P204)","v":0},{"$f":"+SUM(Q202:Q204)","v":0},{"$f":"+SUM(R202:R204)","v":0},0,0,0,{"$f":"+Potencia!T201*$K201*12*1000*(1-$C201)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT202:AT204)","v":0},{"$f":"+SUM(AU202:AU204)","v":0},{"$f":"+SUM(AV202:AV204)","v":0},{"$f":"+SUM(AW202:AW204)","v":0},{"$f":"+SUM(AX202:AX204)","v":0},{"$f":"+SUM(AY202:AY204)","v":0},{"$f":"+SUM(AZ202:AZ204)","v":0},{"$f":"+SUM(BA202:BA204)","v":0},{"$f":"+SUM(BB202:BB204)","v":0},{"$f":"+AY201","v":0}]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!H284","v":0},{"$f":"+IF(B202=0,0,VLOOKUP(B202,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G201","v":1},0,null,3.9389224429246389E-3,0,null,{"$f":"+$J202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AC202*(1-$C202)*1000","v":0},0,{"$f":"+Potencia!T202*$K202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!U202*$K202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!V202*$K202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!W202*$K202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!T202*$K202*12*1000*(1-$C202)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+AJ202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+AK202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+AL202*Energía!AC202*(1-$C202)*1000","v":0},{"$f":"+AT202","v":0},{"$f":"+Potencia!T202*$AN202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!U202*$AO202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!V202*$AP202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!W202*$AQ202*12*1000*(1-$C202)","v":0},0]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H285","v":0},{"$f":"+IF(B203=0,0,VLOOKUP(B203,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G202","v":1},0,null,3.9389224429246389E-3,0,null,{"$f":"+$J203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AC203*(1-$C203)*1000","v":0},0,{"$f":"+Potencia!T203*$K203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!U203*$K203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!V203*$K203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!W203*$K203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!T203*$K203*12*1000*(1-$C203)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+AJ203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+AK203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+AL203*Energía!AC203*(1-$C203)*1000","v":0},0,{"$f":"+Potencia!T203*$AN203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!U203*$AO203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!V203*$AP203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!W203*$AQ203*12*1000*(1-$C203)","v":0},0]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H286","v":0},{"$f":"+IF(B204=0,0,VLOOKUP(B204,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G203","v":1},0,null,3.9389224429246389E-3,0,null,{"$f":"+$J204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AC204*(1-$C204)*1000","v":0},0,{"$f":"+Potencia!T204*$K204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!U204*$K204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!V204*$K204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!W204*$K204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!T204*$K204*12*1000*(1-$C204)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+AJ204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+AK204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+AL204*Energía!AC204*(1-$C204)*1000","v":0},0,{"$f":"+Potencia!T204*$AN204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!U204*$AO204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!V204*$AP204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!W204*$AQ204*12*1000*(1-$C204)","v":0},0]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!H287","v":0},{"$f":"+IF(B205=0,0,VLOOKUP(B205,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G204","v":1},0,null,0,0,null,{"$f":"+SUM(M206:M208)","v":0},{"$f":"+SUM(N206:N208)","v":0},{"$f":"+SUM(O206:O208)","v":0},{"$f":"+SUM(P206:P208)","v":0},{"$f":"+SUM(Q206:Q208)","v":0},{"$f":"+SUM(R206:R208)","v":0},0,0,0,{"$f":"+Potencia!T205*$K205*12*1000*(1-$C205)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT206:AT208)","v":0},{"$f":"+SUM(AU206:AU208)","v":0},{"$f":"+SUM(AV206:AV208)","v":0},{"$f":"+SUM(AW206:AW208)","v":0},{"$f":"+SUM(AX206:AX208)","v":0},{"$f":"+SUM(AY206:AY208)","v":0},{"$f":"+SUM(AZ206:AZ208)","v":0},{"$f":"+SUM(BA206:BA208)","v":0},{"$f":"+SUM(BB206:BB208)","v":0},{"$f":"+AY205","v":0}]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!H288","v":0},{"$f":"+IF(B206=0,0,VLOOKUP(B206,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G205","v":1},0,null,3.9389224429246389E-3,0,null,{"$f":"+$J206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AC206*(1-$C206)*1000","v":0},0,{"$f":"+Potencia!T206*$K206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!U206*$K206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!V206*$K206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!W206*$K206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!T206*$K206*12*1000*(1-$C206)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+AJ206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+AK206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+AL206*Energía!AC206*(1-$C206)*1000","v":0},{"$f":"+AT206","v":0},{"$f":"+Potencia!T206*$AN206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!U206*$AO206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!V206*$AP206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!W206*$AQ206*12*1000*(1-$C206)","v":0},0]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H289","v":0},{"$f":"+IF(B207=0,0,VLOOKUP(B207,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G206","v":1},0,null,3.9389224429246389E-3,0,null,{"$f":"+$J207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AC207*(1-$C207)*1000","v":0},0,{"$f":"+Potencia!T207*$K207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!U207*$K207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!V207*$K207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!W207*$K207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!T207*$K207*12*1000*(1-$C207)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+AJ207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+AK207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+AL207*Energía!AC207*(1-$C207)*1000","v":0},0,{"$f":"+Potencia!T207*$AN207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!U207*$AO207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!V207*$AP207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!W207*$AQ207*12*1000*(1-$C207)","v":0},0]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H290","v":0},{"$f":"+IF(B208=0,0,VLOOKUP(B208,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G207","v":1},0,null,3.9389224429246389E-3,0,null,{"$f":"+$J208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AC208*(1-$C208)*1000","v":0},0,{"$f":"+Potencia!T208*$K208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!U208*$K208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!V208*$K208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!W208*$K208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!T208*$K208*12*1000*(1-$C208)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+AJ208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+AK208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+AL208*Energía!AC208*(1-$C208)*1000","v":0},0,{"$f":"+Potencia!T208*$AN208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!U208*$AO208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!V208*$AP208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!W208*$AQ208*12*1000*(1-$C208)","v":0},0]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!H291","v":0},{"$f":"+IF(B209=0,0,VLOOKUP(B209,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,null,null,null,{"$f":"+SUM(M210,M221,M232,M243,M254)","v":13764.985183414348},14445.208186802756,15221.444849597498,16080.919719925505,13764.985183414348,0,0,0,0,{"$f":"+Potencia!T209*$K209*12*1000*(1-$C209)","v":0},null,{"$f":"IF(M209=0,0,$E209*$F$3*$G209/$Q$209)","v":0},{"$f":"IF(N209=0,0,$E209*$G$3*$G209/$N$209)","v":0},{"$f":"IF(O209=0,0,$E209*$H$3*$G209/$O$209)","v":0},{"$f":"IF(P209=0,0,$E209*$I$3*$G209/$P$209)","v":0},{"$f":"IF(Q209=0,0,$E209*$F$3*$G209/$Q$209)","v":0},{"$f":"IF(R209=0,0,$E209*$F$3*$H209/$R$209)","v":0},{"$f":"IF(S209=0,0,$E209*$G$3*$H209/$S$209)","v":0},{"$f":"IF(T209=0,0,$E209*$H$3*$H209/$T$209)","v":0},{"$f":"IF(U209=0,0,$E209*$I$3*$H209/$U$209)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT210,AT221,AT232,AT243,AT254)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!H292","v":0},{"$f":"+IF(B210=0,0,VLOOKUP(B210,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E209","v":0},null,{"$f":"+G209","v":1},0,null,6.1709681013261625E-3,0,null,{"$f":"+SUM(M211:M220)","v":13764.985183414348},14445.208186802756,15221.444849597498,16080.919719925505,13764.985183414348,0,0,0,0,{"$f":"+Potencia!T210*$K210*12*1000*(1-$C210)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT211:AT220)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!H293","v":"Regular"},{"$f":"+IF(B211=0,0,VLOOKUP(B211,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E210","v":0},null,1,0,null,{"$f":"+J210","v":6.1709681013261625E-3},{"$f":"+K210","v":0},null,{"$f":"+$J211*Energía!Z211*(1-$C211)*1000","v":11377.986663191703},{"$f":"+$J211*Energía!AA211*(1-$C211)*1000","v":11939.75936828165},{"$f":"+$J211*Energía!AB211*(1-$C211)*1000","v":12580.818039947122},{"$f":"+$J211*Energía!AC211*(1-$C211)*1000","v":13290.625908644019},{"$f":"+M211","v":11377.986663191703},{"$f":"+Potencia!T211*$K211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!U211*$K211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!V211*$K211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!W211*$K211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!T211*$K211*12*1000*(1-$C211)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI211*Energía!Z211*(1-$C211)*1000","v":0},{"$f":"+AJ211*Energía!AA211*(1-$C211)*1000","v":0},{"$f":"+AK211*Energía!AB211*(1-$C211)*1000","v":0},{"$f":"+AL211*Energía!AC211*(1-$C211)*1000","v":0},0,{"$f":"+Potencia!T211*$AN211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!U211*$AO211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!V211*$AP211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!W211*$AQ211*12*1000*(1-$C211)","v":0},0]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!H294","v":"Agro"},{"$f":"+IF(B212=0,0,VLOOKUP(B212,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J211","v":6.1709681013261625E-3},0,null,{"$f":"+$J212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AC212*(1-$C212)*1000","v":0},0,{"$f":"+Potencia!T212*$K212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!U212*$K212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!V212*$K212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!W212*$K212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!T212*$K212*12*1000*(1-$C212)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+AJ212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+AK212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+AL212*Energía!AC212*(1-$C212)*1000","v":0},0,{"$f":"+Potencia!T212*$AN212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!U212*$AO212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!V212*$AP212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!W212*$AQ212*12*1000*(1-$C212)","v":0},0]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!H295","v":"Jub. 1"},{"$f":"+IF(B213=0,0,VLOOKUP(B213,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,6.1709681013261625E-3,0,null,{"$f":"+$J213*Energía!Z213*(1-$C213)*1000","v":2372.5423760836993},{"$f":"+$J213*Energía!AA213*(1-$C213)*1000","v":2490.2753155019618},{"$f":"+$J213*Energía!AB213*(1-$C213)*1000","v":2624.6346414717755},{"$f":"+$J213*Energía!AC213*(1-$C213)*1000","v":2773.3952295755653},2372.5423760836993,{"$f":"+Potencia!T213*$K213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!U213*$K213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!V213*$K213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!W213*$K213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!T213*$K213*12*1000*(1-$C213)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI213*Energía!Z213*(1-$C213)*1000","v":0},{"$f":"+AJ213*Energía!AA213*(1-$C213)*1000","v":0},{"$f":"+AK213*Energía!AB213*(1-$C213)*1000","v":0},{"$f":"+AL213*Energía!AC213*(1-$C213)*1000","v":0},0,{"$f":"+Potencia!T213*$AN213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!U213*$AO213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!V213*$AP213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!W213*$AQ213*12*1000*(1-$C213)","v":0},0]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!H296","v":"Jub. 2"},{"$f":"+IF(B214=0,0,VLOOKUP(B214,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,6.1709681013261625E-3,0,null,{"$f":"+$J214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,{"$f":"+Potencia!T214*$K214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!U214*$K214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!V214*$K214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!W214*$K214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!T214*$K214*12*1000*(1-$C214)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+AJ214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+AK214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+AL214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,{"$f":"+Potencia!T214*$AN214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!U214*$AO214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!V214*$AP214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!W214*$AQ214*12*1000*(1-$C214)","v":0},0]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!H297","v":"Político"},{"$f":"+IF(B215=0,0,VLOOKUP(B215,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,6.1709681013261625E-3,0,null,{"$f":"+$J215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AC215*(1-$C215)*1000","v":0},0,{"$f":"+Potencia!T215*$K215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!U215*$K215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!V215*$K215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!W215*$K215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!T215*$K215*12*1000*(1-$C215)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+AJ215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+AK215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+AL215*Energía!AC215*(1-$C215)*1000","v":0},0,{"$f":"+Potencia!T215*$AN215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!U215*$AO215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!V215*$AP215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!W215*$AQ215*12*1000*(1-$C215)","v":0},0]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!H298","v":"x1"},{"$f":"+IF(B216=0,0,VLOOKUP(B216,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,6.1709681013261625E-3,0,null,{"$f":"+$J216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+Potencia!T216*$K216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!U216*$K216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!V216*$K216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!W216*$K216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!T216*$K216*12*1000*(1-$C216)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+AJ216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+AK216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+AL216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+Potencia!T216*$AN216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!U216*$AO216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!V216*$AP216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!W216*$AQ216*12*1000*(1-$C216)","v":0},{"$f":"+AY216","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!H299","v":"x2"},{"$f":"+IF(B217=0,0,VLOOKUP(B217,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,6.1709681013261625E-3,0,null,{"$f":"+$J217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,{"$f":"+Potencia!T217*$K217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!U217*$K217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!V217*$K217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!W217*$K217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!T217*$K217*12*1000*(1-$C217)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+$J217*X217","v":0},{"$f":"+$J217*Y217","v":0},{"$f":"+$J217*Z217","v":0},{"$f":"+$J217*AA217","v":0},{"$f":"+$J217*AB217","v":0},{"$f":"+AC217*$K217","v":0},{"$f":"+AD217*$K217","v":0},{"$f":"+AE217*$K217","v":0},{"$f":"+AF217*$K217","v":0},0,null,{"$f":"+AI217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+AJ217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+AK217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+AL217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,{"$f":"+Potencia!T217*$AN217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!U217*$AO217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!V217*$AP217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!W217*$AQ217*12*1000*(1-$C217)","v":0},0]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!H300","v":"Discap."},{"$f":"+IF(B218=0,0,VLOOKUP(B218,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,6.1709681013261625E-3,0,null,{"$f":"+$J218*Energía!Z218*(1-$C218)*1000","v":14.456144138945273},{"$f":"+$J218*Energía!AA218*(1-$C218)*1000","v":15.173503019144292},{"$f":"+$J218*Energía!AB218*(1-$C218)*1000","v":15.99216817859965},{"$f":"+$J218*Energía!AC218*(1-$C218)*1000","v":16.898581705919838},14.456144138945273,{"$f":"+Potencia!T218*$K218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!U218*$K218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!V218*$K218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!W218*$K218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!T218*$K218*12*1000*(1-$C218)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"IF(R218=0,0,$E218*$F$3*$H218/R218)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"+AC218*$K218","v":0},null,{"$f":"+AI218*Energía!Z218*(1-$C218)*1000","v":0},{"$f":"+AJ218*Energía!AA218*(1-$C218)*1000","v":0},{"$f":"+AK218*Energía!AB218*(1-$C218)*1000","v":0},{"$f":"+AL218*Energía!AC218*(1-$C218)*1000","v":0},0,{"$f":"+Potencia!T218*$AN218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!U218*$AO218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!V218*$AP218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!W218*$AQ218*12*1000*(1-$C218)","v":0},0]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!H301","v":"Discapacitados 601-más"},{"$f":"+IF(B219=0,0,VLOOKUP(B219,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,6.1709681013261625E-3,0,null,{"$f":"+$J219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,{"$f":"+Potencia!T219*$K219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!U219*$K219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!V219*$K219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!W219*$K219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!T219*$K219*12*1000*(1-$C219)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+AJ219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+AK219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+AL219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,{"$f":"+Potencia!T219*$AN219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!U219*$AO219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!V219*$AP219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!W219*$AQ219*12*1000*(1-$C219)","v":0},0]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!H302","v":"Cruz Roja"},{"$f":"+IF(B220=0,0,VLOOKUP(B220,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,6.1709681013261625E-3,0,null,{"$f":"+$J220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AC220*(1-$C220)*1000","v":0},0,{"$f":"+Potencia!T220*$K220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!U220*$K220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!V220*$K220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!W220*$K220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!T220*$K220*12*1000*(1-$C220)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+AJ220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+AK220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+AL220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+AT220","v":0},{"$f":"+Potencia!T220*$AN220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!U220*$AO220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!V220*$AP220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!W220*$AQ220*12*1000*(1-$C220)","v":0},0]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H303","v":0},{"$f":"+IF(B221=0,0,VLOOKUP(B221,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M222:M231)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T221*$K221*12*1000*(1-$C221)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT222:AT231)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!H304","v":"Regular"},{"$f":"+IF(B222=0,0,VLOOKUP(B222,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J221","v":0},{"$f":"+K221","v":0},null,{"$f":"+($J222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$J211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$J211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$J211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$J211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,{"$f":"+Potencia!T222*$K222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!U222*$K222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!V222*$K222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!W222*$K222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!T222*$K222*12*1000*(1-$C222)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+AI211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+(AJ222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+AJ211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+(AK222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+AK211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+(AL222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+AL211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,{"$f":"+Potencia!T222*$AN222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!U222*$AO222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!V222*$AP222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!W222*$AQ222*12*1000*(1-$C222)","v":0},0]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!H305","v":"Agro"},{"$f":"+IF(B223=0,0,VLOOKUP(B223,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J222","v":0},0,null,{"$f":"+($J223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$J212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$J212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$J212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$J212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,{"$f":"+Potencia!T223*$K223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!U223*$K223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!V223*$K223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!W223*$K223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!T223*$K223*12*1000*(1-$C223)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+AI212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+(AJ223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+AJ212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+(AK223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+AK212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+(AL223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+AL212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,{"$f":"+Potencia!T223*$AN223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!U223*$AO223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!V223*$AP223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!W223*$AQ223*12*1000*(1-$C223)","v":0},0]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!H306","v":"Jub. 1"},{"$f":"+IF(B224=0,0,VLOOKUP(B224,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$J213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$J213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$J213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$J213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,{"$f":"+Potencia!T224*$K224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!U224*$K224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!V224*$K224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!W224*$K224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!T224*$K224*12*1000*(1-$C224)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+AI213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+(AJ224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+AJ213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+(AK224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+AK213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+(AL224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+AL213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,{"$f":"+Potencia!T224*$AN224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!U224*$AO224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!V224*$AP224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!W224*$AQ224*12*1000*(1-$C224)","v":0},0]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!H307","v":"Jub. 2"},{"$f":"+IF(B225=0,0,VLOOKUP(B225,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$J214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$J214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$J214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$J214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,{"$f":"+Potencia!T225*$K225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!U225*$K225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!V225*$K225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!W225*$K225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!T225*$K225*12*1000*(1-$C225)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+AI214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+(AJ225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+AJ214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+(AK225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+AK214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+(AL225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+AL214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,{"$f":"+Potencia!T225*$AN225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!U225*$AO225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!V225*$AP225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!W225*$AQ225*12*1000*(1-$C225)","v":0},0]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!H308","v":"Político"},{"$f":"+IF(B226=0,0,VLOOKUP(B226,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,{"$f":"+G225","v":1},0,null,0,0,null,{"$f":"+($J226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$J215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$J215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$J215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$J215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,{"$f":"+Potencia!T226*$K226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!U226*$K226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!V226*$K226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!W226*$K226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!T226*$K226*12*1000*(1-$C226)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+AI215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+(AJ226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+AJ215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+(AK226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+AK215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+(AL226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+AL215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,{"$f":"+Potencia!T226*$AN226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!U226*$AO226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!V226*$AP226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!W226*$AQ226*12*1000*(1-$C226)","v":0},0]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!H309","v":"x1"},{"$f":"+IF(B227=0,0,VLOOKUP(B227,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$J216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$J216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$J216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$J216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,{"$f":"+Potencia!T227*$K227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!U227*$K227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!V227*$K227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!W227*$K227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!T227*$K227*12*1000*(1-$C227)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+AI216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+(AJ227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+AJ216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+(AK227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+AK216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+(AL227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+AL216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,{"$f":"+Potencia!T227*$AN227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!U227*$AO227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!V227*$AP227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!W227*$AQ227*12*1000*(1-$C227)","v":0},0]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!H310","v":"x2"},{"$f":"+IF(B228=0,0,VLOOKUP(B228,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$J217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$J217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$J217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$J217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,{"$f":"+Potencia!T228*$K228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!U228*$K228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!V228*$K228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!W228*$K228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!T228*$K228*12*1000*(1-$C228)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+AI217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+(AJ228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+AJ217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+(AK228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+AK217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+(AL228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+AL217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,{"$f":"+Potencia!T228*$AN228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!U228*$AO228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!V228*$AP228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!W228*$AQ228*12*1000*(1-$C228)","v":0},0]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!H311","v":"Discap."},{"$f":"+IF(B229=0,0,VLOOKUP(B229,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$J218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$J218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$J218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$J218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,{"$f":"+Potencia!T229*$K229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!U229*$K229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!V229*$K229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!W229*$K229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!T229*$K229*12*1000*(1-$C229)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+AI218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+(AJ229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+AJ218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+(AK229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+AK218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+(AL229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+AL218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,{"$f":"+Potencia!T229*$AN229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!U229*$AO229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!V229*$AP229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!W229*$AQ229*12*1000*(1-$C229)","v":0},0]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H312","v":"Discapacitados 601-más"},{"$f":"+IF(B230=0,0,VLOOKUP(B230,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$J219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$J219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$J219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$J219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,{"$f":"+Potencia!T230*$K230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!U230*$K230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!V230*$K230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!W230*$K230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!T230*$K230*12*1000*(1-$C230)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+AI219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+(AJ230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+AJ219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+(AK230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+AK219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+(AL230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+AL219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,{"$f":"+Potencia!T230*$AN230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!U230*$AO230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!V230*$AP230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!W230*$AQ230*12*1000*(1-$C230)","v":0},0]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!H313","v":"Cruz Roja"},{"$f":"+IF(B231=0,0,VLOOKUP(B231,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$J220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$J220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$J220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$J220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,{"$f":"+Potencia!T231*$K231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!U231*$K231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!V231*$K231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!W231*$K231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!T231*$K231*12*1000*(1-$C231)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+AI220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+(AJ231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+AJ220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+(AK231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+AK220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+(AL231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+AL220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,{"$f":"+Potencia!T231*$AN231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!U231*$AO231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!V231*$AP231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!W231*$AQ231*12*1000*(1-$C231)","v":0},0]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H314","v":0},{"$f":"+IF(B232=0,0,VLOOKUP(B232,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M233:M242)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T232*$K232*12*1000*(1-$C232)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT233:AT242)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!H315","v":"Regular"},{"$f":"+IF(B233=0,0,VLOOKUP(B233,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J232","v":0},{"$f":"+K232","v":0},null,{"$f":"+($J233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$J211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$J211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$J211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$J211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,{"$f":"+Potencia!T233*$K233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!U233*$K233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!V233*$K233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!W233*$K233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!T233*$K233*12*1000*(1-$C233)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+AI222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+AI211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+(AJ233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+AJ222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+AJ211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+(AK233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+AK222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+AK211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+(AL233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+AL222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+AL211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,{"$f":"+Potencia!T233*$AN233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!U233*$AO233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!V233*$AP233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!W233*$AQ233*12*1000*(1-$C233)","v":0},0]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!H316","v":"Agro"},{"$f":"+IF(B234=0,0,VLOOKUP(B234,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J233","v":0},0,null,{"$f":"+($J234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$J212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$J212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$J212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$J212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,{"$f":"+Potencia!T234*$K234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!U234*$K234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!V234*$K234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!W234*$K234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!T234*$K234*12*1000*(1-$C234)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+AI223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+AI212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+(AJ234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+AJ223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+AJ212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+(AK234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+AK223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+AK212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+(AL234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+AL223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+AL212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,{"$f":"+Potencia!T234*$AN234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!U234*$AO234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!V234*$AP234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!W234*$AQ234*12*1000*(1-$C234)","v":0},0]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!H317","v":"Jub. 1"},{"$f":"+IF(B235=0,0,VLOOKUP(B235,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$J213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$J213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$J213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$J213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,{"$f":"+Potencia!T235*$K235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!U235*$K235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!V235*$K235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!W235*$K235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!T235*$K235*12*1000*(1-$C235)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+AI224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+AI213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+(AJ235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+AJ224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+AJ213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+(AK235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+AK224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+AK213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+(AL235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+AL224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+AL213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,{"$f":"+Potencia!T235*$AN235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!U235*$AO235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!V235*$AP235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!W235*$AQ235*12*1000*(1-$C235)","v":0},0]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!H318","v":"Jub. 2"},{"$f":"+IF(B236=0,0,VLOOKUP(B236,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$J214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$J214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$J214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$J214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,{"$f":"+Potencia!T236*$K236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!U236*$K236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!V236*$K236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!W236*$K236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!T236*$K236*12*1000*(1-$C236)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+AI225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+AI214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+(AJ236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+AJ225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+AJ214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+(AK236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+AK225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+AK214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+(AL236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+AL225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+AL214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,{"$f":"+Potencia!T236*$AN236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!U236*$AO236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!V236*$AP236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!W236*$AQ236*12*1000*(1-$C236)","v":0},0]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!H319","v":"Político"},{"$f":"+IF(B237=0,0,VLOOKUP(B237,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$J215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$J215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$J215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$J215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,{"$f":"+Potencia!T237*$K237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!U237*$K237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!V237*$K237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!W237*$K237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!T237*$K237*12*1000*(1-$C237)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+AI226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+AI215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+(AJ237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+AJ226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+AJ215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+(AK237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+AK226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+AK215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+(AL237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+AL226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+AL215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,{"$f":"+Potencia!T237*$AN237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!U237*$AO237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!V237*$AP237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!W237*$AQ237*12*1000*(1-$C237)","v":0},0]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!H320","v":"x1"},{"$f":"+IF(B238=0,0,VLOOKUP(B238,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$J216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$J216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$J216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$J216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,{"$f":"+Potencia!T238*$K238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!U238*$K238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!V238*$K238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!W238*$K238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!T238*$K238*12*1000*(1-$C238)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+AI227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+AI216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+(AJ238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+AJ227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+AJ216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+(AK238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+AK227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+AK216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+(AL238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+AL227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+AL216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,{"$f":"+Potencia!T238*$AN238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!U238*$AO238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!V238*$AP238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!W238*$AQ238*12*1000*(1-$C238)","v":0},0]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!H321","v":"x2"},{"$f":"+IF(B239=0,0,VLOOKUP(B239,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$J217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$J217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$J217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$J217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,{"$f":"+Potencia!T239*$K239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!U239*$K239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!V239*$K239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!W239*$K239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!T239*$K239*12*1000*(1-$C239)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+AI228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+AI217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+(AJ239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+AJ228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+AJ217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+(AK239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+AK228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+AK217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+(AL239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+AL228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+AL217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,{"$f":"+Potencia!T239*$AN239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!U239*$AO239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!V239*$AP239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!W239*$AQ239*12*1000*(1-$C239)","v":0},0]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!H322","v":"Discap."},{"$f":"+IF(B240=0,0,VLOOKUP(B240,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$J218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$J218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$J218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$J218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,{"$f":"+Potencia!T240*$K240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!U240*$K240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!V240*$K240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!W240*$K240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!T240*$K240*12*1000*(1-$C240)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+AI229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+AI218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+(AJ240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+AJ229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+AJ218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+(AK240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+AK229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+AK218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+(AL240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+AL229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+AL218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,{"$f":"+Potencia!T240*$AN240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!U240*$AO240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!V240*$AP240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!W240*$AQ240*12*1000*(1-$C240)","v":0},0]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H323","v":"Discapacitados 601-más"},{"$f":"+IF(B241=0,0,VLOOKUP(B241,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$J219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$J219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$J219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$J219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,{"$f":"+Potencia!T241*$K241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!U241*$K241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!V241*$K241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!W241*$K241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!T241*$K241*12*1000*(1-$C241)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+AI230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+AI219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+(AJ241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+AJ230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+AJ219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+(AK241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+AK230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+AK219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+(AL241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+AL230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+AL219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,{"$f":"+Potencia!T241*$AN241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!U241*$AO241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!V241*$AP241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!W241*$AQ241*12*1000*(1-$C241)","v":0},0]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!H324","v":"Cruz Roja"},{"$f":"+IF(B242=0,0,VLOOKUP(B242,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G241","v":1},0,null,0,0,null,{"$f":"+($J242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$J220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$J220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$J220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$J220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,{"$f":"+Potencia!T242*$K242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!U242*$K242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!V242*$K242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!W242*$K242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!T242*$K242*12*1000*(1-$C242)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+AI231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+AI220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+(AJ242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+AJ231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+AJ220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+(AK242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+AK231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+AK220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+(AL242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+AL231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+AL220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,{"$f":"+Potencia!T242*$AN242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!U242*$AO242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!V242*$AP242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!W242*$AQ242*12*1000*(1-$C242)","v":0},0]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!H325","v":0},{"$f":"+IF(B243=0,0,VLOOKUP(B243,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M244:M253)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T243*$K243*12*1000*(1-$C243)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT244:AT253)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!H326","v":"Regular"},{"$f":"+IF(B244=0,0,VLOOKUP(B244,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J243","v":0},{"$f":"+K243","v":0},null,{"$f":"+($J244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$J211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$J211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$J211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$J211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,{"$f":"+Potencia!T244*$K244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!U244*$K244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!V244*$K244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!W244*$K244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!T244*$K244*12*1000*(1-$C244)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+AI233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+AI222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+AI211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+(AJ244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+AJ233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+AJ222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+AJ211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+(AK244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+AK233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+AK222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+AK211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+(AL244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+AL233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+AL222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+AL211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,{"$f":"+Potencia!T244*$AN244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!U244*$AO244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!V244*$AP244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!W244*$AQ244*12*1000*(1-$C244)","v":0},0]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!H327","v":"Agro"},{"$f":"+IF(B245=0,0,VLOOKUP(B245,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J244","v":0},0,null,{"$f":"+($J245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$J212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$J212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$J212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$J212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,{"$f":"+Potencia!T245*$K245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!U245*$K245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!V245*$K245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!W245*$K245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!T245*$K245*12*1000*(1-$C245)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+AI234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+AI223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+AI212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+(AJ245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+AJ234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+AJ223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+AJ212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+(AK245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+AK234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+AK223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+AK212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+(AL245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+AL234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+AL223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+AL212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,{"$f":"+Potencia!T245*$AN245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!U245*$AO245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!V245*$AP245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!W245*$AQ245*12*1000*(1-$C245)","v":0},0]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!H328","v":"Jub. 1"},{"$f":"+IF(B246=0,0,VLOOKUP(B246,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$J213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$J213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$J213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$J213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,{"$f":"+Potencia!T246*$K246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!U246*$K246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!V246*$K246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!W246*$K246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!T246*$K246*12*1000*(1-$C246)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+AI235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+AI224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+AI213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+(AJ246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+AJ235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+AJ224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+AJ213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+(AK246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+AK235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+AK224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+AK213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+(AL246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+AL235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+AL224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+AL213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,{"$f":"+Potencia!T246*$AN246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!U246*$AO246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!V246*$AP246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!W246*$AQ246*12*1000*(1-$C246)","v":0},0]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!H329","v":"Jub. 2"},{"$f":"+IF(B247=0,0,VLOOKUP(B247,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$J214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$J214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$J214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$J214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,{"$f":"+Potencia!T247*$K247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!U247*$K247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!V247*$K247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!W247*$K247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!T247*$K247*12*1000*(1-$C247)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+AI236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+AI225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+AI214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+(AJ247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+AJ236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+AJ225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+AJ214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+(AK247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+AK236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+AK225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+AK214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+(AL247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+AL236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+AL225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+AL214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,{"$f":"+Potencia!T247*$AN247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!U247*$AO247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!V247*$AP247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!W247*$AQ247*12*1000*(1-$C247)","v":0},0]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!H330","v":"Político"},{"$f":"+IF(B248=0,0,VLOOKUP(B248,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$J215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$J215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$J215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$J215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,{"$f":"+Potencia!T248*$K248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!U248*$K248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!V248*$K248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!W248*$K248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!T248*$K248*12*1000*(1-$C248)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+AI237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+AI226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+AI215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+(AJ248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+AJ237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+AJ226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+AJ215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+(AK248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+AK237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+AK226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+AK215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+(AL248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+AL237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+AL226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+AL215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,{"$f":"+Potencia!T248*$AN248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!U248*$AO248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!V248*$AP248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!W248*$AQ248*12*1000*(1-$C248)","v":0},0]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!H331","v":"x1"},{"$f":"+IF(B249=0,0,VLOOKUP(B249,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$J216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$J216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$J216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$J216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,{"$f":"+Potencia!T249*$K249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!U249*$K249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!V249*$K249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!W249*$K249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!T249*$K249*12*1000*(1-$C249)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+AI238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+AI227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+AI216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+(AJ249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+AJ238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+AJ227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+AJ216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+(AK249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+AK238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+AK227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+AK216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+(AL249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+AL238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+AL227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+AL216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,{"$f":"+Potencia!T249*$AN249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!U249*$AO249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!V249*$AP249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!W249*$AQ249*12*1000*(1-$C249)","v":0},0]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!H332","v":"x2"},{"$f":"+IF(B250=0,0,VLOOKUP(B250,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$J217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$J217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$J217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$J217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,{"$f":"+Potencia!T250*$K250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!U250*$K250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!V250*$K250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!W250*$K250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!T250*$K250*12*1000*(1-$C250)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+AI239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+AI228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+AI217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+(AJ250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+AJ239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+AJ228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+AJ217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+(AK250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+AK239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+AK228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+AK217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+(AL250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+AL239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+AL228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+AL217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,{"$f":"+Potencia!T250*$AN250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!U250*$AO250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!V250*$AP250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!W250*$AQ250*12*1000*(1-$C250)","v":0},0]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!H333","v":"Discap."},{"$f":"+IF(B251=0,0,VLOOKUP(B251,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$J218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$J218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$J218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$J218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,{"$f":"+Potencia!T251*$K251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!U251*$K251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!V251*$K251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!W251*$K251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!T251*$K251*12*1000*(1-$C251)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+AI240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+AI229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+AI218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+(AJ251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+AJ240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+AJ229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+AJ218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+(AK251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+AK240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+AK229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+AK218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+(AL251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+AL240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+AL229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+AL218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,{"$f":"+Potencia!T251*$AN251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!U251*$AO251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!V251*$AP251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!W251*$AQ251*12*1000*(1-$C251)","v":0},0]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H334","v":"Discapacitados 601-más"},{"$f":"+IF(B252=0,0,VLOOKUP(B252,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$J219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$J219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$J219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$J219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,{"$f":"+Potencia!T252*$K252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!U252*$K252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!V252*$K252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!W252*$K252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!T252*$K252*12*1000*(1-$C252)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+AI241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+AI230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+AI219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+(AJ252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+AJ241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+AJ230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+AJ219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+(AK252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+AK241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+AK230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+AK219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+(AL252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+AL241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+AL230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+AL219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,{"$f":"+Potencia!T252*$AN252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!U252*$AO252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!V252*$AP252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!W252*$AQ252*12*1000*(1-$C252)","v":0},0]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!H335","v":"Cruz Roja"},{"$f":"+IF(B253=0,0,VLOOKUP(B253,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$J220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$J220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$J220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$J220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,{"$f":"+Potencia!T253*$K253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!U253*$K253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!V253*$K253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!W253*$K253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!T253*$K253*12*1000*(1-$C253)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+AI242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+AI231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+AI220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+(AJ253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+AJ242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+AJ231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+AJ220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+(AK253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+AK242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+AK231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+AK220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+(AL253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+AL242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+AL231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+AL220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,{"$f":"+Potencia!T253*$AN253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!U253*$AO253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!V253*$AP253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!W253*$AQ253*12*1000*(1-$C253)","v":0},0]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!H336","v":0},{"$f":"+IF(B254=0,0,VLOOKUP(B254,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M255:M264)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T254*$K254*12*1000*(1-$C254)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT255:AT264)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!H337","v":"Regular"},{"$f":"+IF(B255=0,0,VLOOKUP(B255,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G254","v":1},0,null,{"$f":"+J254","v":0},{"$f":"+K254","v":0},null,{"$f":"+($J255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$J211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$J211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$J211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$J211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,{"$f":"+Potencia!T255*$K255*12*1000*(1-$C255)","v":0},{"$f":"+Potencia!U255*$K255*12*1000*(1-$C255)","v":0},{"$f":"+Potencia!V255*$K255*12*1000*(1-$C255)","v":0},{"$f":"+Potencia!W255*$K255*12*1000*(1-$C255)","v":0},{"$f":"+Potencia!T255*$K255*12*1000*(1-$C255)","v":0},null,{"$f":"IF(M255=0,0,$E255*$F$4*$G255/$Q$209)","v":0},{"$f":"IF(N255=0,0,$E255*$F$4*$G255/$N$209)","v":0},{"$f":"IF(O255=0,0,$E255*$F$4*$G255/$O$209)","v":0},{"$f":"IF(P255=0,0,$E255*$F$4*$G255/$P$209)","v":0},{"$f":"IF(Q255=0,0,$E255*$F$4*$G255/$Q$209)","v":0},{"$f":"IF(R255=0,0,$E255*$F$4*$H255/$R$209)","v":0},{"$f":"IF(S255=0,0,$E255*$F$4*$H255/$S$209)","v":0},{"$f":"IF(T255=0,0,$E255*$F$4*$H255/$T$209)","v":0},{"$f":"IF(U255=0,0,$E255*$F$4*$H255/$U$209)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+AI244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+AI233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+AI222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+AI211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+(AJ255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+AJ244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+AJ233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+AJ222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+AJ211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+(AK255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+AK244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+AK233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+AK222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+AK211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+(AL255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+AL244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+AL233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+AL222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+AL211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,{"$f":"+Potencia!T255*$AN255*12*1000*(1-$C255)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!H338","v":"Agro"},{"$f":"+IF(B256=0,0,VLOOKUP(B256,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J255","v":0},0,null,{"$f":"+($J256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$J212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$J212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$J212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$J212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,{"$f":"+Potencia!T256*$K256*12*1000*(1-$C256)","v":0},{"$f":"+Potencia!U256*$K256*12*1000*(1-$C256)","v":0},{"$f":"+Potencia!V256*$K256*12*1000*(1-$C256)","v":0},{"$f":"+Potencia!W256*$K256*12*1000*(1-$C256)","v":0},{"$f":"+Potencia!T256*$K256*12*1000*(1-$C256)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+AI245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+AI234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+AI223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+AI212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+(AJ256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+AJ245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+AJ234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+AJ223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+AJ212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+(AK256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+AK245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+AK234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+AK223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+AK212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+(AL256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+AL245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+AL234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+AL223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+AL212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,{"$f":"+Potencia!T256*$AN256*12*1000*(1-$C256)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!H339","v":"Jub. 1"},{"$f":"+IF(B257=0,0,VLOOKUP(B257,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$J213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$J213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$J213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$J213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,{"$f":"+Potencia!T257*$K257*12*1000*(1-$C257)","v":0},{"$f":"+Potencia!U257*$K257*12*1000*(1-$C257)","v":0},{"$f":"+Potencia!V257*$K257*12*1000*(1-$C257)","v":0},{"$f":"+Potencia!W257*$K257*12*1000*(1-$C257)","v":0},{"$f":"+Potencia!T257*$K257*12*1000*(1-$C257)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+AI246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+AI235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+AI224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+AI213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+(AJ257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+AJ246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+AJ235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+AJ224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+AJ213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+(AK257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+AK246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+AK235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+AK224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+AK213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+(AL257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+AL246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+AL235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+AL224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+AL213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,{"$f":"+Potencia!T257*$AN257*12*1000*(1-$C257)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!H340","v":"Jub. 2"},{"$f":"+IF(B258=0,0,VLOOKUP(B258,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,{"$f":"+G257","v":1},0,null,0,0,null,{"$f":"+($J258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$J214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$J214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$J214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$J214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,{"$f":"+Potencia!T258*$K258*12*1000*(1-$C258)","v":0},{"$f":"+Potencia!U258*$K258*12*1000*(1-$C258)","v":0},{"$f":"+Potencia!V258*$K258*12*1000*(1-$C258)","v":0},{"$f":"+Potencia!W258*$K258*12*1000*(1-$C258)","v":0},{"$f":"+Potencia!T258*$K258*12*1000*(1-$C258)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+AI247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+AI236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+AI225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+AI214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+(AJ258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+AJ247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+AJ236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+AJ225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+AJ214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+(AK258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+AK247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+AK236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+AK225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+AK214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+(AL258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+AL247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+AL236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+AL225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+AL214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,{"$f":"+Potencia!T258*$AN258*12*1000*(1-$C258)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!H341","v":"Político"},{"$f":"+IF(B259=0,0,VLOOKUP(B259,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$J215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$J215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$J215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$J215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,{"$f":"+Potencia!T259*$K259*12*1000*(1-$C259)","v":0},{"$f":"+Potencia!U259*$K259*12*1000*(1-$C259)","v":0},{"$f":"+Potencia!V259*$K259*12*1000*(1-$C259)","v":0},{"$f":"+Potencia!W259*$K259*12*1000*(1-$C259)","v":0},{"$f":"+Potencia!T259*$K259*12*1000*(1-$C259)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+AI248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+AI237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+AI226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+AI215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+(AJ259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+AJ248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+AJ237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+AJ226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+AJ215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+(AK259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+AK248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+AK237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+AK226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+AK215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+(AL259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+AL248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+AL237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+AL226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+AL215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,{"$f":"+Potencia!T259*$AN259*12*1000*(1-$C259)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!H342","v":"x1"},{"$f":"+IF(B260=0,0,VLOOKUP(B260,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$J216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$J216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$J216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$J216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,{"$f":"+Potencia!T260*$K260*12*1000*(1-$C260)","v":0},{"$f":"+Potencia!U260*$K260*12*1000*(1-$C260)","v":0},{"$f":"+Potencia!V260*$K260*12*1000*(1-$C260)","v":0},{"$f":"+Potencia!W260*$K260*12*1000*(1-$C260)","v":0},{"$f":"+Potencia!T260*$K260*12*1000*(1-$C260)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+AI249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+AI238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+AI227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+AI216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+(AJ260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+AJ249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+AJ238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+AJ227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+AJ216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+(AK260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+AK249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+AK238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+AK227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+AK216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+(AL260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+AL249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+AL238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+AL227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+AL216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,{"$f":"+Potencia!T260*$AN260*12*1000*(1-$C260)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!H343","v":"x2"},{"$f":"+IF(B261=0,0,VLOOKUP(B261,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$J217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$J217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$J217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$J217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,{"$f":"+Potencia!T261*$K261*12*1000*(1-$C261)","v":0},{"$f":"+Potencia!U261*$K261*12*1000*(1-$C261)","v":0},{"$f":"+Potencia!V261*$K261*12*1000*(1-$C261)","v":0},{"$f":"+Potencia!W261*$K261*12*1000*(1-$C261)","v":0},{"$f":"+Potencia!T261*$K261*12*1000*(1-$C261)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+AI250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+AI239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+AI228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+AI217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+(AJ261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+AJ250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+AJ239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+AJ228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+AJ217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+(AK261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+AK250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+AK239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+AK228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+AK217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+(AL261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+AL250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+AL239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+AL228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+AL217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,{"$f":"+Potencia!T261*$AN261*12*1000*(1-$C261)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!H344","v":"Discap."},{"$f":"+IF(B262=0,0,VLOOKUP(B262,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$J218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$J218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$J218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$J218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,{"$f":"+Potencia!T262*$K262*12*1000*(1-$C262)","v":0},{"$f":"+Potencia!U262*$K262*12*1000*(1-$C262)","v":0},{"$f":"+Potencia!V262*$K262*12*1000*(1-$C262)","v":0},{"$f":"+Potencia!W262*$K262*12*1000*(1-$C262)","v":0},{"$f":"+Potencia!T262*$K262*12*1000*(1-$C262)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+AI251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+AI240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+AI229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+AI218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+(AJ262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+AJ251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+AJ240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+AJ229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+AJ218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+(AK262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+AK251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+AK240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+AK229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+AK218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+(AL262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+AL251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+AL240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+AL229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+AL218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,{"$f":"+Potencia!T262*$AN262*12*1000*(1-$C262)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H345","v":"Discapacitados 601-más"},{"$f":"+IF(B263=0,0,VLOOKUP(B263,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$J219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$J219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$J219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$J219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,{"$f":"+Potencia!T263*$K263*12*1000*(1-$C263)","v":0},null,null,null,{"$f":"+Potencia!T263*$K263*12*1000*(1-$C263)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+AI252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+AI241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+AI230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+AI219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+(AJ263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+AJ252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+AJ241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+AJ230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+AJ219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+(AK263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+AK252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+AK241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+AK230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+AK219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+(AL263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+AL252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+AL241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+AL230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+AL219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,{"$f":"+Potencia!T263*$AN263*12*1000*(1-$C263)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!H346","v":"Cruz Roja"},{"$f":"+IF(B264=0,0,VLOOKUP(B264,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$J220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$J220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$J220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$J220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,{"$f":"+Potencia!T264*$K264*12*1000*(1-$C264)","v":0},null,null,null,{"$f":"+Potencia!T264*$K264*12*1000*(1-$C264)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+AI253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+AI242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+AI231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+AI220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+(AJ264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+AJ253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+AJ242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+AJ231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+AJ220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+(AK264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+AK253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+AK242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+AK231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+AK220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+(AL264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+AL253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+AL242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+AL231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+AL220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,{"$f":"+Potencia!T264*$AN264*12*1000*(1-$C264)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!H347","v":0},{"$f":"+IF(B265=0,0,VLOOKUP(B265,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,0,null,null,null,null,{"$f":"+SUM(M266:M267)","v":0},{"$f":"+SUM(N266:N267)","v":0},{"$f":"+SUM(O266:O267)","v":0},{"$f":"+SUM(P266:P267)","v":0},{"$f":"+M265","v":0},{"$f":"+Potencia!T265*$K265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!U265*$K265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!V265*$K265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!W265*$K265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!T265*$K265*12*1000*(1-$C265)","v":0},null,{"$f":"IF(M265=0,0,$E265*$F$3*$G265/M265)","v":0},{"$f":"IF(N265=0,0,$E265*$G$3*$G265/N265)","v":0},{"$f":"IF(O265=0,0,$E265*$H$3*$G265/O265)","v":0},{"$f":"IF(P265=0,0,$E265*$I$3*$G265/P265)","v":0},{"$f":"IF(Q265=0,0,$E265*$F$3*$G265/Q265)","v":0},{"$f":"IF(R265=0,0,$E265*$F$3*$H265/R265)","v":0},{"$f":"IF(S265=0,0,$E265*$G$3*$H265/S265)","v":0},{"$f":"IF(T265=0,0,$E265*$H$3*$H265/T265)","v":0},{"$f":"IF(U265=0,0,$E265*$I$3*$H265/U265)","v":0},{"$f":"IF(R265=0,0,$E265*$F$3*$H265/R265)","v":0},null,{"$f":"+$J265*X265","v":0},{"$f":"+$J265*Y265","v":0},{"$f":"+$J265*Z265","v":0},{"$f":"+$J265*AA265","v":0},{"$f":"+$J265*AB265","v":0},{"$f":"+AC265*$K265","v":0},{"$f":"+AD265*$K265","v":0},{"$f":"+AE265*$K265","v":0},{"$f":"+AF265*$K265","v":0},{"$f":"+AC265*$K265","v":0},null,{"$f":"+SUM(AT266:AT267)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!H348","v":0},{"$f":"+IF(B266=0,0,VLOOKUP(B266,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,1,0,null,0,0,null,{"$f":"+$J266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+M266","v":0},{"$f":"+Potencia!T266*$K266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!U266*$K266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!V266*$K266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!W266*$K266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!T266*$K266*12*1000*(1-$C266)","v":0},null,{"$f":"IF(M266=0,0,$E266*$F$3*$G266/M265)","v":0},{"$f":"IF(N266=0,0,$E266*$F$3*$G266/N265)","v":0},{"$f":"IF(O266=0,0,$E266*$F$3*$G266/O265)","v":0},{"$f":"IF(P266=0,0,$E266*$F$3*$G266/P265)","v":0},{"$f":"IF(Q266=0,0,$E266*$F$3*$G266/Q265)","v":0},{"$f":"IF(R266=0,0,$E266*$F$3*$H266/R265)","v":0},{"$f":"IF(S266=0,0,$E266*$F$3*$H266/S265)","v":0},{"$f":"IF(T266=0,0,$E266*$F$3*$H266/T265)","v":0},{"$f":"IF(U266=0,0,$E266*$F$3*$H266/U265)","v":0},{"$f":"IF(R266=0,0,$E266*$F$3*$H266/R196)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+AJ266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+AK266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+AL266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+AT266","v":0},{"$f":"+Potencia!T266*$AN266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!U266*$AO266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!V266*$AP266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!W266*$AQ266*12*1000*(1-$C266)","v":0},{"$f":"+AY266","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!H349","v":0},{"$f":"+IF(B267=0,0,VLOOKUP(B267,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E266","v":0},null,1,0,null,0,0,null,{"$f":"+$J267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+M267","v":0},{"$f":"+Potencia!T267*$K267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!U267*$K267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!V267*$K267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!W267*$K267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!T267*$K267*12*1000*(1-$C267)","v":0},null,{"$f":"IF(M267=0,0,$E267*$F$3*$G267/M265)","v":0},{"$f":"IF(N267=0,0,$E267*$F$3*$G267/N265)","v":0},{"$f":"IF(O267=0,0,$E267*$F$3*$G267/O265)","v":0},{"$f":"IF(P267=0,0,$E267*$F$3*$G267/P265)","v":0},{"$f":"IF(Q267=0,0,$E267*$F$3*$G267/Q265)","v":0},{"$f":"IF(R267=0,0,$E267*$F$3*$H267/R265)","v":0},{"$f":"IF(S267=0,0,$E267*$F$3*$H267/S265)","v":0},{"$f":"IF(T267=0,0,$E267*$F$3*$H267/T265)","v":0},{"$f":"IF(U267=0,0,$E267*$F$3*$H267/U265)","v":0},{"$f":"IF(R267=0,0,$E267*$F$3*$H267/R265)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+AJ267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+AK267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+AL267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+AT267","v":0},{"$f":"+Potencia!T267*$AN267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!U267*$AO267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!V267*$AP267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!W267*$AQ267*12*1000*(1-$C267)","v":0},0]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!H350","v":0},{"$f":"+IF(B268=0,0,VLOOKUP(B268,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,null,null,null,{"$f":"+SUM(M269,M280,M291,M302,M313)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T268*$K268*12*1000*(1-$C268)","v":0},null,{"$f":"IF(M268=0,0,$E268*$F$3*$G268/$Q$268)","v":0},{"$f":"IF(N268=0,0,$E268*$G$3*$G268/$N$268)","v":0},{"$f":"IF(O268=0,0,$E268*$H$3*$G268/$O$268)","v":0},{"$f":"IF(P268=0,0,$E268*$I$3*$G268/$P$268)","v":0},{"$f":"IF(Q268=0,0,$E268*$F$3*$G268/$Q$268)","v":0},{"$f":"IF(R268=0,0,$E268*$F$3*$H268/$R$268)","v":0},{"$f":"IF(S268=0,0,$E268*$G$3*$H268/$S$268)","v":0},{"$f":"IF(T268=0,0,$E268*$H$3*$H268/$T$268)","v":0},{"$f":"IF(U268=0,0,$E268*$I$3*$H268/$U$268)","v":0},{"$f":"IF(R268=0,0,$E268*$F$3*$H268/R268)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT269,AT280,AT291,AT302,AT313)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0-10,000)"},{"$f":"+PremisaCosto!H351","v":0},{"$f":"+IF(B269=0,0,VLOOKUP(B269,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E268","v":0},null,{"$f":"+G268","v":0},{"$f":"+H268","v":1},null,0,0,null,{"$f":"+SUM(M270:M279)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T269*$K269*12*1000*(1-$C269)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT270:AT279)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!H352","v":"Regular"},{"$f":"+IF(B270=0,0,VLOOKUP(B270,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E269","v":0},null,0,1,null,{"$f":"+J269","v":0},{"$f":"+K269","v":0},null,{"$f":"+$J270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+M270","v":0},{"$f":"+Potencia!T270*$K270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!U270*$K270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!V270*$K270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!W270*$K270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!T270*$K270*12*1000*(1-$C270)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+AJ270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+AK270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+AL270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+AT270","v":0},{"$f":"+Potencia!T270*$AN270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!U270*$AO270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!V270*$AP270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!W270*$AQ270*12*1000*(1-$C270)","v":0},0]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!H353","v":"Agro"},{"$f":"+IF(B271=0,0,VLOOKUP(B271,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+$J271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AC271*(1-$C271)*1000","v":0},0,{"$f":"+Potencia!T271*$K271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!U271*$K271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!V271*$K271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!W271*$K271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!T271*$K271*12*1000*(1-$C271)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+AJ271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+AK271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+AL271*Energía!AC271*(1-$C271)*1000","v":0},0,{"$f":"+Potencia!T271*$AN271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!U271*$AO271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!V271*$AP271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!W271*$AQ271*12*1000*(1-$C271)","v":0},0]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!H354","v":"Jub. 1"},{"$f":"+IF(B272=0,0,VLOOKUP(B272,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AC272*(1-$C272)*1000","v":0},0,{"$f":"+Potencia!T272*$K272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!U272*$K272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!V272*$K272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!W272*$K272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!T272*$K272*12*1000*(1-$C272)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+AJ272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+AK272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+AL272*Energía!AC272*(1-$C272)*1000","v":0},0,{"$f":"+Potencia!T272*$AN272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!U272*$AO272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!V272*$AP272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!W272*$AQ272*12*1000*(1-$C272)","v":0},0]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!H355","v":"Jub. 2"},{"$f":"+IF(B273=0,0,VLOOKUP(B273,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,{"$f":"+Potencia!T273*$K273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!U273*$K273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!V273*$K273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!W273*$K273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!T273*$K273*12*1000*(1-$C273)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+AJ273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+AK273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+AL273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,{"$f":"+Potencia!T273*$AN273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!U273*$AO273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!V273*$AP273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!W273*$AQ273*12*1000*(1-$C273)","v":0},0]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!H356","v":"Político"},{"$f":"+IF(B274=0,0,VLOOKUP(B274,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+$J274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AC274*(1-$C274)*1000","v":0},0,{"$f":"+Potencia!T274*$K274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!U274*$K274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!V274*$K274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!W274*$K274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!T274*$K274*12*1000*(1-$C274)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+AJ274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+AK274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+AL274*Energía!AC274*(1-$C274)*1000","v":0},0,{"$f":"+Potencia!T274*$AN274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!U274*$AO274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!V274*$AP274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!W274*$AQ274*12*1000*(1-$C274)","v":0},0]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!H357","v":"x1"},{"$f":"+IF(B275=0,0,VLOOKUP(B275,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AC275*(1-$C275)*1000","v":0},0,{"$f":"+Potencia!T275*$K275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!U275*$K275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!V275*$K275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!W275*$K275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!T275*$K275*12*1000*(1-$C275)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+AJ275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+AK275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+AL275*Energía!AC275*(1-$C275)*1000","v":0},0,{"$f":"+Potencia!T275*$AN275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!U275*$AO275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!V275*$AP275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!W275*$AQ275*12*1000*(1-$C275)","v":0},0]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!H358","v":"x2"},{"$f":"+IF(B276=0,0,VLOOKUP(B276,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,{"$f":"+Potencia!T276*$K276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!U276*$K276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!V276*$K276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!W276*$K276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!T276*$K276*12*1000*(1-$C276)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+AJ276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+AK276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+AL276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,{"$f":"+Potencia!T276*$AN276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!U276*$AO276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!V276*$AP276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!W276*$AQ276*12*1000*(1-$C276)","v":0},0]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!H359","v":"Discap."},{"$f":"+IF(B277=0,0,VLOOKUP(B277,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AC277*(1-$C277)*1000","v":0},0,{"$f":"+Potencia!T277*$K277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!U277*$K277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!V277*$K277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!W277*$K277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!T277*$K277*12*1000*(1-$C277)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+AJ277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+AK277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+AL277*Energía!AC277*(1-$C277)*1000","v":0},0,{"$f":"+Potencia!T277*$AN277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!U277*$AO277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!V277*$AP277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!W277*$AQ277*12*1000*(1-$C277)","v":0},0]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H360","v":"Discapacitados 601-más"},{"$f":"+IF(B278=0,0,VLOOKUP(B278,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,{"$f":"+Potencia!T278*$K278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!U278*$K278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!V278*$K278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!W278*$K278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!T278*$K278*12*1000*(1-$C278)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+AJ278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+AK278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+AL278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,{"$f":"+Potencia!T278*$AN278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!U278*$AO278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!V278*$AP278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!W278*$AQ278*12*1000*(1-$C278)","v":0},0]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!H361","v":"Cruz Roja"},{"$f":"+IF(B279=0,0,VLOOKUP(B279,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+$J279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AC279*(1-$C279)*1000","v":0},0,{"$f":"+Potencia!T279*$K279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!U279*$K279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!V279*$K279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!W279*$K279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!T279*$K279*12*1000*(1-$C279)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+AJ279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+AK279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+AL279*Energía!AC279*(1-$C279)*1000","v":0},0,{"$f":"+Potencia!T279*$AN279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!U279*$AO279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!V279*$AP279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!W279*$AQ279*12*1000*(1-$C279)","v":0},0]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H362","v":0},{"$f":"+IF(B280=0,0,VLOOKUP(B280,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M281:M290)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T280*$K280*12*1000*(1-$C280)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT281:AT290)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!H363","v":"Regular"},{"$f":"+IF(B281=0,0,VLOOKUP(B281,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J280","v":0},{"$f":"+K280","v":0},null,{"$f":"+($J281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$J270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$J270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$J270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$J270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+M281","v":0},{"$f":"+Potencia!T281*$K281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!U281*$K281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!V281*$K281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!W281*$K281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!T281*$K281*12*1000*(1-$C281)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+AI270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+(AJ281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+AJ270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+(AK281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+AK270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+(AL281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+AL270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+AT281","v":0},{"$f":"+Potencia!T281*$AN281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!U281*$AO281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!V281*$AP281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!W281*$AQ281*12*1000*(1-$C281)","v":0},0]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!H364","v":"Agro"},{"$f":"+IF(B282=0,0,VLOOKUP(B282,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$J271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$J271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$J271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$J271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},0,{"$f":"+Potencia!T282*$K282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!U282*$K282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!V282*$K282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!W282*$K282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!T282*$K282*12*1000*(1-$C282)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+AI271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+(AJ282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+AJ271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+(AK282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+AK271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+(AL282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+AL271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},0,{"$f":"+Potencia!T282*$AN282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!U282*$AO282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!V282*$AP282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!W282*$AQ282*12*1000*(1-$C282)","v":0},0]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!H365","v":"Jub. 1"},{"$f":"+IF(B283=0,0,VLOOKUP(B283,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$J272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$J272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$J272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$J272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},0,{"$f":"+Potencia!T283*$K283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!U283*$K283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!V283*$K283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!W283*$K283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!T283*$K283*12*1000*(1-$C283)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+AI272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+(AJ283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+AJ272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+(AK283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+AK272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+(AL283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+AL272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},0,{"$f":"+Potencia!T283*$AN283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!U283*$AO283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!V283*$AP283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!W283*$AQ283*12*1000*(1-$C283)","v":0},0]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!H366","v":"Jub. 2"},{"$f":"+IF(B284=0,0,VLOOKUP(B284,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$J273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$J273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$J273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$J273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},0,{"$f":"+Potencia!T284*$K284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!U284*$K284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!V284*$K284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!W284*$K284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!T284*$K284*12*1000*(1-$C284)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"IF(R284=0,0,$E284*$F$3*$H284/R284)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+AI273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+(AJ284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+AJ273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+(AK284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+AK273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+(AL284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+AL273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},0,{"$f":"+Potencia!T284*$AN284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!U284*$AO284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!V284*$AP284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!W284*$AQ284*12*1000*(1-$C284)","v":0},0]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!H367","v":"Político"},{"$f":"+IF(B285=0,0,VLOOKUP(B285,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$J274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$J274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$J274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$J274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},0,{"$f":"+Potencia!T285*$K285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!U285*$K285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!V285*$K285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!W285*$K285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!T285*$K285*12*1000*(1-$C285)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+AI274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+(AJ285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+AJ274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+(AK285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+AK274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+(AL285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+AL274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},0,{"$f":"+Potencia!T285*$AN285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!U285*$AO285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!V285*$AP285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!W285*$AQ285*12*1000*(1-$C285)","v":0},0]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!H368","v":"x1"},{"$f":"+IF(B286=0,0,VLOOKUP(B286,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$J275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$J275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$J275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$J275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},0,{"$f":"+Potencia!T286*$K286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!U286*$K286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!V286*$K286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!W286*$K286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!T286*$K286*12*1000*(1-$C286)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+AI275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+(AJ286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+AJ275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+(AK286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+AK275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+(AL286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+AL275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},0,{"$f":"+Potencia!T286*$AN286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!U286*$AO286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!V286*$AP286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!W286*$AQ286*12*1000*(1-$C286)","v":0},0]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!H369","v":"x2"},{"$f":"+IF(B287=0,0,VLOOKUP(B287,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$J276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$J276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$J276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$J276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},0,{"$f":"+Potencia!T287*$K287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!U287*$K287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!V287*$K287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!W287*$K287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!T287*$K287*12*1000*(1-$C287)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+AI276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+(AJ287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+AJ276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+(AK287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+AK276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+(AL287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+AL276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},0,{"$f":"+Potencia!T287*$AN287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!U287*$AO287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!V287*$AP287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!W287*$AQ287*12*1000*(1-$C287)","v":0},0]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!H370","v":"Discap."},{"$f":"+IF(B288=0,0,VLOOKUP(B288,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$J277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$J277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$J277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$J277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},0,{"$f":"+Potencia!T288*$K288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!U288*$K288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!V288*$K288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!W288*$K288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!T288*$K288*12*1000*(1-$C288)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+AI277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+(AJ288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+AJ277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+(AK288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+AK277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+(AL288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+AL277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},0,{"$f":"+Potencia!T288*$AN288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!U288*$AO288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!V288*$AP288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!W288*$AQ288*12*1000*(1-$C288)","v":0},0]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H371","v":"Discapacitados 601-más"},{"$f":"+IF(B289=0,0,VLOOKUP(B289,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$J278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$J278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$J278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$J278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},0,{"$f":"+Potencia!T289*$K289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!U289*$K289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!V289*$K289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!W289*$K289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!T289*$K289*12*1000*(1-$C289)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+AI278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+(AJ289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+AJ278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+(AK289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+AK278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+(AL289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+AL278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},0,{"$f":"+Potencia!T289*$AN289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!U289*$AO289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!V289*$AP289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!W289*$AQ289*12*1000*(1-$C289)","v":0},0]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!H372","v":"Cruz Roja"},{"$f":"+IF(B290=0,0,VLOOKUP(B290,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$J279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$J279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$J279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$J279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},0,{"$f":"+Potencia!T290*$K290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!U290*$K290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!V290*$K290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!W290*$K290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!T290*$K290*12*1000*(1-$C290)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+AI279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+(AJ290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+AJ279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+(AK290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+AK279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+(AL290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+AL279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},0,{"$f":"+Potencia!T290*$AN290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!U290*$AO290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!V290*$AP290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!W290*$AQ290*12*1000*(1-$C290)","v":0},0]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H373","v":0},{"$f":"+IF(B291=0,0,VLOOKUP(B291,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M292:M301)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T291*$K291*12*1000*(1-$C291)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT292:AT301)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!H374","v":"Regular"},{"$f":"+IF(B292=0,0,VLOOKUP(B292,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J291","v":0},{"$f":"+K291","v":0},null,{"$f":"+($J292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$J270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$J270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$J270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$J270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+M292","v":0},{"$f":"+Potencia!T292*$K292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!U292*$K292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!V292*$K292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!W292*$K292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!T292*$K292*12*1000*(1-$C292)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+AI281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+AI270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+(AJ292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+AJ281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+AJ270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+(AK292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+AK281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+AK270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+(AL292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+AL281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+AL270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+AT292","v":0},{"$f":"+Potencia!T292*$AN292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!U292*$AO292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!V292*$AP292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!W292*$AQ292*12*1000*(1-$C292)","v":0},0]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!H375","v":"Agro"},{"$f":"+IF(B293=0,0,VLOOKUP(B293,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$J271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$J271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$J271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$J271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},0,{"$f":"+Potencia!T293*$K293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!U293*$K293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!V293*$K293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!W293*$K293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!T293*$K293*12*1000*(1-$C293)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+AI282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+AI271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+(AJ293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+AJ282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+AJ271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+(AK293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+AK282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+AK271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+(AL293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+AL282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+AL271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},0,{"$f":"+Potencia!T293*$AN293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!U293*$AO293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!V293*$AP293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!W293*$AQ293*12*1000*(1-$C293)","v":0},0]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!H376","v":"Jub. 1"},{"$f":"+IF(B294=0,0,VLOOKUP(B294,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$J272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$J272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$J272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$J272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},0,{"$f":"+Potencia!T294*$K294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!U294*$K294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!V294*$K294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!W294*$K294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!T294*$K294*12*1000*(1-$C294)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+AI283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+AI272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+(AJ294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+AJ283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+AJ272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+(AK294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+AK283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+AK272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+(AL294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+AL283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+AL272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},0,{"$f":"+Potencia!T294*$AN294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!U294*$AO294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!V294*$AP294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!W294*$AQ294*12*1000*(1-$C294)","v":0},0]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!H377","v":"Jub. 2"},{"$f":"+IF(B295=0,0,VLOOKUP(B295,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$J273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$J273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$J273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$J273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},0,{"$f":"+Potencia!T295*$K295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!U295*$K295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!V295*$K295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!W295*$K295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!T295*$K295*12*1000*(1-$C295)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+AI284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+AI273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+(AJ295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+AJ284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+AJ273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+(AK295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+AK284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+AK273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+(AL295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+AL284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+AL273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},0,{"$f":"+Potencia!T295*$AN295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!U295*$AO295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!V295*$AP295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!W295*$AQ295*12*1000*(1-$C295)","v":0},0]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!H378","v":"Político"},{"$f":"+IF(B296=0,0,VLOOKUP(B296,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$J274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$J274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$J274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$J274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},0,{"$f":"+Potencia!T296*$K296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!U296*$K296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!V296*$K296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!W296*$K296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!T296*$K296*12*1000*(1-$C296)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+AI285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+AI274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+(AJ296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+AJ285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+AJ274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+(AK296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+AK285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+AK274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+(AL296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+AL285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+AL274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},0,{"$f":"+Potencia!T296*$AN296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!U296*$AO296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!V296*$AP296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!W296*$AQ296*12*1000*(1-$C296)","v":0},0]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!H379","v":"x1"},{"$f":"+IF(B297=0,0,VLOOKUP(B297,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$J275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$J275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$J275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$J275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},0,{"$f":"+Potencia!T297*$K297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!U297*$K297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!V297*$K297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!W297*$K297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!T297*$K297*12*1000*(1-$C297)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+AI286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+AI275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+(AJ297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+AJ286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+AJ275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+(AK297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+AK286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+AK275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+(AL297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+AL286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+AL275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},0,{"$f":"+Potencia!T297*$AN297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!U297*$AO297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!V297*$AP297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!W297*$AQ297*12*1000*(1-$C297)","v":0},0]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!H380","v":"x2"},{"$f":"+IF(B298=0,0,VLOOKUP(B298,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$J276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$J276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$J276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$J276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},0,{"$f":"+Potencia!T298*$K298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!U298*$K298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!V298*$K298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!W298*$K298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!T298*$K298*12*1000*(1-$C298)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+AI287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+AI276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+(AJ298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+AJ287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+AJ276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+(AK298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+AK287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+AK276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+(AL298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+AL287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+AL276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},0,{"$f":"+Potencia!T298*$AN298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!U298*$AO298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!V298*$AP298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!W298*$AQ298*12*1000*(1-$C298)","v":0},0]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!H381","v":"Discap."},{"$f":"+IF(B299=0,0,VLOOKUP(B299,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$J277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$J277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$J277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$J277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},0,{"$f":"+Potencia!T299*$K299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!U299*$K299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!V299*$K299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!W299*$K299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!T299*$K299*12*1000*(1-$C299)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+AI288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+AI277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+(AJ299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+AJ288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+AJ277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+(AK299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+AK288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+AK277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+(AL299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+AL288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+AL277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},0,{"$f":"+Potencia!T299*$AN299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!U299*$AO299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!V299*$AP299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!W299*$AQ299*12*1000*(1-$C299)","v":0},0]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H382","v":"Discapacitados 601-más"},{"$f":"+IF(B300=0,0,VLOOKUP(B300,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$J278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$J278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$J278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$J278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},0,{"$f":"+Potencia!T300*$K300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!U300*$K300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!V300*$K300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!W300*$K300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!T300*$K300*12*1000*(1-$C300)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+AI289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+AI278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+(AJ300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+AJ289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+AJ278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+(AK300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+AK289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+AK278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+(AL300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+AL289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+AL278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},0,{"$f":"+Potencia!T300*$AN300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!U300*$AO300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!V300*$AP300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!W300*$AQ300*12*1000*(1-$C300)","v":0},0]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!H383","v":"Cruz Roja"},{"$f":"+IF(B301=0,0,VLOOKUP(B301,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G300","v":0},{"$f":"+H300","v":1},null,0,0,null,{"$f":"+($J301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$J279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$J279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$J279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$J279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},0,{"$f":"+Potencia!T301*$K301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!U301*$K301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!V301*$K301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!W301*$K301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!T301*$K301*12*1000*(1-$C301)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+AI290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+AI279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+(AJ301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+AJ290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+AJ279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+(AK301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+AK290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+AK279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+(AL301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+AL290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+AL279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},0,{"$f":"+Potencia!T301*$AN301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!U301*$AO301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!V301*$AP301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!W301*$AQ301*12*1000*(1-$C301)","v":0},0]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!H384","v":0},{"$f":"+IF(B302=0,0,VLOOKUP(B302,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M303:M312)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T302*$K302*12*1000*(1-$C302)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT303:AT312)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!H385","v":"Regular"},{"$f":"+IF(B303=0,0,VLOOKUP(B303,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J302","v":0},{"$f":"+K302","v":0},null,{"$f":"+($J303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$J270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$J270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$J270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$J270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+M303","v":0},{"$f":"+Potencia!T303*$K303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!U303*$K303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!V303*$K303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!W303*$K303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!T303*$K303*12*1000*(1-$C303)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+AI292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+AI281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+AI270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+(AJ303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+AJ292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+AJ281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+AJ270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+(AK303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+AK292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+AK281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+AK270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+(AL303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+AL292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+AL281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+AL270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+AT303","v":0},{"$f":"+Potencia!T303*$AN303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!U303*$AO303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!V303*$AP303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!W303*$AQ303*12*1000*(1-$C303)","v":0},0]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!H386","v":"Agro"},{"$f":"+IF(B304=0,0,VLOOKUP(B304,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$J271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$J271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$J271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$J271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},0,{"$f":"+Potencia!T304*$K304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!U304*$K304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!V304*$K304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!W304*$K304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!T304*$K304*12*1000*(1-$C304)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+AI293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+AI282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+AI271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+(AJ304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+AJ293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+AJ282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+AJ271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+(AK304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+AK293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+AK282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+AK271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+(AL304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+AL293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+AL282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+AL271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},0,{"$f":"+Potencia!T304*$AN304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!U304*$AO304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!V304*$AP304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!W304*$AQ304*12*1000*(1-$C304)","v":0},0]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!H387","v":"Jub. 1"},{"$f":"+IF(B305=0,0,VLOOKUP(B305,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$J272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$J272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$J272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$J272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},0,{"$f":"+Potencia!T305*$K305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!U305*$K305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!V305*$K305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!W305*$K305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!T305*$K305*12*1000*(1-$C305)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+AI294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+AI283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+AI272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+(AJ305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+AJ294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+AJ283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+AJ272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+(AK305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+AK294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+AK283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+AK272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+(AL305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+AL294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+AL283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+AL272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},0,{"$f":"+Potencia!T305*$AN305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!U305*$AO305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!V305*$AP305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!W305*$AQ305*12*1000*(1-$C305)","v":0},0]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!H388","v":"Jub. 2"},{"$f":"+IF(B306=0,0,VLOOKUP(B306,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$J273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$J273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$J273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$J273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},0,{"$f":"+Potencia!T306*$K306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!U306*$K306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!V306*$K306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!W306*$K306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!T306*$K306*12*1000*(1-$C306)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+AI295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+AI284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+AI273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+(AJ306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+AJ295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+AJ284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+AJ273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+(AK306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+AK295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+AK284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+AK273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+(AL306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+AL295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+AL284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+AL273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},0,{"$f":"+Potencia!T306*$AN306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!U306*$AO306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!V306*$AP306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!W306*$AQ306*12*1000*(1-$C306)","v":0},0]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!H389","v":"Político"},{"$f":"+IF(B307=0,0,VLOOKUP(B307,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$J274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$J274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$J274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$J274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},0,{"$f":"+Potencia!T307*$K307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!U307*$K307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!V307*$K307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!W307*$K307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!T307*$K307*12*1000*(1-$C307)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+AI296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+AI285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+AI274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+(AJ307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+AJ296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+AJ285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+AJ274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+(AK307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+AK296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+AK285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+AK274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+(AL307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+AL296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+AL285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+AL274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},0,{"$f":"+Potencia!T307*$AN307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!U307*$AO307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!V307*$AP307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!W307*$AQ307*12*1000*(1-$C307)","v":0},0]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!H390","v":"x1"},{"$f":"+IF(B308=0,0,VLOOKUP(B308,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$J275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$J275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$J275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$J275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},0,{"$f":"+Potencia!T308*$K308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!U308*$K308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!V308*$K308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!W308*$K308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!T308*$K308*12*1000*(1-$C308)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+AI297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+AI286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+AI275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+(AJ308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+AJ297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+AJ286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+AJ275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+(AK308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+AK297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+AK286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+AK275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+(AL308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+AL297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+AL286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+AL275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},0,{"$f":"+Potencia!T308*$AN308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!U308*$AO308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!V308*$AP308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!W308*$AQ308*12*1000*(1-$C308)","v":0},0]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!H391","v":"x2"},{"$f":"+IF(B309=0,0,VLOOKUP(B309,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$J276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$J276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$J276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$J276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},0,{"$f":"+Potencia!T309*$K309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!U309*$K309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!V309*$K309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!W309*$K309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!T309*$K309*12*1000*(1-$C309)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+AI298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+AI287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+AI276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+(AJ309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+AJ298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+AJ287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+AJ276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+(AK309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+AK298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+AK287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+AK276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+(AL309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+AL298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+AL287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+AL276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},0,{"$f":"+Potencia!T309*$AN309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!U309*$AO309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!V309*$AP309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!W309*$AQ309*12*1000*(1-$C309)","v":0},0]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!H392","v":"Discap."},{"$f":"+IF(B310=0,0,VLOOKUP(B310,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$J277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$J277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$J277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$J277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},0,{"$f":"+Potencia!T310*$K310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!U310*$K310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!V310*$K310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!W310*$K310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!T310*$K310*12*1000*(1-$C310)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+AI299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+AI288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+AI277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+(AJ310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+AJ299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+AJ288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+AJ277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+(AK310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+AK299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+AK288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+AK277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+(AL310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+AL299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+AL288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+AL277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},0,{"$f":"+Potencia!T310*$AN310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!U310*$AO310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!V310*$AP310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!W310*$AQ310*12*1000*(1-$C310)","v":0},0]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H393","v":"Discapacitados 601-más"},{"$f":"+IF(B311=0,0,VLOOKUP(B311,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$J278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$J278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$J278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$J278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},0,{"$f":"+Potencia!T311*$K311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!U311*$K311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!V311*$K311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!W311*$K311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!T311*$K311*12*1000*(1-$C311)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+AI300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+AI289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+AI278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+(AJ311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+AJ300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+AJ289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+AJ278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+(AK311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+AK300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+AK289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+AK278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+(AL311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+AL300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+AL289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+AL278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},0,{"$f":"+Potencia!T311*$AN311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!U311*$AO311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!V311*$AP311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!W311*$AQ311*12*1000*(1-$C311)","v":0},0]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!H394","v":"Cruz Roja"},{"$f":"+IF(B312=0,0,VLOOKUP(B312,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$J279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$J279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$J279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$J279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},0,{"$f":"+Potencia!T312*$K312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!U312*$K312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!V312*$K312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!W312*$K312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!T312*$K312*12*1000*(1-$C312)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+AI301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+AI290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+AI279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+(AJ312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+AJ301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+AJ290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+AJ279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+(AK312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+AK301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+AK290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+AK279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+(AL312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+AL301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+AL290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+AL279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},0,{"$f":"+Potencia!T312*$AN312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!U312*$AO312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!V312*$AP312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!W312*$AQ312*12*1000*(1-$C312)","v":0},0]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!H395","v":0},{"$f":"+IF(B313=0,0,VLOOKUP(B313,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M314:M323)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T313*$K313*12*1000*(1-$C313)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT314:AT323)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!H396","v":"Regular"},{"$f":"+IF(B314=0,0,VLOOKUP(B314,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J313","v":0},{"$f":"+K313","v":0},null,{"$f":"+($J314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$J270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$J270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$J270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$J270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+M314","v":0},{"$f":"+Potencia!T314*$K314*12*1000*(1-$C314)","v":0},{"$f":"+Potencia!U314*$K314*12*1000*(1-$C314)","v":0},{"$f":"+Potencia!V314*$K314*12*1000*(1-$C314)","v":0},{"$f":"+Potencia!W314*$K314*12*1000*(1-$C314)","v":0},{"$f":"+Potencia!T314*$K314*12*1000*(1-$C314)","v":0},null,{"$f":"IF(M314=0,0,$E314*$F$4*$G314/$Q$268)","v":0},{"$f":"IF(N314=0,0,$E314*$F$4*$G314/$N$268)","v":0},{"$f":"IF(O314=0,0,$E314*$F$4*$G314/$O$268)","v":0},{"$f":"IF(P314=0,0,$E314*$F$4*$G314/$P$268)","v":0},{"$f":"IF(Q314=0,0,$E314*$F$4*$G314/$Q$268)","v":0},{"$f":"IF(R314=0,0,$E314*$F$4*$H314/$R$268)","v":0},{"$f":"IF(S314=0,0,$E314*$F$4*$H314/$S$268)","v":0},{"$f":"IF(T314=0,0,$E314*$F$4*$H314/$T$268)","v":0},{"$f":"IF(U314=0,0,$E314*$F$4*$H314/$U$268)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+AI303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+AI292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+AI281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+AI270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+(AJ314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+AJ303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+AJ292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+AJ281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+AJ270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+(AK314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+AK303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+AK292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+AK281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+AK270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+(AL314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+AL303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+AL292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+AL281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+AL270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+AT314","v":0},{"$f":"+Potencia!T314*$AN314*12*1000*(1-$C314)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!H397","v":"Agro"},{"$f":"+IF(B315=0,0,VLOOKUP(B315,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$J271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$J271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$J271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$J271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},0,{"$f":"+Potencia!T315*$K315*12*1000*(1-$C315)","v":0},{"$f":"+Potencia!U315*$K315*12*1000*(1-$C315)","v":0},{"$f":"+Potencia!V315*$K315*12*1000*(1-$C315)","v":0},{"$f":"+Potencia!W315*$K315*12*1000*(1-$C315)","v":0},{"$f":"+Potencia!T315*$K315*12*1000*(1-$C315)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+AI304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+AI293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+AI282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+AI271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+(AJ315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+AJ304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+AJ293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+AJ282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+AJ271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+(AK315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+AK304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+AK293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+AK282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+AK271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+(AL315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+AL304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+AL293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+AL282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+AL271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},0,{"$f":"+Potencia!T315*$AN315*12*1000*(1-$C315)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!H398","v":"Jub. 1"},{"$f":"+IF(B316=0,0,VLOOKUP(B316,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$J272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$J272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$J272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$J272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},0,{"$f":"+Potencia!T316*$K316*12*1000*(1-$C316)","v":0},{"$f":"+Potencia!U316*$K316*12*1000*(1-$C316)","v":0},{"$f":"+Potencia!V316*$K316*12*1000*(1-$C316)","v":0},{"$f":"+Potencia!W316*$K316*12*1000*(1-$C316)","v":0},{"$f":"+Potencia!T316*$K316*12*1000*(1-$C316)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+AI305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+AI294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+AI283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+AI272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+(AJ316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+AJ305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+AJ294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+AJ283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+AJ272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+(AK316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+AK305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+AK294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+AK283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+AK272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+(AL316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+AL305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+AL294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+AL283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+AL272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},0,{"$f":"+Potencia!T316*$AN316*12*1000*(1-$C316)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!H399","v":"Jub. 2"},{"$f":"+IF(B317=0,0,VLOOKUP(B317,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$J273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$J273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$J273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$J273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},0,{"$f":"+Potencia!T317*$K317*12*1000*(1-$C317)","v":0},{"$f":"+Potencia!U317*$K317*12*1000*(1-$C317)","v":0},{"$f":"+Potencia!V317*$K317*12*1000*(1-$C317)","v":0},{"$f":"+Potencia!W317*$K317*12*1000*(1-$C317)","v":0},{"$f":"+Potencia!T317*$K317*12*1000*(1-$C317)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+AI306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+AI295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+AI284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+AI273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+(AJ317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+AJ306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+AJ295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+AJ284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+AJ273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+(AK317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+AK306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+AK295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+AK284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+AK273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+(AL317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+AL306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+AL295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+AL284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+AL273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},0,{"$f":"+Potencia!T317*$AN317*12*1000*(1-$C317)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!H400","v":"Político"},{"$f":"+IF(B318=0,0,VLOOKUP(B318,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$J274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$J274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$J274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$J274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},0,{"$f":"+Potencia!T318*$K318*12*1000*(1-$C318)","v":0},{"$f":"+Potencia!U318*$K318*12*1000*(1-$C318)","v":0},{"$f":"+Potencia!V318*$K318*12*1000*(1-$C318)","v":0},{"$f":"+Potencia!W318*$K318*12*1000*(1-$C318)","v":0},{"$f":"+Potencia!T318*$K318*12*1000*(1-$C318)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+AI307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+AI296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+AI285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+AI274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+(AJ318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+AJ307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+AJ296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+AJ285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+AJ274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+(AK318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+AK307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+AK296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+AK285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+AK274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+(AL318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+AL307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+AL296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+AL285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+AL274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},0,{"$f":"+Potencia!T318*$AN318*12*1000*(1-$C318)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!H401","v":"x1"},{"$f":"+IF(B319=0,0,VLOOKUP(B319,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$J275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$J275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$J275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$J275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},0,{"$f":"+Potencia!T319*$K319*12*1000*(1-$C319)","v":0},{"$f":"+Potencia!U319*$K319*12*1000*(1-$C319)","v":0},{"$f":"+Potencia!V319*$K319*12*1000*(1-$C319)","v":0},{"$f":"+Potencia!W319*$K319*12*1000*(1-$C319)","v":0},{"$f":"+Potencia!T319*$K319*12*1000*(1-$C319)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+AI308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+AI297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+AI286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+AI275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+(AJ319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+AJ308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+AJ297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+AJ286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+AJ275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+(AK319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+AK308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+AK297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+AK286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+AK275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+(AL319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+AL308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+AL297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+AL286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+AL275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},0,{"$f":"+Potencia!T319*$AN319*12*1000*(1-$C319)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!H402","v":"x2"},{"$f":"+IF(B320=0,0,VLOOKUP(B320,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$J276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$J276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$J276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$J276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},0,{"$f":"+Potencia!T320*$K320*12*1000*(1-$C320)","v":0},{"$f":"+Potencia!U320*$K320*12*1000*(1-$C320)","v":0},{"$f":"+Potencia!V320*$K320*12*1000*(1-$C320)","v":0},{"$f":"+Potencia!W320*$K320*12*1000*(1-$C320)","v":0},{"$f":"+Potencia!T320*$K320*12*1000*(1-$C320)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+AI309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+AI298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+AI287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+AI276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+(AJ320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+AJ309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+AJ298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+AJ287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+AJ276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+(AK320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+AK309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+AK298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+AK287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+AK276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+(AL320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+AL309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+AL298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+AL287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+AL276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},0,{"$f":"+Potencia!T320*$AN320*12*1000*(1-$C320)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!H403","v":"Discap."},{"$f":"+IF(B321=0,0,VLOOKUP(B321,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$J277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$J277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$J277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$J277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},0,{"$f":"+Potencia!T321*$K321*12*1000*(1-$C321)","v":0},{"$f":"+Potencia!U321*$K321*12*1000*(1-$C321)","v":0},{"$f":"+Potencia!V321*$K321*12*1000*(1-$C321)","v":0},{"$f":"+Potencia!W321*$K321*12*1000*(1-$C321)","v":0},{"$f":"+Potencia!T321*$K321*12*1000*(1-$C321)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+AI310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+AI299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+AI288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+AI277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+(AJ321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+AJ310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+AJ299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+AJ288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+AJ277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+(AK321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+AK310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+AK299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+AK288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+AK277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+(AL321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+AL310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+AL299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+AL288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+AL277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},0,{"$f":"+Potencia!T321*$AN321*12*1000*(1-$C321)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H404","v":"Discapacitados 601-más"},{"$f":"+IF(B322=0,0,VLOOKUP(B322,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$J278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$J278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$J278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$J278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},0,{"$f":"+Potencia!T322*$K322*12*1000*(1-$C322)","v":0},null,null,null,{"$f":"+Potencia!T322*$K322*12*1000*(1-$C322)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+AI311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+AI300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+AI289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+AI278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+(AJ322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+AJ311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+AJ300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+AJ289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+AJ278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+(AK322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+AK311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+AK300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+AK289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+AK278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+(AL322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+AL311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+AL300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+AL289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+AL278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},0,{"$f":"+Potencia!T322*$AN322*12*1000*(1-$C322)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!H405","v":"Cruz Roja"},{"$f":"+IF(B323=0,0,VLOOKUP(B323,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$J279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$J279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$J279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$J279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},0,{"$f":"+Potencia!T323*$K323*12*1000*(1-$C323)","v":0},null,null,null,{"$f":"+Potencia!T323*$K323*12*1000*(1-$C323)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+AI312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+AI301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+AI290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+AI279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+(AJ323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+AJ312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+AJ301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+AJ290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+AJ279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+(AK323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+AK312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+AK301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+AK290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+AK279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+(AL323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+AL312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+AL301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+AL290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+AL279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},0,{"$f":"+Potencia!T323*$AN323*12*1000*(1-$C323)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!H406","v":0},{"$f":"+IF(B324=0,0,VLOOKUP(B324,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,null,null,null,{"$f":"+SUM(M325,M336,M347,M358,M369)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T324*$K324*12*1000*(1-$C324)","v":0},null,{"$f":"IF(M324=0,0,$E324*$F$3*$G324/$Q$324)","v":0},{"$f":"IF(N324=0,0,$E324*$G$3*$G324/$N$324)","v":0},{"$f":"IF(O324=0,0,$E324*$H$3*$G324/$O$324)","v":0},{"$f":"IF(P324=0,0,$E324*$I$3*$G324/$P$324)","v":0},{"$f":"IF(Q324=0,0,$E324*$F$3*$G324/$Q$324)","v":0},{"$f":"IF(R324=0,0,$E324*$F$3*$H324/$R$324)","v":0},{"$f":"IF(S324=0,0,$E324*$G$3*$H324/$S$324)","v":0},{"$f":"IF(T324=0,0,$E324*$H$3*$H324/$T$324)","v":0},{"$f":"IF(U324=0,0,$E324*$I$3*$H324/$U$324)","v":0},{"$f":"IF(R324=0,0,$E324*$F$3*$H324/R324)","v":0},null,{"$f":"+$J324*X324","v":0},{"$f":"+$J324*Y324","v":0},{"$f":"+$J324*Z324","v":0},{"$f":"+$J324*AA324","v":0},{"$f":"+$J324*AB324","v":0},{"$f":"+AC324*$K324","v":0},{"$f":"+AD324*$K324","v":0},{"$f":"+AE324*$K324","v":0},{"$f":"+AF324*$K324","v":0},{"$f":"+AC324*$K324","v":0},null,{"$f":"+SUM(AT325,AT336,AT347,AT358,AT369)","v":0},0,0,0,0,0,0,0,0,{"$f":"+AY324","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!H407","v":0},{"$f":"+IF(B325=0,0,VLOOKUP(B325,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E324","v":0},null,{"$f":"+G324","v":1},{"$f":"+H324","v":0},null,0,0,null,{"$f":"+SUM(M326:M335)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T325*$K325*12*1000*(1-$C325)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT326:AT335)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!H408","v":"Regular"},{"$f":"+IF(B326=0,0,VLOOKUP(B326,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E325","v":0},null,1,0,null,{"$f":"+J325","v":0},{"$f":"+K325","v":0},null,{"$f":"+$J326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+M326","v":0},{"$f":"+Potencia!T326*$K326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!U326*$K326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!V326*$K326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!W326*$K326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!T326*$K326*12*1000*(1-$C326)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+AJ326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+AK326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+AL326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+AT326","v":0},{"$f":"+Potencia!T326*$AN326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!U326*$AO326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!V326*$AP326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!W326*$AQ326*12*1000*(1-$C326)","v":0},0]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!H409","v":"Agro"},{"$f":"+IF(B327=0,0,VLOOKUP(B327,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AC327*(1-$C327)*1000","v":0},0,{"$f":"+Potencia!T327*$K327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!U327*$K327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!V327*$K327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!W327*$K327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!T327*$K327*12*1000*(1-$C327)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+AJ327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+AK327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+AL327*Energía!AC327*(1-$C327)*1000","v":0},0,{"$f":"+Potencia!T327*$AN327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!U327*$AO327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!V327*$AP327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!W327*$AQ327*12*1000*(1-$C327)","v":0},0]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!H410","v":"Jub. 1"},{"$f":"+IF(B328=0,0,VLOOKUP(B328,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AC328*(1-$C328)*1000","v":0},0,{"$f":"+Potencia!T328*$K328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!U328*$K328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!V328*$K328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!W328*$K328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!T328*$K328*12*1000*(1-$C328)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+AJ328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+AK328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+AL328*Energía!AC328*(1-$C328)*1000","v":0},0,{"$f":"+Potencia!T328*$AN328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!U328*$AO328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!V328*$AP328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!W328*$AQ328*12*1000*(1-$C328)","v":0},0]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!H411","v":"Jub. 2"},{"$f":"+IF(B329=0,0,VLOOKUP(B329,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,{"$f":"+Potencia!T329*$K329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!U329*$K329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!V329*$K329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!W329*$K329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!T329*$K329*12*1000*(1-$C329)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+AJ329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+AK329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+AL329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,{"$f":"+Potencia!T329*$AN329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!U329*$AO329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!V329*$AP329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!W329*$AQ329*12*1000*(1-$C329)","v":0},0]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!H412","v":"Político"},{"$f":"+IF(B330=0,0,VLOOKUP(B330,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AC330*(1-$C330)*1000","v":0},0,{"$f":"+Potencia!T330*$K330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!U330*$K330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!V330*$K330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!W330*$K330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!T330*$K330*12*1000*(1-$C330)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+AJ330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+AK330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+AL330*Energía!AC330*(1-$C330)*1000","v":0},0,{"$f":"+Potencia!T330*$AN330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!U330*$AO330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!V330*$AP330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!W330*$AQ330*12*1000*(1-$C330)","v":0},0]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!H413","v":"x1"},{"$f":"+IF(B331=0,0,VLOOKUP(B331,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AC331*(1-$C331)*1000","v":0},0,{"$f":"+Potencia!T331*$K331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!U331*$K331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!V331*$K331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!W331*$K331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!T331*$K331*12*1000*(1-$C331)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+AJ331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+AK331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+AL331*Energía!AC331*(1-$C331)*1000","v":0},0,{"$f":"+Potencia!T331*$AN331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!U331*$AO331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!V331*$AP331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!W331*$AQ331*12*1000*(1-$C331)","v":0},0]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!H414","v":"x2"},{"$f":"+IF(B332=0,0,VLOOKUP(B332,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,{"$f":"+Potencia!T332*$K332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!U332*$K332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!V332*$K332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!W332*$K332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!T332*$K332*12*1000*(1-$C332)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+AJ332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+AK332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+AL332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,{"$f":"+Potencia!T332*$AN332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!U332*$AO332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!V332*$AP332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!W332*$AQ332*12*1000*(1-$C332)","v":0},0]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!H415","v":"Discap."},{"$f":"+IF(B333=0,0,VLOOKUP(B333,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AC333*(1-$C333)*1000","v":0},0,{"$f":"+Potencia!T333*$K333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!U333*$K333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!V333*$K333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!W333*$K333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!T333*$K333*12*1000*(1-$C333)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+AJ333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+AK333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+AL333*Energía!AC333*(1-$C333)*1000","v":0},0,{"$f":"+Potencia!T333*$AN333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!U333*$AO333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!V333*$AP333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!W333*$AQ333*12*1000*(1-$C333)","v":0},0]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H416","v":"Discapacitados 601-más"},{"$f":"+IF(B334=0,0,VLOOKUP(B334,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,{"$f":"+Potencia!T334*$K334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!U334*$K334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!V334*$K334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!W334*$K334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!T334*$K334*12*1000*(1-$C334)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+AJ334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+AK334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+AL334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,{"$f":"+Potencia!T334*$AN334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!U334*$AO334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!V334*$AP334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!W334*$AQ334*12*1000*(1-$C334)","v":0},0]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!H417","v":"Cruz Roja"},{"$f":"+IF(B335=0,0,VLOOKUP(B335,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AC335*(1-$C335)*1000","v":0},0,{"$f":"+Potencia!T335*$K335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!U335*$K335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!V335*$K335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!W335*$K335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!T335*$K335*12*1000*(1-$C335)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+AJ335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+AK335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+AL335*Energía!AC335*(1-$C335)*1000","v":0},0,{"$f":"+Potencia!T335*$AN335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!U335*$AO335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!V335*$AP335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!W335*$AQ335*12*1000*(1-$C335)","v":0},0]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H418","v":0},{"$f":"+IF(B336=0,0,VLOOKUP(B336,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M337:M346)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T336*$K336*12*1000*(1-$C336)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT337:AT346)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!H419","v":"Regular"},{"$f":"+IF(B337=0,0,VLOOKUP(B337,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J336","v":0},{"$f":"+K336","v":0},null,{"$f":"+($J337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$J326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$J326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$J326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$J326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+M337","v":0},{"$f":"+Potencia!T337*$K337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!U337*$K337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!V337*$K337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!W337*$K337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!T337*$K337*12*1000*(1-$C337)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+AI326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+(AJ337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+AJ326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+(AK337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+AK326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+(AL337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+AL326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+AT337","v":0},{"$f":"+Potencia!T337*$AN337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!U337*$AO337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!V337*$AP337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!W337*$AQ337*12*1000*(1-$C337)","v":0},0]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!H420","v":"Agro"},{"$f":"+IF(B338=0,0,VLOOKUP(B338,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$J327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$J327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$J327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$J327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},0,{"$f":"+Potencia!T338*$K338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!U338*$K338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!V338*$K338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!W338*$K338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!T338*$K338*12*1000*(1-$C338)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+AI327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+(AJ338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+AJ327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+(AK338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+AK327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+(AL338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+AL327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},0,{"$f":"+Potencia!T338*$AN338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!U338*$AO338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!V338*$AP338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!W338*$AQ338*12*1000*(1-$C338)","v":0},0]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!H421","v":"Jub. 1"},{"$f":"+IF(B339=0,0,VLOOKUP(B339,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$J328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$J328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$J328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$J328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},0,{"$f":"+Potencia!T339*$K339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!U339*$K339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!V339*$K339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!W339*$K339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!T339*$K339*12*1000*(1-$C339)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+AI328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+(AJ339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+AJ328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+(AK339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+AK328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+(AL339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+AL328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},0,{"$f":"+Potencia!T339*$AN339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!U339*$AO339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!V339*$AP339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!W339*$AQ339*12*1000*(1-$C339)","v":0},0]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!H422","v":"Jub. 2"},{"$f":"+IF(B340=0,0,VLOOKUP(B340,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$J329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$J329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$J329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$J329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},0,{"$f":"+Potencia!T340*$K340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!U340*$K340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!V340*$K340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!W340*$K340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!T340*$K340*12*1000*(1-$C340)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+AI329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+(AJ340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+AJ329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+(AK340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+AK329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+(AL340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+AL329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},0,{"$f":"+Potencia!T340*$AN340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!U340*$AO340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!V340*$AP340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!W340*$AQ340*12*1000*(1-$C340)","v":0},0]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!H423","v":"Político"},{"$f":"+IF(B341=0,0,VLOOKUP(B341,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$J330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$J330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$J330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$J330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},0,{"$f":"+Potencia!T341*$K341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!U341*$K341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!V341*$K341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!W341*$K341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!T341*$K341*12*1000*(1-$C341)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+AI330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+(AJ341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+AJ330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+(AK341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+AK330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+(AL341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+AL330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},0,{"$f":"+Potencia!T341*$AN341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!U341*$AO341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!V341*$AP341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!W341*$AQ341*12*1000*(1-$C341)","v":0},0]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!H424","v":"x1"},{"$f":"+IF(B342=0,0,VLOOKUP(B342,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$J331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$J331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$J331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$J331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},0,{"$f":"+Potencia!T342*$K342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!U342*$K342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!V342*$K342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!W342*$K342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!T342*$K342*12*1000*(1-$C342)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+AI331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+(AJ342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+AJ331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+(AK342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+AK331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+(AL342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+AL331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},0,{"$f":"+Potencia!T342*$AN342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!U342*$AO342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!V342*$AP342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!W342*$AQ342*12*1000*(1-$C342)","v":0},0]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!H425","v":"x2"},{"$f":"+IF(B343=0,0,VLOOKUP(B343,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$J332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$J332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$J332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$J332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},0,{"$f":"+Potencia!T343*$K343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!U343*$K343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!V343*$K343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!W343*$K343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!T343*$K343*12*1000*(1-$C343)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+AI332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+(AJ343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+AJ332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+(AK343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+AK332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+(AL343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+AL332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},0,{"$f":"+Potencia!T343*$AN343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!U343*$AO343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!V343*$AP343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!W343*$AQ343*12*1000*(1-$C343)","v":0},0]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!H426","v":"Discap."},{"$f":"+IF(B344=0,0,VLOOKUP(B344,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$J333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$J333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$J333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$J333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},0,{"$f":"+Potencia!T344*$K344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!U344*$K344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!V344*$K344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!W344*$K344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!T344*$K344*12*1000*(1-$C344)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+AI333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+(AJ344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+AJ333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+(AK344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+AK333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+(AL344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+AL333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},0,{"$f":"+Potencia!T344*$AN344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!U344*$AO344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!V344*$AP344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!W344*$AQ344*12*1000*(1-$C344)","v":0},0]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H427","v":"Discapacitados 601-más"},{"$f":"+IF(B345=0,0,VLOOKUP(B345,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$J334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$J334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$J334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$J334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},0,{"$f":"+Potencia!T345*$K345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!U345*$K345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!V345*$K345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!W345*$K345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!T345*$K345*12*1000*(1-$C345)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+AI334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+(AJ345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+AJ334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+(AK345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+AK334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+(AL345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+AL334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},0,{"$f":"+Potencia!T345*$AN345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!U345*$AO345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!V345*$AP345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!W345*$AQ345*12*1000*(1-$C345)","v":0},0]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!H428","v":"Cruz Roja"},{"$f":"+IF(B346=0,0,VLOOKUP(B346,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$J335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$J335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$J335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$J335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},0,{"$f":"+Potencia!T346*$K346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!U346*$K346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!V346*$K346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!W346*$K346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!T346*$K346*12*1000*(1-$C346)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+AI335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+(AJ346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+AJ335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+(AK346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+AK335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+(AL346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+AL335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},0,{"$f":"+Potencia!T346*$AN346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!U346*$AO346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!V346*$AP346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!W346*$AQ346*12*1000*(1-$C346)","v":0},0]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H429","v":0},{"$f":"+IF(B347=0,0,VLOOKUP(B347,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M348:M357)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T347*$K347*12*1000*(1-$C347)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT348:AT357)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!H430","v":"Regular"},{"$f":"+IF(B348=0,0,VLOOKUP(B348,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J347","v":0},{"$f":"+K347","v":0},null,{"$f":"+($J348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$J326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$J326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$J326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$J326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+M348","v":0},{"$f":"+Potencia!T348*$K348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!U348*$K348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!V348*$K348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!W348*$K348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!T348*$K348*12*1000*(1-$C348)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+AI337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+AI326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+(AJ348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+AJ337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+AJ326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+(AK348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+AK337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+AK326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+(AL348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+AL337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+AL326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+AT348","v":0},{"$f":"+Potencia!T348*$AN348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!U348*$AO348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!V348*$AP348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!W348*$AQ348*12*1000*(1-$C348)","v":0},0]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!H431","v":"Agro"},{"$f":"+IF(B349=0,0,VLOOKUP(B349,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$J327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$J327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$J327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$J327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},0,{"$f":"+Potencia!T349*$K349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!U349*$K349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!V349*$K349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!W349*$K349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!T349*$K349*12*1000*(1-$C349)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+AI338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+AI327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+(AJ349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+AJ338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+AJ327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+(AK349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+AK338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+AK327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+(AL349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+AL338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+AL327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},0,{"$f":"+Potencia!T349*$AN349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!U349*$AO349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!V349*$AP349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!W349*$AQ349*12*1000*(1-$C349)","v":0},0]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!H432","v":"Jub. 1"},{"$f":"+IF(B350=0,0,VLOOKUP(B350,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$J328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$J328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$J328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$J328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},0,{"$f":"+Potencia!T350*$K350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!U350*$K350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!V350*$K350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!W350*$K350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!T350*$K350*12*1000*(1-$C350)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+AI339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+AI328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+(AJ350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+AJ339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+AJ328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+(AK350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+AK339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+AK328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+(AL350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+AL339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+AL328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},0,{"$f":"+Potencia!T350*$AN350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!U350*$AO350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!V350*$AP350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!W350*$AQ350*12*1000*(1-$C350)","v":0},0]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!H433","v":"Jub. 2"},{"$f":"+IF(B351=0,0,VLOOKUP(B351,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$J329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$J329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$J329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$J329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},0,{"$f":"+Potencia!T351*$K351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!U351*$K351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!V351*$K351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!W351*$K351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!T351*$K351*12*1000*(1-$C351)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+AI340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+AI329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+(AJ351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+AJ340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+AJ329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+(AK351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+AK340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+AK329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+(AL351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+AL340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+AL329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},0,{"$f":"+Potencia!T351*$AN351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!U351*$AO351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!V351*$AP351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!W351*$AQ351*12*1000*(1-$C351)","v":0},0]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!H434","v":"Político"},{"$f":"+IF(B352=0,0,VLOOKUP(B352,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$J330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$J330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$J330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$J330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},0,{"$f":"+Potencia!T352*$K352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!U352*$K352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!V352*$K352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!W352*$K352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!T352*$K352*12*1000*(1-$C352)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+AI341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+AI330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+(AJ352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+AJ341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+AJ330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+(AK352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+AK341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+AK330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+(AL352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+AL341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+AL330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},0,{"$f":"+Potencia!T352*$AN352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!U352*$AO352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!V352*$AP352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!W352*$AQ352*12*1000*(1-$C352)","v":0},0]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!H435","v":"x1"},{"$f":"+IF(B353=0,0,VLOOKUP(B353,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$J331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$J331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$J331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$J331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},0,{"$f":"+Potencia!T353*$K353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!U353*$K353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!V353*$K353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!W353*$K353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!T353*$K353*12*1000*(1-$C353)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+AI342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+AI331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+(AJ353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+AJ342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+AJ331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+(AK353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+AK342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+AK331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+(AL353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+AL342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+AL331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},0,{"$f":"+Potencia!T353*$AN353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!U353*$AO353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!V353*$AP353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!W353*$AQ353*12*1000*(1-$C353)","v":0},0]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!H436","v":"x2"},{"$f":"+IF(B354=0,0,VLOOKUP(B354,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$J332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$J332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$J332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$J332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},0,{"$f":"+Potencia!T354*$K354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!U354*$K354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!V354*$K354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!W354*$K354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!T354*$K354*12*1000*(1-$C354)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+AI343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+AI332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+(AJ354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+AJ343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+AJ332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+(AK354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+AK343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+AK332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+(AL354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+AL343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+AL332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},0,{"$f":"+Potencia!T354*$AN354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!U354*$AO354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!V354*$AP354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!W354*$AQ354*12*1000*(1-$C354)","v":0},0]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!H437","v":"Discap."},{"$f":"+IF(B355=0,0,VLOOKUP(B355,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$J333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$J333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$J333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$J333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},0,{"$f":"+Potencia!T355*$K355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!U355*$K355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!V355*$K355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!W355*$K355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!T355*$K355*12*1000*(1-$C355)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+AI344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+AI333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+(AJ355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+AJ344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+AJ333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+(AK355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+AK344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+AK333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+(AL355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+AL344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+AL333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},0,{"$f":"+Potencia!T355*$AN355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!U355*$AO355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!V355*$AP355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!W355*$AQ355*12*1000*(1-$C355)","v":0},0]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H438","v":"Discapacitados 601-más"},{"$f":"+IF(B356=0,0,VLOOKUP(B356,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$J334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$J334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$J334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$J334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},0,{"$f":"+Potencia!T356*$K356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!U356*$K356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!V356*$K356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!W356*$K356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!T356*$K356*12*1000*(1-$C356)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+AI345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+AI334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+(AJ356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+AJ345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+AJ334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+(AK356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+AK345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+AK334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+(AL356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+AL345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+AL334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},0,{"$f":"+Potencia!T356*$AN356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!U356*$AO356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!V356*$AP356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!W356*$AQ356*12*1000*(1-$C356)","v":0},0]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!H439","v":"Cruz Roja"},{"$f":"+IF(B357=0,0,VLOOKUP(B357,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G356","v":1},{"$f":"+H356","v":0},null,0,0,null,{"$f":"+($J357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$J335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$J335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$J335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$J335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},0,{"$f":"+Potencia!T357*$K357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!U357*$K357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!V357*$K357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!W357*$K357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!T357*$K357*12*1000*(1-$C357)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+AI346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+AI335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+(AJ357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+AJ346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+AJ335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+(AK357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+AK346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+AK335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+(AL357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+AL346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+AL335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},0,{"$f":"+Potencia!T357*$AN357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!U357*$AO357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!V357*$AP357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!W357*$AQ357*12*1000*(1-$C357)","v":0},0]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!H440","v":0},{"$f":"+IF(B358=0,0,VLOOKUP(B358,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M359:M368)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T358*$K358*12*1000*(1-$C358)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT359:AT368)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!H441","v":"Regular"},{"$f":"+IF(B359=0,0,VLOOKUP(B359,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J358","v":0},{"$f":"+K358","v":0},null,{"$f":"+($J359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$J326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$J326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$J326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$J326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+M359","v":0},{"$f":"+Potencia!T359*$K359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!U359*$K359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!V359*$K359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!W359*$K359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!T359*$K359*12*1000*(1-$C359)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+AI348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+AI337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+AI326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+(AJ359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+AJ348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+AJ337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+AJ326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+(AK359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+AK348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+AK337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+AK326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+(AL359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+AL348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+AL337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+AL326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+AT359","v":0},{"$f":"+Potencia!T359*$AN359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!U359*$AO359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!V359*$AP359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!W359*$AQ359*12*1000*(1-$C359)","v":0},0]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!H442","v":"Agro"},{"$f":"+IF(B360=0,0,VLOOKUP(B360,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$J327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$J327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$J327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$J327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},0,{"$f":"+Potencia!T360*$K360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!U360*$K360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!V360*$K360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!W360*$K360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!T360*$K360*12*1000*(1-$C360)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+AI349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+AI338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+AI327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+(AJ360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+AJ349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+AJ338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+AJ327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+(AK360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+AK349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+AK338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+AK327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+(AL360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+AL349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+AL338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+AL327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},0,{"$f":"+Potencia!T360*$AN360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!U360*$AO360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!V360*$AP360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!W360*$AQ360*12*1000*(1-$C360)","v":0},0]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!H443","v":"Jub. 1"},{"$f":"+IF(B361=0,0,VLOOKUP(B361,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$J328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$J328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$J328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$J328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},0,{"$f":"+Potencia!T361*$K361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!U361*$K361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!V361*$K361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!W361*$K361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!T361*$K361*12*1000*(1-$C361)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+AI350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+AI339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+AI328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+(AJ361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+AJ350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+AJ339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+AJ328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+(AK361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+AK350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+AK339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+AK328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+(AL361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+AL350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+AL339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+AL328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},0,{"$f":"+Potencia!T361*$AN361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!U361*$AO361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!V361*$AP361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!W361*$AQ361*12*1000*(1-$C361)","v":0},0]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!H444","v":"Jub. 2"},{"$f":"+IF(B362=0,0,VLOOKUP(B362,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$J329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$J329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$J329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$J329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},0,{"$f":"+Potencia!T362*$K362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!U362*$K362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!V362*$K362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!W362*$K362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!T362*$K362*12*1000*(1-$C362)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+AI351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+AI340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+AI329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+(AJ362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+AJ351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+AJ340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+AJ329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+(AK362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+AK351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+AK340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+AK329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+(AL362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+AL351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+AL340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+AL329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},0,{"$f":"+Potencia!T362*$AN362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!U362*$AO362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!V362*$AP362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!W362*$AQ362*12*1000*(1-$C362)","v":0},0]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!H445","v":"Político"},{"$f":"+IF(B363=0,0,VLOOKUP(B363,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$J330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$J330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$J330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$J330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},0,{"$f":"+Potencia!T363*$K363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!U363*$K363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!V363*$K363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!W363*$K363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!T363*$K363*12*1000*(1-$C363)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+AI352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+AI341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+AI330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+(AJ363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+AJ352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+AJ341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+AJ330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+(AK363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+AK352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+AK341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+AK330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+(AL363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+AL352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+AL341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+AL330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},0,{"$f":"+Potencia!T363*$AN363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!U363*$AO363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!V363*$AP363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!W363*$AQ363*12*1000*(1-$C363)","v":0},0]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!H446","v":"x1"},{"$f":"+IF(B364=0,0,VLOOKUP(B364,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$J331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$J331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$J331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$J331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},0,{"$f":"+Potencia!T364*$K364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!U364*$K364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!V364*$K364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!W364*$K364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!T364*$K364*12*1000*(1-$C364)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+AI353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+AI342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+AI331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+(AJ364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+AJ353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+AJ342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+AJ331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+(AK364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+AK353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+AK342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+AK331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+(AL364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+AL353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+AL342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+AL331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},0,{"$f":"+Potencia!T364*$AN364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!U364*$AO364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!V364*$AP364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!W364*$AQ364*12*1000*(1-$C364)","v":0},0]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!H447","v":"x2"},{"$f":"+IF(B365=0,0,VLOOKUP(B365,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$J332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$J332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$J332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$J332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},0,{"$f":"+Potencia!T365*$K365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!U365*$K365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!V365*$K365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!W365*$K365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!T365*$K365*12*1000*(1-$C365)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+AI354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+AI343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+AI332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+(AJ365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+AJ354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+AJ343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+AJ332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+(AK365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+AK354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+AK343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+AK332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+(AL365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+AL354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+AL343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+AL332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},0,{"$f":"+Potencia!T365*$AN365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!U365*$AO365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!V365*$AP365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!W365*$AQ365*12*1000*(1-$C365)","v":0},0]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!H448","v":"Discap."},{"$f":"+IF(B366=0,0,VLOOKUP(B366,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$J333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$J333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$J333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$J333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},0,{"$f":"+Potencia!T366*$K366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!U366*$K366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!V366*$K366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!W366*$K366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!T366*$K366*12*1000*(1-$C366)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+AI355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+AI344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+AI333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+(AJ366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+AJ355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+AJ344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+AJ333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+(AK366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+AK355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+AK344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+AK333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+(AL366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+AL355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+AL344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+AL333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},0,{"$f":"+Potencia!T366*$AN366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!U366*$AO366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!V366*$AP366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!W366*$AQ366*12*1000*(1-$C366)","v":0},0]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H449","v":"Discapacitados 601-más"},{"$f":"+IF(B367=0,0,VLOOKUP(B367,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$J334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$J334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$J334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$J334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},0,{"$f":"+Potencia!T367*$K367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!U367*$K367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!V367*$K367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!W367*$K367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!T367*$K367*12*1000*(1-$C367)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+AI356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+AI345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+AI334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+(AJ367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+AJ356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+AJ345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+AJ334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+(AK367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+AK356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+AK345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+AK334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+(AL367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+AL356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+AL345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+AL334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},0,{"$f":"+Potencia!T367*$AN367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!U367*$AO367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!V367*$AP367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!W367*$AQ367*12*1000*(1-$C367)","v":0},0]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!H450","v":"Cruz Roja"},{"$f":"+IF(B368=0,0,VLOOKUP(B368,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$J335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$J335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$J335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$J335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},0,{"$f":"+Potencia!T368*$K368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!U368*$K368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!V368*$K368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!W368*$K368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!T368*$K368*12*1000*(1-$C368)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+AI357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+AI346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+AI335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+(AJ368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+AJ357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+AJ346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+AJ335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+(AK368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+AK357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+AK346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+AK335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+(AL368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+AL357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+AL346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+AL335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},0,{"$f":"+Potencia!T368*$AN368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!U368*$AO368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!V368*$AP368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!W368*$AQ368*12*1000*(1-$C368)","v":0},0]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!H451","v":0},{"$f":"+IF(B369=0,0,VLOOKUP(B369,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M370:M379)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T369*$K369*12*1000*(1-$C369)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT370:AT379)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!H452","v":"Regular"},{"$f":"+IF(B370=0,0,VLOOKUP(B370,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J369","v":0},{"$f":"+K369","v":0},null,{"$f":"+($J370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$J326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$J326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$J326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$J326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+M370","v":0},{"$f":"+Potencia!T370*$K370*12*1000*(1-$C370)","v":0},{"$f":"+Potencia!U370*$K370*12*1000*(1-$C370)","v":0},{"$f":"+Potencia!V370*$K370*12*1000*(1-$C370)","v":0},{"$f":"+Potencia!W370*$K370*12*1000*(1-$C370)","v":0},{"$f":"+Potencia!T370*$K370*12*1000*(1-$C370)","v":0},null,{"$f":"IF(M370=0,0,$E370*$F$4*$G370/$Q$324)","v":0},{"$f":"IF(N370=0,0,$E370*$F$4*$G370/$N$324)","v":0},{"$f":"IF(O370=0,0,$E370*$F$4*$G370/$O$324)","v":0},{"$f":"IF(P370=0,0,$E370*$F$4*$G370/$P$324)","v":0},{"$f":"IF(Q370=0,0,$E370*$F$4*$G370/$Q$324)","v":0},{"$f":"IF(R370=0,0,$E370*$F$4*$H370/$R$324)","v":0},{"$f":"IF(S370=0,0,$E370*$F$4*$H370/$S$324)","v":0},{"$f":"IF(T370=0,0,$E370*$F$4*$H370/$T$324)","v":0},{"$f":"IF(U370=0,0,$E370*$F$4*$H370/$U$324)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+AI359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+AI348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+AI337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+AI326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+(AJ370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+AJ359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+AJ348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+AJ337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+AJ326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+(AK370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+AK359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+AK348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+AK337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+AK326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+(AL370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+AL359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+AL348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+AL337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+AL326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+AT370","v":0},{"$f":"+Potencia!T370*$AN370*12*1000*(1-$C370)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!H453","v":"Agro"},{"$f":"+IF(B371=0,0,VLOOKUP(B371,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$J327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$J327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$J327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$J327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},0,{"$f":"+Potencia!T371*$K371*12*1000*(1-$C371)","v":0},{"$f":"+Potencia!U371*$K371*12*1000*(1-$C371)","v":0},{"$f":"+Potencia!V371*$K371*12*1000*(1-$C371)","v":0},{"$f":"+Potencia!W371*$K371*12*1000*(1-$C371)","v":0},{"$f":"+Potencia!T371*$K371*12*1000*(1-$C371)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+AI360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+AI349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+AI338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+AI327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+(AJ371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+AJ360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+AJ349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+AJ338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+AJ327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+(AK371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+AK360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+AK349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+AK338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+AK327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+(AL371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+AL360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+AL349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+AL338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+AL327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},0,{"$f":"+Potencia!T371*$AN371*12*1000*(1-$C371)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!H454","v":"Jub. 1"},{"$f":"+IF(B372=0,0,VLOOKUP(B372,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$J328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$J328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$J328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$J328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},0,{"$f":"+Potencia!T372*$K372*12*1000*(1-$C372)","v":0},{"$f":"+Potencia!U372*$K372*12*1000*(1-$C372)","v":0},{"$f":"+Potencia!V372*$K372*12*1000*(1-$C372)","v":0},{"$f":"+Potencia!W372*$K372*12*1000*(1-$C372)","v":0},{"$f":"+Potencia!T372*$K372*12*1000*(1-$C372)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+AI361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+AI350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+AI339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+AI328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+(AJ372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+AJ361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+AJ350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+AJ339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+AJ328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+(AK372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+AK361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+AK350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+AK339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+AK328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+(AL372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+AL361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+AL350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+AL339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+AL328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},0,{"$f":"+Potencia!T372*$AN372*12*1000*(1-$C372)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!H455","v":"Jub. 2"},{"$f":"+IF(B373=0,0,VLOOKUP(B373,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$J329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$J329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$J329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$J329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},0,{"$f":"+Potencia!T373*$K373*12*1000*(1-$C373)","v":0},{"$f":"+Potencia!U373*$K373*12*1000*(1-$C373)","v":0},{"$f":"+Potencia!V373*$K373*12*1000*(1-$C373)","v":0},{"$f":"+Potencia!W373*$K373*12*1000*(1-$C373)","v":0},{"$f":"+Potencia!T373*$K373*12*1000*(1-$C373)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+AI362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+AI351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+AI340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+AI329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+(AJ373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+AJ362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+AJ351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+AJ340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+AJ329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+(AK373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+AK362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+AK351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+AK340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+AK329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+(AL373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+AL362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+AL351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+AL340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+AL329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},0,{"$f":"+Potencia!T373*$AN373*12*1000*(1-$C373)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!H456","v":"Político"},{"$f":"+IF(B374=0,0,VLOOKUP(B374,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$J330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$J330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$J330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$J330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},0,{"$f":"+Potencia!T374*$K374*12*1000*(1-$C374)","v":0},{"$f":"+Potencia!U374*$K374*12*1000*(1-$C374)","v":0},{"$f":"+Potencia!V374*$K374*12*1000*(1-$C374)","v":0},{"$f":"+Potencia!W374*$K374*12*1000*(1-$C374)","v":0},{"$f":"+Potencia!T374*$K374*12*1000*(1-$C374)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+AI363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+AI352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+AI341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+AI330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+(AJ374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+AJ363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+AJ352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+AJ341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+AJ330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+(AK374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+AK363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+AK352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+AK341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+AK330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+(AL374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+AL363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+AL352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+AL341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+AL330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},0,{"$f":"+Potencia!T374*$AN374*12*1000*(1-$C374)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!H457","v":"x1"},{"$f":"+IF(B375=0,0,VLOOKUP(B375,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$J331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$J331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$J331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$J331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},0,{"$f":"+Potencia!T375*$K375*12*1000*(1-$C375)","v":0},{"$f":"+Potencia!U375*$K375*12*1000*(1-$C375)","v":0},{"$f":"+Potencia!V375*$K375*12*1000*(1-$C375)","v":0},{"$f":"+Potencia!W375*$K375*12*1000*(1-$C375)","v":0},{"$f":"+Potencia!T375*$K375*12*1000*(1-$C375)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+AI364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+AI353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+AI342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+AI331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+(AJ375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+AJ364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+AJ353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+AJ342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+AJ331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+(AK375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+AK364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+AK353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+AK342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+AK331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+(AL375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+AL364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+AL353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+AL342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+AL331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},0,{"$f":"+Potencia!T375*$AN375*12*1000*(1-$C375)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!H458","v":"x2"},{"$f":"+IF(B376=0,0,VLOOKUP(B376,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$J332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$J332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$J332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$J332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},0,{"$f":"+Potencia!T376*$K376*12*1000*(1-$C376)","v":0},{"$f":"+Potencia!U376*$K376*12*1000*(1-$C376)","v":0},{"$f":"+Potencia!V376*$K376*12*1000*(1-$C376)","v":0},{"$f":"+Potencia!W376*$K376*12*1000*(1-$C376)","v":0},{"$f":"+Potencia!T376*$K376*12*1000*(1-$C376)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+AI365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+AI354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+AI343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+AI332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+(AJ376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+AJ365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+AJ354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+AJ343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+AJ332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+(AK376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+AK365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+AK354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+AK343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+AK332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+(AL376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+AL365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+AL354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+AL343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+AL332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},0,{"$f":"+Potencia!T376*$AN376*12*1000*(1-$C376)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!H459","v":"Discap."},{"$f":"+IF(B377=0,0,VLOOKUP(B377,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$J333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$J333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$J333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$J333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},0,{"$f":"+Potencia!T377*$K377*12*1000*(1-$C377)","v":0},{"$f":"+Potencia!U377*$K377*12*1000*(1-$C377)","v":0},{"$f":"+Potencia!V377*$K377*12*1000*(1-$C377)","v":0},{"$f":"+Potencia!W377*$K377*12*1000*(1-$C377)","v":0},{"$f":"+Potencia!T377*$K377*12*1000*(1-$C377)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+AI366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+AI355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+AI344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+AI333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+(AJ377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+AJ366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+AJ355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+AJ344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+AJ333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+(AK377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+AK366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+AK355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+AK344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+AK333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+(AL377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+AL366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+AL355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+AL344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+AL333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},0,{"$f":"+Potencia!T377*$AN377*12*1000*(1-$C377)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H460","v":"Discapacitados 601-más"},{"$f":"+IF(B378=0,0,VLOOKUP(B378,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$J334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$J334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$J334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$J334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},0,{"$f":"+Potencia!T378*$K378*12*1000*(1-$C378)","v":0},null,null,null,{"$f":"+Potencia!T378*$K378*12*1000*(1-$C378)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+AI367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+AI356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+AI345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+AI334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+(AJ378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+AJ367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+AJ356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+AJ345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+AJ334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+(AK378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+AK367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+AK356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+AK345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+AK334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+(AL378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+AL367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+AL356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+AL345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+AL334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},0,{"$f":"+Potencia!T378*$AN378*12*1000*(1-$C378)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!H461","v":"Cruz Roja"},{"$f":"+IF(B379=0,0,VLOOKUP(B379,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$J335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$J335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$J335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$J335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},0,{"$f":"+Potencia!T379*$K379*12*1000*(1-$C379)","v":0},null,null,null,{"$f":"+Potencia!T379*$K379*12*1000*(1-$C379)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+AI368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+AI357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+AI346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+AI335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+(AJ379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+AJ368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+AJ357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+AJ346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+AJ335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+(AK379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+AK368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+AK357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+AK346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+AK335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+(AL379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+AL368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+AL357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+AL346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+AL335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},0,{"$f":"+Potencia!T379*$AN379*12*1000*(1-$C379)","v":0},null,null,null,0]

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

{"sheet":"Costos","index":17,"n_rows":93,"n_cols":13,"rows_kept":93,"cut":false,"hidden":false,"merged":[[72,0,72,7]]}
[{"$f":"+\"Costos\"&\" - \"&PremisaCosto!A2","v":"Costos - EDECHI"}]
[]
[]
["Costos para Asignacion siguiendo Regimen Tarifario","u.m.","Abv.",null,{"$f":"+PremisaCosto!F$89","v":"2022/2023"},{"$f":"+PremisaCosto!G$89","v":"2023/2024"},{"$f":"+PremisaCosto!H$89","v":"2024/2025"},{"$f":"+PremisaCosto!I$89","v":"2025/2026"}]
["COMPONENTE DE COSTO DE DISTRIBUCION"]
["Cobros Conexión","$/año","CXC",null,{"$f":"+E39","v":74739.09449802374},{"$f":"+F39","v":91124.068183233729},{"$f":"+G39","v":93360.706125136989},{"$f":"+H39","v":95468.004913356592}]
["AT","$/año","CUSP, CUSOFP",null,{"$f":"+E36","v":7957969.9946431313},8927780.6263412982,9726794.898909647,10589135.867819401]
["MT","$/año","CUSP, CUSOFP",null,30746324.562395122,34493274.157119058,37580336.834021516,40912067.832177728]
["BT","$/año","CUSP, CUSOFP",null,4779016.7299834704,5361419.1814781651,5841252.9303701706,6359116.3955684556]
["COMPONENTE DE COSTO POR PERDIDAS EN REDES DISTRIBUCION",null,null,null,null,null,null,null,null,{"$f":"8%*0","v":0}]
["Costo Total Perdida Energia en Distribucion p","$/año","CPEP",null,{"$f":"+E60+E53+(J13-E13)*(1-J14)","v":2701607.6001403383},{"$f":"+F60+F53+(K13-F13)*(1-K14)","v":2816045.0584003623},{"$f":"+G60+G53+(L13-G13)*(1-L14)","v":2945742.6445523533},{"$f":"+H60+H53+(M13-H13)*(1-M14)","v":3088751.4285150645},null,{"$f":"+E60+E53","v":1822272.6122781821},{"$f":"+F60+F53","v":1904414.2928686822},1997499.4063013936,2100133.7960390816]
["Costo Total Perdida Energia en Distribucion fp","$/año","CPEFP",null,{"$f":"+E65+E54+(J13-E13)*J14","v":8208434.5590146082},{"$f":"+F65+F54+(K13-F13)*K14","v":8556697.5642598942},{"$f":"+G65+G54+(L13-G13)*L14","v":8951366.1646024585},{"$f":"+H65+H54+(M13-H13)*M14","v":9386511.6711396016},null,{"$f":"+E65+E54","v":5536705.4363457682},{"$f":"+F65+F54","v":5786660.6546373013},6069895.0169480816,6382167.9548207158]
["Costos Perdida Potencia","$/año","CPP",null,{"$f":"+(E68+E47)*0+$J$10*SUM(J11:J13)","v":0},{"$f":"+(F68+F47)*0+$J$10*SUM(K11:K13)","v":0},{"$f":"+(G68+G47)*0+$J$10*SUM(L11:L13)","v":0},{"$f":"+(H68+H47)*0+$J$10*SUM(M11:M13)","v":0},null,{"$f":"+E68+E47","v":3551064.1105309962},{"$f":"+F68+F47","v":3681667.675154272},3829714.3859053357,3992961.3487948682]
["COMPONENTE DE COSTO DE COMERCIALIZACION",null,null,null,null,null,null,null,null,{"$f":"+J12/SUM(J11:J12)","v":0.7523742291065908},{"$f":"+K12/SUM(K11:K12)","v":0.7523864601675434},{"$f":"+L12/SUM(L11:L12)","v":0.75239844471409656},{"$f":"+M12/SUM(M11:M12)","v":0.7524099168216688}]
["Cobros fijos - Comercializacion Fijo","$/año","CCOF",null,{"$f":"+E41","v":6023693.4280862212},{"$f":"+F41","v":6270318.7595831146},6523012.0615068311,6781752.4725332269]
["IMP neto - Comercializacion Variable","$/año","CCOV",null,8945896.2954149004,9808270.5605436862,10252065.566889416,10691689.779787287]
["COMPONENTE DE COSTO DE TRANSMISION"]
["Sistema Transmision","$/año","CUCOST",null,{"$f":"+E46","v":7017696.5043844059},{"$f":"+F46","v":7017316.2377839535},{"$f":"+G46","v":7016893.678208339},{"$f":"+H46","v":7016458.183616857}]
["COMPONENTE DE COSTO POR PERDIDAS EN TRANSMISION"]
["Costos Perdida Transmision","$/año","CPST",null,{"$f":"+E49","v":143617.63340271509},{"$f":"+F49","v":143608.85552381523},{"$f":"+G49","v":143599.24817666609},{"$f":"+H49","v":143589.42787310539}]
["COMPONENTE DE COSTO DE GENERACION"]
["Costos Generacion Energia P","$/año","CEGP",null,{"$f":"+E57+E30-E29","v":22840397.742654923},{"$f":"+F57+F30-F29","v":23856097.282300856},25005911.713329375,26273146.721838422]
["Costos Generacion Energia FP","$/año","CEGFP",null,{"$f":"+E63","v":58310083.421139725},{"$f":"+F63","v":60899463.235307381},{"$f":"+G63","v":63830947.021303117},{"$f":"+H63","v":67061970.768053494}]
["Costo Generacion Potencia","$/año","CPG",null,{"$f":"+E67*0+E29","v":28043898.250528198},{"$f":"+F67*0+F29","v":29282245.45966408},30684580.822772369,32230525.154053532]
["COMPONENTE DE COSTO DE ALUMBRADO PUBLICO"]
["Servicio de AP","$/año","CSAP",null,{"$f":"+E43","v":1276528.847284914},{"$f":"+F43","v":1342526.9799514618},{"$f":"+G43","v":1352692.9190895986},{"$f":"+H43","v":1348463.6057349259}]
["Costos Consumo Energía AP","$/año","CCAP",null,{"$f":"+E59+E64","v":3620650.3573702215},{"$f":"+F59+F64","v":3781534.7831417383},{"$f":"+G59+G64","v":3963669.4163182601},{"$f":"+H59+H64","v":4164409.8554760371}]
["Check: Costos Económicos = Costos Asignados Régimen Tarifario",null,null,null,{"$f":"+SUM(E6:E27)-E32","v":0},{"$f":"+SUM(F6:F27)-F32","v":0},{"$f":"+SUM(G6:G27)-G32","v":0},{"$f":"+SUM(H6:H27)-H32","v":0}]
["Costo Generacion Potencia Permitido ASEP",null,null,null,{"$f":"+(Balance!F74)*16*12*1000","v":28043898.250528198},{"$f":"+(Balance!G74)*16*12*1000","v":29282245.45966408},{"$f":"+(Balance!H74)*16*12*1000","v":30684580.822772369},{"$f":"+(Balance!I74)*16*12*1000","v":32230525.154053532}]
["Costo Generacion Potencia Real",null,null,null,{"$f":"+E67","v":31549837.71804411},{"$f":"+F67","v":32942998.295714304},34520648.190785773,36259860.490635432]
["Resumen de Costos Económicos","u.m.",null,null,{"$f":"+E4","v":"2022/2023"},{"$f":"+F4","v":"2023/2024"},{"$f":"+G4","v":"2024/2025"},{"$f":"+H4","v":"2025/2026"}]
["COSTO TOTAL","$/año",null,null,{"$f":"+E33+E44+E55","v":190690555.02094093},{"$f":"+F33+F44+F55","v":202647722.80958211},{"$f":"+G33+G44+G55","v":213912226.62617525},{"$f":"+H33+H44+H55","v":226143057.16910052}]
["COSTOS DE DISTRIBUCION","$/año",null,null,{"$f":"+E34+E40+E43","v":59804168.952305786},{"$f":"+F34+F40+F43","v":66294714.333200023},{"$f":"+G34+G40+G43","v":71369515.916912317},{"$f":"+H34+H40+H43","v":76777693.958534375}]
["Costos de Sistema Distribución","$/año",null,null,{"$f":"+E35+E39","v":43558050.38151975},{"$f":"+F35+F39","v":48873598.033121757},{"$f":"+G35+G39","v":53241745.369426474},{"$f":"+H35+H39","v":57955788.10047894}]
["Costos por Uso Red","$/año",null,null,{"$f":"+E36+E37+E38","v":43483311.287021726},{"$f":"+F36+F37+F38","v":48782473.964938521},{"$f":"+G36+G37+G38","v":53148384.663301334},{"$f":"+H36+H37+H38","v":57860320.09556558}]
["Costos Uso AT","$/año",null,null,{"$f":"+(PremisaCosto!F$15-E$39)*$E91","v":7957969.9946431313},{"$f":"+(PremisaCosto!G$15-F$39)*$E91","v":8927780.6263412982},{"$f":"+(PremisaCosto!H$15-G$39)*$E91","v":9726794.898909647},{"$f":"+(PremisaCosto!I$15-H$39)*$E91","v":10589135.867819401}]
["Costos Uso MT","$/año",null,null,{"$f":"+(PremisaCosto!F$15-E$39)*$E92","v":30746324.562395122},{"$f":"+(PremisaCosto!G$15-F$39)*$E92","v":34493274.157119058},{"$f":"+(PremisaCosto!H$15-G$39)*$E92","v":37580336.834021516},{"$f":"+(PremisaCosto!I$15-H$39)*$E92","v":40912067.832177728}]
["Costos Uso BT","$/año",null,null,{"$f":"+(PremisaCosto!F$15-E$39)*$E93","v":4779016.7299834704},{"$f":"+(PremisaCosto!G$15-F$39)*$E93","v":5361419.1814781651},{"$f":"+(PremisaCosto!H$15-G$39)*$E93","v":5841252.9303701706},{"$f":"+(PremisaCosto!I$15-H$39)*$E93","v":6359116.3955684556}]
["Costos de Conexión","$/año",null,null,{"$f":"+E89","v":74739.09449802374},{"$f":"+F89","v":91124.068183233729},{"$f":"+G89","v":93360.706125136989},{"$f":"+H89","v":95468.004913356592}]
["Costos de Comercialización","$/año",null,null,{"$f":"+E41+E42","v":14969589.723501122},{"$f":"+F41+F42","v":16078589.320126802},{"$f":"+G41+G42","v":16775077.628396247},{"$f":"+H41+H42","v":17473442.252320513}]
["Costos Comercialización Fijos","$/año",null,null,{"$f":"+E75","v":6023693.4280862212},{"$f":"+F75","v":6270318.7595831146},{"$f":"+G75","v":6523012.0615068311},{"$f":"+H75","v":6781752.4725332269}]
["Costos Comercialización Variables","$/año",null,null,{"$f":"+PremisaCosto!F22-E41","v":8945896.2954149004},{"$f":"+PremisaCosto!G22-F41","v":9808270.5605436862},{"$f":"+PremisaCosto!H22-G41","v":10252065.566889416},{"$f":"+PremisaCosto!I22-H41","v":10691689.779787287}]
["Costos de Alumbrado Publico","$/año",null,null,{"$f":"+PremisaCosto!F29","v":1276528.847284914},{"$f":"+PremisaCosto!G29","v":1342526.9799514618},{"$f":"+PremisaCosto!H29","v":1352692.9190895986},{"$f":"+PremisaCosto!I29","v":1348463.6057349259}]
["COSTOS DE TRANSMISION","$/año",null,null,{"$f":"+E45+E48","v":7820443.3399999989},{"$f":"+F45+F48","v":7820443.3399999989},{"$f":"+G45+G48","v":7820443.3399999999},{"$f":"+H45+H48","v":7820443.3400000008}]
["Costos del Sistema de Transmisión","$/año",null,null,{"$f":"+E46+E47","v":7663843.3399999999},{"$f":"+F46+F47","v":7663843.3399999999},{"$f":"+G46+G47","v":7663843.3399999999},{"$f":"+H46+H47","v":7663843.3399999999}]
["Costos del Sistema de Transmisión asociado a Dem. Coinc. sin Pérdida Potencia","$/año",null,null,{"$f":"+PremisaCosto!F42-E47","v":7017696.5043844059},{"$f":"+PremisaCosto!G42-F47","v":7017316.2377839535},{"$f":"+PremisaCosto!H42-G47","v":7016893.678208339},{"$f":"+PremisaCosto!I42-H47","v":7016458.183616857}]
["Costos Capacidad Transmisión por Perdida Potencia","$/año",null,null,{"$f":"+PremisaCosto!F42*((Balance!F70-Balance!F$74)/Balance!F70)","v":646146.83561559347},{"$f":"+PremisaCosto!G42*((Balance!G70-Balance!G$74)/Balance!G70)","v":646527.10221604584},{"$f":"+PremisaCosto!H42*((Balance!H70-Balance!H$74)/Balance!H70)","v":646949.66179166059},{"$f":"+PremisaCosto!I42*((Balance!I70-Balance!I$74)/Balance!I70)","v":647385.15638314304}]
["Costos de Perdidas de Transmisión","$/año",null,null,{"$f":"+E49+E52","v":156599.99999999913},{"$f":"+F49+F52","v":156599.99999999921},{"$f":"+G49+G52","v":156600.00000000015},{"$f":"+H49+H52","v":156600.00000000073}]
["Costos Perdida de Energía en Transmisión","$/año",null,null,{"$f":"+E50+E51","v":143617.63340271509},{"$f":"+F50+F51","v":143608.85552381523},{"$f":"+G50+G51","v":143599.24817666609},{"$f":"+H50+H51","v":143589.42787310539}]
["Costos Perdida de Energía p","$/año",null,null,{"$f":"Balance!F58*PremisaCosto!F$46*Balance!F34*Balance!F25","v":34169.231259133201},{"$f":"Balance!G58*PremisaCosto!G$46*Balance!G34*Balance!G25","v":34170.06693050544},{"$f":"Balance!H58*PremisaCosto!H$46*Balance!H34*Balance!H25","v":34170.653149032078},{"$f":"Balance!I58*PremisaCosto!I$46*Balance!I34*Balance!I25","v":34171.066538795851}]
["Costos Perdida de Energía fp","$/año",null,null,{"$f":"Balance!F60*PremisaCosto!F$47*Balance!F39*Balance!F25","v":109448.40214358189},{"$f":"Balance!G60*PremisaCosto!G$47*Balance!G39*Balance!G25","v":109438.78859330979},{"$f":"Balance!H60*PremisaCosto!H$47*Balance!H39*Balance!H25","v":109428.59502763402},{"$f":"Balance!I60*PremisaCosto!I$47*Balance!I39*Balance!I25","v":109418.36133430955}]
["Costos Perdida en Transmisión por Perdida Energía en Distribución","$/año",null,null,{"$f":"+E53+E54","v":12982.366597284054},{"$f":"+F53+F54","v":12991.144476183992},{"$f":"+G53+G54","v":13000.751823334062},{"$f":"+H53+H54","v":13010.572126895329}]
["Costos Perdida en Transmisión por Perdida Energía en Distribución p","$/año",null,null,{"$f":"+(Balance!F64-Balance!F58)*PremisaCosto!F$46*(Balance!F34-1)","v":3214.7685366733099},{"$f":"+(Balance!G64-Balance!G58)*PremisaCosto!G$46*(Balance!G34-1)","v":3216.7832702227838},{"$f":"+(Balance!H64-Balance!H58)*PremisaCosto!H$46*(Balance!H34-1)","v":3219.0063713435579},{"$f":"+(Balance!I64-Balance!I58)*PremisaCosto!I$46*(Balance!I34-1)","v":3221.2886350956924}]
["Costos Perdida en Transmisión por Perdida Energía en Distribución fp","$/año",null,null,{"$f":"(Balance!F65-Balance!F60)*PremisaCosto!F$47*(Balance!F39-1)","v":9767.5980606107441},{"$f":"(Balance!G65-Balance!G60)*PremisaCosto!G$47*(Balance!G39-1)","v":9774.3612059612078},{"$f":"(Balance!H65-Balance!H60)*PremisaCosto!H$47*(Balance!H39-1)","v":9781.7454519905041},{"$f":"(Balance!I65-Balance!I60)*PremisaCosto!I$47*(Balance!I39-1)","v":9789.283491799637}]
["COSTOS DE GENERACION","$/año",null,null,{"$f":"+E56+E61+E66","v":123065942.72863515},{"$f":"+F56+F61+F66","v":128532565.13638207},{"$f":"+G56+G61+G66","v":134722267.36926293},{"$f":"+H56+H61+H66","v":141544919.87056613}]
["Costos Generación Energía p","$/año",null,null,{"$f":"+E57+E60","v":21153516.118880522},{"$f":"+F57+F60","v":22096541.955849096},{"$f":"+G57+G60","v":23164124.745246019},{"$f":"+H57+H60","v":24340723.892660502}]
["Costos Generación Energía p","$/año",null,null,{"$f":"+E58+E59","v":19334458.275139011},{"$f":"+F58+F59","v":20195344.446250636},{"$f":"+G58+G59","v":21169844.34531597},{"$f":"+H58+H59","v":22243811.385256518}]
["Costos Generación Energía p","$/año",null,null,{"$f":"+((Balance!F58)*PremisaCosto!F$46)","v":19334458.275139011},{"$f":"+((Balance!G58)*PremisaCosto!G$46)","v":20195344.446250636},{"$f":"+((Balance!H58)*PremisaCosto!H$46)","v":21169844.34531597},{"$f":"+((Balance!I58)*PremisaCosto!I$46)","v":22243811.385256518}]
["Costos Generación Energía p AP","$/año",null,null,0,0,0,0]
["Costos Perdida de Energía p","$/año",null,null,{"$f":"+(Balance!F64-Balance!F58)*PremisaCosto!F$46","v":1819057.8437415087},{"$f":"+(Balance!G64-Balance!G58)*PremisaCosto!G$46","v":1901197.5095984593},{"$f":"+(Balance!H64-Balance!H58)*PremisaCosto!H$46","v":1994280.3999300501},{"$f":"+(Balance!I64-Balance!I58)*PremisaCosto!I$46","v":2096912.5074039861}]
["Costos Generación Energía fp","$/año",null,null,{"$f":"+E62+E65","v":67457671.616795108},{"$f":"+F62+F65","v":70457884.311880454},{"$f":"+G62+G65","v":73854729.709117472},{"$f":"+H62+H65","v":77598759.294858456}]
["Costos Generación Energía fp","$/año",null,null,{"$f":"+E63+E64","v":61930733.778509945},{"$f":"+F63+F64","v":64680998.01844912},{"$f":"+G63+G64","v":67794616.437621385},{"$f":"+H63+H64","v":71226380.623529539}]
["Costos Generación Energía fp","$/año",null,null,{"$f":"+(Balance!F60-Energía!H192)*PremisaCosto!F$47","v":58310083.421139725},{"$f":"+(Balance!G60-Energía!I192)*PremisaCosto!G$47","v":60899463.235307381},{"$f":"+(Balance!H60-Energía!J192)*PremisaCosto!H$47","v":63830947.021303117},{"$f":"+(Balance!I60-Energía!K192)*PremisaCosto!I$47","v":67061970.768053494}]
["Costos Generación Energía fp AP","$/año",null,null,{"$f":"+Energía!H192*PremisaCosto!F$47","v":3620650.3573702215},{"$f":"+Energía!I192*PremisaCosto!G$47","v":3781534.7831417383},{"$f":"+Energía!J192*PremisaCosto!H$47","v":3963669.4163182601},{"$f":"+Energía!K192*PremisaCosto!I$47","v":4164409.8554760371}]
["Costos Perdida de Energía fp","$/año",null,null,{"$f":"+(Balance!F65-Balance!F60)*PremisaCosto!F$47","v":5526937.8382851575},{"$f":"+(Balance!G65-Balance!G60)*PremisaCosto!G$47","v":5776886.2934313398},{"$f":"+(Balance!H65-Balance!H60)*PremisaCosto!H$47","v":6060113.271496091},{"$f":"+(Balance!I65-Balance!I60)*PremisaCosto!I$47","v":6372378.6713289162}]
["Costos Generación Potencia","$/año",null,null,{"$f":"+E67+E68","v":34454754.992959514},{"$f":"+F67+F68","v":35978138.86865253},{"$f":"+G67+G68","v":37703412.914899446},{"$f":"+H67+H68","v":39605436.683047161}]
["Costos Generación Potencia","$/año",null,null,{"$f":"+(Balance!F74)*PremisaCosto!F$48","v":31549837.71804411},{"$f":"+(Balance!G74)*PremisaCosto!G$48","v":32942998.295714304},{"$f":"+(Balance!H74)*PremisaCosto!H$48","v":34520648.190785773},{"$f":"+(Balance!I74)*PremisaCosto!I$48","v":36259860.490635432}]
["Costos Perdida de Potencia","$/año",null,null,{"$f":"((Balance!F70-Balance!F$74)*PremisaCosto!F$48)","v":2904917.2749154028},{"$f":"((Balance!G70-Balance!G$74)*PremisaCosto!G$48)","v":3035140.5729382262},{"$f":"((Balance!H70-Balance!H$74)*PremisaCosto!H$48)","v":3182764.7241136753},{"$f":"((Balance!I70-Balance!I$74)*PremisaCosto!I$48)","v":3345576.1924117249}]
[]
["Energía Comprada","MWh/año",null,null,{"$f":"+Balance!F18","v":1038248.8075258909},{"$f":"+Balance!G18","v":1084450.064940928},{"$f":"+Balance!H18","v":1136757.946616255},{"$f":"+Balance!I18","v":1194411.0014781207}]
["Costo Monomico","$/MWh",null,null,{"$f":"(E44+E55)/E70","v":126.064566720315},{"$f":"(F44+F55)/F70","v":125.73470451478047},{"$f":"(G44+G55)/G70","v":125.3940745552424},{"$f":"(H44+H55)/H70","v":125.05357287041217}]
[]
["CALCULOS AUXILIARES"]
["Costos Fijos Comercialización","u.m.",null,null,{"$f":"+PremisaCosto!F$89","v":"2022/2023"},{"$f":"+PremisaCosto!G$89","v":"2023/2024"},{"$f":"+PremisaCosto!H$89","v":"2024/2025"},{"$f":"+PremisaCosto!I$89","v":"2025/2026"}]
["Cargo fijo total por comercialización","$/año",null,null,6023693.4280862212,6270318.7595831146,6523012.0615068311,6781752.4725332269]
["Costo por nuevas Conexiones","u.m.",null,null,{"$f":"+PremisaCosto!F$89","v":"2022/2023"},{"$f":"+PremisaCosto!G$89","v":"2023/2024"},{"$f":"+PremisaCosto!H$89","v":"2024/2025"},{"$f":"+PremisaCosto!I$89","v":"2025/2026"}]
[{"$f":"+PremisaCosto!A52","v":"BTS"},"$/año",null,null,{"$f":"SUMIFS(Clientes!Z$10:Z$379,Clientes!$B$10:$B$379,$A77,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D52","v":71624.098236819642},{"$f":"SUMIFS(Clientes!AA$10:AA$379,Clientes!$B$10:$B$379,$A77,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D52","v":87175.986113427512},{"$f":"SUMIFS(Clientes!AB$10:AB$379,Clientes!$B$10:$B$379,$A77,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D52","v":89234.018433287187},{"$f":"SUMIFS(Clientes!AC$10:AC$379,Clientes!$B$10:$B$379,$A77,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D52","v":91363.166391341627},null,{"$f":"+SUMPRODUCT(E77:H77,PremisaCosto!$F$84:$I$84)","v":286016.5191210371},{"$f":"+J77/SUM($J$77:$J$83)","v":0.97287453053408945}]
[{"$f":"+PremisaCosto!A53","v":"BTD"},"$/año",null,null,{"$f":"SUMIFS(Clientes!Z$10:Z$379,Clientes!$B$10:$B$379,$A78,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D53","v":1426.3054763208984},{"$f":"SUMIFS(Clientes!AA$10:AA$379,Clientes!$B$10:$B$379,$A78,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D53","v":1861.4211597704648},{"$f":"SUMIFS(Clientes!AB$10:AB$379,Clientes!$B$10:$B$379,$A78,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D53","v":1973.6771623600473},{"$f":"SUMIFS(Clientes!AC$10:AC$379,Clientes!$B$10:$B$379,$A78,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D53","v":1924.5357372773603},null,{"$f":"+SUMPRODUCT(E78:H78,PremisaCosto!$F$84:$I$84)","v":6044.0626208065578},{"$f":"+J78/SUM($J$77:$J$83)","v":2.0558653754706589E-2}]
[{"$f":"+PremisaCosto!A54","v":"BTH"},"$/año",null,null,{"$f":"SUMIFS(Clientes!Z$10:Z$379,Clientes!$B$10:$B$379,$A79,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D54","v":30.758159535575668},{"$f":"SUMIFS(Clientes!AA$10:AA$379,Clientes!$B$10:$B$379,$A79,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D54","v":40.133813346823587},{"$f":"SUMIFS(Clientes!AB$10:AB$379,Clientes!$B$10:$B$379,$A79,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D54","v":42.553139368580773},{"$f":"SUMIFS(Clientes!AC$10:AC$379,Clientes!$B$10:$B$379,$A79,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D54","v":41.494546283267219},null,{"$f":"+SUMPRODUCT(E79:H79,PremisaCosto!$F$84:$I$84)","v":130.31980130546918},4.4327794738562314E-4]
[{"$f":"+PremisaCosto!A55","v":"MTD"},"$/año",null,null,{"$f":"SUMIFS(Clientes!Z$10:Z$379,Clientes!$B$10:$B$379,$A80,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D55","v":405.18619051244275},{"$f":"SUMIFS(Clientes!AA$10:AA$379,Clientes!$B$10:$B$379,$A80,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D55","v":523.01944067133616},{"$f":"SUMIFS(Clientes!AB$10:AB$379,Clientes!$B$10:$B$379,$A80,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D55","v":551.65930043276887},{"$f":"SUMIFS(Clientes!AC$10:AC$379,Clientes!$B$10:$B$379,$A80,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D55","v":541.86495422299799},null,{"$f":"+SUMPRODUCT(E80:H80,PremisaCosto!$F$84:$I$84)","v":1700.97411902663},5.785800074010315E-3]
[{"$f":"+PremisaCosto!A56","v":"MTH"},"$/año",null,null,{"$f":"SUMIFS(Clientes!Z$10:Z$379,Clientes!$B$10:$B$379,$A81,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D56","v":20.505439690383508},{"$f":"SUMIFS(Clientes!AA$10:AA$379,Clientes!$B$10:$B$379,$A81,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D56","v":26.755875564549058},{"$f":"SUMIFS(Clientes!AB$10:AB$379,Clientes!$B$10:$B$379,$A81,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D56","v":28.368759579054121},{"$f":"SUMIFS(Clientes!AC$10:AC$379,Clientes!$B$10:$B$379,$A81,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D56","v":27.663030855511344},null,{"$f":"+SUMPRODUCT(E81:H81,PremisaCosto!$F$84:$I$84)","v":86.879867536979319},2.9551863159041494E-4]
[{"$f":"+PremisaCosto!A57","v":"ATD"},"$/año",null,null,{"$f":"SUMIFS(Clientes!Z$10:Z$379,Clientes!$B$10:$B$379,$A82,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D57","v":1.4646742635988295E-4},{"$f":"SUMIFS(Clientes!AA$10:AA$379,Clientes!$B$10:$B$379,$A82,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D57","v":1.9111339688963707E-4},{"$f":"SUMIFS(Clientes!AB$10:AB$379,Clientes!$B$10:$B$379,$A82,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D57","v":2.0263399699324273E-4},{"$f":"SUMIFS(Clientes!AC$10:AC$379,Clientes!$B$10:$B$379,$A82,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D57","v":1.9759307753936651E-4},null,{"$f":"+SUMPRODUCT(E82:H82,PremisaCosto!$F$84:$I$84)","v":6.2057048240699573E-4},2.1108473685029661E-9]
[{"$f":"+PremisaCosto!A58","v":"ATH"},"$/año",null,null,{"$f":"SUMIFS(Clientes!Z$10:Z$379,Clientes!$B$10:$B$379,$A83,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D58","v":2.9293485271976731},{"$f":"SUMIFS(Clientes!AA$10:AA$379,Clientes!$B$10:$B$379,$A83,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D58","v":3.822267937792708},{"$f":"SUMIFS(Clientes!AB$10:AB$379,Clientes!$B$10:$B$379,$A83,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D58","v":4.0526799398648521},{"$f":"SUMIFS(Clientes!AC$10:AC$379,Clientes!$B$10:$B$379,$A83,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D58","v":3.9518615507873935},null,{"$f":"+SUMPRODUCT(E83:H83,PremisaCosto!$F$84:$I$84)","v":12.411409648139944},4.2216947370059419E-5]
[{"$f":"+PremisaCosto!A59","v":"BTSH"},"$/año",null,null,{"$f":"SUMIFS(Clientes!Z$10:Z$379,Clientes!$B$10:$B$379,$A84,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D59","v":7.1624098236819886},{"$f":"SUMIFS(Clientes!AA$10:AA$379,Clientes!$B$10:$B$379,$A84,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D59","v":8.7175986113427442},{"$f":"SUMIFS(Clientes!AB$10:AB$379,Clientes!$B$10:$B$379,$A84,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D59","v":8.9234018433287439},{"$f":"SUMIFS(Clientes!AC$10:AC$379,Clientes!$B$10:$B$379,$A84,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D59","v":9.1363166391341117}]
[{"$f":"+PremisaCosto!A60","v":"BTS Prepago"},"$/año",null,null,{"$f":"SUMIFS(Clientes!Z$10:Z$379,Clientes!$B$10:$B$379,$A85,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D60","v":1222.1490903265098},{"$f":"SUMIFS(Clientes!AA$10:AA$379,Clientes!$B$10:$B$379,$A85,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D60","v":1484.2117227904894},{"$f":"SUMIFS(Clientes!AB$10:AB$379,Clientes!$B$10:$B$379,$A85,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D60","v":1517.4530456921441},{"$f":"SUMIFS(Clientes!AC$10:AC$379,Clientes!$B$10:$B$379,$A85,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D60","v":1556.1918775928225}]
[{"$f":"+PremisaCosto!A61","v":"X2H"},"$/año",null,null,{"$f":"SUMIFS(Clientes!Z$10:Z$379,Clientes!$B$10:$B$379,$A86,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D61","v":0},{"$f":"SUMIFS(Clientes!AA$10:AA$379,Clientes!$B$10:$B$379,$A86,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D61","v":0},{"$f":"SUMIFS(Clientes!AB$10:AB$379,Clientes!$B$10:$B$379,$A86,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D61","v":0},{"$f":"SUMIFS(Clientes!AC$10:AC$379,Clientes!$B$10:$B$379,$A86,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D61","v":0}]
[{"$f":"+PremisaCosto!A62","v":"X2D"},"$/año",null,null,{"$f":"SUMIFS(Clientes!Z$10:Z$379,Clientes!$B$10:$B$379,$A87,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D62","v":0},{"$f":"SUMIFS(Clientes!AA$10:AA$379,Clientes!$B$10:$B$379,$A87,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D62","v":0},{"$f":"SUMIFS(Clientes!AB$10:AB$379,Clientes!$B$10:$B$379,$A87,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D62","v":0},{"$f":"SUMIFS(Clientes!AC$10:AC$379,Clientes!$B$10:$B$379,$A87,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D62","v":0}]
[{"$f":"+PremisaCosto!A63","v":"X3D"},"$/año",null,null,{"$f":"SUMIFS(Clientes!Z$10:Z$379,Clientes!$B$10:$B$379,$A88,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D63","v":0},{"$f":"SUMIFS(Clientes!AA$10:AA$379,Clientes!$B$10:$B$379,$A88,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D63","v":0},{"$f":"SUMIFS(Clientes!AB$10:AB$379,Clientes!$B$10:$B$379,$A88,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D63","v":0},{"$f":"SUMIFS(Clientes!AC$10:AC$379,Clientes!$B$10:$B$379,$A88,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D63","v":0}]
["Costo total por nuevas conexiones","$/año",null,null,{"$f":"+SUM(E77:E88)","v":74739.09449802374},{"$f":"+SUM(F77:F88)","v":91124.068183233729},{"$f":"+SUM(G77:G88)","v":93360.706125136989},{"$f":"+SUM(H77:H88)","v":95468.004913356592}]
["Costo Incremental Promedio","u.m.",null,null,"Asginación"]
["AT","%",null,null,0.1830120512698469]
["MT","%",null,null,0.70708333041719962]
["BT","%",null,null,0.10990461831295363]

{"sheet":"Balance","index":18,"n_rows":105,"n_cols":9,"rows_kept":105,"cut":false,"hidden":false,"merged":[]}
[{"$f":"+\"Balance de Energía y Potencia - Energía Requerida y Potencia Máxima Coincidental Requerida\"&\" - \"&PremisaCosto!A2","v":"Balance de Energía y Potencia - Energía Requerida y Potencia Máxima Coincidental Requerida - EDECHI"}]
[]
[]
["Balance de Energía - Resumen","u.m.",null,{"$f":"+PremisaCosto!D$89","v":2021},{"$f":"+PremisaCosto!E$89","v":2022},{"$f":"+PremisaCosto!F$89","v":"2022/2023"},{"$f":"+PremisaCosto!G$89","v":"2023/2024"},{"$f":"+PremisaCosto!H$89","v":"2024/2025"},{"$f":"+PremisaCosto!I$89","v":"2025/2026"}]
["Consumo Energía BT","MWh/año",null,{"$f":"+SUMIFS(Energía!F$10:F$268,Energía!$D$10:$D$268,\"BT\")","v":733555.0816567617},{"$f":"+SUMIFS(Energía!G$10:G$268,Energía!$D$10:$D$268,\"BT\")","v":758525.32263862086},{"$f":"+SUMIFS(Energía!H$10:H$268,Energía!$D$10:$D$268,\"BT\")","v":766778.00966373261},{"$f":"+SUMIFS(Energía!I$10:I$268,Energía!$D$10:$D$268,\"BT\")","v":801470.32601228449},{"$f":"+SUMIFS(Energía!J$10:J$268,Energía!$D$10:$D$268,\"BT\")","v":840711.25875556783},{"$f":"+SUMIFS(Energía!K$10:K$268,Energía!$D$10:$D$268,\"BT\")","v":883932.14718716079}]
["Total Cargas BT","MWh/año",null,{"$f":"+D5","v":733555.0816567617},758525.32263862086,766778.00966373261,801470.32601228449,840711.25875556783,883932.14718716079]
["Perdidas BT ","MWh/año",null,{"$f":"+D6/(1-D28)-D6","v":47445.803790948354},49060.860633799457,42248.087287074071,44174.3398768513,46356.153853840427,48760.91666374437]
["Energía Ingresada BT","MWh/año",null,{"$f":"+D7+D6","v":781000.88544771005},807586.18327242031,809026.09695080668,845644.66588913579,887067.41260940826,932693.06385090516]
["Consumo Energía MT","MWh/año",null,{"$f":"+SUMIFS(Energía!F$10:F$268,Energía!$D$10:$D$268,\"MT\")","v":173864.55670419388},{"$f":"+SUMIFS(Energía!G$10:G$268,Energía!$D$10:$D$268,\"MT\")","v":181765.91866645718},{"$f":"+SUMIFS(Energía!H$10:H$268,Energía!$D$10:$D$268,\"MT\")","v":183272.88844690798},{"$f":"+SUMIFS(Energía!I$10:I$268,Energía!$D$10:$D$268,\"MT\")","v":190803.62470608353},{"$f":"+SUMIFS(Energía!J$10:J$268,Energía!$D$10:$D$268,\"MT\")","v":199362.32330959631},{"$f":"+SUMIFS(Energía!K$10:K$268,Energía!$D$10:$D$268,\"MT\")","v":208823.65780388605}]
["Total Cargas MT","MWh/año",null,{"$f":"+D9+D8","v":954865.44215190387},989352.10193887749,992298.98539771466,1036448.2905952194,1086429.7359190045,1141516.7216547912]
["Perdidas MT ","MWh/año",null,{"$f":"+D10/(1-D27)-D10","v":41966.630248037516},43482.329566371045,37258.995649372926,38929.519083582447,40823.289175856626,42911.907927965745]
["Energía Ingresada MT","MWh/año",null,{"$f":"+D11+D10","v":996832.07239994139},1032834.4315052485,1029557.9810470876,1075377.8096788018,1127253.0250948612,1184428.6295827569]
["Consumo Energía AT","MWh/año",null,{"$f":"+SUMIFS(Energía!F$10:F$268,Energía!$D$10:$D$268,\"AT\")","v":2063.9323190443342},{"$f":"+SUMIFS(Energía!G$10:G$268,Energía!$D$10:$D$268,\"AT\")","v":2157.8363655198341},{"$f":"+SUMIFS(Energía!H$10:H$268,Energía!$D$10:$D$268,\"AT\")","v":2175.7046734186047},{"$f":"+SUMIFS(Energía!I$10:I$268,Energía!$D$10:$D$268,\"AT\")","v":2265.058697671946},{"$f":"+SUMIFS(Energía!J$10:J$268,Energía!$D$10:$D$268,\"AT\")","v":2366.6124641961501},{"$f":"+SUMIFS(Energía!K$10:K$268,Energía!$D$10:$D$268,\"AT\")","v":2478.8788022331764}]
["Total Cargas AT","MWh/año",null,{"$f":"+D12+D13","v":998896.00471898576},1034992.2678707683,1031733.6857205062,1077642.8683764737,1129619.6375590572,1186907.50838499]
["Perdidas AT","MWh/año",null,{"$f":"+D14/(1-D26)-D14","v":7345.5634476161795},7611.0038838083856,6515.1218053847551,6807.1965644543525,7138.3090571977664,7503.4930931308772]
["Energía Ingresada AT","MWh/año",null,{"$f":"+D15+D14","v":1006241.5681666019},1042603.2717545767,1038248.807525891,1084450.064940928,1136757.946616255,1194411.0014781209]
[]
["Energía Ingresada al sistema de distribución (comprada)","MWh/año",null,{"$f":"+Energía!AV10+Energía!BD10","v":1006241.5681666019},{"$f":"+Energía!AW10+Energía!BE10","v":1042603.2717545772},{"$f":"+Energía!AX10+Energía!BF10","v":1038248.8075258909},{"$f":"+Energía!AY10+Energía!BG10","v":1084450.064940928},{"$f":"+Energía!AZ10+Energía!BH10","v":1136757.946616255},{"$f":"+Energía!BA10+Energía!BI10","v":1194411.0014781207}]
["Consumo Total Energía","MWh/año",null,{"$f":"+Energía!F10","v":909483.57068000012},{"$f":"+Energía!G10","v":942449.07767059794},{"$f":"+Energía!H10","v":952226.60278405913},{"$f":"+Energía!I10","v":994539.00941604003},{"$f":"+Energía!J10","v":1042440.19452936},{"$f":"+Energía!K10","v":1095234.68379328}]
["Perdidas","MWh/año",null,{"$f":"+D18-D19","v":96757.997486601816},100154.19408397924,86022.204741831752,89911.055524887983,94317.752086894936,99176.317684840644]
["% Perdidas","%",null,null,null,{"$f":"+F20/F18","v":8.285316979734321E-2},8.2909355102289195E-2,8.297083153686946E-2,{"$f":"+I20/I18","v":8.303366057588793E-2}]
["Check: Perdidas permitidas = calculadas",null,null,null,null,{"$f":"+F21-PremisaCosto!F38","v":6.2219371698473275E-3},{"$f":"+G21-PremisaCosto!G38","v":6.2842475177688345E-3},{"$f":"+H21-PremisaCosto!H38","v":6.3523505451365953E-3},{"$f":"+I21-PremisaCosto!I38","v":6.4221385917749979E-3}]
[]
["Coeficientes Perdidas Energía","u.m.","Año base",{"$f":"+D4","v":2021},2022,"2022/2023","2023/2024","2024/2025","2025/2026"]
["pe ST","%",4.3869956913434774E-2,{"$f":"+$C25*D31","v":1.8201614223985589E-3},1.7567705492859775E-3,1.764153461459564E-3,1.6891194748267894E-3,1.6115180616268078E-3,1.5338492438772033E-3]
["pe AT","%",7.3000000000000001E-3,{"$f":"+$C26","v":7.3000000000000001E-3},7.3000000000000001E-3,{"$f":"+$C26*Balance!F$30","v":6.2751064659636044E-3},{"$f":"+$C26*Balance!G$30","v":6.2770954463681151E-3},{"$f":"+$C26*Balance!H$30","v":6.279533016193971E-3},{"$f":"+$C26*Balance!I$30","v":6.2821701104937983E-3}]
["pe MT","%",4.2099999999999999E-2,4.2099999999999999E-2,4.2099999999999999E-2,{"$f":"+$C27*Balance!F$30","v":3.6189312632475032E-2},{"$f":"+$C27*Balance!G$30","v":3.6200783327684609E-2},{"$f":"+$C27*Balance!H$30","v":3.6214841093392625E-2},{"$f":"+$C27*Balance!I$30","v":3.6230049541340945E-2}]
["pe BT","%",6.0749999999999998E-2,6.0749999999999998E-2,6.0749999999999998E-2,{"$f":"+$C28*Balance!F$30","v":5.2220920247573827E-2},{"$f":"+$C28*Balance!G$30","v":5.2237472379022327E-2},{"$f":"+$C28*Balance!H$30","v":5.2257757634764895E-2},{"$f":"+$C28*Balance!I$30","v":5.2279703316780578E-2}]
["Coeficientes de Ajuste pérdidas reales a permitidas","u.m.",null,{"$f":"+PremisaCosto!D$89","v":2021},{"$f":"+PremisaCosto!E$89","v":2022},{"$f":"+PremisaCosto!F$89","v":"2022/2023"},{"$f":"+PremisaCosto!G$89","v":"2023/2024"},{"$f":"+PremisaCosto!H$89","v":"2024/2025"},{"$f":"+PremisaCosto!I$89","v":"2025/2026"}]
["Factor de Ajuste para Pérdidas Energía",null,null,null,null,0.85960362547446634,0.85987608854357744,0.8602100022183522,0.86057124801284901]
["Factor de Ajuste para Pérdidas Transmisión",null,null,{"$f":"1/(((D64*PremisaCosto!$F$46+D65*PremisaCosto!$F$47)/PremisaCosto!$F$41)+1)/$C$25","v":4.148992956592467E-2},{"$f":"1/(((E64*PremisaCosto!$F$46+E65*PremisaCosto!$F$47)/PremisaCosto!$F$41)+1)/$C$25","v":4.0044957252920906E-2},{"$f":"1/(((F64*PremisaCosto!$F$46+F65*PremisaCosto!$F$47)/PremisaCosto!$F$41)+1)/$C$25","v":4.0213248099163462E-2},{"$f":"1/(((G64*PremisaCosto!$F$46+G65*PremisaCosto!$F$47)/PremisaCosto!G41)+1)/$C$25","v":3.8502875171721719E-2},{"$f":"1/(((H64*PremisaCosto!$F$46+H65*PremisaCosto!$F$47)/PremisaCosto!H41)+1)/$C$25","v":3.6733978672618552E-2},{"$f":"1/(((I64*PremisaCosto!$F$46+I65*PremisaCosto!$F$47)/PremisaCosto!I41)+1)/$C$25","v":3.4963545710879784E-2}]
["Factores de Perdida de Energía","u.m.",null,{"$f":"+D29","v":2021},2022,"2022/2023","2023/2024","2024/2025","2025/2026"]
["punta"]
["Fpe ST","%",null,{"$f":"1/(1-D25)","v":1.0018234804511703},1.001759862223411,1.0017672711990626,1.0016919774268493,1.0016141192439421,1.0015362055516011]
["Fpe AT","%",null,{"$f":"1/(1-D26)","v":1.0073536818777071},1.0073536818777071,1.0063147320820827,1.0063167462655878,1.006319214733751,1.0063218852691738]
["Fpe MT","%",null,1.0439503079653409,1.0439503079653409,1.0375481545357415,1.0375605029569064,1.0375756368094291,1.0375920099232177]
["Fpe BT","%",null,1.0646792653713069,1.0646792653713069,1.0550981988980119,1.0551166255856792,1.0551392090578844,1.0551636421629316]
["fuera de punta"]
["Fpe ST","%",null,{"$f":"+D34","v":1.0018234804511703},1.001759862223411,1.0017672711990626,1.0016919774268493,1.0016141192439421,1.0015362055516011]
["Fpe AT","%",null,1.0073536818777071,{"$f":"+E35","v":1.0073536818777071},{"$f":"+F35","v":1.0063147320820827},{"$f":"+G35","v":1.0063167462655878},{"$f":"+H35","v":1.006319214733751},{"$f":"+I35","v":1.0063218852691738}]
["Fpe MT","%",null,1.0439503079653409,1.0439503079653409,1.0375481545357415,1.0375605029569064,1.0375756368094291,{"$f":"+I36","v":1.0375920099232177}]
["Fpe BT","%",null,1.0646792653713069,1.0646792653713069,1.0550981988980119,1.0551166255856792,1.0551392090578844,{"$f":"+I37","v":1.0551636421629316}]
["Factores de Perdida de Energía Acumulados AT","u.m.",null,{"$f":"+PremisaCosto!D$89","v":2021},{"$f":"+PremisaCosto!E$89","v":2022},{"$f":"+PremisaCosto!F$89","v":"2022/2023"},{"$f":"+PremisaCosto!G$89","v":"2023/2024"},{"$f":"+PremisaCosto!H$89","v":"2024/2025"},{"$f":"+PremisaCosto!I$89","v":"2025/2026"}]
["punta"]
["Fpe Acum desde BT a AT","%",null,{"$f":"+D35*D36*D37","v":1.119645660288797},1.119645660288797,{"$f":"+F35*F36*F37","v":1.1016280222461001},1.1016625778718649,1.1017049292380861,1.1017507498999746]
["Fpe Acum desde MT a AT","%",null,{"$f":"+D36*D35","v":1.0516271864262525},1.0516271864262525,1.0440999931538939,1.0441145093892807,1.0441323000609364,1.0441515475661636]
["Fpe Acum desde AT a AT","%",null,{"$f":"+D35","v":1.0073536818777071},1.0073536818777071,1.0063147320820827,1.0063167462655878,1.006319214733751,1.0063218852691738]
["fuera de punta"]
["Fpe Acum desde BT a AT","%",null,{"$f":"+D40*D41*D42","v":1.119645660288797},1.119645660288797,1.1016280222461001,1.1016625778718649,1.1017049292380861,1.1017507498999746]
["Fpe Acum desde MT a AT","%",null,{"$f":"+D41*D40","v":1.0516271864262525},1.0516271864262525,1.0440999931538939,1.0441145093892807,1.0441323000609364,1.0441515475661636]
["Fpe Acum desde AT a AT","%",null,{"$f":"+D40","v":1.0073536818777071},1.0073536818777071,1.0063147320820827,1.0063167462655878,1.006319214733751,1.0063218852691738]
["Consumo de Energía (Acum por escalón)","u.m.",null,{"$f":"+PremisaCosto!D$89","v":2021},{"$f":"+PremisaCosto!E$89","v":2022},{"$f":"+PremisaCosto!F$89","v":"2022/2023"},{"$f":"+PremisaCosto!G$89","v":"2023/2024"},{"$f":"+PremisaCosto!H$89","v":"2024/2025"},{"$f":"+PremisaCosto!I$89","v":"2025/2026"}]
["energía"]
["Acumulada desde BT hasta AT","MWh/año",null,{"$f":"+Energía!F10","v":909483.57068000012},{"$f":"+Energía!G10","v":942449.07767059794},{"$f":"+Energía!H10","v":952226.60278405913},{"$f":"+Energía!I10","v":994539.00941604003},{"$f":"+Energía!J10","v":1042440.19452936},{"$f":"+Energía!K10","v":1095234.68379328}]
["Acumulada desde BT hasta MT","MWh/año",null,{"$f":"+SUMIFS(Energía!F$11:F$268,Energía!$D$11:$D$268,\"BT\")+SUMIFS(Energía!F$11:F$268,Energía!$D$11:$D$268,\"MT\")","v":907419.63836095552},{"$f":"+SUMIFS(Energía!G$11:G$268,Energía!$D$11:$D$268,\"BT\")+SUMIFS(Energía!G$11:G$268,Energía!$D$11:$D$268,\"MT\")","v":940291.24130507803},{"$f":"+SUMIFS(Energía!H$11:H$268,Energía!$D$11:$D$268,\"BT\")+SUMIFS(Energía!H$11:H$268,Energía!$D$11:$D$268,\"MT\")","v":950050.89811064058},{"$f":"+SUMIFS(Energía!I$11:I$268,Energía!$D$11:$D$268,\"BT\")+SUMIFS(Energía!I$11:I$268,Energía!$D$11:$D$268,\"MT\")","v":992273.95071836805},{"$f":"+SUMIFS(Energía!J$11:J$268,Energía!$D$11:$D$268,\"BT\")+SUMIFS(Energía!J$11:J$268,Energía!$D$11:$D$268,\"MT\")","v":1040073.5820651641},{"$f":"+SUMIFS(Energía!K$11:K$268,Energía!$D$11:$D$268,\"BT\")+SUMIFS(Energía!K$11:K$268,Energía!$D$11:$D$268,\"MT\")","v":1092755.8049910469}]
["BT","MWh/año",null,{"$f":"+SUMIFS(Energía!F$11:F$268,Energía!$D$11:$D$268,\"BT\")","v":733555.0816567617},{"$f":"+SUMIFS(Energía!G$11:G$268,Energía!$D$11:$D$268,\"BT\")","v":758525.32263862086},{"$f":"+SUMIFS(Energía!H$11:H$268,Energía!$D$11:$D$268,\"BT\")","v":766778.00966373261},{"$f":"+SUMIFS(Energía!I$11:I$268,Energía!$D$11:$D$268,\"BT\")","v":801470.32601228449},{"$f":"+SUMIFS(Energía!J$11:J$268,Energía!$D$11:$D$268,\"BT\")","v":840711.25875556783},{"$f":"+SUMIFS(Energía!K$11:K$268,Energía!$D$11:$D$268,\"BT\")","v":883932.14718716079}]
["en punta"]
[{"$f":"+A54","v":"Acumulada desde BT hasta AT"},"MWh/año",null,{"$f":"+Energía!AF10","v":205526.0477630485},{"$f":"+Energía!AG10","v":213145.64375999899},{"$f":"+Energía!AH10","v":215259.31312829719},{"$f":"+Energía!AI10","v":224843.95021706537},{"$f":"+Energía!AJ10","v":235693.50058621788},{"$f":"+Energía!AK10","v":247650.46385098621}]
["fuera de punta"]
[{"$f":"+A58","v":"Acumulada desde BT hasta AT"},"MWh/año",null,{"$f":"+Energía!AN10","v":703957.52291695157},{"$f":"+Energía!AO10","v":729303.43391059898},{"$f":"+Energía!AP10","v":736967.28965576179},{"$f":"+Energía!AQ10","v":769695.05919897452},{"$f":"+Energía!AR10","v":806746.69394314219},{"$f":"+Energía!AS10","v":847584.21994229383}]
["Check: E = Ep + Efp",null,null,{"$f":"+(SUM(D58:D60)-SUM(D54))/SUM(D54)","v":0},0,-1.2225590157486375E-16,-1.1705455565316637E-16,0,0]
["Consumo de Energía con Perdidas (Dda Energía x Fpe)","u.m.",null,{"$f":"+PremisaCosto!D$89","v":2021},{"$f":"+PremisaCosto!E$89","v":2022},{"$f":"+PremisaCosto!F$89","v":"2022/2023"},{"$f":"+PremisaCosto!G$89","v":"2023/2024"},{"$f":"+PremisaCosto!H$89","v":"2024/2025"},{"$f":"+PremisaCosto!I$89","v":"2025/2026"}]
["energía total","MWh/año",null,{"$f":"+D64+D65","v":1006241.5681666019},1042603.2717545772,1038248.8075258909,1084450.064940928,1136757.946616255,1194411.0014781207]
["en punta","MWh/año",null,{"$f":"+Energía!AV10","v":228294.91216564176},{"$f":"+Energía!AW10","v":236743.44032267368},{"$f":"+Energía!AX10","v":235511.7110187482},{"$f":"+Energía!AY10","v":246010.84634694678},{"$f":"+Energía!AZ10","v":257896.73084822955},{"$f":"+Energía!BA10","v":270996.34402050299}]
["fuera de punta","MWh/año",null,{"$f":"+Energía!BD10","v":777946.65600096015},{"$f":"+Energía!BE10","v":805859.83143190353},{"$f":"+Energía!BF10","v":802737.09650714265},{"$f":"+Energía!BG10","v":838439.21859398123},{"$f":"+Energía!BH10","v":878861.21576802537},{"$f":"+Energía!BI10","v":923414.65745761769}]
[]
[]
["Balance de Potencia - Resumen"]
["Potencia Simultanea con Pérdidas (Pot x FCT x FE x FPP - por NT)","u.m.",null,{"$f":"+PremisaCosto!D$89","v":2021},{"$f":"+PremisaCosto!E$89","v":2022},{"$f":"+PremisaCosto!F$89","v":"2022/2023"},{"$f":"+PremisaCosto!G$89","v":"2023/2024"},{"$f":"+PremisaCosto!H$89","v":"2024/2025"},{"$f":"+PremisaCosto!I$89","v":"2025/2026"}]
["AT ","MW/año",null,{"$f":"+SUMIFS(Potencia!BA$10:BA$268,Potencia!$C$10:$C$268,\"Pp\")","v":162.09361352811513},{"$f":"+SUMIFS(Potencia!BB$10:BB$268,Potencia!$C$10:$C$268,\"Pp\")","v":164.90115595894363},{"$f":"+SUMIFS(Potencia!BC$10:BC$268,Potencia!$C$10:$C$268,\"Pp\")","v":159.5104683898289},{"$f":"+SUMIFS(Potencia!BD$10:BD$268,Potencia!$C$10:$C$268,\"Pp\")","v":166.56307043558311},{"$f":"+SUMIFS(Potencia!BE$10:BE$268,Potencia!$C$10:$C$268,\"Pp\")","v":174.55033580066541},{"$f":"+SUMIFS(Potencia!BF$10:BF$268,Potencia!$C$10:$C$268,\"Pp\")","v":183.35587518725583}]
["MT ","MW/año",null,{"$f":"+SUMIFS(Potencia!BH$10:BH$268,Potencia!$C$10:$C$268,\"Pp\")","v":160.20935081782477},{"$f":"+SUMIFS(Potencia!BI$10:BI$268,Potencia!$C$10:$C$268,\"Pp\")","v":163.00319864159357},{"$f":"+SUMIFS(Potencia!BJ$10:BJ$268,Potencia!$C$10:$C$268,\"Pp\")","v":158.11752807689933},{"$f":"+SUMIFS(Potencia!BK$10:BK$268,Potencia!$C$10:$C$268,\"Pp\")","v":165.10944415318582},{"$f":"+SUMIFS(Potencia!BL$10:BL$268,Potencia!$C$10:$C$268,\"Pp\")","v":173.02785034373574},{"$f":"+SUMIFS(Potencia!BM$10:BM$268,Potencia!$C$10:$C$268,\"Pp\")","v":181.75738458315973}]
["BT ","MW/año",null,{"$f":"+SUMIFS(Potencia!BO$10:BO$268,Potencia!$C$10:$C$268,\"Pp\")","v":128.2728335072274},{"$f":"+SUMIFS(Potencia!BP$10:BP$268,Potencia!$C$10:$C$268,\"Pp\")","v":130.98752456212389},{"$f":"+SUMIFS(Potencia!BQ$10:BQ$268,Potencia!$C$10:$C$268,\"Pp\")","v":128.78724609369769},{"$f":"+SUMIFS(Potencia!BR$10:BR$268,Potencia!$C$10:$C$268,\"Pp\")","v":134.55382714651475},{"$f":"+SUMIFS(Potencia!BS$10:BS$268,Potencia!$C$10:$C$268,\"Pp\")","v":141.08029724522564},{"$f":"+SUMIFS(Potencia!BT$10:BT$268,Potencia!$C$10:$C$268,\"Pp\")","v":148.27178308479617}]
["Potencia Simultanea sin Pérdidas (Pot x FCT x FE - por NT)","u.m.",null,{"$f":"+PremisaCosto!D$89","v":2021},{"$f":"+PremisaCosto!E$89","v":2022},{"$f":"+PremisaCosto!F$89","v":"2022/2023"},{"$f":"+PremisaCosto!G$89","v":"2023/2024"},{"$f":"+PremisaCosto!H$89","v":"2024/2025"},{"$f":"+PremisaCosto!I$89","v":"2025/2026"}]
["AT ","MW/año",null,{"$f":"+SUMIFS(Potencia!AG$10:AG$268,Potencia!$C$10:$C$268,\"Pp\")","v":142.10344310324382},{"$f":"+SUMIFS(Potencia!AH$10:AH$268,Potencia!$C$10:$C$268,\"Pp\")","v":144.6527799125457},{"$f":"+SUMIFS(Potencia!AI$10:AI$268,Potencia!$C$10:$C$268,\"Pp\")","v":146.06197005483435},{"$f":"+SUMIFS(Potencia!AJ$10:AJ$268,Potencia!$C$10:$C$268,\"Pp\")","v":152.51169510241709},{"$f":"+SUMIFS(Potencia!AK$10:AK$268,Potencia!$C$10:$C$268,\"Pp\")","v":159.81552511860608},{"$f":"+SUMIFS(Potencia!AL$10:AL$268,Potencia!$C$10:$C$268,\"Pp\")","v":167.86731851069547}]
["MT ","MW/año",null,{"$f":"+SUMIFS(Potencia!AN$10:AN$268,Potencia!$C$10:$C$268,\"Pp\")","v":141.71466728203913},{"$f":"+SUMIFS(Potencia!AO$10:AO$268,Potencia!$C$10:$C$268,\"Pp\")","v":144.26400409134101},{"$f":"+SUMIFS(Potencia!AP$10:AP$268,Potencia!$C$10:$C$268,\"Pp\")","v":145.66997491348664},{"$f":"+SUMIFS(Potencia!AQ$10:AQ$268,Potencia!$C$10:$C$268,\"Pp\")","v":152.1036011109841},{"$f":"+SUMIFS(Potencia!AR$10:AR$268,Potencia!$C$10:$C$268,\"Pp\")","v":159.38913425832439},{"$f":"+SUMIFS(Potencia!AS$10:AS$268,Potencia!$C$10:$C$268,\"Pp\")","v":167.42070070528419}]
["BT ","MW/año",null,{"$f":"+SUMIFS(Potencia!AT$10:AT$268,Potencia!$C$10:$C$268,\"Pp\")","v":118.30082869307347},{"$f":"+SUMIFS(Potencia!AU$10:AU$268,Potencia!$C$10:$C$268,\"Pp\")","v":120.85016550237532},{"$f":"+SUMIFS(Potencia!AV$10:AV$268,Potencia!$C$10:$C$268,\"Pp\")","v":122.061857586534},{"$f":"+SUMIFS(Potencia!AW$10:AW$268,Potencia!$C$10:$C$268,\"Pp\")","v":127.52507531745692},{"$f":"+SUMIFS(Potencia!AX$10:AX$268,Potencia!$C$10:$C$268,\"Pp\")","v":133.70775726474403},{"$f":"+SUMIFS(Potencia!AY$10:AY$268,Potencia!$C$10:$C$268,\"Pp\")","v":140.52017825487303}]
["Factores de Carga (Energía / Potencia x Tiempo)","u.m.",null,{"$f":"+PremisaCosto!D$89","v":2021},{"$f":"+PremisaCosto!E$89","v":2022},{"$f":"+PremisaCosto!F$89","v":"2022/2023"},{"$f":"+PremisaCosto!G$89","v":"2023/2024"},{"$f":"+PremisaCosto!H$89","v":"2024/2025"},{"$f":"+PremisaCosto!I$89","v":"2025/2026"}]
["FC ST","%",null,{"$f":"+IFERROR(D54/D74/(365*24),\"\")","v":0.7306109067650125},0.74375004209843587,0.74421608132269501,0.74441406158208512,0.74460864874193444,0.74479530319890586]
["FC AT","%",null,{"$f":"+IFERROR(D54/D74/(365*24),\"\")","v":0.7306109067650125},0.74375004209843587,0.74421608132269501,0.74441406158208512,0.74460864874193444,0.74479530319890586]
["FC MT","%",null,0.73095268608798536,0.74404688455355328,0.74451374715680485,0.74471137578672242,0.74490561429310254,0.74509193205882418]
["FC BT","%",null,0.70784934896734697,0.71650417972606739,0.71710965238202118,0.71744357821923932,0.7177714056690585,0.718085455821309]
["Factores de Carga de las perdidas","u.m.",null,{"$f":"+PremisaCosto!D$89","v":2021},{"$f":"+PremisaCosto!E$89","v":2022},{"$f":"+PremisaCosto!F$89","v":"2022/2023"},{"$f":"+PremisaCosto!G$89","v":"2023/2024"},{"$f":"+PremisaCosto!H$89","v":"2024/2025"},{"$f":"+PremisaCosto!I$89","v":"2025/2026"}]
["Fup ST","%",null,{"$f":"+IFERROR(MIN(((1-2*D78+(1+1.28^2)*D78^2)/1.28^2),D78),\"\")","v":0.57808580511253904},0.59324227509979011,{"$f":"+IFERROR(MIN(((1-2*F78+(1+1.28^2)*F78^2)/1.28^2),F78),\"\")*0+F78","v":0.74421608132269501},{"$f":"+IFERROR(MIN(((1-2*G78+(1+1.28^2)*G78^2)/1.28^2),G78),\"\")*0+G78","v":0.74441406158208512},0.74460864874193444,0.74479530319890586]
["Fup AT","%",null,{"$f":"+IFERROR(MIN(((1-2*D79+(1+1.28^2)*D79^2)/1.28^2),D79),\"\")","v":0.57808580511253904},0.59324227509979011,{"$f":"+IFERROR(MIN(((1-2*F79+(1+1.28^2)*F79^2)/1.28^2),F79),\"\")*0+F79","v":0.74421608132269501},0.74441406158208512,0.74460864874193444,0.74479530319890586]
["Fup MT","%",null,{"$f":"+IFERROR(MIN(((1-2*D80+(1+1.28^2)*D80^2)/1.28^2),D80),\"\")","v":0.5784730165082681},0.59359111633251438,{"$f":"+IFERROR(MIN(((1-2*F80+(1+1.28^2)*F80^2)/1.28^2),F80),\"\")*0+F80","v":0.74451374715680485},0.74471137578672242,0.74490561429310254,0.74509193205882418]
["Fup BT","%",null,{"$f":"+IFERROR(MIN(((1-2*D81+(1+1.28^2)*D81^2)/1.28^2),D81),\"\")","v":0.55314542916528575},0.56243212146970356,{"$f":"+IFERROR(MIN(((1-2*F81+(1+1.28^2)*F81^2)/1.28^2),F81),\"\")*0+F81","v":0.71710965238202118},0.71744357821923932,0.7177714056690585,0.718085455821309]
["Coef Perd Pot (Pe x FC / FCp)","u.m.",null,{"$f":"+PremisaCosto!D$89","v":2021},{"$f":"+PremisaCosto!E$89","v":2022},{"$f":"+PremisaCosto!F$89","v":"2022/2023"},{"$f":"+PremisaCosto!G$89","v":"2023/2024"},{"$f":"+PremisaCosto!H$89","v":"2024/2025"},{"$f":"+PremisaCosto!I$89","v":"2025/2026"}]
["ppST","%",null,null,0,0,0,0,0]
["ppAT","%",null,{"$f":"+IFERROR((D79*D26)/D84,\"\")","v":9.2260691617333489E-3},9.15203709379157E-3,{"$f":"+IFERROR((F79*F26)/F84,\"\")","v":6.2751064659636044E-3},6.2770954463681151E-3,6.2795330161939701E-3,6.2821701104937983E-3]
["ppMT","%",null,5.319713660985316E-2,5.2770961319706627E-2,3.6189312632475032E-2,3.6200783327684609E-2,3.6214841093392625E-2,3.6230049541340945E-2]
["ppBT","%",null,7.7740582643261641E-2,7.7391790505520211E-2,5.2220920247573827E-2,5.2237472379022327E-2,5.2257757634764888E-2,5.2279703316780578E-2]
["Factores de Perdida de Potencia (por escalón)","u.m.",null,{"$f":"+PremisaCosto!D$89","v":2021},{"$f":"+PremisaCosto!E$89","v":2022},{"$f":"+PremisaCosto!F$89","v":"2022/2023"},{"$f":"+PremisaCosto!G$89","v":"2023/2024"},{"$f":"+PremisaCosto!H$89","v":"2024/2025"},{"$f":"+PremisaCosto!I$89","v":"2025/2026"}]
["FppST","%",null,{"$f":"IFERROR(1/(1-D88),\"\")","v":1},1,1,1,1,1]
["FppAT","%",null,1.0093119821531107,1.0092365705299007,1.0063147320820827,1.0063167462655878,1.006319214733751,1.0063218852691738]
["FppMT","%",null,1.0561860749125473,1.0557108779025912,1.0375481545357415,1.0375605029569064,1.0375756368094291,1.0375920099232177]
["FppBT","%",null,1.0842936175876325,1.0838837002631108,1.0550981988980119,1.0551166255856792,1.0551392090578844,1.0551636421629316]
["FppST Acum desde BT","%",null,{"$f":"+D96*D95*D94*D93","v":1.1558800492900256},1.1548369231066298,1.1016280222461001,1.1016625778718647,1.1017049292380858,1.1017507498999746]
["FppAT Acum desde BT","%",null,{"$f":"+D96*D95*D94","v":1.1558800492900256},1.1548369231066298,1.1016280222461001,1.1016625778718647,1.1017049292380858,1.1017507498999746]
["FppMT Acum desde BT","%",null,{"$f":"+D96*D95","v":1.1452158200126081},1.1442678127490777,1.094715189120617,1.0947473367208711,1.0947867367608317,1.0948293642697389]
["FppBT Acum desde BT","%",null,{"$f":"+D96","v":1.0842936175876325},1.0838837002631108,1.0550981988980119,1.0551166255856792,1.0551392090578844,1.0551636421629316]
["FppST Acum desde MT","%",null,{"$f":"+D95*D94*D93","v":1.066021260792497},1.0654620258855219,1.0440999931538939,1.0441145093892807,1.0441323000609364,1.0441515475661636]
["FppAT Acum desde MT","%",null,{"$f":"+D95*D94","v":1.066021260792497},1.0654620258855219,1.0440999931538939,1.0441145093892807,1.0441323000609364,1.0441515475661636]
["FppMT Acum desde MT","%",null,{"$f":"+D95","v":1.0561860749125473},1.0557108779025912,1.0375481545357415,1.0375605029569064,1.0375756368094291,1.0375920099232177]
["FppST Acum desde AT","%",null,{"$f":"+D94*D93","v":1.0093119821531107},1.0092365705299007,1.0063147320820827,1.0063167462655878,1.006319214733751,1.0063218852691738]
["FppAT Acum desde AT","%",null,{"$f":"+D94","v":1.0093119821531107},1.0092365705299007,1.0063147320820827,1.0063167462655878,1.006319214733751,1.0063218852691738]

{"sheet":"Parametros","index":19,"n_rows":16,"n_cols":11,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[{"$f":"+\"Parámetros Característicos de Consumo obtenidos en Campaña de Caracterización de Cargas\"&\" - \"&PremisaCosto!A2","v":"Parámetros Característicos de Consumo obtenidos en Campaña de Caracterización de Cargas - EDECHI"}]
[null,"% de Energía Pico","% de Energía Resto","Factor de Uso de la Potencia Máxima","Factor de Coincidencia Total de Pico en ST","Factor de Coincidencia Total de Pico en AT","Factor de Coincidencia Total de Pico en MT","Factor de Coincidencia Total de Pico en BT","Factor de Coincidencia Total Fuera de punta AT","Factor de Coincidencia Total fuera de MT","Factor de Coincidencia Total fuera de punta BT"]
[null,"Kep","Kefp","FC","FCTT","FCTATp","FCTMTp","FCTBTp","FCTATfp","FCTMTfp","FCTBTfp"]
[{"$f":"+PremisaCosto!A52","v":"BTS"},0.24318246620152462,0.75681753379847538,0.30388708288130811,0.39295999840457929,0.39295999840457929,0.39295999840457929,0.39295999840457929,0.34831805228273577,0.34831805228273577,0.34831805228273577]
[{"$f":"+PremisaCosto!A53","v":"BTD"},0.31513077978717269,0.68486922021282726,0.47694283370562085,0.84017837349010416,0.84017837349010416,0.84017837349010416,0.84017837349010416,0.57038876769627422,0.57038876769627422,0.57038876769627422]
[{"$f":"+PremisaCosto!A54","v":"BTH"},0.31513077978717269,0.68486922021282726,0.47694283370562085,0.84017837349010416,0.84017837349010416,0.84017837349010416,0.84017837349010416,0.57038876769627422,0.57038876769627422,0.57038876769627422]
[{"$f":"+PremisaCosto!A55","v":"MTD"},0.24582693126482752,0.75417306873517242,0.64648887754968754,0.87711989918954303,0.87711989918954303,0.87711989918954303,0,0.71449672808897757,0.71449672808897757,0]
[{"$f":"+PremisaCosto!A56","v":"MTH"},0.24582693126482752,0.75417306873517242,0.64648887754968754,0.87711989918954303,0.87711989918954303,0.87711989918954303,0,0.71449672808897757,0.71449672808897757,0]
[{"$f":"+PremisaCosto!A57","v":"ATD"},0.24582693126482752,0.75417306873517242,0.64648887754968754,0.87711989918954303,0.87711989918954303,0,0,0.71449672808897757,0,0]
[{"$f":"+PremisaCosto!A58","v":"ATH"},0.24582693126482752,0.75417306873517242,0.64648887754968754,0.87711989918954303,0.87711989918954303,0,0,0.71449672808897757,0,0]
["AP - BT",0,1,0.5,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A59","v":"BTSH"},0.24318246620152462,0.75681753379847538,0.30388708288130811,0.39295999840457929,0.39295999840457929,0.39295999840457929,0.39295999840457929,0.34831805228273577,0.34831805228273577,0.34831805228273577]
[{"$f":"+PremisaCosto!A60","v":"BTS Prepago"},0.24318246620152462,0.75681753379847538,0.30388708288130811,0.39295999840457929,0.39295999840457929,0.39295999840457929,0.39295999840457929,0.34831805228273577,0.34831805228273577,0.34831805228273577]
[{"$f":"+PremisaCosto!A61","v":"X2H"},0,0,1.0000000000000001E-5,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A62","v":"X2D"},0,0,1.0000000000000001E-5,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A63","v":"X3D"},0,0,1.0000000000000001E-5,0,0,0,0,0,0,0]

{"sheet":"PremisaCosto","index":20,"n_rows":461,"n_cols":15,"rows_kept":461,"cut":false,"hidden":false,"merged":[]}
[{"$f":"+\"Premisas para IMP y Costos de Abastecimiento\"&\" - \"&PremisaCosto!A2","v":"Premisas para IMP y Costos de Abastecimiento - EDECHI"}]
[{"$f":"+IF(Tablero!E3=1,\"EDEMET\",\"EDECHI\")","v":"EDECHI"}]
[]
["Descuentos por inversiones no ejecutadas",2208103.8281669412,"Incluye además: Deuda Clientes No Cortables <200kWh y Deuda Cruz Roja"]
["Tasa de Rentabilidad regulada",8.7999999999999995E-2]
[]
["Ingreso Maximo Permitido","u.m.",null,null,null,{"$f":"+PremisaCosto!F$89","v":"2022/2023"},{"$f":"+PremisaCosto!G$89","v":"2023/2024"},{"$f":"+PremisaCosto!H$89","v":"2024/2025"},{"$f":"+PremisaCosto!I$89","v":"2025/2026"}]
["DISTRIBUCION"]
["CO&M","$/año",null,null,null,16259223.853394004,16871263.035478372,17494222.089143973,18133263.417420916]
["Rentabilidad","$/año",null,null,null,12279737.97643788,14660213.595141394,16798530.912941072,19330689.659633927]
["Depreciación","$/año",null,null,null,7418406.4143018508,8045783.2650250234,9333384.2591557316,10550493.664033955]
["Gastos Administrativos","$/año",null,null,null,8982218.1038600653,9296338.1374769695,9615608.108185688,9941341.3593901396]
["Subtotal sin Descuento por Inv.","$/año",null,null,null,{"$f":"+SUM(F9:F12)","v":44939586.347993799},{"$f":"+SUM(G9:G12)","v":48873598.03312175},{"$f":"+SUM(H9:H12)","v":53241745.369426467},{"$f":"+SUM(I9:I12)","v":57955788.10047894}]
["Descuento por Inv. nno Ejecutadas","$/año",null,null,null,{"$f":"+F13*$B$4/($F$31+$F$27+$F$20+$F$13)","v":1381535.9664740597},0,0,0]
["Subtotal Distribución","$/año",null,null,null,{"$f":"+F13-F14","v":43558050.381519742},{"$f":"+G13-G14","v":48873598.03312175},{"$f":"+H13-H14","v":53241745.369426467},{"$f":"+I13-I14","v":57955788.10047894}]
["COMERCIALIZACION"]
["CO&M","$/año",null,null,null,13947006.553582439,14518294.622922493,15102868.086642615,15701079.414540512]
["Rentabilidad","$/año",null,null,null,776048.80607320438,843318.92265509255,909117.71980005386,974512.98803377617]
["Depreciación","$/año",null,null,null,721326.6565499187,716975.7745492137,763091.82195357908,797849.84974622459]
["Subtotal sin Descuento por Inv.","$/año",null,null,null,{"$f":"+SUM(F17:F19)","v":15444382.016205562},{"$f":"+SUM(G17:G19)","v":16078589.3201268},{"$f":"+SUM(H17:H19)","v":16775077.628396248},{"$f":"+SUM(I17:I19)","v":17473442.252320513}]
["Descuento por Inv. nno Ejecutadas","$/año",null,null,null,{"$f":"+F20*$B$4/($F$31+$F$27+$F$20+$F$13)","v":474792.29270444019}]
["Subtotal Distribución","$/año",null,null,null,{"$f":"+F20-F21","v":14969589.723501122},{"$f":"+G20-G21","v":16078589.3201268},{"$f":"+H20-H21","v":16775077.628396248},{"$f":"+I20-I21","v":17473442.252320513}]
["ALUMBRADO PUBLICO"]
["CO&M","$/año",null,null,null,342974.16601019289,350167.36244063301,359758.29101455322,369344.29611384618]
["Rentabilidad","$/año",null,null,null,505497.33183154999,502905.35689758457,500007.79564361909,498163.70218965359]
["Depreciación","$/año",null,null,null,468545.16970415338,489454.26061324426,492926.83243142616,480955.60743142612]
["Subtotal sin Descuento por Inv.","$/año",null,null,null,{"$f":"+SUM(F24:F26)","v":1317016.6675458963},{"$f":"+SUM(G24:G26)","v":1342526.9799514618},{"$f":"+SUM(H24:H26)","v":1352692.9190895986},{"$f":"+SUM(I24:I26)","v":1348463.6057349259}]
["Descuento por Inv. nno Ejecutadas","$/año",null,null,null,{"$f":"+F27*$B$4/($F$31+$F$27+$F$20+$F$13)","v":40487.820260982255}]
["Subtotal Alumbrado Publico","$/año",null,null,null,{"$f":"+F27-F28","v":1276528.847284914},{"$f":"+G27-G28","v":1342526.9799514618},{"$f":"+H27-H28","v":1352692.9190895986},{"$f":"+I27-I28","v":1348463.6057349259}]
["PÉRDIDAS"]
["IMP de Pérdidas sin Descuento por Inv.","$/año",null,null,null,10125789.702538965,10310000.904004565,11364183.353416158,12289014.993670538]
["Descuento por Inv. nno Ejecutadas","$/año",null,null,null,{"$f":"+F31*$B$4/($F$31+$F$27+$F$20+$F$13)","v":311287.74872745923}]
["IMP de Pérdidas","$/año",null,null,null,{"$f":"+F31-F32","v":9814501.9538115058},{"$f":"+G31-G32","v":10310000.904004565},{"$f":"+H31-H32","v":11364183.353416158},{"$f":"+I31-I32","v":12289014.993670538}]
["Total IMP sin pérdidas (Dist+Com+AP)","$/año",null,null,null,{"$f":"+F29+F22+F15","v":59804168.952305779},{"$f":"+G29+G22+G15","v":66294714.333200008},{"$f":"+H29+H22+H15","v":71369515.916912317},{"$f":"+I29+I22+I15","v":76777693.958534375}]
["Total IMP con pérdidas","$/año",null,null,null,{"$f":"+F33+F34","v":69618670.90611729},{"$f":"+G33+G34","v":76604715.237204567},{"$f":"+H33+H34","v":82733699.270328477},{"$f":"+I33+I34","v":89066708.952204913}]
[]
["Perdidas de Energia Permitidas","u.m.",null,null,null,{"$f":"+PremisaCosto!F$89","v":"2022/2023"},{"$f":"+PremisaCosto!G$89","v":"2023/2024"},{"$f":"+PremisaCosto!H$89","v":"2024/2025"},{"$f":"+PremisaCosto!I$89","v":"2025/2026"}]
["Pérdidas de Energía Permitida","%",null,null,null,7.6631232627495882E-2,7.6625107584520361E-2,7.6618480991732865E-2,7.6611521984112932E-2]
[]
["Premisas Costo Abastecimiento","u.m.",null,null,null,{"$f":"+PremisaCosto!F$89","v":"2022/2023"},{"$f":"+PremisaCosto!G$89","v":"2023/2024"},{"$f":"+PremisaCosto!H$89","v":"2024/2025"},{"$f":"+PremisaCosto!I$89","v":"2025/2026"}]
["Costos Perdida Transmision Permitida","$/año",null,null,null,156600,{"$f":"+F41","v":156600},156600,156600]
["Costos de Sistema de Transmisión","$/año",null,null,null,7663843.3399999999,7663843.3399999999,7663843.3399999999,7663843.3399999999]
["Precio Generacion Energia P (en frontera)","$/MWh",null,null,null,89.819381071867667]
["Precio Generacion Energia FP (en frontera)","$/MWh",null,null,null,84.034576090124517]
["Precio Generación de Potencia","$/MW año",null,null,null,216003.09585171088]
["Precio Generación de Energía p ajustado","$/MWh",null,null,null,{"$f":"+$F$43*PremisaCosto!F49","v":89.819381071867667},{"$f":"+$F$43*PremisaCosto!G49","v":89.819381071867667},{"$f":"+$F$43*PremisaCosto!H49","v":89.819381071867667},{"$f":"+$F$43*PremisaCosto!I49","v":89.819381071867667}]
["Precio Generación de Energía fp ajustado","$/MWh",null,null,null,{"$f":"$F$44*PremisaCosto!F49","v":84.034576090124517},{"$f":"$F$44*PremisaCosto!G49","v":84.034576090124517},{"$f":"$F$44*PremisaCosto!H49","v":84.034576090124517},{"$f":"$F$44*PremisaCosto!I49","v":84.034576090124517}]
["Precio Generación de Potencia ajustado","$/MW año",null,null,null,{"$f":"$F$45*PremisaCosto!F49","v":216003.09585171088},{"$f":"$F$45*PremisaCosto!G49","v":216003.09585171088},{"$f":"$F$45*PremisaCosto!H49","v":216003.09585171088},{"$f":"$F$45*PremisaCosto!I49","v":216003.09585171088},{"$f":"+F48/12/1000","v":18.000257987642573}]
["Factor de Ajuste de Precios para control IMP",null,null,null,null,1,1,1,1]
["Diferencia de Cierre IMP debido a precios",null,null,null,null,{"$f":"+(Resumen!M30/Resumen!N30-1)*1000","v":-59.699854009427234}]
["Costos de Conexión","u.m.",null,"$/conexión"]
["BTS","$/Cliente",null,11.55]
["BTD","$/Cliente",null,115.48]
["BTH","$/Cliente",null,115.48]
["MTD","$/Cliente",null,115.48]
["MTH","$/Cliente",null,115.48]
["ATD","$/Cliente",null,115.48]
["ATH","$/Cliente",null,115.48]
["BTSH","$/Cliente",null,11.55]
["BTS Prepago","$/Cliente",null,11.55]
["X2H","$/Cliente",null,0]
["X2D","$/Cliente",null,0]
["X3D","$/Cliente",null,0]
[]
["Costos (Cargos) Fijos de Comercializacion","u.m.",null,"Cargo"]
["Ponderador Global","%",null,1]
[]
["Subsidios","u.m."]
["Regular","%",null,0]
["Agro","%",null,0.05]
["Jub. 1","%",null,0.25]
["Jub. 2","%",null,0.25]
["Político","%",null,0.5]
["x1","%",null,0]
["x2","%",null,0]
["Discap.","%",null,0.25]
["Discapacitados 601-más","%",null,0.25]
["Cruz Roja","%",null,1]
["GC","%",null,0]
[]
["Actualización",null,null,null,{"$f":"+PremisaCosto!E$89","v":2022},{"$f":"+PremisaCosto!F$89","v":"2022/2023"},{"$f":"+PremisaCosto!G$89","v":"2023/2024"},{"$f":"+PremisaCosto!H$89","v":"2024/2025"},{"$f":"+PremisaCosto!I$89","v":"2025/2026"}]
["Año genérico",null,null,null,0,1,2,3,4]
["Factor de Descuento",null,null,null,{"$f":"1/(1+$B$5)^E82","v":1},{"$f":"1/(1+$B$5)^F82","v":0.91911764705882348},{"$f":"1/(1+$B$5)^G82","v":0.84477724913494801},{"$f":"1/(1+$B$5)^H82","v":0.77644967751373895},{"$f":"1/(1+$B$5)^I82","v":0.71364860065600999}]
["Promedios",null,null,null,null,{"$f":"+AVERAGE(E83:F83)","v":0.95955882352941169},{"$f":"+AVERAGE(F83:G83)","v":0.88194744809688574},{"$f":"+AVERAGE(G83:H83)","v":0.81061346332434348},{"$f":"+AVERAGE(H83:I83)","v":0.74504913908487447}]
[]
["Parámetros Estructurales del Modelo"]
["Ventana de Años Calendario del Modelo",null,null,2021,{"$f":"+D87+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
["Ventana de Años Regulatorios del Modelo",null,null,null,null,{"$f":"+E87&\"/\"&F87","v":"2022/2023"},"2023/2024","2024/2025","2025/2026","2026/2027","2027/2028","2028/2029","2029/2030","2030/2031","2031/2032"]
["Ventana de Años Calendario+Regulatorio",null,null,{"$f":"+D87","v":2021},{"$f":"+E87","v":2022},{"$f":"+F88","v":"2022/2023"},"2023/2024","2024/2025","2025/2026","2026/2027","2027/2028","2028/2029","2029/2030","2030/2031","2031/2032"]
[]
["Variable Auxiliares - Nueva Estructura Tarifaria","NT","Categ. Gral.","Cat. Clientes","Vble Energía","Vble Pot.","Vble Clientes","Sub Categ."]
["TOTAL"]
["ATH",null,null,"ATH",null,null,"C"]
["ATH Punta","AT","ATH",null,"Ep","Pp",null,{"$f":"+H104","v":"Regular"}]
["ATH Fuera de Punta Medio","AT","ATH",null,"Efpm","Pfpm",null,{"$f":"+H94","v":"Regular"}]
["ATH Fuera de Punta Bajo","AT","ATH",null,"Efp","Pfp",null,{"$f":"+H94","v":"Regular"}]
["ATD","AT","ATD","ATD","Et","Pp","C",{"$f":"+H96","v":"Regular"}]
["MTH",null,null,"MTH",null,null,"C"]
["MTH Punta","MT","MTH",null,"Ep","Pp",null,{"$f":"+H97","v":"Regular"}]
["MTH Fuera de Punta Medio","MT","MTH",null,"Efpm","Pfpm",null,{"$f":"+H99","v":"Regular"}]
["MTH Fuera de Punta Bajo","MT","MTH",null,"Efp","Pfp",null,{"$f":"+H100","v":"Regular"}]
["MTD"]
["MTD_1 (0-10,000)"]
["MTD_1 Regular","MT","MTD","MTD","Et","Pp","C","Regular"]
["MTD_1 Agro","MT","MTD","MTD","Et","Pp","C","Agro"]
["MTD_1 Jub. 1","MT","MTD","MTD","Et","Pp","C","Jub. 1"]
["MTD_1 Jub. 2","MT","MTD","MTD","Et","Pp","C","Jub. 2"]
["MTD_1 Político","MT","MTD","MTD","Et","Pp","C","Político"]
["MTD_1 x1","MT","MTD","MTD","Et","Pp","C","x1"]
["MTD_1 x2","MT","MTD","MTD","Et","Pp","C","x2"]
["MTD_1 Discap.","MT","MTD","MTD","Et","Pp","C","Discap."]
["MTD_1 Discapacitados 601-más","MT","MTD","MTD","Et","Pp","C","Discapacitados 601-más"]
["MTD_1 Cruz Roja","MT","MTD","MTD","Et","Pp","C","Cruz Roja"]
["MTD_2 (10,001-30,000)"]
["MTD_2 Regular","MT","MTD","MTD","Et","Pp","C",{"$f":"+H104","v":"Regular"}]
["MTD_2 Agro","MT","MTD","MTD","Et","Pp","C",{"$f":"+H105","v":"Agro"}]
["MTD_2 Jub. 1","MT","MTD","MTD","Et","Pp","C","Jub. 1"]
["MTD_2 Jub. 2","MT","MTD","MTD","Et","Pp","C","Jub. 2"]
["MTD_2 Político","MT","MTD","MTD","Et","Pp","C","Político"]
["MTD_2 x1","MT","MTD","MTD","Et","Pp","C","x1"]
["MTD_2 x2","MT","MTD","MTD","Et","Pp","C","x2"]
["MTD_2 Discap.","MT","MTD","MTD","Et","Pp","C","Discap."]
["MTD_2 Discapacitados 601-más","MT","MTD","MTD","Et","Pp","C","Discapacitados 601-más"]
["MTD_2 Cruz Roja","MT","MTD","MTD","Et","Pp","C","Cruz Roja"]
["MTD_3 (30,001-50,000)"]
["MTD_3 Regular","MT","MTD","MTD","Et","Pp","C",{"$f":"+H115","v":"Regular"}]
["MTD_3 Agro","MT","MTD","MTD","Et","Pp","C",{"$f":"+H116","v":"Agro"}]
["MTD_3 Jub. 1","MT","MTD","MTD","Et","Pp","C","Jub. 1"]
["MTD_3 Jub. 2","MT","MTD","MTD","Et","Pp","C","Jub. 2"]
["MTD_3 Político","MT","MTD","MTD","Et","Pp","C","Político"]
["MTD_3 x1","MT","MTD","MTD","Et","Pp","C","x1"]
["MTD_3 x2","MT","MTD","MTD","Et","Pp","C","x2"]
["MTD_3 Discap.","MT","MTD","MTD","Et","Pp","C","Discap."]
["MTD_3 Discapacitados 601-más","MT","MTD","MTD","Et","Pp","C","Discapacitados 601-más"]
["MTD_3 Cruz Roja","MT","MTD","MTD","Et","Pp","C","Cruz Roja"]
["MTD_4 (50,001-más)"]
["MTD_4 Regular","MT","MTD","MTD","Et","Pp","C",{"$f":"+H126","v":"Regular"}]
["MTD_4 Agro","MT","MTD","MTD","Et","Pp","C",{"$f":"+H127","v":"Agro"}]
["MTD_4 Jub. 1","MT","MTD","MTD","Et","Pp","C","Jub. 1"]
["MTD_4 Jub. 2","MT","MTD","MTD","Et","Pp","C","Jub. 2"]
["MTD_4 Político","MT","MTD","MTD","Et","Pp","C","Político"]
["MTD_4 x1","MT","MTD","MTD","Et","Pp","C","x1"]
["MTD_4 x2","MT","MTD","MTD","Et","Pp","C","x2"]
["MTD_4 Discap.","MT","MTD","MTD","Et","Pp","C","Discap."]
["MTD_4 Discapacitados 601-más","MT","MTD","MTD","Et","Pp","C","Discapacitados 601-más"]
["MTD_4 Cruz Roja","MT","MTD","MTD","Et","Pp","C","Cruz Roja"]
["MTD_5 (xxx)"]
["MTD_5 Regular","MT","MTD","MTD","Et","Pp","C",{"$f":"+H137","v":"Regular"}]
["MTD_5 Agro","MT","MTD","MTD","Et","Pp","C",{"$f":"+H138","v":"Agro"}]
["MTD_5 Jub. 1","MT","MTD","MTD","Et","Pp","C","Jub. 1"]
["MTD_5 Jub. 2","MT","MTD","MTD","Et","Pp","C","Jub. 2"]
["MTD_5 Político","MT","MTD","MTD","Et","Pp","C","Político"]
["MTD_5 x1","MT","MTD","MTD","Et","Pp","C","x1"]
["MTD_5 x2","MT","MTD","MTD","Et","Pp","C","x2"]
["MTD_5 Discap.","MT","MTD","MTD","Et","Pp","C","Discap."]
["MTD_5 Discapacitados 601-más","MT","MTD","MTD","Et","Pp","C","Discapacitados 601-más"]
["MTD_5 Cruz Roja","MT","MTD","MTD","Et","Pp","C","Cruz Roja"]
["BTH",null,null,"BTH",null,null,"C"]
["BTH Punta","BT","BTH",null,"Ep","Pp"]
["BTH Fuera de Punta Medio","BT","BTH",null,"Efpm","Pfpm"]
["BTH Fuera de Punta Bajo","BT","BTH",null,"Efp","Pfp"]
["BTD"]
["BTD_1 (0-10,000)"]
["BTD_1 Regular","BT","BTD","BTD","Et","Pp","C",{"$f":"+H148","v":"Regular"}]
["BTD_1 Agro","BT","BTD","BTD","Et","Pp","C","Agro"]
["BTD_1 Jub. 1","BT","BTD","BTD","Et","Pp","C","Jub. 1"]
["BTD_1 Jub. 2","BT","BTD","BTD","Et","Pp","C","Jub. 2"]
["BTD_1 Político","BT","BTD","BTD","Et","Pp","C","Político"]
["BTD_1 x1","BT","BTD","BTD","Et","Pp","C","x1"]
["BTD_1 x2","BT","BTD","BTD","Et","Pp","C","x2"]
["BTD_1 Discap.","BT","BTD","BTD","Et","Pp","C","Discap."]
["BTD_1 Discapacitados 601-más","BT","BTD","BTD","Et","Pp","C","Discapacitados 601-más"]
["BTD_1 Cruz Roja","BT","BTD","BTD","Et","Pp","C","Cruz Roja"]
["BTD_2 (10,001-30,000)"]
["BTD_2 Regular","BT","BTD","BTD","Et","Pp","C",{"$f":"+H164","v":"Regular"}]
["BTD_2 Agro","BT","BTD","BTD","Et","Pp","C",{"$f":"+H165","v":"Agro"}]
["BTD_2 Jub. 1","BT","BTD","BTD","Et","Pp","C","Jub. 1"]
["BTD_2 Jub. 2","BT","BTD","BTD","Et","Pp","C","Jub. 2"]
["BTD_2 Político","BT","BTD","BTD","Et","Pp","C","Político"]
["BTD_2 x1","BT","BTD","BTD","Et","Pp","C","x1"]
["BTD_2 x2","BT","BTD","BTD","Et","Pp","C","x2"]
["BTD_2 Discap.","BT","BTD","BTD","Et","Pp","C","Discap."]
["BTD_2 Discapacitados 601-más","BT","BTD","BTD","Et","Pp","C","Discapacitados 601-más"]
["BTD_2 Cruz Roja","BT","BTD","BTD","Et","Pp","C","Cruz Roja"]
["BTD_3 (30,001-50,000)"]
["BTD_3 Regular","BT","BTD","BTD","Et","Pp","C",{"$f":"+H175","v":"Regular"}]
["BTD_3 Agro","BT","BTD","BTD","Et","Pp","C",{"$f":"+H176","v":"Agro"}]
["BTD_3 Jub. 1","BT","BTD","BTD","Et","Pp","C","Jub. 1"]
["BTD_3 Jub. 2","BT","BTD","BTD","Et","Pp","C","Jub. 2"]
["BTD_3 Político","BT","BTD","BTD","Et","Pp","C","Político"]
["BTD_3 x1","BT","BTD","BTD","Et","Pp","C","x1"]
["BTD_3 x2","BT","BTD","BTD","Et","Pp","C","x2"]
["BTD_3 Discap.","BT","BTD","BTD","Et","Pp","C","Discap."]
["BTD_3 Discapacitados 601-más","BT","BTD","BTD","Et","Pp","C","Discapacitados 601-más"]
["BTD_3 Cruz Roja","BT","BTD","BTD","Et","Pp","C","Cruz Roja"]
["BTD_4 (50,001-más)"]
["BTD_4 Regular","BT","BTD","BTD","Et","Pp","C",{"$f":"+H186","v":"Regular"}]
["BTD_4 Agro","BT","BTD","BTD","Et","Pp","C",{"$f":"+H187","v":"Agro"}]
["BTD_4 Jub. 1","BT","BTD","BTD","Et","Pp","C","Jub. 1"]
["BTD_4 Jub. 2","BT","BTD","BTD","Et","Pp","C","Jub. 2"]
["BTD_4 Político","BT","BTD","BTD","Et","Pp","C","Político"]
["BTD_4 x1","BT","BTD","BTD","Et","Pp","C","x1"]
["BTD_4 x2","BT","BTD","BTD","Et","Pp","C","x2"]
["BTD_4 Discap.","BT","BTD","BTD","Et","Pp","C","Discap."]
["BTD_4 Discapacitados 601-más","BT","BTD","BTD","Et","Pp","C","Discapacitados 601-más"]
["BTD_4 Cruz Roja","BT","BTD","BTD","Et","Pp","C","Cruz Roja"]
["BTD_5 (xxx)"]
["BTD_5 Regular","BT","BTD","BTD","Et","Pp","C",{"$f":"+H197","v":"Regular"}]
["BTD_5 Agro","BT","BTD","BTD","Et","Pp","C",{"$f":"+H198","v":"Agro"}]
["BTD_5 Jub. 1","BT","BTD","BTD","Et","Pp","C","Jub. 1"]
["BTD_5 Jub. 2","BT","BTD","BTD","Et","Pp","C","Jub. 2"]
["BTD_5 Político","BT","BTD","BTD","Et","Pp","C","Político"]
["BTD_5 x1","BT","BTD","BTD","Et","Pp","C","x1"]
["BTD_5 x2","BT","BTD","BTD","Et","Pp","C","x2"]
["BTD_5 Discap.","BT","BTD","BTD","Et","Pp","C","Discap."]
["BTD_5 Discapacitados 601-más","BT","BTD","BTD","Et","Pp","C","Discapacitados 601-más"]
["BTD_5 Cruz Roja","BT","BTD","BTD","Et","Pp","C","Cruz Roja"]
["BTS"]
["BTS_1 (0-300)"]
["BTS_1 Regular","BT","BTS","BTS","Et","Pp","C",{"$f":"+H208","v":"Regular"}]
["BTS_1 Agro","BT","BTS","BTS","Et","Pp","C",{"$f":"+H209","v":"Agro"}]
["BTS_1 Jub. 1","BT","BTS","BTS","Et","Pp","C","Jub. 1"]
["BTS_1 Jub. 2","BT","BTS","BTS","Et","Pp","C","Jub. 2"]
["BTS_1 Político","BT","BTS","BTS","Et","Pp","C","Político"]
["BTS_1 x1","BT","BTS","BTS","Et","Pp","C","x1"]
["BTS_1 x2","BT","BTS","BTS","Et","Pp","C","x2"]
["BTS_1 Discap.","BT","BTS","BTS","Et","Pp","C","Discap."]
["BTS_1 Discapacitados 601-más","BT","BTS","BTS","Et","Pp","C","Discapacitados 601-más"]
["BTS_1 Cruz Roja","BT","BTS","BTS","Et","Pp","C","Cruz Roja"]
["BTS_2 (301-750)"]
["BTS_2 Regular","BT","BTS","BTS","Et","Pp","C",{"$f":"+H220","v":"Regular"}]
["BTS_2 Agro","BT","BTS","BTS","Et","Pp","C",{"$f":"+H221","v":"Agro"}]
["BTS_2 Jub. 1","BT","BTS","BTS","Et","Pp","C","Jub. 1"]
["BTS_2 Jub. 2","BT","BTS","BTS","Et","Pp","C","Jub. 2"]
["BTS_2 Político","BT","BTS","BTS","Et","Pp","C","Político"]
["BTS_2 x1","BT","BTS","BTS","Et","Pp","C","x1"]
["BTS_2 x2","BT","BTS","BTS","Et","Pp","C","x2"]
["BTS_2 Discap.","BT","BTS","BTS","Et","Pp","C","Discap."]
["BTS_2 Discapacitados 601-más","BT","BTS","BTS","Et","Pp","C","Discapacitados 601-más"]
["BTS_2 Cruz Roja","BT","BTS","BTS","Et","Pp","C","Cruz Roja"]
["BTS_3 (751-más)"]
["BTS_3 Regular","BT","BTS","BTS","Et","Pp","C",{"$f":"+H231","v":"Regular"}]
["BTS_3 Agro","BT","BTS","BTS","Et","Pp","C",{"$f":"+H232","v":"Agro"}]
["BTS_3 Jub. 1","BT","BTS","BTS","Et","Pp","C","Jub. 1"]
["BTS_3 Jub. 2","BT","BTS","BTS","Et","Pp","C","Jub. 2"]
["BTS_3 Político","BT","BTS","BTS","Et","Pp","C","Político"]
["BTS_3 x1","BT","BTS","BTS","Et","Pp","C","x1"]
["BTS_3 x2","BT","BTS","BTS","Et","Pp","C","x2"]
["BTS_3 Discap.","BT","BTS","BTS","Et","Pp","C","Discap."]
["BTS_3 Discapacitados 601-más","BT","BTS","BTS","Et","Pp","C","Discapacitados 601-más"]
["BTS_3 Cruz Roja","BT","BTS","BTS","Et","Pp","C","Cruz Roja"]
["BTS_4 (xxx)"]
["BTS_4 Regular","BT","BTS","BTS","Et","Pp","C",{"$f":"+H242","v":"Regular"}]
["BTS_4 Agro","BT","BTS","BTS","Et","Pp","C",{"$f":"+H243","v":"Agro"}]
["BTS_4 Jub. 1","BT","BTS","BTS","Et","Pp","C","Jub. 1"]
["BTS_4 Jub. 2","BT","BTS","BTS","Et","Pp","C","Jub. 2"]
["BTS_4 Político","BT","BTS","BTS","Et","Pp","C","Político"]
["BTS_4 x1","BT","BTS","BTS","Et","Pp","C","x1"]
["BTS_4 x2","BT","BTS","BTS","Et","Pp","C","x2"]
["BTS_4 Discap.","BT","BTS","BTS","Et","Pp","C","Discap."]
["BTS_4 Discapacitados 601-más","BT","BTS","BTS","Et","Pp","C","Discapacitados 601-más"]
["BTS_4 Cruz Roja","BT","BTS","BTS","Et","Pp","C","Cruz Roja"]
["BTS_5 (xxx)"]
["BTS_5 Regular","BT","BTS","BTS","Et","Pp","C",{"$f":"+H253","v":"Regular"}]
["BTS_5 Agro","BT","BTS","BTS","Et","Pp","C",{"$f":"+H254","v":"Agro"}]
["BTS_5 Jub. 1","BT","BTS","BTS","Et","Pp","C","Jub. 1"]
["BTS_5 Jub. 2","BT","BTS","BTS","Et","Pp","C","Jub. 2"]
["BTS_5 Político","BT","BTS","BTS","Et","Pp","C","Político"]
["BTS_5 x1","BT","BTS","BTS","Et","Pp","C","x1"]
["BTS_5 x2","BT","BTS","BTS","Et","Pp","C","x2"]
["BTS_5 Discap.","BT","BTS","BTS","Et","Pp","C","Discap."]
["BTS_5 Discapacitados 601-más","BT","BTS","BTS","Et","Pp","C","Discapacitados 601-más"]
["BTS_5 Cruz Roja","BT","BTS","BTS","Et","Pp","C","Cruz Roja"]
["Alumbrado Público","BT","AP-BT",null,"Efp","Pfp","C"]
["GRANDES CLIENTES"]
["MTD_GC","MT","MTD_GC","MTD_GC","Ep","Pp","C"]
["BTD_GC","BT","BTD_GC","BTD_GC","Ep","Pp","C"]
["BTSH",null,null,{"$f":"+A278","v":"BTSH"},null,null,"C"]
["BTSH_1"]
["BTSH_1 Punta",{"$f":"+LEFT(A279,2)","v":"BT"},"BTSH",null,"Ep","Pp"]
["BTSH_1 Fuera de Punta Medio","BT","BTSH",null,"Efp","Pfp"]
["BTSH_1 Fuera de Punta Bajo","BT","BTSH",null,"Efp","Pfp"]
["BTSH_2"]
["BTSH_2 Punta","BT","BTSH",null,"Ep","Pp"]
["BTSH_2 Fuera de Punta Medio","BT","BTSH",null,"Efp","Pfp"]
["BTSH_2 Fuera de Punta Bajo","BT","BTSH",null,"Efp","Pfp"]
["BTSH_3"]
["BTSH_3 Punta","BT","BTSH",null,"Ep","Pp"]
["BTSH_3 Fuera de Punta Medio","BT","BTSH",null,"Efp","Pfp"]
["BTSH_3 Fuera de Punta Bajo","BT","BTSH",null,"Efp","Pfp"]
["BTS Prepago"]
["BTS Prep"]
["BTS Prepago Regular",{"$f":"+LEFT(A292,2)","v":"BT"},{"$f":"+A291","v":"BTS Prepago"},{"$f":"+C293","v":"BTS Prepago"},"Et","Pp","C",{"$f":"+H220","v":"Regular"}]
["BTS Prepago Agro",{"$f":"+B293","v":"BT"},{"$f":"+C293","v":"BTS Prepago"},{"$f":"+C294","v":"BTS Prepago"},"Et","Pp","C","Agro"]
["BTS Prepago Jub. 1",{"$f":"+B294","v":"BT"},{"$f":"+C294","v":"BTS Prepago"},"BTS Prepago","Et","Pp","C","Jub. 1"]
["BTS Prepago Jub. 2","BT","BTS Prepago","BTS Prepago","Et","Pp","C","Jub. 2"]
["BTS Prepago Político","BT","BTS Prepago","BTS Prepago","Et","Pp","C","Político"]
["BTS Prepago x1","BT","BTS Prepago","BTS Prepago","Et","Pp","C","x1"]
["BTS Prepago x2","BT","BTS Prepago","BTS Prepago","Et","Pp","C","x2"]
["BTS Prepago Discap.","BT","BTS Prepago","BTS Prepago","Et","Pp","C","Discap."]
["BTS Prepago Discapacitados 601-más","BT","BTS Prepago","BTS Prepago","Et","Pp","C","Discapacitados 601-más"]
["BTS Prepago Cruz Roja","BT","BTS Prepago","BTS Prepago","Et","Pp","C","Cruz Roja"]
["X1D_2 (10,001-30,000)"]
["X1D_2 Regular",{"$f":"+B302","v":"BT"},{"$f":"+C302","v":"BTS Prepago"},{"$f":"+D302","v":"BTS Prepago"},"Et","Pp","C",{"$f":"+H231","v":"Regular"}]
["X1D_2 Agro",{"$f":"+B304","v":"BT"},{"$f":"+C304","v":"BTS Prepago"},{"$f":"+D304","v":"BTS Prepago"},"Et","Pp","C","Agro"]
["X1D_2 Jub. 1",{"$f":"+B305","v":"BT"},{"$f":"+C305","v":"BTS Prepago"},{"$f":"+D305","v":"BTS Prepago"},"Et","Pp","C","Jub. 1"]
["X1D_2 Jub. 2","BT","BTS Prepago","BTS Prepago","Et","Pp","C","Jub. 2"]
["X1D_2 Político","BT","BTS Prepago","BTS Prepago","Et","Pp","C","Político"]
["X1D_2 x1","BT","BTS Prepago","BTS Prepago","Et","Pp","C","x1"]
["X1D_2 x2","BT","BTS Prepago","BTS Prepago","Et","Pp","C","x2"]
["X1D_2 Discap.","BT","BTS Prepago","BTS Prepago","Et","Pp","C","Discap."]
["X1D_2 Discapacitados 601-más","BT","BTS Prepago","BTS Prepago","Et","Pp","C","Discapacitados 601-más"]
["X1D_2 Cruz Roja","BT","BTS Prepago","BTS Prepago","Et","Pp","C","Cruz Roja"]
["X1D_3 (30,001-50,000)"]
["X1D_3 Regular",{"$f":"+B313","v":"BT"},{"$f":"+C313","v":"BTS Prepago"},{"$f":"+D313","v":"BTS Prepago"},"Et","Pp","C",{"$f":"+H242","v":"Regular"}]
["X1D_3 Agro",{"$f":"+B315","v":"BT"},{"$f":"+C315","v":"BTS Prepago"},{"$f":"+D315","v":"BTS Prepago"},"Et","Pp","C","Agro"]
["X1D_3 Jub. 1",{"$f":"+B316","v":"BT"},{"$f":"+C316","v":"BTS Prepago"},{"$f":"+D316","v":"BTS Prepago"},"Et","Pp","C","Jub. 1"]
["X1D_3 Jub. 2","BT","BTS Prepago","BTS Prepago","Et","Pp","C","Jub. 2"]
["X1D_3 Político","BT","BTS Prepago","BTS Prepago","Et","Pp","C","Político"]
["X1D_3 x1","BT","BTS Prepago","BTS Prepago","Et","Pp","C","x1"]
["X1D_3 x2","BT","BTS Prepago","BTS Prepago","Et","Pp","C","x2"]
["X1D_3 Discap.","BT","BTS Prepago","BTS Prepago","Et","Pp","C","Discap."]
["X1D_3 Discapacitados 601-más","BT","BTS Prepago","BTS Prepago","Et","Pp","C","Discapacitados 601-más"]
["X1D_3 Cruz Roja","BT","BTS Prepago","BTS Prepago","Et","Pp","C","Cruz Roja"]
["X1D_4 (50,001-más)"]
["X1D_4 Regular",{"$f":"+B324","v":"BT"},{"$f":"+C324","v":"BTS Prepago"},{"$f":"+D324","v":"BTS Prepago"},"Et","Pp","C",{"$f":"+H253","v":"Regular"}]
["X1D_4 Agro",{"$f":"+B326","v":"BT"},{"$f":"+C326","v":"BTS Prepago"},{"$f":"+D326","v":"BTS Prepago"},"Et","Pp","C","Agro"]
["X1D_4 Jub. 1",{"$f":"+B327","v":"BT"},{"$f":"+C327","v":"BTS Prepago"},{"$f":"+D327","v":"BTS Prepago"},"Et","Pp","C","Jub. 1"]
["X1D_4 Jub. 2","BT","BTS Prepago","BTS Prepago","Et","Pp","C","Jub. 2"]
["X1D_4 Político","BT","BTS Prepago","BTS Prepago","Et","Pp","C","Político"]
["X1D_4 x1","BT","BTS Prepago","BTS Prepago","Et","Pp","C","x1"]
["X1D_4 x2","BT","BTS Prepago","BTS Prepago","Et","Pp","C","x2"]
["X1D_4 Discap.","BT","BTS Prepago","BTS Prepago","Et","Pp","C","Discap."]
["X1D_4 Discapacitados 601-más","BT","BTS Prepago","BTS Prepago","Et","Pp","C","Discapacitados 601-más"]
["X1D_4 Cruz Roja","BT","BTS Prepago","BTS Prepago","Et","Pp","C","Cruz Roja"]
["X1D_5 (xxx)"]
["X1D_5 Regular",{"$f":"+B335","v":"BT"},{"$f":"+C335","v":"BTS Prepago"},{"$f":"+D335","v":"BTS Prepago"},"Et","Pp","C",{"$f":"+H264","v":"Regular"}]
["X1D_5 Agro",{"$f":"+B337","v":"BT"},{"$f":"+C337","v":"BTS Prepago"},{"$f":"+D337","v":"BTS Prepago"},"Et","Pp","C","Agro"]
["X1D_5 Jub. 1",{"$f":"+B338","v":"BT"},{"$f":"+C338","v":"BTS Prepago"},{"$f":"+D338","v":"BTS Prepago"},"Et","Pp","C","Jub. 1"]
["X1D_5 Jub. 2","BT","BTS Prepago","BTS Prepago","Et","Pp","C","Jub. 2"]
["X1D_5 Político","BT","BTS Prepago","BTS Prepago","Et","Pp","C","Político"]
["X1D_5 x1","BT","BTS Prepago","BTS Prepago","Et","Pp","C","x1"]
["X1D_5 x2","BT","BTS Prepago","BTS Prepago","Et","Pp","C","x2"]
["X1D_5 Discap.","BT","BTS Prepago","BTS Prepago","Et","Pp","C","Discap."]
["X1D_5 Discapacitados 601-más","BT","BTS Prepago","BTS Prepago","Et","Pp","C","Discapacitados 601-más"]
["X1D_5 Cruz Roja","BT","BTS Prepago","BTS Prepago","Et","Pp","C","Cruz Roja"]
["X2H",null,null,{"$f":"+A347","v":"X2H"},null,null,"C"]
["X2H Punta",{"$f":"+LEFT(A347,2)","v":"X2"},{"$f":"+A347","v":"X2H"},null,"Ep","Pp"]
["X2H Fuera de Punta",{"$f":"+B348","v":"X2"},{"$f":"+A347","v":"X2H"},null,"Efp","Pfp"]
["X2D"]
["X2D_1 (0-10,000)"]
["X2D_1 Regular",{"$f":"+LEFT(A350,2)","v":"X2"},{"$f":"+A350","v":"X2D"},{"$f":"+C352","v":"X2D"},"Et","Pp","C",{"$f":"+H293","v":"Regular"}]
["X2D_1 Agro",{"$f":"+B352","v":"X2"},{"$f":"+C352","v":"X2D"},{"$f":"+C353","v":"X2D"},"Et","Pp","C",{"$f":"+H294","v":"Agro"}]
["X2D_1 Jub. 1",{"$f":"+B353","v":"X2"},"X2D","X2D","Et","Pp","C","Jub. 1"]
["X2D_1 Jub. 2","X2","X2D","X2D","Et","Pp","C","Jub. 2"]
["X2D_1 Político","X2","X2D","X2D","Et","Pp","C","Político"]
["X2D_1 x1","X2","X2D","X2D","Et","Pp","C","x1"]
["X2D_1 x2","X2","X2D","X2D","Et","Pp","C","x2"]
["X2D_1 Discap.","X2","X2D","X2D","Et","Pp","C","Discap."]
["X2D_1 Discapacitados 601-más","X2","X2D","X2D","Et","Pp","C","Discapacitados 601-más"]
["X2D_1 Cruz Roja","X2","X2D","X2D","Et","Pp","C","Cruz Roja"]
["X2D_2 (10,001-30,000)"]
["X2D_2 Regular",{"$f":"+B361","v":"X2"},{"$f":"+C361","v":"X2D"},{"$f":"+D361","v":"X2D"},"Et","Pp","C",{"$f":"+H304","v":"Regular"}]
["X2D_2 Agro",{"$f":"+B363","v":"X2"},{"$f":"+C363","v":"X2D"},{"$f":"+D363","v":"X2D"},"Et","Pp","C",{"$f":"+H305","v":"Agro"}]
["X2D_2 Jub. 1",{"$f":"+B364","v":"X2"},"X2D","X2D","Et","Pp","C","Jub. 1"]
["X2D_2 Jub. 2","X2","X2D","X2D","Et","Pp","C","Jub. 2"]
["X2D_2 Político","X2","X2D","X2D","Et","Pp","C","Político"]
["X2D_2 x1","X2","X2D","X2D","Et","Pp","C","x1"]
["X2D_2 x2","X2","X2D","X2D","Et","Pp","C","x2"]
["X2D_2 Discap.","X2","X2D","X2D","Et","Pp","C","Discap."]
["X2D_2 Discapacitados 601-más","X2","X2D","X2D","Et","Pp","C","Discapacitados 601-más"]
["X2D_2 Cruz Roja","X2","X2D","X2D","Et","Pp","C","Cruz Roja"]
["X2D_3 (30,001-50,000)"]
["X2D_3 Regular",{"$f":"+B372","v":"X2"},{"$f":"+C372","v":"X2D"},{"$f":"+D372","v":"X2D"},"Et","Pp","C",{"$f":"+H315","v":"Regular"}]
["X2D_3 Agro",{"$f":"+B374","v":"X2"},{"$f":"+C374","v":"X2D"},{"$f":"+D374","v":"X2D"},"Et","Pp","C",{"$f":"+H316","v":"Agro"}]
["X2D_3 Jub. 1",{"$f":"+B375","v":"X2"},"X2D","X2D","Et","Pp","C","Jub. 1"]
["X2D_3 Jub. 2","X2","X2D","X2D","Et","Pp","C","Jub. 2"]
["X2D_3 Político","X2","X2D","X2D","Et","Pp","C","Político"]
["X2D_3 x1","X2","X2D","X2D","Et","Pp","C","x1"]
["X2D_3 x2","X2","X2D","X2D","Et","Pp","C","x2"]
["X2D_3 Discap.","X2","X2D","X2D","Et","Pp","C","Discap."]
["X2D_3 Discapacitados 601-más","X2","X2D","X2D","Et","Pp","C","Discapacitados 601-más"]
["X2D_3 Cruz Roja","X2","X2D","X2D","Et","Pp","C","Cruz Roja"]
["X2D_4 (50,001-más)"]
["X2D_4 Regular",{"$f":"+B383","v":"X2"},{"$f":"+C383","v":"X2D"},{"$f":"+D383","v":"X2D"},"Et","Pp","C",{"$f":"+H326","v":"Regular"}]
["X2D_4 Agro",{"$f":"+B385","v":"X2"},{"$f":"+C385","v":"X2D"},{"$f":"+D385","v":"X2D"},"Et","Pp","C",{"$f":"+H327","v":"Agro"}]
["X2D_4 Jub. 1",{"$f":"+B386","v":"X2"},"X2D","X2D","Et","Pp","C","Jub. 1"]
["X2D_4 Jub. 2","X2","X2D","X2D","Et","Pp","C","Jub. 2"]
["X2D_4 Político","X2","X2D","X2D","Et","Pp","C","Político"]
["X2D_4 x1","X2","X2D","X2D","Et","Pp","C","x1"]
["X2D_4 x2","X2","X2D","X2D","Et","Pp","C","x2"]
["X2D_4 Discap.","X2","X2D","X2D","Et","Pp","C","Discap."]
["X2D_4 Discapacitados 601-más","X2","X2D","X2D","Et","Pp","C","Discapacitados 601-más"]
["X2D_4 Cruz Roja","X2","X2D","X2D","Et","Pp","C","Cruz Roja"]
["X2D_5 (xxx)"]
["X2D_5 Regular",{"$f":"+B394","v":"X2"},{"$f":"+C394","v":"X2D"},{"$f":"+D394","v":"X2D"},"Et","Pp","C",{"$f":"+H337","v":"Regular"}]
["X2D_5 Agro",{"$f":"+B396","v":"X2"},{"$f":"+C396","v":"X2D"},{"$f":"+D396","v":"X2D"},"Et","Pp","C",{"$f":"+H338","v":"Agro"}]
["X2D_5 Jub. 1",{"$f":"+B397","v":"X2"},"X2D","X2D","Et","Pp","C","Jub. 1"]
["X2D_5 Jub. 2","X2","X2D","X2D","Et","Pp","C","Jub. 2"]
["X2D_5 Político","X2","X2D","X2D","Et","Pp","C","Político"]
["X2D_5 x1","X2","X2D","X2D","Et","Pp","C","x1"]
["X2D_5 x2","X2","X2D","X2D","Et","Pp","C","x2"]
["X2D_5 Discap.","X2","X2D","X2D","Et","Pp","C","Discap."]
["X2D_5 Discapacitados 601-más","X2","X2D","X2D","Et","Pp","C","Discapacitados 601-más"]
["X2D_5 Cruz Roja","X2","X2D","X2D","Et","Pp","C","Cruz Roja"]
["X3D"]
["X3D_1 (0-10,000)"]
["X3D_1 Regular",{"$f":"+LEFT(A406,2)","v":"X3"},{"$f":"+A406","v":"X3D"},{"$f":"+C408","v":"X3D"},"Et","Pp","C",{"$f":"+H352","v":"Regular"}]
["X3D_1 Agro",{"$f":"+B408","v":"X3"},{"$f":"+C408","v":"X3D"},{"$f":"+C409","v":"X3D"},"Et","Pp","C",{"$f":"+H353","v":"Agro"}]
["X3D_1 Jub. 1","X3","X3D","X3D","Et","Pp","C","Jub. 1"]
["X3D_1 Jub. 2","X3","X3D","X3D","Et","Pp","C","Jub. 2"]
["X3D_1 Político","X3","X3D","X3D","Et","Pp","C","Político"]
["X3D_1 x1","X3","X3D","X3D","Et","Pp","C","x1"]
["X3D_1 x2","X3","X3D","X3D","Et","Pp","C","x2"]
["X3D_1 Discap.","X3","X3D","X3D","Et","Pp","C","Discap."]
["X3D_1 Discapacitados 601-más","X3","X3D","X3D","Et","Pp","C","Discapacitados 601-más"]
["X3D_1 Cruz Roja","X3","X3D","X3D","Et","Pp","C","Cruz Roja"]
["X3D_2 (10,001-30,000)"]
["X3D_2 Regular",{"$f":"+B417","v":"X3"},{"$f":"+C417","v":"X3D"},{"$f":"+D417","v":"X3D"},"Et","Pp","C",{"$f":"+H363","v":"Regular"}]
["X3D_2 Agro",{"$f":"+B419","v":"X3"},{"$f":"+C419","v":"X3D"},{"$f":"+D419","v":"X3D"},"Et","Pp","C",{"$f":"+H364","v":"Agro"}]
["X3D_2 Jub. 1","X3","X3D","X3D","Et","Pp","C","Jub. 1"]
["X3D_2 Jub. 2","X3","X3D","X3D","Et","Pp","C","Jub. 2"]
["X3D_2 Político","X3","X3D","X3D","Et","Pp","C","Político"]
["X3D_2 x1","X3","X3D","X3D","Et","Pp","C","x1"]
["X3D_2 x2","X3","X3D","X3D","Et","Pp","C","x2"]
["X3D_2 Discap.","X3","X3D","X3D","Et","Pp","C","Discap."]
["X3D_2 Discapacitados 601-más","X3","X3D","X3D","Et","Pp","C","Discapacitados 601-más"]
["X3D_2 Cruz Roja","X3","X3D","X3D","Et","Pp","C","Cruz Roja"]
["X3D_3 (30,001-50,000)"]
["X3D_3 Regular",{"$f":"+B428","v":"X3"},{"$f":"+C428","v":"X3D"},{"$f":"+D428","v":"X3D"},"Et","Pp","C",{"$f":"+H374","v":"Regular"}]
["X3D_3 Agro",{"$f":"+B430","v":"X3"},{"$f":"+C430","v":"X3D"},{"$f":"+D430","v":"X3D"},"Et","Pp","C",{"$f":"+H375","v":"Agro"}]
["X3D_3 Jub. 1","X3","X3D","X3D","Et","Pp","C","Jub. 1"]
["X3D_3 Jub. 2","X3","X3D","X3D","Et","Pp","C","Jub. 2"]
["X3D_3 Político","X3","X3D","X3D","Et","Pp","C","Político"]
["X3D_3 x1","X3","X3D","X3D","Et","Pp","C","x1"]
["X3D_3 x2","X3","X3D","X3D","Et","Pp","C","x2"]
["X3D_3 Discap.","X3","X3D","X3D","Et","Pp","C","Discap."]
["X3D_3 Discapacitados 601-más","X3","X3D","X3D","Et","Pp","C","Discapacitados 601-más"]
["X3D_3 Cruz Roja","X3","X3D","X3D","Et","Pp","C","Cruz Roja"]
["X3D_4 (50,001-más)"]
["X3D_4 Regular",{"$f":"+B439","v":"X3"},{"$f":"+C439","v":"X3D"},{"$f":"+D439","v":"X3D"},"Et","Pp","C",{"$f":"+H385","v":"Regular"}]
["X3D_4 Agro",{"$f":"+B441","v":"X3"},{"$f":"+C441","v":"X3D"},{"$f":"+D441","v":"X3D"},"Et","Pp","C",{"$f":"+H386","v":"Agro"}]
["X3D_4 Jub. 1","X3","X3D","X3D","Et","Pp","C","Jub. 1"]
["X3D_4 Jub. 2","X3","X3D","X3D","Et","Pp","C","Jub. 2"]
["X3D_4 Político","X3","X3D","X3D","Et","Pp","C","Político"]
["X3D_4 x1","X3","X3D","X3D","Et","Pp","C","x1"]
["X3D_4 x2","X3","X3D","X3D","Et","Pp","C","x2"]
["X3D_4 Discap.","X3","X3D","X3D","Et","Pp","C","Discap."]
["X3D_4 Discapacitados 601-más","X3","X3D","X3D","Et","Pp","C","Discapacitados 601-más"]
["X3D_4 Cruz Roja","X3","X3D","X3D","Et","Pp","C","Cruz Roja"]
["X3D_5 (xxx)"]
["X3D_5 Regular",{"$f":"+B450","v":"X3"},{"$f":"+C450","v":"X3D"},{"$f":"+D450","v":"X3D"},"Et","Pp","C",{"$f":"+H396","v":"Regular"}]
["X3D_5 Agro",{"$f":"+B452","v":"X3"},{"$f":"+C452","v":"X3D"},{"$f":"+D452","v":"X3D"},"Et","Pp","C",{"$f":"+H397","v":"Agro"}]
["X3D_5 Jub. 1","X3","X3D","X3D","Et","Pp","C","Jub. 1"]
["X3D_5 Jub. 2","X3","X3D","X3D","Et","Pp","C","Jub. 2"]
["X3D_5 Político","X3","X3D","X3D","Et","Pp","C","Político"]
["X3D_5 x1","X3","X3D","X3D","Et","Pp","C","x1"]
["X3D_5 x2","X3","X3D","X3D","Et","Pp","C","x2"]
["X3D_5 Discap.","X3","X3D","X3D","Et","Pp","C","Discap."]
["X3D_5 Discapacitados 601-más","X3","X3D","X3D","Et","Pp","C","Discapacitados 601-más"]
["X3D_5 Cruz Roja","X3","X3D","X3D","Et","Pp","C","Cruz Roja"]

{"sheet":"Energía","index":21,"n_rows":379,"n_cols":74,"rows_kept":379,"cut":false,"hidden":false,"merged":[[7,1,7,3],[7,24,7,29],[4,47,4,52],[4,55,4,60],[7,31,7,36],[7,39,7,44],[7,47,7,52],[7,55,7,60],[7,5,7,10],[7,12,7,16],[7,18,7,22],[4,31,4,44]]}
[{"$f":"+\"Energía\"&\" - \"&PremisaCosto!A2","v":"Energía - EDECHI"}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nota: Energía estimada para asignación de costos y cálculo costo compra. Cuando no se dispone de Energía facturada por horario, se utilizan Kep y Kefp. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nota: Los Fpe son los acumulados para todos los niveles de tensión que utiliza cada categoría tarifaria ",null,null,null,null,null,null,null,"Nota: Los Fpe son los acumulados para todos los niveles de tensión que utiliza cada categoría tarifaria "]
[]
[null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y10+S10+M10-G10","v":0},{"$f":"+Z10+T10+N10-H10","v":0},{"$f":"+AA10+U10+O10-I10","v":0},{"$f":"+AB10+V10+P10-J10","v":0},{"$f":"+AC10+W10+Q10-K10","v":0},null,null,null,null,{"$f":"+AH10+AP10-H10","v":0},{"$f":"+AI10+AQ10-I10","v":0},{"$f":"+AJ10+AR10-J10","v":0},{"$f":"+AK10+AS10-K10","v":0}]
[null,"Variables Auxiliares",null,null,null,"Energía Proyectada (MWh año)",null,null,null,null,null,null,"Consumo 10kWh sin cargo para BTS (MWh/año)",null,null,null,null,null,"Consumo Propio (excluye 10kWh sin cargo para BTS - MWh/año)",null,null,null,null,null,"Energía para Facturación (excluye 10kWh sin cargo y Consumo Propio - MWh/año)",null,null,null,null,null,null,"Consumo de energía Punta (estimada - MWh/año))",null,null,null,null,null,null,null,"Consumo de energía Fuera de Punta (estimada - MWh/año)",null,null,null,null,null,null,null,"Consumo de Energía Punta con Perdidas (Dda estimada x Fpe) ",null,null,null,null,null,{"$f":"+SUM(BB11:BB369)","v":853916.13347292715},null,"Consumos de Energía Fuera Punta con Perdidas (Dda estimada x Fpe) ",null,null,null,null,null,{"$f":"+SUM(BJ11:BJ369)","v":2910138.8226034334}]
["Categorías","Cat","Vble","NT",null,{"$f":"+PremisaCosto!D89","v":2021},{"$f":"+PremisaCosto!E89","v":2022},{"$f":"+PremisaCosto!F89","v":"2022/2023"},{"$f":"+PremisaCosto!G89","v":"2023/2024"},{"$f":"+PremisaCosto!H89","v":"2024/2025"},{"$f":"+PremisaCosto!I89","v":"2025/2026"},null,{"$f":"+G9","v":2022},{"$f":"+H9","v":"2022/2023"},{"$f":"+I9","v":"2023/2024"},{"$f":"+J9","v":"2024/2025"},{"$f":"+K9","v":"2025/2026"},null,{"$f":"+M9","v":2022},{"$f":"+N9","v":"2022/2023"},{"$f":"+O9","v":"2023/2024"},{"$f":"+P9","v":"2024/2025"},{"$f":"+Q9","v":"2025/2026"},null,{"$f":"+S9","v":2022},{"$f":"+T9","v":"2022/2023"},{"$f":"+U9","v":"2023/2024"},{"$f":"+V9","v":"2024/2025"},{"$f":"+W9","v":"2025/2026"},"VP",null,{"$f":"+F9","v":2021},2022,"2022/2023","2023/2024","2024/2025","2025/2026","VP",null,{"$f":"+AF9","v":2021},2022,"2022/2023","2023/2024","2024/2025","2025/2026","VP",null,{"$f":"+AF9","v":2021},2022,"2022/2023","2023/2024","2024/2025","2025/2026","VP",null,{"$f":"+AN9","v":2021},2022,"2022/2023","2023/2024","2024/2025","2025/2026","VP"]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,null,{"$f":"+SUM(F11,F15,F16,F20,F76,F80,F136,F192,F196,F209,F265,F268,F324)","v":909483.57068000012},942449.07767059794,952226.60278405913,994539.00941604003,1042440.19452936,1095234.68379328,null,21991.888622336646,22143.488698954952,23064.633611539033,24007.506042489473,24972.901972556323,null,768.21076494351917,771.07052989842464,795.63726556065546,823.96530752691069,854.60832656136438,null,{"$f":"+SUM(Y11,Y15,Y16,Y20,Y76,Y80,Y136,Y192,Y196,Y209,Y265,Y268,Y324)","v":919688.97828331764},{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":929312.04355520569},{"$f":"+SUM(AA11,AA15,AA16,AA20,AA76,AA80,AA136,AA192,AA196,AA209,AA265,AA268,AA324)","v":970678.73853894032},{"$f":"+SUM(AB11,AB15,AB16,AB20,AB76,AB80,AB136,AB192,AB196,AB209,AB265,AB268,AB324)","v":1017608.7231793437},{"$f":"+SUM(AC11,AC15,AC16,AC20,AC76,AC80,AC136,AC192,AC196,AC209,AC265,AC268,AC324)","v":1069407.1734941623},{"$f":"+SUMPRODUCT(Z10:AC10,PremisaCosto!$F$84:$I$84)","v":3369465.432930355},null,{"$f":"+SUM(AF11:AF379)-SUM(AF194:AF195)","v":205526.0477630485},213145.64375999899,215259.31312829719,224843.95021706537,235693.50058621788,247650.46385098621,{"$f":"+SUMPRODUCT(AH10:AK10,PremisaCosto!$F$84:$I$84)","v":780422.61105248146},null,{"$f":"+SUM(AN11:AN379)-SUM(AN194:AN195)","v":703957.52291695157},729303.43391059898,736967.28965576179,769695.05919897452,806746.69394314219,847584.21994229383,{"$f":"+SUMPRODUCT(AP10:AS10,PremisaCosto!$F$84:$I$84)","v":2671445.6836877046},null,{"$f":"+SUM(AV11:AV379)-SUM(AV194:AV195)","v":228294.91216564176},236743.44032267368,235511.7110187482,246010.84634694678,257896.73084822955,270996.34402050299,{"$f":"+SUMPRODUCT(AX10:BA10,PremisaCosto!$F$84:$I$84)","v":853916.13347292726},null,{"$f":"+SUM(BD11:BD379)-SUM(BD194:BD195)","v":777946.65600096015},805859.83143190353,802737.09650714265,838439.21859398123,878861.21576802537,923414.65745761769,{"$f":"+SUMPRODUCT(BF10:BI10,PremisaCosto!$F$84:$I$84)","v":2910138.8226034329},null,null,null,null,null,null,null,null,null,null,null,"Pot"]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,null,2062.9859951933281,2156.8469861683811,2174.7071013537634,2264.0201563158384,2365.5273599026164,2477.742223231694,null,0,0,0,0,0,null,0,0,0,0,0,null,2156.8469861683811,2174.7071013537634,2264.0201563158384,2365.5273599026164,2477.742223231694,{"$f":"+SUMPRODUCT(Z11:AC11,PremisaCosto!$F$84:$I$84)","v":7847.0742230909073},null,{"$f":"IF($C11=\"Et\",(SUMIFS(Parametros!$B$4:$B$11,Parametros!$A$4:$A$11,$B11)*F11),IF($C11=\"Ep\",F11,\"\"))","v":""},{"$f":"IF($C11=\"Et\",(SUMIFS(Parametros!$B$4:$B$11,Parametros!$A$4:$A$11,$B11)*G11),IF($C11=\"Ep\",G11,\"\"))","v":""},{"$f":"IF($C11=\"Et\",(SUMIFS(Parametros!$B$4:$B$11,Parametros!$A$4:$A$11,$B11)*H11),IF($C11=\"Ep\",H11,\"\"))","v":""},{"$f":"IF($C11=\"Et\",(SUMIFS(Parametros!$B$4:$B$11,Parametros!$A$4:$A$11,$B11)*I11),IF($C11=\"Ep\",I11,\"\"))","v":""},{"$f":"IF($C11=\"Et\",(SUMIFS(Parametros!$B$4:$B$11,Parametros!$A$4:$A$11,$B11)*J11),IF($C11=\"Ep\",J11,\"\"))","v":""},{"$f":"IF($C11=\"Et\",(SUMIFS(Parametros!$B$4:$B$11,Parametros!$A$4:$A$11,$B11)*K11),IF($C11=\"Ep\",K11,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH11:AK11,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C11=\"Et\",(SUMIFS(Parametros!$C$4:$C$11,Parametros!$A$4:$A$11,$B11)*F11),IF($C11=\"Efp\",F11,\"\"))","v":""},{"$f":"IF($C11=\"Et\",(SUMIFS(Parametros!$C$4:$C$11,Parametros!$A$4:$A$11,$B11)*G11),IF($C11=\"Efp\",G11,\"\"))","v":""},{"$f":"IF($C11=\"Et\",(SUMIFS(Parametros!$C$4:$C$11,Parametros!$A$4:$A$11,$B11)*H11),IF($C11=\"Efp\",H11,\"\"))","v":""},{"$f":"IF($C11=\"Et\",(SUMIFS(Parametros!$C$4:$C$11,Parametros!$A$4:$A$11,$B11)*I11),IF($C11=\"Efp\",I11,\"\"))","v":""},{"$f":"IF($C11=\"Et\",(SUMIFS(Parametros!$C$4:$C$11,Parametros!$A$4:$A$11,$B11)*J11),IF($C11=\"Efp\",J11,\"\"))","v":""},{"$f":"IF($C11=\"Et\",(SUMIFS(Parametros!$C$4:$C$11,Parametros!$A$4:$A$11,$B11)*K11),IF($C11=\"Efp\",K11,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP11:AS11,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX11:BA11,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF11:BI11,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!C94","v":"ATH"},{"$f":"+PremisaCosto!E94","v":"Ep"},{"$f":"+PremisaCosto!B94","v":"AT"},null,391.7780743165311,409.60305150170171,412.99483484424684,429.95612142878764,449.23317752279047,470.54370661372531,null,0,0,0,0,0,null,0,0,0,0,0,null,409.60305150170171,412.99483484424684,429.95612142878764,449.23317752279047,470.54370661372531,{"$f":"+SUMPRODUCT(Z12:AC12,PremisaCosto!$F$84:$I$84)","v":1490.2241873209339},null,{"$f":"IF($C12=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B12)*F12),IF($C12=\"Ep\",F12,\"\"))","v":391.7780743165311},{"$f":"IF($C12=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B12)*G12),IF($C12=\"Ep\",G12,\"\"))","v":409.60305150170171},{"$f":"IF($C12=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B12)*H12),IF($C12=\"Ep\",H12,\"\"))","v":412.99483484424684},{"$f":"IF($C12=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B12)*I12),IF($C12=\"Ep\",I12,\"\"))","v":429.95612142878764},{"$f":"IF($C12=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B12)*J12),IF($C12=\"Ep\",J12,\"\"))","v":449.23317752279047},{"$f":"IF($C12=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B12)*K12),IF($C12=\"Ep\",K12,\"\"))","v":470.54370661372531},{"$f":"+SUMPRODUCT(AH12:AK12,PremisaCosto!$F$84:$I$84)","v":1490.2241873209339},null,{"$f":"IF($C12=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B12)*F12),IF($C12=\"Efp\",F12,\"\"))","v":""},{"$f":"IF($C12=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B12)*G12),IF($C12=\"Efp\",G12,\"\"))","v":""},{"$f":"IF($C12=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B12)*H12),IF($C12=\"Efp\",H12,\"\"))","v":""},{"$f":"IF($C12=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B12)*I12),IF($C12=\"Efp\",I12,\"\"))","v":""},{"$f":"IF($C12=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B12)*J12),IF($C12=\"Efp\",J12,\"\"))","v":""},{"$f":"IF($C12=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B12)*K12),IF($C12=\"Efp\",K12,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP12:AS12,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D12=\"BT\",AF12*Balance!D$45,IF($D12=\"MT\",AF12*Balance!D$46,AF12*Balance!D$47))","v":394.65908564171559},{"$f":"IF($D12=\"BT\",AG12*Balance!E$45,IF($D12=\"MT\",AG12*Balance!E$46,AG12*Balance!E$47))","v":412.61514203858331},{"$f":"IF($D12=\"BT\",AH12*Balance!F$45,IF($D12=\"MT\",AH12*Balance!F$46,AH12*Balance!F$47))","v":415.60278657757226},{"$f":"IF($D12=\"BT\",AI12*Balance!G$45,IF($D12=\"MT\",AI12*Balance!G$46,AI12*Balance!G$47))","v":432.67204515318952},{"$f":"IF($D12=\"BT\",AJ12*Balance!H$45,IF($D12=\"MT\",AJ12*Balance!H$46,AJ12*Balance!H$47))","v":452.07197843708224},{"$f":"IF($D12=\"BT\",AK12*Balance!I$45,IF($D12=\"MT\",AK12*Balance!I$46,AK12*Balance!I$47))","v":473.51842994106903},{"$f":"+SUMPRODUCT(AX12:BA12,PremisaCosto!$F$84:$I$84)","v":1499.6394577108226},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF12:BI12,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!C95","v":"ATH"},{"$f":"+PremisaCosto!E95","v":"Efpm"},{"$f":"+PremisaCosto!B95","v":"AT"},null,835.60396043839853,873.62196733333963,880.85613325475833,917.03201744352532,958.147091189913,1003.5992583089842,null,0,0,0,0,0,null,0,0,0,0,0,null,873.62196733333963,880.85613325475833,917.03201744352532,958.147091189913,1003.5992583089842,{"$f":"+SUMPRODUCT(Z13:AC13,PremisaCosto!$F$84:$I$84)","v":3178.4250178849861},null,{"$f":"IF($C13=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B13)*F13),IF($C13=\"Ep\",F13,\"\"))","v":""},{"$f":"IF($C13=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B13)*G13),IF($C13=\"Ep\",G13,\"\"))","v":""},{"$f":"IF($C13=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B13)*H13),IF($C13=\"Ep\",H13,\"\"))","v":""},{"$f":"IF($C13=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B13)*I13),IF($C13=\"Ep\",I13,\"\"))","v":""},{"$f":"IF($C13=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B13)*J13),IF($C13=\"Ep\",J13,\"\"))","v":""},{"$f":"IF($C13=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B13)*K13),IF($C13=\"Ep\",K13,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH13:AK13,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C13=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B13)*F13),IF($C13=\"Efpm\",F13,\"\"))","v":835.60396043839853},{"$f":"IF($C13=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B13)*G13),IF($C13=\"Efpm\",G13,\"\"))","v":873.62196733333963},{"$f":"IF($C13=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B13)*H13),IF($C13=\"Efpm\",H13,\"\"))","v":880.85613325475833},{"$f":"IF($C13=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B13)*I13),IF($C13=\"Efpm\",I13,\"\"))","v":917.03201744352532},{"$f":"IF($C13=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B13)*J13),IF($C13=\"Efpm\",J13,\"\"))","v":958.147091189913},{"$f":"IF($C13=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B13)*K13),IF($C13=\"Efpm\",K13,\"\"))","v":1003.5992583089842},{"$f":"+SUMPRODUCT(AP13:AS13,PremisaCosto!$F$84:$I$84)","v":3178.4250178849861},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX13:BA13,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D13=\"BT\",AN13*Balance!D$49,IF($D13=\"MT\",AN13*Balance!D$50,AN13*Balance!D$51))","v":841.74872613921468},{"$f":"IF($D13=\"BT\",AO13*Balance!E$49,IF($D13=\"MT\",AO13*Balance!E$50,AO13*Balance!E$51))","v":880.04630536248567},{"$f":"IF($D13=\"BT\",AP13*Balance!F$49,IF($D13=\"MT\",AP13*Balance!F$50,AP13*Balance!F$51))","v":886.41850373912143},{"$f":"IF($D13=\"BT\",AQ13*Balance!G$49,IF($D13=\"MT\",AQ13*Balance!G$50,AQ13*Balance!G$51))","v":922.82467601513611},{"$f":"IF($D13=\"BT\",AR13*Balance!H$49,IF($D13=\"MT\",AR13*Balance!H$50,AR13*Balance!H$51))","v":964.20182840566088},{"$f":"IF($D13=\"BT\",AS13*Balance!I$49,IF($D13=\"MT\",AS13*Balance!I$50,AS13*Balance!I$51))","v":1009.9438976762415},{"$f":"+SUMPRODUCT(BF13:BI13,PremisaCosto!$F$84:$I$84)","v":3198.5063796102809}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!C96","v":"ATH"},{"$f":"+PremisaCosto!E96","v":"Efp"},{"$f":"+PremisaCosto!B96","v":"AT"},null,835.60396043839853,873.62196733333963,880.85613325475833,917.03201744352532,958.147091189913,1003.5992583089842,null,0,0,0,0,0,null,0,0,0,0,0,null,873.62196733333963,880.85613325475833,917.03201744352532,958.147091189913,1003.5992583089842,{"$f":"+SUMPRODUCT(Z14:AC14,PremisaCosto!$F$84:$I$84)","v":3178.4250178849861},null,{"$f":"IF($C14=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B14)*F14),IF($C14=\"Ep\",F14,\"\"))","v":""},{"$f":"IF($C14=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B14)*G14),IF($C14=\"Ep\",G14,\"\"))","v":""},{"$f":"IF($C14=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B14)*H14),IF($C14=\"Ep\",H14,\"\"))","v":""},{"$f":"IF($C14=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B14)*I14),IF($C14=\"Ep\",I14,\"\"))","v":""},{"$f":"IF($C14=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B14)*J14),IF($C14=\"Ep\",J14,\"\"))","v":""},{"$f":"IF($C14=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B14)*K14),IF($C14=\"Ep\",K14,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH14:AK14,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C14=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B14)*F14),IF($C14=\"Efp\",F14,\"\"))","v":835.60396043839853},{"$f":"IF($C14=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B14)*G14),IF($C14=\"Efp\",G14,\"\"))","v":873.62196733333963},{"$f":"IF($C14=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B14)*H14),IF($C14=\"Efp\",H14,\"\"))","v":880.85613325475833},{"$f":"IF($C14=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B14)*I14),IF($C14=\"Efp\",I14,\"\"))","v":917.03201744352532},{"$f":"IF($C14=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B14)*J14),IF($C14=\"Efp\",J14,\"\"))","v":958.147091189913},{"$f":"IF($C14=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B14)*K14),IF($C14=\"Efp\",K14,\"\"))","v":1003.5992583089842},{"$f":"+SUMPRODUCT(AP14:AS14,PremisaCosto!$F$84:$I$84)","v":3178.4250178849861},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX14:BA14,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D14=\"BT\",AN14*Balance!D$49,IF($D14=\"MT\",AN14*Balance!D$50,AN14*Balance!D$51))","v":841.74872613921468},{"$f":"IF($D14=\"BT\",AO14*Balance!E$49,IF($D14=\"MT\",AO14*Balance!E$50,AO14*Balance!E$51))","v":880.04630536248567},{"$f":"IF($D14=\"BT\",AP14*Balance!F$49,IF($D14=\"MT\",AP14*Balance!F$50,AP14*Balance!F$51))","v":886.41850373912143},{"$f":"IF($D14=\"BT\",AQ14*Balance!G$49,IF($D14=\"MT\",AQ14*Balance!G$50,AQ14*Balance!G$51))","v":922.82467601513611},{"$f":"IF($D14=\"BT\",AR14*Balance!H$49,IF($D14=\"MT\",AR14*Balance!H$50,AR14*Balance!H$51))","v":964.20182840566088},{"$f":"IF($D14=\"BT\",AS14*Balance!I$49,IF($D14=\"MT\",AS14*Balance!I$50,AS14*Balance!I$51))","v":1009.9438976762415},{"$f":"+SUMPRODUCT(BF14:BI14,PremisaCosto!$F$84:$I$84)","v":3198.5063796102809}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!C97","v":"ATD"},{"$f":"+PremisaCosto!E97","v":"Et"},{"$f":"+PremisaCosto!B97","v":"AT"},null,0.94632385100611383,0.98937935145338574,0.99757206484117589,1.0385413561081827,1.0851042935333102,1.1365790014824284,null,0,0,0,0,0,null,0,0,0,0,0,null,0.98937935145338574,0.99757206484117589,1.0385413561081827,1.0851042935333102,1.1365790014824284,{"$f":"+SUMPRODUCT(Z15:AC15,PremisaCosto!$F$84:$I$84)","v":3.5995753316930763},null,{"$f":"IF($C15=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B15)*F15),IF($C15=\"Ep\",F15,\"\"))","v":0.23263188827554682},{"$f":"IF($C15=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B15)*G15),IF($C15=\"Ep\",G15,\"\"))","v":0.24321608982457107},{"$f":"IF($C15=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B15)*H15),IF($C15=\"Ep\",H15,\"\"))","v":0.2452300794154238},{"$f":"IF($C15=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B15)*I15),IF($C15=\"Ep\",I15,\"\"))","v":0.25530143456368698},{"$f":"IF($C15=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B15)*J15),IF($C15=\"Ep\",J15,\"\"))","v":0.26674785858158229},{"$f":"IF($C15=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B15)*K15),IF($C15=\"Ep\",K15,\"\"))","v":0.27940172807446723},{"$f":"+SUMPRODUCT(AH15:AK15,PremisaCosto!$F$84:$I$84)","v":0.8848725576466826},null,{"$f":"IF($C15=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B15)*F15),IF($C15=\"Efp\",F15,\"\"))","v":0.7136919627305669},{"$f":"IF($C15=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B15)*G15),IF($C15=\"Efp\",G15,\"\"))","v":0.74616326162881463},{"$f":"IF($C15=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B15)*H15),IF($C15=\"Efp\",H15,\"\"))","v":0.75234198542575204},{"$f":"IF($C15=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B15)*I15),IF($C15=\"Efp\",I15,\"\"))","v":0.78323992154449562},{"$f":"IF($C15=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B15)*J15),IF($C15=\"Efp\",J15,\"\"))","v":0.81835643495172783},{"$f":"IF($C15=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B15)*K15),IF($C15=\"Efp\",K15,\"\"))","v":0.85717727340796113},{"$f":"+SUMPRODUCT(AP15:AS15,PremisaCosto!$F$84:$I$84)","v":2.714702774046394},null,{"$f":"IF($D15=\"BT\",AF15*Balance!D$45,IF($D15=\"MT\",AF15*Balance!D$46,AF15*Balance!D$47))","v":0.2343425891765355},{"$f":"IF($D15=\"BT\",AG15*Balance!E$45,IF($D15=\"MT\",AG15*Balance!E$46,AG15*Balance!E$47))","v":0.24500462357668082},{"$f":"IF($D15=\"BT\",AH15*Balance!F$45,IF($D15=\"MT\",AH15*Balance!F$46,AH15*Balance!F$47))","v":0.24677864166540006},{"$f":"IF($D15=\"BT\",AI15*Balance!G$45,IF($D15=\"MT\",AI15*Balance!G$46,AI15*Balance!G$47))","v":0.25691410894706634},{"$f":"IF($D15=\"BT\",AJ15*Balance!H$45,IF($D15=\"MT\",AJ15*Balance!H$46,AJ15*Balance!H$47))","v":0.26843349557972757},{"$f":"IF($D15=\"BT\",AK15*Balance!I$45,IF($D15=\"MT\",AK15*Balance!I$46,AK15*Balance!I$47))","v":0.28116807374336289},{"$f":"+SUMPRODUCT(AX15:BA15,PremisaCosto!$F$84:$I$84)","v":0.89046320263937573},null,{"$f":"IF($D15=\"BT\",AN15*Balance!D$49,IF($D15=\"MT\",AN15*Balance!D$50,AN15*Balance!D$51))","v":0.71894022638316391},{"$f":"IF($D15=\"BT\",AO15*Balance!E$49,IF($D15=\"MT\",AO15*Balance!E$50,AO15*Balance!E$51))","v":0.75165030888366524},{"$f":"IF($D15=\"BT\",AP15*Balance!F$49,IF($D15=\"MT\",AP15*Balance!F$50,AP15*Balance!F$51))","v":0.75709282349781781},{"$f":"IF($D15=\"BT\",AQ15*Balance!G$49,IF($D15=\"MT\",AQ15*Balance!G$50,AQ15*Balance!G$51))","v":0.78818744939397101},{"$f":"IF($D15=\"BT\",AR15*Balance!H$49,IF($D15=\"MT\",AR15*Balance!H$50,AR15*Balance!H$51))","v":0.82352780499293465},{"$f":"IF($D15=\"BT\",AS15*Balance!I$49,IF($D15=\"MT\",AS15*Balance!I$50,AS15*Balance!I$51))","v":0.86259624978578942},{"$f":"+SUMPRODUCT(BF15:BI15,PremisaCosto!$F$84:$I$84)","v":2.7318543280630938}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!C98","v":0},{"$f":"+PremisaCosto!E98","v":0},{"$f":"+PremisaCosto!B98","v":0},null,69774.350182382783,72948.918341361044,73552.98348486959,76573.731268568532,80006.90977079804,83802.242937302406,null,0,0,0,0,0,null,0,0,0,0,0,null,72948.918341361044,73552.98348486959,76573.731268568532,80006.90977079804,83802.242937302406,{"$f":"+SUMPRODUCT(Z16:AC16,PremisaCosto!$F$84:$I$84)","v":265403.88835639396},null,{"$f":"IF($C16=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B16)*F16),IF($C16=\"Ep\",F16,\"\"))","v":""},{"$f":"IF($C16=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B16)*G16),IF($C16=\"Ep\",G16,\"\"))","v":""},{"$f":"IF($C16=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B16)*H16),IF($C16=\"Ep\",H16,\"\"))","v":""},{"$f":"IF($C16=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B16)*I16),IF($C16=\"Ep\",I16,\"\"))","v":""},{"$f":"IF($C16=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B16)*J16),IF($C16=\"Ep\",J16,\"\"))","v":""},{"$f":"IF($C16=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B16)*K16),IF($C16=\"Ep\",K16,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH16:AK16,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C16=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B16)*F16),IF($C16=\"Efp\",F16,\"\"))","v":""},{"$f":"IF($C16=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B16)*G16),IF($C16=\"Efp\",G16,\"\"))","v":""},{"$f":"IF($C16=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B16)*H16),IF($C16=\"Efp\",H16,\"\"))","v":""},{"$f":"IF($C16=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B16)*I16),IF($C16=\"Efp\",I16,\"\"))","v":""},{"$f":"IF($C16=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B16)*J16),IF($C16=\"Efp\",J16,\"\"))","v":""},{"$f":"IF($C16=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B16)*K16),IF($C16=\"Efp\",K16,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP16:AS16,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX16:BA16,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF16:BI16,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!C99","v":"MTH"},{"$f":"+PremisaCosto!E99","v":"Ep"},{"$f":"+PremisaCosto!B99","v":"MT"},null,543.18989047750938,567.90374773424344,572.60636521883498,596.12273840609691,622.84986448812015,652.39634685091391,null,0,0,0,0,0,null,0,0,0,0,0,null,567.90374773424344,572.60636521883498,596.12273840609691,622.84986448812015,652.39634685091391,{"$f":"+SUMPRODUCT(Z17:AC17,PremisaCosto!$F$84:$I$84)","v":2066.156240391826},null,{"$f":"IF($C17=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B17)*F17),IF($C17=\"Ep\",F17,\"\"))","v":543.18989047750938},{"$f":"IF($C17=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B17)*G17),IF($C17=\"Ep\",G17,\"\"))","v":567.90374773424344},{"$f":"IF($C17=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B17)*H17),IF($C17=\"Ep\",H17,\"\"))","v":572.60636521883498},{"$f":"IF($C17=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B17)*I17),IF($C17=\"Ep\",I17,\"\"))","v":596.12273840609691},{"$f":"IF($C17=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B17)*J17),IF($C17=\"Ep\",J17,\"\"))","v":622.84986448812015},{"$f":"IF($C17=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B17)*K17),IF($C17=\"Ep\",K17,\"\"))","v":652.39634685091391},{"$f":"+SUMPRODUCT(AH17:AK17,PremisaCosto!$F$84:$I$84)","v":2066.156240391826},null,{"$f":"IF($C17=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B17)*F17),IF($C17=\"Efp\",F17,\"\"))","v":""},{"$f":"IF($C17=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B17)*G17),IF($C17=\"Efp\",G17,\"\"))","v":""},{"$f":"IF($C17=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B17)*H17),IF($C17=\"Efp\",H17,\"\"))","v":""},{"$f":"IF($C17=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B17)*I17),IF($C17=\"Efp\",I17,\"\"))","v":""},{"$f":"IF($C17=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B17)*J17),IF($C17=\"Efp\",J17,\"\"))","v":""},{"$f":"IF($C17=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B17)*K17),IF($C17=\"Efp\",K17,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP17:AS17,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D17=\"BT\",AF17*Balance!D$45,IF($D17=\"MT\",AF17*Balance!D$46,AF17*Balance!D$47))","v":571.23325621804747},{"$f":"IF($D17=\"BT\",AG17*Balance!E$45,IF($D17=\"MT\",AG17*Balance!E$46,AG17*Balance!E$47))","v":597.22302039068666},{"$f":"IF($D17=\"BT\",AH17*Balance!F$45,IF($D17=\"MT\",AH17*Balance!F$46,AH17*Balance!F$47))","v":597.85830200486168},{"$f":"IF($D17=\"BT\",AI17*Balance!G$45,IF($D17=\"MT\",AI17*Balance!G$46,AI17*Balance!G$47))","v":622.42040054667643},{"$f":"IF($D17=\"BT\",AJ17*Balance!H$45,IF($D17=\"MT\",AJ17*Balance!H$46,AJ17*Balance!H$47))","v":650.33766160062339},{"$f":"IF($D17=\"BT\",AK17*Balance!I$45,IF($D17=\"MT\",AK17*Balance!I$46,AK17*Balance!I$47))","v":681.20065519089337},{"$f":"+SUMPRODUCT(AX17:BA17,PremisaCosto!$F$84:$I$84)","v":2157.3227187090233},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF17:BI17,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!C100","v":"MTH"},{"$f":"+PremisaCosto!E100","v":"Efpm"},{"$f":"+PremisaCosto!B100","v":"MT"},null,34615.580145952641,36190.507296813405,36490.188559825379,37988.80426508122,39692.029953154961,41574.923295225752,null,0,0,0,0,0,null,0,0,0,0,0,null,36190.507296813405,36490.188559825379,37988.80426508122,39692.029953154961,41574.923295225752,{"$f":"+SUMPRODUCT(Z18:AC18,PremisaCosto!$F$84:$I$84)","v":131668.86605800109},null,{"$f":"IF($C18=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B18)*F18),IF($C18=\"Ep\",F18,\"\"))","v":""},{"$f":"IF($C18=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B18)*G18),IF($C18=\"Ep\",G18,\"\"))","v":""},{"$f":"IF($C18=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B18)*H18),IF($C18=\"Ep\",H18,\"\"))","v":""},{"$f":"IF($C18=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B18)*I18),IF($C18=\"Ep\",I18,\"\"))","v":""},{"$f":"IF($C18=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B18)*J18),IF($C18=\"Ep\",J18,\"\"))","v":""},{"$f":"IF($C18=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B18)*K18),IF($C18=\"Ep\",K18,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH18:AK18,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C18=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B18)*F18),IF($C18=\"Efpm\",F18,\"\"))","v":34615.580145952641},{"$f":"IF($C18=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B18)*G18),IF($C18=\"Efpm\",G18,\"\"))","v":36190.507296813405},{"$f":"IF($C18=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B18)*H18),IF($C18=\"Efpm\",H18,\"\"))","v":36490.188559825379},{"$f":"IF($C18=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B18)*I18),IF($C18=\"Efpm\",I18,\"\"))","v":37988.80426508122},{"$f":"IF($C18=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B18)*J18),IF($C18=\"Efpm\",J18,\"\"))","v":39692.029953154961},{"$f":"IF($C18=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B18)*K18),IF($C18=\"Efpm\",K18,\"\"))","v":41574.923295225752},{"$f":"+SUMPRODUCT(AP18:AS18,PremisaCosto!$F$84:$I$84)","v":131668.86605800109},null,null,null,null,null,null,null,null,null,{"$f":"IF($D18=\"BT\",AN18*Balance!D$49,IF($D18=\"MT\",AN18*Balance!D$50,AN18*Balance!D$51))","v":36402.685155400621},{"$f":"IF($D18=\"BT\",AO18*Balance!E$49,IF($D18=\"MT\",AO18*Balance!E$50,AO18*Balance!E$51))","v":38058.921363886642},{"$f":"IF($D18=\"BT\",AP18*Balance!F$49,IF($D18=\"MT\",AP18*Balance!F$50,AP18*Balance!F$51))","v":38099.405625497973},{"$f":"IF($D18=\"BT\",AQ18*Balance!G$49,IF($D18=\"MT\",AQ18*Balance!G$50,AQ18*Balance!G$51))","v":39664.661727520695},{"$f":"IF($D18=\"BT\",AR18*Balance!H$49,IF($D18=\"MT\",AR18*Balance!H$50,AR18*Balance!H$51))","v":41443.73052907527},{"$f":"IF($D18=\"BT\",AS18*Balance!I$49,IF($D18=\"MT\",AS18*Balance!I$50,AS18*Balance!I$51))","v":43410.520498654514},{"$f":"+SUMPRODUCT(BF18:BI18,PremisaCosto!$F$84:$I$84)","v":137478.58489138915}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!C101","v":"MTH"},{"$f":"+PremisaCosto!E101","v":"Efp"},{"$f":"+PremisaCosto!B101","v":"MT"},null,34615.580145952641,36190.507296813405,36490.188559825379,37988.80426508122,39692.029953154961,41574.923295225752,null,0,0,0,0,0,null,0,0,0,0,0,null,36190.507296813405,36490.188559825379,37988.80426508122,39692.029953154961,41574.923295225752,{"$f":"+SUMPRODUCT(Z19:AC19,PremisaCosto!$F$84:$I$84)","v":131668.86605800109},null,{"$f":"IF($C19=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B19)*F19),IF($C19=\"Ep\",F19,\"\"))","v":""},{"$f":"IF($C19=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B19)*G19),IF($C19=\"Ep\",G19,\"\"))","v":""},{"$f":"IF($C19=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B19)*H19),IF($C19=\"Ep\",H19,\"\"))","v":""},{"$f":"IF($C19=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B19)*I19),IF($C19=\"Ep\",I19,\"\"))","v":""},{"$f":"IF($C19=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B19)*J19),IF($C19=\"Ep\",J19,\"\"))","v":""},{"$f":"IF($C19=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B19)*K19),IF($C19=\"Ep\",K19,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH19:AK19,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C19=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B19)*F19),IF($C19=\"Efp\",F19,\"\"))","v":34615.580145952641},{"$f":"IF($C19=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B19)*G19),IF($C19=\"Efp\",G19,\"\"))","v":36190.507296813405},{"$f":"IF($C19=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B19)*H19),IF($C19=\"Efp\",H19,\"\"))","v":36490.188559825379},{"$f":"IF($C19=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B19)*I19),IF($C19=\"Efp\",I19,\"\"))","v":37988.80426508122},{"$f":"IF($C19=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B19)*J19),IF($C19=\"Efp\",J19,\"\"))","v":39692.029953154961},{"$f":"IF($C19=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B19)*K19),IF($C19=\"Efp\",K19,\"\"))","v":41574.923295225752},{"$f":"+SUMPRODUCT(AP19:AS19,PremisaCosto!$F$84:$I$84)","v":131668.86605800109},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX19:BA19,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D19=\"BT\",AN19*Balance!D$49,IF($D19=\"MT\",AN19*Balance!D$50,AN19*Balance!D$51))","v":36402.685155400621},{"$f":"IF($D19=\"BT\",AO19*Balance!E$49,IF($D19=\"MT\",AO19*Balance!E$50,AO19*Balance!E$51))","v":38058.921363886642},{"$f":"IF($D19=\"BT\",AP19*Balance!F$49,IF($D19=\"MT\",AP19*Balance!F$50,AP19*Balance!F$51))","v":38099.405625497973},{"$f":"IF($D19=\"BT\",AQ19*Balance!G$49,IF($D19=\"MT\",AQ19*Balance!G$50,AQ19*Balance!G$51))","v":39664.661727520695},{"$f":"IF($D19=\"BT\",AR19*Balance!H$49,IF($D19=\"MT\",AR19*Balance!H$50,AR19*Balance!H$51))","v":41443.73052907527},{"$f":"IF($D19=\"BT\",AS19*Balance!I$49,IF($D19=\"MT\",AS19*Balance!I$50,AS19*Balance!I$51))","v":43410.520498654514},{"$f":"+SUMPRODUCT(BF19:BI19,PremisaCosto!$F$84:$I$84)","v":137478.58489138915}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!C102","v":0},{"$f":"+PremisaCosto!E102","v":0},{"$f":"+PremisaCosto!B102","v":0},null,104090.20652181108,108817.0003250961,109719.9049620384,114229.893437515,119355.41353879828,125021.41486658363,null,0,0,0,0,0,null,0,0,0,0,0,null,108817.0003250961,109719.9049620384,114229.893437515,119355.41353879828,125021.41486658363,{"$f":"+SUMPRODUCT(Z20:AC20,PremisaCosto!$F$84:$I$84)","v":395925.66858544352},null,{"$f":"IF($C20=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B20)*F20),IF($C20=\"Ep\",F20,\"\"))","v":""},{"$f":"IF($C20=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B20)*G20),IF($C20=\"Ep\",G20,\"\"))","v":""},{"$f":"IF($C20=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B20)*H20),IF($C20=\"Ep\",H20,\"\"))","v":""},{"$f":"IF($C20=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B20)*I20),IF($C20=\"Ep\",I20,\"\"))","v":""},{"$f":"IF($C20=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B20)*J20),IF($C20=\"Ep\",J20,\"\"))","v":""},{"$f":"IF($C20=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B20)*K20),IF($C20=\"Ep\",K20,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH20:AK20,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C20=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B20)*F20),IF($C20=\"Efp\",F20,\"\"))","v":""},{"$f":"IF($C20=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B20)*G20),IF($C20=\"Efp\",G20,\"\"))","v":""},{"$f":"IF($C20=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B20)*H20),IF($C20=\"Efp\",H20,\"\"))","v":""},{"$f":"IF($C20=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B20)*I20),IF($C20=\"Efp\",I20,\"\"))","v":""},{"$f":"IF($C20=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B20)*J20),IF($C20=\"Efp\",J20,\"\"))","v":""},{"$f":"IF($C20=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B20)*K20),IF($C20=\"Efp\",K20,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP20:AS20,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX20:BA20,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF20:BI20,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!C103","v":0},{"$f":"+PremisaCosto!E103","v":0},{"$f":"+PremisaCosto!B103","v":0},null,104090.20652181108,108817.0003250961,109719.9049620384,114229.893437515,119355.41353879828,125021.41486658363,null,0,0,0,0,0,null,0,0,0,0,0,null,108817.0003250961,109719.9049620384,114229.893437515,119355.41353879828,125021.41486658363,{"$f":"+SUMPRODUCT(Z21:AC21,PremisaCosto!$F$84:$I$84)","v":395925.66858544352},null,{"$f":"IF($C21=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B21)*F21),IF($C21=\"Ep\",F21,\"\"))","v":""},{"$f":"IF($C21=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B21)*G21),IF($C21=\"Ep\",G21,\"\"))","v":""},{"$f":"IF($C21=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B21)*H21),IF($C21=\"Ep\",H21,\"\"))","v":""},{"$f":"IF($C21=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B21)*I21),IF($C21=\"Ep\",I21,\"\"))","v":""},{"$f":"IF($C21=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B21)*J21),IF($C21=\"Ep\",J21,\"\"))","v":""},{"$f":"IF($C21=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B21)*K21),IF($C21=\"Ep\",K21,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH21:AK21,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C21=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B21)*F21),IF($C21=\"Efp\",F21,\"\"))","v":""},{"$f":"IF($C21=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B21)*G21),IF($C21=\"Efp\",G21,\"\"))","v":""},{"$f":"IF($C21=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B21)*H21),IF($C21=\"Efp\",H21,\"\"))","v":""},{"$f":"IF($C21=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B21)*I21),IF($C21=\"Efp\",I21,\"\"))","v":""},{"$f":"IF($C21=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B21)*J21),IF($C21=\"Efp\",J21,\"\"))","v":""},{"$f":"IF($C21=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B21)*K21),IF($C21=\"Efp\",K21,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP21:AS21,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX21:BA21,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF21:BI21,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!C104","v":"MTD"},{"$f":"+PremisaCosto!E104","v":"Et"},{"$f":"+PremisaCosto!B104","v":"MT"},null,103003.54413613748,107681.10127829446,108574.55879870472,113037.42128981285,118109.38632403713,123716.18757830103,null,0,0,0,0,0,null,0,0,0,0,0,null,107681.10127829446,108574.55879870472,113037.42128981285,118109.38632403713,123716.18757830103,{"$f":"+SUMPRODUCT(Z22:AC22,PremisaCosto!$F$84:$I$84)","v":391792.43889742967},null,{"$f":"IF($C22=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B22)*F22),IF($C22=\"Ep\",F22,\"\"))","v":25321.045164387895},{"$f":"IF($C22=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B22)*G22),IF($C22=\"Ep\",G22,\"\"))","v":26470.914682460221},{"$f":"IF($C22=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B22)*H22),IF($C22=\"Ep\",H22,\"\"))","v":26690.55060291816},{"$f":"IF($C22=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B22)*I22),IF($C22=\"Ep\",I22,\"\"))","v":27787.642393764174},{"$f":"IF($C22=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B22)*J22),IF($C22=\"Ep\",J22,\"\"))","v":29034.467993610033},{"$f":"IF($C22=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B22)*K22),IF($C22=\"Ep\",K22,\"\"))","v":30412.770740157517},{"$f":"+SUMPRODUCT(AH22:AK22,PremisaCosto!$F$84:$I$84)","v":96313.132946917583},null,{"$f":"IF($C22=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B22)*F22),IF($C22=\"Efp\",F22,\"\"))","v":77682.498971749577},{"$f":"IF($C22=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B22)*G22),IF($C22=\"Efp\",G22,\"\"))","v":81210.186595834224},{"$f":"IF($C22=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B22)*H22),IF($C22=\"Efp\",H22,\"\"))","v":81884.008195786548},{"$f":"IF($C22=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B22)*I22),IF($C22=\"Efp\",I22,\"\"))","v":85249.778896048665},{"$f":"IF($C22=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B22)*J22),IF($C22=\"Efp\",J22,\"\"))","v":89074.918330427085},{"$f":"IF($C22=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B22)*K22),IF($C22=\"Efp\",K22,\"\"))","v":93303.416838143516},{"$f":"+SUMPRODUCT(AP22:AS22,PremisaCosto!$F$84:$I$84)","v":295479.30595051206},null,{"$f":"IF($D22=\"BT\",AF22*Balance!D$45,IF($D22=\"MT\",AF22*Balance!D$46,AF22*Balance!D$47))","v":26628.299483597308},{"$f":"IF($D22=\"BT\",AG22*Balance!E$45,IF($D22=\"MT\",AG22*Balance!E$46,AG22*Balance!E$47))","v":27837.533529645021},{"$f":"IF($D22=\"BT\",AH22*Balance!F$45,IF($D22=\"MT\",AH22*Balance!F$46,AH22*Balance!F$47))","v":27867.60370178051},{"$f":"IF($D22=\"BT\",AI22*Balance!G$45,IF($D22=\"MT\",AI22*Balance!G$46,AI22*Balance!G$47))","v":29013.480605049859},{"$f":"IF($D22=\"BT\",AJ22*Balance!H$45,IF($D22=\"MT\",AJ22*Balance!H$46,AJ22*Balance!H$47))","v":30315.825847213684},{"$f":"IF($D22=\"BT\",AK22*Balance!I$45,IF($D22=\"MT\",AK22*Balance!I$46,AK22*Balance!I$47))","v":31755.54163411041},{"$f":"+SUMPRODUCT(AX22:BA22,PremisaCosto!$F$84:$I$84)","v":100562.82574191198},null,{"$f":"IF($D22=\"BT\",AN22*Balance!D$49,IF($D22=\"MT\",AN22*Balance!D$50,AN22*Balance!D$51))","v":81693.027828221268},{"$f":"IF($D22=\"BT\",AO22*Balance!E$49,IF($D22=\"MT\",AO22*Balance!E$50,AO22*Balance!E$51))","v":85402.840038928116},{"$f":"IF($D22=\"BT\",AP22*Balance!F$49,IF($D22=\"MT\",AP22*Balance!F$50,AP22*Balance!F$51))","v":85495.092396634122},{"$f":"IF($D22=\"BT\",AQ22*Balance!G$49,IF($D22=\"MT\",AQ22*Balance!G$50,AQ22*Balance!G$51))","v":89010.531067592514},{"$f":"IF($D22=\"BT\",AR22*Balance!H$49,IF($D22=\"MT\",AR22*Balance!H$50,AR22*Balance!H$51))","v":93005.999354088897},{"$f":"IF($D22=\"BT\",AS22*Balance!I$49,IF($D22=\"MT\",AS22*Balance!I$50,AS22*Balance!I$51))","v":97422.907084758393},{"$f":"+SUMPRODUCT(BF22:BI22,PremisaCosto!$F$84:$I$84)","v":308516.94930346898}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!C105","v":"MTD"},{"$f":"+PremisaCosto!E105","v":"Et"},{"$f":"+PremisaCosto!B105","v":"MT"},null,1075.9702185939516,1124.9243226024998,1134.239437724417,1180.8215218950038,1233.763581747374,1292.2903246855212,null,0,0,0,0,0,null,0,0,0,0,0,null,1124.9243226024998,1134.239437724417,1180.8215218950038,1233.763581747374,1292.2903246855212,{"$f":"+SUMPRODUCT(Z23:AC23,PremisaCosto!$F$84:$I$84)","v":4092.7171521350288},null,{"$f":"IF($C23=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B23)*F23),IF($C23=\"Ep\",F23,\"\"))","v":264.50245696929676},{"$f":"IF($C23=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B23)*G23),IF($C23=\"Ep\",G23,\"\"))","v":276.5366941305374},{"$f":"IF($C23=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B23)*H23),IF($C23=\"Ep\",H23,\"\"))","v":278.8266002953369},{"$f":"IF($C23=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B23)*I23),IF($C23=\"Ep\",I23,\"\"))","v":290.27773109891211},{"$f":"IF($C23=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B23)*J23),IF($C23=\"Ep\",J23,\"\"))","v":303.29231520725909},{"$f":"IF($C23=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B23)*K23),IF($C23=\"Ep\",K23,\"\"))","v":317.67976482066928},{"$f":"+SUMPRODUCT(AH23:AK23,PremisaCosto!$F$84:$I$84)","v":1006.1000980442783},null,{"$f":"IF($C23=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B23)*F23),IF($C23=\"Efp\",F23,\"\"))","v":811.46776162465471},{"$f":"IF($C23=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B23)*G23),IF($C23=\"Efp\",G23,\"\"))","v":848.38762847196244},{"$f":"IF($C23=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B23)*H23),IF($C23=\"Efp\",H23,\"\"))","v":855.41283742908013},{"$f":"IF($C23=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B23)*I23),IF($C23=\"Efp\",I23,\"\"))","v":890.54379079609157},{"$f":"IF($C23=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B23)*J23),IF($C23=\"Efp\",J23,\"\"))","v":930.47126654011481},{"$f":"IF($C23=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B23)*K23),IF($C23=\"Efp\",K23,\"\"))","v":974.61055986485189},{"$f":"+SUMPRODUCT(AP23:AS23,PremisaCosto!$F$84:$I$84)","v":3086.6170540907506},null,{"$f":"IF($D23=\"BT\",AF23*Balance!D$45,IF($D23=\"MT\",AF23*Balance!D$46,AF23*Balance!D$47))","v":278.15797462545248},{"$f":"IF($D23=\"BT\",AG23*Balance!E$45,IF($D23=\"MT\",AG23*Balance!E$46,AG23*Balance!E$47))","v":290.81350559211421},{"$f":"IF($D23=\"BT\",AH23*Balance!F$45,IF($D23=\"MT\",AH23*Balance!F$46,AH23*Balance!F$47))","v":291.12285145948476},{"$f":"IF($D23=\"BT\",AI23*Balance!G$45,IF($D23=\"MT\",AI23*Balance!G$46,AI23*Balance!G$47))","v":303.08319079297416},{"$f":"IF($D23=\"BT\",AJ23*Balance!H$45,IF($D23=\"MT\",AJ23*Balance!H$46,AJ23*Balance!H$47))","v":316.67730266816193},{"$f":"IF($D23=\"BT\",AK23*Balance!I$45,IF($D23=\"MT\",AK23*Balance!I$46,AK23*Balance!I$47))","v":331.70581806795673},{"$f":"+SUMPRODUCT(AX23:BA23,PremisaCosto!$F$84:$I$84)","v":1050.4929667829413},null,{"$f":"IF($D23=\"BT\",AN23*Balance!D$49,IF($D23=\"MT\",AN23*Balance!D$50,AN23*Balance!D$51))","v":853.36155903294457},{"$f":"IF($D23=\"BT\",AO23*Balance!E$49,IF($D23=\"MT\",AO23*Balance!E$50,AO23*Balance!E$51))","v":892.18749472881075},{"$f":"IF($D23=\"BT\",AP23*Balance!F$49,IF($D23=\"MT\",AP23*Balance!F$50,AP23*Balance!F$51))","v":893.13653770345547},{"$f":"IF($D23=\"BT\",AQ23*Balance!G$49,IF($D23=\"MT\",AQ23*Balance!G$50,AQ23*Balance!G$51))","v":929.82969321673147},{"$f":"IF($D23=\"BT\",AR23*Balance!H$49,IF($D23=\"MT\",AR23*Balance!H$50,AR23*Balance!H$51))","v":971.53510367314266},{"$f":"IF($D23=\"BT\",AS23*Balance!I$49,IF($D23=\"MT\",AS23*Balance!I$50,AS23*Balance!I$51))","v":1017.6411243572102},{"$f":"+SUMPRODUCT(BF23:BI23,PremisaCosto!$F$84:$I$84)","v":3222.8100491964306}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!C106","v":"MTD"},{"$f":"+PremisaCosto!E106","v":"Et"},{"$f":"+PremisaCosto!B106","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z24:AC24,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C24=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B24)*F24),IF($C24=\"Ep\",F24,\"\"))","v":0},{"$f":"IF($C24=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B24)*G24),IF($C24=\"Ep\",G24,\"\"))","v":0},{"$f":"IF($C24=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B24)*H24),IF($C24=\"Ep\",H24,\"\"))","v":0},{"$f":"IF($C24=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B24)*I24),IF($C24=\"Ep\",I24,\"\"))","v":0},{"$f":"IF($C24=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B24)*J24),IF($C24=\"Ep\",J24,\"\"))","v":0},{"$f":"IF($C24=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B24)*K24),IF($C24=\"Ep\",K24,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH24:AK24,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C24=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B24)*F24),IF($C24=\"Efp\",F24,\"\"))","v":0},{"$f":"IF($C24=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B24)*G24),IF($C24=\"Efp\",G24,\"\"))","v":0},{"$f":"IF($C24=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B24)*H24),IF($C24=\"Efp\",H24,\"\"))","v":0},{"$f":"IF($C24=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B24)*I24),IF($C24=\"Efp\",I24,\"\"))","v":0},{"$f":"IF($C24=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B24)*J24),IF($C24=\"Efp\",J24,\"\"))","v":0},{"$f":"IF($C24=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B24)*K24),IF($C24=\"Efp\",K24,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP24:AS24,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D24=\"BT\",AF24*Balance!D$45,IF($D24=\"MT\",AF24*Balance!D$46,AF24*Balance!D$47))","v":0},{"$f":"IF($D24=\"BT\",AG24*Balance!E$45,IF($D24=\"MT\",AG24*Balance!E$46,AG24*Balance!E$47))","v":0},{"$f":"IF($D24=\"BT\",AH24*Balance!F$45,IF($D24=\"MT\",AH24*Balance!F$46,AH24*Balance!F$47))","v":0},{"$f":"IF($D24=\"BT\",AI24*Balance!G$45,IF($D24=\"MT\",AI24*Balance!G$46,AI24*Balance!G$47))","v":0},{"$f":"IF($D24=\"BT\",AJ24*Balance!H$45,IF($D24=\"MT\",AJ24*Balance!H$46,AJ24*Balance!H$47))","v":0},{"$f":"IF($D24=\"BT\",AK24*Balance!I$45,IF($D24=\"MT\",AK24*Balance!I$46,AK24*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX24:BA24,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D24=\"BT\",AN24*Balance!D$49,IF($D24=\"MT\",AN24*Balance!D$50,AN24*Balance!D$51))","v":0},{"$f":"IF($D24=\"BT\",AO24*Balance!E$49,IF($D24=\"MT\",AO24*Balance!E$50,AO24*Balance!E$51))","v":0},{"$f":"IF($D24=\"BT\",AP24*Balance!F$49,IF($D24=\"MT\",AP24*Balance!F$50,AP24*Balance!F$51))","v":0},{"$f":"IF($D24=\"BT\",AQ24*Balance!G$49,IF($D24=\"MT\",AQ24*Balance!G$50,AQ24*Balance!G$51))","v":0},{"$f":"IF($D24=\"BT\",AR24*Balance!H$49,IF($D24=\"MT\",AR24*Balance!H$50,AR24*Balance!H$51))","v":0},{"$f":"IF($D24=\"BT\",AS24*Balance!I$49,IF($D24=\"MT\",AS24*Balance!I$50,AS24*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF24:BI24,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!C107","v":"MTD"},{"$f":"+PremisaCosto!E107","v":"Et"},{"$f":"+PremisaCosto!B107","v":"MT"},null,10.692167079644715,10.974724199144832,11.106725609267947,11.650625807150321,12.263633013782748,12.936963597066139,null,0,0,0,0,0,null,0,0,0,0,0,null,10.974724199144832,11.106725609267947,11.650625807150321,12.263633013782748,12.936963597066139,{"$f":"+SUMPRODUCT(Z25:AC25,PremisaCosto!$F$84:$I$84)","v":40.512535878848759},null,{"$f":"IF($C25=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B25)*F25),IF($C25=\"Ep\",F25,\"\"))","v":2.628422621759873},{"$f":"IF($C25=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B25)*G25),IF($C25=\"Ep\",G25,\"\"))","v":2.697882771353616},{"$f":"IF($C25=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B25)*H25),IF($C25=\"Ep\",H25,\"\"))","v":2.7303322729268111},{"$f":"IF($C25=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B25)*I25),IF($C25=\"Ep\",I25,\"\"))","v":2.8640375894865677},{"$f":"IF($C25=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B25)*J25),IF($C25=\"Ep\",J25,\"\"))","v":3.0147312699362412},{"$f":"IF($C25=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B25)*K25),IF($C25=\"Ep\",K25,\"\"))","v":3.1802540609515537},{"$f":"+SUMPRODUCT(AH25:AK25,PremisaCosto!$F$84:$I$84)","v":9.9590723728536119},null,{"$f":"IF($C25=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B25)*F25),IF($C25=\"Efp\",F25,\"\"))","v":8.063744457884841},{"$f":"IF($C25=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B25)*G25),IF($C25=\"Efp\",G25,\"\"))","v":8.276841427791215},{"$f":"IF($C25=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B25)*H25),IF($C25=\"Efp\",H25,\"\"))","v":8.3763933363411347},{"$f":"IF($C25=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B25)*I25),IF($C25=\"Efp\",I25,\"\"))","v":8.7865882176637538},{"$f":"IF($C25=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B25)*J25),IF($C25=\"Efp\",J25,\"\"))","v":9.2489017438465062},{"$f":"IF($C25=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B25)*K25),IF($C25=\"Efp\",K25,\"\"))","v":9.7567095361145846},{"$f":"+SUMPRODUCT(AP25:AS25,PremisaCosto!$F$84:$I$84)","v":30.55346350599515},null,{"$f":"IF($D25=\"BT\",AF25*Balance!D$45,IF($D25=\"MT\",AF25*Balance!D$46,AF25*Balance!D$47))","v":2.7641206864604495},{"$f":"IF($D25=\"BT\",AG25*Balance!E$45,IF($D25=\"MT\",AG25*Balance!E$46,AG25*Balance!E$47))","v":2.8371668681464639},{"$f":"IF($D25=\"BT\",AH25*Balance!F$45,IF($D25=\"MT\",AH25*Balance!F$46,AH25*Balance!F$47))","v":2.8507399074707389},{"$f":"IF($D25=\"BT\",AI25*Balance!G$45,IF($D25=\"MT\",AI25*Balance!G$46,AI25*Balance!G$47))","v":2.9903832026192259},{"$f":"IF($D25=\"BT\",AJ25*Balance!H$45,IF($D25=\"MT\",AJ25*Balance!H$46,AJ25*Balance!H$47))","v":3.1477782949441551},{"$f":"IF($D25=\"BT\",AK25*Balance!I$45,IF($D25=\"MT\",AK25*Balance!I$46,AK25*Balance!I$47))","v":3.3206671993961412},{"$f":"+SUMPRODUCT(AX25:BA25,PremisaCosto!$F$84:$I$84)","v":10.398505169722139},null,{"$f":"IF($D25=\"BT\",AN25*Balance!D$49,IF($D25=\"MT\",AN25*Balance!D$50,AN25*Balance!D$51))","v":8.4800528963057218},{"$f":"IF($D25=\"BT\",AO25*Balance!E$49,IF($D25=\"MT\",AO25*Balance!E$50,AO25*Balance!E$51))","v":8.7041514632043224},{"$f":"IF($D25=\"BT\",AP25*Balance!F$49,IF($D25=\"MT\",AP25*Balance!F$50,AP25*Balance!F$51))","v":8.7457922251281008},{"$f":"IF($D25=\"BT\",AQ25*Balance!G$49,IF($D25=\"MT\",AQ25*Balance!G$50,AQ25*Balance!G$51))","v":9.1742042460916249},{"$f":"IF($D25=\"BT\",AR25*Balance!H$49,IF($D25=\"MT\",AR25*Balance!H$50,AR25*Balance!H$51))","v":9.6570770508400585},{"$f":"IF($D25=\"BT\",AS25*Balance!I$49,IF($D25=\"MT\",AS25*Balance!I$50,AS25*Balance!I$51))","v":10.187483361287589},{"$f":"+SUMPRODUCT(BF25:BI25,PremisaCosto!$F$84:$I$84)","v":31.901600503077013}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!C108","v":"MTD"},{"$f":"+PremisaCosto!E108","v":"Et"},{"$f":"+PremisaCosto!B108","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z26:AC26,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C26=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B26)*F26),IF($C26=\"Ep\",F26,\"\"))","v":0},{"$f":"IF($C26=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B26)*G26),IF($C26=\"Ep\",G26,\"\"))","v":0},{"$f":"IF($C26=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B26)*H26),IF($C26=\"Ep\",H26,\"\"))","v":0},{"$f":"IF($C26=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B26)*I26),IF($C26=\"Ep\",I26,\"\"))","v":0},{"$f":"IF($C26=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B26)*J26),IF($C26=\"Ep\",J26,\"\"))","v":0},{"$f":"IF($C26=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B26)*K26),IF($C26=\"Ep\",K26,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH26:AK26,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C26=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B26)*F26),IF($C26=\"Efp\",F26,\"\"))","v":0},{"$f":"IF($C26=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B26)*G26),IF($C26=\"Efp\",G26,\"\"))","v":0},{"$f":"IF($C26=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B26)*H26),IF($C26=\"Efp\",H26,\"\"))","v":0},{"$f":"IF($C26=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B26)*I26),IF($C26=\"Efp\",I26,\"\"))","v":0},{"$f":"IF($C26=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B26)*J26),IF($C26=\"Efp\",J26,\"\"))","v":0},{"$f":"IF($C26=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B26)*K26),IF($C26=\"Efp\",K26,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP26:AS26,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D26=\"BT\",AF26*Balance!D$45,IF($D26=\"MT\",AF26*Balance!D$46,AF26*Balance!D$47))","v":0},{"$f":"IF($D26=\"BT\",AG26*Balance!E$45,IF($D26=\"MT\",AG26*Balance!E$46,AG26*Balance!E$47))","v":0},{"$f":"IF($D26=\"BT\",AH26*Balance!F$45,IF($D26=\"MT\",AH26*Balance!F$46,AH26*Balance!F$47))","v":0},{"$f":"IF($D26=\"BT\",AI26*Balance!G$45,IF($D26=\"MT\",AI26*Balance!G$46,AI26*Balance!G$47))","v":0},{"$f":"IF($D26=\"BT\",AJ26*Balance!H$45,IF($D26=\"MT\",AJ26*Balance!H$46,AJ26*Balance!H$47))","v":0},{"$f":"IF($D26=\"BT\",AK26*Balance!I$45,IF($D26=\"MT\",AK26*Balance!I$46,AK26*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX26:BA26,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D26=\"BT\",AN26*Balance!D$49,IF($D26=\"MT\",AN26*Balance!D$50,AN26*Balance!D$51))","v":0},{"$f":"IF($D26=\"BT\",AO26*Balance!E$49,IF($D26=\"MT\",AO26*Balance!E$50,AO26*Balance!E$51))","v":0},{"$f":"IF($D26=\"BT\",AP26*Balance!F$49,IF($D26=\"MT\",AP26*Balance!F$50,AP26*Balance!F$51))","v":0},{"$f":"IF($D26=\"BT\",AQ26*Balance!G$49,IF($D26=\"MT\",AQ26*Balance!G$50,AQ26*Balance!G$51))","v":0},{"$f":"IF($D26=\"BT\",AR26*Balance!H$49,IF($D26=\"MT\",AR26*Balance!H$50,AR26*Balance!H$51))","v":0},{"$f":"IF($D26=\"BT\",AS26*Balance!I$49,IF($D26=\"MT\",AS26*Balance!I$50,AS26*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF26:BI26,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!C109","v":"MTD"},{"$f":"+PremisaCosto!E109","v":"Et"},{"$f":"+PremisaCosto!B109","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z27:AC27,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C27=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B27)*F27),IF($C27=\"Ep\",F27,\"\"))","v":0},{"$f":"IF($C27=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B27)*G27),IF($C27=\"Ep\",G27,\"\"))","v":0},{"$f":"IF($C27=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B27)*H27),IF($C27=\"Ep\",H27,\"\"))","v":0},{"$f":"IF($C27=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B27)*I27),IF($C27=\"Ep\",I27,\"\"))","v":0},{"$f":"IF($C27=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B27)*J27),IF($C27=\"Ep\",J27,\"\"))","v":0},{"$f":"IF($C27=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B27)*K27),IF($C27=\"Ep\",K27,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH27:AK27,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C27=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B27)*F27),IF($C27=\"Efp\",F27,\"\"))","v":0},{"$f":"IF($C27=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B27)*G27),IF($C27=\"Efp\",G27,\"\"))","v":0},{"$f":"IF($C27=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B27)*H27),IF($C27=\"Efp\",H27,\"\"))","v":0},{"$f":"IF($C27=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B27)*I27),IF($C27=\"Efp\",I27,\"\"))","v":0},{"$f":"IF($C27=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B27)*J27),IF($C27=\"Efp\",J27,\"\"))","v":0},{"$f":"IF($C27=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B27)*K27),IF($C27=\"Efp\",K27,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP27:AS27,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D27=\"BT\",AF27*Balance!D$45,IF($D27=\"MT\",AF27*Balance!D$46,AF27*Balance!D$47))","v":0},{"$f":"IF($D27=\"BT\",AG27*Balance!E$45,IF($D27=\"MT\",AG27*Balance!E$46,AG27*Balance!E$47))","v":0},{"$f":"IF($D27=\"BT\",AH27*Balance!F$45,IF($D27=\"MT\",AH27*Balance!F$46,AH27*Balance!F$47))","v":0},{"$f":"IF($D27=\"BT\",AI27*Balance!G$45,IF($D27=\"MT\",AI27*Balance!G$46,AI27*Balance!G$47))","v":0},{"$f":"IF($D27=\"BT\",AJ27*Balance!H$45,IF($D27=\"MT\",AJ27*Balance!H$46,AJ27*Balance!H$47))","v":0},{"$f":"IF($D27=\"BT\",AK27*Balance!I$45,IF($D27=\"MT\",AK27*Balance!I$46,AK27*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX27:BA27,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D27=\"BT\",AN27*Balance!D$49,IF($D27=\"MT\",AN27*Balance!D$50,AN27*Balance!D$51))","v":0},{"$f":"IF($D27=\"BT\",AO27*Balance!E$49,IF($D27=\"MT\",AO27*Balance!E$50,AO27*Balance!E$51))","v":0},{"$f":"IF($D27=\"BT\",AP27*Balance!F$49,IF($D27=\"MT\",AP27*Balance!F$50,AP27*Balance!F$51))","v":0},{"$f":"IF($D27=\"BT\",AQ27*Balance!G$49,IF($D27=\"MT\",AQ27*Balance!G$50,AQ27*Balance!G$51))","v":0},{"$f":"IF($D27=\"BT\",AR27*Balance!H$49,IF($D27=\"MT\",AR27*Balance!H$50,AR27*Balance!H$51))","v":0},{"$f":"IF($D27=\"BT\",AS27*Balance!I$49,IF($D27=\"MT\",AS27*Balance!I$50,AS27*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF27:BI27,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!C110","v":"MTD"},{"$f":"+PremisaCosto!E110","v":"Et"},{"$f":"+PremisaCosto!B110","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z28:AC28,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C28=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B28)*F28),IF($C28=\"Ep\",F28,\"\"))","v":0},{"$f":"IF($C28=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B28)*G28),IF($C28=\"Ep\",G28,\"\"))","v":0},{"$f":"IF($C28=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B28)*H28),IF($C28=\"Ep\",H28,\"\"))","v":0},{"$f":"IF($C28=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B28)*I28),IF($C28=\"Ep\",I28,\"\"))","v":0},{"$f":"IF($C28=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B28)*J28),IF($C28=\"Ep\",J28,\"\"))","v":0},{"$f":"IF($C28=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B28)*K28),IF($C28=\"Ep\",K28,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH28:AK28,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C28=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B28)*F28),IF($C28=\"Efp\",F28,\"\"))","v":0},{"$f":"IF($C28=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B28)*G28),IF($C28=\"Efp\",G28,\"\"))","v":0},{"$f":"IF($C28=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B28)*H28),IF($C28=\"Efp\",H28,\"\"))","v":0},{"$f":"IF($C28=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B28)*I28),IF($C28=\"Efp\",I28,\"\"))","v":0},{"$f":"IF($C28=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B28)*J28),IF($C28=\"Efp\",J28,\"\"))","v":0},{"$f":"IF($C28=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B28)*K28),IF($C28=\"Efp\",K28,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP28:AS28,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D28=\"BT\",AF28*Balance!D$45,IF($D28=\"MT\",AF28*Balance!D$46,AF28*Balance!D$47))","v":0},{"$f":"IF($D28=\"BT\",AG28*Balance!E$45,IF($D28=\"MT\",AG28*Balance!E$46,AG28*Balance!E$47))","v":0},{"$f":"IF($D28=\"BT\",AH28*Balance!F$45,IF($D28=\"MT\",AH28*Balance!F$46,AH28*Balance!F$47))","v":0},{"$f":"IF($D28=\"BT\",AI28*Balance!G$45,IF($D28=\"MT\",AI28*Balance!G$46,AI28*Balance!G$47))","v":0},{"$f":"IF($D28=\"BT\",AJ28*Balance!H$45,IF($D28=\"MT\",AJ28*Balance!H$46,AJ28*Balance!H$47))","v":0},{"$f":"IF($D28=\"BT\",AK28*Balance!I$45,IF($D28=\"MT\",AK28*Balance!I$46,AK28*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX28:BA28,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D28=\"BT\",AN28*Balance!D$49,IF($D28=\"MT\",AN28*Balance!D$50,AN28*Balance!D$51))","v":0},{"$f":"IF($D28=\"BT\",AO28*Balance!E$49,IF($D28=\"MT\",AO28*Balance!E$50,AO28*Balance!E$51))","v":0},{"$f":"IF($D28=\"BT\",AP28*Balance!F$49,IF($D28=\"MT\",AP28*Balance!F$50,AP28*Balance!F$51))","v":0},{"$f":"IF($D28=\"BT\",AQ28*Balance!G$49,IF($D28=\"MT\",AQ28*Balance!G$50,AQ28*Balance!G$51))","v":0},{"$f":"IF($D28=\"BT\",AR28*Balance!H$49,IF($D28=\"MT\",AR28*Balance!H$50,AR28*Balance!H$51))","v":0},{"$f":"IF($D28=\"BT\",AS28*Balance!I$49,IF($D28=\"MT\",AS28*Balance!I$50,AS28*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF28:BI28,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!C111","v":"MTD"},{"$f":"+PremisaCosto!E111","v":"Et"},{"$f":"+PremisaCosto!B111","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z29:AC29,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C29=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B29)*F29),IF($C29=\"Ep\",F29,\"\"))","v":0},{"$f":"IF($C29=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B29)*G29),IF($C29=\"Ep\",G29,\"\"))","v":0},{"$f":"IF($C29=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B29)*H29),IF($C29=\"Ep\",H29,\"\"))","v":0},{"$f":"IF($C29=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B29)*I29),IF($C29=\"Ep\",I29,\"\"))","v":0},{"$f":"IF($C29=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B29)*J29),IF($C29=\"Ep\",J29,\"\"))","v":0},{"$f":"IF($C29=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B29)*K29),IF($C29=\"Ep\",K29,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH29:AK29,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C29=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B29)*F29),IF($C29=\"Efp\",F29,\"\"))","v":0},{"$f":"IF($C29=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B29)*G29),IF($C29=\"Efp\",G29,\"\"))","v":0},{"$f":"IF($C29=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B29)*H29),IF($C29=\"Efp\",H29,\"\"))","v":0},{"$f":"IF($C29=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B29)*I29),IF($C29=\"Efp\",I29,\"\"))","v":0},{"$f":"IF($C29=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B29)*J29),IF($C29=\"Efp\",J29,\"\"))","v":0},{"$f":"IF($C29=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B29)*K29),IF($C29=\"Efp\",K29,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP29:AS29,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D29=\"BT\",AF29*Balance!D$45,IF($D29=\"MT\",AF29*Balance!D$46,AF29*Balance!D$47))","v":0},{"$f":"IF($D29=\"BT\",AG29*Balance!E$45,IF($D29=\"MT\",AG29*Balance!E$46,AG29*Balance!E$47))","v":0},{"$f":"IF($D29=\"BT\",AH29*Balance!F$45,IF($D29=\"MT\",AH29*Balance!F$46,AH29*Balance!F$47))","v":0},{"$f":"IF($D29=\"BT\",AI29*Balance!G$45,IF($D29=\"MT\",AI29*Balance!G$46,AI29*Balance!G$47))","v":0},{"$f":"IF($D29=\"BT\",AJ29*Balance!H$45,IF($D29=\"MT\",AJ29*Balance!H$46,AJ29*Balance!H$47))","v":0},{"$f":"IF($D29=\"BT\",AK29*Balance!I$45,IF($D29=\"MT\",AK29*Balance!I$46,AK29*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX29:BA29,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D29=\"BT\",AN29*Balance!D$49,IF($D29=\"MT\",AN29*Balance!D$50,AN29*Balance!D$51))","v":0},{"$f":"IF($D29=\"BT\",AO29*Balance!E$49,IF($D29=\"MT\",AO29*Balance!E$50,AO29*Balance!E$51))","v":0},{"$f":"IF($D29=\"BT\",AP29*Balance!F$49,IF($D29=\"MT\",AP29*Balance!F$50,AP29*Balance!F$51))","v":0},{"$f":"IF($D29=\"BT\",AQ29*Balance!G$49,IF($D29=\"MT\",AQ29*Balance!G$50,AQ29*Balance!G$51))","v":0},{"$f":"IF($D29=\"BT\",AR29*Balance!H$49,IF($D29=\"MT\",AR29*Balance!H$50,AR29*Balance!H$51))","v":0},{"$f":"IF($D29=\"BT\",AS29*Balance!I$49,IF($D29=\"MT\",AS29*Balance!I$50,AS29*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF29:BI29,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!C112","v":"MTD"},{"$f":"+PremisaCosto!E112","v":"Et"},{"$f":"+PremisaCosto!B112","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z30:AC30,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C30=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B30)*F30),IF($C30=\"Ep\",F30,\"\"))","v":0},{"$f":"IF($C30=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B30)*G30),IF($C30=\"Ep\",G30,\"\"))","v":0},{"$f":"IF($C30=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B30)*H30),IF($C30=\"Ep\",H30,\"\"))","v":0},{"$f":"IF($C30=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B30)*I30),IF($C30=\"Ep\",I30,\"\"))","v":0},{"$f":"IF($C30=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B30)*J30),IF($C30=\"Ep\",J30,\"\"))","v":0},{"$f":"IF($C30=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B30)*K30),IF($C30=\"Ep\",K30,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH30:AK30,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C30=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B30)*F30),IF($C30=\"Efp\",F30,\"\"))","v":0},{"$f":"IF($C30=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B30)*G30),IF($C30=\"Efp\",G30,\"\"))","v":0},{"$f":"IF($C30=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B30)*H30),IF($C30=\"Efp\",H30,\"\"))","v":0},{"$f":"IF($C30=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B30)*I30),IF($C30=\"Efp\",I30,\"\"))","v":0},{"$f":"IF($C30=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B30)*J30),IF($C30=\"Efp\",J30,\"\"))","v":0},{"$f":"IF($C30=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B30)*K30),IF($C30=\"Efp\",K30,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP30:AS30,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D30=\"BT\",AF30*Balance!D$45,IF($D30=\"MT\",AF30*Balance!D$46,AF30*Balance!D$47))","v":0},{"$f":"IF($D30=\"BT\",AG30*Balance!E$45,IF($D30=\"MT\",AG30*Balance!E$46,AG30*Balance!E$47))","v":0},{"$f":"IF($D30=\"BT\",AH30*Balance!F$45,IF($D30=\"MT\",AH30*Balance!F$46,AH30*Balance!F$47))","v":0},{"$f":"IF($D30=\"BT\",AI30*Balance!G$45,IF($D30=\"MT\",AI30*Balance!G$46,AI30*Balance!G$47))","v":0},{"$f":"IF($D30=\"BT\",AJ30*Balance!H$45,IF($D30=\"MT\",AJ30*Balance!H$46,AJ30*Balance!H$47))","v":0},{"$f":"IF($D30=\"BT\",AK30*Balance!I$45,IF($D30=\"MT\",AK30*Balance!I$46,AK30*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX30:BA30,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D30=\"BT\",AN30*Balance!D$49,IF($D30=\"MT\",AN30*Balance!D$50,AN30*Balance!D$51))","v":0},{"$f":"IF($D30=\"BT\",AO30*Balance!E$49,IF($D30=\"MT\",AO30*Balance!E$50,AO30*Balance!E$51))","v":0},{"$f":"IF($D30=\"BT\",AP30*Balance!F$49,IF($D30=\"MT\",AP30*Balance!F$50,AP30*Balance!F$51))","v":0},{"$f":"IF($D30=\"BT\",AQ30*Balance!G$49,IF($D30=\"MT\",AQ30*Balance!G$50,AQ30*Balance!G$51))","v":0},{"$f":"IF($D30=\"BT\",AR30*Balance!H$49,IF($D30=\"MT\",AR30*Balance!H$50,AR30*Balance!H$51))","v":0},{"$f":"IF($D30=\"BT\",AS30*Balance!I$49,IF($D30=\"MT\",AS30*Balance!I$50,AS30*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF30:BI30,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!C113","v":"MTD"},{"$f":"+PremisaCosto!E113","v":"Et"},{"$f":"+PremisaCosto!B113","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z31:AC31,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C31=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B31)*F31),IF($C31=\"Ep\",F31,\"\"))","v":0},{"$f":"IF($C31=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B31)*G31),IF($C31=\"Ep\",G31,\"\"))","v":0},{"$f":"IF($C31=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B31)*H31),IF($C31=\"Ep\",H31,\"\"))","v":0},{"$f":"IF($C31=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B31)*I31),IF($C31=\"Ep\",I31,\"\"))","v":0},{"$f":"IF($C31=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B31)*J31),IF($C31=\"Ep\",J31,\"\"))","v":0},{"$f":"IF($C31=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B31)*K31),IF($C31=\"Ep\",K31,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH31:AK31,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C31=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B31)*F31),IF($C31=\"Efp\",F31,\"\"))","v":0},{"$f":"IF($C31=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B31)*G31),IF($C31=\"Efp\",G31,\"\"))","v":0},{"$f":"IF($C31=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B31)*H31),IF($C31=\"Efp\",H31,\"\"))","v":0},{"$f":"IF($C31=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B31)*I31),IF($C31=\"Efp\",I31,\"\"))","v":0},{"$f":"IF($C31=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B31)*J31),IF($C31=\"Efp\",J31,\"\"))","v":0},{"$f":"IF($C31=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B31)*K31),IF($C31=\"Efp\",K31,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP31:AS31,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D31=\"BT\",AF31*Balance!D$45,IF($D31=\"MT\",AF31*Balance!D$46,AF31*Balance!D$47))","v":0},{"$f":"IF($D31=\"BT\",AG31*Balance!E$45,IF($D31=\"MT\",AG31*Balance!E$46,AG31*Balance!E$47))","v":0},{"$f":"IF($D31=\"BT\",AH31*Balance!F$45,IF($D31=\"MT\",AH31*Balance!F$46,AH31*Balance!F$47))","v":0},{"$f":"IF($D31=\"BT\",AI31*Balance!G$45,IF($D31=\"MT\",AI31*Balance!G$46,AI31*Balance!G$47))","v":0},{"$f":"IF($D31=\"BT\",AJ31*Balance!H$45,IF($D31=\"MT\",AJ31*Balance!H$46,AJ31*Balance!H$47))","v":0},{"$f":"IF($D31=\"BT\",AK31*Balance!I$45,IF($D31=\"MT\",AK31*Balance!I$46,AK31*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX31:BA31,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D31=\"BT\",AN31*Balance!D$49,IF($D31=\"MT\",AN31*Balance!D$50,AN31*Balance!D$51))","v":0},{"$f":"IF($D31=\"BT\",AO31*Balance!E$49,IF($D31=\"MT\",AO31*Balance!E$50,AO31*Balance!E$51))","v":0},{"$f":"IF($D31=\"BT\",AP31*Balance!F$49,IF($D31=\"MT\",AP31*Balance!F$50,AP31*Balance!F$51))","v":0},{"$f":"IF($D31=\"BT\",AQ31*Balance!G$49,IF($D31=\"MT\",AQ31*Balance!G$50,AQ31*Balance!G$51))","v":0},{"$f":"IF($D31=\"BT\",AR31*Balance!H$49,IF($D31=\"MT\",AR31*Balance!H$50,AR31*Balance!H$51))","v":0},{"$f":"IF($D31=\"BT\",AS31*Balance!I$49,IF($D31=\"MT\",AS31*Balance!I$50,AS31*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF31:BI31,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!C114","v":0},{"$f":"+PremisaCosto!E114","v":0},{"$f":"+PremisaCosto!B114","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z32:AC32,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C32=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B32)*F32),IF($C32=\"Ep\",F32,\"\"))","v":""},{"$f":"IF($C32=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B32)*G32),IF($C32=\"Ep\",G32,\"\"))","v":""},{"$f":"IF($C32=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B32)*H32),IF($C32=\"Ep\",H32,\"\"))","v":""},{"$f":"IF($C32=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B32)*I32),IF($C32=\"Ep\",I32,\"\"))","v":""},{"$f":"IF($C32=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B32)*J32),IF($C32=\"Ep\",J32,\"\"))","v":""},{"$f":"IF($C32=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B32)*K32),IF($C32=\"Ep\",K32,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH32:AK32,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C32=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B32)*F32),IF($C32=\"Efp\",F32,\"\"))","v":""},{"$f":"IF($C32=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B32)*G32),IF($C32=\"Efp\",G32,\"\"))","v":""},{"$f":"IF($C32=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B32)*H32),IF($C32=\"Efp\",H32,\"\"))","v":""},{"$f":"IF($C32=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B32)*I32),IF($C32=\"Efp\",I32,\"\"))","v":""},{"$f":"IF($C32=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B32)*J32),IF($C32=\"Efp\",J32,\"\"))","v":""},{"$f":"IF($C32=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B32)*K32),IF($C32=\"Efp\",K32,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP32:AS32,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX32:BA32,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF32:BI32,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!C115","v":"MTD"},{"$f":"+PremisaCosto!E115","v":"Et"},{"$f":"+PremisaCosto!B115","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z33:AC33,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C33=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B33)*F33),IF($C33=\"Ep\",F33,\"\"))","v":0},{"$f":"IF($C33=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B33)*G33),IF($C33=\"Ep\",G33,\"\"))","v":0},{"$f":"IF($C33=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B33)*H33),IF($C33=\"Ep\",H33,\"\"))","v":0},{"$f":"IF($C33=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B33)*I33),IF($C33=\"Ep\",I33,\"\"))","v":0},{"$f":"IF($C33=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B33)*J33),IF($C33=\"Ep\",J33,\"\"))","v":0},{"$f":"IF($C33=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B33)*K33),IF($C33=\"Ep\",K33,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH33:AK33,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C33=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B33)*F33),IF($C33=\"Efp\",F33,\"\"))","v":0},{"$f":"IF($C33=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B33)*G33),IF($C33=\"Efp\",G33,\"\"))","v":0},{"$f":"IF($C33=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B33)*H33),IF($C33=\"Efp\",H33,\"\"))","v":0},{"$f":"IF($C33=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B33)*I33),IF($C33=\"Efp\",I33,\"\"))","v":0},{"$f":"IF($C33=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B33)*J33),IF($C33=\"Efp\",J33,\"\"))","v":0},{"$f":"IF($C33=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B33)*K33),IF($C33=\"Efp\",K33,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP33:AS33,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D33=\"BT\",AF33*Balance!D$45,IF($D33=\"MT\",AF33*Balance!D$46,AF33*Balance!D$47))","v":0},{"$f":"IF($D33=\"BT\",AG33*Balance!E$45,IF($D33=\"MT\",AG33*Balance!E$46,AG33*Balance!E$47))","v":0},{"$f":"IF($D33=\"BT\",AH33*Balance!F$45,IF($D33=\"MT\",AH33*Balance!F$46,AH33*Balance!F$47))","v":0},{"$f":"IF($D33=\"BT\",AI33*Balance!G$45,IF($D33=\"MT\",AI33*Balance!G$46,AI33*Balance!G$47))","v":0},{"$f":"IF($D33=\"BT\",AJ33*Balance!H$45,IF($D33=\"MT\",AJ33*Balance!H$46,AJ33*Balance!H$47))","v":0},{"$f":"IF($D33=\"BT\",AK33*Balance!I$45,IF($D33=\"MT\",AK33*Balance!I$46,AK33*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX33:BA33,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D33=\"BT\",AN33*Balance!D$49,IF($D33=\"MT\",AN33*Balance!D$50,AN33*Balance!D$51))","v":0},{"$f":"IF($D33=\"BT\",AO33*Balance!E$49,IF($D33=\"MT\",AO33*Balance!E$50,AO33*Balance!E$51))","v":0},{"$f":"IF($D33=\"BT\",AP33*Balance!F$49,IF($D33=\"MT\",AP33*Balance!F$50,AP33*Balance!F$51))","v":0},{"$f":"IF($D33=\"BT\",AQ33*Balance!G$49,IF($D33=\"MT\",AQ33*Balance!G$50,AQ33*Balance!G$51))","v":0},{"$f":"IF($D33=\"BT\",AR33*Balance!H$49,IF($D33=\"MT\",AR33*Balance!H$50,AR33*Balance!H$51))","v":0},{"$f":"IF($D33=\"BT\",AS33*Balance!I$49,IF($D33=\"MT\",AS33*Balance!I$50,AS33*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF33:BI33,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!C116","v":"MTD"},{"$f":"+PremisaCosto!E116","v":"Et"},{"$f":"+PremisaCosto!B116","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z34:AC34,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C34=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B34)*F34),IF($C34=\"Ep\",F34,\"\"))","v":0},{"$f":"IF($C34=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B34)*G34),IF($C34=\"Ep\",G34,\"\"))","v":0},{"$f":"IF($C34=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B34)*H34),IF($C34=\"Ep\",H34,\"\"))","v":0},{"$f":"IF($C34=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B34)*I34),IF($C34=\"Ep\",I34,\"\"))","v":0},{"$f":"IF($C34=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B34)*J34),IF($C34=\"Ep\",J34,\"\"))","v":0},{"$f":"IF($C34=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B34)*K34),IF($C34=\"Ep\",K34,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH34:AK34,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C34=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B34)*F34),IF($C34=\"Efp\",F34,\"\"))","v":0},{"$f":"IF($C34=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B34)*G34),IF($C34=\"Efp\",G34,\"\"))","v":0},{"$f":"IF($C34=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B34)*H34),IF($C34=\"Efp\",H34,\"\"))","v":0},{"$f":"IF($C34=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B34)*I34),IF($C34=\"Efp\",I34,\"\"))","v":0},{"$f":"IF($C34=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B34)*J34),IF($C34=\"Efp\",J34,\"\"))","v":0},{"$f":"IF($C34=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B34)*K34),IF($C34=\"Efp\",K34,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP34:AS34,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D34=\"BT\",AF34*Balance!D$45,IF($D34=\"MT\",AF34*Balance!D$46,AF34*Balance!D$47))","v":0},{"$f":"IF($D34=\"BT\",AG34*Balance!E$45,IF($D34=\"MT\",AG34*Balance!E$46,AG34*Balance!E$47))","v":0},{"$f":"IF($D34=\"BT\",AH34*Balance!F$45,IF($D34=\"MT\",AH34*Balance!F$46,AH34*Balance!F$47))","v":0},{"$f":"IF($D34=\"BT\",AI34*Balance!G$45,IF($D34=\"MT\",AI34*Balance!G$46,AI34*Balance!G$47))","v":0},{"$f":"IF($D34=\"BT\",AJ34*Balance!H$45,IF($D34=\"MT\",AJ34*Balance!H$46,AJ34*Balance!H$47))","v":0},{"$f":"IF($D34=\"BT\",AK34*Balance!I$45,IF($D34=\"MT\",AK34*Balance!I$46,AK34*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX34:BA34,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D34=\"BT\",AN34*Balance!D$49,IF($D34=\"MT\",AN34*Balance!D$50,AN34*Balance!D$51))","v":0},{"$f":"IF($D34=\"BT\",AO34*Balance!E$49,IF($D34=\"MT\",AO34*Balance!E$50,AO34*Balance!E$51))","v":0},{"$f":"IF($D34=\"BT\",AP34*Balance!F$49,IF($D34=\"MT\",AP34*Balance!F$50,AP34*Balance!F$51))","v":0},{"$f":"IF($D34=\"BT\",AQ34*Balance!G$49,IF($D34=\"MT\",AQ34*Balance!G$50,AQ34*Balance!G$51))","v":0},{"$f":"IF($D34=\"BT\",AR34*Balance!H$49,IF($D34=\"MT\",AR34*Balance!H$50,AR34*Balance!H$51))","v":0},{"$f":"IF($D34=\"BT\",AS34*Balance!I$49,IF($D34=\"MT\",AS34*Balance!I$50,AS34*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF34:BI34,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!C117","v":"MTD"},{"$f":"+PremisaCosto!E117","v":"Et"},{"$f":"+PremisaCosto!B117","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z35:AC35,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C35=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B35)*F35),IF($C35=\"Ep\",F35,\"\"))","v":0},{"$f":"IF($C35=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B35)*G35),IF($C35=\"Ep\",G35,\"\"))","v":0},{"$f":"IF($C35=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B35)*H35),IF($C35=\"Ep\",H35,\"\"))","v":0},{"$f":"IF($C35=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B35)*I35),IF($C35=\"Ep\",I35,\"\"))","v":0},{"$f":"IF($C35=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B35)*J35),IF($C35=\"Ep\",J35,\"\"))","v":0},{"$f":"IF($C35=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B35)*K35),IF($C35=\"Ep\",K35,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH35:AK35,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C35=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B35)*F35),IF($C35=\"Efp\",F35,\"\"))","v":0},{"$f":"IF($C35=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B35)*G35),IF($C35=\"Efp\",G35,\"\"))","v":0},{"$f":"IF($C35=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B35)*H35),IF($C35=\"Efp\",H35,\"\"))","v":0},{"$f":"IF($C35=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B35)*I35),IF($C35=\"Efp\",I35,\"\"))","v":0},{"$f":"IF($C35=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B35)*J35),IF($C35=\"Efp\",J35,\"\"))","v":0},{"$f":"IF($C35=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B35)*K35),IF($C35=\"Efp\",K35,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP35:AS35,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D35=\"BT\",AF35*Balance!D$45,IF($D35=\"MT\",AF35*Balance!D$46,AF35*Balance!D$47))","v":0},{"$f":"IF($D35=\"BT\",AG35*Balance!E$45,IF($D35=\"MT\",AG35*Balance!E$46,AG35*Balance!E$47))","v":0},{"$f":"IF($D35=\"BT\",AH35*Balance!F$45,IF($D35=\"MT\",AH35*Balance!F$46,AH35*Balance!F$47))","v":0},{"$f":"IF($D35=\"BT\",AI35*Balance!G$45,IF($D35=\"MT\",AI35*Balance!G$46,AI35*Balance!G$47))","v":0},{"$f":"IF($D35=\"BT\",AJ35*Balance!H$45,IF($D35=\"MT\",AJ35*Balance!H$46,AJ35*Balance!H$47))","v":0},{"$f":"IF($D35=\"BT\",AK35*Balance!I$45,IF($D35=\"MT\",AK35*Balance!I$46,AK35*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX35:BA35,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D35=\"BT\",AN35*Balance!D$49,IF($D35=\"MT\",AN35*Balance!D$50,AN35*Balance!D$51))","v":0},{"$f":"IF($D35=\"BT\",AO35*Balance!E$49,IF($D35=\"MT\",AO35*Balance!E$50,AO35*Balance!E$51))","v":0},{"$f":"IF($D35=\"BT\",AP35*Balance!F$49,IF($D35=\"MT\",AP35*Balance!F$50,AP35*Balance!F$51))","v":0},{"$f":"IF($D35=\"BT\",AQ35*Balance!G$49,IF($D35=\"MT\",AQ35*Balance!G$50,AQ35*Balance!G$51))","v":0},{"$f":"IF($D35=\"BT\",AR35*Balance!H$49,IF($D35=\"MT\",AR35*Balance!H$50,AR35*Balance!H$51))","v":0},{"$f":"IF($D35=\"BT\",AS35*Balance!I$49,IF($D35=\"MT\",AS35*Balance!I$50,AS35*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF35:BI35,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!C118","v":"MTD"},{"$f":"+PremisaCosto!E118","v":"Et"},{"$f":"+PremisaCosto!B118","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z36:AC36,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C36=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B36)*F36),IF($C36=\"Ep\",F36,\"\"))","v":0},{"$f":"IF($C36=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B36)*G36),IF($C36=\"Ep\",G36,\"\"))","v":0},{"$f":"IF($C36=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B36)*H36),IF($C36=\"Ep\",H36,\"\"))","v":0},{"$f":"IF($C36=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B36)*I36),IF($C36=\"Ep\",I36,\"\"))","v":0},{"$f":"IF($C36=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B36)*J36),IF($C36=\"Ep\",J36,\"\"))","v":0},{"$f":"IF($C36=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B36)*K36),IF($C36=\"Ep\",K36,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH36:AK36,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C36=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B36)*F36),IF($C36=\"Efp\",F36,\"\"))","v":0},{"$f":"IF($C36=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B36)*G36),IF($C36=\"Efp\",G36,\"\"))","v":0},{"$f":"IF($C36=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B36)*H36),IF($C36=\"Efp\",H36,\"\"))","v":0},{"$f":"IF($C36=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B36)*I36),IF($C36=\"Efp\",I36,\"\"))","v":0},{"$f":"IF($C36=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B36)*J36),IF($C36=\"Efp\",J36,\"\"))","v":0},{"$f":"IF($C36=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B36)*K36),IF($C36=\"Efp\",K36,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP36:AS36,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D36=\"BT\",AF36*Balance!D$45,IF($D36=\"MT\",AF36*Balance!D$46,AF36*Balance!D$47))","v":0},{"$f":"IF($D36=\"BT\",AG36*Balance!E$45,IF($D36=\"MT\",AG36*Balance!E$46,AG36*Balance!E$47))","v":0},{"$f":"IF($D36=\"BT\",AH36*Balance!F$45,IF($D36=\"MT\",AH36*Balance!F$46,AH36*Balance!F$47))","v":0},{"$f":"IF($D36=\"BT\",AI36*Balance!G$45,IF($D36=\"MT\",AI36*Balance!G$46,AI36*Balance!G$47))","v":0},{"$f":"IF($D36=\"BT\",AJ36*Balance!H$45,IF($D36=\"MT\",AJ36*Balance!H$46,AJ36*Balance!H$47))","v":0},{"$f":"IF($D36=\"BT\",AK36*Balance!I$45,IF($D36=\"MT\",AK36*Balance!I$46,AK36*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX36:BA36,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D36=\"BT\",AN36*Balance!D$49,IF($D36=\"MT\",AN36*Balance!D$50,AN36*Balance!D$51))","v":0},{"$f":"IF($D36=\"BT\",AO36*Balance!E$49,IF($D36=\"MT\",AO36*Balance!E$50,AO36*Balance!E$51))","v":0},{"$f":"IF($D36=\"BT\",AP36*Balance!F$49,IF($D36=\"MT\",AP36*Balance!F$50,AP36*Balance!F$51))","v":0},{"$f":"IF($D36=\"BT\",AQ36*Balance!G$49,IF($D36=\"MT\",AQ36*Balance!G$50,AQ36*Balance!G$51))","v":0},{"$f":"IF($D36=\"BT\",AR36*Balance!H$49,IF($D36=\"MT\",AR36*Balance!H$50,AR36*Balance!H$51))","v":0},{"$f":"IF($D36=\"BT\",AS36*Balance!I$49,IF($D36=\"MT\",AS36*Balance!I$50,AS36*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF36:BI36,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!C119","v":"MTD"},{"$f":"+PremisaCosto!E119","v":"Et"},{"$f":"+PremisaCosto!B119","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z37:AC37,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C37=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B37)*F37),IF($C37=\"Ep\",F37,\"\"))","v":0},{"$f":"IF($C37=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B37)*G37),IF($C37=\"Ep\",G37,\"\"))","v":0},{"$f":"IF($C37=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B37)*H37),IF($C37=\"Ep\",H37,\"\"))","v":0},{"$f":"IF($C37=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B37)*I37),IF($C37=\"Ep\",I37,\"\"))","v":0},{"$f":"IF($C37=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B37)*J37),IF($C37=\"Ep\",J37,\"\"))","v":0},{"$f":"IF($C37=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B37)*K37),IF($C37=\"Ep\",K37,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH37:AK37,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C37=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B37)*F37),IF($C37=\"Efp\",F37,\"\"))","v":0},{"$f":"IF($C37=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B37)*G37),IF($C37=\"Efp\",G37,\"\"))","v":0},{"$f":"IF($C37=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B37)*H37),IF($C37=\"Efp\",H37,\"\"))","v":0},{"$f":"IF($C37=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B37)*I37),IF($C37=\"Efp\",I37,\"\"))","v":0},{"$f":"IF($C37=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B37)*J37),IF($C37=\"Efp\",J37,\"\"))","v":0},{"$f":"IF($C37=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B37)*K37),IF($C37=\"Efp\",K37,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP37:AS37,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D37=\"BT\",AF37*Balance!D$45,IF($D37=\"MT\",AF37*Balance!D$46,AF37*Balance!D$47))","v":0},{"$f":"IF($D37=\"BT\",AG37*Balance!E$45,IF($D37=\"MT\",AG37*Balance!E$46,AG37*Balance!E$47))","v":0},{"$f":"IF($D37=\"BT\",AH37*Balance!F$45,IF($D37=\"MT\",AH37*Balance!F$46,AH37*Balance!F$47))","v":0},{"$f":"IF($D37=\"BT\",AI37*Balance!G$45,IF($D37=\"MT\",AI37*Balance!G$46,AI37*Balance!G$47))","v":0},{"$f":"IF($D37=\"BT\",AJ37*Balance!H$45,IF($D37=\"MT\",AJ37*Balance!H$46,AJ37*Balance!H$47))","v":0},{"$f":"IF($D37=\"BT\",AK37*Balance!I$45,IF($D37=\"MT\",AK37*Balance!I$46,AK37*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX37:BA37,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D37=\"BT\",AN37*Balance!D$49,IF($D37=\"MT\",AN37*Balance!D$50,AN37*Balance!D$51))","v":0},{"$f":"IF($D37=\"BT\",AO37*Balance!E$49,IF($D37=\"MT\",AO37*Balance!E$50,AO37*Balance!E$51))","v":0},{"$f":"IF($D37=\"BT\",AP37*Balance!F$49,IF($D37=\"MT\",AP37*Balance!F$50,AP37*Balance!F$51))","v":0},{"$f":"IF($D37=\"BT\",AQ37*Balance!G$49,IF($D37=\"MT\",AQ37*Balance!G$50,AQ37*Balance!G$51))","v":0},{"$f":"IF($D37=\"BT\",AR37*Balance!H$49,IF($D37=\"MT\",AR37*Balance!H$50,AR37*Balance!H$51))","v":0},{"$f":"IF($D37=\"BT\",AS37*Balance!I$49,IF($D37=\"MT\",AS37*Balance!I$50,AS37*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF37:BI37,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!C120","v":"MTD"},{"$f":"+PremisaCosto!E120","v":"Et"},{"$f":"+PremisaCosto!B120","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z38:AC38,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C38=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B38)*F38),IF($C38=\"Ep\",F38,\"\"))","v":0},{"$f":"IF($C38=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B38)*G38),IF($C38=\"Ep\",G38,\"\"))","v":0},{"$f":"IF($C38=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B38)*H38),IF($C38=\"Ep\",H38,\"\"))","v":0},{"$f":"IF($C38=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B38)*I38),IF($C38=\"Ep\",I38,\"\"))","v":0},{"$f":"IF($C38=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B38)*J38),IF($C38=\"Ep\",J38,\"\"))","v":0},{"$f":"IF($C38=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B38)*K38),IF($C38=\"Ep\",K38,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH38:AK38,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C38=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B38)*F38),IF($C38=\"Efp\",F38,\"\"))","v":0},{"$f":"IF($C38=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B38)*G38),IF($C38=\"Efp\",G38,\"\"))","v":0},{"$f":"IF($C38=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B38)*H38),IF($C38=\"Efp\",H38,\"\"))","v":0},{"$f":"IF($C38=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B38)*I38),IF($C38=\"Efp\",I38,\"\"))","v":0},{"$f":"IF($C38=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B38)*J38),IF($C38=\"Efp\",J38,\"\"))","v":0},{"$f":"IF($C38=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B38)*K38),IF($C38=\"Efp\",K38,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP38:AS38,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D38=\"BT\",AF38*Balance!D$45,IF($D38=\"MT\",AF38*Balance!D$46,AF38*Balance!D$47))","v":0},{"$f":"IF($D38=\"BT\",AG38*Balance!E$45,IF($D38=\"MT\",AG38*Balance!E$46,AG38*Balance!E$47))","v":0},{"$f":"IF($D38=\"BT\",AH38*Balance!F$45,IF($D38=\"MT\",AH38*Balance!F$46,AH38*Balance!F$47))","v":0},{"$f":"IF($D38=\"BT\",AI38*Balance!G$45,IF($D38=\"MT\",AI38*Balance!G$46,AI38*Balance!G$47))","v":0},{"$f":"IF($D38=\"BT\",AJ38*Balance!H$45,IF($D38=\"MT\",AJ38*Balance!H$46,AJ38*Balance!H$47))","v":0},{"$f":"IF($D38=\"BT\",AK38*Balance!I$45,IF($D38=\"MT\",AK38*Balance!I$46,AK38*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX38:BA38,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D38=\"BT\",AN38*Balance!D$49,IF($D38=\"MT\",AN38*Balance!D$50,AN38*Balance!D$51))","v":0},{"$f":"IF($D38=\"BT\",AO38*Balance!E$49,IF($D38=\"MT\",AO38*Balance!E$50,AO38*Balance!E$51))","v":0},{"$f":"IF($D38=\"BT\",AP38*Balance!F$49,IF($D38=\"MT\",AP38*Balance!F$50,AP38*Balance!F$51))","v":0},{"$f":"IF($D38=\"BT\",AQ38*Balance!G$49,IF($D38=\"MT\",AQ38*Balance!G$50,AQ38*Balance!G$51))","v":0},{"$f":"IF($D38=\"BT\",AR38*Balance!H$49,IF($D38=\"MT\",AR38*Balance!H$50,AR38*Balance!H$51))","v":0},{"$f":"IF($D38=\"BT\",AS38*Balance!I$49,IF($D38=\"MT\",AS38*Balance!I$50,AS38*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF38:BI38,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!C121","v":"MTD"},{"$f":"+PremisaCosto!E121","v":"Et"},{"$f":"+PremisaCosto!B121","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z39:AC39,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C39=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B39)*F39),IF($C39=\"Ep\",F39,\"\"))","v":0},{"$f":"IF($C39=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B39)*G39),IF($C39=\"Ep\",G39,\"\"))","v":0},{"$f":"IF($C39=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B39)*H39),IF($C39=\"Ep\",H39,\"\"))","v":0},{"$f":"IF($C39=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B39)*I39),IF($C39=\"Ep\",I39,\"\"))","v":0},{"$f":"IF($C39=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B39)*J39),IF($C39=\"Ep\",J39,\"\"))","v":0},{"$f":"IF($C39=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B39)*K39),IF($C39=\"Ep\",K39,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH39:AK39,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C39=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B39)*F39),IF($C39=\"Efp\",F39,\"\"))","v":0},{"$f":"IF($C39=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B39)*G39),IF($C39=\"Efp\",G39,\"\"))","v":0},{"$f":"IF($C39=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B39)*H39),IF($C39=\"Efp\",H39,\"\"))","v":0},{"$f":"IF($C39=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B39)*I39),IF($C39=\"Efp\",I39,\"\"))","v":0},{"$f":"IF($C39=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B39)*J39),IF($C39=\"Efp\",J39,\"\"))","v":0},{"$f":"IF($C39=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B39)*K39),IF($C39=\"Efp\",K39,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP39:AS39,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D39=\"BT\",AF39*Balance!D$45,IF($D39=\"MT\",AF39*Balance!D$46,AF39*Balance!D$47))","v":0},{"$f":"IF($D39=\"BT\",AG39*Balance!E$45,IF($D39=\"MT\",AG39*Balance!E$46,AG39*Balance!E$47))","v":0},{"$f":"IF($D39=\"BT\",AH39*Balance!F$45,IF($D39=\"MT\",AH39*Balance!F$46,AH39*Balance!F$47))","v":0},{"$f":"IF($D39=\"BT\",AI39*Balance!G$45,IF($D39=\"MT\",AI39*Balance!G$46,AI39*Balance!G$47))","v":0},{"$f":"IF($D39=\"BT\",AJ39*Balance!H$45,IF($D39=\"MT\",AJ39*Balance!H$46,AJ39*Balance!H$47))","v":0},{"$f":"IF($D39=\"BT\",AK39*Balance!I$45,IF($D39=\"MT\",AK39*Balance!I$46,AK39*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX39:BA39,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D39=\"BT\",AN39*Balance!D$49,IF($D39=\"MT\",AN39*Balance!D$50,AN39*Balance!D$51))","v":0},{"$f":"IF($D39=\"BT\",AO39*Balance!E$49,IF($D39=\"MT\",AO39*Balance!E$50,AO39*Balance!E$51))","v":0},{"$f":"IF($D39=\"BT\",AP39*Balance!F$49,IF($D39=\"MT\",AP39*Balance!F$50,AP39*Balance!F$51))","v":0},{"$f":"IF($D39=\"BT\",AQ39*Balance!G$49,IF($D39=\"MT\",AQ39*Balance!G$50,AQ39*Balance!G$51))","v":0},{"$f":"IF($D39=\"BT\",AR39*Balance!H$49,IF($D39=\"MT\",AR39*Balance!H$50,AR39*Balance!H$51))","v":0},{"$f":"IF($D39=\"BT\",AS39*Balance!I$49,IF($D39=\"MT\",AS39*Balance!I$50,AS39*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF39:BI39,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!C122","v":"MTD"},{"$f":"+PremisaCosto!E122","v":"Et"},{"$f":"+PremisaCosto!B122","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z40:AC40,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C40=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B40)*F40),IF($C40=\"Ep\",F40,\"\"))","v":0},{"$f":"IF($C40=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B40)*G40),IF($C40=\"Ep\",G40,\"\"))","v":0},{"$f":"IF($C40=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B40)*H40),IF($C40=\"Ep\",H40,\"\"))","v":0},{"$f":"IF($C40=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B40)*I40),IF($C40=\"Ep\",I40,\"\"))","v":0},{"$f":"IF($C40=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B40)*J40),IF($C40=\"Ep\",J40,\"\"))","v":0},{"$f":"IF($C40=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B40)*K40),IF($C40=\"Ep\",K40,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH40:AK40,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C40=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B40)*F40),IF($C40=\"Efp\",F40,\"\"))","v":0},{"$f":"IF($C40=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B40)*G40),IF($C40=\"Efp\",G40,\"\"))","v":0},{"$f":"IF($C40=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B40)*H40),IF($C40=\"Efp\",H40,\"\"))","v":0},{"$f":"IF($C40=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B40)*I40),IF($C40=\"Efp\",I40,\"\"))","v":0},{"$f":"IF($C40=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B40)*J40),IF($C40=\"Efp\",J40,\"\"))","v":0},{"$f":"IF($C40=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B40)*K40),IF($C40=\"Efp\",K40,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP40:AS40,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D40=\"BT\",AF40*Balance!D$45,IF($D40=\"MT\",AF40*Balance!D$46,AF40*Balance!D$47))","v":0},{"$f":"IF($D40=\"BT\",AG40*Balance!E$45,IF($D40=\"MT\",AG40*Balance!E$46,AG40*Balance!E$47))","v":0},{"$f":"IF($D40=\"BT\",AH40*Balance!F$45,IF($D40=\"MT\",AH40*Balance!F$46,AH40*Balance!F$47))","v":0},{"$f":"IF($D40=\"BT\",AI40*Balance!G$45,IF($D40=\"MT\",AI40*Balance!G$46,AI40*Balance!G$47))","v":0},{"$f":"IF($D40=\"BT\",AJ40*Balance!H$45,IF($D40=\"MT\",AJ40*Balance!H$46,AJ40*Balance!H$47))","v":0},{"$f":"IF($D40=\"BT\",AK40*Balance!I$45,IF($D40=\"MT\",AK40*Balance!I$46,AK40*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX40:BA40,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D40=\"BT\",AN40*Balance!D$49,IF($D40=\"MT\",AN40*Balance!D$50,AN40*Balance!D$51))","v":0},{"$f":"IF($D40=\"BT\",AO40*Balance!E$49,IF($D40=\"MT\",AO40*Balance!E$50,AO40*Balance!E$51))","v":0},{"$f":"IF($D40=\"BT\",AP40*Balance!F$49,IF($D40=\"MT\",AP40*Balance!F$50,AP40*Balance!F$51))","v":0},{"$f":"IF($D40=\"BT\",AQ40*Balance!G$49,IF($D40=\"MT\",AQ40*Balance!G$50,AQ40*Balance!G$51))","v":0},{"$f":"IF($D40=\"BT\",AR40*Balance!H$49,IF($D40=\"MT\",AR40*Balance!H$50,AR40*Balance!H$51))","v":0},{"$f":"IF($D40=\"BT\",AS40*Balance!I$49,IF($D40=\"MT\",AS40*Balance!I$50,AS40*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF40:BI40,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!C123","v":"MTD"},{"$f":"+PremisaCosto!E123","v":"Et"},{"$f":"+PremisaCosto!B123","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z41:AC41,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C41=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B41)*F41),IF($C41=\"Ep\",F41,\"\"))","v":0},{"$f":"IF($C41=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B41)*G41),IF($C41=\"Ep\",G41,\"\"))","v":0},{"$f":"IF($C41=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B41)*H41),IF($C41=\"Ep\",H41,\"\"))","v":0},{"$f":"IF($C41=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B41)*I41),IF($C41=\"Ep\",I41,\"\"))","v":0},{"$f":"IF($C41=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B41)*J41),IF($C41=\"Ep\",J41,\"\"))","v":0},{"$f":"IF($C41=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B41)*K41),IF($C41=\"Ep\",K41,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH41:AK41,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C41=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B41)*F41),IF($C41=\"Efp\",F41,\"\"))","v":0},{"$f":"IF($C41=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B41)*G41),IF($C41=\"Efp\",G41,\"\"))","v":0},{"$f":"IF($C41=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B41)*H41),IF($C41=\"Efp\",H41,\"\"))","v":0},{"$f":"IF($C41=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B41)*I41),IF($C41=\"Efp\",I41,\"\"))","v":0},{"$f":"IF($C41=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B41)*J41),IF($C41=\"Efp\",J41,\"\"))","v":0},{"$f":"IF($C41=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B41)*K41),IF($C41=\"Efp\",K41,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP41:AS41,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D41=\"BT\",AF41*Balance!D$45,IF($D41=\"MT\",AF41*Balance!D$46,AF41*Balance!D$47))","v":0},{"$f":"IF($D41=\"BT\",AG41*Balance!E$45,IF($D41=\"MT\",AG41*Balance!E$46,AG41*Balance!E$47))","v":0},{"$f":"IF($D41=\"BT\",AH41*Balance!F$45,IF($D41=\"MT\",AH41*Balance!F$46,AH41*Balance!F$47))","v":0},{"$f":"IF($D41=\"BT\",AI41*Balance!G$45,IF($D41=\"MT\",AI41*Balance!G$46,AI41*Balance!G$47))","v":0},{"$f":"IF($D41=\"BT\",AJ41*Balance!H$45,IF($D41=\"MT\",AJ41*Balance!H$46,AJ41*Balance!H$47))","v":0},{"$f":"IF($D41=\"BT\",AK41*Balance!I$45,IF($D41=\"MT\",AK41*Balance!I$46,AK41*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX41:BA41,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D41=\"BT\",AN41*Balance!D$49,IF($D41=\"MT\",AN41*Balance!D$50,AN41*Balance!D$51))","v":0},{"$f":"IF($D41=\"BT\",AO41*Balance!E$49,IF($D41=\"MT\",AO41*Balance!E$50,AO41*Balance!E$51))","v":0},{"$f":"IF($D41=\"BT\",AP41*Balance!F$49,IF($D41=\"MT\",AP41*Balance!F$50,AP41*Balance!F$51))","v":0},{"$f":"IF($D41=\"BT\",AQ41*Balance!G$49,IF($D41=\"MT\",AQ41*Balance!G$50,AQ41*Balance!G$51))","v":0},{"$f":"IF($D41=\"BT\",AR41*Balance!H$49,IF($D41=\"MT\",AR41*Balance!H$50,AR41*Balance!H$51))","v":0},{"$f":"IF($D41=\"BT\",AS41*Balance!I$49,IF($D41=\"MT\",AS41*Balance!I$50,AS41*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF41:BI41,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!C124","v":"MTD"},{"$f":"+PremisaCosto!E124","v":"Et"},{"$f":"+PremisaCosto!B124","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z42:AC42,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C42=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B42)*F42),IF($C42=\"Ep\",F42,\"\"))","v":0},{"$f":"IF($C42=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B42)*G42),IF($C42=\"Ep\",G42,\"\"))","v":0},{"$f":"IF($C42=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B42)*H42),IF($C42=\"Ep\",H42,\"\"))","v":0},{"$f":"IF($C42=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B42)*I42),IF($C42=\"Ep\",I42,\"\"))","v":0},{"$f":"IF($C42=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B42)*J42),IF($C42=\"Ep\",J42,\"\"))","v":0},{"$f":"IF($C42=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B42)*K42),IF($C42=\"Ep\",K42,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH42:AK42,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C42=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B42)*F42),IF($C42=\"Efp\",F42,\"\"))","v":0},{"$f":"IF($C42=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B42)*G42),IF($C42=\"Efp\",G42,\"\"))","v":0},{"$f":"IF($C42=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B42)*H42),IF($C42=\"Efp\",H42,\"\"))","v":0},{"$f":"IF($C42=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B42)*I42),IF($C42=\"Efp\",I42,\"\"))","v":0},{"$f":"IF($C42=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B42)*J42),IF($C42=\"Efp\",J42,\"\"))","v":0},{"$f":"IF($C42=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B42)*K42),IF($C42=\"Efp\",K42,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP42:AS42,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D42=\"BT\",AF42*Balance!D$45,IF($D42=\"MT\",AF42*Balance!D$46,AF42*Balance!D$47))","v":0},{"$f":"IF($D42=\"BT\",AG42*Balance!E$45,IF($D42=\"MT\",AG42*Balance!E$46,AG42*Balance!E$47))","v":0},{"$f":"IF($D42=\"BT\",AH42*Balance!F$45,IF($D42=\"MT\",AH42*Balance!F$46,AH42*Balance!F$47))","v":0},{"$f":"IF($D42=\"BT\",AI42*Balance!G$45,IF($D42=\"MT\",AI42*Balance!G$46,AI42*Balance!G$47))","v":0},{"$f":"IF($D42=\"BT\",AJ42*Balance!H$45,IF($D42=\"MT\",AJ42*Balance!H$46,AJ42*Balance!H$47))","v":0},{"$f":"IF($D42=\"BT\",AK42*Balance!I$45,IF($D42=\"MT\",AK42*Balance!I$46,AK42*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX42:BA42,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D42=\"BT\",AN42*Balance!D$49,IF($D42=\"MT\",AN42*Balance!D$50,AN42*Balance!D$51))","v":0},{"$f":"IF($D42=\"BT\",AO42*Balance!E$49,IF($D42=\"MT\",AO42*Balance!E$50,AO42*Balance!E$51))","v":0},{"$f":"IF($D42=\"BT\",AP42*Balance!F$49,IF($D42=\"MT\",AP42*Balance!F$50,AP42*Balance!F$51))","v":0},{"$f":"IF($D42=\"BT\",AQ42*Balance!G$49,IF($D42=\"MT\",AQ42*Balance!G$50,AQ42*Balance!G$51))","v":0},{"$f":"IF($D42=\"BT\",AR42*Balance!H$49,IF($D42=\"MT\",AR42*Balance!H$50,AR42*Balance!H$51))","v":0},{"$f":"IF($D42=\"BT\",AS42*Balance!I$49,IF($D42=\"MT\",AS42*Balance!I$50,AS42*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF42:BI42,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!C125","v":0},{"$f":"+PremisaCosto!E125","v":0},{"$f":"+PremisaCosto!B125","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z43:AC43,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C43=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B43)*F43),IF($C43=\"Ep\",F43,\"\"))","v":""},{"$f":"IF($C43=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B43)*G43),IF($C43=\"Ep\",G43,\"\"))","v":""},{"$f":"IF($C43=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B43)*H43),IF($C43=\"Ep\",H43,\"\"))","v":""},{"$f":"IF($C43=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B43)*I43),IF($C43=\"Ep\",I43,\"\"))","v":""},{"$f":"IF($C43=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B43)*J43),IF($C43=\"Ep\",J43,\"\"))","v":""},{"$f":"IF($C43=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B43)*K43),IF($C43=\"Ep\",K43,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH43:AK43,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C43=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B43)*F43),IF($C43=\"Efp\",F43,\"\"))","v":""},{"$f":"IF($C43=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B43)*G43),IF($C43=\"Efp\",G43,\"\"))","v":""},{"$f":"IF($C43=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B43)*H43),IF($C43=\"Efp\",H43,\"\"))","v":""},{"$f":"IF($C43=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B43)*I43),IF($C43=\"Efp\",I43,\"\"))","v":""},{"$f":"IF($C43=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B43)*J43),IF($C43=\"Efp\",J43,\"\"))","v":""},{"$f":"IF($C43=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B43)*K43),IF($C43=\"Efp\",K43,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP43:AS43,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX43:BA43,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF43:BI43,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!C126","v":"MTD"},{"$f":"+PremisaCosto!E126","v":"Et"},{"$f":"+PremisaCosto!B126","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z44:AC44,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C44=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B44)*F44),IF($C44=\"Ep\",F44,\"\"))","v":0},{"$f":"IF($C44=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B44)*G44),IF($C44=\"Ep\",G44,\"\"))","v":0},{"$f":"IF($C44=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B44)*H44),IF($C44=\"Ep\",H44,\"\"))","v":0},{"$f":"IF($C44=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B44)*I44),IF($C44=\"Ep\",I44,\"\"))","v":0},{"$f":"IF($C44=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B44)*J44),IF($C44=\"Ep\",J44,\"\"))","v":0},{"$f":"IF($C44=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B44)*K44),IF($C44=\"Ep\",K44,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH44:AK44,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C44=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B44)*F44),IF($C44=\"Efp\",F44,\"\"))","v":0},{"$f":"IF($C44=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B44)*G44),IF($C44=\"Efp\",G44,\"\"))","v":0},{"$f":"IF($C44=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B44)*H44),IF($C44=\"Efp\",H44,\"\"))","v":0},{"$f":"IF($C44=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B44)*I44),IF($C44=\"Efp\",I44,\"\"))","v":0},{"$f":"IF($C44=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B44)*J44),IF($C44=\"Efp\",J44,\"\"))","v":0},{"$f":"IF($C44=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B44)*K44),IF($C44=\"Efp\",K44,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP44:AS44,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D44=\"BT\",AF44*Balance!D$45,IF($D44=\"MT\",AF44*Balance!D$46,AF44*Balance!D$47))","v":0},{"$f":"IF($D44=\"BT\",AG44*Balance!E$45,IF($D44=\"MT\",AG44*Balance!E$46,AG44*Balance!E$47))","v":0},{"$f":"IF($D44=\"BT\",AH44*Balance!F$45,IF($D44=\"MT\",AH44*Balance!F$46,AH44*Balance!F$47))","v":0},{"$f":"IF($D44=\"BT\",AI44*Balance!G$45,IF($D44=\"MT\",AI44*Balance!G$46,AI44*Balance!G$47))","v":0},{"$f":"IF($D44=\"BT\",AJ44*Balance!H$45,IF($D44=\"MT\",AJ44*Balance!H$46,AJ44*Balance!H$47))","v":0},{"$f":"IF($D44=\"BT\",AK44*Balance!I$45,IF($D44=\"MT\",AK44*Balance!I$46,AK44*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX44:BA44,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D44=\"BT\",AN44*Balance!D$49,IF($D44=\"MT\",AN44*Balance!D$50,AN44*Balance!D$51))","v":0},{"$f":"IF($D44=\"BT\",AO44*Balance!E$49,IF($D44=\"MT\",AO44*Balance!E$50,AO44*Balance!E$51))","v":0},{"$f":"IF($D44=\"BT\",AP44*Balance!F$49,IF($D44=\"MT\",AP44*Balance!F$50,AP44*Balance!F$51))","v":0},{"$f":"IF($D44=\"BT\",AQ44*Balance!G$49,IF($D44=\"MT\",AQ44*Balance!G$50,AQ44*Balance!G$51))","v":0},{"$f":"IF($D44=\"BT\",AR44*Balance!H$49,IF($D44=\"MT\",AR44*Balance!H$50,AR44*Balance!H$51))","v":0},{"$f":"IF($D44=\"BT\",AS44*Balance!I$49,IF($D44=\"MT\",AS44*Balance!I$50,AS44*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF44:BI44,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!C127","v":"MTD"},{"$f":"+PremisaCosto!E127","v":"Et"},{"$f":"+PremisaCosto!B127","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z45:AC45,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C45=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B45)*F45),IF($C45=\"Ep\",F45,\"\"))","v":0},{"$f":"IF($C45=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B45)*G45),IF($C45=\"Ep\",G45,\"\"))","v":0},{"$f":"IF($C45=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B45)*H45),IF($C45=\"Ep\",H45,\"\"))","v":0},{"$f":"IF($C45=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B45)*I45),IF($C45=\"Ep\",I45,\"\"))","v":0},{"$f":"IF($C45=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B45)*J45),IF($C45=\"Ep\",J45,\"\"))","v":0},{"$f":"IF($C45=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B45)*K45),IF($C45=\"Ep\",K45,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH45:AK45,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C45=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B45)*F45),IF($C45=\"Efp\",F45,\"\"))","v":0},{"$f":"IF($C45=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B45)*G45),IF($C45=\"Efp\",G45,\"\"))","v":0},{"$f":"IF($C45=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B45)*H45),IF($C45=\"Efp\",H45,\"\"))","v":0},{"$f":"IF($C45=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B45)*I45),IF($C45=\"Efp\",I45,\"\"))","v":0},{"$f":"IF($C45=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B45)*J45),IF($C45=\"Efp\",J45,\"\"))","v":0},{"$f":"IF($C45=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B45)*K45),IF($C45=\"Efp\",K45,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP45:AS45,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D45=\"BT\",AF45*Balance!D$45,IF($D45=\"MT\",AF45*Balance!D$46,AF45*Balance!D$47))","v":0},{"$f":"IF($D45=\"BT\",AG45*Balance!E$45,IF($D45=\"MT\",AG45*Balance!E$46,AG45*Balance!E$47))","v":0},{"$f":"IF($D45=\"BT\",AH45*Balance!F$45,IF($D45=\"MT\",AH45*Balance!F$46,AH45*Balance!F$47))","v":0},{"$f":"IF($D45=\"BT\",AI45*Balance!G$45,IF($D45=\"MT\",AI45*Balance!G$46,AI45*Balance!G$47))","v":0},{"$f":"IF($D45=\"BT\",AJ45*Balance!H$45,IF($D45=\"MT\",AJ45*Balance!H$46,AJ45*Balance!H$47))","v":0},{"$f":"IF($D45=\"BT\",AK45*Balance!I$45,IF($D45=\"MT\",AK45*Balance!I$46,AK45*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX45:BA45,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D45=\"BT\",AN45*Balance!D$49,IF($D45=\"MT\",AN45*Balance!D$50,AN45*Balance!D$51))","v":0},{"$f":"IF($D45=\"BT\",AO45*Balance!E$49,IF($D45=\"MT\",AO45*Balance!E$50,AO45*Balance!E$51))","v":0},{"$f":"IF($D45=\"BT\",AP45*Balance!F$49,IF($D45=\"MT\",AP45*Balance!F$50,AP45*Balance!F$51))","v":0},{"$f":"IF($D45=\"BT\",AQ45*Balance!G$49,IF($D45=\"MT\",AQ45*Balance!G$50,AQ45*Balance!G$51))","v":0},{"$f":"IF($D45=\"BT\",AR45*Balance!H$49,IF($D45=\"MT\",AR45*Balance!H$50,AR45*Balance!H$51))","v":0},{"$f":"IF($D45=\"BT\",AS45*Balance!I$49,IF($D45=\"MT\",AS45*Balance!I$50,AS45*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF45:BI45,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!C128","v":"MTD"},{"$f":"+PremisaCosto!E128","v":"Et"},{"$f":"+PremisaCosto!B128","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z46:AC46,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C46=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B46)*F46),IF($C46=\"Ep\",F46,\"\"))","v":0},{"$f":"IF($C46=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B46)*G46),IF($C46=\"Ep\",G46,\"\"))","v":0},{"$f":"IF($C46=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B46)*H46),IF($C46=\"Ep\",H46,\"\"))","v":0},{"$f":"IF($C46=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B46)*I46),IF($C46=\"Ep\",I46,\"\"))","v":0},{"$f":"IF($C46=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B46)*J46),IF($C46=\"Ep\",J46,\"\"))","v":0},{"$f":"IF($C46=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B46)*K46),IF($C46=\"Ep\",K46,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH46:AK46,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C46=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B46)*F46),IF($C46=\"Efp\",F46,\"\"))","v":0},{"$f":"IF($C46=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B46)*G46),IF($C46=\"Efp\",G46,\"\"))","v":0},{"$f":"IF($C46=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B46)*H46),IF($C46=\"Efp\",H46,\"\"))","v":0},{"$f":"IF($C46=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B46)*I46),IF($C46=\"Efp\",I46,\"\"))","v":0},{"$f":"IF($C46=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B46)*J46),IF($C46=\"Efp\",J46,\"\"))","v":0},{"$f":"IF($C46=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B46)*K46),IF($C46=\"Efp\",K46,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP46:AS46,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D46=\"BT\",AF46*Balance!D$45,IF($D46=\"MT\",AF46*Balance!D$46,AF46*Balance!D$47))","v":0},{"$f":"IF($D46=\"BT\",AG46*Balance!E$45,IF($D46=\"MT\",AG46*Balance!E$46,AG46*Balance!E$47))","v":0},{"$f":"IF($D46=\"BT\",AH46*Balance!F$45,IF($D46=\"MT\",AH46*Balance!F$46,AH46*Balance!F$47))","v":0},{"$f":"IF($D46=\"BT\",AI46*Balance!G$45,IF($D46=\"MT\",AI46*Balance!G$46,AI46*Balance!G$47))","v":0},{"$f":"IF($D46=\"BT\",AJ46*Balance!H$45,IF($D46=\"MT\",AJ46*Balance!H$46,AJ46*Balance!H$47))","v":0},{"$f":"IF($D46=\"BT\",AK46*Balance!I$45,IF($D46=\"MT\",AK46*Balance!I$46,AK46*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX46:BA46,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D46=\"BT\",AN46*Balance!D$49,IF($D46=\"MT\",AN46*Balance!D$50,AN46*Balance!D$51))","v":0},{"$f":"IF($D46=\"BT\",AO46*Balance!E$49,IF($D46=\"MT\",AO46*Balance!E$50,AO46*Balance!E$51))","v":0},{"$f":"IF($D46=\"BT\",AP46*Balance!F$49,IF($D46=\"MT\",AP46*Balance!F$50,AP46*Balance!F$51))","v":0},{"$f":"IF($D46=\"BT\",AQ46*Balance!G$49,IF($D46=\"MT\",AQ46*Balance!G$50,AQ46*Balance!G$51))","v":0},{"$f":"IF($D46=\"BT\",AR46*Balance!H$49,IF($D46=\"MT\",AR46*Balance!H$50,AR46*Balance!H$51))","v":0},{"$f":"IF($D46=\"BT\",AS46*Balance!I$49,IF($D46=\"MT\",AS46*Balance!I$50,AS46*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF46:BI46,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!C129","v":"MTD"},{"$f":"+PremisaCosto!E129","v":"Et"},{"$f":"+PremisaCosto!B129","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z47:AC47,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C47=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B47)*F47),IF($C47=\"Ep\",F47,\"\"))","v":0},{"$f":"IF($C47=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B47)*G47),IF($C47=\"Ep\",G47,\"\"))","v":0},{"$f":"IF($C47=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B47)*H47),IF($C47=\"Ep\",H47,\"\"))","v":0},{"$f":"IF($C47=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B47)*I47),IF($C47=\"Ep\",I47,\"\"))","v":0},{"$f":"IF($C47=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B47)*J47),IF($C47=\"Ep\",J47,\"\"))","v":0},{"$f":"IF($C47=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B47)*K47),IF($C47=\"Ep\",K47,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH47:AK47,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C47=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B47)*F47),IF($C47=\"Efp\",F47,\"\"))","v":0},{"$f":"IF($C47=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B47)*G47),IF($C47=\"Efp\",G47,\"\"))","v":0},{"$f":"IF($C47=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B47)*H47),IF($C47=\"Efp\",H47,\"\"))","v":0},{"$f":"IF($C47=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B47)*I47),IF($C47=\"Efp\",I47,\"\"))","v":0},{"$f":"IF($C47=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B47)*J47),IF($C47=\"Efp\",J47,\"\"))","v":0},{"$f":"IF($C47=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B47)*K47),IF($C47=\"Efp\",K47,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP47:AS47,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D47=\"BT\",AF47*Balance!D$45,IF($D47=\"MT\",AF47*Balance!D$46,AF47*Balance!D$47))","v":0},{"$f":"IF($D47=\"BT\",AG47*Balance!E$45,IF($D47=\"MT\",AG47*Balance!E$46,AG47*Balance!E$47))","v":0},{"$f":"IF($D47=\"BT\",AH47*Balance!F$45,IF($D47=\"MT\",AH47*Balance!F$46,AH47*Balance!F$47))","v":0},{"$f":"IF($D47=\"BT\",AI47*Balance!G$45,IF($D47=\"MT\",AI47*Balance!G$46,AI47*Balance!G$47))","v":0},{"$f":"IF($D47=\"BT\",AJ47*Balance!H$45,IF($D47=\"MT\",AJ47*Balance!H$46,AJ47*Balance!H$47))","v":0},{"$f":"IF($D47=\"BT\",AK47*Balance!I$45,IF($D47=\"MT\",AK47*Balance!I$46,AK47*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX47:BA47,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D47=\"BT\",AN47*Balance!D$49,IF($D47=\"MT\",AN47*Balance!D$50,AN47*Balance!D$51))","v":0},{"$f":"IF($D47=\"BT\",AO47*Balance!E$49,IF($D47=\"MT\",AO47*Balance!E$50,AO47*Balance!E$51))","v":0},{"$f":"IF($D47=\"BT\",AP47*Balance!F$49,IF($D47=\"MT\",AP47*Balance!F$50,AP47*Balance!F$51))","v":0},{"$f":"IF($D47=\"BT\",AQ47*Balance!G$49,IF($D47=\"MT\",AQ47*Balance!G$50,AQ47*Balance!G$51))","v":0},{"$f":"IF($D47=\"BT\",AR47*Balance!H$49,IF($D47=\"MT\",AR47*Balance!H$50,AR47*Balance!H$51))","v":0},{"$f":"IF($D47=\"BT\",AS47*Balance!I$49,IF($D47=\"MT\",AS47*Balance!I$50,AS47*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF47:BI47,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!C130","v":"MTD"},{"$f":"+PremisaCosto!E130","v":"Et"},{"$f":"+PremisaCosto!B130","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z48:AC48,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C48=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B48)*F48),IF($C48=\"Ep\",F48,\"\"))","v":0},{"$f":"IF($C48=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B48)*G48),IF($C48=\"Ep\",G48,\"\"))","v":0},{"$f":"IF($C48=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B48)*H48),IF($C48=\"Ep\",H48,\"\"))","v":0},{"$f":"IF($C48=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B48)*I48),IF($C48=\"Ep\",I48,\"\"))","v":0},{"$f":"IF($C48=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B48)*J48),IF($C48=\"Ep\",J48,\"\"))","v":0},{"$f":"IF($C48=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B48)*K48),IF($C48=\"Ep\",K48,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH48:AK48,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C48=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B48)*F48),IF($C48=\"Efp\",F48,\"\"))","v":0},{"$f":"IF($C48=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B48)*G48),IF($C48=\"Efp\",G48,\"\"))","v":0},{"$f":"IF($C48=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B48)*H48),IF($C48=\"Efp\",H48,\"\"))","v":0},{"$f":"IF($C48=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B48)*I48),IF($C48=\"Efp\",I48,\"\"))","v":0},{"$f":"IF($C48=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B48)*J48),IF($C48=\"Efp\",J48,\"\"))","v":0},{"$f":"IF($C48=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B48)*K48),IF($C48=\"Efp\",K48,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP48:AS48,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D48=\"BT\",AF48*Balance!D$45,IF($D48=\"MT\",AF48*Balance!D$46,AF48*Balance!D$47))","v":0},{"$f":"IF($D48=\"BT\",AG48*Balance!E$45,IF($D48=\"MT\",AG48*Balance!E$46,AG48*Balance!E$47))","v":0},{"$f":"IF($D48=\"BT\",AH48*Balance!F$45,IF($D48=\"MT\",AH48*Balance!F$46,AH48*Balance!F$47))","v":0},{"$f":"IF($D48=\"BT\",AI48*Balance!G$45,IF($D48=\"MT\",AI48*Balance!G$46,AI48*Balance!G$47))","v":0},{"$f":"IF($D48=\"BT\",AJ48*Balance!H$45,IF($D48=\"MT\",AJ48*Balance!H$46,AJ48*Balance!H$47))","v":0},{"$f":"IF($D48=\"BT\",AK48*Balance!I$45,IF($D48=\"MT\",AK48*Balance!I$46,AK48*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX48:BA48,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D48=\"BT\",AN48*Balance!D$49,IF($D48=\"MT\",AN48*Balance!D$50,AN48*Balance!D$51))","v":0},{"$f":"IF($D48=\"BT\",AO48*Balance!E$49,IF($D48=\"MT\",AO48*Balance!E$50,AO48*Balance!E$51))","v":0},{"$f":"IF($D48=\"BT\",AP48*Balance!F$49,IF($D48=\"MT\",AP48*Balance!F$50,AP48*Balance!F$51))","v":0},{"$f":"IF($D48=\"BT\",AQ48*Balance!G$49,IF($D48=\"MT\",AQ48*Balance!G$50,AQ48*Balance!G$51))","v":0},{"$f":"IF($D48=\"BT\",AR48*Balance!H$49,IF($D48=\"MT\",AR48*Balance!H$50,AR48*Balance!H$51))","v":0},{"$f":"IF($D48=\"BT\",AS48*Balance!I$49,IF($D48=\"MT\",AS48*Balance!I$50,AS48*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF48:BI48,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!C131","v":"MTD"},{"$f":"+PremisaCosto!E131","v":"Et"},{"$f":"+PremisaCosto!B131","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z49:AC49,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C49=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B49)*F49),IF($C49=\"Ep\",F49,\"\"))","v":0},{"$f":"IF($C49=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B49)*G49),IF($C49=\"Ep\",G49,\"\"))","v":0},{"$f":"IF($C49=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B49)*H49),IF($C49=\"Ep\",H49,\"\"))","v":0},{"$f":"IF($C49=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B49)*I49),IF($C49=\"Ep\",I49,\"\"))","v":0},{"$f":"IF($C49=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B49)*J49),IF($C49=\"Ep\",J49,\"\"))","v":0},{"$f":"IF($C49=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B49)*K49),IF($C49=\"Ep\",K49,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH49:AK49,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C49=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B49)*F49),IF($C49=\"Efp\",F49,\"\"))","v":0},{"$f":"IF($C49=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B49)*G49),IF($C49=\"Efp\",G49,\"\"))","v":0},{"$f":"IF($C49=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B49)*H49),IF($C49=\"Efp\",H49,\"\"))","v":0},{"$f":"IF($C49=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B49)*I49),IF($C49=\"Efp\",I49,\"\"))","v":0},{"$f":"IF($C49=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B49)*J49),IF($C49=\"Efp\",J49,\"\"))","v":0},{"$f":"IF($C49=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B49)*K49),IF($C49=\"Efp\",K49,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP49:AS49,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D49=\"BT\",AF49*Balance!D$45,IF($D49=\"MT\",AF49*Balance!D$46,AF49*Balance!D$47))","v":0},{"$f":"IF($D49=\"BT\",AG49*Balance!E$45,IF($D49=\"MT\",AG49*Balance!E$46,AG49*Balance!E$47))","v":0},{"$f":"IF($D49=\"BT\",AH49*Balance!F$45,IF($D49=\"MT\",AH49*Balance!F$46,AH49*Balance!F$47))","v":0},{"$f":"IF($D49=\"BT\",AI49*Balance!G$45,IF($D49=\"MT\",AI49*Balance!G$46,AI49*Balance!G$47))","v":0},{"$f":"IF($D49=\"BT\",AJ49*Balance!H$45,IF($D49=\"MT\",AJ49*Balance!H$46,AJ49*Balance!H$47))","v":0},{"$f":"IF($D49=\"BT\",AK49*Balance!I$45,IF($D49=\"MT\",AK49*Balance!I$46,AK49*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX49:BA49,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D49=\"BT\",AN49*Balance!D$49,IF($D49=\"MT\",AN49*Balance!D$50,AN49*Balance!D$51))","v":0},{"$f":"IF($D49=\"BT\",AO49*Balance!E$49,IF($D49=\"MT\",AO49*Balance!E$50,AO49*Balance!E$51))","v":0},{"$f":"IF($D49=\"BT\",AP49*Balance!F$49,IF($D49=\"MT\",AP49*Balance!F$50,AP49*Balance!F$51))","v":0},{"$f":"IF($D49=\"BT\",AQ49*Balance!G$49,IF($D49=\"MT\",AQ49*Balance!G$50,AQ49*Balance!G$51))","v":0},{"$f":"IF($D49=\"BT\",AR49*Balance!H$49,IF($D49=\"MT\",AR49*Balance!H$50,AR49*Balance!H$51))","v":0},{"$f":"IF($D49=\"BT\",AS49*Balance!I$49,IF($D49=\"MT\",AS49*Balance!I$50,AS49*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF49:BI49,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!C132","v":"MTD"},{"$f":"+PremisaCosto!E132","v":"Et"},{"$f":"+PremisaCosto!B132","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z50:AC50,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C50=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B50)*F50),IF($C50=\"Ep\",F50,\"\"))","v":0},{"$f":"IF($C50=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B50)*G50),IF($C50=\"Ep\",G50,\"\"))","v":0},{"$f":"IF($C50=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B50)*H50),IF($C50=\"Ep\",H50,\"\"))","v":0},{"$f":"IF($C50=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B50)*I50),IF($C50=\"Ep\",I50,\"\"))","v":0},{"$f":"IF($C50=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B50)*J50),IF($C50=\"Ep\",J50,\"\"))","v":0},{"$f":"IF($C50=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B50)*K50),IF($C50=\"Ep\",K50,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH50:AK50,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C50=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B50)*F50),IF($C50=\"Efp\",F50,\"\"))","v":0},{"$f":"IF($C50=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B50)*G50),IF($C50=\"Efp\",G50,\"\"))","v":0},{"$f":"IF($C50=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B50)*H50),IF($C50=\"Efp\",H50,\"\"))","v":0},{"$f":"IF($C50=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B50)*I50),IF($C50=\"Efp\",I50,\"\"))","v":0},{"$f":"IF($C50=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B50)*J50),IF($C50=\"Efp\",J50,\"\"))","v":0},{"$f":"IF($C50=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B50)*K50),IF($C50=\"Efp\",K50,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP50:AS50,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D50=\"BT\",AF50*Balance!D$45,IF($D50=\"MT\",AF50*Balance!D$46,AF50*Balance!D$47))","v":0},{"$f":"IF($D50=\"BT\",AG50*Balance!E$45,IF($D50=\"MT\",AG50*Balance!E$46,AG50*Balance!E$47))","v":0},{"$f":"IF($D50=\"BT\",AH50*Balance!F$45,IF($D50=\"MT\",AH50*Balance!F$46,AH50*Balance!F$47))","v":0},{"$f":"IF($D50=\"BT\",AI50*Balance!G$45,IF($D50=\"MT\",AI50*Balance!G$46,AI50*Balance!G$47))","v":0},{"$f":"IF($D50=\"BT\",AJ50*Balance!H$45,IF($D50=\"MT\",AJ50*Balance!H$46,AJ50*Balance!H$47))","v":0},{"$f":"IF($D50=\"BT\",AK50*Balance!I$45,IF($D50=\"MT\",AK50*Balance!I$46,AK50*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX50:BA50,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D50=\"BT\",AN50*Balance!D$49,IF($D50=\"MT\",AN50*Balance!D$50,AN50*Balance!D$51))","v":0},{"$f":"IF($D50=\"BT\",AO50*Balance!E$49,IF($D50=\"MT\",AO50*Balance!E$50,AO50*Balance!E$51))","v":0},{"$f":"IF($D50=\"BT\",AP50*Balance!F$49,IF($D50=\"MT\",AP50*Balance!F$50,AP50*Balance!F$51))","v":0},{"$f":"IF($D50=\"BT\",AQ50*Balance!G$49,IF($D50=\"MT\",AQ50*Balance!G$50,AQ50*Balance!G$51))","v":0},{"$f":"IF($D50=\"BT\",AR50*Balance!H$49,IF($D50=\"MT\",AR50*Balance!H$50,AR50*Balance!H$51))","v":0},{"$f":"IF($D50=\"BT\",AS50*Balance!I$49,IF($D50=\"MT\",AS50*Balance!I$50,AS50*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF50:BI50,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!C133","v":"MTD"},{"$f":"+PremisaCosto!E133","v":"Et"},{"$f":"+PremisaCosto!B133","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z51:AC51,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C51=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B51)*F51),IF($C51=\"Ep\",F51,\"\"))","v":0},{"$f":"IF($C51=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B51)*G51),IF($C51=\"Ep\",G51,\"\"))","v":0},{"$f":"IF($C51=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B51)*H51),IF($C51=\"Ep\",H51,\"\"))","v":0},{"$f":"IF($C51=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B51)*I51),IF($C51=\"Ep\",I51,\"\"))","v":0},{"$f":"IF($C51=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B51)*J51),IF($C51=\"Ep\",J51,\"\"))","v":0},{"$f":"IF($C51=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B51)*K51),IF($C51=\"Ep\",K51,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH51:AK51,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C51=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B51)*F51),IF($C51=\"Efp\",F51,\"\"))","v":0},{"$f":"IF($C51=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B51)*G51),IF($C51=\"Efp\",G51,\"\"))","v":0},{"$f":"IF($C51=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B51)*H51),IF($C51=\"Efp\",H51,\"\"))","v":0},{"$f":"IF($C51=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B51)*I51),IF($C51=\"Efp\",I51,\"\"))","v":0},{"$f":"IF($C51=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B51)*J51),IF($C51=\"Efp\",J51,\"\"))","v":0},{"$f":"IF($C51=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B51)*K51),IF($C51=\"Efp\",K51,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP51:AS51,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D51=\"BT\",AF51*Balance!D$45,IF($D51=\"MT\",AF51*Balance!D$46,AF51*Balance!D$47))","v":0},{"$f":"IF($D51=\"BT\",AG51*Balance!E$45,IF($D51=\"MT\",AG51*Balance!E$46,AG51*Balance!E$47))","v":0},{"$f":"IF($D51=\"BT\",AH51*Balance!F$45,IF($D51=\"MT\",AH51*Balance!F$46,AH51*Balance!F$47))","v":0},{"$f":"IF($D51=\"BT\",AI51*Balance!G$45,IF($D51=\"MT\",AI51*Balance!G$46,AI51*Balance!G$47))","v":0},{"$f":"IF($D51=\"BT\",AJ51*Balance!H$45,IF($D51=\"MT\",AJ51*Balance!H$46,AJ51*Balance!H$47))","v":0},{"$f":"IF($D51=\"BT\",AK51*Balance!I$45,IF($D51=\"MT\",AK51*Balance!I$46,AK51*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX51:BA51,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D51=\"BT\",AN51*Balance!D$49,IF($D51=\"MT\",AN51*Balance!D$50,AN51*Balance!D$51))","v":0},{"$f":"IF($D51=\"BT\",AO51*Balance!E$49,IF($D51=\"MT\",AO51*Balance!E$50,AO51*Balance!E$51))","v":0},{"$f":"IF($D51=\"BT\",AP51*Balance!F$49,IF($D51=\"MT\",AP51*Balance!F$50,AP51*Balance!F$51))","v":0},{"$f":"IF($D51=\"BT\",AQ51*Balance!G$49,IF($D51=\"MT\",AQ51*Balance!G$50,AQ51*Balance!G$51))","v":0},{"$f":"IF($D51=\"BT\",AR51*Balance!H$49,IF($D51=\"MT\",AR51*Balance!H$50,AR51*Balance!H$51))","v":0},{"$f":"IF($D51=\"BT\",AS51*Balance!I$49,IF($D51=\"MT\",AS51*Balance!I$50,AS51*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF51:BI51,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!C134","v":"MTD"},{"$f":"+PremisaCosto!E134","v":"Et"},{"$f":"+PremisaCosto!B134","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z52:AC52,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C52=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B52)*F52),IF($C52=\"Ep\",F52,\"\"))","v":0},{"$f":"IF($C52=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B52)*G52),IF($C52=\"Ep\",G52,\"\"))","v":0},{"$f":"IF($C52=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B52)*H52),IF($C52=\"Ep\",H52,\"\"))","v":0},{"$f":"IF($C52=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B52)*I52),IF($C52=\"Ep\",I52,\"\"))","v":0},{"$f":"IF($C52=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B52)*J52),IF($C52=\"Ep\",J52,\"\"))","v":0},{"$f":"IF($C52=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B52)*K52),IF($C52=\"Ep\",K52,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH52:AK52,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C52=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B52)*F52),IF($C52=\"Efp\",F52,\"\"))","v":0},{"$f":"IF($C52=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B52)*G52),IF($C52=\"Efp\",G52,\"\"))","v":0},{"$f":"IF($C52=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B52)*H52),IF($C52=\"Efp\",H52,\"\"))","v":0},{"$f":"IF($C52=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B52)*I52),IF($C52=\"Efp\",I52,\"\"))","v":0},{"$f":"IF($C52=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B52)*J52),IF($C52=\"Efp\",J52,\"\"))","v":0},{"$f":"IF($C52=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B52)*K52),IF($C52=\"Efp\",K52,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP52:AS52,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D52=\"BT\",AF52*Balance!D$45,IF($D52=\"MT\",AF52*Balance!D$46,AF52*Balance!D$47))","v":0},{"$f":"IF($D52=\"BT\",AG52*Balance!E$45,IF($D52=\"MT\",AG52*Balance!E$46,AG52*Balance!E$47))","v":0},{"$f":"IF($D52=\"BT\",AH52*Balance!F$45,IF($D52=\"MT\",AH52*Balance!F$46,AH52*Balance!F$47))","v":0},{"$f":"IF($D52=\"BT\",AI52*Balance!G$45,IF($D52=\"MT\",AI52*Balance!G$46,AI52*Balance!G$47))","v":0},{"$f":"IF($D52=\"BT\",AJ52*Balance!H$45,IF($D52=\"MT\",AJ52*Balance!H$46,AJ52*Balance!H$47))","v":0},{"$f":"IF($D52=\"BT\",AK52*Balance!I$45,IF($D52=\"MT\",AK52*Balance!I$46,AK52*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX52:BA52,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D52=\"BT\",AN52*Balance!D$49,IF($D52=\"MT\",AN52*Balance!D$50,AN52*Balance!D$51))","v":0},{"$f":"IF($D52=\"BT\",AO52*Balance!E$49,IF($D52=\"MT\",AO52*Balance!E$50,AO52*Balance!E$51))","v":0},{"$f":"IF($D52=\"BT\",AP52*Balance!F$49,IF($D52=\"MT\",AP52*Balance!F$50,AP52*Balance!F$51))","v":0},{"$f":"IF($D52=\"BT\",AQ52*Balance!G$49,IF($D52=\"MT\",AQ52*Balance!G$50,AQ52*Balance!G$51))","v":0},{"$f":"IF($D52=\"BT\",AR52*Balance!H$49,IF($D52=\"MT\",AR52*Balance!H$50,AR52*Balance!H$51))","v":0},{"$f":"IF($D52=\"BT\",AS52*Balance!I$49,IF($D52=\"MT\",AS52*Balance!I$50,AS52*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF52:BI52,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!C135","v":"MTD"},{"$f":"+PremisaCosto!E135","v":"Et"},{"$f":"+PremisaCosto!B135","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z53:AC53,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C53=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B53)*F53),IF($C53=\"Ep\",F53,\"\"))","v":0},{"$f":"IF($C53=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B53)*G53),IF($C53=\"Ep\",G53,\"\"))","v":0},{"$f":"IF($C53=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B53)*H53),IF($C53=\"Ep\",H53,\"\"))","v":0},{"$f":"IF($C53=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B53)*I53),IF($C53=\"Ep\",I53,\"\"))","v":0},{"$f":"IF($C53=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B53)*J53),IF($C53=\"Ep\",J53,\"\"))","v":0},{"$f":"IF($C53=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B53)*K53),IF($C53=\"Ep\",K53,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH53:AK53,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C53=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B53)*F53),IF($C53=\"Efp\",F53,\"\"))","v":0},{"$f":"IF($C53=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B53)*G53),IF($C53=\"Efp\",G53,\"\"))","v":0},{"$f":"IF($C53=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B53)*H53),IF($C53=\"Efp\",H53,\"\"))","v":0},{"$f":"IF($C53=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B53)*I53),IF($C53=\"Efp\",I53,\"\"))","v":0},{"$f":"IF($C53=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B53)*J53),IF($C53=\"Efp\",J53,\"\"))","v":0},{"$f":"IF($C53=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B53)*K53),IF($C53=\"Efp\",K53,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP53:AS53,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D53=\"BT\",AF53*Balance!D$45,IF($D53=\"MT\",AF53*Balance!D$46,AF53*Balance!D$47))","v":0},{"$f":"IF($D53=\"BT\",AG53*Balance!E$45,IF($D53=\"MT\",AG53*Balance!E$46,AG53*Balance!E$47))","v":0},{"$f":"IF($D53=\"BT\",AH53*Balance!F$45,IF($D53=\"MT\",AH53*Balance!F$46,AH53*Balance!F$47))","v":0},{"$f":"IF($D53=\"BT\",AI53*Balance!G$45,IF($D53=\"MT\",AI53*Balance!G$46,AI53*Balance!G$47))","v":0},{"$f":"IF($D53=\"BT\",AJ53*Balance!H$45,IF($D53=\"MT\",AJ53*Balance!H$46,AJ53*Balance!H$47))","v":0},{"$f":"IF($D53=\"BT\",AK53*Balance!I$45,IF($D53=\"MT\",AK53*Balance!I$46,AK53*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX53:BA53,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D53=\"BT\",AN53*Balance!D$49,IF($D53=\"MT\",AN53*Balance!D$50,AN53*Balance!D$51))","v":0},{"$f":"IF($D53=\"BT\",AO53*Balance!E$49,IF($D53=\"MT\",AO53*Balance!E$50,AO53*Balance!E$51))","v":0},{"$f":"IF($D53=\"BT\",AP53*Balance!F$49,IF($D53=\"MT\",AP53*Balance!F$50,AP53*Balance!F$51))","v":0},{"$f":"IF($D53=\"BT\",AQ53*Balance!G$49,IF($D53=\"MT\",AQ53*Balance!G$50,AQ53*Balance!G$51))","v":0},{"$f":"IF($D53=\"BT\",AR53*Balance!H$49,IF($D53=\"MT\",AR53*Balance!H$50,AR53*Balance!H$51))","v":0},{"$f":"IF($D53=\"BT\",AS53*Balance!I$49,IF($D53=\"MT\",AS53*Balance!I$50,AS53*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF53:BI53,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!C136","v":0},{"$f":"+PremisaCosto!E136","v":0},{"$f":"+PremisaCosto!B136","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z54:AC54,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C54=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B54)*F54),IF($C54=\"Ep\",F54,\"\"))","v":""},{"$f":"IF($C54=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B54)*G54),IF($C54=\"Ep\",G54,\"\"))","v":""},{"$f":"IF($C54=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B54)*H54),IF($C54=\"Ep\",H54,\"\"))","v":""},{"$f":"IF($C54=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B54)*I54),IF($C54=\"Ep\",I54,\"\"))","v":""},{"$f":"IF($C54=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B54)*J54),IF($C54=\"Ep\",J54,\"\"))","v":""},{"$f":"IF($C54=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B54)*K54),IF($C54=\"Ep\",K54,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH54:AK54,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C54=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B54)*F54),IF($C54=\"Efp\",F54,\"\"))","v":""},{"$f":"IF($C54=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B54)*G54),IF($C54=\"Efp\",G54,\"\"))","v":""},{"$f":"IF($C54=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B54)*H54),IF($C54=\"Efp\",H54,\"\"))","v":""},{"$f":"IF($C54=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B54)*I54),IF($C54=\"Efp\",I54,\"\"))","v":""},{"$f":"IF($C54=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B54)*J54),IF($C54=\"Efp\",J54,\"\"))","v":""},{"$f":"IF($C54=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B54)*K54),IF($C54=\"Efp\",K54,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP54:AS54,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX54:BA54,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF54:BI54,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!C137","v":"MTD"},{"$f":"+PremisaCosto!E137","v":"Et"},{"$f":"+PremisaCosto!B137","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z55:AC55,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C55=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B55)*F55),IF($C55=\"Ep\",F55,\"\"))","v":0},{"$f":"IF($C55=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B55)*G55),IF($C55=\"Ep\",G55,\"\"))","v":0},{"$f":"IF($C55=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B55)*H55),IF($C55=\"Ep\",H55,\"\"))","v":0},{"$f":"IF($C55=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B55)*I55),IF($C55=\"Ep\",I55,\"\"))","v":0},{"$f":"IF($C55=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B55)*J55),IF($C55=\"Ep\",J55,\"\"))","v":0},{"$f":"IF($C55=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B55)*K55),IF($C55=\"Ep\",K55,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH55:AK55,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C55=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B55)*F55),IF($C55=\"Efp\",F55,\"\"))","v":0},{"$f":"IF($C55=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B55)*G55),IF($C55=\"Efp\",G55,\"\"))","v":0},{"$f":"IF($C55=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B55)*H55),IF($C55=\"Efp\",H55,\"\"))","v":0},{"$f":"IF($C55=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B55)*I55),IF($C55=\"Efp\",I55,\"\"))","v":0},{"$f":"IF($C55=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B55)*J55),IF($C55=\"Efp\",J55,\"\"))","v":0},{"$f":"IF($C55=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B55)*K55),IF($C55=\"Efp\",K55,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP55:AS55,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D55=\"BT\",AF55*Balance!D$45,IF($D55=\"MT\",AF55*Balance!D$46,AF55*Balance!D$47))","v":0},{"$f":"IF($D55=\"BT\",AG55*Balance!E$45,IF($D55=\"MT\",AG55*Balance!E$46,AG55*Balance!E$47))","v":0},{"$f":"IF($D55=\"BT\",AH55*Balance!F$45,IF($D55=\"MT\",AH55*Balance!F$46,AH55*Balance!F$47))","v":0},{"$f":"IF($D55=\"BT\",AI55*Balance!G$45,IF($D55=\"MT\",AI55*Balance!G$46,AI55*Balance!G$47))","v":0},{"$f":"IF($D55=\"BT\",AJ55*Balance!H$45,IF($D55=\"MT\",AJ55*Balance!H$46,AJ55*Balance!H$47))","v":0},{"$f":"IF($D55=\"BT\",AK55*Balance!I$45,IF($D55=\"MT\",AK55*Balance!I$46,AK55*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX55:BA55,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D55=\"BT\",AN55*Balance!D$49,IF($D55=\"MT\",AN55*Balance!D$50,AN55*Balance!D$51))","v":0},{"$f":"IF($D55=\"BT\",AO55*Balance!E$49,IF($D55=\"MT\",AO55*Balance!E$50,AO55*Balance!E$51))","v":0},{"$f":"IF($D55=\"BT\",AP55*Balance!F$49,IF($D55=\"MT\",AP55*Balance!F$50,AP55*Balance!F$51))","v":0},{"$f":"IF($D55=\"BT\",AQ55*Balance!G$49,IF($D55=\"MT\",AQ55*Balance!G$50,AQ55*Balance!G$51))","v":0},{"$f":"IF($D55=\"BT\",AR55*Balance!H$49,IF($D55=\"MT\",AR55*Balance!H$50,AR55*Balance!H$51))","v":0},{"$f":"IF($D55=\"BT\",AS55*Balance!I$49,IF($D55=\"MT\",AS55*Balance!I$50,AS55*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF55:BI55,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!C138","v":"MTD"},{"$f":"+PremisaCosto!E138","v":"Et"},{"$f":"+PremisaCosto!B138","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z56:AC56,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C56=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B56)*F56),IF($C56=\"Ep\",F56,\"\"))","v":0},{"$f":"IF($C56=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B56)*G56),IF($C56=\"Ep\",G56,\"\"))","v":0},{"$f":"IF($C56=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B56)*H56),IF($C56=\"Ep\",H56,\"\"))","v":0},{"$f":"IF($C56=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B56)*I56),IF($C56=\"Ep\",I56,\"\"))","v":0},{"$f":"IF($C56=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B56)*J56),IF($C56=\"Ep\",J56,\"\"))","v":0},{"$f":"IF($C56=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B56)*K56),IF($C56=\"Ep\",K56,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH56:AK56,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C56=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B56)*F56),IF($C56=\"Efp\",F56,\"\"))","v":0},{"$f":"IF($C56=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B56)*G56),IF($C56=\"Efp\",G56,\"\"))","v":0},{"$f":"IF($C56=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B56)*H56),IF($C56=\"Efp\",H56,\"\"))","v":0},{"$f":"IF($C56=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B56)*I56),IF($C56=\"Efp\",I56,\"\"))","v":0},{"$f":"IF($C56=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B56)*J56),IF($C56=\"Efp\",J56,\"\"))","v":0},{"$f":"IF($C56=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B56)*K56),IF($C56=\"Efp\",K56,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP56:AS56,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D56=\"BT\",AF56*Balance!D$45,IF($D56=\"MT\",AF56*Balance!D$46,AF56*Balance!D$47))","v":0},{"$f":"IF($D56=\"BT\",AG56*Balance!E$45,IF($D56=\"MT\",AG56*Balance!E$46,AG56*Balance!E$47))","v":0},{"$f":"IF($D56=\"BT\",AH56*Balance!F$45,IF($D56=\"MT\",AH56*Balance!F$46,AH56*Balance!F$47))","v":0},{"$f":"IF($D56=\"BT\",AI56*Balance!G$45,IF($D56=\"MT\",AI56*Balance!G$46,AI56*Balance!G$47))","v":0},{"$f":"IF($D56=\"BT\",AJ56*Balance!H$45,IF($D56=\"MT\",AJ56*Balance!H$46,AJ56*Balance!H$47))","v":0},{"$f":"IF($D56=\"BT\",AK56*Balance!I$45,IF($D56=\"MT\",AK56*Balance!I$46,AK56*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX56:BA56,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D56=\"BT\",AN56*Balance!D$49,IF($D56=\"MT\",AN56*Balance!D$50,AN56*Balance!D$51))","v":0},{"$f":"IF($D56=\"BT\",AO56*Balance!E$49,IF($D56=\"MT\",AO56*Balance!E$50,AO56*Balance!E$51))","v":0},{"$f":"IF($D56=\"BT\",AP56*Balance!F$49,IF($D56=\"MT\",AP56*Balance!F$50,AP56*Balance!F$51))","v":0},{"$f":"IF($D56=\"BT\",AQ56*Balance!G$49,IF($D56=\"MT\",AQ56*Balance!G$50,AQ56*Balance!G$51))","v":0},{"$f":"IF($D56=\"BT\",AR56*Balance!H$49,IF($D56=\"MT\",AR56*Balance!H$50,AR56*Balance!H$51))","v":0},{"$f":"IF($D56=\"BT\",AS56*Balance!I$49,IF($D56=\"MT\",AS56*Balance!I$50,AS56*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF56:BI56,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!C139","v":"MTD"},{"$f":"+PremisaCosto!E139","v":"Et"},{"$f":"+PremisaCosto!B139","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z57:AC57,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C57=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B57)*F57),IF($C57=\"Ep\",F57,\"\"))","v":0},{"$f":"IF($C57=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B57)*G57),IF($C57=\"Ep\",G57,\"\"))","v":0},{"$f":"IF($C57=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B57)*H57),IF($C57=\"Ep\",H57,\"\"))","v":0},{"$f":"IF($C57=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B57)*I57),IF($C57=\"Ep\",I57,\"\"))","v":0},{"$f":"IF($C57=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B57)*J57),IF($C57=\"Ep\",J57,\"\"))","v":0},{"$f":"IF($C57=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B57)*K57),IF($C57=\"Ep\",K57,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH57:AK57,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C57=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B57)*F57),IF($C57=\"Efp\",F57,\"\"))","v":0},{"$f":"IF($C57=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B57)*G57),IF($C57=\"Efp\",G57,\"\"))","v":0},{"$f":"IF($C57=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B57)*H57),IF($C57=\"Efp\",H57,\"\"))","v":0},{"$f":"IF($C57=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B57)*I57),IF($C57=\"Efp\",I57,\"\"))","v":0},{"$f":"IF($C57=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B57)*J57),IF($C57=\"Efp\",J57,\"\"))","v":0},{"$f":"IF($C57=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B57)*K57),IF($C57=\"Efp\",K57,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP57:AS57,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D57=\"BT\",AF57*Balance!D$45,IF($D57=\"MT\",AF57*Balance!D$46,AF57*Balance!D$47))","v":0},{"$f":"IF($D57=\"BT\",AG57*Balance!E$45,IF($D57=\"MT\",AG57*Balance!E$46,AG57*Balance!E$47))","v":0},{"$f":"IF($D57=\"BT\",AH57*Balance!F$45,IF($D57=\"MT\",AH57*Balance!F$46,AH57*Balance!F$47))","v":0},{"$f":"IF($D57=\"BT\",AI57*Balance!G$45,IF($D57=\"MT\",AI57*Balance!G$46,AI57*Balance!G$47))","v":0},{"$f":"IF($D57=\"BT\",AJ57*Balance!H$45,IF($D57=\"MT\",AJ57*Balance!H$46,AJ57*Balance!H$47))","v":0},{"$f":"IF($D57=\"BT\",AK57*Balance!I$45,IF($D57=\"MT\",AK57*Balance!I$46,AK57*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX57:BA57,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D57=\"BT\",AN57*Balance!D$49,IF($D57=\"MT\",AN57*Balance!D$50,AN57*Balance!D$51))","v":0},{"$f":"IF($D57=\"BT\",AO57*Balance!E$49,IF($D57=\"MT\",AO57*Balance!E$50,AO57*Balance!E$51))","v":0},{"$f":"IF($D57=\"BT\",AP57*Balance!F$49,IF($D57=\"MT\",AP57*Balance!F$50,AP57*Balance!F$51))","v":0},{"$f":"IF($D57=\"BT\",AQ57*Balance!G$49,IF($D57=\"MT\",AQ57*Balance!G$50,AQ57*Balance!G$51))","v":0},{"$f":"IF($D57=\"BT\",AR57*Balance!H$49,IF($D57=\"MT\",AR57*Balance!H$50,AR57*Balance!H$51))","v":0},{"$f":"IF($D57=\"BT\",AS57*Balance!I$49,IF($D57=\"MT\",AS57*Balance!I$50,AS57*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF57:BI57,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!C140","v":"MTD"},{"$f":"+PremisaCosto!E140","v":"Et"},{"$f":"+PremisaCosto!B140","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z58:AC58,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C58=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B58)*F58),IF($C58=\"Ep\",F58,\"\"))","v":0},{"$f":"IF($C58=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B58)*G58),IF($C58=\"Ep\",G58,\"\"))","v":0},{"$f":"IF($C58=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B58)*H58),IF($C58=\"Ep\",H58,\"\"))","v":0},{"$f":"IF($C58=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B58)*I58),IF($C58=\"Ep\",I58,\"\"))","v":0},{"$f":"IF($C58=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B58)*J58),IF($C58=\"Ep\",J58,\"\"))","v":0},{"$f":"IF($C58=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B58)*K58),IF($C58=\"Ep\",K58,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH58:AK58,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C58=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B58)*F58),IF($C58=\"Efp\",F58,\"\"))","v":0},{"$f":"IF($C58=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B58)*G58),IF($C58=\"Efp\",G58,\"\"))","v":0},{"$f":"IF($C58=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B58)*H58),IF($C58=\"Efp\",H58,\"\"))","v":0},{"$f":"IF($C58=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B58)*I58),IF($C58=\"Efp\",I58,\"\"))","v":0},{"$f":"IF($C58=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B58)*J58),IF($C58=\"Efp\",J58,\"\"))","v":0},{"$f":"IF($C58=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B58)*K58),IF($C58=\"Efp\",K58,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP58:AS58,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D58=\"BT\",AF58*Balance!D$45,IF($D58=\"MT\",AF58*Balance!D$46,AF58*Balance!D$47))","v":0},{"$f":"IF($D58=\"BT\",AG58*Balance!E$45,IF($D58=\"MT\",AG58*Balance!E$46,AG58*Balance!E$47))","v":0},{"$f":"IF($D58=\"BT\",AH58*Balance!F$45,IF($D58=\"MT\",AH58*Balance!F$46,AH58*Balance!F$47))","v":0},{"$f":"IF($D58=\"BT\",AI58*Balance!G$45,IF($D58=\"MT\",AI58*Balance!G$46,AI58*Balance!G$47))","v":0},{"$f":"IF($D58=\"BT\",AJ58*Balance!H$45,IF($D58=\"MT\",AJ58*Balance!H$46,AJ58*Balance!H$47))","v":0},{"$f":"IF($D58=\"BT\",AK58*Balance!I$45,IF($D58=\"MT\",AK58*Balance!I$46,AK58*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX58:BA58,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D58=\"BT\",AN58*Balance!D$49,IF($D58=\"MT\",AN58*Balance!D$50,AN58*Balance!D$51))","v":0},{"$f":"IF($D58=\"BT\",AO58*Balance!E$49,IF($D58=\"MT\",AO58*Balance!E$50,AO58*Balance!E$51))","v":0},{"$f":"IF($D58=\"BT\",AP58*Balance!F$49,IF($D58=\"MT\",AP58*Balance!F$50,AP58*Balance!F$51))","v":0},{"$f":"IF($D58=\"BT\",AQ58*Balance!G$49,IF($D58=\"MT\",AQ58*Balance!G$50,AQ58*Balance!G$51))","v":0},{"$f":"IF($D58=\"BT\",AR58*Balance!H$49,IF($D58=\"MT\",AR58*Balance!H$50,AR58*Balance!H$51))","v":0},{"$f":"IF($D58=\"BT\",AS58*Balance!I$49,IF($D58=\"MT\",AS58*Balance!I$50,AS58*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF58:BI58,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!C141","v":"MTD"},{"$f":"+PremisaCosto!E141","v":"Et"},{"$f":"+PremisaCosto!B141","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z59:AC59,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C59=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B59)*F59),IF($C59=\"Ep\",F59,\"\"))","v":0},{"$f":"IF($C59=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B59)*G59),IF($C59=\"Ep\",G59,\"\"))","v":0},{"$f":"IF($C59=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B59)*H59),IF($C59=\"Ep\",H59,\"\"))","v":0},{"$f":"IF($C59=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B59)*I59),IF($C59=\"Ep\",I59,\"\"))","v":0},{"$f":"IF($C59=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B59)*J59),IF($C59=\"Ep\",J59,\"\"))","v":0},{"$f":"IF($C59=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B59)*K59),IF($C59=\"Ep\",K59,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH59:AK59,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C59=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B59)*F59),IF($C59=\"Efp\",F59,\"\"))","v":0},{"$f":"IF($C59=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B59)*G59),IF($C59=\"Efp\",G59,\"\"))","v":0},{"$f":"IF($C59=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B59)*H59),IF($C59=\"Efp\",H59,\"\"))","v":0},{"$f":"IF($C59=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B59)*I59),IF($C59=\"Efp\",I59,\"\"))","v":0},{"$f":"IF($C59=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B59)*J59),IF($C59=\"Efp\",J59,\"\"))","v":0},{"$f":"IF($C59=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B59)*K59),IF($C59=\"Efp\",K59,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP59:AS59,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D59=\"BT\",AF59*Balance!D$45,IF($D59=\"MT\",AF59*Balance!D$46,AF59*Balance!D$47))","v":0},{"$f":"IF($D59=\"BT\",AG59*Balance!E$45,IF($D59=\"MT\",AG59*Balance!E$46,AG59*Balance!E$47))","v":0},{"$f":"IF($D59=\"BT\",AH59*Balance!F$45,IF($D59=\"MT\",AH59*Balance!F$46,AH59*Balance!F$47))","v":0},{"$f":"IF($D59=\"BT\",AI59*Balance!G$45,IF($D59=\"MT\",AI59*Balance!G$46,AI59*Balance!G$47))","v":0},{"$f":"IF($D59=\"BT\",AJ59*Balance!H$45,IF($D59=\"MT\",AJ59*Balance!H$46,AJ59*Balance!H$47))","v":0},{"$f":"IF($D59=\"BT\",AK59*Balance!I$45,IF($D59=\"MT\",AK59*Balance!I$46,AK59*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX59:BA59,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D59=\"BT\",AN59*Balance!D$49,IF($D59=\"MT\",AN59*Balance!D$50,AN59*Balance!D$51))","v":0},{"$f":"IF($D59=\"BT\",AO59*Balance!E$49,IF($D59=\"MT\",AO59*Balance!E$50,AO59*Balance!E$51))","v":0},{"$f":"IF($D59=\"BT\",AP59*Balance!F$49,IF($D59=\"MT\",AP59*Balance!F$50,AP59*Balance!F$51))","v":0},{"$f":"IF($D59=\"BT\",AQ59*Balance!G$49,IF($D59=\"MT\",AQ59*Balance!G$50,AQ59*Balance!G$51))","v":0},{"$f":"IF($D59=\"BT\",AR59*Balance!H$49,IF($D59=\"MT\",AR59*Balance!H$50,AR59*Balance!H$51))","v":0},{"$f":"IF($D59=\"BT\",AS59*Balance!I$49,IF($D59=\"MT\",AS59*Balance!I$50,AS59*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF59:BI59,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!C142","v":"MTD"},{"$f":"+PremisaCosto!E142","v":"Et"},{"$f":"+PremisaCosto!B142","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z60:AC60,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C60=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B60)*F60),IF($C60=\"Ep\",F60,\"\"))","v":0},{"$f":"IF($C60=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B60)*G60),IF($C60=\"Ep\",G60,\"\"))","v":0},{"$f":"IF($C60=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B60)*H60),IF($C60=\"Ep\",H60,\"\"))","v":0},{"$f":"IF($C60=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B60)*I60),IF($C60=\"Ep\",I60,\"\"))","v":0},{"$f":"IF($C60=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B60)*J60),IF($C60=\"Ep\",J60,\"\"))","v":0},{"$f":"IF($C60=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B60)*K60),IF($C60=\"Ep\",K60,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH60:AK60,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C60=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B60)*F60),IF($C60=\"Efp\",F60,\"\"))","v":0},{"$f":"IF($C60=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B60)*G60),IF($C60=\"Efp\",G60,\"\"))","v":0},{"$f":"IF($C60=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B60)*H60),IF($C60=\"Efp\",H60,\"\"))","v":0},{"$f":"IF($C60=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B60)*I60),IF($C60=\"Efp\",I60,\"\"))","v":0},{"$f":"IF($C60=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B60)*J60),IF($C60=\"Efp\",J60,\"\"))","v":0},{"$f":"IF($C60=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B60)*K60),IF($C60=\"Efp\",K60,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP60:AS60,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D60=\"BT\",AF60*Balance!D$45,IF($D60=\"MT\",AF60*Balance!D$46,AF60*Balance!D$47))","v":0},{"$f":"IF($D60=\"BT\",AG60*Balance!E$45,IF($D60=\"MT\",AG60*Balance!E$46,AG60*Balance!E$47))","v":0},{"$f":"IF($D60=\"BT\",AH60*Balance!F$45,IF($D60=\"MT\",AH60*Balance!F$46,AH60*Balance!F$47))","v":0},{"$f":"IF($D60=\"BT\",AI60*Balance!G$45,IF($D60=\"MT\",AI60*Balance!G$46,AI60*Balance!G$47))","v":0},{"$f":"IF($D60=\"BT\",AJ60*Balance!H$45,IF($D60=\"MT\",AJ60*Balance!H$46,AJ60*Balance!H$47))","v":0},{"$f":"IF($D60=\"BT\",AK60*Balance!I$45,IF($D60=\"MT\",AK60*Balance!I$46,AK60*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX60:BA60,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D60=\"BT\",AN60*Balance!D$49,IF($D60=\"MT\",AN60*Balance!D$50,AN60*Balance!D$51))","v":0},{"$f":"IF($D60=\"BT\",AO60*Balance!E$49,IF($D60=\"MT\",AO60*Balance!E$50,AO60*Balance!E$51))","v":0},{"$f":"IF($D60=\"BT\",AP60*Balance!F$49,IF($D60=\"MT\",AP60*Balance!F$50,AP60*Balance!F$51))","v":0},{"$f":"IF($D60=\"BT\",AQ60*Balance!G$49,IF($D60=\"MT\",AQ60*Balance!G$50,AQ60*Balance!G$51))","v":0},{"$f":"IF($D60=\"BT\",AR60*Balance!H$49,IF($D60=\"MT\",AR60*Balance!H$50,AR60*Balance!H$51))","v":0},{"$f":"IF($D60=\"BT\",AS60*Balance!I$49,IF($D60=\"MT\",AS60*Balance!I$50,AS60*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF60:BI60,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!C143","v":"MTD"},{"$f":"+PremisaCosto!E143","v":"Et"},{"$f":"+PremisaCosto!B143","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z61:AC61,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C61=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B61)*F61),IF($C61=\"Ep\",F61,\"\"))","v":0},{"$f":"IF($C61=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B61)*G61),IF($C61=\"Ep\",G61,\"\"))","v":0},{"$f":"IF($C61=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B61)*H61),IF($C61=\"Ep\",H61,\"\"))","v":0},{"$f":"IF($C61=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B61)*I61),IF($C61=\"Ep\",I61,\"\"))","v":0},{"$f":"IF($C61=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B61)*J61),IF($C61=\"Ep\",J61,\"\"))","v":0},{"$f":"IF($C61=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B61)*K61),IF($C61=\"Ep\",K61,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH61:AK61,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C61=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B61)*F61),IF($C61=\"Efp\",F61,\"\"))","v":0},{"$f":"IF($C61=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B61)*G61),IF($C61=\"Efp\",G61,\"\"))","v":0},{"$f":"IF($C61=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B61)*H61),IF($C61=\"Efp\",H61,\"\"))","v":0},{"$f":"IF($C61=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B61)*I61),IF($C61=\"Efp\",I61,\"\"))","v":0},{"$f":"IF($C61=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B61)*J61),IF($C61=\"Efp\",J61,\"\"))","v":0},{"$f":"IF($C61=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B61)*K61),IF($C61=\"Efp\",K61,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP61:AS61,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D61=\"BT\",AF61*Balance!D$45,IF($D61=\"MT\",AF61*Balance!D$46,AF61*Balance!D$47))","v":0},{"$f":"IF($D61=\"BT\",AG61*Balance!E$45,IF($D61=\"MT\",AG61*Balance!E$46,AG61*Balance!E$47))","v":0},{"$f":"IF($D61=\"BT\",AH61*Balance!F$45,IF($D61=\"MT\",AH61*Balance!F$46,AH61*Balance!F$47))","v":0},{"$f":"IF($D61=\"BT\",AI61*Balance!G$45,IF($D61=\"MT\",AI61*Balance!G$46,AI61*Balance!G$47))","v":0},{"$f":"IF($D61=\"BT\",AJ61*Balance!H$45,IF($D61=\"MT\",AJ61*Balance!H$46,AJ61*Balance!H$47))","v":0},{"$f":"IF($D61=\"BT\",AK61*Balance!I$45,IF($D61=\"MT\",AK61*Balance!I$46,AK61*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX61:BA61,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D61=\"BT\",AN61*Balance!D$49,IF($D61=\"MT\",AN61*Balance!D$50,AN61*Balance!D$51))","v":0},{"$f":"IF($D61=\"BT\",AO61*Balance!E$49,IF($D61=\"MT\",AO61*Balance!E$50,AO61*Balance!E$51))","v":0},{"$f":"IF($D61=\"BT\",AP61*Balance!F$49,IF($D61=\"MT\",AP61*Balance!F$50,AP61*Balance!F$51))","v":0},{"$f":"IF($D61=\"BT\",AQ61*Balance!G$49,IF($D61=\"MT\",AQ61*Balance!G$50,AQ61*Balance!G$51))","v":0},{"$f":"IF($D61=\"BT\",AR61*Balance!H$49,IF($D61=\"MT\",AR61*Balance!H$50,AR61*Balance!H$51))","v":0},{"$f":"IF($D61=\"BT\",AS61*Balance!I$49,IF($D61=\"MT\",AS61*Balance!I$50,AS61*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF61:BI61,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!C144","v":"MTD"},{"$f":"+PremisaCosto!E144","v":"Et"},{"$f":"+PremisaCosto!B144","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z62:AC62,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C62=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B62)*F62),IF($C62=\"Ep\",F62,\"\"))","v":0},{"$f":"IF($C62=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B62)*G62),IF($C62=\"Ep\",G62,\"\"))","v":0},{"$f":"IF($C62=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B62)*H62),IF($C62=\"Ep\",H62,\"\"))","v":0},{"$f":"IF($C62=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B62)*I62),IF($C62=\"Ep\",I62,\"\"))","v":0},{"$f":"IF($C62=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B62)*J62),IF($C62=\"Ep\",J62,\"\"))","v":0},{"$f":"IF($C62=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B62)*K62),IF($C62=\"Ep\",K62,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH62:AK62,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C62=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B62)*F62),IF($C62=\"Efp\",F62,\"\"))","v":0},{"$f":"IF($C62=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B62)*G62),IF($C62=\"Efp\",G62,\"\"))","v":0},{"$f":"IF($C62=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B62)*H62),IF($C62=\"Efp\",H62,\"\"))","v":0},{"$f":"IF($C62=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B62)*I62),IF($C62=\"Efp\",I62,\"\"))","v":0},{"$f":"IF($C62=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B62)*J62),IF($C62=\"Efp\",J62,\"\"))","v":0},{"$f":"IF($C62=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B62)*K62),IF($C62=\"Efp\",K62,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP62:AS62,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D62=\"BT\",AF62*Balance!D$45,IF($D62=\"MT\",AF62*Balance!D$46,AF62*Balance!D$47))","v":0},{"$f":"IF($D62=\"BT\",AG62*Balance!E$45,IF($D62=\"MT\",AG62*Balance!E$46,AG62*Balance!E$47))","v":0},{"$f":"IF($D62=\"BT\",AH62*Balance!F$45,IF($D62=\"MT\",AH62*Balance!F$46,AH62*Balance!F$47))","v":0},{"$f":"IF($D62=\"BT\",AI62*Balance!G$45,IF($D62=\"MT\",AI62*Balance!G$46,AI62*Balance!G$47))","v":0},{"$f":"IF($D62=\"BT\",AJ62*Balance!H$45,IF($D62=\"MT\",AJ62*Balance!H$46,AJ62*Balance!H$47))","v":0},{"$f":"IF($D62=\"BT\",AK62*Balance!I$45,IF($D62=\"MT\",AK62*Balance!I$46,AK62*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX62:BA62,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D62=\"BT\",AN62*Balance!D$49,IF($D62=\"MT\",AN62*Balance!D$50,AN62*Balance!D$51))","v":0},{"$f":"IF($D62=\"BT\",AO62*Balance!E$49,IF($D62=\"MT\",AO62*Balance!E$50,AO62*Balance!E$51))","v":0},{"$f":"IF($D62=\"BT\",AP62*Balance!F$49,IF($D62=\"MT\",AP62*Balance!F$50,AP62*Balance!F$51))","v":0},{"$f":"IF($D62=\"BT\",AQ62*Balance!G$49,IF($D62=\"MT\",AQ62*Balance!G$50,AQ62*Balance!G$51))","v":0},{"$f":"IF($D62=\"BT\",AR62*Balance!H$49,IF($D62=\"MT\",AR62*Balance!H$50,AR62*Balance!H$51))","v":0},{"$f":"IF($D62=\"BT\",AS62*Balance!I$49,IF($D62=\"MT\",AS62*Balance!I$50,AS62*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF62:BI62,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!C145","v":"MTD"},{"$f":"+PremisaCosto!E145","v":"Et"},{"$f":"+PremisaCosto!B145","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z63:AC63,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C63=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B63)*F63),IF($C63=\"Ep\",F63,\"\"))","v":0},{"$f":"IF($C63=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B63)*G63),IF($C63=\"Ep\",G63,\"\"))","v":0},{"$f":"IF($C63=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B63)*H63),IF($C63=\"Ep\",H63,\"\"))","v":0},{"$f":"IF($C63=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B63)*I63),IF($C63=\"Ep\",I63,\"\"))","v":0},{"$f":"IF($C63=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B63)*J63),IF($C63=\"Ep\",J63,\"\"))","v":0},{"$f":"IF($C63=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B63)*K63),IF($C63=\"Ep\",K63,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH63:AK63,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C63=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B63)*F63),IF($C63=\"Efp\",F63,\"\"))","v":0},{"$f":"IF($C63=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B63)*G63),IF($C63=\"Efp\",G63,\"\"))","v":0},{"$f":"IF($C63=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B63)*H63),IF($C63=\"Efp\",H63,\"\"))","v":0},{"$f":"IF($C63=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B63)*I63),IF($C63=\"Efp\",I63,\"\"))","v":0},{"$f":"IF($C63=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B63)*J63),IF($C63=\"Efp\",J63,\"\"))","v":0},{"$f":"IF($C63=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B63)*K63),IF($C63=\"Efp\",K63,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP63:AS63,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D63=\"BT\",AF63*Balance!D$45,IF($D63=\"MT\",AF63*Balance!D$46,AF63*Balance!D$47))","v":0},{"$f":"IF($D63=\"BT\",AG63*Balance!E$45,IF($D63=\"MT\",AG63*Balance!E$46,AG63*Balance!E$47))","v":0},{"$f":"IF($D63=\"BT\",AH63*Balance!F$45,IF($D63=\"MT\",AH63*Balance!F$46,AH63*Balance!F$47))","v":0},{"$f":"IF($D63=\"BT\",AI63*Balance!G$45,IF($D63=\"MT\",AI63*Balance!G$46,AI63*Balance!G$47))","v":0},{"$f":"IF($D63=\"BT\",AJ63*Balance!H$45,IF($D63=\"MT\",AJ63*Balance!H$46,AJ63*Balance!H$47))","v":0},{"$f":"IF($D63=\"BT\",AK63*Balance!I$45,IF($D63=\"MT\",AK63*Balance!I$46,AK63*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX63:BA63,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D63=\"BT\",AN63*Balance!D$49,IF($D63=\"MT\",AN63*Balance!D$50,AN63*Balance!D$51))","v":0},{"$f":"IF($D63=\"BT\",AO63*Balance!E$49,IF($D63=\"MT\",AO63*Balance!E$50,AO63*Balance!E$51))","v":0},{"$f":"IF($D63=\"BT\",AP63*Balance!F$49,IF($D63=\"MT\",AP63*Balance!F$50,AP63*Balance!F$51))","v":0},{"$f":"IF($D63=\"BT\",AQ63*Balance!G$49,IF($D63=\"MT\",AQ63*Balance!G$50,AQ63*Balance!G$51))","v":0},{"$f":"IF($D63=\"BT\",AR63*Balance!H$49,IF($D63=\"MT\",AR63*Balance!H$50,AR63*Balance!H$51))","v":0},{"$f":"IF($D63=\"BT\",AS63*Balance!I$49,IF($D63=\"MT\",AS63*Balance!I$50,AS63*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF63:BI63,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!C146","v":"MTD"},{"$f":"+PremisaCosto!E146","v":"Et"},{"$f":"+PremisaCosto!B146","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z64:AC64,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C64=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B64)*F64),IF($C64=\"Ep\",F64,\"\"))","v":0},{"$f":"IF($C64=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B64)*G64),IF($C64=\"Ep\",G64,\"\"))","v":0},{"$f":"IF($C64=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B64)*H64),IF($C64=\"Ep\",H64,\"\"))","v":0},{"$f":"IF($C64=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B64)*I64),IF($C64=\"Ep\",I64,\"\"))","v":0},{"$f":"IF($C64=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B64)*J64),IF($C64=\"Ep\",J64,\"\"))","v":0},{"$f":"IF($C64=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B64)*K64),IF($C64=\"Ep\",K64,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH64:AK64,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C64=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B64)*F64),IF($C64=\"Efp\",F64,\"\"))","v":0},{"$f":"IF($C64=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B64)*G64),IF($C64=\"Efp\",G64,\"\"))","v":0},{"$f":"IF($C64=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B64)*H64),IF($C64=\"Efp\",H64,\"\"))","v":0},{"$f":"IF($C64=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B64)*I64),IF($C64=\"Efp\",I64,\"\"))","v":0},{"$f":"IF($C64=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B64)*J64),IF($C64=\"Efp\",J64,\"\"))","v":0},{"$f":"IF($C64=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B64)*K64),IF($C64=\"Efp\",K64,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP64:AS64,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D64=\"BT\",AF64*Balance!D$45,IF($D64=\"MT\",AF64*Balance!D$46,AF64*Balance!D$47))","v":0},{"$f":"IF($D64=\"BT\",AG64*Balance!E$45,IF($D64=\"MT\",AG64*Balance!E$46,AG64*Balance!E$47))","v":0},{"$f":"IF($D64=\"BT\",AH64*Balance!F$45,IF($D64=\"MT\",AH64*Balance!F$46,AH64*Balance!F$47))","v":0},{"$f":"IF($D64=\"BT\",AI64*Balance!G$45,IF($D64=\"MT\",AI64*Balance!G$46,AI64*Balance!G$47))","v":0},{"$f":"IF($D64=\"BT\",AJ64*Balance!H$45,IF($D64=\"MT\",AJ64*Balance!H$46,AJ64*Balance!H$47))","v":0},{"$f":"IF($D64=\"BT\",AK64*Balance!I$45,IF($D64=\"MT\",AK64*Balance!I$46,AK64*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX64:BA64,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D64=\"BT\",AN64*Balance!D$49,IF($D64=\"MT\",AN64*Balance!D$50,AN64*Balance!D$51))","v":0},{"$f":"IF($D64=\"BT\",AO64*Balance!E$49,IF($D64=\"MT\",AO64*Balance!E$50,AO64*Balance!E$51))","v":0},{"$f":"IF($D64=\"BT\",AP64*Balance!F$49,IF($D64=\"MT\",AP64*Balance!F$50,AP64*Balance!F$51))","v":0},{"$f":"IF($D64=\"BT\",AQ64*Balance!G$49,IF($D64=\"MT\",AQ64*Balance!G$50,AQ64*Balance!G$51))","v":0},{"$f":"IF($D64=\"BT\",AR64*Balance!H$49,IF($D64=\"MT\",AR64*Balance!H$50,AR64*Balance!H$51))","v":0},{"$f":"IF($D64=\"BT\",AS64*Balance!I$49,IF($D64=\"MT\",AS64*Balance!I$50,AS64*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF64:BI64,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!C147","v":0},{"$f":"+PremisaCosto!E147","v":0},{"$f":"+PremisaCosto!B147","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z65:AC65,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C65=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B65)*F65),IF($C65=\"Ep\",F65,\"\"))","v":""},{"$f":"IF($C65=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B65)*G65),IF($C65=\"Ep\",G65,\"\"))","v":""},{"$f":"IF($C65=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B65)*H65),IF($C65=\"Ep\",H65,\"\"))","v":""},{"$f":"IF($C65=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B65)*I65),IF($C65=\"Ep\",I65,\"\"))","v":""},{"$f":"IF($C65=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B65)*J65),IF($C65=\"Ep\",J65,\"\"))","v":""},{"$f":"IF($C65=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B65)*K65),IF($C65=\"Ep\",K65,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH65:AK65,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C65=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B65)*F65),IF($C65=\"Efp\",F65,\"\"))","v":""},{"$f":"IF($C65=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B65)*G65),IF($C65=\"Efp\",G65,\"\"))","v":""},{"$f":"IF($C65=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B65)*H65),IF($C65=\"Efp\",H65,\"\"))","v":""},{"$f":"IF($C65=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B65)*I65),IF($C65=\"Efp\",I65,\"\"))","v":""},{"$f":"IF($C65=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B65)*J65),IF($C65=\"Efp\",J65,\"\"))","v":""},{"$f":"IF($C65=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B65)*K65),IF($C65=\"Efp\",K65,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP65:AS65,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX65:BA65,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF65:BI65,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!C148","v":"MTD"},{"$f":"+PremisaCosto!E148","v":"Et"},{"$f":"+PremisaCosto!B148","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z66:AC66,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C66=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B66)*F66),IF($C66=\"Ep\",F66,\"\"))","v":0},{"$f":"IF($C66=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B66)*G66),IF($C66=\"Ep\",G66,\"\"))","v":0},{"$f":"IF($C66=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B66)*H66),IF($C66=\"Ep\",H66,\"\"))","v":0},{"$f":"IF($C66=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B66)*I66),IF($C66=\"Ep\",I66,\"\"))","v":0},{"$f":"IF($C66=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B66)*J66),IF($C66=\"Ep\",J66,\"\"))","v":0},{"$f":"IF($C66=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B66)*K66),IF($C66=\"Ep\",K66,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH66:AK66,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C66=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B66)*F66),IF($C66=\"Efp\",F66,\"\"))","v":0},{"$f":"IF($C66=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B66)*G66),IF($C66=\"Efp\",G66,\"\"))","v":0},{"$f":"IF($C66=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B66)*H66),IF($C66=\"Efp\",H66,\"\"))","v":0},{"$f":"IF($C66=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B66)*I66),IF($C66=\"Efp\",I66,\"\"))","v":0},{"$f":"IF($C66=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B66)*J66),IF($C66=\"Efp\",J66,\"\"))","v":0},{"$f":"IF($C66=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B66)*K66),IF($C66=\"Efp\",K66,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP66:AS66,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D66=\"BT\",AF66*Balance!D$45,IF($D66=\"MT\",AF66*Balance!D$46,AF66*Balance!D$47))","v":0},{"$f":"IF($D66=\"BT\",AG66*Balance!E$45,IF($D66=\"MT\",AG66*Balance!E$46,AG66*Balance!E$47))","v":0},{"$f":"IF($D66=\"BT\",AH66*Balance!F$45,IF($D66=\"MT\",AH66*Balance!F$46,AH66*Balance!F$47))","v":0},{"$f":"IF($D66=\"BT\",AI66*Balance!G$45,IF($D66=\"MT\",AI66*Balance!G$46,AI66*Balance!G$47))","v":0},{"$f":"IF($D66=\"BT\",AJ66*Balance!H$45,IF($D66=\"MT\",AJ66*Balance!H$46,AJ66*Balance!H$47))","v":0},{"$f":"IF($D66=\"BT\",AK66*Balance!I$45,IF($D66=\"MT\",AK66*Balance!I$46,AK66*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX66:BA66,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D66=\"BT\",AN66*Balance!D$49,IF($D66=\"MT\",AN66*Balance!D$50,AN66*Balance!D$51))","v":0},{"$f":"IF($D66=\"BT\",AO66*Balance!E$49,IF($D66=\"MT\",AO66*Balance!E$50,AO66*Balance!E$51))","v":0},{"$f":"IF($D66=\"BT\",AP66*Balance!F$49,IF($D66=\"MT\",AP66*Balance!F$50,AP66*Balance!F$51))","v":0},{"$f":"IF($D66=\"BT\",AQ66*Balance!G$49,IF($D66=\"MT\",AQ66*Balance!G$50,AQ66*Balance!G$51))","v":0},{"$f":"IF($D66=\"BT\",AR66*Balance!H$49,IF($D66=\"MT\",AR66*Balance!H$50,AR66*Balance!H$51))","v":0},{"$f":"IF($D66=\"BT\",AS66*Balance!I$49,IF($D66=\"MT\",AS66*Balance!I$50,AS66*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF66:BI66,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!C149","v":"MTD"},{"$f":"+PremisaCosto!E149","v":"Et"},{"$f":"+PremisaCosto!B149","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z67:AC67,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C67=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B67)*F67),IF($C67=\"Ep\",F67,\"\"))","v":0},{"$f":"IF($C67=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B67)*G67),IF($C67=\"Ep\",G67,\"\"))","v":0},{"$f":"IF($C67=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B67)*H67),IF($C67=\"Ep\",H67,\"\"))","v":0},{"$f":"IF($C67=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B67)*I67),IF($C67=\"Ep\",I67,\"\"))","v":0},{"$f":"IF($C67=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B67)*J67),IF($C67=\"Ep\",J67,\"\"))","v":0},{"$f":"IF($C67=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B67)*K67),IF($C67=\"Ep\",K67,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH67:AK67,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C67=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B67)*F67),IF($C67=\"Efp\",F67,\"\"))","v":0},{"$f":"IF($C67=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B67)*G67),IF($C67=\"Efp\",G67,\"\"))","v":0},{"$f":"IF($C67=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B67)*H67),IF($C67=\"Efp\",H67,\"\"))","v":0},{"$f":"IF($C67=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B67)*I67),IF($C67=\"Efp\",I67,\"\"))","v":0},{"$f":"IF($C67=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B67)*J67),IF($C67=\"Efp\",J67,\"\"))","v":0},{"$f":"IF($C67=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B67)*K67),IF($C67=\"Efp\",K67,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP67:AS67,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D67=\"BT\",AF67*Balance!D$45,IF($D67=\"MT\",AF67*Balance!D$46,AF67*Balance!D$47))","v":0},{"$f":"IF($D67=\"BT\",AG67*Balance!E$45,IF($D67=\"MT\",AG67*Balance!E$46,AG67*Balance!E$47))","v":0},{"$f":"IF($D67=\"BT\",AH67*Balance!F$45,IF($D67=\"MT\",AH67*Balance!F$46,AH67*Balance!F$47))","v":0},{"$f":"IF($D67=\"BT\",AI67*Balance!G$45,IF($D67=\"MT\",AI67*Balance!G$46,AI67*Balance!G$47))","v":0},{"$f":"IF($D67=\"BT\",AJ67*Balance!H$45,IF($D67=\"MT\",AJ67*Balance!H$46,AJ67*Balance!H$47))","v":0},{"$f":"IF($D67=\"BT\",AK67*Balance!I$45,IF($D67=\"MT\",AK67*Balance!I$46,AK67*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX67:BA67,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D67=\"BT\",AN67*Balance!D$49,IF($D67=\"MT\",AN67*Balance!D$50,AN67*Balance!D$51))","v":0},{"$f":"IF($D67=\"BT\",AO67*Balance!E$49,IF($D67=\"MT\",AO67*Balance!E$50,AO67*Balance!E$51))","v":0},{"$f":"IF($D67=\"BT\",AP67*Balance!F$49,IF($D67=\"MT\",AP67*Balance!F$50,AP67*Balance!F$51))","v":0},{"$f":"IF($D67=\"BT\",AQ67*Balance!G$49,IF($D67=\"MT\",AQ67*Balance!G$50,AQ67*Balance!G$51))","v":0},{"$f":"IF($D67=\"BT\",AR67*Balance!H$49,IF($D67=\"MT\",AR67*Balance!H$50,AR67*Balance!H$51))","v":0},{"$f":"IF($D67=\"BT\",AS67*Balance!I$49,IF($D67=\"MT\",AS67*Balance!I$50,AS67*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF67:BI67,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!C150","v":"MTD"},{"$f":"+PremisaCosto!E150","v":"Et"},{"$f":"+PremisaCosto!B150","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z68:AC68,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C68=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B68)*F68),IF($C68=\"Ep\",F68,\"\"))","v":0},{"$f":"IF($C68=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B68)*G68),IF($C68=\"Ep\",G68,\"\"))","v":0},{"$f":"IF($C68=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B68)*H68),IF($C68=\"Ep\",H68,\"\"))","v":0},{"$f":"IF($C68=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B68)*I68),IF($C68=\"Ep\",I68,\"\"))","v":0},{"$f":"IF($C68=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B68)*J68),IF($C68=\"Ep\",J68,\"\"))","v":0},{"$f":"IF($C68=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B68)*K68),IF($C68=\"Ep\",K68,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH68:AK68,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C68=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B68)*F68),IF($C68=\"Efp\",F68,\"\"))","v":0},{"$f":"IF($C68=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B68)*G68),IF($C68=\"Efp\",G68,\"\"))","v":0},{"$f":"IF($C68=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B68)*H68),IF($C68=\"Efp\",H68,\"\"))","v":0},{"$f":"IF($C68=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B68)*I68),IF($C68=\"Efp\",I68,\"\"))","v":0},{"$f":"IF($C68=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B68)*J68),IF($C68=\"Efp\",J68,\"\"))","v":0},{"$f":"IF($C68=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B68)*K68),IF($C68=\"Efp\",K68,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP68:AS68,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D68=\"BT\",AF68*Balance!D$45,IF($D68=\"MT\",AF68*Balance!D$46,AF68*Balance!D$47))","v":0},{"$f":"IF($D68=\"BT\",AG68*Balance!E$45,IF($D68=\"MT\",AG68*Balance!E$46,AG68*Balance!E$47))","v":0},{"$f":"IF($D68=\"BT\",AH68*Balance!F$45,IF($D68=\"MT\",AH68*Balance!F$46,AH68*Balance!F$47))","v":0},{"$f":"IF($D68=\"BT\",AI68*Balance!G$45,IF($D68=\"MT\",AI68*Balance!G$46,AI68*Balance!G$47))","v":0},{"$f":"IF($D68=\"BT\",AJ68*Balance!H$45,IF($D68=\"MT\",AJ68*Balance!H$46,AJ68*Balance!H$47))","v":0},{"$f":"IF($D68=\"BT\",AK68*Balance!I$45,IF($D68=\"MT\",AK68*Balance!I$46,AK68*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX68:BA68,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D68=\"BT\",AN68*Balance!D$49,IF($D68=\"MT\",AN68*Balance!D$50,AN68*Balance!D$51))","v":0},{"$f":"IF($D68=\"BT\",AO68*Balance!E$49,IF($D68=\"MT\",AO68*Balance!E$50,AO68*Balance!E$51))","v":0},{"$f":"IF($D68=\"BT\",AP68*Balance!F$49,IF($D68=\"MT\",AP68*Balance!F$50,AP68*Balance!F$51))","v":0},{"$f":"IF($D68=\"BT\",AQ68*Balance!G$49,IF($D68=\"MT\",AQ68*Balance!G$50,AQ68*Balance!G$51))","v":0},{"$f":"IF($D68=\"BT\",AR68*Balance!H$49,IF($D68=\"MT\",AR68*Balance!H$50,AR68*Balance!H$51))","v":0},{"$f":"IF($D68=\"BT\",AS68*Balance!I$49,IF($D68=\"MT\",AS68*Balance!I$50,AS68*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF68:BI68,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!C151","v":"MTD"},{"$f":"+PremisaCosto!E151","v":"Et"},{"$f":"+PremisaCosto!B151","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z69:AC69,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C69=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B69)*F69),IF($C69=\"Ep\",F69,\"\"))","v":0},{"$f":"IF($C69=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B69)*G69),IF($C69=\"Ep\",G69,\"\"))","v":0},{"$f":"IF($C69=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B69)*H69),IF($C69=\"Ep\",H69,\"\"))","v":0},{"$f":"IF($C69=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B69)*I69),IF($C69=\"Ep\",I69,\"\"))","v":0},{"$f":"IF($C69=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B69)*J69),IF($C69=\"Ep\",J69,\"\"))","v":0},{"$f":"IF($C69=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B69)*K69),IF($C69=\"Ep\",K69,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH69:AK69,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C69=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B69)*F69),IF($C69=\"Efp\",F69,\"\"))","v":0},{"$f":"IF($C69=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B69)*G69),IF($C69=\"Efp\",G69,\"\"))","v":0},{"$f":"IF($C69=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B69)*H69),IF($C69=\"Efp\",H69,\"\"))","v":0},{"$f":"IF($C69=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B69)*I69),IF($C69=\"Efp\",I69,\"\"))","v":0},{"$f":"IF($C69=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B69)*J69),IF($C69=\"Efp\",J69,\"\"))","v":0},{"$f":"IF($C69=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B69)*K69),IF($C69=\"Efp\",K69,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP69:AS69,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D69=\"BT\",AF69*Balance!D$45,IF($D69=\"MT\",AF69*Balance!D$46,AF69*Balance!D$47))","v":0},{"$f":"IF($D69=\"BT\",AG69*Balance!E$45,IF($D69=\"MT\",AG69*Balance!E$46,AG69*Balance!E$47))","v":0},{"$f":"IF($D69=\"BT\",AH69*Balance!F$45,IF($D69=\"MT\",AH69*Balance!F$46,AH69*Balance!F$47))","v":0},{"$f":"IF($D69=\"BT\",AI69*Balance!G$45,IF($D69=\"MT\",AI69*Balance!G$46,AI69*Balance!G$47))","v":0},{"$f":"IF($D69=\"BT\",AJ69*Balance!H$45,IF($D69=\"MT\",AJ69*Balance!H$46,AJ69*Balance!H$47))","v":0},{"$f":"IF($D69=\"BT\",AK69*Balance!I$45,IF($D69=\"MT\",AK69*Balance!I$46,AK69*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX69:BA69,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D69=\"BT\",AN69*Balance!D$49,IF($D69=\"MT\",AN69*Balance!D$50,AN69*Balance!D$51))","v":0},{"$f":"IF($D69=\"BT\",AO69*Balance!E$49,IF($D69=\"MT\",AO69*Balance!E$50,AO69*Balance!E$51))","v":0},{"$f":"IF($D69=\"BT\",AP69*Balance!F$49,IF($D69=\"MT\",AP69*Balance!F$50,AP69*Balance!F$51))","v":0},{"$f":"IF($D69=\"BT\",AQ69*Balance!G$49,IF($D69=\"MT\",AQ69*Balance!G$50,AQ69*Balance!G$51))","v":0},{"$f":"IF($D69=\"BT\",AR69*Balance!H$49,IF($D69=\"MT\",AR69*Balance!H$50,AR69*Balance!H$51))","v":0},{"$f":"IF($D69=\"BT\",AS69*Balance!I$49,IF($D69=\"MT\",AS69*Balance!I$50,AS69*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF69:BI69,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!C152","v":"MTD"},{"$f":"+PremisaCosto!E152","v":"Et"},{"$f":"+PremisaCosto!B152","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z70:AC70,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C70=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B70)*F70),IF($C70=\"Ep\",F70,\"\"))","v":0},{"$f":"IF($C70=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B70)*G70),IF($C70=\"Ep\",G70,\"\"))","v":0},{"$f":"IF($C70=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B70)*H70),IF($C70=\"Ep\",H70,\"\"))","v":0},{"$f":"IF($C70=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B70)*I70),IF($C70=\"Ep\",I70,\"\"))","v":0},{"$f":"IF($C70=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B70)*J70),IF($C70=\"Ep\",J70,\"\"))","v":0},{"$f":"IF($C70=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B70)*K70),IF($C70=\"Ep\",K70,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH70:AK70,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C70=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B70)*F70),IF($C70=\"Efp\",F70,\"\"))","v":0},{"$f":"IF($C70=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B70)*G70),IF($C70=\"Efp\",G70,\"\"))","v":0},{"$f":"IF($C70=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B70)*H70),IF($C70=\"Efp\",H70,\"\"))","v":0},{"$f":"IF($C70=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B70)*I70),IF($C70=\"Efp\",I70,\"\"))","v":0},{"$f":"IF($C70=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B70)*J70),IF($C70=\"Efp\",J70,\"\"))","v":0},{"$f":"IF($C70=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B70)*K70),IF($C70=\"Efp\",K70,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP70:AS70,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D70=\"BT\",AF70*Balance!D$45,IF($D70=\"MT\",AF70*Balance!D$46,AF70*Balance!D$47))","v":0},{"$f":"IF($D70=\"BT\",AG70*Balance!E$45,IF($D70=\"MT\",AG70*Balance!E$46,AG70*Balance!E$47))","v":0},{"$f":"IF($D70=\"BT\",AH70*Balance!F$45,IF($D70=\"MT\",AH70*Balance!F$46,AH70*Balance!F$47))","v":0},{"$f":"IF($D70=\"BT\",AI70*Balance!G$45,IF($D70=\"MT\",AI70*Balance!G$46,AI70*Balance!G$47))","v":0},{"$f":"IF($D70=\"BT\",AJ70*Balance!H$45,IF($D70=\"MT\",AJ70*Balance!H$46,AJ70*Balance!H$47))","v":0},{"$f":"IF($D70=\"BT\",AK70*Balance!I$45,IF($D70=\"MT\",AK70*Balance!I$46,AK70*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX70:BA70,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D70=\"BT\",AN70*Balance!D$49,IF($D70=\"MT\",AN70*Balance!D$50,AN70*Balance!D$51))","v":0},{"$f":"IF($D70=\"BT\",AO70*Balance!E$49,IF($D70=\"MT\",AO70*Balance!E$50,AO70*Balance!E$51))","v":0},{"$f":"IF($D70=\"BT\",AP70*Balance!F$49,IF($D70=\"MT\",AP70*Balance!F$50,AP70*Balance!F$51))","v":0},{"$f":"IF($D70=\"BT\",AQ70*Balance!G$49,IF($D70=\"MT\",AQ70*Balance!G$50,AQ70*Balance!G$51))","v":0},{"$f":"IF($D70=\"BT\",AR70*Balance!H$49,IF($D70=\"MT\",AR70*Balance!H$50,AR70*Balance!H$51))","v":0},{"$f":"IF($D70=\"BT\",AS70*Balance!I$49,IF($D70=\"MT\",AS70*Balance!I$50,AS70*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF70:BI70,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!C153","v":"MTD"},{"$f":"+PremisaCosto!E153","v":"Et"},{"$f":"+PremisaCosto!B153","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z71:AC71,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C71=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B71)*F71),IF($C71=\"Ep\",F71,\"\"))","v":0},{"$f":"IF($C71=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B71)*G71),IF($C71=\"Ep\",G71,\"\"))","v":0},{"$f":"IF($C71=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B71)*H71),IF($C71=\"Ep\",H71,\"\"))","v":0},{"$f":"IF($C71=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B71)*I71),IF($C71=\"Ep\",I71,\"\"))","v":0},{"$f":"IF($C71=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B71)*J71),IF($C71=\"Ep\",J71,\"\"))","v":0},{"$f":"IF($C71=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B71)*K71),IF($C71=\"Ep\",K71,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH71:AK71,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C71=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B71)*F71),IF($C71=\"Efp\",F71,\"\"))","v":0},{"$f":"IF($C71=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B71)*G71),IF($C71=\"Efp\",G71,\"\"))","v":0},{"$f":"IF($C71=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B71)*H71),IF($C71=\"Efp\",H71,\"\"))","v":0},{"$f":"IF($C71=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B71)*I71),IF($C71=\"Efp\",I71,\"\"))","v":0},{"$f":"IF($C71=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B71)*J71),IF($C71=\"Efp\",J71,\"\"))","v":0},{"$f":"IF($C71=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B71)*K71),IF($C71=\"Efp\",K71,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP71:AS71,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D71=\"BT\",AF71*Balance!D$45,IF($D71=\"MT\",AF71*Balance!D$46,AF71*Balance!D$47))","v":0},{"$f":"IF($D71=\"BT\",AG71*Balance!E$45,IF($D71=\"MT\",AG71*Balance!E$46,AG71*Balance!E$47))","v":0},{"$f":"IF($D71=\"BT\",AH71*Balance!F$45,IF($D71=\"MT\",AH71*Balance!F$46,AH71*Balance!F$47))","v":0},{"$f":"IF($D71=\"BT\",AI71*Balance!G$45,IF($D71=\"MT\",AI71*Balance!G$46,AI71*Balance!G$47))","v":0},{"$f":"IF($D71=\"BT\",AJ71*Balance!H$45,IF($D71=\"MT\",AJ71*Balance!H$46,AJ71*Balance!H$47))","v":0},{"$f":"IF($D71=\"BT\",AK71*Balance!I$45,IF($D71=\"MT\",AK71*Balance!I$46,AK71*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX71:BA71,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D71=\"BT\",AN71*Balance!D$49,IF($D71=\"MT\",AN71*Balance!D$50,AN71*Balance!D$51))","v":0},{"$f":"IF($D71=\"BT\",AO71*Balance!E$49,IF($D71=\"MT\",AO71*Balance!E$50,AO71*Balance!E$51))","v":0},{"$f":"IF($D71=\"BT\",AP71*Balance!F$49,IF($D71=\"MT\",AP71*Balance!F$50,AP71*Balance!F$51))","v":0},{"$f":"IF($D71=\"BT\",AQ71*Balance!G$49,IF($D71=\"MT\",AQ71*Balance!G$50,AQ71*Balance!G$51))","v":0},{"$f":"IF($D71=\"BT\",AR71*Balance!H$49,IF($D71=\"MT\",AR71*Balance!H$50,AR71*Balance!H$51))","v":0},{"$f":"IF($D71=\"BT\",AS71*Balance!I$49,IF($D71=\"MT\",AS71*Balance!I$50,AS71*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF71:BI71,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!C154","v":"MTD"},{"$f":"+PremisaCosto!E154","v":"Et"},{"$f":"+PremisaCosto!B154","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z72:AC72,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C72=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B72)*F72),IF($C72=\"Ep\",F72,\"\"))","v":0},{"$f":"IF($C72=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B72)*G72),IF($C72=\"Ep\",G72,\"\"))","v":0},{"$f":"IF($C72=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B72)*H72),IF($C72=\"Ep\",H72,\"\"))","v":0},{"$f":"IF($C72=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B72)*I72),IF($C72=\"Ep\",I72,\"\"))","v":0},{"$f":"IF($C72=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B72)*J72),IF($C72=\"Ep\",J72,\"\"))","v":0},{"$f":"IF($C72=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B72)*K72),IF($C72=\"Ep\",K72,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH72:AK72,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C72=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B72)*F72),IF($C72=\"Efp\",F72,\"\"))","v":0},{"$f":"IF($C72=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B72)*G72),IF($C72=\"Efp\",G72,\"\"))","v":0},{"$f":"IF($C72=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B72)*H72),IF($C72=\"Efp\",H72,\"\"))","v":0},{"$f":"IF($C72=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B72)*I72),IF($C72=\"Efp\",I72,\"\"))","v":0},{"$f":"IF($C72=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B72)*J72),IF($C72=\"Efp\",J72,\"\"))","v":0},{"$f":"IF($C72=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B72)*K72),IF($C72=\"Efp\",K72,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP72:AS72,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D72=\"BT\",AF72*Balance!D$45,IF($D72=\"MT\",AF72*Balance!D$46,AF72*Balance!D$47))","v":0},{"$f":"IF($D72=\"BT\",AG72*Balance!E$45,IF($D72=\"MT\",AG72*Balance!E$46,AG72*Balance!E$47))","v":0},{"$f":"IF($D72=\"BT\",AH72*Balance!F$45,IF($D72=\"MT\",AH72*Balance!F$46,AH72*Balance!F$47))","v":0},{"$f":"IF($D72=\"BT\",AI72*Balance!G$45,IF($D72=\"MT\",AI72*Balance!G$46,AI72*Balance!G$47))","v":0},{"$f":"IF($D72=\"BT\",AJ72*Balance!H$45,IF($D72=\"MT\",AJ72*Balance!H$46,AJ72*Balance!H$47))","v":0},{"$f":"IF($D72=\"BT\",AK72*Balance!I$45,IF($D72=\"MT\",AK72*Balance!I$46,AK72*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX72:BA72,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D72=\"BT\",AN72*Balance!D$49,IF($D72=\"MT\",AN72*Balance!D$50,AN72*Balance!D$51))","v":0},{"$f":"IF($D72=\"BT\",AO72*Balance!E$49,IF($D72=\"MT\",AO72*Balance!E$50,AO72*Balance!E$51))","v":0},{"$f":"IF($D72=\"BT\",AP72*Balance!F$49,IF($D72=\"MT\",AP72*Balance!F$50,AP72*Balance!F$51))","v":0},{"$f":"IF($D72=\"BT\",AQ72*Balance!G$49,IF($D72=\"MT\",AQ72*Balance!G$50,AQ72*Balance!G$51))","v":0},{"$f":"IF($D72=\"BT\",AR72*Balance!H$49,IF($D72=\"MT\",AR72*Balance!H$50,AR72*Balance!H$51))","v":0},{"$f":"IF($D72=\"BT\",AS72*Balance!I$49,IF($D72=\"MT\",AS72*Balance!I$50,AS72*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF72:BI72,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!C155","v":"MTD"},{"$f":"+PremisaCosto!E155","v":"Et"},{"$f":"+PremisaCosto!B155","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z73:AC73,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C73=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B73)*F73),IF($C73=\"Ep\",F73,\"\"))","v":0},{"$f":"IF($C73=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B73)*G73),IF($C73=\"Ep\",G73,\"\"))","v":0},{"$f":"IF($C73=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B73)*H73),IF($C73=\"Ep\",H73,\"\"))","v":0},{"$f":"IF($C73=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B73)*I73),IF($C73=\"Ep\",I73,\"\"))","v":0},{"$f":"IF($C73=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B73)*J73),IF($C73=\"Ep\",J73,\"\"))","v":0},{"$f":"IF($C73=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B73)*K73),IF($C73=\"Ep\",K73,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH73:AK73,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C73=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B73)*F73),IF($C73=\"Efp\",F73,\"\"))","v":0},{"$f":"IF($C73=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B73)*G73),IF($C73=\"Efp\",G73,\"\"))","v":0},{"$f":"IF($C73=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B73)*H73),IF($C73=\"Efp\",H73,\"\"))","v":0},{"$f":"IF($C73=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B73)*I73),IF($C73=\"Efp\",I73,\"\"))","v":0},{"$f":"IF($C73=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B73)*J73),IF($C73=\"Efp\",J73,\"\"))","v":0},{"$f":"IF($C73=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B73)*K73),IF($C73=\"Efp\",K73,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP73:AS73,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D73=\"BT\",AF73*Balance!D$45,IF($D73=\"MT\",AF73*Balance!D$46,AF73*Balance!D$47))","v":0},{"$f":"IF($D73=\"BT\",AG73*Balance!E$45,IF($D73=\"MT\",AG73*Balance!E$46,AG73*Balance!E$47))","v":0},{"$f":"IF($D73=\"BT\",AH73*Balance!F$45,IF($D73=\"MT\",AH73*Balance!F$46,AH73*Balance!F$47))","v":0},{"$f":"IF($D73=\"BT\",AI73*Balance!G$45,IF($D73=\"MT\",AI73*Balance!G$46,AI73*Balance!G$47))","v":0},{"$f":"IF($D73=\"BT\",AJ73*Balance!H$45,IF($D73=\"MT\",AJ73*Balance!H$46,AJ73*Balance!H$47))","v":0},{"$f":"IF($D73=\"BT\",AK73*Balance!I$45,IF($D73=\"MT\",AK73*Balance!I$46,AK73*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX73:BA73,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D73=\"BT\",AN73*Balance!D$49,IF($D73=\"MT\",AN73*Balance!D$50,AN73*Balance!D$51))","v":0},{"$f":"IF($D73=\"BT\",AO73*Balance!E$49,IF($D73=\"MT\",AO73*Balance!E$50,AO73*Balance!E$51))","v":0},{"$f":"IF($D73=\"BT\",AP73*Balance!F$49,IF($D73=\"MT\",AP73*Balance!F$50,AP73*Balance!F$51))","v":0},{"$f":"IF($D73=\"BT\",AQ73*Balance!G$49,IF($D73=\"MT\",AQ73*Balance!G$50,AQ73*Balance!G$51))","v":0},{"$f":"IF($D73=\"BT\",AR73*Balance!H$49,IF($D73=\"MT\",AR73*Balance!H$50,AR73*Balance!H$51))","v":0},{"$f":"IF($D73=\"BT\",AS73*Balance!I$49,IF($D73=\"MT\",AS73*Balance!I$50,AS73*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF73:BI73,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!C156","v":"MTD"},{"$f":"+PremisaCosto!E156","v":"Et"},{"$f":"+PremisaCosto!B156","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z74:AC74,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C74=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B74)*F74),IF($C74=\"Ep\",F74,\"\"))","v":0},{"$f":"IF($C74=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B74)*G74),IF($C74=\"Ep\",G74,\"\"))","v":0},{"$f":"IF($C74=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B74)*H74),IF($C74=\"Ep\",H74,\"\"))","v":0},{"$f":"IF($C74=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B74)*I74),IF($C74=\"Ep\",I74,\"\"))","v":0},{"$f":"IF($C74=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B74)*J74),IF($C74=\"Ep\",J74,\"\"))","v":0},{"$f":"IF($C74=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B74)*K74),IF($C74=\"Ep\",K74,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH74:AK74,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C74=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B74)*F74),IF($C74=\"Efp\",F74,\"\"))","v":0},{"$f":"IF($C74=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B74)*G74),IF($C74=\"Efp\",G74,\"\"))","v":0},{"$f":"IF($C74=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B74)*H74),IF($C74=\"Efp\",H74,\"\"))","v":0},{"$f":"IF($C74=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B74)*I74),IF($C74=\"Efp\",I74,\"\"))","v":0},{"$f":"IF($C74=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B74)*J74),IF($C74=\"Efp\",J74,\"\"))","v":0},{"$f":"IF($C74=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B74)*K74),IF($C74=\"Efp\",K74,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP74:AS74,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D74=\"BT\",AF74*Balance!D$45,IF($D74=\"MT\",AF74*Balance!D$46,AF74*Balance!D$47))","v":0},{"$f":"IF($D74=\"BT\",AG74*Balance!E$45,IF($D74=\"MT\",AG74*Balance!E$46,AG74*Balance!E$47))","v":0},{"$f":"IF($D74=\"BT\",AH74*Balance!F$45,IF($D74=\"MT\",AH74*Balance!F$46,AH74*Balance!F$47))","v":0},{"$f":"IF($D74=\"BT\",AI74*Balance!G$45,IF($D74=\"MT\",AI74*Balance!G$46,AI74*Balance!G$47))","v":0},{"$f":"IF($D74=\"BT\",AJ74*Balance!H$45,IF($D74=\"MT\",AJ74*Balance!H$46,AJ74*Balance!H$47))","v":0},{"$f":"IF($D74=\"BT\",AK74*Balance!I$45,IF($D74=\"MT\",AK74*Balance!I$46,AK74*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX74:BA74,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D74=\"BT\",AN74*Balance!D$49,IF($D74=\"MT\",AN74*Balance!D$50,AN74*Balance!D$51))","v":0},{"$f":"IF($D74=\"BT\",AO74*Balance!E$49,IF($D74=\"MT\",AO74*Balance!E$50,AO74*Balance!E$51))","v":0},{"$f":"IF($D74=\"BT\",AP74*Balance!F$49,IF($D74=\"MT\",AP74*Balance!F$50,AP74*Balance!F$51))","v":0},{"$f":"IF($D74=\"BT\",AQ74*Balance!G$49,IF($D74=\"MT\",AQ74*Balance!G$50,AQ74*Balance!G$51))","v":0},{"$f":"IF($D74=\"BT\",AR74*Balance!H$49,IF($D74=\"MT\",AR74*Balance!H$50,AR74*Balance!H$51))","v":0},{"$f":"IF($D74=\"BT\",AS74*Balance!I$49,IF($D74=\"MT\",AS74*Balance!I$50,AS74*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF74:BI74,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!C157","v":"MTD"},{"$f":"+PremisaCosto!E157","v":"Et"},{"$f":"+PremisaCosto!B157","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z75:AC75,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C75=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B75)*F75),IF($C75=\"Ep\",F75,\"\"))","v":0},{"$f":"IF($C75=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B75)*G75),IF($C75=\"Ep\",G75,\"\"))","v":0},{"$f":"IF($C75=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B75)*H75),IF($C75=\"Ep\",H75,\"\"))","v":0},{"$f":"IF($C75=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B75)*I75),IF($C75=\"Ep\",I75,\"\"))","v":0},{"$f":"IF($C75=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B75)*J75),IF($C75=\"Ep\",J75,\"\"))","v":0},{"$f":"IF($C75=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B75)*K75),IF($C75=\"Ep\",K75,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH75:AK75,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C75=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B75)*F75),IF($C75=\"Efp\",F75,\"\"))","v":0},{"$f":"IF($C75=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B75)*G75),IF($C75=\"Efp\",G75,\"\"))","v":0},{"$f":"IF($C75=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B75)*H75),IF($C75=\"Efp\",H75,\"\"))","v":0},{"$f":"IF($C75=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B75)*I75),IF($C75=\"Efp\",I75,\"\"))","v":0},{"$f":"IF($C75=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B75)*J75),IF($C75=\"Efp\",J75,\"\"))","v":0},{"$f":"IF($C75=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B75)*K75),IF($C75=\"Efp\",K75,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP75:AS75,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D75=\"BT\",AF75*Balance!D$45,IF($D75=\"MT\",AF75*Balance!D$46,AF75*Balance!D$47))","v":0},{"$f":"IF($D75=\"BT\",AG75*Balance!E$45,IF($D75=\"MT\",AG75*Balance!E$46,AG75*Balance!E$47))","v":0},{"$f":"IF($D75=\"BT\",AH75*Balance!F$45,IF($D75=\"MT\",AH75*Balance!F$46,AH75*Balance!F$47))","v":0},{"$f":"IF($D75=\"BT\",AI75*Balance!G$45,IF($D75=\"MT\",AI75*Balance!G$46,AI75*Balance!G$47))","v":0},{"$f":"IF($D75=\"BT\",AJ75*Balance!H$45,IF($D75=\"MT\",AJ75*Balance!H$46,AJ75*Balance!H$47))","v":0},{"$f":"IF($D75=\"BT\",AK75*Balance!I$45,IF($D75=\"MT\",AK75*Balance!I$46,AK75*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX75:BA75,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D75=\"BT\",AN75*Balance!D$49,IF($D75=\"MT\",AN75*Balance!D$50,AN75*Balance!D$51))","v":0},{"$f":"IF($D75=\"BT\",AO75*Balance!E$49,IF($D75=\"MT\",AO75*Balance!E$50,AO75*Balance!E$51))","v":0},{"$f":"IF($D75=\"BT\",AP75*Balance!F$49,IF($D75=\"MT\",AP75*Balance!F$50,AP75*Balance!F$51))","v":0},{"$f":"IF($D75=\"BT\",AQ75*Balance!G$49,IF($D75=\"MT\",AQ75*Balance!G$50,AQ75*Balance!G$51))","v":0},{"$f":"IF($D75=\"BT\",AR75*Balance!H$49,IF($D75=\"MT\",AR75*Balance!H$50,AR75*Balance!H$51))","v":0},{"$f":"IF($D75=\"BT\",AS75*Balance!I$49,IF($D75=\"MT\",AS75*Balance!I$50,AS75*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF75:BI75,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!C158","v":0},{"$f":"+PremisaCosto!E158","v":0},{"$f":"+PremisaCosto!B158","v":0},null,6431.2168914375497,6723.82207247721,6779.4997526606321,7057.9270561112098,7374.3687788523766,7724.1908940745834,null,0,0,0,0,0,null,0,0,0,0,0,null,6723.82207247721,6779.4997526606321,7057.9270561112098,7374.3687788523766,7724.1908940745834,{"$f":"+SUMPRODUCT(Z76:AC76,PremisaCosto!$F$84:$I$84)","v":24462.713954186151},null,{"$f":"IF($C76=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B76)*F76),IF($C76=\"Ep\",F76,\"\"))","v":""},{"$f":"IF($C76=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B76)*G76),IF($C76=\"Ep\",G76,\"\"))","v":""},{"$f":"IF($C76=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B76)*H76),IF($C76=\"Ep\",H76,\"\"))","v":""},{"$f":"IF($C76=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B76)*I76),IF($C76=\"Ep\",I76,\"\"))","v":""},{"$f":"IF($C76=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B76)*J76),IF($C76=\"Ep\",J76,\"\"))","v":""},{"$f":"IF($C76=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B76)*K76),IF($C76=\"Ep\",K76,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH76:AK76,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C76=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B76)*F76),IF($C76=\"Efp\",F76,\"\"))","v":""},{"$f":"IF($C76=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B76)*G76),IF($C76=\"Efp\",G76,\"\"))","v":""},{"$f":"IF($C76=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B76)*H76),IF($C76=\"Efp\",H76,\"\"))","v":""},{"$f":"IF($C76=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B76)*I76),IF($C76=\"Efp\",I76,\"\"))","v":""},{"$f":"IF($C76=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B76)*J76),IF($C76=\"Efp\",J76,\"\"))","v":""},{"$f":"IF($C76=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B76)*K76),IF($C76=\"Efp\",K76,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP76:AS76,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX76:BA76,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF76:BI76,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!C159","v":"BTH"},{"$f":"+PremisaCosto!E159","v":"Ep"},{"$f":"+PremisaCosto!B159","v":"BT"},null,1557.6490587560634,1628.518412492273,1642.0036187285757,1709.4390721540688,1786.0816671558289,1870.8090364400771,null,0,0,0,0,0,null,0,0,0,0,0,null,1628.518412492273,1642.0036187285757,1709.4390721540688,1786.0816671558289,1870.8090364400771,{"$f":"+SUMPRODUCT(Z77:AC77,PremisaCosto!$F$84:$I$84)","v":5924.9009959668047},null,{"$f":"IF($C77=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B77)*F77),IF($C77=\"Ep\",F77,\"\"))","v":1557.6490587560634},{"$f":"IF($C77=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B77)*G77),IF($C77=\"Ep\",G77,\"\"))","v":1628.518412492273},{"$f":"IF($C77=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B77)*H77),IF($C77=\"Ep\",H77,\"\"))","v":1642.0036187285757},{"$f":"IF($C77=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B77)*I77),IF($C77=\"Ep\",I77,\"\"))","v":1709.4390721540688},{"$f":"IF($C77=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B77)*J77),IF($C77=\"Ep\",J77,\"\"))","v":1786.0816671558289},{"$f":"IF($C77=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B77)*K77),IF($C77=\"Ep\",K77,\"\"))","v":1870.8090364400771},{"$f":"+SUMPRODUCT(AH77:AK77,PremisaCosto!$F$84:$I$84)","v":5924.9009959668047},null,{"$f":"IF($C77=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B77)*F77),IF($C77=\"Efp\",F77,\"\"))","v":""},{"$f":"IF($C77=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B77)*G77),IF($C77=\"Efp\",G77,\"\"))","v":""},{"$f":"IF($C77=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B77)*H77),IF($C77=\"Efp\",H77,\"\"))","v":""},{"$f":"IF($C77=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B77)*I77),IF($C77=\"Efp\",I77,\"\"))","v":""},{"$f":"IF($C77=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B77)*J77),IF($C77=\"Efp\",J77,\"\"))","v":""},{"$f":"IF($C77=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B77)*K77),IF($C77=\"Efp\",K77,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP77:AS77,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D77=\"BT\",AF77*Balance!D$45,IF($D77=\"MT\",AF77*Balance!D$46,AF77*Balance!D$47))","v":1744.0150088891558},{"$f":"IF($D77=\"BT\",AG77*Balance!E$45,IF($D77=\"MT\",AG77*Balance!E$46,AG77*Balance!E$47))","v":1823.3635732473745},{"$f":"IF($D77=\"BT\",AH77*Balance!F$45,IF($D77=\"MT\",AH77*Balance!F$46,AH77*Balance!F$47))","v":1808.8771990209002},{"$f":"IF($D77=\"BT\",AI77*Balance!G$45,IF($D77=\"MT\",AI77*Balance!G$46,AI77*Balance!G$47))","v":1883.2250549441403},{"$f":"IF($D77=\"BT\",AJ77*Balance!H$45,IF($D77=\"MT\",AJ77*Balance!H$46,AJ77*Balance!H$47))","v":1967.7349767273552},{"$f":"IF($D77=\"BT\",AK77*Balance!I$45,IF($D77=\"MT\",AK77*Balance!I$46,AK77*Balance!I$47))","v":2061.1652588175039},{"$f":"+SUMPRODUCT(AX77:BA77,PremisaCosto!$F$84:$I$84)","v":6527.3714743848159},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF77:BI77,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!C160","v":"BTH"},{"$f":"+PremisaCosto!E160","v":"Efpm"},{"$f":"+PremisaCosto!B160","v":"BT"},null,2436.783916340743,2547.6518299924683,2568.7480669660276,2674.2439919785702,2794.143555848274,2926.6909288172528,null,0,0,0,0,0,null,0,0,0,0,0,null,2547.6518299924683,2568.7480669660276,2674.2439919785702,2794.143555848274,2926.6909288172528,{"$f":"+SUMPRODUCT(Z78:AC78,PremisaCosto!$F$84:$I$84)","v":9268.9064791096716},null,{"$f":"IF($C78=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B78)*F78),IF($C78=\"Ep\",F78,\"\"))","v":""},{"$f":"IF($C78=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B78)*G78),IF($C78=\"Ep\",G78,\"\"))","v":""},{"$f":"IF($C78=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B78)*H78),IF($C78=\"Ep\",H78,\"\"))","v":""},{"$f":"IF($C78=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B78)*I78),IF($C78=\"Ep\",I78,\"\"))","v":""},{"$f":"IF($C78=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B78)*J78),IF($C78=\"Ep\",J78,\"\"))","v":""},{"$f":"IF($C78=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B78)*K78),IF($C78=\"Ep\",K78,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH78:AK78,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C78=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B78)*F78),IF($C78=\"Efpm\",F78,\"\"))","v":2436.783916340743},{"$f":"IF($C78=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B78)*G78),IF($C78=\"Efpm\",G78,\"\"))","v":2547.6518299924683},{"$f":"IF($C78=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B78)*H78),IF($C78=\"Efpm\",H78,\"\"))","v":2568.7480669660276},{"$f":"IF($C78=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B78)*I78),IF($C78=\"Efpm\",I78,\"\"))","v":2674.2439919785702},{"$f":"IF($C78=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B78)*J78),IF($C78=\"Efpm\",J78,\"\"))","v":2794.143555848274},{"$f":"IF($C78=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B78)*K78),IF($C78=\"Efpm\",K78,\"\"))","v":2926.6909288172528},{"$f":"+SUMPRODUCT(AP78:AS78,PremisaCosto!$F$84:$I$84)","v":9268.9064791096716},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX78:BA78,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D78=\"BT\",AN78*Balance!D$49,IF($D78=\"MT\",AN78*Balance!D$50,AN78*Balance!D$51))","v":2728.3345369924518},{"$f":"IF($D78=\"BT\",AO78*Balance!E$49,IF($D78=\"MT\",AO78*Balance!E$50,AO78*Balance!E$51))","v":2852.467315377879},{"$f":"IF($D78=\"BT\",AP78*Balance!F$49,IF($D78=\"MT\",AP78*Balance!F$50,AP78*Balance!F$51))","v":2829.8048526602779},{"$f":"IF($D78=\"BT\",AQ78*Balance!G$49,IF($D78=\"MT\",AQ78*Balance!G$50,AQ78*Balance!G$51))","v":2946.1145300614585},{"$f":"IF($D78=\"BT\",AR78*Balance!H$49,IF($D78=\"MT\",AR78*Balance!H$50,AR78*Balance!H$51))","v":3078.3217284768766},{"$f":"IF($D78=\"BT\",AS78*Balance!I$49,IF($D78=\"MT\",AS78*Balance!I$50,AS78*Balance!I$51))","v":3224.4839255498614},{"$f":"+SUMPRODUCT(BF78:BI78,PremisaCosto!$F$84:$I$84)","v":10211.410417096537}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!C161","v":"BTH"},{"$f":"+PremisaCosto!E161","v":"Efp"},{"$f":"+PremisaCosto!B161","v":"BT"},null,2436.783916340743,2547.6518299924683,2568.7480669660276,2674.2439919785702,2794.143555848274,2926.6909288172528,null,0,0,0,0,0,null,0,0,0,0,0,null,2547.6518299924683,2568.7480669660276,2674.2439919785702,2794.143555848274,2926.6909288172528,{"$f":"+SUMPRODUCT(Z79:AC79,PremisaCosto!$F$84:$I$84)","v":9268.9064791096716},null,{"$f":"IF($C79=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B79)*F79),IF($C79=\"Ep\",F79,\"\"))","v":""},{"$f":"IF($C79=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B79)*G79),IF($C79=\"Ep\",G79,\"\"))","v":""},{"$f":"IF($C79=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B79)*H79),IF($C79=\"Ep\",H79,\"\"))","v":""},{"$f":"IF($C79=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B79)*I79),IF($C79=\"Ep\",I79,\"\"))","v":""},{"$f":"IF($C79=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B79)*J79),IF($C79=\"Ep\",J79,\"\"))","v":""},{"$f":"IF($C79=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B79)*K79),IF($C79=\"Ep\",K79,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH79:AK79,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C79=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B79)*F79),IF($C79=\"Efp\",F79,\"\"))","v":2436.783916340743},{"$f":"IF($C79=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B79)*G79),IF($C79=\"Efp\",G79,\"\"))","v":2547.6518299924683},{"$f":"IF($C79=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B79)*H79),IF($C79=\"Efp\",H79,\"\"))","v":2568.7480669660276},{"$f":"IF($C79=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B79)*I79),IF($C79=\"Efp\",I79,\"\"))","v":2674.2439919785702},{"$f":"IF($C79=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B79)*J79),IF($C79=\"Efp\",J79,\"\"))","v":2794.143555848274},{"$f":"IF($C79=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B79)*K79),IF($C79=\"Efp\",K79,\"\"))","v":2926.6909288172528},{"$f":"+SUMPRODUCT(AP79:AS79,PremisaCosto!$F$84:$I$84)","v":9268.9064791096716},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX79:BA79,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D79=\"BT\",AN79*Balance!D$49,IF($D79=\"MT\",AN79*Balance!D$50,AN79*Balance!D$51))","v":2728.3345369924518},{"$f":"IF($D79=\"BT\",AO79*Balance!E$49,IF($D79=\"MT\",AO79*Balance!E$50,AO79*Balance!E$51))","v":2852.467315377879},{"$f":"IF($D79=\"BT\",AP79*Balance!F$49,IF($D79=\"MT\",AP79*Balance!F$50,AP79*Balance!F$51))","v":2829.8048526602779},{"$f":"IF($D79=\"BT\",AQ79*Balance!G$49,IF($D79=\"MT\",AQ79*Balance!G$50,AQ79*Balance!G$51))","v":2946.1145300614585},{"$f":"IF($D79=\"BT\",AR79*Balance!H$49,IF($D79=\"MT\",AR79*Balance!H$50,AR79*Balance!H$51))","v":3078.3217284768766},{"$f":"IF($D79=\"BT\",AS79*Balance!I$49,IF($D79=\"MT\",AS79*Balance!I$50,AS79*Balance!I$51))","v":3224.4839255498614},{"$f":"+SUMPRODUCT(BF79:BI79,PremisaCosto!$F$84:$I$84)","v":10211.410417096537}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!C162","v":0},{"$f":"+PremisaCosto!E162","v":0},{"$f":"+PremisaCosto!B162","v":0},null,149265.27869009692,156057.64752595156,157349.40446073777,163810.54579057088,171153.90157717527,179271.78835719486,null,0,0,0,0,0,null,109.69539116599729,110.10045634195338,113.5801580868882,117.59262186782561,121.93298553153333,null,155947.95213478556,157239.30400439582,163696.96563248397,171036.30895530744,179149.85537166332,{"$f":"+SUMPRODUCT(Z80:AC80,PremisaCosto!$F$84:$I$84)","v":567372.26293212618},null,{"$f":"IF($C80=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B80)*F80),IF($C80=\"Ep\",F80,\"\"))","v":""},{"$f":"IF($C80=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B80)*G80),IF($C80=\"Ep\",G80,\"\"))","v":""},{"$f":"IF($C80=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B80)*H80),IF($C80=\"Ep\",H80,\"\"))","v":""},{"$f":"IF($C80=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B80)*I80),IF($C80=\"Ep\",I80,\"\"))","v":""},{"$f":"IF($C80=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B80)*J80),IF($C80=\"Ep\",J80,\"\"))","v":""},{"$f":"IF($C80=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B80)*K80),IF($C80=\"Ep\",K80,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH80:AK80,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C80=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B80)*F80),IF($C80=\"Efp\",F80,\"\"))","v":""},{"$f":"IF($C80=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B80)*G80),IF($C80=\"Efp\",G80,\"\"))","v":""},{"$f":"IF($C80=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B80)*H80),IF($C80=\"Efp\",H80,\"\"))","v":""},{"$f":"IF($C80=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B80)*I80),IF($C80=\"Efp\",I80,\"\"))","v":""},{"$f":"IF($C80=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B80)*J80),IF($C80=\"Efp\",J80,\"\"))","v":""},{"$f":"IF($C80=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B80)*K80),IF($C80=\"Efp\",K80,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP80:AS80,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX80:BA80,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF80:BI80,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!C163","v":0},{"$f":"+PremisaCosto!E163","v":0},{"$f":"+PremisaCosto!B163","v":0},null,36585.551426947939,38251.258769045475,38567.501128034128,40150.38797741344,41949.448241870472,43938.190071680627,null,0,0,0,0,0,null,109.69539116599729,110.10045634195338,113.5801580868882,117.59262186782561,121.93298553153333,null,38141.56337787948,38457.400671692172,40036.807819326554,41831.855620002643,43816.257086149097,{"$f":"+SUMPRODUCT(Z81:AC81,PremisaCosto!$F$84:$I$84)","v":138767.22861209977},null,{"$f":"IF($C81=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B81)*F81),IF($C81=\"Ep\",F81,\"\"))","v":""},{"$f":"IF($C81=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B81)*G81),IF($C81=\"Ep\",G81,\"\"))","v":""},{"$f":"IF($C81=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B81)*H81),IF($C81=\"Ep\",H81,\"\"))","v":""},{"$f":"IF($C81=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B81)*I81),IF($C81=\"Ep\",I81,\"\"))","v":""},{"$f":"IF($C81=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B81)*J81),IF($C81=\"Ep\",J81,\"\"))","v":""},{"$f":"IF($C81=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B81)*K81),IF($C81=\"Ep\",K81,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH81:AK81,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C81=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B81)*F81),IF($C81=\"Efp\",F81,\"\"))","v":""},{"$f":"IF($C81=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B81)*G81),IF($C81=\"Efp\",G81,\"\"))","v":""},{"$f":"IF($C81=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B81)*H81),IF($C81=\"Efp\",H81,\"\"))","v":""},{"$f":"IF($C81=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B81)*I81),IF($C81=\"Efp\",I81,\"\"))","v":""},{"$f":"IF($C81=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B81)*J81),IF($C81=\"Efp\",J81,\"\"))","v":""},{"$f":"IF($C81=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B81)*K81),IF($C81=\"Efp\",K81,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP81:AS81,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX81:BA81,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF81:BI81,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!C164","v":"BTD"},{"$f":"+PremisaCosto!E164","v":"Et"},{"$f":"+PremisaCosto!B164","v":"BT"},null,36304.493243199118,37957.413101663813,38271.222224776298,39841.941194649313,41627.172266691079,43600.626108240343,null,0,0,0,0,0,null,109.69539116599729,110.10045634195338,113.5801580868882,117.59262186782561,121.93298553153333,null,37847.717710497818,38161.121768434343,39728.361036562426,41509.57964482325,43478.693122708813,{"$f":"+SUMPRODUCT(Z82:AC82,PremisaCosto!$F$84:$I$84)","v":137698.15473858698},null,{"$f":"IF($C82=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B82)*F82),IF($C82=\"Ep\",F82,\"\"))","v":11440.663265507481},{"$f":"IF($C82=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B82)*G82),IF($C82=\"Ep\",G82,\"\"))","v":11961.549189431162},{"$f":"IF($C82=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B82)*H82),IF($C82=\"Ep\",H82,\"\"))","v":12060.44010310193},{"$f":"IF($C82=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B82)*I82),IF($C82=\"Ep\",I82,\"\"))","v":12555.421996904517},{"$f":"IF($C82=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B82)*J82),IF($C82=\"Ep\",J82,\"\"))","v":13118.003256737329},{"$f":"IF($C82=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B82)*K82),IF($C82=\"Ep\",K82,\"\"))","v":13739.89930469874},{"$f":"+SUMPRODUCT(AH82:AK82,PremisaCosto!$F$84:$I$84)","v":43516.454306451393},null,{"$f":"IF($C82=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B82)*F82),IF($C82=\"Efp\",F82,\"\"))","v":24863.829977691636},{"$f":"IF($C82=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B82)*G82),IF($C82=\"Efp\",G82,\"\"))","v":25995.863912232649},{"$f":"IF($C82=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B82)*H82),IF($C82=\"Efp\",H82,\"\"))","v":26210.782121674369},{"$f":"IF($C82=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B82)*I82),IF($C82=\"Efp\",I82,\"\"))","v":27286.519197744794},{"$f":"IF($C82=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B82)*J82),IF($C82=\"Efp\",J82,\"\"))","v":28509.169009953748},{"$f":"IF($C82=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B82)*K82),IF($C82=\"Efp\",K82,\"\"))","v":29860.726803541602},{"$f":"+SUMPRODUCT(AP82:AS82,PremisaCosto!$F$84:$I$84)","v":94573.688255442248},null,{"$f":"IF($D82=\"BT\",AF82*Balance!D$45,IF($D82=\"MT\",AF82*Balance!D$46,AF82*Balance!D$47))","v":12809.488976050907},{"$f":"IF($D82=\"BT\",AG82*Balance!E$45,IF($D82=\"MT\",AG82*Balance!E$46,AG82*Balance!E$47))","v":13392.696640277578},{"$f":"IF($D82=\"BT\",AH82*Balance!F$45,IF($D82=\"MT\",AH82*Balance!F$46,AH82*Balance!F$47))","v":13286.118778197731},{"$f":"IF($D82=\"BT\",AI82*Balance!G$45,IF($D82=\"MT\",AI82*Balance!G$46,AI82*Balance!G$47))","v":13831.838563378949},{"$f":"IF($D82=\"BT\",AJ82*Balance!H$45,IF($D82=\"MT\",AJ82*Balance!H$46,AJ82*Balance!H$47))","v":14452.168849708782},{"$f":"IF($D82=\"BT\",AK82*Balance!I$45,IF($D82=\"MT\",AK82*Balance!I$46,AK82*Balance!I$47))","v":15137.944362501976},{"$f":"+SUMPRODUCT(AX82:BA82,PremisaCosto!$F$84:$I$84)","v":47941.402286147051},null,{"$f":"IF($D82=\"BT\",AN82*Balance!D$49,IF($D82=\"MT\",AN82*Balance!D$50,AN82*Balance!D$51))","v":27838.679332680935},{"$f":"IF($D82=\"BT\",AO82*Balance!E$49,IF($D82=\"MT\",AO82*Balance!E$50,AO82*Balance!E$51))","v":29106.156214789433},{"$f":"IF($D82=\"BT\",AP82*Balance!F$49,IF($D82=\"MT\",AP82*Balance!F$50,AP82*Balance!F$51))","v":28874.532070223573},{"$f":"IF($D82=\"BT\",AQ82*Balance!G$49,IF($D82=\"MT\",AQ82*Balance!G$50,AQ82*Balance!G$51))","v":30060.537080537662},{"$f":"IF($D82=\"BT\",AR82*Balance!H$49,IF($D82=\"MT\",AR82*Balance!H$50,AR82*Balance!H$51))","v":31408.692026747729},{"$f":"IF($D82=\"BT\",AS82*Balance!I$49,IF($D82=\"MT\",AS82*Balance!I$50,AS82*Balance!I$51))","v":32899.078148360233},{"$f":"+SUMPRODUCT(BF82:BI82,PremisaCosto!$F$84:$I$84)","v":104190.36446327946}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!C165","v":"BTD"},{"$f":"+PremisaCosto!E165","v":"Et"},{"$f":"+PremisaCosto!B165","v":"BT"},null,279.1655360468036,291.86690867874881,294.28375912814687,306.36970005191392,320.10576659232652,335.29080543731635,null,0,0,0,0,0,null,0,0,0,0,0,null,291.86690867874881,294.28375912814687,306.36970005191392,320.10576659232652,335.29080543731635,{"$f":"+SUMPRODUCT(Z83:AC83,PremisaCosto!$F$84:$I$84)","v":1061.8747228494576},null,{"$f":"IF($C83=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B83)*F83),IF($C83=\"Ep\",F83,\"\"))","v":87.973653064133288},{"$f":"IF($C83=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B83)*G83),IF($C83=\"Ep\",G83,\"\"))","v":91.976246526005639},{"$f":"IF($C83=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B83)*H83),IF($C83=\"Ep\",H83,\"\"))","v":92.737870492753416},{"$f":"IF($C83=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B83)*I83),IF($C83=\"Ep\",I83,\"\"))","v":96.54652248052183},{"$f":"IF($C83=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B83)*J83),IF($C83=\"Ep\",J83,\"\"))","v":100.87517984061054},{"$f":"IF($C83=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B83)*K83),IF($C83=\"Ep\",K83,\"\"))","v":105.6604529729307},{"$f":"+SUMPRODUCT(AH83:AK83,PremisaCosto!$F$84:$I$84)","v":334.62940944783742},null,{"$f":"IF($C83=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B83)*F83),IF($C83=\"Efp\",F83,\"\"))","v":191.19188298267031},{"$f":"IF($C83=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B83)*G83),IF($C83=\"Efp\",G83,\"\"))","v":199.89066215274318},{"$f":"IF($C83=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B83)*H83),IF($C83=\"Efp\",H83,\"\"))","v":201.54588863539342},{"$f":"IF($C83=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B83)*I83),IF($C83=\"Efp\",I83,\"\"))","v":209.82317757139208},{"$f":"IF($C83=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B83)*J83),IF($C83=\"Efp\",J83,\"\"))","v":219.23058675171595},{"$f":"IF($C83=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B83)*K83),IF($C83=\"Efp\",K83,\"\"))","v":229.63035246438562},{"$f":"+SUMPRODUCT(AP83:AS83,PremisaCosto!$F$84:$I$84)","v":727.24531340162002},null,{"$f":"IF($D83=\"BT\",AF83*Balance!D$45,IF($D83=\"MT\",AF83*Balance!D$46,AF83*Balance!D$47))","v":98.499318873009059},{"$f":"IF($D83=\"BT\",AG83*Balance!E$45,IF($D83=\"MT\",AG83*Balance!E$46,AG83*Balance!E$47))","v":102.98080527249475},{"$f":"IF($D83=\"BT\",AH83*Balance!F$45,IF($D83=\"MT\",AH83*Balance!F$46,AH83*Balance!F$47))","v":102.16263685824691},{"$f":"IF($D83=\"BT\",AI83*Balance!G$45,IF($D83=\"MT\",AI83*Balance!G$46,AI83*Balance!G$47))","v":106.36169084045564},{"$f":"IF($D83=\"BT\",AJ83*Balance!H$45,IF($D83=\"MT\",AJ83*Balance!H$46,AJ83*Balance!H$47))","v":111.13468286817904},{"$f":"IF($D83=\"BT\",AK83*Balance!I$45,IF($D83=\"MT\",AK83*Balance!I$46,AK83*Balance!I$47))","v":116.4114832976974},{"$f":"+SUMPRODUCT(AX83:BA83,PremisaCosto!$F$84:$I$84)","v":368.65602703014156},null,{"$f":"IF($D83=\"BT\",AN83*Balance!D$49,IF($D83=\"MT\",AN83*Balance!D$50,AN83*Balance!D$51))","v":214.06716206399031},{"$f":"IF($D83=\"BT\",AO83*Balance!E$49,IF($D83=\"MT\",AO83*Balance!E$50,AO83*Balance!E$51))","v":223.80671241157296},{"$f":"IF($D83=\"BT\",AP83*Balance!F$49,IF($D83=\"MT\",AP83*Balance!F$50,AP83*Balance!F$51))","v":222.02859868924119},{"$f":"IF($D83=\"BT\",AQ83*Balance!G$49,IF($D83=\"MT\",AQ83*Balance!G$50,AQ83*Balance!G$51))","v":231.15434270056588},{"$f":"IF($D83=\"BT\",AR83*Balance!H$49,IF($D83=\"MT\",AR83*Balance!H$50,AR83*Balance!H$51))","v":241.52741806412331},{"$f":"IF($D83=\"BT\",AS83*Balance!I$49,IF($D83=\"MT\",AS83*Balance!I$50,AS83*Balance!I$51))","v":252.99541302743233},{"$f":"+SUMPRODUCT(BF83:BI83,PremisaCosto!$F$84:$I$84)","v":801.19487512266539}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!C166","v":"BTD"},{"$f":"+PremisaCosto!E166","v":"Et"},{"$f":"+PremisaCosto!B166","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z84:AC84,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C84=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B84)*F84),IF($C84=\"Ep\",F84,\"\"))","v":0},{"$f":"IF($C84=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B84)*G84),IF($C84=\"Ep\",G84,\"\"))","v":0},{"$f":"IF($C84=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B84)*H84),IF($C84=\"Ep\",H84,\"\"))","v":0},{"$f":"IF($C84=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B84)*I84),IF($C84=\"Ep\",I84,\"\"))","v":0},{"$f":"IF($C84=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B84)*J84),IF($C84=\"Ep\",J84,\"\"))","v":0},{"$f":"IF($C84=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B84)*K84),IF($C84=\"Ep\",K84,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH84:AK84,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C84=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B84)*F84),IF($C84=\"Efp\",F84,\"\"))","v":0},{"$f":"IF($C84=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B84)*G84),IF($C84=\"Efp\",G84,\"\"))","v":0},{"$f":"IF($C84=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B84)*H84),IF($C84=\"Efp\",H84,\"\"))","v":0},{"$f":"IF($C84=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B84)*I84),IF($C84=\"Efp\",I84,\"\"))","v":0},{"$f":"IF($C84=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B84)*J84),IF($C84=\"Efp\",J84,\"\"))","v":0},{"$f":"IF($C84=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B84)*K84),IF($C84=\"Efp\",K84,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP84:AS84,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D84=\"BT\",AF84*Balance!D$45,IF($D84=\"MT\",AF84*Balance!D$46,AF84*Balance!D$47))","v":0},{"$f":"IF($D84=\"BT\",AG84*Balance!E$45,IF($D84=\"MT\",AG84*Balance!E$46,AG84*Balance!E$47))","v":0},{"$f":"IF($D84=\"BT\",AH84*Balance!F$45,IF($D84=\"MT\",AH84*Balance!F$46,AH84*Balance!F$47))","v":0},{"$f":"IF($D84=\"BT\",AI84*Balance!G$45,IF($D84=\"MT\",AI84*Balance!G$46,AI84*Balance!G$47))","v":0},{"$f":"IF($D84=\"BT\",AJ84*Balance!H$45,IF($D84=\"MT\",AJ84*Balance!H$46,AJ84*Balance!H$47))","v":0},{"$f":"IF($D84=\"BT\",AK84*Balance!I$45,IF($D84=\"MT\",AK84*Balance!I$46,AK84*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX84:BA84,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D84=\"BT\",AN84*Balance!D$49,IF($D84=\"MT\",AN84*Balance!D$50,AN84*Balance!D$51))","v":0},{"$f":"IF($D84=\"BT\",AO84*Balance!E$49,IF($D84=\"MT\",AO84*Balance!E$50,AO84*Balance!E$51))","v":0},{"$f":"IF($D84=\"BT\",AP84*Balance!F$49,IF($D84=\"MT\",AP84*Balance!F$50,AP84*Balance!F$51))","v":0},{"$f":"IF($D84=\"BT\",AQ84*Balance!G$49,IF($D84=\"MT\",AQ84*Balance!G$50,AQ84*Balance!G$51))","v":0},{"$f":"IF($D84=\"BT\",AR84*Balance!H$49,IF($D84=\"MT\",AR84*Balance!H$50,AR84*Balance!H$51))","v":0},{"$f":"IF($D84=\"BT\",AS84*Balance!I$49,IF($D84=\"MT\",AS84*Balance!I$50,AS84*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF84:BI84,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!C167","v":"BTD"},{"$f":"+PremisaCosto!E167","v":"Et"},{"$f":"+PremisaCosto!B167","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z85:AC85,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C85=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B85)*F85),IF($C85=\"Ep\",F85,\"\"))","v":0},{"$f":"IF($C85=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B85)*G85),IF($C85=\"Ep\",G85,\"\"))","v":0},{"$f":"IF($C85=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B85)*H85),IF($C85=\"Ep\",H85,\"\"))","v":0},{"$f":"IF($C85=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B85)*I85),IF($C85=\"Ep\",I85,\"\"))","v":0},{"$f":"IF($C85=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B85)*J85),IF($C85=\"Ep\",J85,\"\"))","v":0},{"$f":"IF($C85=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B85)*K85),IF($C85=\"Ep\",K85,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH85:AK85,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C85=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B85)*F85),IF($C85=\"Efp\",F85,\"\"))","v":0},{"$f":"IF($C85=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B85)*G85),IF($C85=\"Efp\",G85,\"\"))","v":0},{"$f":"IF($C85=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B85)*H85),IF($C85=\"Efp\",H85,\"\"))","v":0},{"$f":"IF($C85=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B85)*I85),IF($C85=\"Efp\",I85,\"\"))","v":0},{"$f":"IF($C85=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B85)*J85),IF($C85=\"Efp\",J85,\"\"))","v":0},{"$f":"IF($C85=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B85)*K85),IF($C85=\"Efp\",K85,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP85:AS85,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D85=\"BT\",AF85*Balance!D$45,IF($D85=\"MT\",AF85*Balance!D$46,AF85*Balance!D$47))","v":0},{"$f":"IF($D85=\"BT\",AG85*Balance!E$45,IF($D85=\"MT\",AG85*Balance!E$46,AG85*Balance!E$47))","v":0},{"$f":"IF($D85=\"BT\",AH85*Balance!F$45,IF($D85=\"MT\",AH85*Balance!F$46,AH85*Balance!F$47))","v":0},{"$f":"IF($D85=\"BT\",AI85*Balance!G$45,IF($D85=\"MT\",AI85*Balance!G$46,AI85*Balance!G$47))","v":0},{"$f":"IF($D85=\"BT\",AJ85*Balance!H$45,IF($D85=\"MT\",AJ85*Balance!H$46,AJ85*Balance!H$47))","v":0},{"$f":"IF($D85=\"BT\",AK85*Balance!I$45,IF($D85=\"MT\",AK85*Balance!I$46,AK85*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX85:BA85,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D85=\"BT\",AN85*Balance!D$49,IF($D85=\"MT\",AN85*Balance!D$50,AN85*Balance!D$51))","v":0},{"$f":"IF($D85=\"BT\",AO85*Balance!E$49,IF($D85=\"MT\",AO85*Balance!E$50,AO85*Balance!E$51))","v":0},{"$f":"IF($D85=\"BT\",AP85*Balance!F$49,IF($D85=\"MT\",AP85*Balance!F$50,AP85*Balance!F$51))","v":0},{"$f":"IF($D85=\"BT\",AQ85*Balance!G$49,IF($D85=\"MT\",AQ85*Balance!G$50,AQ85*Balance!G$51))","v":0},{"$f":"IF($D85=\"BT\",AR85*Balance!H$49,IF($D85=\"MT\",AR85*Balance!H$50,AR85*Balance!H$51))","v":0},{"$f":"IF($D85=\"BT\",AS85*Balance!I$49,IF($D85=\"MT\",AS85*Balance!I$50,AS85*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF85:BI85,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!C168","v":"BTD"},{"$f":"+PremisaCosto!E168","v":"Et"},{"$f":"+PremisaCosto!B168","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z86:AC86,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C86=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B86)*F86),IF($C86=\"Ep\",F86,\"\"))","v":0},{"$f":"IF($C86=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B86)*G86),IF($C86=\"Ep\",G86,\"\"))","v":0},{"$f":"IF($C86=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B86)*H86),IF($C86=\"Ep\",H86,\"\"))","v":0},{"$f":"IF($C86=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B86)*I86),IF($C86=\"Ep\",I86,\"\"))","v":0},{"$f":"IF($C86=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B86)*J86),IF($C86=\"Ep\",J86,\"\"))","v":0},{"$f":"IF($C86=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B86)*K86),IF($C86=\"Ep\",K86,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH86:AK86,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C86=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B86)*F86),IF($C86=\"Efp\",F86,\"\"))","v":0},{"$f":"IF($C86=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B86)*G86),IF($C86=\"Efp\",G86,\"\"))","v":0},{"$f":"IF($C86=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B86)*H86),IF($C86=\"Efp\",H86,\"\"))","v":0},{"$f":"IF($C86=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B86)*I86),IF($C86=\"Efp\",I86,\"\"))","v":0},{"$f":"IF($C86=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B86)*J86),IF($C86=\"Efp\",J86,\"\"))","v":0},{"$f":"IF($C86=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B86)*K86),IF($C86=\"Efp\",K86,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP86:AS86,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D86=\"BT\",AF86*Balance!D$45,IF($D86=\"MT\",AF86*Balance!D$46,AF86*Balance!D$47))","v":0},{"$f":"IF($D86=\"BT\",AG86*Balance!E$45,IF($D86=\"MT\",AG86*Balance!E$46,AG86*Balance!E$47))","v":0},{"$f":"IF($D86=\"BT\",AH86*Balance!F$45,IF($D86=\"MT\",AH86*Balance!F$46,AH86*Balance!F$47))","v":0},{"$f":"IF($D86=\"BT\",AI86*Balance!G$45,IF($D86=\"MT\",AI86*Balance!G$46,AI86*Balance!G$47))","v":0},{"$f":"IF($D86=\"BT\",AJ86*Balance!H$45,IF($D86=\"MT\",AJ86*Balance!H$46,AJ86*Balance!H$47))","v":0},{"$f":"IF($D86=\"BT\",AK86*Balance!I$45,IF($D86=\"MT\",AK86*Balance!I$46,AK86*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX86:BA86,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D86=\"BT\",AN86*Balance!D$49,IF($D86=\"MT\",AN86*Balance!D$50,AN86*Balance!D$51))","v":0},{"$f":"IF($D86=\"BT\",AO86*Balance!E$49,IF($D86=\"MT\",AO86*Balance!E$50,AO86*Balance!E$51))","v":0},{"$f":"IF($D86=\"BT\",AP86*Balance!F$49,IF($D86=\"MT\",AP86*Balance!F$50,AP86*Balance!F$51))","v":0},{"$f":"IF($D86=\"BT\",AQ86*Balance!G$49,IF($D86=\"MT\",AQ86*Balance!G$50,AQ86*Balance!G$51))","v":0},{"$f":"IF($D86=\"BT\",AR86*Balance!H$49,IF($D86=\"MT\",AR86*Balance!H$50,AR86*Balance!H$51))","v":0},{"$f":"IF($D86=\"BT\",AS86*Balance!I$49,IF($D86=\"MT\",AS86*Balance!I$50,AS86*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF86:BI86,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!C169","v":"BTD"},{"$f":"+PremisaCosto!E169","v":"Et"},{"$f":"+PremisaCosto!B169","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z87:AC87,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C87=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B87)*F87),IF($C87=\"Ep\",F87,\"\"))","v":0},{"$f":"IF($C87=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B87)*G87),IF($C87=\"Ep\",G87,\"\"))","v":0},{"$f":"IF($C87=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B87)*H87),IF($C87=\"Ep\",H87,\"\"))","v":0},{"$f":"IF($C87=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B87)*I87),IF($C87=\"Ep\",I87,\"\"))","v":0},{"$f":"IF($C87=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B87)*J87),IF($C87=\"Ep\",J87,\"\"))","v":0},{"$f":"IF($C87=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B87)*K87),IF($C87=\"Ep\",K87,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH87:AK87,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C87=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B87)*F87),IF($C87=\"Efp\",F87,\"\"))","v":0},{"$f":"IF($C87=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B87)*G87),IF($C87=\"Efp\",G87,\"\"))","v":0},{"$f":"IF($C87=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B87)*H87),IF($C87=\"Efp\",H87,\"\"))","v":0},{"$f":"IF($C87=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B87)*I87),IF($C87=\"Efp\",I87,\"\"))","v":0},{"$f":"IF($C87=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B87)*J87),IF($C87=\"Efp\",J87,\"\"))","v":0},{"$f":"IF($C87=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B87)*K87),IF($C87=\"Efp\",K87,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP87:AS87,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D87=\"BT\",AF87*Balance!D$45,IF($D87=\"MT\",AF87*Balance!D$46,AF87*Balance!D$47))","v":0},{"$f":"IF($D87=\"BT\",AG87*Balance!E$45,IF($D87=\"MT\",AG87*Balance!E$46,AG87*Balance!E$47))","v":0},{"$f":"IF($D87=\"BT\",AH87*Balance!F$45,IF($D87=\"MT\",AH87*Balance!F$46,AH87*Balance!F$47))","v":0},{"$f":"IF($D87=\"BT\",AI87*Balance!G$45,IF($D87=\"MT\",AI87*Balance!G$46,AI87*Balance!G$47))","v":0},{"$f":"IF($D87=\"BT\",AJ87*Balance!H$45,IF($D87=\"MT\",AJ87*Balance!H$46,AJ87*Balance!H$47))","v":0},{"$f":"IF($D87=\"BT\",AK87*Balance!I$45,IF($D87=\"MT\",AK87*Balance!I$46,AK87*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX87:BA87,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D87=\"BT\",AN87*Balance!D$49,IF($D87=\"MT\",AN87*Balance!D$50,AN87*Balance!D$51))","v":0},{"$f":"IF($D87=\"BT\",AO87*Balance!E$49,IF($D87=\"MT\",AO87*Balance!E$50,AO87*Balance!E$51))","v":0},{"$f":"IF($D87=\"BT\",AP87*Balance!F$49,IF($D87=\"MT\",AP87*Balance!F$50,AP87*Balance!F$51))","v":0},{"$f":"IF($D87=\"BT\",AQ87*Balance!G$49,IF($D87=\"MT\",AQ87*Balance!G$50,AQ87*Balance!G$51))","v":0},{"$f":"IF($D87=\"BT\",AR87*Balance!H$49,IF($D87=\"MT\",AR87*Balance!H$50,AR87*Balance!H$51))","v":0},{"$f":"IF($D87=\"BT\",AS87*Balance!I$49,IF($D87=\"MT\",AS87*Balance!I$50,AS87*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF87:BI87,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!C170","v":"BTD"},{"$f":"+PremisaCosto!E170","v":"Et"},{"$f":"+PremisaCosto!B170","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z88:AC88,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C88=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B88)*F88),IF($C88=\"Ep\",F88,\"\"))","v":0},{"$f":"IF($C88=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B88)*G88),IF($C88=\"Ep\",G88,\"\"))","v":0},{"$f":"IF($C88=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B88)*H88),IF($C88=\"Ep\",H88,\"\"))","v":0},{"$f":"IF($C88=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B88)*I88),IF($C88=\"Ep\",I88,\"\"))","v":0},{"$f":"IF($C88=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B88)*J88),IF($C88=\"Ep\",J88,\"\"))","v":0},{"$f":"IF($C88=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B88)*K88),IF($C88=\"Ep\",K88,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH88:AK88,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C88=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B88)*F88),IF($C88=\"Efp\",F88,\"\"))","v":0},{"$f":"IF($C88=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B88)*G88),IF($C88=\"Efp\",G88,\"\"))","v":0},{"$f":"IF($C88=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B88)*H88),IF($C88=\"Efp\",H88,\"\"))","v":0},{"$f":"IF($C88=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B88)*I88),IF($C88=\"Efp\",I88,\"\"))","v":0},{"$f":"IF($C88=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B88)*J88),IF($C88=\"Efp\",J88,\"\"))","v":0},{"$f":"IF($C88=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B88)*K88),IF($C88=\"Efp\",K88,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP88:AS88,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D88=\"BT\",AF88*Balance!D$45,IF($D88=\"MT\",AF88*Balance!D$46,AF88*Balance!D$47))","v":0},{"$f":"IF($D88=\"BT\",AG88*Balance!E$45,IF($D88=\"MT\",AG88*Balance!E$46,AG88*Balance!E$47))","v":0},{"$f":"IF($D88=\"BT\",AH88*Balance!F$45,IF($D88=\"MT\",AH88*Balance!F$46,AH88*Balance!F$47))","v":0},{"$f":"IF($D88=\"BT\",AI88*Balance!G$45,IF($D88=\"MT\",AI88*Balance!G$46,AI88*Balance!G$47))","v":0},{"$f":"IF($D88=\"BT\",AJ88*Balance!H$45,IF($D88=\"MT\",AJ88*Balance!H$46,AJ88*Balance!H$47))","v":0},{"$f":"IF($D88=\"BT\",AK88*Balance!I$45,IF($D88=\"MT\",AK88*Balance!I$46,AK88*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX88:BA88,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D88=\"BT\",AN88*Balance!D$49,IF($D88=\"MT\",AN88*Balance!D$50,AN88*Balance!D$51))","v":0},{"$f":"IF($D88=\"BT\",AO88*Balance!E$49,IF($D88=\"MT\",AO88*Balance!E$50,AO88*Balance!E$51))","v":0},{"$f":"IF($D88=\"BT\",AP88*Balance!F$49,IF($D88=\"MT\",AP88*Balance!F$50,AP88*Balance!F$51))","v":0},{"$f":"IF($D88=\"BT\",AQ88*Balance!G$49,IF($D88=\"MT\",AQ88*Balance!G$50,AQ88*Balance!G$51))","v":0},{"$f":"IF($D88=\"BT\",AR88*Balance!H$49,IF($D88=\"MT\",AR88*Balance!H$50,AR88*Balance!H$51))","v":0},{"$f":"IF($D88=\"BT\",AS88*Balance!I$49,IF($D88=\"MT\",AS88*Balance!I$50,AS88*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF88:BI88,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!C171","v":"BTD"},{"$f":"+PremisaCosto!E171","v":"Et"},{"$f":"+PremisaCosto!B171","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z89:AC89,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C89=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B89)*F89),IF($C89=\"Ep\",F89,\"\"))","v":0},{"$f":"IF($C89=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B89)*G89),IF($C89=\"Ep\",G89,\"\"))","v":0},{"$f":"IF($C89=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B89)*H89),IF($C89=\"Ep\",H89,\"\"))","v":0},{"$f":"IF($C89=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B89)*I89),IF($C89=\"Ep\",I89,\"\"))","v":0},{"$f":"IF($C89=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B89)*J89),IF($C89=\"Ep\",J89,\"\"))","v":0},{"$f":"IF($C89=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B89)*K89),IF($C89=\"Ep\",K89,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH89:AK89,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C89=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B89)*F89),IF($C89=\"Efp\",F89,\"\"))","v":0},{"$f":"IF($C89=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B89)*G89),IF($C89=\"Efp\",G89,\"\"))","v":0},{"$f":"IF($C89=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B89)*H89),IF($C89=\"Efp\",H89,\"\"))","v":0},{"$f":"IF($C89=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B89)*I89),IF($C89=\"Efp\",I89,\"\"))","v":0},{"$f":"IF($C89=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B89)*J89),IF($C89=\"Efp\",J89,\"\"))","v":0},{"$f":"IF($C89=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B89)*K89),IF($C89=\"Efp\",K89,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP89:AS89,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D89=\"BT\",AF89*Balance!D$45,IF($D89=\"MT\",AF89*Balance!D$46,AF89*Balance!D$47))","v":0},{"$f":"IF($D89=\"BT\",AG89*Balance!E$45,IF($D89=\"MT\",AG89*Balance!E$46,AG89*Balance!E$47))","v":0},{"$f":"IF($D89=\"BT\",AH89*Balance!F$45,IF($D89=\"MT\",AH89*Balance!F$46,AH89*Balance!F$47))","v":0},{"$f":"IF($D89=\"BT\",AI89*Balance!G$45,IF($D89=\"MT\",AI89*Balance!G$46,AI89*Balance!G$47))","v":0},{"$f":"IF($D89=\"BT\",AJ89*Balance!H$45,IF($D89=\"MT\",AJ89*Balance!H$46,AJ89*Balance!H$47))","v":0},{"$f":"IF($D89=\"BT\",AK89*Balance!I$45,IF($D89=\"MT\",AK89*Balance!I$46,AK89*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX89:BA89,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D89=\"BT\",AN89*Balance!D$49,IF($D89=\"MT\",AN89*Balance!D$50,AN89*Balance!D$51))","v":0},{"$f":"IF($D89=\"BT\",AO89*Balance!E$49,IF($D89=\"MT\",AO89*Balance!E$50,AO89*Balance!E$51))","v":0},{"$f":"IF($D89=\"BT\",AP89*Balance!F$49,IF($D89=\"MT\",AP89*Balance!F$50,AP89*Balance!F$51))","v":0},{"$f":"IF($D89=\"BT\",AQ89*Balance!G$49,IF($D89=\"MT\",AQ89*Balance!G$50,AQ89*Balance!G$51))","v":0},{"$f":"IF($D89=\"BT\",AR89*Balance!H$49,IF($D89=\"MT\",AR89*Balance!H$50,AR89*Balance!H$51))","v":0},{"$f":"IF($D89=\"BT\",AS89*Balance!I$49,IF($D89=\"MT\",AS89*Balance!I$50,AS89*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF89:BI89,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!C172","v":"BTD"},{"$f":"+PremisaCosto!E172","v":"Et"},{"$f":"+PremisaCosto!B172","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z90:AC90,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C90=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B90)*F90),IF($C90=\"Ep\",F90,\"\"))","v":0},{"$f":"IF($C90=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B90)*G90),IF($C90=\"Ep\",G90,\"\"))","v":0},{"$f":"IF($C90=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B90)*H90),IF($C90=\"Ep\",H90,\"\"))","v":0},{"$f":"IF($C90=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B90)*I90),IF($C90=\"Ep\",I90,\"\"))","v":0},{"$f":"IF($C90=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B90)*J90),IF($C90=\"Ep\",J90,\"\"))","v":0},{"$f":"IF($C90=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B90)*K90),IF($C90=\"Ep\",K90,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH90:AK90,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C90=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B90)*F90),IF($C90=\"Efp\",F90,\"\"))","v":0},{"$f":"IF($C90=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B90)*G90),IF($C90=\"Efp\",G90,\"\"))","v":0},{"$f":"IF($C90=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B90)*H90),IF($C90=\"Efp\",H90,\"\"))","v":0},{"$f":"IF($C90=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B90)*I90),IF($C90=\"Efp\",I90,\"\"))","v":0},{"$f":"IF($C90=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B90)*J90),IF($C90=\"Efp\",J90,\"\"))","v":0},{"$f":"IF($C90=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B90)*K90),IF($C90=\"Efp\",K90,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP90:AS90,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D90=\"BT\",AF90*Balance!D$45,IF($D90=\"MT\",AF90*Balance!D$46,AF90*Balance!D$47))","v":0},{"$f":"IF($D90=\"BT\",AG90*Balance!E$45,IF($D90=\"MT\",AG90*Balance!E$46,AG90*Balance!E$47))","v":0},{"$f":"IF($D90=\"BT\",AH90*Balance!F$45,IF($D90=\"MT\",AH90*Balance!F$46,AH90*Balance!F$47))","v":0},{"$f":"IF($D90=\"BT\",AI90*Balance!G$45,IF($D90=\"MT\",AI90*Balance!G$46,AI90*Balance!G$47))","v":0},{"$f":"IF($D90=\"BT\",AJ90*Balance!H$45,IF($D90=\"MT\",AJ90*Balance!H$46,AJ90*Balance!H$47))","v":0},{"$f":"IF($D90=\"BT\",AK90*Balance!I$45,IF($D90=\"MT\",AK90*Balance!I$46,AK90*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX90:BA90,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D90=\"BT\",AN90*Balance!D$49,IF($D90=\"MT\",AN90*Balance!D$50,AN90*Balance!D$51))","v":0},{"$f":"IF($D90=\"BT\",AO90*Balance!E$49,IF($D90=\"MT\",AO90*Balance!E$50,AO90*Balance!E$51))","v":0},{"$f":"IF($D90=\"BT\",AP90*Balance!F$49,IF($D90=\"MT\",AP90*Balance!F$50,AP90*Balance!F$51))","v":0},{"$f":"IF($D90=\"BT\",AQ90*Balance!G$49,IF($D90=\"MT\",AQ90*Balance!G$50,AQ90*Balance!G$51))","v":0},{"$f":"IF($D90=\"BT\",AR90*Balance!H$49,IF($D90=\"MT\",AR90*Balance!H$50,AR90*Balance!H$51))","v":0},{"$f":"IF($D90=\"BT\",AS90*Balance!I$49,IF($D90=\"MT\",AS90*Balance!I$50,AS90*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF90:BI90,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!C173","v":"BTD"},{"$f":"+PremisaCosto!E173","v":"Et"},{"$f":"+PremisaCosto!B173","v":"BT"},null,1.8926477020122277,1.9787587029067715,1.9951441296823518,2.0770827122163653,2.1702085870666203,2.2731580029648568,null,0,0,0,0,0,null,0,0,0,0,0,null,1.9787587029067715,1.9951441296823518,2.0770827122163653,2.1702085870666203,2.2731580029648568,{"$f":"+SUMPRODUCT(Z91:AC91,PremisaCosto!$F$84:$I$84)","v":7.1991506633861526},null,{"$f":"IF($C91=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B91)*F91),IF($C91=\"Ep\",F91,\"\"))","v":0.59643154619751371},{"$f":"IF($C91=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B91)*G91),IF($C91=\"Ep\",G91,\"\"))","v":0.62356777305766531},{"$f":"IF($C91=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B91)*H91),IF($C91=\"Ep\",H91,\"\"))","v":0.62873132537459953},{"$f":"IF($C91=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B91)*I91),IF($C91=\"Ep\",I91,\"\"))","v":0.65455269478319877},{"$f":"IF($C91=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B91)*J91),IF($C91=\"Ep\",J91,\"\"))","v":0.68389952434312229},{"$f":"IF($C91=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B91)*K91),IF($C91=\"Ep\",K91,\"\"))","v":0.7163420540537675},{"$f":"+SUMPRODUCT(AH91:AK91,PremisaCosto!$F$84:$I$84)","v":2.2686739623582199},null,{"$f":"IF($C91=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B91)*F91),IF($C91=\"Efp\",F91,\"\"))","v":1.2962161558147138},{"$f":"IF($C91=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B91)*G91),IF($C91=\"Efp\",G91,\"\"))","v":1.3551909298491061},{"$f":"IF($C91=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B91)*H91),IF($C91=\"Efp\",H91,\"\"))","v":1.3664128043077521},{"$f":"IF($C91=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B91)*I91),IF($C91=\"Efp\",I91,\"\"))","v":1.4225300174331663},{"$f":"IF($C91=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B91)*J91),IF($C91=\"Efp\",J91,\"\"))","v":1.4863090627234978},{"$f":"IF($C91=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B91)*K91),IF($C91=\"Efp\",K91,\"\"))","v":1.5568159489110891},{"$f":"+SUMPRODUCT(AP91:AS91,PremisaCosto!$F$84:$I$84)","v":4.9304767010279331},null,{"$f":"IF($D91=\"BT\",AF91*Balance!D$45,IF($D91=\"MT\",AF91*Balance!D$46,AF91*Balance!D$47))","v":0.66779199235938336},{"$f":"IF($D91=\"BT\",AG91*Balance!E$45,IF($D91=\"MT\",AG91*Balance!E$46,AG91*Balance!E$47))","v":0.69817495099996441},{"$f":"IF($D91=\"BT\",AH91*Balance!F$45,IF($D91=\"MT\",AH91*Balance!F$46,AH91*Balance!F$47))","v":0.69262804649658938},{"$f":"IF($D91=\"BT\",AI91*Balance!G$45,IF($D91=\"MT\",AI91*Balance!G$46,AI91*Balance!G$47))","v":0.72109620908783478},{"$f":"IF($D91=\"BT\",AJ91*Balance!H$45,IF($D91=\"MT\",AJ91*Balance!H$46,AJ91*Balance!H$47))","v":0.75345547707240024},{"$f":"IF($D91=\"BT\",AK91*Balance!I$45,IF($D91=\"MT\",AK91*Balance!I$46,AK91*Balance!I$47))","v":0.78923039523862648},{"$f":"+SUMPRODUCT(AX91:BA91,PremisaCosto!$F$84:$I$84)","v":2.4993628951196039},null,{"$f":"IF($D91=\"BT\",AN91*Balance!D$49,IF($D91=\"MT\",AN91*Balance!D$50,AN91*Balance!D$51))","v":1.4513027936541714},{"$f":"IF($D91=\"BT\",AO91*Balance!E$49,IF($D91=\"MT\",AO91*Balance!E$50,AO91*Balance!E$51))","v":1.5173336434682911},{"$f":"IF($D91=\"BT\",AP91*Balance!F$49,IF($D91=\"MT\",AP91*Balance!F$50,AP91*Balance!F$51))","v":1.5052786351812963},{"$f":"IF($D91=\"BT\",AQ91*Balance!G$49,IF($D91=\"MT\",AQ91*Balance!G$50,AQ91*Balance!G$51))","v":1.5671480861055309},{"$f":"IF($D91=\"BT\",AR91*Balance!H$49,IF($D91=\"MT\",AR91*Balance!H$50,AR91*Balance!H$51))","v":1.6374740207737173},{"$f":"IF($D91=\"BT\",AS91*Balance!I$49,IF($D91=\"MT\",AS91*Balance!I$50,AS91*Balance!I$51))","v":1.7152231391690329},{"$f":"+SUMPRODUCT(BF91:BI91,PremisaCosto!$F$84:$I$84)","v":5.4318296618485791}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!C174","v":0},{"$f":"+PremisaCosto!E174","v":0},{"$f":"+PremisaCosto!B174","v":0},null,41763.16419260182,43663.289538340825,44024.850365570783,45832.907127766324,47887.822682212056,50159.50449342253,null,0,0,0,0,0,null,0,0,0,0,0,null,43663.289538340825,44024.850365570783,45832.907127766324,47887.822682212056,50159.50449342253,{"$f":"+SUMPRODUCT(Z92:AC92,PremisaCosto!$F$84:$I$84)","v":158856.45853827888},null,{"$f":"IF($C92=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B92)*F92),IF($C92=\"Ep\",F92,\"\"))","v":""},{"$f":"IF($C92=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B92)*G92),IF($C92=\"Ep\",G92,\"\"))","v":""},{"$f":"IF($C92=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B92)*H92),IF($C92=\"Ep\",H92,\"\"))","v":""},{"$f":"IF($C92=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B92)*I92),IF($C92=\"Ep\",I92,\"\"))","v":""},{"$f":"IF($C92=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B92)*J92),IF($C92=\"Ep\",J92,\"\"))","v":""},{"$f":"IF($C92=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B92)*K92),IF($C92=\"Ep\",K92,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH92:AK92,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C92=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B92)*F92),IF($C92=\"Efp\",F92,\"\"))","v":""},{"$f":"IF($C92=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B92)*G92),IF($C92=\"Efp\",G92,\"\"))","v":""},{"$f":"IF($C92=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B92)*H92),IF($C92=\"Efp\",H92,\"\"))","v":""},{"$f":"IF($C92=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B92)*I92),IF($C92=\"Efp\",I92,\"\"))","v":""},{"$f":"IF($C92=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B92)*J92),IF($C92=\"Efp\",J92,\"\"))","v":""},{"$f":"IF($C92=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B92)*K92),IF($C92=\"Efp\",K92,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP92:AS92,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX92:BA92,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF92:BI92,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!C175","v":"BTD"},{"$f":"+PremisaCosto!E175","v":"Et"},{"$f":"+PremisaCosto!B175","v":"BT"},null,41511.442048234188,43400.114630854223,43759.496196323023,45556.655127041544,47599.184940132189,49857.174479028203,null,0,0,0,0,0,null,0,0,0,0,0,null,43400.114630854223,43759.496196323023,45556.655127041544,47599.184940132189,49857.174479028203,{"$f":"+SUMPRODUCT(Z93:AC93,PremisaCosto!$F$84:$I$84)","v":157898.97150004853},null,{"$f":"IF($C93=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B93)*F93),IF($C93=\"Ep\",F93,\"\"))","v":13081.533102750069},{"$f":"IF($C93=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B93)*G93),IF($C93=\"Ep\",G93,\"\"))","v":13676.711966473773},{"$f":"IF($C93=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B93)*H93),IF($C93=\"Ep\",H93,\"\"))","v":13789.964159441091},{"$f":"IF($C93=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B93)*I93),IF($C93=\"Ep\",I93,\"\"))","v":14356.304254679901},{"$f":"IF($C93=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B93)*J93),IF($C93=\"Ep\",J93,\"\"))","v":14999.968267417704},{"$f":"IF($C93=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B93)*K93),IF($C93=\"Ep\",K93,\"\"))","v":15711.530271561283},{"$f":"+SUMPRODUCT(AH93:AK93,PremisaCosto!$F$84:$I$84)","v":49758.826016402847},null,{"$f":"IF($C93=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B93)*F93),IF($C93=\"Efp\",F93,\"\"))","v":28429.908945484116},{"$f":"IF($C93=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B93)*G93),IF($C93=\"Efp\",G93,\"\"))","v":29723.402664380446},{"$f":"IF($C93=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B93)*H93),IF($C93=\"Efp\",H93,\"\"))","v":29969.53203688193},{"$f":"IF($C93=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B93)*I93),IF($C93=\"Efp\",I93,\"\"))","v":31200.35087236164},{"$f":"IF($C93=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B93)*J93),IF($C93=\"Efp\",J93,\"\"))","v":32599.216672714483},{"$f":"IF($C93=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B93)*K93),IF($C93=\"Efp\",K93,\"\"))","v":34145.644207466918},{"$f":"+SUMPRODUCT(AP93:AS93,PremisaCosto!$F$84:$I$84)","v":108140.14548364565},null,{"$f":"IF($D93=\"BT\",AF93*Balance!D$45,IF($D93=\"MT\",AF93*Balance!D$46,AF93*Balance!D$47))","v":14646.681768418355},{"$f":"IF($D93=\"BT\",AG93*Balance!E$45,IF($D93=\"MT\",AG93*Balance!E$46,AG93*Balance!E$47))","v":15313.071200282218},{"$f":"IF($D93=\"BT\",AH93*Balance!F$45,IF($D93=\"MT\",AH93*Balance!F$46,AH93*Balance!F$47))","v":15191.410943809695},{"$f":"IF($D93=\"BT\",AI93*Balance!G$45,IF($D93=\"MT\",AI93*Balance!G$46,AI93*Balance!G$47))","v":15815.803153923482},{"$f":"IF($D93=\"BT\",AJ93*Balance!H$45,IF($D93=\"MT\",AJ93*Balance!H$46,AJ93*Balance!H$47))","v":16525.538978628956},{"$f":"IF($D93=\"BT\",AK93*Balance!I$45,IF($D93=\"MT\",AK93*Balance!I$46,AK93*Balance!I$47))","v":17310.190258768795},{"$f":"+SUMPRODUCT(AX93:BA93,PremisaCosto!$F$84:$I$84)","v":54818.52637865828},null,{"$f":"IF($D93=\"BT\",AN93*Balance!D$49,IF($D93=\"MT\",AN93*Balance!D$50,AN93*Balance!D$51))","v":31831.424173216939},{"$f":"IF($D93=\"BT\",AO93*Balance!E$49,IF($D93=\"MT\",AO93*Balance!E$50,AO93*Balance!E$51))","v":33279.678802190036},{"$f":"IF($D93=\"BT\",AP93*Balance!F$49,IF($D93=\"MT\",AP93*Balance!F$50,AP93*Balance!F$51))","v":33015.276305431376},{"$f":"IF($D93=\"BT\",AQ93*Balance!G$49,IF($D93=\"MT\",AQ93*Balance!G$50,AQ93*Balance!G$51))","v":34372.258972552612},{"$f":"IF($D93=\"BT\",AR93*Balance!H$49,IF($D93=\"MT\",AR93*Balance!H$50,AR93*Balance!H$51))","v":35914.717697629945},{"$f":"IF($D93=\"BT\",AS93*Balance!I$49,IF($D93=\"MT\",AS93*Balance!I$50,AS93*Balance!I$51))","v":37619.989111394396},{"$f":"+SUMPRODUCT(BF93:BI93,PremisaCosto!$F$84:$I$84)","v":119136.31997332491}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!C176","v":"BTD"},{"$f":"+PremisaCosto!E176","v":"Et"},{"$f":"+PremisaCosto!B176","v":"BT"},null,251.72214436762627,263.1749074866006,265.35416924775279,276.25200072477662,288.63774207986052,302.33001439432593,null,0,0,0,0,0,null,0,0,0,0,0,null,263.1749074866006,265.35416924775279,276.25200072477662,288.63774207986052,302.33001439432593,{"$f":"+SUMPRODUCT(Z94:AC94,PremisaCosto!$F$84:$I$84)","v":957.48703823035839},null,{"$f":"IF($C94=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B94)*F94),IF($C94=\"Ep\",F94,\"\"))","v":79.325395644269321},{"$f":"IF($C94=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B94)*G94),IF($C94=\"Ep\",G94,\"\"))","v":82.93451381666948},{"$f":"IF($C94=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B94)*H94),IF($C94=\"Ep\",H94,\"\"))","v":83.621266274821735},{"$f":"IF($C94=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B94)*I94),IF($C94=\"Ep\",I94,\"\"))","v":87.055508406165458},{"$f":"IF($C94=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B94)*J94),IF($C94=\"Ep\",J94,\"\"))","v":90.958636737635274},{"$f":"IF($C94=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B94)*K94),IF($C94=\"Ep\",K94,\"\"))","v":95.273493189151068},{"$f":"+SUMPRODUCT(AH94:AK94,PremisaCosto!$F$84:$I$84)","v":301.7336369936433},null,{"$f":"IF($C94=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B94)*F94),IF($C94=\"Efp\",F94,\"\"))","v":172.39674872335692},{"$f":"IF($C94=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B94)*G94),IF($C94=\"Efp\",G94,\"\"))","v":180.24039366993111},{"$f":"IF($C94=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B94)*H94),IF($C94=\"Efp\",H94,\"\"))","v":181.73290297293104},{"$f":"IF($C94=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B94)*I94),IF($C94=\"Efp\",I94,\"\"))","v":189.19649231861115},{"$f":"IF($C94=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B94)*J94),IF($C94=\"Efp\",J94,\"\"))","v":197.67910534222523},{"$f":"IF($C94=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B94)*K94),IF($C94=\"Efp\",K94,\"\"))","v":207.05652120517485},{"$f":"+SUMPRODUCT(AP94:AS94,PremisaCosto!$F$84:$I$84)","v":655.75340123671504},null,{"$f":"IF($D94=\"BT\",AF94*Balance!D$45,IF($D94=\"MT\",AF94*Balance!D$46,AF94*Balance!D$47))","v":88.816334983797987},{"$f":"IF($D94=\"BT\",AG94*Balance!E$45,IF($D94=\"MT\",AG94*Balance!E$46,AG94*Balance!E$47))","v":92.857268482995252},{"$f":"IF($D94=\"BT\",AH94*Balance!F$45,IF($D94=\"MT\",AH94*Balance!F$46,AH94*Balance!F$47))","v":92.119530184046383},{"$f":"IF($D94=\"BT\",AI94*Balance!G$45,IF($D94=\"MT\",AI94*Balance!G$46,AI94*Balance!G$47))","v":95.905795808682043},{"$f":"IF($D94=\"BT\",AJ94*Balance!H$45,IF($D94=\"MT\",AJ94*Balance!H$46,AJ94*Balance!H$47))","v":100.20957845062924},{"$f":"IF($D94=\"BT\",AK94*Balance!I$45,IF($D94=\"MT\",AK94*Balance!I$46,AK94*Balance!I$47))","v":104.96764256673731},{"$f":"+SUMPRODUCT(AX94:BA94,PremisaCosto!$F$84:$I$84)","v":332.41526505090735},null,{"$f":"IF($D94=\"BT\",AN94*Balance!D$49,IF($D94=\"MT\",AN94*Balance!D$50,AN94*Balance!D$51))","v":193.02327155600477},{"$f":"IF($D94=\"BT\",AO94*Balance!E$49,IF($D94=\"MT\",AO94*Balance!E$50,AO94*Balance!E$51))","v":201.80537458128271},{"$f":"IF($D94=\"BT\",AP94*Balance!F$49,IF($D94=\"MT\",AP94*Balance!F$50,AP94*Balance!F$51))","v":200.20205847911242},{"$f":"IF($D94=\"BT\",AQ94*Balance!G$49,IF($D94=\"MT\",AQ94*Balance!G$50,AQ94*Balance!G$51))","v":208.43069545203565},{"$f":"IF($D94=\"BT\",AR94*Balance!H$49,IF($D94=\"MT\",AR94*Balance!H$50,AR94*Balance!H$51))","v":217.78404476290441},{"$f":"IF($D94=\"BT\",AS94*Balance!I$49,IF($D94=\"MT\",AS94*Balance!I$50,AS94*Balance!I$51))","v":228.12467750948136},{"$f":"+SUMPRODUCT(BF94:BI94,PremisaCosto!$F$84:$I$84)","v":722.43334502586117}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!C177","v":"BTD"},{"$f":"+PremisaCosto!E177","v":"Et"},{"$f":"+PremisaCosto!B177","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z95:AC95,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C95=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B95)*F95),IF($C95=\"Ep\",F95,\"\"))","v":0},{"$f":"IF($C95=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B95)*G95),IF($C95=\"Ep\",G95,\"\"))","v":0},{"$f":"IF($C95=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B95)*H95),IF($C95=\"Ep\",H95,\"\"))","v":0},{"$f":"IF($C95=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B95)*I95),IF($C95=\"Ep\",I95,\"\"))","v":0},{"$f":"IF($C95=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B95)*J95),IF($C95=\"Ep\",J95,\"\"))","v":0},{"$f":"IF($C95=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B95)*K95),IF($C95=\"Ep\",K95,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH95:AK95,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C95=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B95)*F95),IF($C95=\"Efp\",F95,\"\"))","v":0},{"$f":"IF($C95=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B95)*G95),IF($C95=\"Efp\",G95,\"\"))","v":0},{"$f":"IF($C95=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B95)*H95),IF($C95=\"Efp\",H95,\"\"))","v":0},{"$f":"IF($C95=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B95)*I95),IF($C95=\"Efp\",I95,\"\"))","v":0},{"$f":"IF($C95=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B95)*J95),IF($C95=\"Efp\",J95,\"\"))","v":0},{"$f":"IF($C95=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B95)*K95),IF($C95=\"Efp\",K95,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP95:AS95,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D95=\"BT\",AF95*Balance!D$45,IF($D95=\"MT\",AF95*Balance!D$46,AF95*Balance!D$47))","v":0},{"$f":"IF($D95=\"BT\",AG95*Balance!E$45,IF($D95=\"MT\",AG95*Balance!E$46,AG95*Balance!E$47))","v":0},{"$f":"IF($D95=\"BT\",AH95*Balance!F$45,IF($D95=\"MT\",AH95*Balance!F$46,AH95*Balance!F$47))","v":0},{"$f":"IF($D95=\"BT\",AI95*Balance!G$45,IF($D95=\"MT\",AI95*Balance!G$46,AI95*Balance!G$47))","v":0},{"$f":"IF($D95=\"BT\",AJ95*Balance!H$45,IF($D95=\"MT\",AJ95*Balance!H$46,AJ95*Balance!H$47))","v":0},{"$f":"IF($D95=\"BT\",AK95*Balance!I$45,IF($D95=\"MT\",AK95*Balance!I$46,AK95*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX95:BA95,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D95=\"BT\",AN95*Balance!D$49,IF($D95=\"MT\",AN95*Balance!D$50,AN95*Balance!D$51))","v":0},{"$f":"IF($D95=\"BT\",AO95*Balance!E$49,IF($D95=\"MT\",AO95*Balance!E$50,AO95*Balance!E$51))","v":0},{"$f":"IF($D95=\"BT\",AP95*Balance!F$49,IF($D95=\"MT\",AP95*Balance!F$50,AP95*Balance!F$51))","v":0},{"$f":"IF($D95=\"BT\",AQ95*Balance!G$49,IF($D95=\"MT\",AQ95*Balance!G$50,AQ95*Balance!G$51))","v":0},{"$f":"IF($D95=\"BT\",AR95*Balance!H$49,IF($D95=\"MT\",AR95*Balance!H$50,AR95*Balance!H$51))","v":0},{"$f":"IF($D95=\"BT\",AS95*Balance!I$49,IF($D95=\"MT\",AS95*Balance!I$50,AS95*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF95:BI95,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!C178","v":"BTD"},{"$f":"+PremisaCosto!E178","v":"Et"},{"$f":"+PremisaCosto!B178","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z96:AC96,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C96=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B96)*F96),IF($C96=\"Ep\",F96,\"\"))","v":0},{"$f":"IF($C96=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B96)*G96),IF($C96=\"Ep\",G96,\"\"))","v":0},{"$f":"IF($C96=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B96)*H96),IF($C96=\"Ep\",H96,\"\"))","v":0},{"$f":"IF($C96=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B96)*I96),IF($C96=\"Ep\",I96,\"\"))","v":0},{"$f":"IF($C96=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B96)*J96),IF($C96=\"Ep\",J96,\"\"))","v":0},{"$f":"IF($C96=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B96)*K96),IF($C96=\"Ep\",K96,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH96:AK96,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C96=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B96)*F96),IF($C96=\"Efp\",F96,\"\"))","v":0},{"$f":"IF($C96=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B96)*G96),IF($C96=\"Efp\",G96,\"\"))","v":0},{"$f":"IF($C96=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B96)*H96),IF($C96=\"Efp\",H96,\"\"))","v":0},{"$f":"IF($C96=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B96)*I96),IF($C96=\"Efp\",I96,\"\"))","v":0},{"$f":"IF($C96=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B96)*J96),IF($C96=\"Efp\",J96,\"\"))","v":0},{"$f":"IF($C96=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B96)*K96),IF($C96=\"Efp\",K96,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP96:AS96,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D96=\"BT\",AF96*Balance!D$45,IF($D96=\"MT\",AF96*Balance!D$46,AF96*Balance!D$47))","v":0},{"$f":"IF($D96=\"BT\",AG96*Balance!E$45,IF($D96=\"MT\",AG96*Balance!E$46,AG96*Balance!E$47))","v":0},{"$f":"IF($D96=\"BT\",AH96*Balance!F$45,IF($D96=\"MT\",AH96*Balance!F$46,AH96*Balance!F$47))","v":0},{"$f":"IF($D96=\"BT\",AI96*Balance!G$45,IF($D96=\"MT\",AI96*Balance!G$46,AI96*Balance!G$47))","v":0},{"$f":"IF($D96=\"BT\",AJ96*Balance!H$45,IF($D96=\"MT\",AJ96*Balance!H$46,AJ96*Balance!H$47))","v":0},{"$f":"IF($D96=\"BT\",AK96*Balance!I$45,IF($D96=\"MT\",AK96*Balance!I$46,AK96*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX96:BA96,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D96=\"BT\",AN96*Balance!D$49,IF($D96=\"MT\",AN96*Balance!D$50,AN96*Balance!D$51))","v":0},{"$f":"IF($D96=\"BT\",AO96*Balance!E$49,IF($D96=\"MT\",AO96*Balance!E$50,AO96*Balance!E$51))","v":0},{"$f":"IF($D96=\"BT\",AP96*Balance!F$49,IF($D96=\"MT\",AP96*Balance!F$50,AP96*Balance!F$51))","v":0},{"$f":"IF($D96=\"BT\",AQ96*Balance!G$49,IF($D96=\"MT\",AQ96*Balance!G$50,AQ96*Balance!G$51))","v":0},{"$f":"IF($D96=\"BT\",AR96*Balance!H$49,IF($D96=\"MT\",AR96*Balance!H$50,AR96*Balance!H$51))","v":0},{"$f":"IF($D96=\"BT\",AS96*Balance!I$49,IF($D96=\"MT\",AS96*Balance!I$50,AS96*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF96:BI96,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!C179","v":"BTD"},{"$f":"+PremisaCosto!E179","v":"Et"},{"$f":"+PremisaCosto!B179","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z97:AC97,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C97=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B97)*F97),IF($C97=\"Ep\",F97,\"\"))","v":0},{"$f":"IF($C97=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B97)*G97),IF($C97=\"Ep\",G97,\"\"))","v":0},{"$f":"IF($C97=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B97)*H97),IF($C97=\"Ep\",H97,\"\"))","v":0},{"$f":"IF($C97=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B97)*I97),IF($C97=\"Ep\",I97,\"\"))","v":0},{"$f":"IF($C97=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B97)*J97),IF($C97=\"Ep\",J97,\"\"))","v":0},{"$f":"IF($C97=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B97)*K97),IF($C97=\"Ep\",K97,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH97:AK97,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C97=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B97)*F97),IF($C97=\"Efp\",F97,\"\"))","v":0},{"$f":"IF($C97=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B97)*G97),IF($C97=\"Efp\",G97,\"\"))","v":0},{"$f":"IF($C97=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B97)*H97),IF($C97=\"Efp\",H97,\"\"))","v":0},{"$f":"IF($C97=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B97)*I97),IF($C97=\"Efp\",I97,\"\"))","v":0},{"$f":"IF($C97=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B97)*J97),IF($C97=\"Efp\",J97,\"\"))","v":0},{"$f":"IF($C97=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B97)*K97),IF($C97=\"Efp\",K97,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP97:AS97,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D97=\"BT\",AF97*Balance!D$45,IF($D97=\"MT\",AF97*Balance!D$46,AF97*Balance!D$47))","v":0},{"$f":"IF($D97=\"BT\",AG97*Balance!E$45,IF($D97=\"MT\",AG97*Balance!E$46,AG97*Balance!E$47))","v":0},{"$f":"IF($D97=\"BT\",AH97*Balance!F$45,IF($D97=\"MT\",AH97*Balance!F$46,AH97*Balance!F$47))","v":0},{"$f":"IF($D97=\"BT\",AI97*Balance!G$45,IF($D97=\"MT\",AI97*Balance!G$46,AI97*Balance!G$47))","v":0},{"$f":"IF($D97=\"BT\",AJ97*Balance!H$45,IF($D97=\"MT\",AJ97*Balance!H$46,AJ97*Balance!H$47))","v":0},{"$f":"IF($D97=\"BT\",AK97*Balance!I$45,IF($D97=\"MT\",AK97*Balance!I$46,AK97*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX97:BA97,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D97=\"BT\",AN97*Balance!D$49,IF($D97=\"MT\",AN97*Balance!D$50,AN97*Balance!D$51))","v":0},{"$f":"IF($D97=\"BT\",AO97*Balance!E$49,IF($D97=\"MT\",AO97*Balance!E$50,AO97*Balance!E$51))","v":0},{"$f":"IF($D97=\"BT\",AP97*Balance!F$49,IF($D97=\"MT\",AP97*Balance!F$50,AP97*Balance!F$51))","v":0},{"$f":"IF($D97=\"BT\",AQ97*Balance!G$49,IF($D97=\"MT\",AQ97*Balance!G$50,AQ97*Balance!G$51))","v":0},{"$f":"IF($D97=\"BT\",AR97*Balance!H$49,IF($D97=\"MT\",AR97*Balance!H$50,AR97*Balance!H$51))","v":0},{"$f":"IF($D97=\"BT\",AS97*Balance!I$49,IF($D97=\"MT\",AS97*Balance!I$50,AS97*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF97:BI97,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!C180","v":"BTD"},{"$f":"+PremisaCosto!E180","v":"Et"},{"$f":"+PremisaCosto!B180","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z98:AC98,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C98=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B98)*F98),IF($C98=\"Ep\",F98,\"\"))","v":0},{"$f":"IF($C98=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B98)*G98),IF($C98=\"Ep\",G98,\"\"))","v":0},{"$f":"IF($C98=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B98)*H98),IF($C98=\"Ep\",H98,\"\"))","v":0},{"$f":"IF($C98=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B98)*I98),IF($C98=\"Ep\",I98,\"\"))","v":0},{"$f":"IF($C98=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B98)*J98),IF($C98=\"Ep\",J98,\"\"))","v":0},{"$f":"IF($C98=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B98)*K98),IF($C98=\"Ep\",K98,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH98:AK98,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C98=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B98)*F98),IF($C98=\"Efp\",F98,\"\"))","v":0},{"$f":"IF($C98=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B98)*G98),IF($C98=\"Efp\",G98,\"\"))","v":0},{"$f":"IF($C98=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B98)*H98),IF($C98=\"Efp\",H98,\"\"))","v":0},{"$f":"IF($C98=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B98)*I98),IF($C98=\"Efp\",I98,\"\"))","v":0},{"$f":"IF($C98=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B98)*J98),IF($C98=\"Efp\",J98,\"\"))","v":0},{"$f":"IF($C98=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B98)*K98),IF($C98=\"Efp\",K98,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP98:AS98,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D98=\"BT\",AF98*Balance!D$45,IF($D98=\"MT\",AF98*Balance!D$46,AF98*Balance!D$47))","v":0},{"$f":"IF($D98=\"BT\",AG98*Balance!E$45,IF($D98=\"MT\",AG98*Balance!E$46,AG98*Balance!E$47))","v":0},{"$f":"IF($D98=\"BT\",AH98*Balance!F$45,IF($D98=\"MT\",AH98*Balance!F$46,AH98*Balance!F$47))","v":0},{"$f":"IF($D98=\"BT\",AI98*Balance!G$45,IF($D98=\"MT\",AI98*Balance!G$46,AI98*Balance!G$47))","v":0},{"$f":"IF($D98=\"BT\",AJ98*Balance!H$45,IF($D98=\"MT\",AJ98*Balance!H$46,AJ98*Balance!H$47))","v":0},{"$f":"IF($D98=\"BT\",AK98*Balance!I$45,IF($D98=\"MT\",AK98*Balance!I$46,AK98*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX98:BA98,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D98=\"BT\",AN98*Balance!D$49,IF($D98=\"MT\",AN98*Balance!D$50,AN98*Balance!D$51))","v":0},{"$f":"IF($D98=\"BT\",AO98*Balance!E$49,IF($D98=\"MT\",AO98*Balance!E$50,AO98*Balance!E$51))","v":0},{"$f":"IF($D98=\"BT\",AP98*Balance!F$49,IF($D98=\"MT\",AP98*Balance!F$50,AP98*Balance!F$51))","v":0},{"$f":"IF($D98=\"BT\",AQ98*Balance!G$49,IF($D98=\"MT\",AQ98*Balance!G$50,AQ98*Balance!G$51))","v":0},{"$f":"IF($D98=\"BT\",AR98*Balance!H$49,IF($D98=\"MT\",AR98*Balance!H$50,AR98*Balance!H$51))","v":0},{"$f":"IF($D98=\"BT\",AS98*Balance!I$49,IF($D98=\"MT\",AS98*Balance!I$50,AS98*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF98:BI98,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!C181","v":"BTD"},{"$f":"+PremisaCosto!E181","v":"Et"},{"$f":"+PremisaCosto!B181","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z99:AC99,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C99=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B99)*F99),IF($C99=\"Ep\",F99,\"\"))","v":0},{"$f":"IF($C99=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B99)*G99),IF($C99=\"Ep\",G99,\"\"))","v":0},{"$f":"IF($C99=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B99)*H99),IF($C99=\"Ep\",H99,\"\"))","v":0},{"$f":"IF($C99=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B99)*I99),IF($C99=\"Ep\",I99,\"\"))","v":0},{"$f":"IF($C99=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B99)*J99),IF($C99=\"Ep\",J99,\"\"))","v":0},{"$f":"IF($C99=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B99)*K99),IF($C99=\"Ep\",K99,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH99:AK99,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C99=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B99)*F99),IF($C99=\"Efp\",F99,\"\"))","v":0},{"$f":"IF($C99=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B99)*G99),IF($C99=\"Efp\",G99,\"\"))","v":0},{"$f":"IF($C99=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B99)*H99),IF($C99=\"Efp\",H99,\"\"))","v":0},{"$f":"IF($C99=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B99)*I99),IF($C99=\"Efp\",I99,\"\"))","v":0},{"$f":"IF($C99=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B99)*J99),IF($C99=\"Efp\",J99,\"\"))","v":0},{"$f":"IF($C99=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B99)*K99),IF($C99=\"Efp\",K99,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP99:AS99,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D99=\"BT\",AF99*Balance!D$45,IF($D99=\"MT\",AF99*Balance!D$46,AF99*Balance!D$47))","v":0},{"$f":"IF($D99=\"BT\",AG99*Balance!E$45,IF($D99=\"MT\",AG99*Balance!E$46,AG99*Balance!E$47))","v":0},{"$f":"IF($D99=\"BT\",AH99*Balance!F$45,IF($D99=\"MT\",AH99*Balance!F$46,AH99*Balance!F$47))","v":0},{"$f":"IF($D99=\"BT\",AI99*Balance!G$45,IF($D99=\"MT\",AI99*Balance!G$46,AI99*Balance!G$47))","v":0},{"$f":"IF($D99=\"BT\",AJ99*Balance!H$45,IF($D99=\"MT\",AJ99*Balance!H$46,AJ99*Balance!H$47))","v":0},{"$f":"IF($D99=\"BT\",AK99*Balance!I$45,IF($D99=\"MT\",AK99*Balance!I$46,AK99*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX99:BA99,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D99=\"BT\",AN99*Balance!D$49,IF($D99=\"MT\",AN99*Balance!D$50,AN99*Balance!D$51))","v":0},{"$f":"IF($D99=\"BT\",AO99*Balance!E$49,IF($D99=\"MT\",AO99*Balance!E$50,AO99*Balance!E$51))","v":0},{"$f":"IF($D99=\"BT\",AP99*Balance!F$49,IF($D99=\"MT\",AP99*Balance!F$50,AP99*Balance!F$51))","v":0},{"$f":"IF($D99=\"BT\",AQ99*Balance!G$49,IF($D99=\"MT\",AQ99*Balance!G$50,AQ99*Balance!G$51))","v":0},{"$f":"IF($D99=\"BT\",AR99*Balance!H$49,IF($D99=\"MT\",AR99*Balance!H$50,AR99*Balance!H$51))","v":0},{"$f":"IF($D99=\"BT\",AS99*Balance!I$49,IF($D99=\"MT\",AS99*Balance!I$50,AS99*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF99:BI99,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!C182","v":"BTD"},{"$f":"+PremisaCosto!E182","v":"Et"},{"$f":"+PremisaCosto!B182","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z100:AC100,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C100=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B100)*F100),IF($C100=\"Ep\",F100,\"\"))","v":0},{"$f":"IF($C100=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B100)*G100),IF($C100=\"Ep\",G100,\"\"))","v":0},{"$f":"IF($C100=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B100)*H100),IF($C100=\"Ep\",H100,\"\"))","v":0},{"$f":"IF($C100=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B100)*I100),IF($C100=\"Ep\",I100,\"\"))","v":0},{"$f":"IF($C100=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B100)*J100),IF($C100=\"Ep\",J100,\"\"))","v":0},{"$f":"IF($C100=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B100)*K100),IF($C100=\"Ep\",K100,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH100:AK100,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C100=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B100)*F100),IF($C100=\"Efp\",F100,\"\"))","v":0},{"$f":"IF($C100=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B100)*G100),IF($C100=\"Efp\",G100,\"\"))","v":0},{"$f":"IF($C100=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B100)*H100),IF($C100=\"Efp\",H100,\"\"))","v":0},{"$f":"IF($C100=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B100)*I100),IF($C100=\"Efp\",I100,\"\"))","v":0},{"$f":"IF($C100=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B100)*J100),IF($C100=\"Efp\",J100,\"\"))","v":0},{"$f":"IF($C100=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B100)*K100),IF($C100=\"Efp\",K100,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP100:AS100,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D100=\"BT\",AF100*Balance!D$45,IF($D100=\"MT\",AF100*Balance!D$46,AF100*Balance!D$47))","v":0},{"$f":"IF($D100=\"BT\",AG100*Balance!E$45,IF($D100=\"MT\",AG100*Balance!E$46,AG100*Balance!E$47))","v":0},{"$f":"IF($D100=\"BT\",AH100*Balance!F$45,IF($D100=\"MT\",AH100*Balance!F$46,AH100*Balance!F$47))","v":0},{"$f":"IF($D100=\"BT\",AI100*Balance!G$45,IF($D100=\"MT\",AI100*Balance!G$46,AI100*Balance!G$47))","v":0},{"$f":"IF($D100=\"BT\",AJ100*Balance!H$45,IF($D100=\"MT\",AJ100*Balance!H$46,AJ100*Balance!H$47))","v":0},{"$f":"IF($D100=\"BT\",AK100*Balance!I$45,IF($D100=\"MT\",AK100*Balance!I$46,AK100*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX100:BA100,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D100=\"BT\",AN100*Balance!D$49,IF($D100=\"MT\",AN100*Balance!D$50,AN100*Balance!D$51))","v":0},{"$f":"IF($D100=\"BT\",AO100*Balance!E$49,IF($D100=\"MT\",AO100*Balance!E$50,AO100*Balance!E$51))","v":0},{"$f":"IF($D100=\"BT\",AP100*Balance!F$49,IF($D100=\"MT\",AP100*Balance!F$50,AP100*Balance!F$51))","v":0},{"$f":"IF($D100=\"BT\",AQ100*Balance!G$49,IF($D100=\"MT\",AQ100*Balance!G$50,AQ100*Balance!G$51))","v":0},{"$f":"IF($D100=\"BT\",AR100*Balance!H$49,IF($D100=\"MT\",AR100*Balance!H$50,AR100*Balance!H$51))","v":0},{"$f":"IF($D100=\"BT\",AS100*Balance!I$49,IF($D100=\"MT\",AS100*Balance!I$50,AS100*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF100:BI100,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!C183","v":"BTD"},{"$f":"+PremisaCosto!E183","v":"Et"},{"$f":"+PremisaCosto!B183","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z101:AC101,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C101=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B101)*F101),IF($C101=\"Ep\",F101,\"\"))","v":0},{"$f":"IF($C101=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B101)*G101),IF($C101=\"Ep\",G101,\"\"))","v":0},{"$f":"IF($C101=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B101)*H101),IF($C101=\"Ep\",H101,\"\"))","v":0},{"$f":"IF($C101=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B101)*I101),IF($C101=\"Ep\",I101,\"\"))","v":0},{"$f":"IF($C101=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B101)*J101),IF($C101=\"Ep\",J101,\"\"))","v":0},{"$f":"IF($C101=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B101)*K101),IF($C101=\"Ep\",K101,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH101:AK101,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C101=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B101)*F101),IF($C101=\"Efp\",F101,\"\"))","v":0},{"$f":"IF($C101=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B101)*G101),IF($C101=\"Efp\",G101,\"\"))","v":0},{"$f":"IF($C101=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B101)*H101),IF($C101=\"Efp\",H101,\"\"))","v":0},{"$f":"IF($C101=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B101)*I101),IF($C101=\"Efp\",I101,\"\"))","v":0},{"$f":"IF($C101=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B101)*J101),IF($C101=\"Efp\",J101,\"\"))","v":0},{"$f":"IF($C101=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B101)*K101),IF($C101=\"Efp\",K101,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP101:AS101,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D101=\"BT\",AF101*Balance!D$45,IF($D101=\"MT\",AF101*Balance!D$46,AF101*Balance!D$47))","v":0},{"$f":"IF($D101=\"BT\",AG101*Balance!E$45,IF($D101=\"MT\",AG101*Balance!E$46,AG101*Balance!E$47))","v":0},{"$f":"IF($D101=\"BT\",AH101*Balance!F$45,IF($D101=\"MT\",AH101*Balance!F$46,AH101*Balance!F$47))","v":0},{"$f":"IF($D101=\"BT\",AI101*Balance!G$45,IF($D101=\"MT\",AI101*Balance!G$46,AI101*Balance!G$47))","v":0},{"$f":"IF($D101=\"BT\",AJ101*Balance!H$45,IF($D101=\"MT\",AJ101*Balance!H$46,AJ101*Balance!H$47))","v":0},{"$f":"IF($D101=\"BT\",AK101*Balance!I$45,IF($D101=\"MT\",AK101*Balance!I$46,AK101*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX101:BA101,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D101=\"BT\",AN101*Balance!D$49,IF($D101=\"MT\",AN101*Balance!D$50,AN101*Balance!D$51))","v":0},{"$f":"IF($D101=\"BT\",AO101*Balance!E$49,IF($D101=\"MT\",AO101*Balance!E$50,AO101*Balance!E$51))","v":0},{"$f":"IF($D101=\"BT\",AP101*Balance!F$49,IF($D101=\"MT\",AP101*Balance!F$50,AP101*Balance!F$51))","v":0},{"$f":"IF($D101=\"BT\",AQ101*Balance!G$49,IF($D101=\"MT\",AQ101*Balance!G$50,AQ101*Balance!G$51))","v":0},{"$f":"IF($D101=\"BT\",AR101*Balance!H$49,IF($D101=\"MT\",AR101*Balance!H$50,AR101*Balance!H$51))","v":0},{"$f":"IF($D101=\"BT\",AS101*Balance!I$49,IF($D101=\"MT\",AS101*Balance!I$50,AS101*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF101:BI101,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!C184","v":"BTD"},{"$f":"+PremisaCosto!E184","v":"Et"},{"$f":"+PremisaCosto!B184","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z102:AC102,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C102=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B102)*F102),IF($C102=\"Ep\",F102,\"\"))","v":0},{"$f":"IF($C102=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B102)*G102),IF($C102=\"Ep\",G102,\"\"))","v":0},{"$f":"IF($C102=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B102)*H102),IF($C102=\"Ep\",H102,\"\"))","v":0},{"$f":"IF($C102=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B102)*I102),IF($C102=\"Ep\",I102,\"\"))","v":0},{"$f":"IF($C102=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B102)*J102),IF($C102=\"Ep\",J102,\"\"))","v":0},{"$f":"IF($C102=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B102)*K102),IF($C102=\"Ep\",K102,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH102:AK102,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C102=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B102)*F102),IF($C102=\"Efp\",F102,\"\"))","v":0},{"$f":"IF($C102=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B102)*G102),IF($C102=\"Efp\",G102,\"\"))","v":0},{"$f":"IF($C102=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B102)*H102),IF($C102=\"Efp\",H102,\"\"))","v":0},{"$f":"IF($C102=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B102)*I102),IF($C102=\"Efp\",I102,\"\"))","v":0},{"$f":"IF($C102=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B102)*J102),IF($C102=\"Efp\",J102,\"\"))","v":0},{"$f":"IF($C102=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B102)*K102),IF($C102=\"Efp\",K102,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP102:AS102,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D102=\"BT\",AF102*Balance!D$45,IF($D102=\"MT\",AF102*Balance!D$46,AF102*Balance!D$47))","v":0},{"$f":"IF($D102=\"BT\",AG102*Balance!E$45,IF($D102=\"MT\",AG102*Balance!E$46,AG102*Balance!E$47))","v":0},{"$f":"IF($D102=\"BT\",AH102*Balance!F$45,IF($D102=\"MT\",AH102*Balance!F$46,AH102*Balance!F$47))","v":0},{"$f":"IF($D102=\"BT\",AI102*Balance!G$45,IF($D102=\"MT\",AI102*Balance!G$46,AI102*Balance!G$47))","v":0},{"$f":"IF($D102=\"BT\",AJ102*Balance!H$45,IF($D102=\"MT\",AJ102*Balance!H$46,AJ102*Balance!H$47))","v":0},{"$f":"IF($D102=\"BT\",AK102*Balance!I$45,IF($D102=\"MT\",AK102*Balance!I$46,AK102*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX102:BA102,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D102=\"BT\",AN102*Balance!D$49,IF($D102=\"MT\",AN102*Balance!D$50,AN102*Balance!D$51))","v":0},{"$f":"IF($D102=\"BT\",AO102*Balance!E$49,IF($D102=\"MT\",AO102*Balance!E$50,AO102*Balance!E$51))","v":0},{"$f":"IF($D102=\"BT\",AP102*Balance!F$49,IF($D102=\"MT\",AP102*Balance!F$50,AP102*Balance!F$51))","v":0},{"$f":"IF($D102=\"BT\",AQ102*Balance!G$49,IF($D102=\"MT\",AQ102*Balance!G$50,AQ102*Balance!G$51))","v":0},{"$f":"IF($D102=\"BT\",AR102*Balance!H$49,IF($D102=\"MT\",AR102*Balance!H$50,AR102*Balance!H$51))","v":0},{"$f":"IF($D102=\"BT\",AS102*Balance!I$49,IF($D102=\"MT\",AS102*Balance!I$50,AS102*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF102:BI102,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!C185","v":0},{"$f":"+PremisaCosto!E185","v":0},{"$f":"+PremisaCosto!B185","v":0},null,15665.445029555209,16378.185783959349,16513.807961380826,17192.013609014855,17962.816475150419,18814.928790540118,null,0,0,0,0,0,null,0,0,0,0,0,null,16378.185783959349,16513.807961380826,17192.013609014855,17962.816475150419,18814.928790540118,{"$f":"+SUMPRODUCT(Z103:AC103,PremisaCosto!$F$84:$I$84)","v":59587.370040847192},null,{"$f":"IF($C103=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B103)*F103),IF($C103=\"Ep\",F103,\"\"))","v":""},{"$f":"IF($C103=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B103)*G103),IF($C103=\"Ep\",G103,\"\"))","v":""},{"$f":"IF($C103=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B103)*H103),IF($C103=\"Ep\",H103,\"\"))","v":""},{"$f":"IF($C103=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B103)*I103),IF($C103=\"Ep\",I103,\"\"))","v":""},{"$f":"IF($C103=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B103)*J103),IF($C103=\"Ep\",J103,\"\"))","v":""},{"$f":"IF($C103=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B103)*K103),IF($C103=\"Ep\",K103,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH103:AK103,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C103=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B103)*F103),IF($C103=\"Efp\",F103,\"\"))","v":""},{"$f":"IF($C103=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B103)*G103),IF($C103=\"Efp\",G103,\"\"))","v":""},{"$f":"IF($C103=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B103)*H103),IF($C103=\"Efp\",H103,\"\"))","v":""},{"$f":"IF($C103=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B103)*I103),IF($C103=\"Efp\",I103,\"\"))","v":""},{"$f":"IF($C103=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B103)*J103),IF($C103=\"Efp\",J103,\"\"))","v":""},{"$f":"IF($C103=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B103)*K103),IF($C103=\"Efp\",K103,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP103:AS103,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX103:BA103,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF103:BI103,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!C186","v":"BTD"},{"$f":"+PremisaCosto!E186","v":"Et"},{"$f":"+PremisaCosto!B186","v":"BT"},null,15665.445029555209,16378.185783959349,16513.807961380826,17192.013609014855,17962.816475150419,18814.928790540118,null,0,0,0,0,0,null,0,0,0,0,0,null,16378.185783959349,16513.807961380826,17192.013609014855,17962.816475150419,18814.928790540118,{"$f":"+SUMPRODUCT(Z104:AC104,PremisaCosto!$F$84:$I$84)","v":59587.370040847192},null,{"$f":"IF($C104=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B104)*F104),IF($C104=\"Ep\",F104,\"\"))","v":4936.6639078768212},{"$f":"IF($C104=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B104)*G104),IF($C104=\"Ep\",G104,\"\"))","v":5161.2704575982962},{"$f":"IF($C104=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B104)*H104),IF($C104=\"Ep\",H104,\"\"))","v":5204.0091801255603},{"$f":"IF($C104=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B104)*I104),IF($C104=\"Ep\",I104,\"\"))","v":5417.7326547205366},{"$f":"IF($C104=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B104)*J104),IF($C104=\"Ep\",J104,\"\"))","v":5660.6363629880243},{"$f":"IF($C104=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B104)*K104),IF($C104=\"Ep\",K104,\"\"))","v":5929.1631814030334},{"$f":"+SUMPRODUCT(AH104:AK104,PremisaCosto!$F$84:$I$84)","v":18777.814386438989},null,{"$f":"IF($C104=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B104)*F104),IF($C104=\"Efp\",F104,\"\"))","v":10728.781121678387},{"$f":"IF($C104=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B104)*G104),IF($C104=\"Efp\",G104,\"\"))","v":11216.915326361051},{"$f":"IF($C104=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B104)*H104),IF($C104=\"Efp\",H104,\"\"))","v":11309.798781255266},{"$f":"IF($C104=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B104)*I104),IF($C104=\"Efp\",I104,\"\"))","v":11774.280954294318},{"$f":"IF($C104=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B104)*J104),IF($C104=\"Efp\",J104,\"\"))","v":12302.180112162394},{"$f":"IF($C104=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B104)*K104),IF($C104=\"Efp\",K104,\"\"))","v":12885.765609137083},{"$f":"+SUMPRODUCT(AP104:AS104,PremisaCosto!$F$84:$I$84)","v":40809.555654408199},null,{"$f":"IF($D104=\"BT\",AF104*Balance!D$45,IF($D104=\"MT\",AF104*Balance!D$46,AF104*Balance!D$47))","v":5527.3143207586163},{"$f":"IF($D104=\"BT\",AG104*Balance!E$45,IF($D104=\"MT\",AG104*Balance!E$46,AG104*Balance!E$47))","v":5778.7940694267054},{"$f":"IF($D104=\"BT\",AH104*Balance!F$45,IF($D104=\"MT\",AH104*Balance!F$46,AH104*Balance!F$47))","v":5732.8823408522703},{"$f":"IF($D104=\"BT\",AI104*Balance!G$45,IF($D104=\"MT\",AI104*Balance!G$46,AI104*Balance!G$47))","v":5968.5133226200087},{"$f":"IF($D104=\"BT\",AJ104*Balance!H$45,IF($D104=\"MT\",AJ104*Balance!H$46,AJ104*Balance!H$47))","v":6236.3509837282581},{"$f":"IF($D104=\"BT\",AK104*Balance!I$45,IF($D104=\"MT\",AK104*Balance!I$46,AK104*Balance!I$47))","v":6532.4599813901114},{"$f":"+SUMPRODUCT(AX104:BA104,PremisaCosto!$F$84:$I$84)","v":20687.226682904962},null,{"$f":"IF($D104=\"BT\",AN104*Balance!D$49,IF($D104=\"MT\",AN104*Balance!D$50,AN104*Balance!D$51))","v":12012.433223075577},{"$f":"IF($D104=\"BT\",AO104*Balance!E$49,IF($D104=\"MT\",AO104*Balance!E$50,AO104*Balance!E$51))","v":12558.970566987045},{"$f":"IF($D104=\"BT\",AP104*Balance!F$49,IF($D104=\"MT\",AP104*Balance!F$50,AP104*Balance!F$51))","v":12459.191263395593},{"$f":"IF($D104=\"BT\",AQ104*Balance!G$49,IF($D104=\"MT\",AQ104*Balance!G$50,AQ104*Balance!G$51))","v":12971.284708695481},{"$f":"IF($D104=\"BT\",AR104*Balance!H$49,IF($D104=\"MT\",AR104*Balance!H$50,AR104*Balance!H$51))","v":13553.372469944059},{"$f":"IF($D104=\"BT\",AS104*Balance!I$49,IF($D104=\"MT\",AS104*Balance!I$50,AS104*Balance!I$51))","v":14196.901922902083},{"$f":"+SUMPRODUCT(BF104:BI104,PremisaCosto!$F$84:$I$84)","v":44959.254111120696}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!C187","v":"BTD"},{"$f":"+PremisaCosto!E187","v":"Et"},{"$f":"+PremisaCosto!B187","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z105:AC105,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C105=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B105)*F105),IF($C105=\"Ep\",F105,\"\"))","v":0},{"$f":"IF($C105=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B105)*G105),IF($C105=\"Ep\",G105,\"\"))","v":0},{"$f":"IF($C105=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B105)*H105),IF($C105=\"Ep\",H105,\"\"))","v":0},{"$f":"IF($C105=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B105)*I105),IF($C105=\"Ep\",I105,\"\"))","v":0},{"$f":"IF($C105=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B105)*J105),IF($C105=\"Ep\",J105,\"\"))","v":0},{"$f":"IF($C105=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B105)*K105),IF($C105=\"Ep\",K105,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH105:AK105,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C105=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B105)*F105),IF($C105=\"Efp\",F105,\"\"))","v":0},{"$f":"IF($C105=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B105)*G105),IF($C105=\"Efp\",G105,\"\"))","v":0},{"$f":"IF($C105=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B105)*H105),IF($C105=\"Efp\",H105,\"\"))","v":0},{"$f":"IF($C105=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B105)*I105),IF($C105=\"Efp\",I105,\"\"))","v":0},{"$f":"IF($C105=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B105)*J105),IF($C105=\"Efp\",J105,\"\"))","v":0},{"$f":"IF($C105=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B105)*K105),IF($C105=\"Efp\",K105,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP105:AS105,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D105=\"BT\",AF105*Balance!D$45,IF($D105=\"MT\",AF105*Balance!D$46,AF105*Balance!D$47))","v":0},{"$f":"IF($D105=\"BT\",AG105*Balance!E$45,IF($D105=\"MT\",AG105*Balance!E$46,AG105*Balance!E$47))","v":0},{"$f":"IF($D105=\"BT\",AH105*Balance!F$45,IF($D105=\"MT\",AH105*Balance!F$46,AH105*Balance!F$47))","v":0},{"$f":"IF($D105=\"BT\",AI105*Balance!G$45,IF($D105=\"MT\",AI105*Balance!G$46,AI105*Balance!G$47))","v":0},{"$f":"IF($D105=\"BT\",AJ105*Balance!H$45,IF($D105=\"MT\",AJ105*Balance!H$46,AJ105*Balance!H$47))","v":0},{"$f":"IF($D105=\"BT\",AK105*Balance!I$45,IF($D105=\"MT\",AK105*Balance!I$46,AK105*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX105:BA105,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D105=\"BT\",AN105*Balance!D$49,IF($D105=\"MT\",AN105*Balance!D$50,AN105*Balance!D$51))","v":0},{"$f":"IF($D105=\"BT\",AO105*Balance!E$49,IF($D105=\"MT\",AO105*Balance!E$50,AO105*Balance!E$51))","v":0},{"$f":"IF($D105=\"BT\",AP105*Balance!F$49,IF($D105=\"MT\",AP105*Balance!F$50,AP105*Balance!F$51))","v":0},{"$f":"IF($D105=\"BT\",AQ105*Balance!G$49,IF($D105=\"MT\",AQ105*Balance!G$50,AQ105*Balance!G$51))","v":0},{"$f":"IF($D105=\"BT\",AR105*Balance!H$49,IF($D105=\"MT\",AR105*Balance!H$50,AR105*Balance!H$51))","v":0},{"$f":"IF($D105=\"BT\",AS105*Balance!I$49,IF($D105=\"MT\",AS105*Balance!I$50,AS105*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF105:BI105,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!C188","v":"BTD"},{"$f":"+PremisaCosto!E188","v":"Et"},{"$f":"+PremisaCosto!B188","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z106:AC106,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C106=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B106)*F106),IF($C106=\"Ep\",F106,\"\"))","v":0},{"$f":"IF($C106=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B106)*G106),IF($C106=\"Ep\",G106,\"\"))","v":0},{"$f":"IF($C106=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B106)*H106),IF($C106=\"Ep\",H106,\"\"))","v":0},{"$f":"IF($C106=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B106)*I106),IF($C106=\"Ep\",I106,\"\"))","v":0},{"$f":"IF($C106=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B106)*J106),IF($C106=\"Ep\",J106,\"\"))","v":0},{"$f":"IF($C106=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B106)*K106),IF($C106=\"Ep\",K106,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH106:AK106,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C106=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B106)*F106),IF($C106=\"Efp\",F106,\"\"))","v":0},{"$f":"IF($C106=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B106)*G106),IF($C106=\"Efp\",G106,\"\"))","v":0},{"$f":"IF($C106=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B106)*H106),IF($C106=\"Efp\",H106,\"\"))","v":0},{"$f":"IF($C106=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B106)*I106),IF($C106=\"Efp\",I106,\"\"))","v":0},{"$f":"IF($C106=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B106)*J106),IF($C106=\"Efp\",J106,\"\"))","v":0},{"$f":"IF($C106=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B106)*K106),IF($C106=\"Efp\",K106,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP106:AS106,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D106=\"BT\",AF106*Balance!D$45,IF($D106=\"MT\",AF106*Balance!D$46,AF106*Balance!D$47))","v":0},{"$f":"IF($D106=\"BT\",AG106*Balance!E$45,IF($D106=\"MT\",AG106*Balance!E$46,AG106*Balance!E$47))","v":0},{"$f":"IF($D106=\"BT\",AH106*Balance!F$45,IF($D106=\"MT\",AH106*Balance!F$46,AH106*Balance!F$47))","v":0},{"$f":"IF($D106=\"BT\",AI106*Balance!G$45,IF($D106=\"MT\",AI106*Balance!G$46,AI106*Balance!G$47))","v":0},{"$f":"IF($D106=\"BT\",AJ106*Balance!H$45,IF($D106=\"MT\",AJ106*Balance!H$46,AJ106*Balance!H$47))","v":0},{"$f":"IF($D106=\"BT\",AK106*Balance!I$45,IF($D106=\"MT\",AK106*Balance!I$46,AK106*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX106:BA106,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D106=\"BT\",AN106*Balance!D$49,IF($D106=\"MT\",AN106*Balance!D$50,AN106*Balance!D$51))","v":0},{"$f":"IF($D106=\"BT\",AO106*Balance!E$49,IF($D106=\"MT\",AO106*Balance!E$50,AO106*Balance!E$51))","v":0},{"$f":"IF($D106=\"BT\",AP106*Balance!F$49,IF($D106=\"MT\",AP106*Balance!F$50,AP106*Balance!F$51))","v":0},{"$f":"IF($D106=\"BT\",AQ106*Balance!G$49,IF($D106=\"MT\",AQ106*Balance!G$50,AQ106*Balance!G$51))","v":0},{"$f":"IF($D106=\"BT\",AR106*Balance!H$49,IF($D106=\"MT\",AR106*Balance!H$50,AR106*Balance!H$51))","v":0},{"$f":"IF($D106=\"BT\",AS106*Balance!I$49,IF($D106=\"MT\",AS106*Balance!I$50,AS106*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF106:BI106,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!C189","v":"BTD"},{"$f":"+PremisaCosto!E189","v":"Et"},{"$f":"+PremisaCosto!B189","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z107:AC107,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C107=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B107)*F107),IF($C107=\"Ep\",F107,\"\"))","v":0},{"$f":"IF($C107=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B107)*G107),IF($C107=\"Ep\",G107,\"\"))","v":0},{"$f":"IF($C107=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B107)*H107),IF($C107=\"Ep\",H107,\"\"))","v":0},{"$f":"IF($C107=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B107)*I107),IF($C107=\"Ep\",I107,\"\"))","v":0},{"$f":"IF($C107=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B107)*J107),IF($C107=\"Ep\",J107,\"\"))","v":0},{"$f":"IF($C107=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B107)*K107),IF($C107=\"Ep\",K107,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH107:AK107,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C107=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B107)*F107),IF($C107=\"Efp\",F107,\"\"))","v":0},{"$f":"IF($C107=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B107)*G107),IF($C107=\"Efp\",G107,\"\"))","v":0},{"$f":"IF($C107=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B107)*H107),IF($C107=\"Efp\",H107,\"\"))","v":0},{"$f":"IF($C107=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B107)*I107),IF($C107=\"Efp\",I107,\"\"))","v":0},{"$f":"IF($C107=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B107)*J107),IF($C107=\"Efp\",J107,\"\"))","v":0},{"$f":"IF($C107=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B107)*K107),IF($C107=\"Efp\",K107,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP107:AS107,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D107=\"BT\",AF107*Balance!D$45,IF($D107=\"MT\",AF107*Balance!D$46,AF107*Balance!D$47))","v":0},{"$f":"IF($D107=\"BT\",AG107*Balance!E$45,IF($D107=\"MT\",AG107*Balance!E$46,AG107*Balance!E$47))","v":0},{"$f":"IF($D107=\"BT\",AH107*Balance!F$45,IF($D107=\"MT\",AH107*Balance!F$46,AH107*Balance!F$47))","v":0},{"$f":"IF($D107=\"BT\",AI107*Balance!G$45,IF($D107=\"MT\",AI107*Balance!G$46,AI107*Balance!G$47))","v":0},{"$f":"IF($D107=\"BT\",AJ107*Balance!H$45,IF($D107=\"MT\",AJ107*Balance!H$46,AJ107*Balance!H$47))","v":0},{"$f":"IF($D107=\"BT\",AK107*Balance!I$45,IF($D107=\"MT\",AK107*Balance!I$46,AK107*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX107:BA107,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D107=\"BT\",AN107*Balance!D$49,IF($D107=\"MT\",AN107*Balance!D$50,AN107*Balance!D$51))","v":0},{"$f":"IF($D107=\"BT\",AO107*Balance!E$49,IF($D107=\"MT\",AO107*Balance!E$50,AO107*Balance!E$51))","v":0},{"$f":"IF($D107=\"BT\",AP107*Balance!F$49,IF($D107=\"MT\",AP107*Balance!F$50,AP107*Balance!F$51))","v":0},{"$f":"IF($D107=\"BT\",AQ107*Balance!G$49,IF($D107=\"MT\",AQ107*Balance!G$50,AQ107*Balance!G$51))","v":0},{"$f":"IF($D107=\"BT\",AR107*Balance!H$49,IF($D107=\"MT\",AR107*Balance!H$50,AR107*Balance!H$51))","v":0},{"$f":"IF($D107=\"BT\",AS107*Balance!I$49,IF($D107=\"MT\",AS107*Balance!I$50,AS107*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF107:BI107,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!C190","v":"BTD"},{"$f":"+PremisaCosto!E190","v":"Et"},{"$f":"+PremisaCosto!B190","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z108:AC108,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C108=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B108)*F108),IF($C108=\"Ep\",F108,\"\"))","v":0},{"$f":"IF($C108=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B108)*G108),IF($C108=\"Ep\",G108,\"\"))","v":0},{"$f":"IF($C108=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B108)*H108),IF($C108=\"Ep\",H108,\"\"))","v":0},{"$f":"IF($C108=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B108)*I108),IF($C108=\"Ep\",I108,\"\"))","v":0},{"$f":"IF($C108=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B108)*J108),IF($C108=\"Ep\",J108,\"\"))","v":0},{"$f":"IF($C108=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B108)*K108),IF($C108=\"Ep\",K108,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH108:AK108,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C108=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B108)*F108),IF($C108=\"Efp\",F108,\"\"))","v":0},{"$f":"IF($C108=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B108)*G108),IF($C108=\"Efp\",G108,\"\"))","v":0},{"$f":"IF($C108=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B108)*H108),IF($C108=\"Efp\",H108,\"\"))","v":0},{"$f":"IF($C108=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B108)*I108),IF($C108=\"Efp\",I108,\"\"))","v":0},{"$f":"IF($C108=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B108)*J108),IF($C108=\"Efp\",J108,\"\"))","v":0},{"$f":"IF($C108=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B108)*K108),IF($C108=\"Efp\",K108,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP108:AS108,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D108=\"BT\",AF108*Balance!D$45,IF($D108=\"MT\",AF108*Balance!D$46,AF108*Balance!D$47))","v":0},{"$f":"IF($D108=\"BT\",AG108*Balance!E$45,IF($D108=\"MT\",AG108*Balance!E$46,AG108*Balance!E$47))","v":0},{"$f":"IF($D108=\"BT\",AH108*Balance!F$45,IF($D108=\"MT\",AH108*Balance!F$46,AH108*Balance!F$47))","v":0},{"$f":"IF($D108=\"BT\",AI108*Balance!G$45,IF($D108=\"MT\",AI108*Balance!G$46,AI108*Balance!G$47))","v":0},{"$f":"IF($D108=\"BT\",AJ108*Balance!H$45,IF($D108=\"MT\",AJ108*Balance!H$46,AJ108*Balance!H$47))","v":0},{"$f":"IF($D108=\"BT\",AK108*Balance!I$45,IF($D108=\"MT\",AK108*Balance!I$46,AK108*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX108:BA108,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D108=\"BT\",AN108*Balance!D$49,IF($D108=\"MT\",AN108*Balance!D$50,AN108*Balance!D$51))","v":0},{"$f":"IF($D108=\"BT\",AO108*Balance!E$49,IF($D108=\"MT\",AO108*Balance!E$50,AO108*Balance!E$51))","v":0},{"$f":"IF($D108=\"BT\",AP108*Balance!F$49,IF($D108=\"MT\",AP108*Balance!F$50,AP108*Balance!F$51))","v":0},{"$f":"IF($D108=\"BT\",AQ108*Balance!G$49,IF($D108=\"MT\",AQ108*Balance!G$50,AQ108*Balance!G$51))","v":0},{"$f":"IF($D108=\"BT\",AR108*Balance!H$49,IF($D108=\"MT\",AR108*Balance!H$50,AR108*Balance!H$51))","v":0},{"$f":"IF($D108=\"BT\",AS108*Balance!I$49,IF($D108=\"MT\",AS108*Balance!I$50,AS108*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF108:BI108,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!C191","v":"BTD"},{"$f":"+PremisaCosto!E191","v":"Et"},{"$f":"+PremisaCosto!B191","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z109:AC109,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C109=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B109)*F109),IF($C109=\"Ep\",F109,\"\"))","v":0},{"$f":"IF($C109=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B109)*G109),IF($C109=\"Ep\",G109,\"\"))","v":0},{"$f":"IF($C109=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B109)*H109),IF($C109=\"Ep\",H109,\"\"))","v":0},{"$f":"IF($C109=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B109)*I109),IF($C109=\"Ep\",I109,\"\"))","v":0},{"$f":"IF($C109=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B109)*J109),IF($C109=\"Ep\",J109,\"\"))","v":0},{"$f":"IF($C109=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B109)*K109),IF($C109=\"Ep\",K109,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH109:AK109,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C109=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B109)*F109),IF($C109=\"Efp\",F109,\"\"))","v":0},{"$f":"IF($C109=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B109)*G109),IF($C109=\"Efp\",G109,\"\"))","v":0},{"$f":"IF($C109=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B109)*H109),IF($C109=\"Efp\",H109,\"\"))","v":0},{"$f":"IF($C109=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B109)*I109),IF($C109=\"Efp\",I109,\"\"))","v":0},{"$f":"IF($C109=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B109)*J109),IF($C109=\"Efp\",J109,\"\"))","v":0},{"$f":"IF($C109=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B109)*K109),IF($C109=\"Efp\",K109,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP109:AS109,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D109=\"BT\",AF109*Balance!D$45,IF($D109=\"MT\",AF109*Balance!D$46,AF109*Balance!D$47))","v":0},{"$f":"IF($D109=\"BT\",AG109*Balance!E$45,IF($D109=\"MT\",AG109*Balance!E$46,AG109*Balance!E$47))","v":0},{"$f":"IF($D109=\"BT\",AH109*Balance!F$45,IF($D109=\"MT\",AH109*Balance!F$46,AH109*Balance!F$47))","v":0},{"$f":"IF($D109=\"BT\",AI109*Balance!G$45,IF($D109=\"MT\",AI109*Balance!G$46,AI109*Balance!G$47))","v":0},{"$f":"IF($D109=\"BT\",AJ109*Balance!H$45,IF($D109=\"MT\",AJ109*Balance!H$46,AJ109*Balance!H$47))","v":0},{"$f":"IF($D109=\"BT\",AK109*Balance!I$45,IF($D109=\"MT\",AK109*Balance!I$46,AK109*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX109:BA109,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D109=\"BT\",AN109*Balance!D$49,IF($D109=\"MT\",AN109*Balance!D$50,AN109*Balance!D$51))","v":0},{"$f":"IF($D109=\"BT\",AO109*Balance!E$49,IF($D109=\"MT\",AO109*Balance!E$50,AO109*Balance!E$51))","v":0},{"$f":"IF($D109=\"BT\",AP109*Balance!F$49,IF($D109=\"MT\",AP109*Balance!F$50,AP109*Balance!F$51))","v":0},{"$f":"IF($D109=\"BT\",AQ109*Balance!G$49,IF($D109=\"MT\",AQ109*Balance!G$50,AQ109*Balance!G$51))","v":0},{"$f":"IF($D109=\"BT\",AR109*Balance!H$49,IF($D109=\"MT\",AR109*Balance!H$50,AR109*Balance!H$51))","v":0},{"$f":"IF($D109=\"BT\",AS109*Balance!I$49,IF($D109=\"MT\",AS109*Balance!I$50,AS109*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF109:BI109,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!C192","v":"BTD"},{"$f":"+PremisaCosto!E192","v":"Et"},{"$f":"+PremisaCosto!B192","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z110:AC110,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C110=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B110)*F110),IF($C110=\"Ep\",F110,\"\"))","v":0},{"$f":"IF($C110=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B110)*G110),IF($C110=\"Ep\",G110,\"\"))","v":0},{"$f":"IF($C110=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B110)*H110),IF($C110=\"Ep\",H110,\"\"))","v":0},{"$f":"IF($C110=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B110)*I110),IF($C110=\"Ep\",I110,\"\"))","v":0},{"$f":"IF($C110=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B110)*J110),IF($C110=\"Ep\",J110,\"\"))","v":0},{"$f":"IF($C110=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B110)*K110),IF($C110=\"Ep\",K110,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH110:AK110,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C110=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B110)*F110),IF($C110=\"Efp\",F110,\"\"))","v":0},{"$f":"IF($C110=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B110)*G110),IF($C110=\"Efp\",G110,\"\"))","v":0},{"$f":"IF($C110=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B110)*H110),IF($C110=\"Efp\",H110,\"\"))","v":0},{"$f":"IF($C110=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B110)*I110),IF($C110=\"Efp\",I110,\"\"))","v":0},{"$f":"IF($C110=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B110)*J110),IF($C110=\"Efp\",J110,\"\"))","v":0},{"$f":"IF($C110=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B110)*K110),IF($C110=\"Efp\",K110,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP110:AS110,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D110=\"BT\",AF110*Balance!D$45,IF($D110=\"MT\",AF110*Balance!D$46,AF110*Balance!D$47))","v":0},{"$f":"IF($D110=\"BT\",AG110*Balance!E$45,IF($D110=\"MT\",AG110*Balance!E$46,AG110*Balance!E$47))","v":0},{"$f":"IF($D110=\"BT\",AH110*Balance!F$45,IF($D110=\"MT\",AH110*Balance!F$46,AH110*Balance!F$47))","v":0},{"$f":"IF($D110=\"BT\",AI110*Balance!G$45,IF($D110=\"MT\",AI110*Balance!G$46,AI110*Balance!G$47))","v":0},{"$f":"IF($D110=\"BT\",AJ110*Balance!H$45,IF($D110=\"MT\",AJ110*Balance!H$46,AJ110*Balance!H$47))","v":0},{"$f":"IF($D110=\"BT\",AK110*Balance!I$45,IF($D110=\"MT\",AK110*Balance!I$46,AK110*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX110:BA110,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D110=\"BT\",AN110*Balance!D$49,IF($D110=\"MT\",AN110*Balance!D$50,AN110*Balance!D$51))","v":0},{"$f":"IF($D110=\"BT\",AO110*Balance!E$49,IF($D110=\"MT\",AO110*Balance!E$50,AO110*Balance!E$51))","v":0},{"$f":"IF($D110=\"BT\",AP110*Balance!F$49,IF($D110=\"MT\",AP110*Balance!F$50,AP110*Balance!F$51))","v":0},{"$f":"IF($D110=\"BT\",AQ110*Balance!G$49,IF($D110=\"MT\",AQ110*Balance!G$50,AQ110*Balance!G$51))","v":0},{"$f":"IF($D110=\"BT\",AR110*Balance!H$49,IF($D110=\"MT\",AR110*Balance!H$50,AR110*Balance!H$51))","v":0},{"$f":"IF($D110=\"BT\",AS110*Balance!I$49,IF($D110=\"MT\",AS110*Balance!I$50,AS110*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF110:BI110,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!C193","v":"BTD"},{"$f":"+PremisaCosto!E193","v":"Et"},{"$f":"+PremisaCosto!B193","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z111:AC111,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C111=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B111)*F111),IF($C111=\"Ep\",F111,\"\"))","v":0},{"$f":"IF($C111=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B111)*G111),IF($C111=\"Ep\",G111,\"\"))","v":0},{"$f":"IF($C111=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B111)*H111),IF($C111=\"Ep\",H111,\"\"))","v":0},{"$f":"IF($C111=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B111)*I111),IF($C111=\"Ep\",I111,\"\"))","v":0},{"$f":"IF($C111=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B111)*J111),IF($C111=\"Ep\",J111,\"\"))","v":0},{"$f":"IF($C111=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B111)*K111),IF($C111=\"Ep\",K111,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH111:AK111,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C111=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B111)*F111),IF($C111=\"Efp\",F111,\"\"))","v":0},{"$f":"IF($C111=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B111)*G111),IF($C111=\"Efp\",G111,\"\"))","v":0},{"$f":"IF($C111=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B111)*H111),IF($C111=\"Efp\",H111,\"\"))","v":0},{"$f":"IF($C111=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B111)*I111),IF($C111=\"Efp\",I111,\"\"))","v":0},{"$f":"IF($C111=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B111)*J111),IF($C111=\"Efp\",J111,\"\"))","v":0},{"$f":"IF($C111=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B111)*K111),IF($C111=\"Efp\",K111,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP111:AS111,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D111=\"BT\",AF111*Balance!D$45,IF($D111=\"MT\",AF111*Balance!D$46,AF111*Balance!D$47))","v":0},{"$f":"IF($D111=\"BT\",AG111*Balance!E$45,IF($D111=\"MT\",AG111*Balance!E$46,AG111*Balance!E$47))","v":0},{"$f":"IF($D111=\"BT\",AH111*Balance!F$45,IF($D111=\"MT\",AH111*Balance!F$46,AH111*Balance!F$47))","v":0},{"$f":"IF($D111=\"BT\",AI111*Balance!G$45,IF($D111=\"MT\",AI111*Balance!G$46,AI111*Balance!G$47))","v":0},{"$f":"IF($D111=\"BT\",AJ111*Balance!H$45,IF($D111=\"MT\",AJ111*Balance!H$46,AJ111*Balance!H$47))","v":0},{"$f":"IF($D111=\"BT\",AK111*Balance!I$45,IF($D111=\"MT\",AK111*Balance!I$46,AK111*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX111:BA111,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D111=\"BT\",AN111*Balance!D$49,IF($D111=\"MT\",AN111*Balance!D$50,AN111*Balance!D$51))","v":0},{"$f":"IF($D111=\"BT\",AO111*Balance!E$49,IF($D111=\"MT\",AO111*Balance!E$50,AO111*Balance!E$51))","v":0},{"$f":"IF($D111=\"BT\",AP111*Balance!F$49,IF($D111=\"MT\",AP111*Balance!F$50,AP111*Balance!F$51))","v":0},{"$f":"IF($D111=\"BT\",AQ111*Balance!G$49,IF($D111=\"MT\",AQ111*Balance!G$50,AQ111*Balance!G$51))","v":0},{"$f":"IF($D111=\"BT\",AR111*Balance!H$49,IF($D111=\"MT\",AR111*Balance!H$50,AR111*Balance!H$51))","v":0},{"$f":"IF($D111=\"BT\",AS111*Balance!I$49,IF($D111=\"MT\",AS111*Balance!I$50,AS111*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF111:BI111,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!C194","v":"BTD"},{"$f":"+PremisaCosto!E194","v":"Et"},{"$f":"+PremisaCosto!B194","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z112:AC112,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C112=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B112)*F112),IF($C112=\"Ep\",F112,\"\"))","v":0},{"$f":"IF($C112=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B112)*G112),IF($C112=\"Ep\",G112,\"\"))","v":0},{"$f":"IF($C112=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B112)*H112),IF($C112=\"Ep\",H112,\"\"))","v":0},{"$f":"IF($C112=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B112)*I112),IF($C112=\"Ep\",I112,\"\"))","v":0},{"$f":"IF($C112=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B112)*J112),IF($C112=\"Ep\",J112,\"\"))","v":0},{"$f":"IF($C112=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B112)*K112),IF($C112=\"Ep\",K112,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH112:AK112,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C112=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B112)*F112),IF($C112=\"Efp\",F112,\"\"))","v":0},{"$f":"IF($C112=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B112)*G112),IF($C112=\"Efp\",G112,\"\"))","v":0},{"$f":"IF($C112=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B112)*H112),IF($C112=\"Efp\",H112,\"\"))","v":0},{"$f":"IF($C112=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B112)*I112),IF($C112=\"Efp\",I112,\"\"))","v":0},{"$f":"IF($C112=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B112)*J112),IF($C112=\"Efp\",J112,\"\"))","v":0},{"$f":"IF($C112=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B112)*K112),IF($C112=\"Efp\",K112,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP112:AS112,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D112=\"BT\",AF112*Balance!D$45,IF($D112=\"MT\",AF112*Balance!D$46,AF112*Balance!D$47))","v":0},{"$f":"IF($D112=\"BT\",AG112*Balance!E$45,IF($D112=\"MT\",AG112*Balance!E$46,AG112*Balance!E$47))","v":0},{"$f":"IF($D112=\"BT\",AH112*Balance!F$45,IF($D112=\"MT\",AH112*Balance!F$46,AH112*Balance!F$47))","v":0},{"$f":"IF($D112=\"BT\",AI112*Balance!G$45,IF($D112=\"MT\",AI112*Balance!G$46,AI112*Balance!G$47))","v":0},{"$f":"IF($D112=\"BT\",AJ112*Balance!H$45,IF($D112=\"MT\",AJ112*Balance!H$46,AJ112*Balance!H$47))","v":0},{"$f":"IF($D112=\"BT\",AK112*Balance!I$45,IF($D112=\"MT\",AK112*Balance!I$46,AK112*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX112:BA112,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D112=\"BT\",AN112*Balance!D$49,IF($D112=\"MT\",AN112*Balance!D$50,AN112*Balance!D$51))","v":0},{"$f":"IF($D112=\"BT\",AO112*Balance!E$49,IF($D112=\"MT\",AO112*Balance!E$50,AO112*Balance!E$51))","v":0},{"$f":"IF($D112=\"BT\",AP112*Balance!F$49,IF($D112=\"MT\",AP112*Balance!F$50,AP112*Balance!F$51))","v":0},{"$f":"IF($D112=\"BT\",AQ112*Balance!G$49,IF($D112=\"MT\",AQ112*Balance!G$50,AQ112*Balance!G$51))","v":0},{"$f":"IF($D112=\"BT\",AR112*Balance!H$49,IF($D112=\"MT\",AR112*Balance!H$50,AR112*Balance!H$51))","v":0},{"$f":"IF($D112=\"BT\",AS112*Balance!I$49,IF($D112=\"MT\",AS112*Balance!I$50,AS112*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF112:BI112,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!C195","v":"BTD"},{"$f":"+PremisaCosto!E195","v":"Et"},{"$f":"+PremisaCosto!B195","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z113:AC113,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C113=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B113)*F113),IF($C113=\"Ep\",F113,\"\"))","v":0},{"$f":"IF($C113=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B113)*G113),IF($C113=\"Ep\",G113,\"\"))","v":0},{"$f":"IF($C113=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B113)*H113),IF($C113=\"Ep\",H113,\"\"))","v":0},{"$f":"IF($C113=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B113)*I113),IF($C113=\"Ep\",I113,\"\"))","v":0},{"$f":"IF($C113=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B113)*J113),IF($C113=\"Ep\",J113,\"\"))","v":0},{"$f":"IF($C113=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B113)*K113),IF($C113=\"Ep\",K113,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH113:AK113,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C113=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B113)*F113),IF($C113=\"Efp\",F113,\"\"))","v":0},{"$f":"IF($C113=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B113)*G113),IF($C113=\"Efp\",G113,\"\"))","v":0},{"$f":"IF($C113=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B113)*H113),IF($C113=\"Efp\",H113,\"\"))","v":0},{"$f":"IF($C113=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B113)*I113),IF($C113=\"Efp\",I113,\"\"))","v":0},{"$f":"IF($C113=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B113)*J113),IF($C113=\"Efp\",J113,\"\"))","v":0},{"$f":"IF($C113=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B113)*K113),IF($C113=\"Efp\",K113,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP113:AS113,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D113=\"BT\",AF113*Balance!D$45,IF($D113=\"MT\",AF113*Balance!D$46,AF113*Balance!D$47))","v":0},{"$f":"IF($D113=\"BT\",AG113*Balance!E$45,IF($D113=\"MT\",AG113*Balance!E$46,AG113*Balance!E$47))","v":0},{"$f":"IF($D113=\"BT\",AH113*Balance!F$45,IF($D113=\"MT\",AH113*Balance!F$46,AH113*Balance!F$47))","v":0},{"$f":"IF($D113=\"BT\",AI113*Balance!G$45,IF($D113=\"MT\",AI113*Balance!G$46,AI113*Balance!G$47))","v":0},{"$f":"IF($D113=\"BT\",AJ113*Balance!H$45,IF($D113=\"MT\",AJ113*Balance!H$46,AJ113*Balance!H$47))","v":0},{"$f":"IF($D113=\"BT\",AK113*Balance!I$45,IF($D113=\"MT\",AK113*Balance!I$46,AK113*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX113:BA113,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D113=\"BT\",AN113*Balance!D$49,IF($D113=\"MT\",AN113*Balance!D$50,AN113*Balance!D$51))","v":0},{"$f":"IF($D113=\"BT\",AO113*Balance!E$49,IF($D113=\"MT\",AO113*Balance!E$50,AO113*Balance!E$51))","v":0},{"$f":"IF($D113=\"BT\",AP113*Balance!F$49,IF($D113=\"MT\",AP113*Balance!F$50,AP113*Balance!F$51))","v":0},{"$f":"IF($D113=\"BT\",AQ113*Balance!G$49,IF($D113=\"MT\",AQ113*Balance!G$50,AQ113*Balance!G$51))","v":0},{"$f":"IF($D113=\"BT\",AR113*Balance!H$49,IF($D113=\"MT\",AR113*Balance!H$50,AR113*Balance!H$51))","v":0},{"$f":"IF($D113=\"BT\",AS113*Balance!I$49,IF($D113=\"MT\",AS113*Balance!I$50,AS113*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF113:BI113,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!C196","v":0},{"$f":"+PremisaCosto!E196","v":0},{"$f":"+PremisaCosto!B196","v":0},null,55251.118040991954,57764.913434605929,58243.245005752055,60635.237076376252,63353.814177942324,66359.165001551577,null,0,0,0,0,0,null,0,0,0,0,0,null,57764.913434605929,58243.245005752055,60635.237076376252,63353.814177942324,66359.165001551577,{"$f":"+SUMPRODUCT(Z114:AC114,PremisaCosto!$F$84:$I$84)","v":210161.2057409003},null,{"$f":"IF($C114=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B114)*F114),IF($C114=\"Ep\",F114,\"\"))","v":""},{"$f":"IF($C114=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B114)*G114),IF($C114=\"Ep\",G114,\"\"))","v":""},{"$f":"IF($C114=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B114)*H114),IF($C114=\"Ep\",H114,\"\"))","v":""},{"$f":"IF($C114=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B114)*I114),IF($C114=\"Ep\",I114,\"\"))","v":""},{"$f":"IF($C114=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B114)*J114),IF($C114=\"Ep\",J114,\"\"))","v":""},{"$f":"IF($C114=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B114)*K114),IF($C114=\"Ep\",K114,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH114:AK114,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C114=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B114)*F114),IF($C114=\"Efp\",F114,\"\"))","v":""},{"$f":"IF($C114=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B114)*G114),IF($C114=\"Efp\",G114,\"\"))","v":""},{"$f":"IF($C114=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B114)*H114),IF($C114=\"Efp\",H114,\"\"))","v":""},{"$f":"IF($C114=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B114)*I114),IF($C114=\"Efp\",I114,\"\"))","v":""},{"$f":"IF($C114=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B114)*J114),IF($C114=\"Efp\",J114,\"\"))","v":""},{"$f":"IF($C114=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B114)*K114),IF($C114=\"Efp\",K114,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP114:AS114,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX114:BA114,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF114:BI114,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!C197","v":"BTD"},{"$f":"+PremisaCosto!E197","v":"Et"},{"$f":"+PremisaCosto!B197","v":"BT"},null,55251.118040991954,57764.913434605929,58243.245005752055,60635.237076376252,63353.814177942324,66359.165001551577,null,0,0,0,0,0,null,0,0,0,0,0,null,57764.913434605929,58243.245005752055,60635.237076376252,63353.814177942324,66359.165001551577,{"$f":"+SUMPRODUCT(Z115:AC115,PremisaCosto!$F$84:$I$84)","v":210161.2057409003},null,{"$f":"IF($C115=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B115)*F115),IF($C115=\"Ep\",F115,\"\"))","v":17411.327912370918},{"$f":"IF($C115=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B115)*G115),IF($C115=\"Ep\",G115,\"\"))","v":18203.502214985892},{"$f":"IF($C115=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B115)*H115),IF($C115=\"Ep\",H115,\"\"))","v":18354.239215997997},{"$f":"IF($C115=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B115)*I115),IF($C115=\"Ep\",I115,\"\"))","v":19108.029542458535},{"$f":"IF($C115=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B115)*J115),IF($C115=\"Ep\",J115,\"\"))","v":19964.736864386603},{"$f":"IF($C115=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B115)*K115),IF($C115=\"Ep\",K115,\"\"))","v":20911.815412964606},{"$f":"+SUMPRODUCT(AH115:AK115,PremisaCosto!$F$84:$I$84)","v":66228.264646142343},null,{"$f":"IF($C115=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B115)*F115),IF($C115=\"Efp\",F115,\"\"))","v":37839.790128621033},{"$f":"IF($C115=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B115)*G115),IF($C115=\"Efp\",G115,\"\"))","v":39561.411219620029},{"$f":"IF($C115=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B115)*H115),IF($C115=\"Efp\",H115,\"\"))","v":39889.005789754054},{"$f":"IF($C115=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B115)*I115),IF($C115=\"Efp\",I115,\"\"))","v":41527.207533917717},{"$f":"IF($C115=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B115)*J115),IF($C115=\"Efp\",J115,\"\"))","v":43389.077313555717},{"$f":"IF($C115=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B115)*K115),IF($C115=\"Efp\",K115,\"\"))","v":45447.349588586963},{"$f":"+SUMPRODUCT(AP115:AS115,PremisaCosto!$F$84:$I$84)","v":143932.94109475793},null,{"$f":"IF($D115=\"BT\",AF115*Balance!D$45,IF($D115=\"MT\",AF115*Balance!D$46,AF115*Balance!D$47))","v":19494.517736951297},{"$f":"IF($D115=\"BT\",AG115*Balance!E$45,IF($D115=\"MT\",AG115*Balance!E$46,AG115*Balance!E$47))","v":20381.472257066456},{"$f":"IF($D115=\"BT\",AH115*Balance!F$45,IF($D115=\"MT\",AH115*Balance!F$46,AH115*Balance!F$47))","v":20219.544247351685},{"$f":"IF($D115=\"BT\",AI115*Balance!G$45,IF($D115=\"MT\",AI115*Balance!G$46,AI115*Balance!G$47))","v":21050.601083796621},{"$f":"IF($D115=\"BT\",AJ115*Balance!H$45,IF($D115=\"MT\",AJ115*Balance!H$46,AJ115*Balance!H$47))","v":21995.249014436049},{"$f":"IF($D115=\"BT\",AK115*Balance!I$45,IF($D115=\"MT\",AK115*Balance!I$46,AK115*Balance!I$47))","v":23039.608313003602},{"$f":"+SUMPRODUCT(AX115:BA115,PremisaCosto!$F$84:$I$84)","v":72962.651315779047},null,{"$f":"IF($D115=\"BT\",AN115*Balance!D$49,IF($D115=\"MT\",AN115*Balance!D$50,AN115*Balance!D$51))","v":42367.1568037494},{"$f":"IF($D115=\"BT\",AO115*Balance!E$49,IF($D115=\"MT\",AO115*Balance!E$50,AO115*Balance!E$51))","v":44294.762386948089},{"$f":"IF($D115=\"BT\",AP115*Balance!F$49,IF($D115=\"MT\",AP115*Balance!F$50,AP115*Balance!F$51))","v":43942.846557529992},{"$f":"IF($D115=\"BT\",AQ115*Balance!G$49,IF($D115=\"MT\",AQ115*Balance!G$50,AQ115*Balance!G$51))","v":45748.970503635726},{"$f":"IF($D115=\"BT\",AR115*Balance!H$49,IF($D115=\"MT\",AR115*Balance!H$50,AR115*Balance!H$51))","v":47801.960351436748},{"$f":"IF($D115=\"BT\",AS115*Balance!I$49,IF($D115=\"MT\",AS115*Balance!I$50,AS115*Balance!I$51))","v":50071.651490191987},{"$f":"+SUMPRODUCT(BF115:BI115,PremisaCosto!$F$84:$I$84)","v":158568.68740351466}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!C198","v":"BTD"},{"$f":"+PremisaCosto!E198","v":"Et"},{"$f":"+PremisaCosto!B198","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z116:AC116,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C116=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B116)*F116),IF($C116=\"Ep\",F116,\"\"))","v":0},{"$f":"IF($C116=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B116)*G116),IF($C116=\"Ep\",G116,\"\"))","v":0},{"$f":"IF($C116=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B116)*H116),IF($C116=\"Ep\",H116,\"\"))","v":0},{"$f":"IF($C116=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B116)*I116),IF($C116=\"Ep\",I116,\"\"))","v":0},{"$f":"IF($C116=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B116)*J116),IF($C116=\"Ep\",J116,\"\"))","v":0},{"$f":"IF($C116=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B116)*K116),IF($C116=\"Ep\",K116,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH116:AK116,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C116=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B116)*F116),IF($C116=\"Efp\",F116,\"\"))","v":0},{"$f":"IF($C116=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B116)*G116),IF($C116=\"Efp\",G116,\"\"))","v":0},{"$f":"IF($C116=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B116)*H116),IF($C116=\"Efp\",H116,\"\"))","v":0},{"$f":"IF($C116=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B116)*I116),IF($C116=\"Efp\",I116,\"\"))","v":0},{"$f":"IF($C116=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B116)*J116),IF($C116=\"Efp\",J116,\"\"))","v":0},{"$f":"IF($C116=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B116)*K116),IF($C116=\"Efp\",K116,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP116:AS116,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D116=\"BT\",AF116*Balance!D$45,IF($D116=\"MT\",AF116*Balance!D$46,AF116*Balance!D$47))","v":0},{"$f":"IF($D116=\"BT\",AG116*Balance!E$45,IF($D116=\"MT\",AG116*Balance!E$46,AG116*Balance!E$47))","v":0},{"$f":"IF($D116=\"BT\",AH116*Balance!F$45,IF($D116=\"MT\",AH116*Balance!F$46,AH116*Balance!F$47))","v":0},{"$f":"IF($D116=\"BT\",AI116*Balance!G$45,IF($D116=\"MT\",AI116*Balance!G$46,AI116*Balance!G$47))","v":0},{"$f":"IF($D116=\"BT\",AJ116*Balance!H$45,IF($D116=\"MT\",AJ116*Balance!H$46,AJ116*Balance!H$47))","v":0},{"$f":"IF($D116=\"BT\",AK116*Balance!I$45,IF($D116=\"MT\",AK116*Balance!I$46,AK116*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX116:BA116,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D116=\"BT\",AN116*Balance!D$49,IF($D116=\"MT\",AN116*Balance!D$50,AN116*Balance!D$51))","v":0},{"$f":"IF($D116=\"BT\",AO116*Balance!E$49,IF($D116=\"MT\",AO116*Balance!E$50,AO116*Balance!E$51))","v":0},{"$f":"IF($D116=\"BT\",AP116*Balance!F$49,IF($D116=\"MT\",AP116*Balance!F$50,AP116*Balance!F$51))","v":0},{"$f":"IF($D116=\"BT\",AQ116*Balance!G$49,IF($D116=\"MT\",AQ116*Balance!G$50,AQ116*Balance!G$51))","v":0},{"$f":"IF($D116=\"BT\",AR116*Balance!H$49,IF($D116=\"MT\",AR116*Balance!H$50,AR116*Balance!H$51))","v":0},{"$f":"IF($D116=\"BT\",AS116*Balance!I$49,IF($D116=\"MT\",AS116*Balance!I$50,AS116*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF116:BI116,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!C199","v":"BTD"},{"$f":"+PremisaCosto!E199","v":"Et"},{"$f":"+PremisaCosto!B199","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z117:AC117,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C117=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B117)*F117),IF($C117=\"Ep\",F117,\"\"))","v":0},{"$f":"IF($C117=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B117)*G117),IF($C117=\"Ep\",G117,\"\"))","v":0},{"$f":"IF($C117=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B117)*H117),IF($C117=\"Ep\",H117,\"\"))","v":0},{"$f":"IF($C117=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B117)*I117),IF($C117=\"Ep\",I117,\"\"))","v":0},{"$f":"IF($C117=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B117)*J117),IF($C117=\"Ep\",J117,\"\"))","v":0},{"$f":"IF($C117=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B117)*K117),IF($C117=\"Ep\",K117,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH117:AK117,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C117=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B117)*F117),IF($C117=\"Efp\",F117,\"\"))","v":0},{"$f":"IF($C117=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B117)*G117),IF($C117=\"Efp\",G117,\"\"))","v":0},{"$f":"IF($C117=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B117)*H117),IF($C117=\"Efp\",H117,\"\"))","v":0},{"$f":"IF($C117=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B117)*I117),IF($C117=\"Efp\",I117,\"\"))","v":0},{"$f":"IF($C117=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B117)*J117),IF($C117=\"Efp\",J117,\"\"))","v":0},{"$f":"IF($C117=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B117)*K117),IF($C117=\"Efp\",K117,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP117:AS117,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D117=\"BT\",AF117*Balance!D$45,IF($D117=\"MT\",AF117*Balance!D$46,AF117*Balance!D$47))","v":0},{"$f":"IF($D117=\"BT\",AG117*Balance!E$45,IF($D117=\"MT\",AG117*Balance!E$46,AG117*Balance!E$47))","v":0},{"$f":"IF($D117=\"BT\",AH117*Balance!F$45,IF($D117=\"MT\",AH117*Balance!F$46,AH117*Balance!F$47))","v":0},{"$f":"IF($D117=\"BT\",AI117*Balance!G$45,IF($D117=\"MT\",AI117*Balance!G$46,AI117*Balance!G$47))","v":0},{"$f":"IF($D117=\"BT\",AJ117*Balance!H$45,IF($D117=\"MT\",AJ117*Balance!H$46,AJ117*Balance!H$47))","v":0},{"$f":"IF($D117=\"BT\",AK117*Balance!I$45,IF($D117=\"MT\",AK117*Balance!I$46,AK117*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX117:BA117,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D117=\"BT\",AN117*Balance!D$49,IF($D117=\"MT\",AN117*Balance!D$50,AN117*Balance!D$51))","v":0},{"$f":"IF($D117=\"BT\",AO117*Balance!E$49,IF($D117=\"MT\",AO117*Balance!E$50,AO117*Balance!E$51))","v":0},{"$f":"IF($D117=\"BT\",AP117*Balance!F$49,IF($D117=\"MT\",AP117*Balance!F$50,AP117*Balance!F$51))","v":0},{"$f":"IF($D117=\"BT\",AQ117*Balance!G$49,IF($D117=\"MT\",AQ117*Balance!G$50,AQ117*Balance!G$51))","v":0},{"$f":"IF($D117=\"BT\",AR117*Balance!H$49,IF($D117=\"MT\",AR117*Balance!H$50,AR117*Balance!H$51))","v":0},{"$f":"IF($D117=\"BT\",AS117*Balance!I$49,IF($D117=\"MT\",AS117*Balance!I$50,AS117*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF117:BI117,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!C200","v":"BTD"},{"$f":"+PremisaCosto!E200","v":"Et"},{"$f":"+PremisaCosto!B200","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z118:AC118,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C118=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B118)*F118),IF($C118=\"Ep\",F118,\"\"))","v":0},{"$f":"IF($C118=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B118)*G118),IF($C118=\"Ep\",G118,\"\"))","v":0},{"$f":"IF($C118=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B118)*H118),IF($C118=\"Ep\",H118,\"\"))","v":0},{"$f":"IF($C118=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B118)*I118),IF($C118=\"Ep\",I118,\"\"))","v":0},{"$f":"IF($C118=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B118)*J118),IF($C118=\"Ep\",J118,\"\"))","v":0},{"$f":"IF($C118=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B118)*K118),IF($C118=\"Ep\",K118,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH118:AK118,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C118=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B118)*F118),IF($C118=\"Efp\",F118,\"\"))","v":0},{"$f":"IF($C118=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B118)*G118),IF($C118=\"Efp\",G118,\"\"))","v":0},{"$f":"IF($C118=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B118)*H118),IF($C118=\"Efp\",H118,\"\"))","v":0},{"$f":"IF($C118=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B118)*I118),IF($C118=\"Efp\",I118,\"\"))","v":0},{"$f":"IF($C118=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B118)*J118),IF($C118=\"Efp\",J118,\"\"))","v":0},{"$f":"IF($C118=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B118)*K118),IF($C118=\"Efp\",K118,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP118:AS118,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D118=\"BT\",AF118*Balance!D$45,IF($D118=\"MT\",AF118*Balance!D$46,AF118*Balance!D$47))","v":0},{"$f":"IF($D118=\"BT\",AG118*Balance!E$45,IF($D118=\"MT\",AG118*Balance!E$46,AG118*Balance!E$47))","v":0},{"$f":"IF($D118=\"BT\",AH118*Balance!F$45,IF($D118=\"MT\",AH118*Balance!F$46,AH118*Balance!F$47))","v":0},{"$f":"IF($D118=\"BT\",AI118*Balance!G$45,IF($D118=\"MT\",AI118*Balance!G$46,AI118*Balance!G$47))","v":0},{"$f":"IF($D118=\"BT\",AJ118*Balance!H$45,IF($D118=\"MT\",AJ118*Balance!H$46,AJ118*Balance!H$47))","v":0},{"$f":"IF($D118=\"BT\",AK118*Balance!I$45,IF($D118=\"MT\",AK118*Balance!I$46,AK118*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX118:BA118,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D118=\"BT\",AN118*Balance!D$49,IF($D118=\"MT\",AN118*Balance!D$50,AN118*Balance!D$51))","v":0},{"$f":"IF($D118=\"BT\",AO118*Balance!E$49,IF($D118=\"MT\",AO118*Balance!E$50,AO118*Balance!E$51))","v":0},{"$f":"IF($D118=\"BT\",AP118*Balance!F$49,IF($D118=\"MT\",AP118*Balance!F$50,AP118*Balance!F$51))","v":0},{"$f":"IF($D118=\"BT\",AQ118*Balance!G$49,IF($D118=\"MT\",AQ118*Balance!G$50,AQ118*Balance!G$51))","v":0},{"$f":"IF($D118=\"BT\",AR118*Balance!H$49,IF($D118=\"MT\",AR118*Balance!H$50,AR118*Balance!H$51))","v":0},{"$f":"IF($D118=\"BT\",AS118*Balance!I$49,IF($D118=\"MT\",AS118*Balance!I$50,AS118*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF118:BI118,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!C201","v":"BTD"},{"$f":"+PremisaCosto!E201","v":"Et"},{"$f":"+PremisaCosto!B201","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z119:AC119,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C119=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B119)*F119),IF($C119=\"Ep\",F119,\"\"))","v":0},{"$f":"IF($C119=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B119)*G119),IF($C119=\"Ep\",G119,\"\"))","v":0},{"$f":"IF($C119=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B119)*H119),IF($C119=\"Ep\",H119,\"\"))","v":0},{"$f":"IF($C119=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B119)*I119),IF($C119=\"Ep\",I119,\"\"))","v":0},{"$f":"IF($C119=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B119)*J119),IF($C119=\"Ep\",J119,\"\"))","v":0},{"$f":"IF($C119=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B119)*K119),IF($C119=\"Ep\",K119,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH119:AK119,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C119=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B119)*F119),IF($C119=\"Efp\",F119,\"\"))","v":0},{"$f":"IF($C119=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B119)*G119),IF($C119=\"Efp\",G119,\"\"))","v":0},{"$f":"IF($C119=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B119)*H119),IF($C119=\"Efp\",H119,\"\"))","v":0},{"$f":"IF($C119=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B119)*I119),IF($C119=\"Efp\",I119,\"\"))","v":0},{"$f":"IF($C119=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B119)*J119),IF($C119=\"Efp\",J119,\"\"))","v":0},{"$f":"IF($C119=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B119)*K119),IF($C119=\"Efp\",K119,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP119:AS119,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D119=\"BT\",AF119*Balance!D$45,IF($D119=\"MT\",AF119*Balance!D$46,AF119*Balance!D$47))","v":0},{"$f":"IF($D119=\"BT\",AG119*Balance!E$45,IF($D119=\"MT\",AG119*Balance!E$46,AG119*Balance!E$47))","v":0},{"$f":"IF($D119=\"BT\",AH119*Balance!F$45,IF($D119=\"MT\",AH119*Balance!F$46,AH119*Balance!F$47))","v":0},{"$f":"IF($D119=\"BT\",AI119*Balance!G$45,IF($D119=\"MT\",AI119*Balance!G$46,AI119*Balance!G$47))","v":0},{"$f":"IF($D119=\"BT\",AJ119*Balance!H$45,IF($D119=\"MT\",AJ119*Balance!H$46,AJ119*Balance!H$47))","v":0},{"$f":"IF($D119=\"BT\",AK119*Balance!I$45,IF($D119=\"MT\",AK119*Balance!I$46,AK119*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX119:BA119,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D119=\"BT\",AN119*Balance!D$49,IF($D119=\"MT\",AN119*Balance!D$50,AN119*Balance!D$51))","v":0},{"$f":"IF($D119=\"BT\",AO119*Balance!E$49,IF($D119=\"MT\",AO119*Balance!E$50,AO119*Balance!E$51))","v":0},{"$f":"IF($D119=\"BT\",AP119*Balance!F$49,IF($D119=\"MT\",AP119*Balance!F$50,AP119*Balance!F$51))","v":0},{"$f":"IF($D119=\"BT\",AQ119*Balance!G$49,IF($D119=\"MT\",AQ119*Balance!G$50,AQ119*Balance!G$51))","v":0},{"$f":"IF($D119=\"BT\",AR119*Balance!H$49,IF($D119=\"MT\",AR119*Balance!H$50,AR119*Balance!H$51))","v":0},{"$f":"IF($D119=\"BT\",AS119*Balance!I$49,IF($D119=\"MT\",AS119*Balance!I$50,AS119*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF119:BI119,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!C202","v":"BTD"},{"$f":"+PremisaCosto!E202","v":"Et"},{"$f":"+PremisaCosto!B202","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z120:AC120,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C120=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B120)*F120),IF($C120=\"Ep\",F120,\"\"))","v":0},{"$f":"IF($C120=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B120)*G120),IF($C120=\"Ep\",G120,\"\"))","v":0},{"$f":"IF($C120=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B120)*H120),IF($C120=\"Ep\",H120,\"\"))","v":0},{"$f":"IF($C120=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B120)*I120),IF($C120=\"Ep\",I120,\"\"))","v":0},{"$f":"IF($C120=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B120)*J120),IF($C120=\"Ep\",J120,\"\"))","v":0},{"$f":"IF($C120=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B120)*K120),IF($C120=\"Ep\",K120,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH120:AK120,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C120=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B120)*F120),IF($C120=\"Efp\",F120,\"\"))","v":0},{"$f":"IF($C120=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B120)*G120),IF($C120=\"Efp\",G120,\"\"))","v":0},{"$f":"IF($C120=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B120)*H120),IF($C120=\"Efp\",H120,\"\"))","v":0},{"$f":"IF($C120=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B120)*I120),IF($C120=\"Efp\",I120,\"\"))","v":0},{"$f":"IF($C120=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B120)*J120),IF($C120=\"Efp\",J120,\"\"))","v":0},{"$f":"IF($C120=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B120)*K120),IF($C120=\"Efp\",K120,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP120:AS120,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D120=\"BT\",AF120*Balance!D$45,IF($D120=\"MT\",AF120*Balance!D$46,AF120*Balance!D$47))","v":0},{"$f":"IF($D120=\"BT\",AG120*Balance!E$45,IF($D120=\"MT\",AG120*Balance!E$46,AG120*Balance!E$47))","v":0},{"$f":"IF($D120=\"BT\",AH120*Balance!F$45,IF($D120=\"MT\",AH120*Balance!F$46,AH120*Balance!F$47))","v":0},{"$f":"IF($D120=\"BT\",AI120*Balance!G$45,IF($D120=\"MT\",AI120*Balance!G$46,AI120*Balance!G$47))","v":0},{"$f":"IF($D120=\"BT\",AJ120*Balance!H$45,IF($D120=\"MT\",AJ120*Balance!H$46,AJ120*Balance!H$47))","v":0},{"$f":"IF($D120=\"BT\",AK120*Balance!I$45,IF($D120=\"MT\",AK120*Balance!I$46,AK120*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX120:BA120,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D120=\"BT\",AN120*Balance!D$49,IF($D120=\"MT\",AN120*Balance!D$50,AN120*Balance!D$51))","v":0},{"$f":"IF($D120=\"BT\",AO120*Balance!E$49,IF($D120=\"MT\",AO120*Balance!E$50,AO120*Balance!E$51))","v":0},{"$f":"IF($D120=\"BT\",AP120*Balance!F$49,IF($D120=\"MT\",AP120*Balance!F$50,AP120*Balance!F$51))","v":0},{"$f":"IF($D120=\"BT\",AQ120*Balance!G$49,IF($D120=\"MT\",AQ120*Balance!G$50,AQ120*Balance!G$51))","v":0},{"$f":"IF($D120=\"BT\",AR120*Balance!H$49,IF($D120=\"MT\",AR120*Balance!H$50,AR120*Balance!H$51))","v":0},{"$f":"IF($D120=\"BT\",AS120*Balance!I$49,IF($D120=\"MT\",AS120*Balance!I$50,AS120*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF120:BI120,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!C203","v":"BTD"},{"$f":"+PremisaCosto!E203","v":"Et"},{"$f":"+PremisaCosto!B203","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z121:AC121,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C121=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B121)*F121),IF($C121=\"Ep\",F121,\"\"))","v":0},{"$f":"IF($C121=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B121)*G121),IF($C121=\"Ep\",G121,\"\"))","v":0},{"$f":"IF($C121=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B121)*H121),IF($C121=\"Ep\",H121,\"\"))","v":0},{"$f":"IF($C121=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B121)*I121),IF($C121=\"Ep\",I121,\"\"))","v":0},{"$f":"IF($C121=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B121)*J121),IF($C121=\"Ep\",J121,\"\"))","v":0},{"$f":"IF($C121=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B121)*K121),IF($C121=\"Ep\",K121,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH121:AK121,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C121=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B121)*F121),IF($C121=\"Efp\",F121,\"\"))","v":0},{"$f":"IF($C121=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B121)*G121),IF($C121=\"Efp\",G121,\"\"))","v":0},{"$f":"IF($C121=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B121)*H121),IF($C121=\"Efp\",H121,\"\"))","v":0},{"$f":"IF($C121=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B121)*I121),IF($C121=\"Efp\",I121,\"\"))","v":0},{"$f":"IF($C121=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B121)*J121),IF($C121=\"Efp\",J121,\"\"))","v":0},{"$f":"IF($C121=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B121)*K121),IF($C121=\"Efp\",K121,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP121:AS121,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D121=\"BT\",AF121*Balance!D$45,IF($D121=\"MT\",AF121*Balance!D$46,AF121*Balance!D$47))","v":0},{"$f":"IF($D121=\"BT\",AG121*Balance!E$45,IF($D121=\"MT\",AG121*Balance!E$46,AG121*Balance!E$47))","v":0},{"$f":"IF($D121=\"BT\",AH121*Balance!F$45,IF($D121=\"MT\",AH121*Balance!F$46,AH121*Balance!F$47))","v":0},{"$f":"IF($D121=\"BT\",AI121*Balance!G$45,IF($D121=\"MT\",AI121*Balance!G$46,AI121*Balance!G$47))","v":0},{"$f":"IF($D121=\"BT\",AJ121*Balance!H$45,IF($D121=\"MT\",AJ121*Balance!H$46,AJ121*Balance!H$47))","v":0},{"$f":"IF($D121=\"BT\",AK121*Balance!I$45,IF($D121=\"MT\",AK121*Balance!I$46,AK121*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX121:BA121,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D121=\"BT\",AN121*Balance!D$49,IF($D121=\"MT\",AN121*Balance!D$50,AN121*Balance!D$51))","v":0},{"$f":"IF($D121=\"BT\",AO121*Balance!E$49,IF($D121=\"MT\",AO121*Balance!E$50,AO121*Balance!E$51))","v":0},{"$f":"IF($D121=\"BT\",AP121*Balance!F$49,IF($D121=\"MT\",AP121*Balance!F$50,AP121*Balance!F$51))","v":0},{"$f":"IF($D121=\"BT\",AQ121*Balance!G$49,IF($D121=\"MT\",AQ121*Balance!G$50,AQ121*Balance!G$51))","v":0},{"$f":"IF($D121=\"BT\",AR121*Balance!H$49,IF($D121=\"MT\",AR121*Balance!H$50,AR121*Balance!H$51))","v":0},{"$f":"IF($D121=\"BT\",AS121*Balance!I$49,IF($D121=\"MT\",AS121*Balance!I$50,AS121*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF121:BI121,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!C204","v":"BTD"},{"$f":"+PremisaCosto!E204","v":"Et"},{"$f":"+PremisaCosto!B204","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z122:AC122,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C122=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B122)*F122),IF($C122=\"Ep\",F122,\"\"))","v":0},{"$f":"IF($C122=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B122)*G122),IF($C122=\"Ep\",G122,\"\"))","v":0},{"$f":"IF($C122=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B122)*H122),IF($C122=\"Ep\",H122,\"\"))","v":0},{"$f":"IF($C122=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B122)*I122),IF($C122=\"Ep\",I122,\"\"))","v":0},{"$f":"IF($C122=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B122)*J122),IF($C122=\"Ep\",J122,\"\"))","v":0},{"$f":"IF($C122=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B122)*K122),IF($C122=\"Ep\",K122,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH122:AK122,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C122=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B122)*F122),IF($C122=\"Efp\",F122,\"\"))","v":0},{"$f":"IF($C122=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B122)*G122),IF($C122=\"Efp\",G122,\"\"))","v":0},{"$f":"IF($C122=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B122)*H122),IF($C122=\"Efp\",H122,\"\"))","v":0},{"$f":"IF($C122=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B122)*I122),IF($C122=\"Efp\",I122,\"\"))","v":0},{"$f":"IF($C122=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B122)*J122),IF($C122=\"Efp\",J122,\"\"))","v":0},{"$f":"IF($C122=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B122)*K122),IF($C122=\"Efp\",K122,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP122:AS122,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D122=\"BT\",AF122*Balance!D$45,IF($D122=\"MT\",AF122*Balance!D$46,AF122*Balance!D$47))","v":0},{"$f":"IF($D122=\"BT\",AG122*Balance!E$45,IF($D122=\"MT\",AG122*Balance!E$46,AG122*Balance!E$47))","v":0},{"$f":"IF($D122=\"BT\",AH122*Balance!F$45,IF($D122=\"MT\",AH122*Balance!F$46,AH122*Balance!F$47))","v":0},{"$f":"IF($D122=\"BT\",AI122*Balance!G$45,IF($D122=\"MT\",AI122*Balance!G$46,AI122*Balance!G$47))","v":0},{"$f":"IF($D122=\"BT\",AJ122*Balance!H$45,IF($D122=\"MT\",AJ122*Balance!H$46,AJ122*Balance!H$47))","v":0},{"$f":"IF($D122=\"BT\",AK122*Balance!I$45,IF($D122=\"MT\",AK122*Balance!I$46,AK122*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX122:BA122,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D122=\"BT\",AN122*Balance!D$49,IF($D122=\"MT\",AN122*Balance!D$50,AN122*Balance!D$51))","v":0},{"$f":"IF($D122=\"BT\",AO122*Balance!E$49,IF($D122=\"MT\",AO122*Balance!E$50,AO122*Balance!E$51))","v":0},{"$f":"IF($D122=\"BT\",AP122*Balance!F$49,IF($D122=\"MT\",AP122*Balance!F$50,AP122*Balance!F$51))","v":0},{"$f":"IF($D122=\"BT\",AQ122*Balance!G$49,IF($D122=\"MT\",AQ122*Balance!G$50,AQ122*Balance!G$51))","v":0},{"$f":"IF($D122=\"BT\",AR122*Balance!H$49,IF($D122=\"MT\",AR122*Balance!H$50,AR122*Balance!H$51))","v":0},{"$f":"IF($D122=\"BT\",AS122*Balance!I$49,IF($D122=\"MT\",AS122*Balance!I$50,AS122*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF122:BI122,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!C205","v":"BTD"},{"$f":"+PremisaCosto!E205","v":"Et"},{"$f":"+PremisaCosto!B205","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z123:AC123,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C123=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B123)*F123),IF($C123=\"Ep\",F123,\"\"))","v":0},{"$f":"IF($C123=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B123)*G123),IF($C123=\"Ep\",G123,\"\"))","v":0},{"$f":"IF($C123=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B123)*H123),IF($C123=\"Ep\",H123,\"\"))","v":0},{"$f":"IF($C123=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B123)*I123),IF($C123=\"Ep\",I123,\"\"))","v":0},{"$f":"IF($C123=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B123)*J123),IF($C123=\"Ep\",J123,\"\"))","v":0},{"$f":"IF($C123=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B123)*K123),IF($C123=\"Ep\",K123,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH123:AK123,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C123=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B123)*F123),IF($C123=\"Efp\",F123,\"\"))","v":0},{"$f":"IF($C123=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B123)*G123),IF($C123=\"Efp\",G123,\"\"))","v":0},{"$f":"IF($C123=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B123)*H123),IF($C123=\"Efp\",H123,\"\"))","v":0},{"$f":"IF($C123=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B123)*I123),IF($C123=\"Efp\",I123,\"\"))","v":0},{"$f":"IF($C123=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B123)*J123),IF($C123=\"Efp\",J123,\"\"))","v":0},{"$f":"IF($C123=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B123)*K123),IF($C123=\"Efp\",K123,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP123:AS123,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D123=\"BT\",AF123*Balance!D$45,IF($D123=\"MT\",AF123*Balance!D$46,AF123*Balance!D$47))","v":0},{"$f":"IF($D123=\"BT\",AG123*Balance!E$45,IF($D123=\"MT\",AG123*Balance!E$46,AG123*Balance!E$47))","v":0},{"$f":"IF($D123=\"BT\",AH123*Balance!F$45,IF($D123=\"MT\",AH123*Balance!F$46,AH123*Balance!F$47))","v":0},{"$f":"IF($D123=\"BT\",AI123*Balance!G$45,IF($D123=\"MT\",AI123*Balance!G$46,AI123*Balance!G$47))","v":0},{"$f":"IF($D123=\"BT\",AJ123*Balance!H$45,IF($D123=\"MT\",AJ123*Balance!H$46,AJ123*Balance!H$47))","v":0},{"$f":"IF($D123=\"BT\",AK123*Balance!I$45,IF($D123=\"MT\",AK123*Balance!I$46,AK123*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX123:BA123,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D123=\"BT\",AN123*Balance!D$49,IF($D123=\"MT\",AN123*Balance!D$50,AN123*Balance!D$51))","v":0},{"$f":"IF($D123=\"BT\",AO123*Balance!E$49,IF($D123=\"MT\",AO123*Balance!E$50,AO123*Balance!E$51))","v":0},{"$f":"IF($D123=\"BT\",AP123*Balance!F$49,IF($D123=\"MT\",AP123*Balance!F$50,AP123*Balance!F$51))","v":0},{"$f":"IF($D123=\"BT\",AQ123*Balance!G$49,IF($D123=\"MT\",AQ123*Balance!G$50,AQ123*Balance!G$51))","v":0},{"$f":"IF($D123=\"BT\",AR123*Balance!H$49,IF($D123=\"MT\",AR123*Balance!H$50,AR123*Balance!H$51))","v":0},{"$f":"IF($D123=\"BT\",AS123*Balance!I$49,IF($D123=\"MT\",AS123*Balance!I$50,AS123*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF123:BI123,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!C206","v":"BTD"},{"$f":"+PremisaCosto!E206","v":"Et"},{"$f":"+PremisaCosto!B206","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z124:AC124,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C124=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B124)*F124),IF($C124=\"Ep\",F124,\"\"))","v":0},{"$f":"IF($C124=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B124)*G124),IF($C124=\"Ep\",G124,\"\"))","v":0},{"$f":"IF($C124=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B124)*H124),IF($C124=\"Ep\",H124,\"\"))","v":0},{"$f":"IF($C124=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B124)*I124),IF($C124=\"Ep\",I124,\"\"))","v":0},{"$f":"IF($C124=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B124)*J124),IF($C124=\"Ep\",J124,\"\"))","v":0},{"$f":"IF($C124=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B124)*K124),IF($C124=\"Ep\",K124,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH124:AK124,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C124=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B124)*F124),IF($C124=\"Efp\",F124,\"\"))","v":0},{"$f":"IF($C124=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B124)*G124),IF($C124=\"Efp\",G124,\"\"))","v":0},{"$f":"IF($C124=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B124)*H124),IF($C124=\"Efp\",H124,\"\"))","v":0},{"$f":"IF($C124=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B124)*I124),IF($C124=\"Efp\",I124,\"\"))","v":0},{"$f":"IF($C124=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B124)*J124),IF($C124=\"Efp\",J124,\"\"))","v":0},{"$f":"IF($C124=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B124)*K124),IF($C124=\"Efp\",K124,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP124:AS124,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D124=\"BT\",AF124*Balance!D$45,IF($D124=\"MT\",AF124*Balance!D$46,AF124*Balance!D$47))","v":0},{"$f":"IF($D124=\"BT\",AG124*Balance!E$45,IF($D124=\"MT\",AG124*Balance!E$46,AG124*Balance!E$47))","v":0},{"$f":"IF($D124=\"BT\",AH124*Balance!F$45,IF($D124=\"MT\",AH124*Balance!F$46,AH124*Balance!F$47))","v":0},{"$f":"IF($D124=\"BT\",AI124*Balance!G$45,IF($D124=\"MT\",AI124*Balance!G$46,AI124*Balance!G$47))","v":0},{"$f":"IF($D124=\"BT\",AJ124*Balance!H$45,IF($D124=\"MT\",AJ124*Balance!H$46,AJ124*Balance!H$47))","v":0},{"$f":"IF($D124=\"BT\",AK124*Balance!I$45,IF($D124=\"MT\",AK124*Balance!I$46,AK124*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX124:BA124,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D124=\"BT\",AN124*Balance!D$49,IF($D124=\"MT\",AN124*Balance!D$50,AN124*Balance!D$51))","v":0},{"$f":"IF($D124=\"BT\",AO124*Balance!E$49,IF($D124=\"MT\",AO124*Balance!E$50,AO124*Balance!E$51))","v":0},{"$f":"IF($D124=\"BT\",AP124*Balance!F$49,IF($D124=\"MT\",AP124*Balance!F$50,AP124*Balance!F$51))","v":0},{"$f":"IF($D124=\"BT\",AQ124*Balance!G$49,IF($D124=\"MT\",AQ124*Balance!G$50,AQ124*Balance!G$51))","v":0},{"$f":"IF($D124=\"BT\",AR124*Balance!H$49,IF($D124=\"MT\",AR124*Balance!H$50,AR124*Balance!H$51))","v":0},{"$f":"IF($D124=\"BT\",AS124*Balance!I$49,IF($D124=\"MT\",AS124*Balance!I$50,AS124*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF124:BI124,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!C207","v":0},{"$f":"+PremisaCosto!E207","v":0},{"$f":"+PremisaCosto!B207","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z125:AC125,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C125=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B125)*F125),IF($C125=\"Ep\",F125,\"\"))","v":""},{"$f":"IF($C125=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B125)*G125),IF($C125=\"Ep\",G125,\"\"))","v":""},{"$f":"IF($C125=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B125)*H125),IF($C125=\"Ep\",H125,\"\"))","v":""},{"$f":"IF($C125=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B125)*I125),IF($C125=\"Ep\",I125,\"\"))","v":""},{"$f":"IF($C125=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B125)*J125),IF($C125=\"Ep\",J125,\"\"))","v":""},{"$f":"IF($C125=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B125)*K125),IF($C125=\"Ep\",K125,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH125:AK125,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C125=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B125)*F125),IF($C125=\"Efp\",F125,\"\"))","v":""},{"$f":"IF($C125=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B125)*G125),IF($C125=\"Efp\",G125,\"\"))","v":""},{"$f":"IF($C125=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B125)*H125),IF($C125=\"Efp\",H125,\"\"))","v":""},{"$f":"IF($C125=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B125)*I125),IF($C125=\"Efp\",I125,\"\"))","v":""},{"$f":"IF($C125=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B125)*J125),IF($C125=\"Efp\",J125,\"\"))","v":""},{"$f":"IF($C125=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B125)*K125),IF($C125=\"Efp\",K125,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP125:AS125,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX125:BA125,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF125:BI125,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!C208","v":"BTD"},{"$f":"+PremisaCosto!E208","v":"Et"},{"$f":"+PremisaCosto!B208","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z126:AC126,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C126=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B126)*F126),IF($C126=\"Ep\",F126,\"\"))","v":0},{"$f":"IF($C126=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B126)*G126),IF($C126=\"Ep\",G126,\"\"))","v":0},{"$f":"IF($C126=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B126)*H126),IF($C126=\"Ep\",H126,\"\"))","v":0},{"$f":"IF($C126=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B126)*I126),IF($C126=\"Ep\",I126,\"\"))","v":0},{"$f":"IF($C126=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B126)*J126),IF($C126=\"Ep\",J126,\"\"))","v":0},{"$f":"IF($C126=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B126)*K126),IF($C126=\"Ep\",K126,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH126:AK126,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C126=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B126)*F126),IF($C126=\"Efp\",F126,\"\"))","v":0},{"$f":"IF($C126=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B126)*G126),IF($C126=\"Efp\",G126,\"\"))","v":0},{"$f":"IF($C126=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B126)*H126),IF($C126=\"Efp\",H126,\"\"))","v":0},{"$f":"IF($C126=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B126)*I126),IF($C126=\"Efp\",I126,\"\"))","v":0},{"$f":"IF($C126=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B126)*J126),IF($C126=\"Efp\",J126,\"\"))","v":0},{"$f":"IF($C126=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B126)*K126),IF($C126=\"Efp\",K126,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP126:AS126,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D126=\"BT\",AF126*Balance!D$45,IF($D126=\"MT\",AF126*Balance!D$46,AF126*Balance!D$47))","v":0},{"$f":"IF($D126=\"BT\",AG126*Balance!E$45,IF($D126=\"MT\",AG126*Balance!E$46,AG126*Balance!E$47))","v":0},{"$f":"IF($D126=\"BT\",AH126*Balance!F$45,IF($D126=\"MT\",AH126*Balance!F$46,AH126*Balance!F$47))","v":0},{"$f":"IF($D126=\"BT\",AI126*Balance!G$45,IF($D126=\"MT\",AI126*Balance!G$46,AI126*Balance!G$47))","v":0},{"$f":"IF($D126=\"BT\",AJ126*Balance!H$45,IF($D126=\"MT\",AJ126*Balance!H$46,AJ126*Balance!H$47))","v":0},{"$f":"IF($D126=\"BT\",AK126*Balance!I$45,IF($D126=\"MT\",AK126*Balance!I$46,AK126*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX126:BA126,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D126=\"BT\",AN126*Balance!D$49,IF($D126=\"MT\",AN126*Balance!D$50,AN126*Balance!D$51))","v":0},{"$f":"IF($D126=\"BT\",AO126*Balance!E$49,IF($D126=\"MT\",AO126*Balance!E$50,AO126*Balance!E$51))","v":0},{"$f":"IF($D126=\"BT\",AP126*Balance!F$49,IF($D126=\"MT\",AP126*Balance!F$50,AP126*Balance!F$51))","v":0},{"$f":"IF($D126=\"BT\",AQ126*Balance!G$49,IF($D126=\"MT\",AQ126*Balance!G$50,AQ126*Balance!G$51))","v":0},{"$f":"IF($D126=\"BT\",AR126*Balance!H$49,IF($D126=\"MT\",AR126*Balance!H$50,AR126*Balance!H$51))","v":0},{"$f":"IF($D126=\"BT\",AS126*Balance!I$49,IF($D126=\"MT\",AS126*Balance!I$50,AS126*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF126:BI126,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!C209","v":"BTD"},{"$f":"+PremisaCosto!E209","v":"Et"},{"$f":"+PremisaCosto!B209","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z127:AC127,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C127=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B127)*F127),IF($C127=\"Ep\",F127,\"\"))","v":0},{"$f":"IF($C127=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B127)*G127),IF($C127=\"Ep\",G127,\"\"))","v":0},{"$f":"IF($C127=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B127)*H127),IF($C127=\"Ep\",H127,\"\"))","v":0},{"$f":"IF($C127=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B127)*I127),IF($C127=\"Ep\",I127,\"\"))","v":0},{"$f":"IF($C127=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B127)*J127),IF($C127=\"Ep\",J127,\"\"))","v":0},{"$f":"IF($C127=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B127)*K127),IF($C127=\"Ep\",K127,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH127:AK127,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C127=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B127)*F127),IF($C127=\"Efp\",F127,\"\"))","v":0},{"$f":"IF($C127=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B127)*G127),IF($C127=\"Efp\",G127,\"\"))","v":0},{"$f":"IF($C127=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B127)*H127),IF($C127=\"Efp\",H127,\"\"))","v":0},{"$f":"IF($C127=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B127)*I127),IF($C127=\"Efp\",I127,\"\"))","v":0},{"$f":"IF($C127=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B127)*J127),IF($C127=\"Efp\",J127,\"\"))","v":0},{"$f":"IF($C127=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B127)*K127),IF($C127=\"Efp\",K127,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP127:AS127,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D127=\"BT\",AF127*Balance!D$45,IF($D127=\"MT\",AF127*Balance!D$46,AF127*Balance!D$47))","v":0},{"$f":"IF($D127=\"BT\",AG127*Balance!E$45,IF($D127=\"MT\",AG127*Balance!E$46,AG127*Balance!E$47))","v":0},{"$f":"IF($D127=\"BT\",AH127*Balance!F$45,IF($D127=\"MT\",AH127*Balance!F$46,AH127*Balance!F$47))","v":0},{"$f":"IF($D127=\"BT\",AI127*Balance!G$45,IF($D127=\"MT\",AI127*Balance!G$46,AI127*Balance!G$47))","v":0},{"$f":"IF($D127=\"BT\",AJ127*Balance!H$45,IF($D127=\"MT\",AJ127*Balance!H$46,AJ127*Balance!H$47))","v":0},{"$f":"IF($D127=\"BT\",AK127*Balance!I$45,IF($D127=\"MT\",AK127*Balance!I$46,AK127*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX127:BA127,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D127=\"BT\",AN127*Balance!D$49,IF($D127=\"MT\",AN127*Balance!D$50,AN127*Balance!D$51))","v":0},{"$f":"IF($D127=\"BT\",AO127*Balance!E$49,IF($D127=\"MT\",AO127*Balance!E$50,AO127*Balance!E$51))","v":0},{"$f":"IF($D127=\"BT\",AP127*Balance!F$49,IF($D127=\"MT\",AP127*Balance!F$50,AP127*Balance!F$51))","v":0},{"$f":"IF($D127=\"BT\",AQ127*Balance!G$49,IF($D127=\"MT\",AQ127*Balance!G$50,AQ127*Balance!G$51))","v":0},{"$f":"IF($D127=\"BT\",AR127*Balance!H$49,IF($D127=\"MT\",AR127*Balance!H$50,AR127*Balance!H$51))","v":0},{"$f":"IF($D127=\"BT\",AS127*Balance!I$49,IF($D127=\"MT\",AS127*Balance!I$50,AS127*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF127:BI127,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!C210","v":"BTD"},{"$f":"+PremisaCosto!E210","v":"Et"},{"$f":"+PremisaCosto!B210","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z128:AC128,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C128=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B128)*F128),IF($C128=\"Ep\",F128,\"\"))","v":0},{"$f":"IF($C128=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B128)*G128),IF($C128=\"Ep\",G128,\"\"))","v":0},{"$f":"IF($C128=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B128)*H128),IF($C128=\"Ep\",H128,\"\"))","v":0},{"$f":"IF($C128=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B128)*I128),IF($C128=\"Ep\",I128,\"\"))","v":0},{"$f":"IF($C128=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B128)*J128),IF($C128=\"Ep\",J128,\"\"))","v":0},{"$f":"IF($C128=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B128)*K128),IF($C128=\"Ep\",K128,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH128:AK128,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C128=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B128)*F128),IF($C128=\"Efp\",F128,\"\"))","v":0},{"$f":"IF($C128=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B128)*G128),IF($C128=\"Efp\",G128,\"\"))","v":0},{"$f":"IF($C128=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B128)*H128),IF($C128=\"Efp\",H128,\"\"))","v":0},{"$f":"IF($C128=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B128)*I128),IF($C128=\"Efp\",I128,\"\"))","v":0},{"$f":"IF($C128=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B128)*J128),IF($C128=\"Efp\",J128,\"\"))","v":0},{"$f":"IF($C128=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B128)*K128),IF($C128=\"Efp\",K128,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP128:AS128,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D128=\"BT\",AF128*Balance!D$45,IF($D128=\"MT\",AF128*Balance!D$46,AF128*Balance!D$47))","v":0},{"$f":"IF($D128=\"BT\",AG128*Balance!E$45,IF($D128=\"MT\",AG128*Balance!E$46,AG128*Balance!E$47))","v":0},{"$f":"IF($D128=\"BT\",AH128*Balance!F$45,IF($D128=\"MT\",AH128*Balance!F$46,AH128*Balance!F$47))","v":0},{"$f":"IF($D128=\"BT\",AI128*Balance!G$45,IF($D128=\"MT\",AI128*Balance!G$46,AI128*Balance!G$47))","v":0},{"$f":"IF($D128=\"BT\",AJ128*Balance!H$45,IF($D128=\"MT\",AJ128*Balance!H$46,AJ128*Balance!H$47))","v":0},{"$f":"IF($D128=\"BT\",AK128*Balance!I$45,IF($D128=\"MT\",AK128*Balance!I$46,AK128*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX128:BA128,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D128=\"BT\",AN128*Balance!D$49,IF($D128=\"MT\",AN128*Balance!D$50,AN128*Balance!D$51))","v":0},{"$f":"IF($D128=\"BT\",AO128*Balance!E$49,IF($D128=\"MT\",AO128*Balance!E$50,AO128*Balance!E$51))","v":0},{"$f":"IF($D128=\"BT\",AP128*Balance!F$49,IF($D128=\"MT\",AP128*Balance!F$50,AP128*Balance!F$51))","v":0},{"$f":"IF($D128=\"BT\",AQ128*Balance!G$49,IF($D128=\"MT\",AQ128*Balance!G$50,AQ128*Balance!G$51))","v":0},{"$f":"IF($D128=\"BT\",AR128*Balance!H$49,IF($D128=\"MT\",AR128*Balance!H$50,AR128*Balance!H$51))","v":0},{"$f":"IF($D128=\"BT\",AS128*Balance!I$49,IF($D128=\"MT\",AS128*Balance!I$50,AS128*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF128:BI128,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!C211","v":"BTD"},{"$f":"+PremisaCosto!E211","v":"Et"},{"$f":"+PremisaCosto!B211","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z129:AC129,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C129=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B129)*F129),IF($C129=\"Ep\",F129,\"\"))","v":0},{"$f":"IF($C129=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B129)*G129),IF($C129=\"Ep\",G129,\"\"))","v":0},{"$f":"IF($C129=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B129)*H129),IF($C129=\"Ep\",H129,\"\"))","v":0},{"$f":"IF($C129=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B129)*I129),IF($C129=\"Ep\",I129,\"\"))","v":0},{"$f":"IF($C129=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B129)*J129),IF($C129=\"Ep\",J129,\"\"))","v":0},{"$f":"IF($C129=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B129)*K129),IF($C129=\"Ep\",K129,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH129:AK129,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C129=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B129)*F129),IF($C129=\"Efp\",F129,\"\"))","v":0},{"$f":"IF($C129=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B129)*G129),IF($C129=\"Efp\",G129,\"\"))","v":0},{"$f":"IF($C129=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B129)*H129),IF($C129=\"Efp\",H129,\"\"))","v":0},{"$f":"IF($C129=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B129)*I129),IF($C129=\"Efp\",I129,\"\"))","v":0},{"$f":"IF($C129=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B129)*J129),IF($C129=\"Efp\",J129,\"\"))","v":0},{"$f":"IF($C129=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B129)*K129),IF($C129=\"Efp\",K129,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP129:AS129,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D129=\"BT\",AF129*Balance!D$45,IF($D129=\"MT\",AF129*Balance!D$46,AF129*Balance!D$47))","v":0},{"$f":"IF($D129=\"BT\",AG129*Balance!E$45,IF($D129=\"MT\",AG129*Balance!E$46,AG129*Balance!E$47))","v":0},{"$f":"IF($D129=\"BT\",AH129*Balance!F$45,IF($D129=\"MT\",AH129*Balance!F$46,AH129*Balance!F$47))","v":0},{"$f":"IF($D129=\"BT\",AI129*Balance!G$45,IF($D129=\"MT\",AI129*Balance!G$46,AI129*Balance!G$47))","v":0},{"$f":"IF($D129=\"BT\",AJ129*Balance!H$45,IF($D129=\"MT\",AJ129*Balance!H$46,AJ129*Balance!H$47))","v":0},{"$f":"IF($D129=\"BT\",AK129*Balance!I$45,IF($D129=\"MT\",AK129*Balance!I$46,AK129*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX129:BA129,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D129=\"BT\",AN129*Balance!D$49,IF($D129=\"MT\",AN129*Balance!D$50,AN129*Balance!D$51))","v":0},{"$f":"IF($D129=\"BT\",AO129*Balance!E$49,IF($D129=\"MT\",AO129*Balance!E$50,AO129*Balance!E$51))","v":0},{"$f":"IF($D129=\"BT\",AP129*Balance!F$49,IF($D129=\"MT\",AP129*Balance!F$50,AP129*Balance!F$51))","v":0},{"$f":"IF($D129=\"BT\",AQ129*Balance!G$49,IF($D129=\"MT\",AQ129*Balance!G$50,AQ129*Balance!G$51))","v":0},{"$f":"IF($D129=\"BT\",AR129*Balance!H$49,IF($D129=\"MT\",AR129*Balance!H$50,AR129*Balance!H$51))","v":0},{"$f":"IF($D129=\"BT\",AS129*Balance!I$49,IF($D129=\"MT\",AS129*Balance!I$50,AS129*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF129:BI129,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!C212","v":"BTD"},{"$f":"+PremisaCosto!E212","v":"Et"},{"$f":"+PremisaCosto!B212","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z130:AC130,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C130=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B130)*F130),IF($C130=\"Ep\",F130,\"\"))","v":0},{"$f":"IF($C130=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B130)*G130),IF($C130=\"Ep\",G130,\"\"))","v":0},{"$f":"IF($C130=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B130)*H130),IF($C130=\"Ep\",H130,\"\"))","v":0},{"$f":"IF($C130=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B130)*I130),IF($C130=\"Ep\",I130,\"\"))","v":0},{"$f":"IF($C130=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B130)*J130),IF($C130=\"Ep\",J130,\"\"))","v":0},{"$f":"IF($C130=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B130)*K130),IF($C130=\"Ep\",K130,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH130:AK130,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C130=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B130)*F130),IF($C130=\"Efp\",F130,\"\"))","v":0},{"$f":"IF($C130=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B130)*G130),IF($C130=\"Efp\",G130,\"\"))","v":0},{"$f":"IF($C130=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B130)*H130),IF($C130=\"Efp\",H130,\"\"))","v":0},{"$f":"IF($C130=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B130)*I130),IF($C130=\"Efp\",I130,\"\"))","v":0},{"$f":"IF($C130=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B130)*J130),IF($C130=\"Efp\",J130,\"\"))","v":0},{"$f":"IF($C130=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B130)*K130),IF($C130=\"Efp\",K130,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP130:AS130,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D130=\"BT\",AF130*Balance!D$45,IF($D130=\"MT\",AF130*Balance!D$46,AF130*Balance!D$47))","v":0},{"$f":"IF($D130=\"BT\",AG130*Balance!E$45,IF($D130=\"MT\",AG130*Balance!E$46,AG130*Balance!E$47))","v":0},{"$f":"IF($D130=\"BT\",AH130*Balance!F$45,IF($D130=\"MT\",AH130*Balance!F$46,AH130*Balance!F$47))","v":0},{"$f":"IF($D130=\"BT\",AI130*Balance!G$45,IF($D130=\"MT\",AI130*Balance!G$46,AI130*Balance!G$47))","v":0},{"$f":"IF($D130=\"BT\",AJ130*Balance!H$45,IF($D130=\"MT\",AJ130*Balance!H$46,AJ130*Balance!H$47))","v":0},{"$f":"IF($D130=\"BT\",AK130*Balance!I$45,IF($D130=\"MT\",AK130*Balance!I$46,AK130*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX130:BA130,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D130=\"BT\",AN130*Balance!D$49,IF($D130=\"MT\",AN130*Balance!D$50,AN130*Balance!D$51))","v":0},{"$f":"IF($D130=\"BT\",AO130*Balance!E$49,IF($D130=\"MT\",AO130*Balance!E$50,AO130*Balance!E$51))","v":0},{"$f":"IF($D130=\"BT\",AP130*Balance!F$49,IF($D130=\"MT\",AP130*Balance!F$50,AP130*Balance!F$51))","v":0},{"$f":"IF($D130=\"BT\",AQ130*Balance!G$49,IF($D130=\"MT\",AQ130*Balance!G$50,AQ130*Balance!G$51))","v":0},{"$f":"IF($D130=\"BT\",AR130*Balance!H$49,IF($D130=\"MT\",AR130*Balance!H$50,AR130*Balance!H$51))","v":0},{"$f":"IF($D130=\"BT\",AS130*Balance!I$49,IF($D130=\"MT\",AS130*Balance!I$50,AS130*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF130:BI130,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!C213","v":"BTD"},{"$f":"+PremisaCosto!E213","v":"Et"},{"$f":"+PremisaCosto!B213","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z131:AC131,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C131=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B131)*F131),IF($C131=\"Ep\",F131,\"\"))","v":0},{"$f":"IF($C131=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B131)*G131),IF($C131=\"Ep\",G131,\"\"))","v":0},{"$f":"IF($C131=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B131)*H131),IF($C131=\"Ep\",H131,\"\"))","v":0},{"$f":"IF($C131=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B131)*I131),IF($C131=\"Ep\",I131,\"\"))","v":0},{"$f":"IF($C131=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B131)*J131),IF($C131=\"Ep\",J131,\"\"))","v":0},{"$f":"IF($C131=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B131)*K131),IF($C131=\"Ep\",K131,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH131:AK131,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C131=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B131)*F131),IF($C131=\"Efp\",F131,\"\"))","v":0},{"$f":"IF($C131=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B131)*G131),IF($C131=\"Efp\",G131,\"\"))","v":0},{"$f":"IF($C131=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B131)*H131),IF($C131=\"Efp\",H131,\"\"))","v":0},{"$f":"IF($C131=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B131)*I131),IF($C131=\"Efp\",I131,\"\"))","v":0},{"$f":"IF($C131=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B131)*J131),IF($C131=\"Efp\",J131,\"\"))","v":0},{"$f":"IF($C131=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B131)*K131),IF($C131=\"Efp\",K131,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP131:AS131,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D131=\"BT\",AF131*Balance!D$45,IF($D131=\"MT\",AF131*Balance!D$46,AF131*Balance!D$47))","v":0},{"$f":"IF($D131=\"BT\",AG131*Balance!E$45,IF($D131=\"MT\",AG131*Balance!E$46,AG131*Balance!E$47))","v":0},{"$f":"IF($D131=\"BT\",AH131*Balance!F$45,IF($D131=\"MT\",AH131*Balance!F$46,AH131*Balance!F$47))","v":0},{"$f":"IF($D131=\"BT\",AI131*Balance!G$45,IF($D131=\"MT\",AI131*Balance!G$46,AI131*Balance!G$47))","v":0},{"$f":"IF($D131=\"BT\",AJ131*Balance!H$45,IF($D131=\"MT\",AJ131*Balance!H$46,AJ131*Balance!H$47))","v":0},{"$f":"IF($D131=\"BT\",AK131*Balance!I$45,IF($D131=\"MT\",AK131*Balance!I$46,AK131*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX131:BA131,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D131=\"BT\",AN131*Balance!D$49,IF($D131=\"MT\",AN131*Balance!D$50,AN131*Balance!D$51))","v":0},{"$f":"IF($D131=\"BT\",AO131*Balance!E$49,IF($D131=\"MT\",AO131*Balance!E$50,AO131*Balance!E$51))","v":0},{"$f":"IF($D131=\"BT\",AP131*Balance!F$49,IF($D131=\"MT\",AP131*Balance!F$50,AP131*Balance!F$51))","v":0},{"$f":"IF($D131=\"BT\",AQ131*Balance!G$49,IF($D131=\"MT\",AQ131*Balance!G$50,AQ131*Balance!G$51))","v":0},{"$f":"IF($D131=\"BT\",AR131*Balance!H$49,IF($D131=\"MT\",AR131*Balance!H$50,AR131*Balance!H$51))","v":0},{"$f":"IF($D131=\"BT\",AS131*Balance!I$49,IF($D131=\"MT\",AS131*Balance!I$50,AS131*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF131:BI131,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!C214","v":"BTD"},{"$f":"+PremisaCosto!E214","v":"Et"},{"$f":"+PremisaCosto!B214","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z132:AC132,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C132=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B132)*F132),IF($C132=\"Ep\",F132,\"\"))","v":0},{"$f":"IF($C132=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B132)*G132),IF($C132=\"Ep\",G132,\"\"))","v":0},{"$f":"IF($C132=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B132)*H132),IF($C132=\"Ep\",H132,\"\"))","v":0},{"$f":"IF($C132=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B132)*I132),IF($C132=\"Ep\",I132,\"\"))","v":0},{"$f":"IF($C132=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B132)*J132),IF($C132=\"Ep\",J132,\"\"))","v":0},{"$f":"IF($C132=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B132)*K132),IF($C132=\"Ep\",K132,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH132:AK132,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C132=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B132)*F132),IF($C132=\"Efp\",F132,\"\"))","v":0},{"$f":"IF($C132=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B132)*G132),IF($C132=\"Efp\",G132,\"\"))","v":0},{"$f":"IF($C132=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B132)*H132),IF($C132=\"Efp\",H132,\"\"))","v":0},{"$f":"IF($C132=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B132)*I132),IF($C132=\"Efp\",I132,\"\"))","v":0},{"$f":"IF($C132=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B132)*J132),IF($C132=\"Efp\",J132,\"\"))","v":0},{"$f":"IF($C132=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B132)*K132),IF($C132=\"Efp\",K132,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP132:AS132,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D132=\"BT\",AF132*Balance!D$45,IF($D132=\"MT\",AF132*Balance!D$46,AF132*Balance!D$47))","v":0},{"$f":"IF($D132=\"BT\",AG132*Balance!E$45,IF($D132=\"MT\",AG132*Balance!E$46,AG132*Balance!E$47))","v":0},{"$f":"IF($D132=\"BT\",AH132*Balance!F$45,IF($D132=\"MT\",AH132*Balance!F$46,AH132*Balance!F$47))","v":0},{"$f":"IF($D132=\"BT\",AI132*Balance!G$45,IF($D132=\"MT\",AI132*Balance!G$46,AI132*Balance!G$47))","v":0},{"$f":"IF($D132=\"BT\",AJ132*Balance!H$45,IF($D132=\"MT\",AJ132*Balance!H$46,AJ132*Balance!H$47))","v":0},{"$f":"IF($D132=\"BT\",AK132*Balance!I$45,IF($D132=\"MT\",AK132*Balance!I$46,AK132*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX132:BA132,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D132=\"BT\",AN132*Balance!D$49,IF($D132=\"MT\",AN132*Balance!D$50,AN132*Balance!D$51))","v":0},{"$f":"IF($D132=\"BT\",AO132*Balance!E$49,IF($D132=\"MT\",AO132*Balance!E$50,AO132*Balance!E$51))","v":0},{"$f":"IF($D132=\"BT\",AP132*Balance!F$49,IF($D132=\"MT\",AP132*Balance!F$50,AP132*Balance!F$51))","v":0},{"$f":"IF($D132=\"BT\",AQ132*Balance!G$49,IF($D132=\"MT\",AQ132*Balance!G$50,AQ132*Balance!G$51))","v":0},{"$f":"IF($D132=\"BT\",AR132*Balance!H$49,IF($D132=\"MT\",AR132*Balance!H$50,AR132*Balance!H$51))","v":0},{"$f":"IF($D132=\"BT\",AS132*Balance!I$49,IF($D132=\"MT\",AS132*Balance!I$50,AS132*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF132:BI132,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!C215","v":"BTD"},{"$f":"+PremisaCosto!E215","v":"Et"},{"$f":"+PremisaCosto!B215","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z133:AC133,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C133=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B133)*F133),IF($C133=\"Ep\",F133,\"\"))","v":0},{"$f":"IF($C133=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B133)*G133),IF($C133=\"Ep\",G133,\"\"))","v":0},{"$f":"IF($C133=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B133)*H133),IF($C133=\"Ep\",H133,\"\"))","v":0},{"$f":"IF($C133=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B133)*I133),IF($C133=\"Ep\",I133,\"\"))","v":0},{"$f":"IF($C133=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B133)*J133),IF($C133=\"Ep\",J133,\"\"))","v":0},{"$f":"IF($C133=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B133)*K133),IF($C133=\"Ep\",K133,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH133:AK133,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C133=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B133)*F133),IF($C133=\"Efp\",F133,\"\"))","v":0},{"$f":"IF($C133=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B133)*G133),IF($C133=\"Efp\",G133,\"\"))","v":0},{"$f":"IF($C133=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B133)*H133),IF($C133=\"Efp\",H133,\"\"))","v":0},{"$f":"IF($C133=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B133)*I133),IF($C133=\"Efp\",I133,\"\"))","v":0},{"$f":"IF($C133=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B133)*J133),IF($C133=\"Efp\",J133,\"\"))","v":0},{"$f":"IF($C133=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B133)*K133),IF($C133=\"Efp\",K133,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP133:AS133,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D133=\"BT\",AF133*Balance!D$45,IF($D133=\"MT\",AF133*Balance!D$46,AF133*Balance!D$47))","v":0},{"$f":"IF($D133=\"BT\",AG133*Balance!E$45,IF($D133=\"MT\",AG133*Balance!E$46,AG133*Balance!E$47))","v":0},{"$f":"IF($D133=\"BT\",AH133*Balance!F$45,IF($D133=\"MT\",AH133*Balance!F$46,AH133*Balance!F$47))","v":0},{"$f":"IF($D133=\"BT\",AI133*Balance!G$45,IF($D133=\"MT\",AI133*Balance!G$46,AI133*Balance!G$47))","v":0},{"$f":"IF($D133=\"BT\",AJ133*Balance!H$45,IF($D133=\"MT\",AJ133*Balance!H$46,AJ133*Balance!H$47))","v":0},{"$f":"IF($D133=\"BT\",AK133*Balance!I$45,IF($D133=\"MT\",AK133*Balance!I$46,AK133*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX133:BA133,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D133=\"BT\",AN133*Balance!D$49,IF($D133=\"MT\",AN133*Balance!D$50,AN133*Balance!D$51))","v":0},{"$f":"IF($D133=\"BT\",AO133*Balance!E$49,IF($D133=\"MT\",AO133*Balance!E$50,AO133*Balance!E$51))","v":0},{"$f":"IF($D133=\"BT\",AP133*Balance!F$49,IF($D133=\"MT\",AP133*Balance!F$50,AP133*Balance!F$51))","v":0},{"$f":"IF($D133=\"BT\",AQ133*Balance!G$49,IF($D133=\"MT\",AQ133*Balance!G$50,AQ133*Balance!G$51))","v":0},{"$f":"IF($D133=\"BT\",AR133*Balance!H$49,IF($D133=\"MT\",AR133*Balance!H$50,AR133*Balance!H$51))","v":0},{"$f":"IF($D133=\"BT\",AS133*Balance!I$49,IF($D133=\"MT\",AS133*Balance!I$50,AS133*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF133:BI133,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!C216","v":"BTD"},{"$f":"+PremisaCosto!E216","v":"Et"},{"$f":"+PremisaCosto!B216","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z134:AC134,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C134=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B134)*F134),IF($C134=\"Ep\",F134,\"\"))","v":0},{"$f":"IF($C134=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B134)*G134),IF($C134=\"Ep\",G134,\"\"))","v":0},{"$f":"IF($C134=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B134)*H134),IF($C134=\"Ep\",H134,\"\"))","v":0},{"$f":"IF($C134=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B134)*I134),IF($C134=\"Ep\",I134,\"\"))","v":0},{"$f":"IF($C134=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B134)*J134),IF($C134=\"Ep\",J134,\"\"))","v":0},{"$f":"IF($C134=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B134)*K134),IF($C134=\"Ep\",K134,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH134:AK134,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C134=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B134)*F134),IF($C134=\"Efp\",F134,\"\"))","v":0},{"$f":"IF($C134=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B134)*G134),IF($C134=\"Efp\",G134,\"\"))","v":0},{"$f":"IF($C134=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B134)*H134),IF($C134=\"Efp\",H134,\"\"))","v":0},{"$f":"IF($C134=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B134)*I134),IF($C134=\"Efp\",I134,\"\"))","v":0},{"$f":"IF($C134=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B134)*J134),IF($C134=\"Efp\",J134,\"\"))","v":0},{"$f":"IF($C134=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B134)*K134),IF($C134=\"Efp\",K134,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP134:AS134,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D134=\"BT\",AF134*Balance!D$45,IF($D134=\"MT\",AF134*Balance!D$46,AF134*Balance!D$47))","v":0},{"$f":"IF($D134=\"BT\",AG134*Balance!E$45,IF($D134=\"MT\",AG134*Balance!E$46,AG134*Balance!E$47))","v":0},{"$f":"IF($D134=\"BT\",AH134*Balance!F$45,IF($D134=\"MT\",AH134*Balance!F$46,AH134*Balance!F$47))","v":0},{"$f":"IF($D134=\"BT\",AI134*Balance!G$45,IF($D134=\"MT\",AI134*Balance!G$46,AI134*Balance!G$47))","v":0},{"$f":"IF($D134=\"BT\",AJ134*Balance!H$45,IF($D134=\"MT\",AJ134*Balance!H$46,AJ134*Balance!H$47))","v":0},{"$f":"IF($D134=\"BT\",AK134*Balance!I$45,IF($D134=\"MT\",AK134*Balance!I$46,AK134*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX134:BA134,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D134=\"BT\",AN134*Balance!D$49,IF($D134=\"MT\",AN134*Balance!D$50,AN134*Balance!D$51))","v":0},{"$f":"IF($D134=\"BT\",AO134*Balance!E$49,IF($D134=\"MT\",AO134*Balance!E$50,AO134*Balance!E$51))","v":0},{"$f":"IF($D134=\"BT\",AP134*Balance!F$49,IF($D134=\"MT\",AP134*Balance!F$50,AP134*Balance!F$51))","v":0},{"$f":"IF($D134=\"BT\",AQ134*Balance!G$49,IF($D134=\"MT\",AQ134*Balance!G$50,AQ134*Balance!G$51))","v":0},{"$f":"IF($D134=\"BT\",AR134*Balance!H$49,IF($D134=\"MT\",AR134*Balance!H$50,AR134*Balance!H$51))","v":0},{"$f":"IF($D134=\"BT\",AS134*Balance!I$49,IF($D134=\"MT\",AS134*Balance!I$50,AS134*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF134:BI134,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!C217","v":"BTD"},{"$f":"+PremisaCosto!E217","v":"Et"},{"$f":"+PremisaCosto!B217","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z135:AC135,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C135=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B135)*F135),IF($C135=\"Ep\",F135,\"\"))","v":0},{"$f":"IF($C135=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B135)*G135),IF($C135=\"Ep\",G135,\"\"))","v":0},{"$f":"IF($C135=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B135)*H135),IF($C135=\"Ep\",H135,\"\"))","v":0},{"$f":"IF($C135=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B135)*I135),IF($C135=\"Ep\",I135,\"\"))","v":0},{"$f":"IF($C135=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B135)*J135),IF($C135=\"Ep\",J135,\"\"))","v":0},{"$f":"IF($C135=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B135)*K135),IF($C135=\"Ep\",K135,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH135:AK135,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C135=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B135)*F135),IF($C135=\"Efp\",F135,\"\"))","v":0},{"$f":"IF($C135=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B135)*G135),IF($C135=\"Efp\",G135,\"\"))","v":0},{"$f":"IF($C135=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B135)*H135),IF($C135=\"Efp\",H135,\"\"))","v":0},{"$f":"IF($C135=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B135)*I135),IF($C135=\"Efp\",I135,\"\"))","v":0},{"$f":"IF($C135=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B135)*J135),IF($C135=\"Efp\",J135,\"\"))","v":0},{"$f":"IF($C135=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B135)*K135),IF($C135=\"Efp\",K135,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP135:AS135,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D135=\"BT\",AF135*Balance!D$45,IF($D135=\"MT\",AF135*Balance!D$46,AF135*Balance!D$47))","v":0},{"$f":"IF($D135=\"BT\",AG135*Balance!E$45,IF($D135=\"MT\",AG135*Balance!E$46,AG135*Balance!E$47))","v":0},{"$f":"IF($D135=\"BT\",AH135*Balance!F$45,IF($D135=\"MT\",AH135*Balance!F$46,AH135*Balance!F$47))","v":0},{"$f":"IF($D135=\"BT\",AI135*Balance!G$45,IF($D135=\"MT\",AI135*Balance!G$46,AI135*Balance!G$47))","v":0},{"$f":"IF($D135=\"BT\",AJ135*Balance!H$45,IF($D135=\"MT\",AJ135*Balance!H$46,AJ135*Balance!H$47))","v":0},{"$f":"IF($D135=\"BT\",AK135*Balance!I$45,IF($D135=\"MT\",AK135*Balance!I$46,AK135*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX135:BA135,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D135=\"BT\",AN135*Balance!D$49,IF($D135=\"MT\",AN135*Balance!D$50,AN135*Balance!D$51))","v":0},{"$f":"IF($D135=\"BT\",AO135*Balance!E$49,IF($D135=\"MT\",AO135*Balance!E$50,AO135*Balance!E$51))","v":0},{"$f":"IF($D135=\"BT\",AP135*Balance!F$49,IF($D135=\"MT\",AP135*Balance!F$50,AP135*Balance!F$51))","v":0},{"$f":"IF($D135=\"BT\",AQ135*Balance!G$49,IF($D135=\"MT\",AQ135*Balance!G$50,AQ135*Balance!G$51))","v":0},{"$f":"IF($D135=\"BT\",AR135*Balance!H$49,IF($D135=\"MT\",AR135*Balance!H$50,AR135*Balance!H$51))","v":0},{"$f":"IF($D135=\"BT\",AS135*Balance!I$49,IF($D135=\"MT\",AS135*Balance!I$50,AS135*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF135:BI135,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!C218","v":0},{"$f":"+PremisaCosto!E218","v":0},{"$f":"+PremisaCosto!B218","v":0},null,533600.75924491417,550815.33577473147,556799.225372641,582702.83181015681,611964.80749456864,644162.45355533611,null,21645.297920642421,21794.07509076691,22699.799621815506,23626.906306836678,24576.134009603862,null,658.44890488703311,660.90335922054919,681.98828464530277,706.30143151593347,732.60145688414264,null,528511.58894920198,534344.24692265352,559321.043903696,587631.59975621605,618853.71808884805,{"$f":"+SUMPRODUCT(Z136:AC136,PremisaCosto!$F$84:$I$84)","v":1943445.0203933425},null,{"$f":"IF($C136=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B136)*F136),IF($C136=\"Ep\",F136,\"\"))","v":""},{"$f":"IF($C136=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B136)*G136),IF($C136=\"Ep\",G136,\"\"))","v":""},{"$f":"IF($C136=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B136)*H136),IF($C136=\"Ep\",H136,\"\"))","v":""},{"$f":"IF($C136=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B136)*I136),IF($C136=\"Ep\",I136,\"\"))","v":""},{"$f":"IF($C136=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B136)*J136),IF($C136=\"Ep\",J136,\"\"))","v":""},{"$f":"IF($C136=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B136)*K136),IF($C136=\"Ep\",K136,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH136:AK136,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C136=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B136)*F136),IF($C136=\"Efp\",F136,\"\"))","v":""},{"$f":"IF($C136=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B136)*G136),IF($C136=\"Efp\",G136,\"\"))","v":""},{"$f":"IF($C136=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B136)*H136),IF($C136=\"Efp\",H136,\"\"))","v":""},{"$f":"IF($C136=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B136)*I136),IF($C136=\"Efp\",I136,\"\"))","v":""},{"$f":"IF($C136=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B136)*J136),IF($C136=\"Efp\",J136,\"\"))","v":""},{"$f":"IF($C136=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B136)*K136),IF($C136=\"Efp\",K136,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP136:AS136,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX136:BA136,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF136:BI136,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!C219","v":0},{"$f":"+PremisaCosto!E219","v":0},{"$f":"+PremisaCosto!B219","v":0},null,197438.57215900876,202848.15184475842,205248.47591607025,215215.6195871848,226453.30433292201,238800.32319594928,null,17169.64438717789,17296.240193098005,18032.557481128533,18785.893866422874,19557.717397128654,null,18.481859636831146,18.562070562763047,19.251120413245189,20.045667696599132,20.905145649808581,null,185660.02559794369,187933.67365240949,197163.81098564301,207647.36479880253,219221.70065317082,{"$f":"+SUMPRODUCT(Z137:AC137,PremisaCosto!$F$84:$I$84)","v":685874.22361740866},null,{"$f":"IF($C137=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B137)*F137),IF($C137=\"Ep\",F137,\"\"))","v":""},{"$f":"IF($C137=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B137)*G137),IF($C137=\"Ep\",G137,\"\"))","v":""},{"$f":"IF($C137=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B137)*H137),IF($C137=\"Ep\",H137,\"\"))","v":""},{"$f":"IF($C137=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B137)*I137),IF($C137=\"Ep\",I137,\"\"))","v":""},{"$f":"IF($C137=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B137)*J137),IF($C137=\"Ep\",J137,\"\"))","v":""},{"$f":"IF($C137=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B137)*K137),IF($C137=\"Ep\",K137,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH137:AK137,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C137=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B137)*F137),IF($C137=\"Efp\",F137,\"\"))","v":""},{"$f":"IF($C137=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B137)*G137),IF($C137=\"Efp\",G137,\"\"))","v":""},{"$f":"IF($C137=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B137)*H137),IF($C137=\"Efp\",H137,\"\"))","v":""},{"$f":"IF($C137=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B137)*I137),IF($C137=\"Efp\",I137,\"\"))","v":""},{"$f":"IF($C137=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B137)*J137),IF($C137=\"Efp\",J137,\"\"))","v":""},{"$f":"IF($C137=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B137)*K137),IF($C137=\"Efp\",K137,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP137:AS137,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX137:BA137,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF137:BI137,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!C220","v":"BTS"},{"$f":"+PremisaCosto!E220","v":"Et"},{"$f":"+PremisaCosto!B220","v":"BT"},null,141636.9229104846,145571.31593487563,147282.83886919907,154411.62169300357,162450.29677703965,171283.49544080865,null,13040.663099376992,13132.658131331504,13683.247965990093,14246.735934270084,14823.809837373748,null,18.481859636831146,18.562070562763047,19.251120413245189,20.045667696599132,20.905145649808581,null,132512.17097586181,134131.61866730481,140709.12260660023,148183.51517507297,156438.78045778509,{"$f":"+SUMPRODUCT(Z138:AC138,PremisaCosto!$F$84:$I$84)","v":489479.36095653934},null,{"$f":"IF($C138=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B138)*F138),IF($C138=\"Ep\",F138,\"\"))","v":34443.616218566873},{"$f":"IF($C138=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B138)*G138),IF($C138=\"Ep\",G138,\"\"))","v":35400.391617244357},{"$f":"IF($C138=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B138)*H138),IF($C138=\"Ep\",H138,\"\"))","v":35816.6039853736},{"$f":"IF($C138=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B138)*I138),IF($C138=\"Ep\",I138,\"\"))","v":37550.198973481449},{"$f":"IF($C138=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B138)*J138),IF($C138=\"Ep\",J138,\"\"))","v":39505.063805410085},{"$f":"IF($C138=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B138)*K138),IF($C138=\"Ep\",K138,\"\"))","v":41653.142840913446},{"$f":"+SUMPRODUCT(AH138:AK138,PremisaCosto!$F$84:$I$84)","v":130542.4153471707},null,{"$f":"IF($C138=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B138)*F138),IF($C138=\"Efp\",F138,\"\"))","v":107193.30669191774},{"$f":"IF($C138=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B138)*G138),IF($C138=\"Efp\",G138,\"\"))","v":110170.92431763127},{"$f":"IF($C138=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B138)*H138),IF($C138=\"Efp\",H138,\"\"))","v":111466.23488382547},{"$f":"IF($C138=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B138)*I138),IF($C138=\"Efp\",I138,\"\"))","v":116861.42271952213},{"$f":"IF($C138=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B138)*J138),IF($C138=\"Efp\",J138,\"\"))","v":122945.23297162956},{"$f":"IF($C138=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B138)*K138),IF($C138=\"Efp\",K138,\"\"))","v":129630.35259989521},{"$f":"+SUMPRODUCT(AP138:AS138,PremisaCosto!$F$84:$I$84)","v":406266.08645900211},null,{"$f":"IF($D138=\"BT\",AF138*Balance!D$45,IF($D138=\"MT\",AF138*Balance!D$46,AF138*Balance!D$47))","v":38564.645423771224},{"$f":"IF($D138=\"BT\",AG138*Balance!E$45,IF($D138=\"MT\",AG138*Balance!E$46,AG138*Balance!E$47))","v":39635.894846771553},{"$f":"IF($D138=\"BT\",AH138*Balance!F$45,IF($D138=\"MT\",AH138*Balance!F$46,AH138*Balance!F$47))","v":39456.574611978904},{"$f":"IF($D138=\"BT\",AI138*Balance!G$45,IF($D138=\"MT\",AI138*Balance!G$46,AI138*Balance!G$47))","v":41367.649000727033},{"$f":"IF($D138=\"BT\",AJ138*Balance!H$45,IF($D138=\"MT\",AJ138*Balance!H$46,AJ138*Balance!H$47))","v":43522.92352428539},{"$f":"IF($D138=\"BT\",AK138*Balance!I$45,IF($D138=\"MT\",AK138*Balance!I$46,AK138*Balance!I$47))","v":45891.381360667147},{"$f":"+SUMPRODUCT(AX138:BA138,PremisaCosto!$F$84:$I$84)","v":143816.59873133205},null,{"$f":"IF($D138=\"BT\",AN138*Balance!D$49,IF($D138=\"MT\",AN138*Balance!D$50,AN138*Balance!D$51))","v":120018.52064961175},{"$f":"IF($D138=\"BT\",AO138*Balance!E$49,IF($D138=\"MT\",AO138*Balance!E$50,AO138*Balance!E$51))","v":123352.39730224134},{"$f":"IF($D138=\"BT\",AP138*Balance!F$49,IF($D138=\"MT\",AP138*Balance!F$50,AP138*Balance!F$51))","v":122794.32788228791},{"$f":"IF($D138=\"BT\",AQ138*Balance!G$49,IF($D138=\"MT\",AQ138*Balance!G$50,AQ138*Balance!G$51))","v":128741.85620696247},{"$f":"IF($D138=\"BT\",AR138*Balance!H$49,IF($D138=\"MT\",AR138*Balance!H$50,AR138*Balance!H$51))","v":135449.36919116916},{"$f":"IF($D138=\"BT\",AS138*Balance!I$49,IF($D138=\"MT\",AS138*Balance!I$50,AS138*Balance!I$51))","v":142820.33818673267},{"$f":"+SUMPRODUCT(BF138:BI138,PremisaCosto!$F$84:$I$84)","v":447577.18461878685}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!C221","v":"BTS"},{"$f":"+PremisaCosto!E221","v":"Et"},{"$f":"+PremisaCosto!B221","v":"BT"},null,27.443391679177299,28.692001192148187,28.929589880394101,30.117699327137299,31.468024512465998,32.960791042990422,null,1.9949916330026696,1.9829235233961264,2.0127125876844314,2.0442973811194709,2.0750964406597254,null,0,0,0,0,0,null,26.697009559145517,26.946666356997973,28.104986739452869,29.423727131346528,30.885694602330698,{"$f":"+SUMPRODUCT(Z139:AC139,PremisaCosto!$F$84:$I$84)","v":97.506662328573924},null,{"$f":"IF($C139=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B139)*F139),IF($C139=\"Ep\",F139,\"\"))","v":6.6737516694767356},{"$f":"IF($C139=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B139)*G139),IF($C139=\"Ep\",G139,\"\"))","v":6.9773916101636804},{"$f":"IF($C139=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B139)*H139),IF($C139=\"Ep\",H139,\"\"))","v":7.035169013312907},{"$f":"IF($C139=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B139)*I139),IF($C139=\"Ep\",I139,\"\"))","v":7.3240963986892469},{"$f":"IF($C139=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B139)*J139),IF($C139=\"Ep\",J139,\"\"))","v":7.6524718074315103},{"$f":"IF($C139=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B139)*K139),IF($C139=\"Ep\",K139,\"\"))","v":8.015486453787533},{"$f":"+SUMPRODUCT(AH139:AK139,PremisaCosto!$F$84:$I$84)","v":25.38525458673951},null,{"$f":"IF($C139=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B139)*F139),IF($C139=\"Efp\",F139,\"\"))","v":20.769640009700563},{"$f":"IF($C139=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B139)*G139),IF($C139=\"Efp\",G139,\"\"))","v":21.714609581984504},{"$f":"IF($C139=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B139)*H139),IF($C139=\"Efp\",H139,\"\"))","v":21.894420867081195},{"$f":"IF($C139=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B139)*I139),IF($C139=\"Efp\",I139,\"\"))","v":22.793602928448053},{"$f":"IF($C139=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B139)*J139),IF($C139=\"Efp\",J139,\"\"))","v":23.815552705034488},{"$f":"IF($C139=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B139)*K139),IF($C139=\"Efp\",K139,\"\"))","v":24.945304589202888},{"$f":"+SUMPRODUCT(AP139:AS139,PremisaCosto!$F$84:$I$84)","v":79.002430032359712},null,{"$f":"IF($D139=\"BT\",AF139*Balance!D$45,IF($D139=\"MT\",AF139*Balance!D$46,AF139*Balance!D$47))","v":7.4722370945747407},{"$f":"IF($D139=\"BT\",AG139*Balance!E$45,IF($D139=\"MT\",AG139*Balance!E$46,AG139*Balance!E$47))","v":7.8122062364552258},{"$f":"IF($D139=\"BT\",AH139*Balance!F$45,IF($D139=\"MT\",AH139*Balance!F$46,AH139*Balance!F$47))","v":7.7501393263029454},{"$f":"IF($D139=\"BT\",AI139*Balance!G$45,IF($D139=\"MT\",AI139*Balance!G$46,AI139*Balance!G$47))","v":8.0686829191620379},{"$f":"IF($D139=\"BT\",AJ139*Balance!H$45,IF($D139=\"MT\",AJ139*Balance!H$46,AJ139*Balance!H$47))","v":8.43076591110278},{"$f":"IF($D139=\"BT\",AK139*Balance!I$45,IF($D139=\"MT\",AK139*Balance!I$46,AK139*Balance!I$47))","v":8.8310682112735019},{"$f":"+SUMPRODUCT(AX139:BA139,PremisaCosto!$F$84:$I$84)","v":27.966541005879137},null,{"$f":"IF($D139=\"BT\",AN139*Balance!D$49,IF($D139=\"MT\",AN139*Balance!D$50,AN139*Balance!D$51))","v":23.254637302621802},{"$f":"IF($D139=\"BT\",AO139*Balance!E$49,IF($D139=\"MT\",AO139*Balance!E$50,AO139*Balance!E$51))","v":24.312668383334479},{"$f":"IF($D139=\"BT\",AP139*Balance!F$49,IF($D139=\"MT\",AP139*Balance!F$50,AP139*Balance!F$51))","v":24.119507558026402},{"$f":"IF($D139=\"BT\",AQ139*Balance!G$49,IF($D139=\"MT\",AQ139*Balance!G$50,AQ139*Balance!G$51))","v":25.11085936114177},{"$f":"IF($D139=\"BT\",AR139*Balance!H$49,IF($D139=\"MT\",AR139*Balance!H$50,AR139*Balance!H$51))","v":26.237711807665928},{"$f":"IF($D139=\"BT\",AS139*Balance!I$49,IF($D139=\"MT\",AS139*Balance!I$50,AS139*Balance!I$51))","v":27.483508037637559},{"$f":"+SUMPRODUCT(BF139:BI139,PremisaCosto!$F$84:$I$84)","v":87.035751070159549}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!C222","v":"BTS"},{"$f":"+PremisaCosto!E222","v":"Et"},{"$f":"+PremisaCosto!B222","v":"BT"},null,55755.76325959096,57229.195889740615,57917.535243019884,60753.776993086321,63950.386663962927,67461.560808300987,null,4125.5947940053475,4160.1998045708997,4345.8428517343073,4535.6037040022538,4730.2653203792033,null,0,0,0,0,0,null,53103.60109573527,53757.335438448987,56407.934141352016,59414.78295996067,62731.295487921787,{"$f":"+SUMPRODUCT(Z140:AC140,PremisaCosto!$F$84:$I$84)","v":196232.47980256955},null,{"$f":"IF($C140=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B140)*F140),IF($C140=\"Ep\",F140,\"\"))","v":13558.824014415686},{"$f":"IF($C140=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B140)*G140),IF($C140=\"Ep\",G140,\"\"))","v":13917.136995197279},{"$f":"IF($C140=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B140)*H140),IF($C140=\"Ep\",H140,\"\"))","v":14084.529056711293},{"$f":"IF($C140=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B140)*I140),IF($C140=\"Ep\",I140,\"\"))","v":14774.253320236177},{"$f":"IF($C140=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B140)*J140),IF($C140=\"Ep\",J140,\"\"))","v":15551.612743483594},{"$f":"IF($C140=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B140)*K140),IF($C140=\"Ep\",K140,\"\"))","v":16405.468731166751},{"$f":"+SUMPRODUCT(AH140:AK140,PremisaCosto!$F$84:$I$84)","v":51374.276165656782},null,{"$f":"IF($C140=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B140)*F140),IF($C140=\"Efp\",F140,\"\"))","v":42196.939245175272},{"$f":"IF($C140=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B140)*G140),IF($C140=\"Efp\",G140,\"\"))","v":43312.058894543334},{"$f":"IF($C140=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B140)*H140),IF($C140=\"Efp\",H140,\"\"))","v":43833.006186308587},{"$f":"IF($C140=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B140)*I140),IF($C140=\"Efp\",I140,\"\"))","v":45979.52367285014},{"$f":"IF($C140=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B140)*J140),IF($C140=\"Efp\",J140,\"\"))","v":48398.773920479332},{"$f":"IF($C140=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B140)*K140),IF($C140=\"Efp\",K140,\"\"))","v":51056.092077134235},{"$f":"+SUMPRODUCT(AP140:AS140,PremisaCosto!$F$84:$I$84)","v":159883.86661131083},null,{"$f":"IF($D140=\"BT\",AF140*Balance!D$45,IF($D140=\"MT\",AF140*Balance!D$46,AF140*Balance!D$47))","v":15181.078466360048},{"$f":"IF($D140=\"BT\",AG140*Balance!E$45,IF($D140=\"MT\",AG140*Balance!E$46,AG140*Balance!E$47))","v":15582.262040317302},{"$f":"IF($D140=\"BT\",AH140*Balance!F$45,IF($D140=\"MT\",AH140*Balance!F$46,AH140*Balance!F$47))","v":15515.911889012592},{"$f":"IF($D140=\"BT\",AI140*Balance!G$45,IF($D140=\"MT\",AI140*Balance!G$46,AI140*Balance!G$47))","v":16276.241998903348},{"$f":"IF($D140=\"BT\",AJ140*Balance!H$45,IF($D140=\"MT\",AJ140*Balance!H$46,AJ140*Balance!H$47))","v":17133.288417097712},{"$f":"IF($D140=\"BT\",AK140*Balance!I$45,IF($D140=\"MT\",AK140*Balance!I$46,AK140*Balance!I$47))","v":18074.737477023551},{"$f":"+SUMPRODUCT(AX140:BA140,PremisaCosto!$F$84:$I$84)","v":56598.262112107041},null,{"$f":"IF($D140=\"BT\",AN140*Balance!D$49,IF($D140=\"MT\",AN140*Balance!D$50,AN140*Balance!D$51))","v":47245.619903330517},{"$f":"IF($D140=\"BT\",AO140*Balance!E$49,IF($D140=\"MT\",AO140*Balance!E$50,AO140*Balance!E$51))","v":48494.158779448233},{"$f":"IF($D140=\"BT\",AP140*Balance!F$49,IF($D140=\"MT\",AP140*Balance!F$50,AP140*Balance!F$51))","v":48287.667914124198},{"$f":"IF($D140=\"BT\",AQ140*Balance!G$49,IF($D140=\"MT\",AQ140*Balance!G$50,AQ140*Balance!G$51))","v":50653.920578752528},{"$f":"IF($D140=\"BT\",AR140*Balance!H$49,IF($D140=\"MT\",AR140*Balance!H$50,AR140*Balance!H$51))","v":53321.16779727181},{"$f":"IF($D140=\"BT\",AS140*Balance!I$49,IF($D140=\"MT\",AS140*Balance!I$50,AS140*Balance!I$51))","v":56251.08773294479},{"$f":"+SUMPRODUCT(BF140:BI140,PremisaCosto!$F$84:$I$84)","v":176141.63478985228}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!C223","v":"BTS"},{"$f":"+PremisaCosto!E223","v":"Et"},{"$f":"+PremisaCosto!B223","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z141:AC141,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C141=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B141)*F141),IF($C141=\"Ep\",F141,\"\"))","v":0},{"$f":"IF($C141=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B141)*G141),IF($C141=\"Ep\",G141,\"\"))","v":0},{"$f":"IF($C141=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B141)*H141),IF($C141=\"Ep\",H141,\"\"))","v":0},{"$f":"IF($C141=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B141)*I141),IF($C141=\"Ep\",I141,\"\"))","v":0},{"$f":"IF($C141=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B141)*J141),IF($C141=\"Ep\",J141,\"\"))","v":0},{"$f":"IF($C141=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B141)*K141),IF($C141=\"Ep\",K141,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH141:AK141,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C141=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B141)*F141),IF($C141=\"Efp\",F141,\"\"))","v":0},{"$f":"IF($C141=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B141)*G141),IF($C141=\"Efp\",G141,\"\"))","v":0},{"$f":"IF($C141=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B141)*H141),IF($C141=\"Efp\",H141,\"\"))","v":0},{"$f":"IF($C141=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B141)*I141),IF($C141=\"Efp\",I141,\"\"))","v":0},{"$f":"IF($C141=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B141)*J141),IF($C141=\"Efp\",J141,\"\"))","v":0},{"$f":"IF($C141=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B141)*K141),IF($C141=\"Efp\",K141,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP141:AS141,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D141=\"BT\",AF141*Balance!D$45,IF($D141=\"MT\",AF141*Balance!D$46,AF141*Balance!D$47))","v":0},{"$f":"IF($D141=\"BT\",AG141*Balance!E$45,IF($D141=\"MT\",AG141*Balance!E$46,AG141*Balance!E$47))","v":0},{"$f":"IF($D141=\"BT\",AH141*Balance!F$45,IF($D141=\"MT\",AH141*Balance!F$46,AH141*Balance!F$47))","v":0},{"$f":"IF($D141=\"BT\",AI141*Balance!G$45,IF($D141=\"MT\",AI141*Balance!G$46,AI141*Balance!G$47))","v":0},{"$f":"IF($D141=\"BT\",AJ141*Balance!H$45,IF($D141=\"MT\",AJ141*Balance!H$46,AJ141*Balance!H$47))","v":0},{"$f":"IF($D141=\"BT\",AK141*Balance!I$45,IF($D141=\"MT\",AK141*Balance!I$46,AK141*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX141:BA141,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D141=\"BT\",AN141*Balance!D$49,IF($D141=\"MT\",AN141*Balance!D$50,AN141*Balance!D$51))","v":0},{"$f":"IF($D141=\"BT\",AO141*Balance!E$49,IF($D141=\"MT\",AO141*Balance!E$50,AO141*Balance!E$51))","v":0},{"$f":"IF($D141=\"BT\",AP141*Balance!F$49,IF($D141=\"MT\",AP141*Balance!F$50,AP141*Balance!F$51))","v":0},{"$f":"IF($D141=\"BT\",AQ141*Balance!G$49,IF($D141=\"MT\",AQ141*Balance!G$50,AQ141*Balance!G$51))","v":0},{"$f":"IF($D141=\"BT\",AR141*Balance!H$49,IF($D141=\"MT\",AR141*Balance!H$50,AR141*Balance!H$51))","v":0},{"$f":"IF($D141=\"BT\",AS141*Balance!I$49,IF($D141=\"MT\",AS141*Balance!I$50,AS141*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF141:BI141,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!C224","v":"BTS"},{"$f":"+PremisaCosto!E224","v":"Et"},{"$f":"+PremisaCosto!B224","v":"BT"},null,0.94632385100611383,0.98937935145338574,0.99757206484117589,1.0385413561081827,1.0851042935333102,1.1365790014824284,null,0.26599888440035591,0.26438980311948346,0.26836167835792413,0.27257298414926273,0.27667952542129676,null,0,0,0,0,0,null,0.72338046705302983,0.73318226172169243,0.77017967775025853,0.81253130938404738,0.8598994760611316,{"$f":"+SUMPRODUCT(Z142:AC142,PremisaCosto!$F$84:$I$84)","v":2.6821056929563696},null,{"$f":"IF($C142=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B142)*F142),IF($C142=\"Ep\",F142,\"\"))","v":0.23012936791299088},{"$f":"IF($C142=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B142)*G142),IF($C142=\"Ep\",G142,\"\"))","v":0.24059971069529931},{"$f":"IF($C142=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B142)*H142),IF($C142=\"Ep\",H142,\"\"))","v":0.24259203494182438},{"$f":"IF($C142=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B142)*I142),IF($C142=\"Ep\",I142,\"\"))","v":0.25255504823066366},{"$f":"IF($C142=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B142)*J142),IF($C142=\"Ep\",J142,\"\"))","v":0.26387833818729345},{"$f":"IF($C142=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B142)*K142),IF($C142=\"Ep\",K142,\"\"))","v":0.27639608461336324},{"$f":"+SUMPRODUCT(AH142:AK142,PremisaCosto!$F$84:$I$84)","v":0.87535360643929339},null,{"$f":"IF($C142=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B142)*F142),IF($C142=\"Efp\",F142,\"\"))","v":0.71619448309312295},{"$f":"IF($C142=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B142)*G142),IF($C142=\"Efp\",G142,\"\"))","v":0.74877964075808645},{"$f":"IF($C142=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B142)*H142),IF($C142=\"Efp\",H142,\"\"))","v":0.75498002989935153},{"$f":"IF($C142=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B142)*I142),IF($C142=\"Efp\",I142,\"\"))","v":0.785986307877519},{"$f":"IF($C142=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B142)*J142),IF($C142=\"Efp\",J142,\"\"))","v":0.82122595534601672},{"$f":"IF($C142=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B142)*K142),IF($C142=\"Efp\",K142,\"\"))","v":0.86018291686906512},{"$f":"+SUMPRODUCT(AP142:AS142,PremisaCosto!$F$84:$I$84)","v":2.7242217252537837},null,{"$f":"IF($D142=\"BT\",AF142*Balance!D$45,IF($D142=\"MT\",AF142*Balance!D$46,AF142*Balance!D$47))","v":0.25766334808878416},{"$f":"IF($D142=\"BT\",AG142*Balance!E$45,IF($D142=\"MT\",AG142*Balance!E$46,AG142*Balance!E$47))","v":0.2693864219467319},{"$f":"IF($D142=\"BT\",AH142*Balance!F$45,IF($D142=\"MT\",AH142*Balance!F$46,AH142*Balance!F$47))","v":0.26724618366561881},{"$f":"IF($D142=\"BT\",AI142*Balance!G$45,IF($D142=\"MT\",AI142*Balance!G$46,AI142*Balance!G$47))","v":0.27823044548834613},{"$f":"IF($D142=\"BT\",AJ142*Balance!H$45,IF($D142=\"MT\",AJ142*Balance!H$46,AJ142*Balance!H$47))","v":0.29071606590009585},{"$f":"IF($D142=\"BT\",AK142*Balance!I$45,IF($D142=\"MT\",AK142*Balance!I$46,AK142*Balance!I$47))","v":0.30451959349218977},{"$f":"+SUMPRODUCT(AX142:BA142,PremisaCosto!$F$84:$I$84)","v":0.96436348296134955},null,{"$f":"IF($D142=\"BT\",AN142*Balance!D$49,IF($D142=\"MT\",AN142*Balance!D$50,AN142*Balance!D$51))","v":0.80188404491799326},{"$f":"IF($D142=\"BT\",AO142*Balance!E$49,IF($D142=\"MT\",AO142*Balance!E$50,AO142*Balance!E$51))","v":0.83836787528739587},{"$f":"IF($D142=\"BT\",AP142*Balance!F$49,IF($D142=\"MT\",AP142*Balance!F$50,AP142*Balance!F$51))","v":0.83170715717332422},{"$f":"IF($D142=\"BT\",AQ142*Balance!G$49,IF($D142=\"MT\",AQ142*Balance!G$50,AQ142*Balance!G$51))","v":0.86589170210833688},{"$f":"IF($D142=\"BT\",AR142*Balance!H$49,IF($D142=\"MT\",AR142*Balance!H$50,AR142*Balance!H$51))","v":0.90474868302296296},{"$f":"IF($D142=\"BT\",AS142*Balance!I$49,IF($D142=\"MT\",AS142*Balance!I$50,AS142*Balance!I$51))","v":0.94770717371163993},{"$f":"+SUMPRODUCT(BF142:BI142,PremisaCosto!$F$84:$I$84)","v":3.0012327955227427}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!C225","v":"BTS"},{"$f":"+PremisaCosto!E225","v":"Et"},{"$f":"+PremisaCosto!B225","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z143:AC143,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C143=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B143)*F143),IF($C143=\"Ep\",F143,\"\"))","v":0},{"$f":"IF($C143=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B143)*G143),IF($C143=\"Ep\",G143,\"\"))","v":0},{"$f":"IF($C143=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B143)*H143),IF($C143=\"Ep\",H143,\"\"))","v":0},{"$f":"IF($C143=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B143)*I143),IF($C143=\"Ep\",I143,\"\"))","v":0},{"$f":"IF($C143=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B143)*J143),IF($C143=\"Ep\",J143,\"\"))","v":0},{"$f":"IF($C143=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B143)*K143),IF($C143=\"Ep\",K143,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH143:AK143,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C143=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B143)*F143),IF($C143=\"Efp\",F143,\"\"))","v":0},{"$f":"IF($C143=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B143)*G143),IF($C143=\"Efp\",G143,\"\"))","v":0},{"$f":"IF($C143=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B143)*H143),IF($C143=\"Efp\",H143,\"\"))","v":0},{"$f":"IF($C143=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B143)*I143),IF($C143=\"Efp\",I143,\"\"))","v":0},{"$f":"IF($C143=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B143)*J143),IF($C143=\"Efp\",J143,\"\"))","v":0},{"$f":"IF($C143=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B143)*K143),IF($C143=\"Efp\",K143,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP143:AS143,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D143=\"BT\",AF143*Balance!D$45,IF($D143=\"MT\",AF143*Balance!D$46,AF143*Balance!D$47))","v":0},{"$f":"IF($D143=\"BT\",AG143*Balance!E$45,IF($D143=\"MT\",AG143*Balance!E$46,AG143*Balance!E$47))","v":0},{"$f":"IF($D143=\"BT\",AH143*Balance!F$45,IF($D143=\"MT\",AH143*Balance!F$46,AH143*Balance!F$47))","v":0},{"$f":"IF($D143=\"BT\",AI143*Balance!G$45,IF($D143=\"MT\",AI143*Balance!G$46,AI143*Balance!G$47))","v":0},{"$f":"IF($D143=\"BT\",AJ143*Balance!H$45,IF($D143=\"MT\",AJ143*Balance!H$46,AJ143*Balance!H$47))","v":0},{"$f":"IF($D143=\"BT\",AK143*Balance!I$45,IF($D143=\"MT\",AK143*Balance!I$46,AK143*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX143:BA143,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D143=\"BT\",AN143*Balance!D$49,IF($D143=\"MT\",AN143*Balance!D$50,AN143*Balance!D$51))","v":0},{"$f":"IF($D143=\"BT\",AO143*Balance!E$49,IF($D143=\"MT\",AO143*Balance!E$50,AO143*Balance!E$51))","v":0},{"$f":"IF($D143=\"BT\",AP143*Balance!F$49,IF($D143=\"MT\",AP143*Balance!F$50,AP143*Balance!F$51))","v":0},{"$f":"IF($D143=\"BT\",AQ143*Balance!G$49,IF($D143=\"MT\",AQ143*Balance!G$50,AQ143*Balance!G$51))","v":0},{"$f":"IF($D143=\"BT\",AR143*Balance!H$49,IF($D143=\"MT\",AR143*Balance!H$50,AR143*Balance!H$51))","v":0},{"$f":"IF($D143=\"BT\",AS143*Balance!I$49,IF($D143=\"MT\",AS143*Balance!I$50,AS143*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF143:BI143,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!C226","v":"BTS"},{"$f":"+PremisaCosto!E226","v":"Et"},{"$f":"+PremisaCosto!B226","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z144:AC144,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C144=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B144)*F144),IF($C144=\"Ep\",F144,\"\"))","v":0},{"$f":"IF($C144=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B144)*G144),IF($C144=\"Ep\",G144,\"\"))","v":0},{"$f":"IF($C144=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B144)*H144),IF($C144=\"Ep\",H144,\"\"))","v":0},{"$f":"IF($C144=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B144)*I144),IF($C144=\"Ep\",I144,\"\"))","v":0},{"$f":"IF($C144=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B144)*J144),IF($C144=\"Ep\",J144,\"\"))","v":0},{"$f":"IF($C144=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B144)*K144),IF($C144=\"Ep\",K144,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH144:AK144,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C144=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B144)*F144),IF($C144=\"Efp\",F144,\"\"))","v":0},{"$f":"IF($C144=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B144)*G144),IF($C144=\"Efp\",G144,\"\"))","v":0},{"$f":"IF($C144=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B144)*H144),IF($C144=\"Efp\",H144,\"\"))","v":0},{"$f":"IF($C144=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B144)*I144),IF($C144=\"Efp\",I144,\"\"))","v":0},{"$f":"IF($C144=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B144)*J144),IF($C144=\"Efp\",J144,\"\"))","v":0},{"$f":"IF($C144=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B144)*K144),IF($C144=\"Efp\",K144,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP144:AS144,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D144=\"BT\",AF144*Balance!D$45,IF($D144=\"MT\",AF144*Balance!D$46,AF144*Balance!D$47))","v":0},{"$f":"IF($D144=\"BT\",AG144*Balance!E$45,IF($D144=\"MT\",AG144*Balance!E$46,AG144*Balance!E$47))","v":0},{"$f":"IF($D144=\"BT\",AH144*Balance!F$45,IF($D144=\"MT\",AH144*Balance!F$46,AH144*Balance!F$47))","v":0},{"$f":"IF($D144=\"BT\",AI144*Balance!G$45,IF($D144=\"MT\",AI144*Balance!G$46,AI144*Balance!G$47))","v":0},{"$f":"IF($D144=\"BT\",AJ144*Balance!H$45,IF($D144=\"MT\",AJ144*Balance!H$46,AJ144*Balance!H$47))","v":0},{"$f":"IF($D144=\"BT\",AK144*Balance!I$45,IF($D144=\"MT\",AK144*Balance!I$46,AK144*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX144:BA144,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D144=\"BT\",AN144*Balance!D$49,IF($D144=\"MT\",AN144*Balance!D$50,AN144*Balance!D$51))","v":0},{"$f":"IF($D144=\"BT\",AO144*Balance!E$49,IF($D144=\"MT\",AO144*Balance!E$50,AO144*Balance!E$51))","v":0},{"$f":"IF($D144=\"BT\",AP144*Balance!F$49,IF($D144=\"MT\",AP144*Balance!F$50,AP144*Balance!F$51))","v":0},{"$f":"IF($D144=\"BT\",AQ144*Balance!G$49,IF($D144=\"MT\",AQ144*Balance!G$50,AQ144*Balance!G$51))","v":0},{"$f":"IF($D144=\"BT\",AR144*Balance!H$49,IF($D144=\"MT\",AR144*Balance!H$50,AR144*Balance!H$51))","v":0},{"$f":"IF($D144=\"BT\",AS144*Balance!I$49,IF($D144=\"MT\",AS144*Balance!I$50,AS144*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF144:BI144,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!C227","v":"BTS"},{"$f":"+PremisaCosto!E227","v":"Et"},{"$f":"+PremisaCosto!B227","v":"BT"},null,17.496273403054989,17.958639598600634,18.174641906074822,19.064660411700526,20.067763113462679,21.169576795199138,null,1.1255032781463514,1.1349438690857259,1.1855891380905961,1.237357785268878,1.2904634096214864,null,0,0,0,0,0,null,16.833136320454283,17.039698036989094,17.879071273609931,18.830405328193802,19.87911338557765,{"$f":"+SUMPRODUCT(Z145:AC145,PremisaCosto!$F$84:$I$84)","v":62.194090278355873},null,{"$f":"IF($C145=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B145)*F145),IF($C145=\"Ep\",F145,\"\"))","v":4.2547869154910538},{"$f":"IF($C145=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B145)*G145),IF($C145=\"Ep\",G145,\"\"))","v":4.3672262672120601},{"$f":"IF($C145=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B145)*H145),IF($C145=\"Ep\",H145,\"\"))","v":4.4197542410488531},{"$f":"IF($C145=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B145)*I145),IF($C145=\"Ep\",I145,\"\"))","v":4.6361911362119077},{"$f":"IF($C145=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B145)*J145),IF($C145=\"Ep\",J145,\"\"))","v":4.8801281250798398},{"$f":"IF($C145=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B145)*K145),IF($C145=\"Ep\",K145,\"\"))","v":5.1480698934990938},{"$f":"+SUMPRODUCT(AH145:AK145,PremisaCosto!$F$84:$I$84)","v":16.121353724339222},null,{"$f":"IF($C145=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B145)*F145),IF($C145=\"Efp\",F145,\"\"))","v":13.241486487563934},{"$f":"IF($C145=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B145)*G145),IF($C145=\"Efp\",G145,\"\"))","v":13.591413331388573},{"$f":"IF($C145=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B145)*H145),IF($C145=\"Efp\",H145,\"\"))","v":13.754887665025969},{"$f":"IF($C145=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B145)*I145),IF($C145=\"Efp\",I145,\"\"))","v":14.428469275488618},{"$f":"IF($C145=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B145)*J145),IF($C145=\"Efp\",J145,\"\"))","v":15.187634988382838},{"$f":"IF($C145=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B145)*K145),IF($C145=\"Efp\",K145,\"\"))","v":16.021506901700043},{"$f":"+SUMPRODUCT(AP145:AS145,PremisaCosto!$F$84:$I$84)","v":50.171886804686025},null,{"$f":"IF($D145=\"BT\",AF145*Balance!D$45,IF($D145=\"MT\",AF145*Balance!D$46,AF145*Balance!D$47))","v":4.7638537053831147},{"$f":"IF($D145=\"BT\",AG145*Balance!E$45,IF($D145=\"MT\",AG145*Balance!E$46,AG145*Balance!E$47))","v":4.8897459375832248},{"$f":"IF($D145=\"BT\",AH145*Balance!F$45,IF($D145=\"MT\",AH145*Balance!F$46,AH145*Balance!F$47))","v":4.8689251233804614},{"$f":"IF($D145=\"BT\",AI145*Balance!G$45,IF($D145=\"MT\",AI145*Balance!G$46,AI145*Balance!G$47))","v":5.1075182786259008},{"$f":"IF($D145=\"BT\",AJ145*Balance!H$45,IF($D145=\"MT\",AJ145*Balance!H$46,AJ145*Balance!H$47))","v":5.3764612107138783},{"$f":"IF($D145=\"BT\",AK145*Balance!I$45,IF($D145=\"MT\",AK145*Balance!I$46,AK145*Balance!I$47))","v":5.6718898657001091},{"$f":"+SUMPRODUCT(AX145:BA145,PremisaCosto!$F$84:$I$84)","v":17.760651279055924},null,{"$f":"IF($D145=\"BT\",AN145*Balance!D$49,IF($D145=\"MT\",AN145*Balance!D$50,AN145*Balance!D$51))","v":14.825772881573704},{"$f":"IF($D145=\"BT\",AO145*Balance!E$49,IF($D145=\"MT\",AO145*Balance!E$50,AO145*Balance!E$51))","v":15.217566953680516},{"$f":"IF($D145=\"BT\",AP145*Balance!F$49,IF($D145=\"MT\",AP145*Balance!F$50,AP145*Balance!F$51))","v":15.152769694639836},{"$f":"IF($D145=\"BT\",AQ145*Balance!G$49,IF($D145=\"MT\",AQ145*Balance!G$50,AQ145*Balance!G$51))","v":15.895304656779791},{"$f":"IF($D145=\"BT\",AR145*Balance!H$49,IF($D145=\"MT\",AR145*Balance!H$50,AR145*Balance!H$51))","v":16.732292330170193},{"$f":"IF($D145=\"BT\",AS145*Balance!I$49,IF($D145=\"MT\",AS145*Balance!I$50,AS145*Balance!I$51))","v":17.651707243475641},{"$f":"+SUMPRODUCT(BF145:BI145,PremisaCosto!$F$84:$I$84)","v":55.27360796041458}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!C228","v":"BTS"},{"$f":"+PremisaCosto!E228","v":"Et"},{"$f":"+PremisaCosto!B228","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z146:AC146,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C146=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B146)*F146),IF($C146=\"Ep\",F146,\"\"))","v":0},{"$f":"IF($C146=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B146)*G146),IF($C146=\"Ep\",G146,\"\"))","v":0},{"$f":"IF($C146=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B146)*H146),IF($C146=\"Ep\",H146,\"\"))","v":0},{"$f":"IF($C146=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B146)*I146),IF($C146=\"Ep\",I146,\"\"))","v":0},{"$f":"IF($C146=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B146)*J146),IF($C146=\"Ep\",J146,\"\"))","v":0},{"$f":"IF($C146=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B146)*K146),IF($C146=\"Ep\",K146,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH146:AK146,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C146=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B146)*F146),IF($C146=\"Efp\",F146,\"\"))","v":0},{"$f":"IF($C146=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B146)*G146),IF($C146=\"Efp\",G146,\"\"))","v":0},{"$f":"IF($C146=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B146)*H146),IF($C146=\"Efp\",H146,\"\"))","v":0},{"$f":"IF($C146=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B146)*I146),IF($C146=\"Efp\",I146,\"\"))","v":0},{"$f":"IF($C146=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B146)*J146),IF($C146=\"Efp\",J146,\"\"))","v":0},{"$f":"IF($C146=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B146)*K146),IF($C146=\"Efp\",K146,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP146:AS146,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D146=\"BT\",AF146*Balance!D$45,IF($D146=\"MT\",AF146*Balance!D$46,AF146*Balance!D$47))","v":0},{"$f":"IF($D146=\"BT\",AG146*Balance!E$45,IF($D146=\"MT\",AG146*Balance!E$46,AG146*Balance!E$47))","v":0},{"$f":"IF($D146=\"BT\",AH146*Balance!F$45,IF($D146=\"MT\",AH146*Balance!F$46,AH146*Balance!F$47))","v":0},{"$f":"IF($D146=\"BT\",AI146*Balance!G$45,IF($D146=\"MT\",AI146*Balance!G$46,AI146*Balance!G$47))","v":0},{"$f":"IF($D146=\"BT\",AJ146*Balance!H$45,IF($D146=\"MT\",AJ146*Balance!H$46,AJ146*Balance!H$47))","v":0},{"$f":"IF($D146=\"BT\",AK146*Balance!I$45,IF($D146=\"MT\",AK146*Balance!I$46,AK146*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX146:BA146,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D146=\"BT\",AN146*Balance!D$49,IF($D146=\"MT\",AN146*Balance!D$50,AN146*Balance!D$51))","v":0},{"$f":"IF($D146=\"BT\",AO146*Balance!E$49,IF($D146=\"MT\",AO146*Balance!E$50,AO146*Balance!E$51))","v":0},{"$f":"IF($D146=\"BT\",AP146*Balance!F$49,IF($D146=\"MT\",AP146*Balance!F$50,AP146*Balance!F$51))","v":0},{"$f":"IF($D146=\"BT\",AQ146*Balance!G$49,IF($D146=\"MT\",AQ146*Balance!G$50,AQ146*Balance!G$51))","v":0},{"$f":"IF($D146=\"BT\",AR146*Balance!H$49,IF($D146=\"MT\",AR146*Balance!H$50,AR146*Balance!H$51))","v":0},{"$f":"IF($D146=\"BT\",AS146*Balance!I$49,IF($D146=\"MT\",AS146*Balance!I$50,AS146*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF146:BI146,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!C229","v":"BTS"},{"$f":"+PremisaCosto!E229","v":"Et"},{"$f":"+PremisaCosto!B229","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z147:AC147,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C147=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B147)*F147),IF($C147=\"Ep\",F147,\"\"))","v":0},{"$f":"IF($C147=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B147)*G147),IF($C147=\"Ep\",G147,\"\"))","v":0},{"$f":"IF($C147=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B147)*H147),IF($C147=\"Ep\",H147,\"\"))","v":0},{"$f":"IF($C147=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B147)*I147),IF($C147=\"Ep\",I147,\"\"))","v":0},{"$f":"IF($C147=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B147)*J147),IF($C147=\"Ep\",J147,\"\"))","v":0},{"$f":"IF($C147=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B147)*K147),IF($C147=\"Ep\",K147,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH147:AK147,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C147=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B147)*F147),IF($C147=\"Efp\",F147,\"\"))","v":0},{"$f":"IF($C147=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B147)*G147),IF($C147=\"Efp\",G147,\"\"))","v":0},{"$f":"IF($C147=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B147)*H147),IF($C147=\"Efp\",H147,\"\"))","v":0},{"$f":"IF($C147=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B147)*I147),IF($C147=\"Efp\",I147,\"\"))","v":0},{"$f":"IF($C147=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B147)*J147),IF($C147=\"Efp\",J147,\"\"))","v":0},{"$f":"IF($C147=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B147)*K147),IF($C147=\"Efp\",K147,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP147:AS147,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D147=\"BT\",AF147*Balance!D$45,IF($D147=\"MT\",AF147*Balance!D$46,AF147*Balance!D$47))","v":0},{"$f":"IF($D147=\"BT\",AG147*Balance!E$45,IF($D147=\"MT\",AG147*Balance!E$46,AG147*Balance!E$47))","v":0},{"$f":"IF($D147=\"BT\",AH147*Balance!F$45,IF($D147=\"MT\",AH147*Balance!F$46,AH147*Balance!F$47))","v":0},{"$f":"IF($D147=\"BT\",AI147*Balance!G$45,IF($D147=\"MT\",AI147*Balance!G$46,AI147*Balance!G$47))","v":0},{"$f":"IF($D147=\"BT\",AJ147*Balance!H$45,IF($D147=\"MT\",AJ147*Balance!H$46,AJ147*Balance!H$47))","v":0},{"$f":"IF($D147=\"BT\",AK147*Balance!I$45,IF($D147=\"MT\",AK147*Balance!I$46,AK147*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX147:BA147,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D147=\"BT\",AN147*Balance!D$49,IF($D147=\"MT\",AN147*Balance!D$50,AN147*Balance!D$51))","v":0},{"$f":"IF($D147=\"BT\",AO147*Balance!E$49,IF($D147=\"MT\",AO147*Balance!E$50,AO147*Balance!E$51))","v":0},{"$f":"IF($D147=\"BT\",AP147*Balance!F$49,IF($D147=\"MT\",AP147*Balance!F$50,AP147*Balance!F$51))","v":0},{"$f":"IF($D147=\"BT\",AQ147*Balance!G$49,IF($D147=\"MT\",AQ147*Balance!G$50,AQ147*Balance!G$51))","v":0},{"$f":"IF($D147=\"BT\",AR147*Balance!H$49,IF($D147=\"MT\",AR147*Balance!H$50,AR147*Balance!H$51))","v":0},{"$f":"IF($D147=\"BT\",AS147*Balance!I$49,IF($D147=\"MT\",AS147*Balance!I$50,AS147*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF147:BI147,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!C230","v":0},{"$f":"+PremisaCosto!E230","v":0},{"$f":"+PremisaCosto!B230","v":0},null,137625.55040302096,141640.92269408848,143266.68318216808,150116.97156240643,157845.79552367076,166342.03242047242,null,3381.3349715268905,3402.7313894182007,3540.3776455894331,3681.3516020336101,3825.5790720298328,null,52.378556110236318,52.575072878769461,54.263245012450717,56.209885856667874,58.315606842031031,null,138207.20916645136,139811.3767198711,146522.33067180455,154108.23403578048,162458.13774160057,{"$f":"+SUMPRODUCT(Z148:AC148,PremisaCosto!$F$84:$I$84)","v":509343.74076680688},null,{"$f":"IF($C148=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B148)*F148),IF($C148=\"Ep\",F148,\"\"))","v":""},{"$f":"IF($C148=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B148)*G148),IF($C148=\"Ep\",G148,\"\"))","v":""},{"$f":"IF($C148=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B148)*H148),IF($C148=\"Ep\",H148,\"\"))","v":""},{"$f":"IF($C148=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B148)*I148),IF($C148=\"Ep\",I148,\"\"))","v":""},{"$f":"IF($C148=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B148)*J148),IF($C148=\"Ep\",J148,\"\"))","v":""},{"$f":"IF($C148=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B148)*K148),IF($C148=\"Ep\",K148,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH148:AK148,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C148=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B148)*F148),IF($C148=\"Efp\",F148,\"\"))","v":""},{"$f":"IF($C148=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B148)*G148),IF($C148=\"Efp\",G148,\"\"))","v":""},{"$f":"IF($C148=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B148)*H148),IF($C148=\"Efp\",H148,\"\"))","v":""},{"$f":"IF($C148=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B148)*I148),IF($C148=\"Efp\",I148,\"\"))","v":""},{"$f":"IF($C148=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B148)*J148),IF($C148=\"Efp\",J148,\"\"))","v":""},{"$f":"IF($C148=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B148)*K148),IF($C148=\"Efp\",K148,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP148:AS148,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX148:BA148,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF148:BI148,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!C231","v":"BTS"},{"$f":"+PremisaCosto!E231","v":"Et"},{"$f":"+PremisaCosto!B231","v":"BT"},null,91650.139668694392,94448.537069545928,95507.090116883104,100019.44961140289,105113.24844223207,110715.12223229441,null,2257.4394928543456,2269.4433680833708,2356.5886804401603,2445.9401542550108,2537.2138610248758,null,52.378556110236318,52.575072878769461,54.263245012450717,56.209885856667874,58.315606842031031,null,92138.719020581339,93185.071675920961,97608.59768595027,102611.09840212039,108119.59276442749,{"$f":"+SUMPRODUCT(Z149:AC149,PremisaCosto!$F$84:$I$84)","v":339234.5587478918},null,{"$f":"IF($C149=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B149)*F149),IF($C149=\"Ep\",F149,\"\"))","v":22287.706992347285},{"$f":"IF($C149=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B149)*G149),IF($C149=\"Ep\",G149,\"\"))","v":22968.228173698299},{"$f":"IF($C149=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B149)*H149),IF($C149=\"Ep\",H149,\"\"))","v":23225.649714354891},{"$f":"IF($C149=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B149)*I149),IF($C149=\"Ep\",I149,\"\"))","v":24322.976424620076},{"$f":"IF($C149=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B149)*J149),IF($C149=\"Ep\",J149,\"\"))","v":25561.698986635562},{"$f":"IF($C149=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B149)*K149),IF($C149=\"Ep\",K149,\"\"))","v":26923.976470252601},{"$f":"+SUMPRODUCT(AH149:AK149,PremisaCosto!$F$84:$I$84)","v":84518.306937341113},null,{"$f":"IF($C149=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B149)*F149),IF($C149=\"Efp\",F149,\"\"))","v":69362.432676347104},{"$f":"IF($C149=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B149)*G149),IF($C149=\"Efp\",G149,\"\"))","v":71480.308895847629},{"$f":"IF($C149=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B149)*H149),IF($C149=\"Efp\",H149,\"\"))","v":72281.440402528213},{"$f":"IF($C149=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B149)*I149),IF($C149=\"Efp\",I149,\"\"))","v":75696.473186782809},{"$f":"IF($C149=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B149)*J149),IF($C149=\"Efp\",J149,\"\"))","v":79551.549455596512},{"$f":"IF($C149=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B149)*K149),IF($C149=\"Efp\",K149,\"\"))","v":83791.145762041808},{"$f":"+SUMPRODUCT(AP149:AS149,PremisaCosto!$F$84:$I$84)","v":263032.68330264202},null,{"$f":"IF($D149=\"BT\",AF149*Balance!D$45,IF($D149=\"MT\",AF149*Balance!D$46,AF149*Balance!D$47))","v":24954.334411769913},{"$f":"IF($D149=\"BT\",AG149*Balance!E$45,IF($D149=\"MT\",AG149*Balance!E$46,AG149*Balance!E$47))","v":25716.276999204179},{"$f":"IF($D149=\"BT\",AH149*Balance!F$45,IF($D149=\"MT\",AH149*Balance!F$46,AH149*Balance!F$47))","v":25586.026560205479},{"$f":"IF($D149=\"BT\",AI149*Balance!G$45,IF($D149=\"MT\",AI149*Balance!G$46,AI149*Balance!G$47))","v":26795.712909463549},{"$f":"IF($D149=\"BT\",AJ149*Balance!H$45,IF($D149=\"MT\",AJ149*Balance!H$46,AJ149*Balance!H$47))","v":28161.449773276589},{"$f":"IF($D149=\"BT\",AK149*Balance!I$45,IF($D149=\"MT\",AK149*Balance!I$46,AK149*Balance!I$47))","v":29663.511266390073},{"$f":"+SUMPRODUCT(AX149:BA149,PremisaCosto!$F$84:$I$84)","v":93112.532029549882},null,{"$f":"IF($D149=\"BT\",AN149*Balance!D$49,IF($D149=\"MT\",AN149*Balance!D$50,AN149*Balance!D$51))","v":77661.346733145881},{"$f":"IF($D149=\"BT\",AO149*Balance!E$49,IF($D149=\"MT\",AO149*Balance!E$50,AO149*Balance!E$51))","v":80032.617651338485},{"$f":"IF($D149=\"BT\",AP149*Balance!F$49,IF($D149=\"MT\",AP149*Balance!F$50,AP149*Balance!F$51))","v":79627.26023573651},{"$f":"IF($D149=\"BT\",AQ149*Balance!G$49,IF($D149=\"MT\",AQ149*Balance!G$50,AQ149*Balance!G$51))","v":83391.971786759648},{"$f":"IF($D149=\"BT\",AR149*Balance!H$49,IF($D149=\"MT\",AR149*Balance!H$50,AR149*Balance!H$51))","v":87642.33416375806},{"$f":"IF($D149=\"BT\",AS149*Balance!I$49,IF($D149=\"MT\",AS149*Balance!I$50,AS149*Balance!I$51))","v":92316.957678307634},{"$f":"+SUMPRODUCT(BF149:BI149,PremisaCosto!$F$84:$I$84)","v":289779.10273324506}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!C232","v":"BTS"},{"$f":"+PremisaCosto!E232","v":"Et"},{"$f":"+PremisaCosto!B232","v":"BT"},null,105.04194746167863,109.82110801132582,110.73049919737052,115.27809052800828,120.44657658219744,126.16026916454955,null,2.393989959603203,2.3795082280753519,2.4152551052213171,2.4531568573433651,2.4901157287916709,null,0,0,0,0,0,null,107.42711805172262,108.35099096929517,112.86283542278696,117.99341972485408,123.67015343575788,{"$f":"+SUMPRODUCT(Z150:AC150,PremisaCosto!$F$84:$I$84)","v":391.29563506930117},null,{"$f":"IF($C150=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B150)*F150),IF($C150=\"Ep\",F150,\"\"))","v":25.54435983834199},{"$f":"IF($C150=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B150)*G150),IF($C150=\"Ep\",G150,\"\"))","v":26.706567887178224},{"$f":"IF($C150=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B150)*H150),IF($C150=\"Ep\",H150,\"\"))","v":26.927715878542504},{"$f":"IF($C150=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B150)*I150),IF($C150=\"Ep\",I150,\"\"))","v":28.033610353603667},{"$f":"IF($C150=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B150)*J150),IF($C150=\"Ep\",J150,\"\"))","v":29.290495538789575},{"$f":"IF($C150=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B150)*K150),IF($C150=\"Ep\",K150,\"\"))","v":30.679965392083318},{"$f":"+SUMPRODUCT(AH150:AK150,PremisaCosto!$F$84:$I$84)","v":97.16425031476156},null,{"$f":"IF($C150=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B150)*F150),IF($C150=\"Efp\",F150,\"\"))","v":79.497587623336642},{"$f":"IF($C150=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B150)*G150),IF($C150=\"Efp\",G150,\"\"))","v":83.114540124147595},{"$f":"IF($C150=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B150)*H150),IF($C150=\"Efp\",H150,\"\"))","v":83.80278331882802},{"$f":"IF($C150=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B150)*I150),IF($C150=\"Efp\",I150,\"\"))","v":87.244480174404615},{"$f":"IF($C150=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B150)*J150),IF($C150=\"Efp\",J150,\"\"))","v":91.156081043407866},{"$f":"IF($C150=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B150)*K150),IF($C150=\"Efp\",K150,\"\"))","v":95.480303772466229},{"$f":"+SUMPRODUCT(AP150:AS150,PremisaCosto!$F$84:$I$84)","v":302.38861150316995},null,{"$f":"IF($D150=\"BT\",AF150*Balance!D$45,IF($D150=\"MT\",AF150*Balance!D$46,AF150*Balance!D$47))","v":28.600631637855045},{"$f":"IF($D150=\"BT\",AG150*Balance!E$45,IF($D150=\"MT\",AG150*Balance!E$46,AG150*Balance!E$47))","v":29.901892836087246},{"$f":"IF($D150=\"BT\",AH150*Balance!F$45,IF($D150=\"MT\",AH150*Balance!F$46,AH150*Balance!F$47))","v":29.664326386883683},{"$f":"IF($D150=\"BT\",AI150*Balance!G$45,IF($D150=\"MT\",AI150*Balance!G$46,AI150*Balance!G$47))","v":30.883579449206419},{"$f":"IF($D150=\"BT\",AJ150*Balance!H$45,IF($D150=\"MT\",AJ150*Balance!H$46,AJ150*Balance!H$47))","v":32.269483314910644},{"$f":"IF($D150=\"BT\",AK150*Balance!I$45,IF($D150=\"MT\",AK150*Balance!I$46,AK150*Balance!I$47))","v":33.801674877633062},{"$f":"+SUMPRODUCT(AX150:BA150,PremisaCosto!$F$84:$I$84)","v":107.0443466087098},null,{"$f":"IF($D150=\"BT\",AN150*Balance!D$49,IF($D150=\"MT\",AN150*Balance!D$50,AN150*Balance!D$51))","v":89.009128985897249},{"$f":"IF($D150=\"BT\",AO150*Balance!E$49,IF($D150=\"MT\",AO150*Balance!E$50,AO150*Balance!E$51))","v":93.058834156900943},{"$f":"IF($D150=\"BT\",AP150*Balance!F$49,IF($D150=\"MT\",AP150*Balance!F$50,AP150*Balance!F$51))","v":92.319494446238977},{"$f":"IF($D150=\"BT\",AQ150*Balance!G$49,IF($D150=\"MT\",AQ150*Balance!G$50,AQ150*Balance!G$51))","v":96.113978934025397},{"$f":"IF($D150=\"BT\",AR150*Balance!H$49,IF($D150=\"MT\",AR150*Balance!H$50,AR150*Balance!H$51))","v":100.4271038155489},{"$f":"IF($D150=\"BT\",AS150*Balance!I$49,IF($D150=\"MT\",AS150*Balance!I$50,AS150*Balance!I$51))","v":105.19549628199204},{"$f":"+SUMPRODUCT(BF150:BI150,PremisaCosto!$F$84:$I$84)","v":333.13684030302443}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!C233","v":"BTS"},{"$f":"+PremisaCosto!E233","v":"Et"},{"$f":"+PremisaCosto!B233","v":"BT"},null,37535.338540687299,38527.268152197896,38990.665102499188,40900.051469901526,43052.041132748593,45415.798751300543,null,987.31648677393798,995.59798293686731,1040.0251383583618,1085.4377460775322,1132.023179884626,null,0,0,0,0,0,null,37539.951665423956,37995.067119562322,39860.026331543166,41966.603386671064,44283.775571415914,{"$f":"+SUMPRODUCT(Z151:AC151,PremisaCosto!$F$84:$I$84)","v":138625.23298948721},null,{"$f":"IF($C151=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B151)*F151),IF($C151=\"Ep\",F151,\"\"))","v":9127.9361960334736},{"$f":"IF($C151=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B151)*G151),IF($C151=\"Ep\",G151,\"\"))","v":9369.1560852589409},{"$f":"IF($C151=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B151)*H151),IF($C151=\"Ep\",H151,\"\"))","v":9481.8460984634748},{"$f":"IF($C151=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B151)*I151),IF($C151=\"Ep\",I151,\"\"))","v":9946.175384219945},{"$f":"IF($C151=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B151)*J151),IF($C151=\"Ep\",J151,\"\"))","v":10469.501537671282},{"$f":"IF($C151=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B151)*K151),IF($C151=\"Ep\",K151,\"\"))","v":11044.325944853388},{"$f":"+SUMPRODUCT(AH151:AK151,PremisaCosto!$F$84:$I$84)","v":34585.677523282415},null,{"$f":"IF($C151=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B151)*F151),IF($C151=\"Efp\",F151,\"\"))","v":28407.402344653827},{"$f":"IF($C151=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B151)*G151),IF($C151=\"Efp\",G151,\"\"))","v":29158.112066938957},{"$f":"IF($C151=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B151)*H151),IF($C151=\"Efp\",H151,\"\"))","v":29508.819004035715},{"$f":"IF($C151=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B151)*I151),IF($C151=\"Efp\",I151,\"\"))","v":30953.876085681582},{"$f":"IF($C151=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B151)*J151),IF($C151=\"Efp\",J151,\"\"))","v":32582.539595077309},{"$f":"IF($C151=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B151)*K151),IF($C151=\"Efp\",K151,\"\"))","v":34371.472806447156},{"$f":"+SUMPRODUCT(AP151:AS151,PremisaCosto!$F$84:$I$84)","v":107635.42115831975},null,{"$f":"IF($D151=\"BT\",AF151*Balance!D$45,IF($D151=\"MT\",AF151*Balance!D$46,AF151*Balance!D$47))","v":10220.054149281908},{"$f":"IF($D151=\"BT\",AG151*Balance!E$45,IF($D151=\"MT\",AG151*Balance!E$46,AG151*Balance!E$47))","v":10490.134951428547},{"$f":"IF($D151=\"BT\",AH151*Balance!F$45,IF($D151=\"MT\",AH151*Balance!F$46,AH151*Balance!F$47))","v":10445.467364692218},{"$f":"IF($D151=\"BT\",AI151*Balance!G$45,IF($D151=\"MT\",AI151*Balance!G$46,AI151*Balance!G$47))","v":10957.329213745432},{"$f":"IF($D151=\"BT\",AJ151*Balance!H$45,IF($D151=\"MT\",AJ151*Balance!H$46,AJ151*Balance!H$47))","v":11534.301450718172},{"$f":"IF($D151=\"BT\",AK151*Balance!I$45,IF($D151=\"MT\",AK151*Balance!I$46,AK151*Balance!I$47))","v":12168.094391881965},{"$f":"+SUMPRODUCT(AX151:BA151,PremisaCosto!$F$84:$I$84)","v":38102.517210667967},null,{"$f":"IF($D151=\"BT\",AN151*Balance!D$49,IF($D151=\"MT\",AN151*Balance!D$50,AN151*Balance!D$51))","v":31806.224755269453},{"$f":"IF($D151=\"BT\",AO151*Balance!E$49,IF($D151=\"MT\",AO151*Balance!E$50,AO151*Balance!E$51))","v":32646.753637962607},{"$f":"IF($D151=\"BT\",AP151*Balance!F$49,IF($D151=\"MT\",AP151*Balance!F$50,AP151*Balance!F$51))","v":32507.741918233998},{"$f":"IF($D151=\"BT\",AQ151*Balance!G$49,IF($D151=\"MT\",AQ151*Balance!G$50,AQ151*Balance!G$51))","v":34100.726923678245},{"$f":"IF($D151=\"BT\",AR151*Balance!H$49,IF($D151=\"MT\",AR151*Balance!H$50,AR151*Balance!H$51))","v":35896.344478991785},{"$f":"IF($D151=\"BT\",AS151*Balance!I$49,IF($D151=\"MT\",AS151*Balance!I$50,AS151*Balance!I$51))","v":37868.795939669741},{"$f":"+SUMPRODUCT(BF151:BI151,PremisaCosto!$F$84:$I$84)","v":118580.3136110761}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!C234","v":"BTS"},{"$f":"+PremisaCosto!E234","v":"Et"},{"$f":"+PremisaCosto!B234","v":"BT"},null,8311.7018816401778,8531.3515115352238,8633.9646077136567,9056.7728433583998,9533.302354623298,10056.725065319324,null,133.68477825982771,134.80611067251567,140.8216431798719,146.97060805027004,153.27837609837428,null,0,0,0,0,0,null,8397.6667332753968,8499.1584970411404,8915.9512001785279,9386.3317465730288,9903.4466892209493,{"$f":"+SUMPRODUCT(Z152:AC152,PremisaCosto!$F$84:$I$84)","v":31006.08425154243},null,{"$f":"IF($C152=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B152)*F152),IF($C152=\"Ep\",F152,\"\"))","v":2021.260161909111},{"$f":"IF($C152=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B152)*G152),IF($C152=\"Ep\",G152,\"\"))","v":2074.6751006072404},{"$f":"IF($C152=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B152)*H152),IF($C152=\"Ep\",H152,\"\"))","v":2099.6288064004862},{"$f":"IF($C152=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B152)*I152),IF($C152=\"Ep\",I152,\"\"))","v":2202.4483558748902},{"$f":"IF($C152=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B152)*J152),IF($C152=\"Ep\",J152,\"\"))","v":2318.3319776420954},{"$f":"IF($C152=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B152)*K152),IF($C152=\"Ep\",K152,\"\"))","v":2445.6192032950421},{"$f":"+SUMPRODUCT(AH152:AK152,PremisaCosto!$F$84:$I$84)","v":7658.5386498235948},null,{"$f":"IF($C152=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B152)*F152),IF($C152=\"Efp\",F152,\"\"))","v":6290.4417197310668},{"$f":"IF($C152=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B152)*G152),IF($C152=\"Efp\",G152,\"\"))","v":6456.6764109279829},{"$f":"IF($C152=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B152)*H152),IF($C152=\"Efp\",H152,\"\"))","v":6534.335801313171},{"$f":"IF($C152=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B152)*I152),IF($C152=\"Efp\",I152,\"\"))","v":6854.32448748351},{"$f":"IF($C152=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B152)*J152),IF($C152=\"Efp\",J152,\"\"))","v":7214.9703769812031},{"$f":"IF($C152=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B152)*K152),IF($C152=\"Efp\",K152,\"\"))","v":7611.105862024282},{"$f":"+SUMPRODUCT(AP152:AS152,PremisaCosto!$F$84:$I$84)","v":23834.433559270568},null,{"$f":"IF($D152=\"BT\",AF152*Balance!D$45,IF($D152=\"MT\",AF152*Balance!D$46,AF152*Balance!D$47))","v":2263.0951685961672},{"$f":"IF($D152=\"BT\",AG152*Balance!E$45,IF($D152=\"MT\",AG152*Balance!E$46,AG152*Balance!E$47))","v":2322.90097290412},{"$f":"IF($D152=\"BT\",AH152*Balance!F$45,IF($D152=\"MT\",AH152*Balance!F$46,AH152*Balance!F$47))","v":2313.0099294459073},{"$f":"IF($D152=\"BT\",AI152*Balance!G$45,IF($D152=\"MT\",AI152*Balance!G$46,AI152*Balance!G$47))","v":2426.354933362782},{"$f":"IF($D152=\"BT\",AJ152*Balance!H$45,IF($D152=\"MT\",AJ152*Balance!H$46,AJ152*Balance!H$47))","v":2554.1177673785769},{"$f":"IF($D152=\"BT\",AK152*Balance!I$45,IF($D152=\"MT\",AK152*Balance!I$46,AK152*Balance!I$47))","v":2694.462791200091},{"$f":"+SUMPRODUCT(AX152:BA152,PremisaCosto!$F$84:$I$84)","v":8437.296060400402},null,{"$f":"IF($D152=\"BT\",AN152*Balance!D$49,IF($D152=\"MT\",AN152*Balance!D$50,AN152*Balance!D$51))","v":7043.0657727964854},{"$f":"IF($D152=\"BT\",AO152*Balance!E$49,IF($D152=\"MT\",AO152*Balance!E$50,AO152*Balance!E$51))","v":7229.1897233845611},{"$f":"IF($D152=\"BT\",AP152*Balance!F$49,IF($D152=\"MT\",AP152*Balance!F$50,AP152*Balance!F$51))","v":7198.4074254925144},{"$f":"IF($D152=\"BT\",AQ152*Balance!G$49,IF($D152=\"MT\",AQ152*Balance!G$50,AQ152*Balance!G$51))","v":7551.152784451333},{"$f":"IF($D152=\"BT\",AR152*Balance!H$49,IF($D152=\"MT\",AR152*Balance!H$50,AR152*Balance!H$51))","v":7948.7684286269632},{"$f":"IF($D152=\"BT\",AS152*Balance!I$49,IF($D152=\"MT\",AS152*Balance!I$50,AS152*Balance!I$51))","v":8385.5415910533447},{"$f":"+SUMPRODUCT(BF152:BI152,PremisaCosto!$F$84:$I$84)","v":26258.034537194726}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!C235","v":"BTS"},{"$f":"+PremisaCosto!E235","v":"Et"},{"$f":"+PremisaCosto!B235","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z153:AC153,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C153=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B153)*F153),IF($C153=\"Ep\",F153,\"\"))","v":0},{"$f":"IF($C153=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B153)*G153),IF($C153=\"Ep\",G153,\"\"))","v":0},{"$f":"IF($C153=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B153)*H153),IF($C153=\"Ep\",H153,\"\"))","v":0},{"$f":"IF($C153=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B153)*I153),IF($C153=\"Ep\",I153,\"\"))","v":0},{"$f":"IF($C153=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B153)*J153),IF($C153=\"Ep\",J153,\"\"))","v":0},{"$f":"IF($C153=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B153)*K153),IF($C153=\"Ep\",K153,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH153:AK153,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C153=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B153)*F153),IF($C153=\"Efp\",F153,\"\"))","v":0},{"$f":"IF($C153=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B153)*G153),IF($C153=\"Efp\",G153,\"\"))","v":0},{"$f":"IF($C153=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B153)*H153),IF($C153=\"Efp\",H153,\"\"))","v":0},{"$f":"IF($C153=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B153)*I153),IF($C153=\"Efp\",I153,\"\"))","v":0},{"$f":"IF($C153=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B153)*J153),IF($C153=\"Efp\",J153,\"\"))","v":0},{"$f":"IF($C153=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B153)*K153),IF($C153=\"Efp\",K153,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP153:AS153,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D153=\"BT\",AF153*Balance!D$45,IF($D153=\"MT\",AF153*Balance!D$46,AF153*Balance!D$47))","v":0},{"$f":"IF($D153=\"BT\",AG153*Balance!E$45,IF($D153=\"MT\",AG153*Balance!E$46,AG153*Balance!E$47))","v":0},{"$f":"IF($D153=\"BT\",AH153*Balance!F$45,IF($D153=\"MT\",AH153*Balance!F$46,AH153*Balance!F$47))","v":0},{"$f":"IF($D153=\"BT\",AI153*Balance!G$45,IF($D153=\"MT\",AI153*Balance!G$46,AI153*Balance!G$47))","v":0},{"$f":"IF($D153=\"BT\",AJ153*Balance!H$45,IF($D153=\"MT\",AJ153*Balance!H$46,AJ153*Balance!H$47))","v":0},{"$f":"IF($D153=\"BT\",AK153*Balance!I$45,IF($D153=\"MT\",AK153*Balance!I$46,AK153*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX153:BA153,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D153=\"BT\",AN153*Balance!D$49,IF($D153=\"MT\",AN153*Balance!D$50,AN153*Balance!D$51))","v":0},{"$f":"IF($D153=\"BT\",AO153*Balance!E$49,IF($D153=\"MT\",AO153*Balance!E$50,AO153*Balance!E$51))","v":0},{"$f":"IF($D153=\"BT\",AP153*Balance!F$49,IF($D153=\"MT\",AP153*Balance!F$50,AP153*Balance!F$51))","v":0},{"$f":"IF($D153=\"BT\",AQ153*Balance!G$49,IF($D153=\"MT\",AQ153*Balance!G$50,AQ153*Balance!G$51))","v":0},{"$f":"IF($D153=\"BT\",AR153*Balance!H$49,IF($D153=\"MT\",AR153*Balance!H$50,AR153*Balance!H$51))","v":0},{"$f":"IF($D153=\"BT\",AS153*Balance!I$49,IF($D153=\"MT\",AS153*Balance!I$50,AS153*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF153:BI153,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!C236","v":"BTS"},{"$f":"+PremisaCosto!E236","v":"Et"},{"$f":"+PremisaCosto!B236","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z154:AC154,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C154=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B154)*F154),IF($C154=\"Ep\",F154,\"\"))","v":0},{"$f":"IF($C154=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B154)*G154),IF($C154=\"Ep\",G154,\"\"))","v":0},{"$f":"IF($C154=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B154)*H154),IF($C154=\"Ep\",H154,\"\"))","v":0},{"$f":"IF($C154=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B154)*I154),IF($C154=\"Ep\",I154,\"\"))","v":0},{"$f":"IF($C154=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B154)*J154),IF($C154=\"Ep\",J154,\"\"))","v":0},{"$f":"IF($C154=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B154)*K154),IF($C154=\"Ep\",K154,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH154:AK154,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C154=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B154)*F154),IF($C154=\"Efp\",F154,\"\"))","v":0},{"$f":"IF($C154=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B154)*G154),IF($C154=\"Efp\",G154,\"\"))","v":0},{"$f":"IF($C154=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B154)*H154),IF($C154=\"Efp\",H154,\"\"))","v":0},{"$f":"IF($C154=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B154)*I154),IF($C154=\"Efp\",I154,\"\"))","v":0},{"$f":"IF($C154=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B154)*J154),IF($C154=\"Efp\",J154,\"\"))","v":0},{"$f":"IF($C154=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B154)*K154),IF($C154=\"Efp\",K154,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP154:AS154,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D154=\"BT\",AF154*Balance!D$45,IF($D154=\"MT\",AF154*Balance!D$46,AF154*Balance!D$47))","v":0},{"$f":"IF($D154=\"BT\",AG154*Balance!E$45,IF($D154=\"MT\",AG154*Balance!E$46,AG154*Balance!E$47))","v":0},{"$f":"IF($D154=\"BT\",AH154*Balance!F$45,IF($D154=\"MT\",AH154*Balance!F$46,AH154*Balance!F$47))","v":0},{"$f":"IF($D154=\"BT\",AI154*Balance!G$45,IF($D154=\"MT\",AI154*Balance!G$46,AI154*Balance!G$47))","v":0},{"$f":"IF($D154=\"BT\",AJ154*Balance!H$45,IF($D154=\"MT\",AJ154*Balance!H$46,AJ154*Balance!H$47))","v":0},{"$f":"IF($D154=\"BT\",AK154*Balance!I$45,IF($D154=\"MT\",AK154*Balance!I$46,AK154*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX154:BA154,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D154=\"BT\",AN154*Balance!D$49,IF($D154=\"MT\",AN154*Balance!D$50,AN154*Balance!D$51))","v":0},{"$f":"IF($D154=\"BT\",AO154*Balance!E$49,IF($D154=\"MT\",AO154*Balance!E$50,AO154*Balance!E$51))","v":0},{"$f":"IF($D154=\"BT\",AP154*Balance!F$49,IF($D154=\"MT\",AP154*Balance!F$50,AP154*Balance!F$51))","v":0},{"$f":"IF($D154=\"BT\",AQ154*Balance!G$49,IF($D154=\"MT\",AQ154*Balance!G$50,AQ154*Balance!G$51))","v":0},{"$f":"IF($D154=\"BT\",AR154*Balance!H$49,IF($D154=\"MT\",AR154*Balance!H$50,AR154*Balance!H$51))","v":0},{"$f":"IF($D154=\"BT\",AS154*Balance!I$49,IF($D154=\"MT\",AS154*Balance!I$50,AS154*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF154:BI154,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!C237","v":"BTS"},{"$f":"+PremisaCosto!E237","v":"Et"},{"$f":"+PremisaCosto!B237","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z155:AC155,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C155=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B155)*F155),IF($C155=\"Ep\",F155,\"\"))","v":0},{"$f":"IF($C155=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B155)*G155),IF($C155=\"Ep\",G155,\"\"))","v":0},{"$f":"IF($C155=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B155)*H155),IF($C155=\"Ep\",H155,\"\"))","v":0},{"$f":"IF($C155=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B155)*I155),IF($C155=\"Ep\",I155,\"\"))","v":0},{"$f":"IF($C155=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B155)*J155),IF($C155=\"Ep\",J155,\"\"))","v":0},{"$f":"IF($C155=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B155)*K155),IF($C155=\"Ep\",K155,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH155:AK155,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C155=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B155)*F155),IF($C155=\"Efp\",F155,\"\"))","v":0},{"$f":"IF($C155=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B155)*G155),IF($C155=\"Efp\",G155,\"\"))","v":0},{"$f":"IF($C155=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B155)*H155),IF($C155=\"Efp\",H155,\"\"))","v":0},{"$f":"IF($C155=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B155)*I155),IF($C155=\"Efp\",I155,\"\"))","v":0},{"$f":"IF($C155=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B155)*J155),IF($C155=\"Efp\",J155,\"\"))","v":0},{"$f":"IF($C155=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B155)*K155),IF($C155=\"Efp\",K155,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP155:AS155,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D155=\"BT\",AF155*Balance!D$45,IF($D155=\"MT\",AF155*Balance!D$46,AF155*Balance!D$47))","v":0},{"$f":"IF($D155=\"BT\",AG155*Balance!E$45,IF($D155=\"MT\",AG155*Balance!E$46,AG155*Balance!E$47))","v":0},{"$f":"IF($D155=\"BT\",AH155*Balance!F$45,IF($D155=\"MT\",AH155*Balance!F$46,AH155*Balance!F$47))","v":0},{"$f":"IF($D155=\"BT\",AI155*Balance!G$45,IF($D155=\"MT\",AI155*Balance!G$46,AI155*Balance!G$47))","v":0},{"$f":"IF($D155=\"BT\",AJ155*Balance!H$45,IF($D155=\"MT\",AJ155*Balance!H$46,AJ155*Balance!H$47))","v":0},{"$f":"IF($D155=\"BT\",AK155*Balance!I$45,IF($D155=\"MT\",AK155*Balance!I$46,AK155*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX155:BA155,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D155=\"BT\",AN155*Balance!D$49,IF($D155=\"MT\",AN155*Balance!D$50,AN155*Balance!D$51))","v":0},{"$f":"IF($D155=\"BT\",AO155*Balance!E$49,IF($D155=\"MT\",AO155*Balance!E$50,AO155*Balance!E$51))","v":0},{"$f":"IF($D155=\"BT\",AP155*Balance!F$49,IF($D155=\"MT\",AP155*Balance!F$50,AP155*Balance!F$51))","v":0},{"$f":"IF($D155=\"BT\",AQ155*Balance!G$49,IF($D155=\"MT\",AQ155*Balance!G$50,AQ155*Balance!G$51))","v":0},{"$f":"IF($D155=\"BT\",AR155*Balance!H$49,IF($D155=\"MT\",AR155*Balance!H$50,AR155*Balance!H$51))","v":0},{"$f":"IF($D155=\"BT\",AS155*Balance!I$49,IF($D155=\"MT\",AS155*Balance!I$50,AS155*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF155:BI155,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!C238","v":"BTS"},{"$f":"+PremisaCosto!E238","v":"Et"},{"$f":"+PremisaCosto!B238","v":"BT"},null,23.32836453740665,23.944852798134178,24.232855874766429,25.419547215600698,26.757017484616902,28.226102393598847,null,0.50022367917615607,0.50441949737143366,0.52692850581804263,0.54993679345283464,0.57353929316510499,null,0,0,0,0,0,null,23.444629118958023,23.728436377394996,24.892618709782656,26.207080691164069,27.652563100433742,{"$f":"+SUMPRODUCT(Z156:AC156,PremisaCosto!$F$84:$I$84)","v":86.569142816180616},null,{"$f":"IF($C156=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B156)*F156),IF($C156=\"Ep\",F156,\"\"))","v":5.6730492206547378},{"$f":"IF($C156=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B156)*G156),IF($C156=\"Ep\",G156,\"\"))","v":5.8229683562827468},{"$f":"IF($C156=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B156)*H156),IF($C156=\"Ep\",H156,\"\"))","v":5.8930056547318044},{"$f":"IF($C156=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B156)*I156),IF($C156=\"Ep\",I156,\"\"))","v":6.1815881816158758},{"$f":"IF($C156=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B156)*J156),IF($C156=\"Ep\",J156,\"\"))","v":6.5068375001064531},{"$f":"IF($C156=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B156)*K156),IF($C156=\"Ep\",K156,\"\"))","v":6.8640931913321248},{"$f":"+SUMPRODUCT(AH156:AK156,PremisaCosto!$F$84:$I$84)","v":21.495138299118963},null,{"$f":"IF($C156=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B156)*F156),IF($C156=\"Efp\",F156,\"\"))","v":17.65531531675191},{"$f":"IF($C156=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B156)*G156),IF($C156=\"Efp\",G156,\"\"))","v":18.121884441851432},{"$f":"IF($C156=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B156)*H156),IF($C156=\"Efp\",H156,\"\"))","v":18.339850220034624},{"$f":"IF($C156=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B156)*I156),IF($C156=\"Efp\",I156,\"\"))","v":19.237959033984822},{"$f":"IF($C156=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B156)*J156),IF($C156=\"Efp\",J156,\"\"))","v":20.250179984510449},{"$f":"IF($C156=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B156)*K156),IF($C156=\"Efp\",K156,\"\"))","v":21.362009202266723},{"$f":"+SUMPRODUCT(AP156:AS156,PremisaCosto!$F$84:$I$84)","v":66.8958490729147},null,{"$f":"IF($D156=\"BT\",AF156*Balance!D$45,IF($D156=\"MT\",AF156*Balance!D$46,AF156*Balance!D$47))","v":6.351804940510819},{"$f":"IF($D156=\"BT\",AG156*Balance!E$45,IF($D156=\"MT\",AG156*Balance!E$46,AG156*Balance!E$47))","v":6.5196612501109668},{"$f":"IF($D156=\"BT\",AH156*Balance!F$45,IF($D156=\"MT\",AH156*Balance!F$46,AH156*Balance!F$47))","v":6.4919001645072818},{"$f":"IF($D156=\"BT\",AI156*Balance!G$45,IF($D156=\"MT\",AI156*Balance!G$46,AI156*Balance!G$47))","v":6.8100243715011999},{"$f":"IF($D156=\"BT\",AJ156*Balance!H$45,IF($D156=\"MT\",AJ156*Balance!H$46,AJ156*Balance!H$47))","v":7.1686149476185044},{"$f":"IF($D156=\"BT\",AK156*Balance!I$45,IF($D156=\"MT\",AK156*Balance!I$46,AK156*Balance!I$47))","v":7.5625198209334785},{"$f":"+SUMPRODUCT(AX156:BA156,PremisaCosto!$F$84:$I$84)","v":23.680868372074563},null,{"$f":"IF($D156=\"BT\",AN156*Balance!D$49,IF($D156=\"MT\",AN156*Balance!D$50,AN156*Balance!D$51))","v":19.767697175431604},{"$f":"IF($D156=\"BT\",AO156*Balance!E$49,IF($D156=\"MT\",AO156*Balance!E$50,AO156*Balance!E$51))","v":20.290089271574022},{"$f":"IF($D156=\"BT\",AP156*Balance!F$49,IF($D156=\"MT\",AP156*Balance!F$50,AP156*Balance!F$51))","v":20.203692926186445},{"$f":"IF($D156=\"BT\",AQ156*Balance!G$49,IF($D156=\"MT\",AQ156*Balance!G$50,AQ156*Balance!G$51))","v":21.193739542373052},{"$f":"IF($D156=\"BT\",AR156*Balance!H$49,IF($D156=\"MT\",AR156*Balance!H$50,AR156*Balance!H$51))","v":22.309723106893593},{"$f":"IF($D156=\"BT\",AS156*Balance!I$49,IF($D156=\"MT\",AS156*Balance!I$50,AS156*Balance!I$51))","v":23.53560965796752},{"$f":"+SUMPRODUCT(BF156:BI156,PremisaCosto!$F$84:$I$84)","v":73.69814394721945}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!C239","v":"BTS"},{"$f":"+PremisaCosto!E239","v":"Et"},{"$f":"+PremisaCosto!B239","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z157:AC157,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C157=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B157)*F157),IF($C157=\"Ep\",F157,\"\"))","v":0},{"$f":"IF($C157=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B157)*G157),IF($C157=\"Ep\",G157,\"\"))","v":0},{"$f":"IF($C157=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B157)*H157),IF($C157=\"Ep\",H157,\"\"))","v":0},{"$f":"IF($C157=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B157)*I157),IF($C157=\"Ep\",I157,\"\"))","v":0},{"$f":"IF($C157=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B157)*J157),IF($C157=\"Ep\",J157,\"\"))","v":0},{"$f":"IF($C157=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B157)*K157),IF($C157=\"Ep\",K157,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH157:AK157,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C157=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B157)*F157),IF($C157=\"Efp\",F157,\"\"))","v":0},{"$f":"IF($C157=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B157)*G157),IF($C157=\"Efp\",G157,\"\"))","v":0},{"$f":"IF($C157=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B157)*H157),IF($C157=\"Efp\",H157,\"\"))","v":0},{"$f":"IF($C157=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B157)*I157),IF($C157=\"Efp\",I157,\"\"))","v":0},{"$f":"IF($C157=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B157)*J157),IF($C157=\"Efp\",J157,\"\"))","v":0},{"$f":"IF($C157=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B157)*K157),IF($C157=\"Efp\",K157,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP157:AS157,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D157=\"BT\",AF157*Balance!D$45,IF($D157=\"MT\",AF157*Balance!D$46,AF157*Balance!D$47))","v":0},{"$f":"IF($D157=\"BT\",AG157*Balance!E$45,IF($D157=\"MT\",AG157*Balance!E$46,AG157*Balance!E$47))","v":0},{"$f":"IF($D157=\"BT\",AH157*Balance!F$45,IF($D157=\"MT\",AH157*Balance!F$46,AH157*Balance!F$47))","v":0},{"$f":"IF($D157=\"BT\",AI157*Balance!G$45,IF($D157=\"MT\",AI157*Balance!G$46,AI157*Balance!G$47))","v":0},{"$f":"IF($D157=\"BT\",AJ157*Balance!H$45,IF($D157=\"MT\",AJ157*Balance!H$46,AJ157*Balance!H$47))","v":0},{"$f":"IF($D157=\"BT\",AK157*Balance!I$45,IF($D157=\"MT\",AK157*Balance!I$46,AK157*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX157:BA157,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D157=\"BT\",AN157*Balance!D$49,IF($D157=\"MT\",AN157*Balance!D$50,AN157*Balance!D$51))","v":0},{"$f":"IF($D157=\"BT\",AO157*Balance!E$49,IF($D157=\"MT\",AO157*Balance!E$50,AO157*Balance!E$51))","v":0},{"$f":"IF($D157=\"BT\",AP157*Balance!F$49,IF($D157=\"MT\",AP157*Balance!F$50,AP157*Balance!F$51))","v":0},{"$f":"IF($D157=\"BT\",AQ157*Balance!G$49,IF($D157=\"MT\",AQ157*Balance!G$50,AQ157*Balance!G$51))","v":0},{"$f":"IF($D157=\"BT\",AR157*Balance!H$49,IF($D157=\"MT\",AR157*Balance!H$50,AR157*Balance!H$51))","v":0},{"$f":"IF($D157=\"BT\",AS157*Balance!I$49,IF($D157=\"MT\",AS157*Balance!I$50,AS157*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF157:BI157,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!C240","v":"BTS"},{"$f":"+PremisaCosto!E240","v":"Et"},{"$f":"+PremisaCosto!B240","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z158:AC158,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C158=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B158)*F158),IF($C158=\"Ep\",F158,\"\"))","v":0},{"$f":"IF($C158=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B158)*G158),IF($C158=\"Ep\",G158,\"\"))","v":0},{"$f":"IF($C158=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B158)*H158),IF($C158=\"Ep\",H158,\"\"))","v":0},{"$f":"IF($C158=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B158)*I158),IF($C158=\"Ep\",I158,\"\"))","v":0},{"$f":"IF($C158=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B158)*J158),IF($C158=\"Ep\",J158,\"\"))","v":0},{"$f":"IF($C158=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B158)*K158),IF($C158=\"Ep\",K158,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH158:AK158,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C158=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B158)*F158),IF($C158=\"Efp\",F158,\"\"))","v":0},{"$f":"IF($C158=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B158)*G158),IF($C158=\"Efp\",G158,\"\"))","v":0},{"$f":"IF($C158=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B158)*H158),IF($C158=\"Efp\",H158,\"\"))","v":0},{"$f":"IF($C158=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B158)*I158),IF($C158=\"Efp\",I158,\"\"))","v":0},{"$f":"IF($C158=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B158)*J158),IF($C158=\"Efp\",J158,\"\"))","v":0},{"$f":"IF($C158=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B158)*K158),IF($C158=\"Efp\",K158,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP158:AS158,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D158=\"BT\",AF158*Balance!D$45,IF($D158=\"MT\",AF158*Balance!D$46,AF158*Balance!D$47))","v":0},{"$f":"IF($D158=\"BT\",AG158*Balance!E$45,IF($D158=\"MT\",AG158*Balance!E$46,AG158*Balance!E$47))","v":0},{"$f":"IF($D158=\"BT\",AH158*Balance!F$45,IF($D158=\"MT\",AH158*Balance!F$46,AH158*Balance!F$47))","v":0},{"$f":"IF($D158=\"BT\",AI158*Balance!G$45,IF($D158=\"MT\",AI158*Balance!G$46,AI158*Balance!G$47))","v":0},{"$f":"IF($D158=\"BT\",AJ158*Balance!H$45,IF($D158=\"MT\",AJ158*Balance!H$46,AJ158*Balance!H$47))","v":0},{"$f":"IF($D158=\"BT\",AK158*Balance!I$45,IF($D158=\"MT\",AK158*Balance!I$46,AK158*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX158:BA158,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D158=\"BT\",AN158*Balance!D$49,IF($D158=\"MT\",AN158*Balance!D$50,AN158*Balance!D$51))","v":0},{"$f":"IF($D158=\"BT\",AO158*Balance!E$49,IF($D158=\"MT\",AO158*Balance!E$50,AO158*Balance!E$51))","v":0},{"$f":"IF($D158=\"BT\",AP158*Balance!F$49,IF($D158=\"MT\",AP158*Balance!F$50,AP158*Balance!F$51))","v":0},{"$f":"IF($D158=\"BT\",AQ158*Balance!G$49,IF($D158=\"MT\",AQ158*Balance!G$50,AQ158*Balance!G$51))","v":0},{"$f":"IF($D158=\"BT\",AR158*Balance!H$49,IF($D158=\"MT\",AR158*Balance!H$50,AR158*Balance!H$51))","v":0},{"$f":"IF($D158=\"BT\",AS158*Balance!I$49,IF($D158=\"MT\",AS158*Balance!I$50,AS158*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF158:BI158,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!C241","v":0},{"$f":"+PremisaCosto!E241","v":0},{"$f":"+PremisaCosto!B241","v":0},null,198536.63668288436,206326.26123588454,208284.06627440258,217370.2406605655,227665.70763797584,239020.09793891438,null,1094.318561937645,1095.1035082507058,1126.8644950975399,1159.6608383801897,1192.8375404453709,null,587.58848913996576,589.76621577901676,608.47391921960696,630.04587796266651,653.38070439230307,null,204644.35418480693,206599.19655037287,215634.90224624836,225876.00092163298,237173.87969407669,{"$f":"+SUMPRODUCT(Z159:AC159,PremisaCosto!$F$84:$I$84)","v":748227.05600912659},null,{"$f":"IF($C159=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B159)*F159),IF($C159=\"Ep\",F159,\"\"))","v":""},{"$f":"IF($C159=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B159)*G159),IF($C159=\"Ep\",G159,\"\"))","v":""},{"$f":"IF($C159=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B159)*H159),IF($C159=\"Ep\",H159,\"\"))","v":""},{"$f":"IF($C159=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B159)*I159),IF($C159=\"Ep\",I159,\"\"))","v":""},{"$f":"IF($C159=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B159)*J159),IF($C159=\"Ep\",J159,\"\"))","v":""},{"$f":"IF($C159=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B159)*K159),IF($C159=\"Ep\",K159,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH159:AK159,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C159=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B159)*F159),IF($C159=\"Efp\",F159,\"\"))","v":""},{"$f":"IF($C159=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B159)*G159),IF($C159=\"Efp\",G159,\"\"))","v":""},{"$f":"IF($C159=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B159)*H159),IF($C159=\"Efp\",H159,\"\"))","v":""},{"$f":"IF($C159=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B159)*I159),IF($C159=\"Efp\",I159,\"\"))","v":""},{"$f":"IF($C159=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B159)*J159),IF($C159=\"Efp\",J159,\"\"))","v":""},{"$f":"IF($C159=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B159)*K159),IF($C159=\"Efp\",K159,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP159:AS159,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX159:BA159,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF159:BI159,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!C242","v":"BTS"},{"$f":"+PremisaCosto!E242","v":"Et"},{"$f":"+PremisaCosto!B242","v":"BT"},null,182628.85360944422,189975.40467988481,191741.20553657581,200027.17817849477,209420.28325966824,219783.09969888953,null,939.49911500021392,939.10642159695487,964.15278215103353,990.08079309617051,1016.2185073205155,null,587.58848913996576,589.76621577901676,608.47391921960696,630.04587796266651,653.38070439230307,null,188448.31707574462,190212.33289919986,198454.55147712413,207800.15658860942,218113.50048717673,{"$f":"+SUMPRODUCT(Z160:AC160,PremisaCosto!$F$84:$I$84)","v":688497.28798839566},null,{"$f":"IF($C160=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B160)*F160),IF($C160=\"Ep\",F160,\"\"))","v":44412.135020301859},{"$f":"IF($C160=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B160)*G160),IF($C160=\"Ep\",G160,\"\"))","v":46198.687427687051},{"$f":"IF($C160=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B160)*H160),IF($C160=\"Ep\",H160,\"\"))","v":46628.09923483793},{"$f":"IF($C160=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B160)*I160),IF($C160=\"Ep\",I160,\"\"))","v":48643.102496778149},{"$f":"IF($C160=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B160)*J160),IF($C160=\"Ep\",J160,\"\"))","v":50927.340955707987},{"$f":"IF($C160=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B160)*K160),IF($C160=\"Ep\",K160,\"\"))","v":53447.396214191518},{"$f":"+SUMPRODUCT(AH160:AK160,PremisaCosto!$F$84:$I$84)","v":168746.3889254602},null,{"$f":"IF($C160=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B160)*F160),IF($C160=\"Efp\",F160,\"\"))","v":138216.71858914237},{"$f":"IF($C160=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B160)*G160),IF($C160=\"Efp\",G160,\"\"))","v":143776.71725219776},{"$f":"IF($C160=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B160)*H160),IF($C160=\"Efp\",H160,\"\"))","v":145113.10630173789},{"$f":"IF($C160=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B160)*I160),IF($C160=\"Efp\",I160,\"\"))","v":151384.07568171661},{"$f":"IF($C160=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B160)*J160),IF($C160=\"Efp\",J160,\"\"))","v":158492.94230396027},{"$f":"IF($C160=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B160)*K160),IF($C160=\"Efp\",K160,\"\"))","v":166335.70348469802},{"$f":"+SUMPRODUCT(AP160:AS160,PremisaCosto!$F$84:$I$84)","v":525162.14634541958},null,{"$f":"IF($D160=\"BT\",AF160*Balance!D$45,IF($D160=\"MT\",AF160*Balance!D$46,AF160*Balance!D$47))","v":49725.854239641078},{"$f":"IF($D160=\"BT\",AG160*Balance!E$45,IF($D160=\"MT\",AG160*Balance!E$46,AG160*Balance!E$47))","v":51726.159889448412},{"$f":"IF($D160=\"BT\",AH160*Balance!F$45,IF($D160=\"MT\",AH160*Balance!F$46,AH160*Balance!F$47))","v":51366.820741169402},{"$f":"IF($D160=\"BT\",AI160*Balance!G$45,IF($D160=\"MT\",AI160*Balance!G$46,AI160*Balance!G$47))","v":53588.285692285965},{"$f":"IF($D160=\"BT\",AJ160*Balance!H$45,IF($D160=\"MT\",AJ160*Balance!H$46,AJ160*Balance!H$47))","v":56106.902563892152},{"$f":"IF($D160=\"BT\",AK160*Balance!I$45,IF($D160=\"MT\",AK160*Balance!I$46,AK160*Balance!I$47))","v":58885.708859186569},{"$f":"+SUMPRODUCT(AX160:BA160,PremisaCosto!$F$84:$I$84)","v":185905.29518669879},null,{"$f":"IF($D160=\"BT\",AN160*Balance!D$49,IF($D160=\"MT\",AN160*Balance!D$50,AN160*Balance!D$51))","v":154753.74914769115},{"$f":"IF($D160=\"BT\",AO160*Balance!E$49,IF($D160=\"MT\",AO160*Balance!E$50,AO160*Balance!E$51))","v":160978.97752199264},{"$f":"IF($D160=\"BT\",AP160*Balance!F$49,IF($D160=\"MT\",AP160*Balance!F$50,AP160*Balance!F$51))","v":159860.66429717161},{"$f":"IF($D160=\"BT\",AQ160*Balance!G$49,IF($D160=\"MT\",AQ160*Balance!G$50,AQ160*Balance!G$51))","v":166774.17106426941},{"$f":"IF($D160=\"BT\",AR160*Balance!H$49,IF($D160=\"MT\",AR160*Balance!H$50,AR160*Balance!H$51))","v":174612.45578572061},{"$f":"IF($D160=\"BT\",AS160*Balance!I$49,IF($D160=\"MT\",AS160*Balance!I$50,AS160*Balance!I$51))","v":183260.48604940585},{"$f":"+SUMPRODUCT(BF160:BI160,PremisaCosto!$F$84:$I$84)","v":578563.04042364727}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!C243","v":"BTS"},{"$f":"+PremisaCosto!E243","v":"Et"},{"$f":"+PremisaCosto!B243","v":"BT"},null,1156.4077459294713,1209.0215674760375,1219.0330632359171,1269.0975371641994,1325.9974466977053,1388.8995398115276,null,8.3789648586112122,8.3282787982637316,8.4533928682746122,8.5860490007017791,8.7154050507708494,null,0,0,0,0,0,null,1200.6426026174263,1210.7047844376534,1260.6441442959247,1317.4113976970036,1380.1841347607567,{"$f":"+SUMPRODUCT(Z161:AC161,PremisaCosto!$F$84:$I$84)","v":4369.7807617087337},null,{"$f":"IF($C161=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B161)*F161),IF($C161=\"Ep\",F161,\"\"))","v":281.21808758967489},{"$f":"IF($C161=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B161)*G161),IF($C161=\"Ep\",G161,\"\"))","v":294.01284646965581},{"$f":"IF($C161=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B161)*H161),IF($C161=\"Ep\",H161,\"\"))","v":296.44746669890941},{"$f":"IF($C161=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B161)*I161),IF($C161=\"Ep\",I161,\"\"))","v":308.62226893787107},{"$f":"IF($C161=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B161)*J161),IF($C161=\"Ep\",J161,\"\"))","v":322.45932926487268},{"$f":"IF($C161=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B161)*K161),IF($C161=\"Ep\",K161,\"\"))","v":337.75601539752989},{"$f":"+SUMPRODUCT(AH161:AK161,PremisaCosto!$F$84:$I$84)","v":1069.6821070688168},null,{"$f":"IF($C161=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B161)*F161),IF($C161=\"Efp\",F161,\"\"))","v":875.18965833979632},{"$f":"IF($C161=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B161)*G161),IF($C161=\"Efp\",G161,\"\"))","v":915.00872100638173},{"$f":"IF($C161=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B161)*H161),IF($C161=\"Efp\",H161,\"\"))","v":922.58559653700763},{"$f":"IF($C161=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B161)*I161),IF($C161=\"Efp\",I161,\"\"))","v":960.47526822632835},{"$f":"IF($C161=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B161)*J161),IF($C161=\"Efp\",J161,\"\"))","v":1003.5381174328327},{"$f":"IF($C161=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B161)*K161),IF($C161=\"Efp\",K161,\"\"))","v":1051.1435244139977},{"$f":"+SUMPRODUCT(AP161:AS161,PremisaCosto!$F$84:$I$84)","v":3328.9989482601241},null,{"$f":"IF($D161=\"BT\",AF161*Balance!D$45,IF($D161=\"MT\",AF161*Balance!D$46,AF161*Balance!D$47))","v":314.86461136449429},{"$f":"IF($D161=\"BT\",AG161*Balance!E$45,IF($D161=\"MT\",AG161*Balance!E$46,AG161*Balance!E$47))","v":329.19020761890647},{"$f":"IF($D161=\"BT\",AH161*Balance!F$45,IF($D161=\"MT\",AH161*Balance!F$46,AH161*Balance!F$47))","v":326.57483643938622},{"$f":"IF($D161=\"BT\",AI161*Balance!G$45,IF($D161=\"MT\",AI161*Balance!G$46,AI161*Balance!G$47))","v":339.99760438675901},{"$f":"IF($D161=\"BT\",AJ161*Balance!H$45,IF($D161=\"MT\",AJ161*Balance!H$46,AJ161*Balance!H$47))","v":355.25503252991723},{"$f":"IF($D161=\"BT\",AK161*Balance!I$45,IF($D161=\"MT\",AK161*Balance!I$46,AK161*Balance!I$47))","v":372.12294324745591},{"$f":"+SUMPRODUCT(AX161:BA161,PremisaCosto!$F$84:$I$84)","v":1178.4521761787692},null,{"$f":"IF($D161=\"BT\",AN161*Balance!D$49,IF($D161=\"MT\",AN161*Balance!D$50,AN161*Balance!D$51))","v":979.90230288978785},{"$f":"IF($D161=\"BT\",AO161*Balance!E$49,IF($D161=\"MT\",AO161*Balance!E$50,AO161*Balance!E$51))","v":1024.4855436011978},{"$f":"IF($D161=\"BT\",AP161*Balance!F$49,IF($D161=\"MT\",AP161*Balance!F$50,AP161*Balance!F$51))","v":1016.3461460658021},{"$f":"IF($D161=\"BT\",AQ161*Balance!G$49,IF($D161=\"MT\",AQ161*Balance!G$50,AQ161*Balance!G$51))","v":1058.1196599763878},{"$f":"IF($D161=\"BT\",AR161*Balance!H$49,IF($D161=\"MT\",AR161*Balance!H$50,AR161*Balance!H$51))","v":1105.602890654061},{"$f":"IF($D161=\"BT\",AS161*Balance!I$49,IF($D161=\"MT\",AS161*Balance!I$50,AS161*Balance!I$51))","v":1158.0981662756242},{"$f":"+SUMPRODUCT(BF161:BI161,PremisaCosto!$F$84:$I$84)","v":3667.5064761287917}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!C244","v":"BTS"},{"$f":"+PremisaCosto!E244","v":"Et"},{"$f":"+PremisaCosto!B244","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z162:AC162,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C162=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B162)*F162),IF($C162=\"Ep\",F162,\"\"))","v":0},{"$f":"IF($C162=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B162)*G162),IF($C162=\"Ep\",G162,\"\"))","v":0},{"$f":"IF($C162=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B162)*H162),IF($C162=\"Ep\",H162,\"\"))","v":0},{"$f":"IF($C162=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B162)*I162),IF($C162=\"Ep\",I162,\"\"))","v":0},{"$f":"IF($C162=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B162)*J162),IF($C162=\"Ep\",J162,\"\"))","v":0},{"$f":"IF($C162=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B162)*K162),IF($C162=\"Ep\",K162,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH162:AK162,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C162=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B162)*F162),IF($C162=\"Efp\",F162,\"\"))","v":0},{"$f":"IF($C162=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B162)*G162),IF($C162=\"Efp\",G162,\"\"))","v":0},{"$f":"IF($C162=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B162)*H162),IF($C162=\"Efp\",H162,\"\"))","v":0},{"$f":"IF($C162=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B162)*I162),IF($C162=\"Efp\",I162,\"\"))","v":0},{"$f":"IF($C162=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B162)*J162),IF($C162=\"Efp\",J162,\"\"))","v":0},{"$f":"IF($C162=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B162)*K162),IF($C162=\"Efp\",K162,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP162:AS162,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D162=\"BT\",AF162*Balance!D$45,IF($D162=\"MT\",AF162*Balance!D$46,AF162*Balance!D$47))","v":0},{"$f":"IF($D162=\"BT\",AG162*Balance!E$45,IF($D162=\"MT\",AG162*Balance!E$46,AG162*Balance!E$47))","v":0},{"$f":"IF($D162=\"BT\",AH162*Balance!F$45,IF($D162=\"MT\",AH162*Balance!F$46,AH162*Balance!F$47))","v":0},{"$f":"IF($D162=\"BT\",AI162*Balance!G$45,IF($D162=\"MT\",AI162*Balance!G$46,AI162*Balance!G$47))","v":0},{"$f":"IF($D162=\"BT\",AJ162*Balance!H$45,IF($D162=\"MT\",AJ162*Balance!H$46,AJ162*Balance!H$47))","v":0},{"$f":"IF($D162=\"BT\",AK162*Balance!I$45,IF($D162=\"MT\",AK162*Balance!I$46,AK162*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX162:BA162,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D162=\"BT\",AN162*Balance!D$49,IF($D162=\"MT\",AN162*Balance!D$50,AN162*Balance!D$51))","v":0},{"$f":"IF($D162=\"BT\",AO162*Balance!E$49,IF($D162=\"MT\",AO162*Balance!E$50,AO162*Balance!E$51))","v":0},{"$f":"IF($D162=\"BT\",AP162*Balance!F$49,IF($D162=\"MT\",AP162*Balance!F$50,AP162*Balance!F$51))","v":0},{"$f":"IF($D162=\"BT\",AQ162*Balance!G$49,IF($D162=\"MT\",AQ162*Balance!G$50,AQ162*Balance!G$51))","v":0},{"$f":"IF($D162=\"BT\",AR162*Balance!H$49,IF($D162=\"MT\",AR162*Balance!H$50,AR162*Balance!H$51))","v":0},{"$f":"IF($D162=\"BT\",AS162*Balance!I$49,IF($D162=\"MT\",AS162*Balance!I$50,AS162*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF162:BI162,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!C245","v":"BTS"},{"$f":"+PremisaCosto!E245","v":"Et"},{"$f":"+PremisaCosto!B245","v":"BT"},null,14715.337947158305,15104.213604623057,15285.883545337041,16034.438554040791,16878.103654150636,17804.790172362209,null,146.06531431943756,147.29049323245863,153.86312369886843,160.58154368822773,167.47347360421065,null,0,0,0,0,0,null,14958.148290303619,15138.593052104583,15880.575430341923,16717.522110462407,17637.316698757997,{"$f":"+SUMPRODUCT(Z163:AC163,PremisaCosto!$F$84:$I$84)","v":55224.319632408311},null,{"$f":"IF($C163=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B163)*F163),IF($C163=\"Ep\",F163,\"\"))","v":3578.512172978837},{"$f":"IF($C163=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B163)*G163),IF($C163=\"Ep\",G163,\"\"))","v":3673.0799144068551},{"$f":"IF($C163=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B163)*H163),IF($C163=\"Ep\",H163,\"\"))","v":3717.2588586243664},{"$f":"IF($C163=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B163)*I163),IF($C163=\"Ep\",I163,\"\"))","v":3899.2943117284481},{"$f":"IF($C163=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B163)*J163),IF($C163=\"Ep\",J163,\"\"))","v":4104.458871421316},{"$f":"IF($C163=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B163)*K163),IF($C163=\"Ep\",K163,\"\"))","v":4329.8127843157108},{"$f":"+SUMPRODUCT(AH163:AK163,PremisaCosto!$F$84:$I$84)","v":13558.954112931751},null,{"$f":"IF($C163=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B163)*F163),IF($C163=\"Efp\",F163,\"\"))","v":11136.825774179468},{"$f":"IF($C163=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B163)*G163),IF($C163=\"Efp\",G163,\"\"))","v":11431.133690216202},{"$f":"IF($C163=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B163)*H163),IF($C163=\"Efp\",H163,\"\"))","v":11568.624686712676},{"$f":"IF($C163=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B163)*I163),IF($C163=\"Efp\",I163,\"\"))","v":12135.144242312343},{"$f":"IF($C163=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B163)*J163),IF($C163=\"Efp\",J163,\"\"))","v":12773.64478272932},{"$f":"IF($C163=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B163)*K163),IF($C163=\"Efp\",K163,\"\"))","v":13474.977388046498},{"$f":"+SUMPRODUCT(AP163:AS163,PremisaCosto!$F$84:$I$84)","v":42197.344129785648},null,{"$f":"IF($D163=\"BT\",AF163*Balance!D$45,IF($D163=\"MT\",AF163*Balance!D$46,AF163*Balance!D$47))","v":4006.6656247663877},{"$f":"IF($D163=\"BT\",AG163*Balance!E$45,IF($D163=\"MT\",AG163*Balance!E$46,AG163*Balance!E$47))","v":4112.5479860595815},{"$f":"IF($D163=\"BT\",AH163*Balance!F$45,IF($D163=\"MT\",AH163*Balance!F$46,AH163*Balance!F$47))","v":4095.0365246031565},{"$f":"IF($D163=\"BT\",AI163*Balance!G$45,IF($D163=\"MT\",AI163*Balance!G$46,AI163*Balance!G$47))","v":4295.7066233398618},{"$f":"IF($D163=\"BT\",AJ163*Balance!H$45,IF($D163=\"MT\",AJ163*Balance!H$46,AJ163*Balance!H$47))","v":4521.9025704998558},{"$f":"IF($D163=\"BT\",AK163*Balance!I$45,IF($D163=\"MT\",AK163*Balance!I$46,AK163*Balance!I$47))","v":4770.3744820463317},{"$f":"+SUMPRODUCT(AX163:BA163,PremisaCosto!$F$84:$I$84)","v":14937.694428534871},null,{"$f":"IF($D163=\"BT\",AN163*Balance!D$49,IF($D163=\"MT\",AN163*Balance!D$50,AN163*Balance!D$51))","v":12469.298647452462},{"$f":"IF($D163=\"BT\",AO163*Balance!E$49,IF($D163=\"MT\",AO163*Balance!E$50,AO163*Balance!E$51))","v":12798.819228431632},{"$f":"IF($D163=\"BT\",AP163*Balance!F$49,IF($D163=\"MT\",AP163*Balance!F$50,AP163*Balance!F$51))","v":12744.321133730695},{"$f":"IF($D163=\"BT\",AQ163*Balance!G$49,IF($D163=\"MT\",AQ163*Balance!G$50,AQ163*Balance!G$51))","v":13368.834288832735},{"$f":"IF($D163=\"BT\",AR163*Balance!H$49,IF($D163=\"MT\",AR163*Balance!H$50,AR163*Balance!H$51))","v":14072.787421469253},{"$f":"IF($D163=\"BT\",AS163*Balance!I$49,IF($D163=\"MT\",AS163*Balance!I$50,AS163*Balance!I$51))","v":14846.066442165429},{"$f":"+SUMPRODUCT(BF163:BI163,PremisaCosto!$F$84:$I$84)","v":46488.175050706464}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!C246","v":"BTS"},{"$f":"+PremisaCosto!E246","v":"Et"},{"$f":"+PremisaCosto!B246","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z164:AC164,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C164=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B164)*F164),IF($C164=\"Ep\",F164,\"\"))","v":0},{"$f":"IF($C164=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B164)*G164),IF($C164=\"Ep\",G164,\"\"))","v":0},{"$f":"IF($C164=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B164)*H164),IF($C164=\"Ep\",H164,\"\"))","v":0},{"$f":"IF($C164=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B164)*I164),IF($C164=\"Ep\",I164,\"\"))","v":0},{"$f":"IF($C164=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B164)*J164),IF($C164=\"Ep\",J164,\"\"))","v":0},{"$f":"IF($C164=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B164)*K164),IF($C164=\"Ep\",K164,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH164:AK164,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C164=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B164)*F164),IF($C164=\"Efp\",F164,\"\"))","v":0},{"$f":"IF($C164=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B164)*G164),IF($C164=\"Efp\",G164,\"\"))","v":0},{"$f":"IF($C164=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B164)*H164),IF($C164=\"Efp\",H164,\"\"))","v":0},{"$f":"IF($C164=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B164)*I164),IF($C164=\"Efp\",I164,\"\"))","v":0},{"$f":"IF($C164=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B164)*J164),IF($C164=\"Efp\",J164,\"\"))","v":0},{"$f":"IF($C164=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B164)*K164),IF($C164=\"Efp\",K164,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP164:AS164,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D164=\"BT\",AF164*Balance!D$45,IF($D164=\"MT\",AF164*Balance!D$46,AF164*Balance!D$47))","v":0},{"$f":"IF($D164=\"BT\",AG164*Balance!E$45,IF($D164=\"MT\",AG164*Balance!E$46,AG164*Balance!E$47))","v":0},{"$f":"IF($D164=\"BT\",AH164*Balance!F$45,IF($D164=\"MT\",AH164*Balance!F$46,AH164*Balance!F$47))","v":0},{"$f":"IF($D164=\"BT\",AI164*Balance!G$45,IF($D164=\"MT\",AI164*Balance!G$46,AI164*Balance!G$47))","v":0},{"$f":"IF($D164=\"BT\",AJ164*Balance!H$45,IF($D164=\"MT\",AJ164*Balance!H$46,AJ164*Balance!H$47))","v":0},{"$f":"IF($D164=\"BT\",AK164*Balance!I$45,IF($D164=\"MT\",AK164*Balance!I$46,AK164*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX164:BA164,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D164=\"BT\",AN164*Balance!D$49,IF($D164=\"MT\",AN164*Balance!D$50,AN164*Balance!D$51))","v":0},{"$f":"IF($D164=\"BT\",AO164*Balance!E$49,IF($D164=\"MT\",AO164*Balance!E$50,AO164*Balance!E$51))","v":0},{"$f":"IF($D164=\"BT\",AP164*Balance!F$49,IF($D164=\"MT\",AP164*Balance!F$50,AP164*Balance!F$51))","v":0},{"$f":"IF($D164=\"BT\",AQ164*Balance!G$49,IF($D164=\"MT\",AQ164*Balance!G$50,AQ164*Balance!G$51))","v":0},{"$f":"IF($D164=\"BT\",AR164*Balance!H$49,IF($D164=\"MT\",AR164*Balance!H$50,AR164*Balance!H$51))","v":0},{"$f":"IF($D164=\"BT\",AS164*Balance!I$49,IF($D164=\"MT\",AS164*Balance!I$50,AS164*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF164:BI164,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!C247","v":"BTS"},{"$f":"+PremisaCosto!E247","v":"Et"},{"$f":"+PremisaCosto!B247","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z165:AC165,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C165=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B165)*F165),IF($C165=\"Ep\",F165,\"\"))","v":0},{"$f":"IF($C165=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B165)*G165),IF($C165=\"Ep\",G165,\"\"))","v":0},{"$f":"IF($C165=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B165)*H165),IF($C165=\"Ep\",H165,\"\"))","v":0},{"$f":"IF($C165=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B165)*I165),IF($C165=\"Ep\",I165,\"\"))","v":0},{"$f":"IF($C165=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B165)*J165),IF($C165=\"Ep\",J165,\"\"))","v":0},{"$f":"IF($C165=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B165)*K165),IF($C165=\"Ep\",K165,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH165:AK165,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C165=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B165)*F165),IF($C165=\"Efp\",F165,\"\"))","v":0},{"$f":"IF($C165=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B165)*G165),IF($C165=\"Efp\",G165,\"\"))","v":0},{"$f":"IF($C165=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B165)*H165),IF($C165=\"Efp\",H165,\"\"))","v":0},{"$f":"IF($C165=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B165)*I165),IF($C165=\"Efp\",I165,\"\"))","v":0},{"$f":"IF($C165=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B165)*J165),IF($C165=\"Efp\",J165,\"\"))","v":0},{"$f":"IF($C165=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B165)*K165),IF($C165=\"Efp\",K165,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP165:AS165,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D165=\"BT\",AF165*Balance!D$45,IF($D165=\"MT\",AF165*Balance!D$46,AF165*Balance!D$47))","v":0},{"$f":"IF($D165=\"BT\",AG165*Balance!E$45,IF($D165=\"MT\",AG165*Balance!E$46,AG165*Balance!E$47))","v":0},{"$f":"IF($D165=\"BT\",AH165*Balance!F$45,IF($D165=\"MT\",AH165*Balance!F$46,AH165*Balance!F$47))","v":0},{"$f":"IF($D165=\"BT\",AI165*Balance!G$45,IF($D165=\"MT\",AI165*Balance!G$46,AI165*Balance!G$47))","v":0},{"$f":"IF($D165=\"BT\",AJ165*Balance!H$45,IF($D165=\"MT\",AJ165*Balance!H$46,AJ165*Balance!H$47))","v":0},{"$f":"IF($D165=\"BT\",AK165*Balance!I$45,IF($D165=\"MT\",AK165*Balance!I$46,AK165*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX165:BA165,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D165=\"BT\",AN165*Balance!D$49,IF($D165=\"MT\",AN165*Balance!D$50,AN165*Balance!D$51))","v":0},{"$f":"IF($D165=\"BT\",AO165*Balance!E$49,IF($D165=\"MT\",AO165*Balance!E$50,AO165*Balance!E$51))","v":0},{"$f":"IF($D165=\"BT\",AP165*Balance!F$49,IF($D165=\"MT\",AP165*Balance!F$50,AP165*Balance!F$51))","v":0},{"$f":"IF($D165=\"BT\",AQ165*Balance!G$49,IF($D165=\"MT\",AQ165*Balance!G$50,AQ165*Balance!G$51))","v":0},{"$f":"IF($D165=\"BT\",AR165*Balance!H$49,IF($D165=\"MT\",AR165*Balance!H$50,AR165*Balance!H$51))","v":0},{"$f":"IF($D165=\"BT\",AS165*Balance!I$49,IF($D165=\"MT\",AS165*Balance!I$50,AS165*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF165:BI165,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!C248","v":"BTS"},{"$f":"+PremisaCosto!E248","v":"Et"},{"$f":"+PremisaCosto!B248","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z166:AC166,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C166=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B166)*F166),IF($C166=\"Ep\",F166,\"\"))","v":0},{"$f":"IF($C166=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B166)*G166),IF($C166=\"Ep\",G166,\"\"))","v":0},{"$f":"IF($C166=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B166)*H166),IF($C166=\"Ep\",H166,\"\"))","v":0},{"$f":"IF($C166=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B166)*I166),IF($C166=\"Ep\",I166,\"\"))","v":0},{"$f":"IF($C166=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B166)*J166),IF($C166=\"Ep\",J166,\"\"))","v":0},{"$f":"IF($C166=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B166)*K166),IF($C166=\"Ep\",K166,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH166:AK166,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C166=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B166)*F166),IF($C166=\"Efp\",F166,\"\"))","v":0},{"$f":"IF($C166=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B166)*G166),IF($C166=\"Efp\",G166,\"\"))","v":0},{"$f":"IF($C166=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B166)*H166),IF($C166=\"Efp\",H166,\"\"))","v":0},{"$f":"IF($C166=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B166)*I166),IF($C166=\"Efp\",I166,\"\"))","v":0},{"$f":"IF($C166=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B166)*J166),IF($C166=\"Efp\",J166,\"\"))","v":0},{"$f":"IF($C166=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B166)*K166),IF($C166=\"Efp\",K166,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP166:AS166,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D166=\"BT\",AF166*Balance!D$45,IF($D166=\"MT\",AF166*Balance!D$46,AF166*Balance!D$47))","v":0},{"$f":"IF($D166=\"BT\",AG166*Balance!E$45,IF($D166=\"MT\",AG166*Balance!E$46,AG166*Balance!E$47))","v":0},{"$f":"IF($D166=\"BT\",AH166*Balance!F$45,IF($D166=\"MT\",AH166*Balance!F$46,AH166*Balance!F$47))","v":0},{"$f":"IF($D166=\"BT\",AI166*Balance!G$45,IF($D166=\"MT\",AI166*Balance!G$46,AI166*Balance!G$47))","v":0},{"$f":"IF($D166=\"BT\",AJ166*Balance!H$45,IF($D166=\"MT\",AJ166*Balance!H$46,AJ166*Balance!H$47))","v":0},{"$f":"IF($D166=\"BT\",AK166*Balance!I$45,IF($D166=\"MT\",AK166*Balance!I$46,AK166*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX166:BA166,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D166=\"BT\",AN166*Balance!D$49,IF($D166=\"MT\",AN166*Balance!D$50,AN166*Balance!D$51))","v":0},{"$f":"IF($D166=\"BT\",AO166*Balance!E$49,IF($D166=\"MT\",AO166*Balance!E$50,AO166*Balance!E$51))","v":0},{"$f":"IF($D166=\"BT\",AP166*Balance!F$49,IF($D166=\"MT\",AP166*Balance!F$50,AP166*Balance!F$51))","v":0},{"$f":"IF($D166=\"BT\",AQ166*Balance!G$49,IF($D166=\"MT\",AQ166*Balance!G$50,AQ166*Balance!G$51))","v":0},{"$f":"IF($D166=\"BT\",AR166*Balance!H$49,IF($D166=\"MT\",AR166*Balance!H$50,AR166*Balance!H$51))","v":0},{"$f":"IF($D166=\"BT\",AS166*Balance!I$49,IF($D166=\"MT\",AS166*Balance!I$50,AS166*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF166:BI166,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!C249","v":"BTS"},{"$f":"+PremisaCosto!E249","v":"Et"},{"$f":"+PremisaCosto!B249","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z167:AC167,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C167=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B167)*F167),IF($C167=\"Ep\",F167,\"\"))","v":0},{"$f":"IF($C167=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B167)*G167),IF($C167=\"Ep\",G167,\"\"))","v":0},{"$f":"IF($C167=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B167)*H167),IF($C167=\"Ep\",H167,\"\"))","v":0},{"$f":"IF($C167=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B167)*I167),IF($C167=\"Ep\",I167,\"\"))","v":0},{"$f":"IF($C167=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B167)*J167),IF($C167=\"Ep\",J167,\"\"))","v":0},{"$f":"IF($C167=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B167)*K167),IF($C167=\"Ep\",K167,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH167:AK167,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C167=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B167)*F167),IF($C167=\"Efp\",F167,\"\"))","v":0},{"$f":"IF($C167=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B167)*G167),IF($C167=\"Efp\",G167,\"\"))","v":0},{"$f":"IF($C167=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B167)*H167),IF($C167=\"Efp\",H167,\"\"))","v":0},{"$f":"IF($C167=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B167)*I167),IF($C167=\"Efp\",I167,\"\"))","v":0},{"$f":"IF($C167=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B167)*J167),IF($C167=\"Efp\",J167,\"\"))","v":0},{"$f":"IF($C167=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B167)*K167),IF($C167=\"Efp\",K167,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP167:AS167,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D167=\"BT\",AF167*Balance!D$45,IF($D167=\"MT\",AF167*Balance!D$46,AF167*Balance!D$47))","v":0},{"$f":"IF($D167=\"BT\",AG167*Balance!E$45,IF($D167=\"MT\",AG167*Balance!E$46,AG167*Balance!E$47))","v":0},{"$f":"IF($D167=\"BT\",AH167*Balance!F$45,IF($D167=\"MT\",AH167*Balance!F$46,AH167*Balance!F$47))","v":0},{"$f":"IF($D167=\"BT\",AI167*Balance!G$45,IF($D167=\"MT\",AI167*Balance!G$46,AI167*Balance!G$47))","v":0},{"$f":"IF($D167=\"BT\",AJ167*Balance!H$45,IF($D167=\"MT\",AJ167*Balance!H$46,AJ167*Balance!H$47))","v":0},{"$f":"IF($D167=\"BT\",AK167*Balance!I$45,IF($D167=\"MT\",AK167*Balance!I$46,AK167*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX167:BA167,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D167=\"BT\",AN167*Balance!D$49,IF($D167=\"MT\",AN167*Balance!D$50,AN167*Balance!D$51))","v":0},{"$f":"IF($D167=\"BT\",AO167*Balance!E$49,IF($D167=\"MT\",AO167*Balance!E$50,AO167*Balance!E$51))","v":0},{"$f":"IF($D167=\"BT\",AP167*Balance!F$49,IF($D167=\"MT\",AP167*Balance!F$50,AP167*Balance!F$51))","v":0},{"$f":"IF($D167=\"BT\",AQ167*Balance!G$49,IF($D167=\"MT\",AQ167*Balance!G$50,AQ167*Balance!G$51))","v":0},{"$f":"IF($D167=\"BT\",AR167*Balance!H$49,IF($D167=\"MT\",AR167*Balance!H$50,AR167*Balance!H$51))","v":0},{"$f":"IF($D167=\"BT\",AS167*Balance!I$49,IF($D167=\"MT\",AS167*Balance!I$50,AS167*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF167:BI167,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!C250","v":"BTS"},{"$f":"+PremisaCosto!E250","v":"Et"},{"$f":"+PremisaCosto!B250","v":"BT"},null,2.9160455671758312,2.9931065997667723,3.0291069843458036,3.1774434019500872,3.3446271855771128,3.5282627991998559,null,0.12505591979403902,0.12610487434285841,0.13173212645451066,0.13748419836320866,0.14338482329127625,null,0,0,0,0,0,null,2.8680506799727334,2.9030021100029453,3.0457112754955764,3.2071429872139041,3.3848779759085796,{"$f":"+SUMPRODUCT(Z168:AC168,PremisaCosto!$F$84:$I$84)","v":10.593412282540942},null,{"$f":"IF($C168=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B168)*F168),IF($C168=\"Ep\",F168,\"\"))","v":0.70913115258184223},{"$f":"IF($C168=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B168)*G168),IF($C168=\"Ep\",G168,\"\"))","v":0.72787104453534335},{"$f":"IF($C168=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B168)*H168),IF($C168=\"Ep\",H168,\"\"))","v":0.73662570684147555},{"$f":"IF($C168=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B168)*I168),IF($C168=\"Ep\",I168,\"\"))","v":0.77269852270198447},{"$f":"IF($C168=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B168)*J168),IF($C168=\"Ep\",J168,\"\"))","v":0.81335468751330664},{"$f":"IF($C168=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B168)*K168),IF($C168=\"Ep\",K168,\"\"))","v":0.8580116489165156},{"$f":"+SUMPRODUCT(AH168:AK168,PremisaCosto!$F$84:$I$84)","v":2.6868922873898704},null,{"$f":"IF($C168=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B168)*F168),IF($C168=\"Efp\",F168,\"\"))","v":2.2069144145939887},{"$f":"IF($C168=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B168)*G168),IF($C168=\"Efp\",G168,\"\"))","v":2.2652355552314289},{"$f":"IF($C168=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B168)*H168),IF($C168=\"Efp\",H168,\"\"))","v":2.292481277504328},{"$f":"IF($C168=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B168)*I168),IF($C168=\"Efp\",I168,\"\"))","v":2.4047448792481028},{"$f":"IF($C168=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B168)*J168),IF($C168=\"Efp\",J168,\"\"))","v":2.5312724980638062},{"$f":"IF($C168=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B168)*K168),IF($C168=\"Efp\",K168,\"\"))","v":2.6702511502833404},{"$f":"+SUMPRODUCT(AP168:AS168,PremisaCosto!$F$84:$I$84)","v":8.3619811341143375},null,{"$f":"IF($D168=\"BT\",AF168*Balance!D$45,IF($D168=\"MT\",AF168*Balance!D$46,AF168*Balance!D$47))","v":0.79397561756385238},{"$f":"IF($D168=\"BT\",AG168*Balance!E$45,IF($D168=\"MT\",AG168*Balance!E$46,AG168*Balance!E$47))","v":0.81495765626387084},{"$f":"IF($D168=\"BT\",AH168*Balance!F$45,IF($D168=\"MT\",AH168*Balance!F$46,AH168*Balance!F$47))","v":0.81148752056341023},{"$f":"IF($D168=\"BT\",AI168*Balance!G$45,IF($D168=\"MT\",AI168*Balance!G$46,AI168*Balance!G$47))","v":0.85125304643764999},{"$f":"IF($D168=\"BT\",AJ168*Balance!H$45,IF($D168=\"MT\",AJ168*Balance!H$46,AJ168*Balance!H$47))","v":0.89607686845231305},{"$f":"IF($D168=\"BT\",AK168*Balance!I$45,IF($D168=\"MT\",AK168*Balance!I$46,AK168*Balance!I$47))","v":0.94531497761668482},{"$f":"+SUMPRODUCT(AX168:BA168,PremisaCosto!$F$84:$I$84)","v":2.9601085465093204},null,{"$f":"IF($D168=\"BT\",AN168*Balance!D$49,IF($D168=\"MT\",AN168*Balance!D$50,AN168*Balance!D$51))","v":2.4709621469289504},{"$f":"IF($D168=\"BT\",AO168*Balance!E$49,IF($D168=\"MT\",AO168*Balance!E$50,AO168*Balance!E$51))","v":2.5362611589467527},{"$f":"IF($D168=\"BT\",AP168*Balance!F$49,IF($D168=\"MT\",AP168*Balance!F$50,AP168*Balance!F$51))","v":2.5254616157733056},{"$f":"IF($D168=\"BT\",AQ168*Balance!G$49,IF($D168=\"MT\",AQ168*Balance!G$50,AQ168*Balance!G$51))","v":2.6492174427966315},{"$f":"IF($D168=\"BT\",AR168*Balance!H$49,IF($D168=\"MT\",AR168*Balance!H$50,AR168*Balance!H$51))","v":2.7887153883616991},{"$f":"IF($D168=\"BT\",AS168*Balance!I$49,IF($D168=\"MT\",AS168*Balance!I$50,AS168*Balance!I$51))","v":2.9419512072459399},{"$f":"+SUMPRODUCT(BF168:BI168,PremisaCosto!$F$84:$I$84)","v":9.2122679934024312}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!C251","v":"BTS"},{"$f":"+PremisaCosto!E251","v":"Et"},{"$f":"+PremisaCosto!B251","v":"BT"},null,33.121334785213989,34.628277300868504,34.91502226944116,36.348947463786395,37.978650273665863,39.780265051884996,null,0.25011183958807803,0.25220974868571683,0.26346425290902131,0.27496839672641732,0.2867696465825525,null,0,0,0,0,0,null,34.378165461280425,34.662812520755445,36.085483210877371,37.703681876939449,39.49349540530244,{"$f":"+SUMPRODUCT(Z169:AC169,PremisaCosto!$F$84:$I$84)","v":125.07421433133118},null,{"$f":"IF($C169=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B169)*F169),IF($C169=\"Ep\",F169,\"\"))","v":8.0545278769546833},{"$f":"IF($C169=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B169)*G169),IF($C169=\"Ep\",G169,\"\"))","v":8.4209898743354774},{"$f":"IF($C169=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B169)*H169),IF($C169=\"Ep\",H169,\"\"))","v":8.4907212229638542},{"$f":"IF($C169=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B169)*I169),IF($C169=\"Ep\",I169,\"\"))","v":8.8394266880732282},{"$f":"IF($C169=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B169)*J169),IF($C169=\"Ep\",J169,\"\"))","v":9.2357418365552721},{"$f":"IF($C169=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B169)*K169),IF($C169=\"Ep\",K169,\"\"))","v":9.6738629614677141},{"$f":"+SUMPRODUCT(AH169:AK169,PremisaCosto!$F$84:$I$84)","v":30.63737622537527},null,{"$f":"IF($C169=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B169)*F169),IF($C169=\"Efp\",F169,\"\"))","v":25.066806908259306},{"$f":"IF($C169=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B169)*G169),IF($C169=\"Efp\",G169,\"\"))","v":26.207287426533028},{"$f":"IF($C169=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B169)*H169),IF($C169=\"Efp\",H169,\"\"))","v":26.424301046477307},{"$f":"IF($C169=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B169)*I169),IF($C169=\"Efp\",I169,\"\"))","v":27.509520775713167},{"$f":"IF($C169=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B169)*J169),IF($C169=\"Efp\",J169,\"\"))","v":28.742908437110589},{"$f":"IF($C169=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B169)*K169),IF($C169=\"Efp\",K169,\"\"))","v":30.106402090417284},{"$f":"+SUMPRODUCT(AP169:AS169,PremisaCosto!$F$84:$I$84)","v":95.347760383882431},null,{"$f":"IF($D169=\"BT\",AF169*Balance!D$45,IF($D169=\"MT\",AF169*Balance!D$46,AF169*Balance!D$47))","v":9.0182171831074491},{"$f":"IF($D169=\"BT\",AG169*Balance!E$45,IF($D169=\"MT\",AG169*Balance!E$46,AG169*Balance!E$47))","v":9.4285247681356186},{"$f":"IF($D169=\"BT\",AH169*Balance!F$45,IF($D169=\"MT\",AH169*Balance!F$46,AH169*Balance!F$47))","v":9.3536164282966592},{"$f":"IF($D169=\"BT\",AI169*Balance!G$45,IF($D169=\"MT\",AI169*Balance!G$46,AI169*Balance!G$47))","v":9.7380655920921146},{"$f":"IF($D169=\"BT\",AJ169*Balance!H$45,IF($D169=\"MT\",AJ169*Balance!H$46,AJ169*Balance!H$47))","v":10.175062306503357},{"$f":"IF($D169=\"BT\",AK169*Balance!I$45,IF($D169=\"MT\",AK169*Balance!I$46,AK169*Balance!I$47))","v":10.658185772226643},{"$f":"+SUMPRODUCT(AX169:BA169,PremisaCosto!$F$84:$I$84)","v":33.752721903647235},null,{"$f":"IF($D169=\"BT\",AN169*Balance!D$49,IF($D169=\"MT\",AN169*Balance!D$50,AN169*Balance!D$51))","v":28.065941572129766},{"$f":"IF($D169=\"BT\",AO169*Balance!E$49,IF($D169=\"MT\",AO169*Balance!E$50,AO169*Balance!E$51))","v":29.34287563505886},{"$f":"IF($D169=\"BT\",AP169*Balance!F$49,IF($D169=\"MT\",AP169*Balance!F$50,AP169*Balance!F$51))","v":29.109750501066351},{"$f":"IF($D169=\"BT\",AQ169*Balance!G$49,IF($D169=\"MT\",AQ169*Balance!G$50,AQ169*Balance!G$51))","v":30.306209573791794},{"$f":"IF($D169=\"BT\",AR169*Balance!H$49,IF($D169=\"MT\",AR169*Balance!H$50,AR169*Balance!H$51))","v":31.666203905803709},{"$f":"IF($D169=\"BT\",AS169*Balance!I$49,IF($D169=\"MT\",AS169*Balance!I$50,AS169*Balance!I$51))","v":33.169751079907407},{"$f":"+SUMPRODUCT(BF169:BI169,PremisaCosto!$F$84:$I$84)","v":105.043147843296}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!C252","v":0},{"$f":"+PremisaCosto!E252","v":0},{"$f":"+PremisaCosto!B252","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z170:AC170,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C170=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B170)*F170),IF($C170=\"Ep\",F170,\"\"))","v":""},{"$f":"IF($C170=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B170)*G170),IF($C170=\"Ep\",G170,\"\"))","v":""},{"$f":"IF($C170=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B170)*H170),IF($C170=\"Ep\",H170,\"\"))","v":""},{"$f":"IF($C170=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B170)*I170),IF($C170=\"Ep\",I170,\"\"))","v":""},{"$f":"IF($C170=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B170)*J170),IF($C170=\"Ep\",J170,\"\"))","v":""},{"$f":"IF($C170=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B170)*K170),IF($C170=\"Ep\",K170,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH170:AK170,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C170=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B170)*F170),IF($C170=\"Efp\",F170,\"\"))","v":""},{"$f":"IF($C170=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B170)*G170),IF($C170=\"Efp\",G170,\"\"))","v":""},{"$f":"IF($C170=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B170)*H170),IF($C170=\"Efp\",H170,\"\"))","v":""},{"$f":"IF($C170=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B170)*I170),IF($C170=\"Efp\",I170,\"\"))","v":""},{"$f":"IF($C170=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B170)*J170),IF($C170=\"Efp\",J170,\"\"))","v":""},{"$f":"IF($C170=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B170)*K170),IF($C170=\"Efp\",K170,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP170:AS170,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX170:BA170,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF170:BI170,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!C253","v":"BTS"},{"$f":"+PremisaCosto!E253","v":"Et"},{"$f":"+PremisaCosto!B253","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z171:AC171,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C171=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B171)*F171),IF($C171=\"Ep\",F171,\"\"))","v":0},{"$f":"IF($C171=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B171)*G171),IF($C171=\"Ep\",G171,\"\"))","v":0},{"$f":"IF($C171=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B171)*H171),IF($C171=\"Ep\",H171,\"\"))","v":0},{"$f":"IF($C171=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B171)*I171),IF($C171=\"Ep\",I171,\"\"))","v":0},{"$f":"IF($C171=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B171)*J171),IF($C171=\"Ep\",J171,\"\"))","v":0},{"$f":"IF($C171=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B171)*K171),IF($C171=\"Ep\",K171,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH171:AK171,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C171=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B171)*F171),IF($C171=\"Efp\",F171,\"\"))","v":0},{"$f":"IF($C171=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B171)*G171),IF($C171=\"Efp\",G171,\"\"))","v":0},{"$f":"IF($C171=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B171)*H171),IF($C171=\"Efp\",H171,\"\"))","v":0},{"$f":"IF($C171=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B171)*I171),IF($C171=\"Efp\",I171,\"\"))","v":0},{"$f":"IF($C171=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B171)*J171),IF($C171=\"Efp\",J171,\"\"))","v":0},{"$f":"IF($C171=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B171)*K171),IF($C171=\"Efp\",K171,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP171:AS171,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D171=\"BT\",AF171*Balance!D$45,IF($D171=\"MT\",AF171*Balance!D$46,AF171*Balance!D$47))","v":0},{"$f":"IF($D171=\"BT\",AG171*Balance!E$45,IF($D171=\"MT\",AG171*Balance!E$46,AG171*Balance!E$47))","v":0},{"$f":"IF($D171=\"BT\",AH171*Balance!F$45,IF($D171=\"MT\",AH171*Balance!F$46,AH171*Balance!F$47))","v":0},{"$f":"IF($D171=\"BT\",AI171*Balance!G$45,IF($D171=\"MT\",AI171*Balance!G$46,AI171*Balance!G$47))","v":0},{"$f":"IF($D171=\"BT\",AJ171*Balance!H$45,IF($D171=\"MT\",AJ171*Balance!H$46,AJ171*Balance!H$47))","v":0},{"$f":"IF($D171=\"BT\",AK171*Balance!I$45,IF($D171=\"MT\",AK171*Balance!I$46,AK171*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX171:BA171,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D171=\"BT\",AN171*Balance!D$49,IF($D171=\"MT\",AN171*Balance!D$50,AN171*Balance!D$51))","v":0},{"$f":"IF($D171=\"BT\",AO171*Balance!E$49,IF($D171=\"MT\",AO171*Balance!E$50,AO171*Balance!E$51))","v":0},{"$f":"IF($D171=\"BT\",AP171*Balance!F$49,IF($D171=\"MT\",AP171*Balance!F$50,AP171*Balance!F$51))","v":0},{"$f":"IF($D171=\"BT\",AQ171*Balance!G$49,IF($D171=\"MT\",AQ171*Balance!G$50,AQ171*Balance!G$51))","v":0},{"$f":"IF($D171=\"BT\",AR171*Balance!H$49,IF($D171=\"MT\",AR171*Balance!H$50,AR171*Balance!H$51))","v":0},{"$f":"IF($D171=\"BT\",AS171*Balance!I$49,IF($D171=\"MT\",AS171*Balance!I$50,AS171*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF171:BI171,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!C254","v":"BTS"},{"$f":"+PremisaCosto!E254","v":"Et"},{"$f":"+PremisaCosto!B254","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z172:AC172,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C172=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B172)*F172),IF($C172=\"Ep\",F172,\"\"))","v":0},{"$f":"IF($C172=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B172)*G172),IF($C172=\"Ep\",G172,\"\"))","v":0},{"$f":"IF($C172=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B172)*H172),IF($C172=\"Ep\",H172,\"\"))","v":0},{"$f":"IF($C172=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B172)*I172),IF($C172=\"Ep\",I172,\"\"))","v":0},{"$f":"IF($C172=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B172)*J172),IF($C172=\"Ep\",J172,\"\"))","v":0},{"$f":"IF($C172=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B172)*K172),IF($C172=\"Ep\",K172,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH172:AK172,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C172=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B172)*F172),IF($C172=\"Efp\",F172,\"\"))","v":0},{"$f":"IF($C172=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B172)*G172),IF($C172=\"Efp\",G172,\"\"))","v":0},{"$f":"IF($C172=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B172)*H172),IF($C172=\"Efp\",H172,\"\"))","v":0},{"$f":"IF($C172=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B172)*I172),IF($C172=\"Efp\",I172,\"\"))","v":0},{"$f":"IF($C172=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B172)*J172),IF($C172=\"Efp\",J172,\"\"))","v":0},{"$f":"IF($C172=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B172)*K172),IF($C172=\"Efp\",K172,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP172:AS172,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D172=\"BT\",AF172*Balance!D$45,IF($D172=\"MT\",AF172*Balance!D$46,AF172*Balance!D$47))","v":0},{"$f":"IF($D172=\"BT\",AG172*Balance!E$45,IF($D172=\"MT\",AG172*Balance!E$46,AG172*Balance!E$47))","v":0},{"$f":"IF($D172=\"BT\",AH172*Balance!F$45,IF($D172=\"MT\",AH172*Balance!F$46,AH172*Balance!F$47))","v":0},{"$f":"IF($D172=\"BT\",AI172*Balance!G$45,IF($D172=\"MT\",AI172*Balance!G$46,AI172*Balance!G$47))","v":0},{"$f":"IF($D172=\"BT\",AJ172*Balance!H$45,IF($D172=\"MT\",AJ172*Balance!H$46,AJ172*Balance!H$47))","v":0},{"$f":"IF($D172=\"BT\",AK172*Balance!I$45,IF($D172=\"MT\",AK172*Balance!I$46,AK172*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX172:BA172,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D172=\"BT\",AN172*Balance!D$49,IF($D172=\"MT\",AN172*Balance!D$50,AN172*Balance!D$51))","v":0},{"$f":"IF($D172=\"BT\",AO172*Balance!E$49,IF($D172=\"MT\",AO172*Balance!E$50,AO172*Balance!E$51))","v":0},{"$f":"IF($D172=\"BT\",AP172*Balance!F$49,IF($D172=\"MT\",AP172*Balance!F$50,AP172*Balance!F$51))","v":0},{"$f":"IF($D172=\"BT\",AQ172*Balance!G$49,IF($D172=\"MT\",AQ172*Balance!G$50,AQ172*Balance!G$51))","v":0},{"$f":"IF($D172=\"BT\",AR172*Balance!H$49,IF($D172=\"MT\",AR172*Balance!H$50,AR172*Balance!H$51))","v":0},{"$f":"IF($D172=\"BT\",AS172*Balance!I$49,IF($D172=\"MT\",AS172*Balance!I$50,AS172*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF172:BI172,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!C255","v":"BTS"},{"$f":"+PremisaCosto!E255","v":"Et"},{"$f":"+PremisaCosto!B255","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z173:AC173,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C173=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B173)*F173),IF($C173=\"Ep\",F173,\"\"))","v":0},{"$f":"IF($C173=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B173)*G173),IF($C173=\"Ep\",G173,\"\"))","v":0},{"$f":"IF($C173=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B173)*H173),IF($C173=\"Ep\",H173,\"\"))","v":0},{"$f":"IF($C173=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B173)*I173),IF($C173=\"Ep\",I173,\"\"))","v":0},{"$f":"IF($C173=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B173)*J173),IF($C173=\"Ep\",J173,\"\"))","v":0},{"$f":"IF($C173=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B173)*K173),IF($C173=\"Ep\",K173,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH173:AK173,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C173=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B173)*F173),IF($C173=\"Efp\",F173,\"\"))","v":0},{"$f":"IF($C173=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B173)*G173),IF($C173=\"Efp\",G173,\"\"))","v":0},{"$f":"IF($C173=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B173)*H173),IF($C173=\"Efp\",H173,\"\"))","v":0},{"$f":"IF($C173=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B173)*I173),IF($C173=\"Efp\",I173,\"\"))","v":0},{"$f":"IF($C173=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B173)*J173),IF($C173=\"Efp\",J173,\"\"))","v":0},{"$f":"IF($C173=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B173)*K173),IF($C173=\"Efp\",K173,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP173:AS173,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D173=\"BT\",AF173*Balance!D$45,IF($D173=\"MT\",AF173*Balance!D$46,AF173*Balance!D$47))","v":0},{"$f":"IF($D173=\"BT\",AG173*Balance!E$45,IF($D173=\"MT\",AG173*Balance!E$46,AG173*Balance!E$47))","v":0},{"$f":"IF($D173=\"BT\",AH173*Balance!F$45,IF($D173=\"MT\",AH173*Balance!F$46,AH173*Balance!F$47))","v":0},{"$f":"IF($D173=\"BT\",AI173*Balance!G$45,IF($D173=\"MT\",AI173*Balance!G$46,AI173*Balance!G$47))","v":0},{"$f":"IF($D173=\"BT\",AJ173*Balance!H$45,IF($D173=\"MT\",AJ173*Balance!H$46,AJ173*Balance!H$47))","v":0},{"$f":"IF($D173=\"BT\",AK173*Balance!I$45,IF($D173=\"MT\",AK173*Balance!I$46,AK173*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX173:BA173,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D173=\"BT\",AN173*Balance!D$49,IF($D173=\"MT\",AN173*Balance!D$50,AN173*Balance!D$51))","v":0},{"$f":"IF($D173=\"BT\",AO173*Balance!E$49,IF($D173=\"MT\",AO173*Balance!E$50,AO173*Balance!E$51))","v":0},{"$f":"IF($D173=\"BT\",AP173*Balance!F$49,IF($D173=\"MT\",AP173*Balance!F$50,AP173*Balance!F$51))","v":0},{"$f":"IF($D173=\"BT\",AQ173*Balance!G$49,IF($D173=\"MT\",AQ173*Balance!G$50,AQ173*Balance!G$51))","v":0},{"$f":"IF($D173=\"BT\",AR173*Balance!H$49,IF($D173=\"MT\",AR173*Balance!H$50,AR173*Balance!H$51))","v":0},{"$f":"IF($D173=\"BT\",AS173*Balance!I$49,IF($D173=\"MT\",AS173*Balance!I$50,AS173*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF173:BI173,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!C256","v":"BTS"},{"$f":"+PremisaCosto!E256","v":"Et"},{"$f":"+PremisaCosto!B256","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z174:AC174,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C174=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B174)*F174),IF($C174=\"Ep\",F174,\"\"))","v":0},{"$f":"IF($C174=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B174)*G174),IF($C174=\"Ep\",G174,\"\"))","v":0},{"$f":"IF($C174=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B174)*H174),IF($C174=\"Ep\",H174,\"\"))","v":0},{"$f":"IF($C174=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B174)*I174),IF($C174=\"Ep\",I174,\"\"))","v":0},{"$f":"IF($C174=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B174)*J174),IF($C174=\"Ep\",J174,\"\"))","v":0},{"$f":"IF($C174=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B174)*K174),IF($C174=\"Ep\",K174,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH174:AK174,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C174=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B174)*F174),IF($C174=\"Efp\",F174,\"\"))","v":0},{"$f":"IF($C174=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B174)*G174),IF($C174=\"Efp\",G174,\"\"))","v":0},{"$f":"IF($C174=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B174)*H174),IF($C174=\"Efp\",H174,\"\"))","v":0},{"$f":"IF($C174=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B174)*I174),IF($C174=\"Efp\",I174,\"\"))","v":0},{"$f":"IF($C174=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B174)*J174),IF($C174=\"Efp\",J174,\"\"))","v":0},{"$f":"IF($C174=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B174)*K174),IF($C174=\"Efp\",K174,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP174:AS174,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D174=\"BT\",AF174*Balance!D$45,IF($D174=\"MT\",AF174*Balance!D$46,AF174*Balance!D$47))","v":0},{"$f":"IF($D174=\"BT\",AG174*Balance!E$45,IF($D174=\"MT\",AG174*Balance!E$46,AG174*Balance!E$47))","v":0},{"$f":"IF($D174=\"BT\",AH174*Balance!F$45,IF($D174=\"MT\",AH174*Balance!F$46,AH174*Balance!F$47))","v":0},{"$f":"IF($D174=\"BT\",AI174*Balance!G$45,IF($D174=\"MT\",AI174*Balance!G$46,AI174*Balance!G$47))","v":0},{"$f":"IF($D174=\"BT\",AJ174*Balance!H$45,IF($D174=\"MT\",AJ174*Balance!H$46,AJ174*Balance!H$47))","v":0},{"$f":"IF($D174=\"BT\",AK174*Balance!I$45,IF($D174=\"MT\",AK174*Balance!I$46,AK174*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX174:BA174,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D174=\"BT\",AN174*Balance!D$49,IF($D174=\"MT\",AN174*Balance!D$50,AN174*Balance!D$51))","v":0},{"$f":"IF($D174=\"BT\",AO174*Balance!E$49,IF($D174=\"MT\",AO174*Balance!E$50,AO174*Balance!E$51))","v":0},{"$f":"IF($D174=\"BT\",AP174*Balance!F$49,IF($D174=\"MT\",AP174*Balance!F$50,AP174*Balance!F$51))","v":0},{"$f":"IF($D174=\"BT\",AQ174*Balance!G$49,IF($D174=\"MT\",AQ174*Balance!G$50,AQ174*Balance!G$51))","v":0},{"$f":"IF($D174=\"BT\",AR174*Balance!H$49,IF($D174=\"MT\",AR174*Balance!H$50,AR174*Balance!H$51))","v":0},{"$f":"IF($D174=\"BT\",AS174*Balance!I$49,IF($D174=\"MT\",AS174*Balance!I$50,AS174*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF174:BI174,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!C257","v":"BTS"},{"$f":"+PremisaCosto!E257","v":"Et"},{"$f":"+PremisaCosto!B257","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z175:AC175,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C175=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B175)*F175),IF($C175=\"Ep\",F175,\"\"))","v":0},{"$f":"IF($C175=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B175)*G175),IF($C175=\"Ep\",G175,\"\"))","v":0},{"$f":"IF($C175=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B175)*H175),IF($C175=\"Ep\",H175,\"\"))","v":0},{"$f":"IF($C175=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B175)*I175),IF($C175=\"Ep\",I175,\"\"))","v":0},{"$f":"IF($C175=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B175)*J175),IF($C175=\"Ep\",J175,\"\"))","v":0},{"$f":"IF($C175=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B175)*K175),IF($C175=\"Ep\",K175,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH175:AK175,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C175=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B175)*F175),IF($C175=\"Efp\",F175,\"\"))","v":0},{"$f":"IF($C175=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B175)*G175),IF($C175=\"Efp\",G175,\"\"))","v":0},{"$f":"IF($C175=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B175)*H175),IF($C175=\"Efp\",H175,\"\"))","v":0},{"$f":"IF($C175=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B175)*I175),IF($C175=\"Efp\",I175,\"\"))","v":0},{"$f":"IF($C175=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B175)*J175),IF($C175=\"Efp\",J175,\"\"))","v":0},{"$f":"IF($C175=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B175)*K175),IF($C175=\"Efp\",K175,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP175:AS175,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D175=\"BT\",AF175*Balance!D$45,IF($D175=\"MT\",AF175*Balance!D$46,AF175*Balance!D$47))","v":0},{"$f":"IF($D175=\"BT\",AG175*Balance!E$45,IF($D175=\"MT\",AG175*Balance!E$46,AG175*Balance!E$47))","v":0},{"$f":"IF($D175=\"BT\",AH175*Balance!F$45,IF($D175=\"MT\",AH175*Balance!F$46,AH175*Balance!F$47))","v":0},{"$f":"IF($D175=\"BT\",AI175*Balance!G$45,IF($D175=\"MT\",AI175*Balance!G$46,AI175*Balance!G$47))","v":0},{"$f":"IF($D175=\"BT\",AJ175*Balance!H$45,IF($D175=\"MT\",AJ175*Balance!H$46,AJ175*Balance!H$47))","v":0},{"$f":"IF($D175=\"BT\",AK175*Balance!I$45,IF($D175=\"MT\",AK175*Balance!I$46,AK175*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX175:BA175,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D175=\"BT\",AN175*Balance!D$49,IF($D175=\"MT\",AN175*Balance!D$50,AN175*Balance!D$51))","v":0},{"$f":"IF($D175=\"BT\",AO175*Balance!E$49,IF($D175=\"MT\",AO175*Balance!E$50,AO175*Balance!E$51))","v":0},{"$f":"IF($D175=\"BT\",AP175*Balance!F$49,IF($D175=\"MT\",AP175*Balance!F$50,AP175*Balance!F$51))","v":0},{"$f":"IF($D175=\"BT\",AQ175*Balance!G$49,IF($D175=\"MT\",AQ175*Balance!G$50,AQ175*Balance!G$51))","v":0},{"$f":"IF($D175=\"BT\",AR175*Balance!H$49,IF($D175=\"MT\",AR175*Balance!H$50,AR175*Balance!H$51))","v":0},{"$f":"IF($D175=\"BT\",AS175*Balance!I$49,IF($D175=\"MT\",AS175*Balance!I$50,AS175*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF175:BI175,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!C258","v":"BTS"},{"$f":"+PremisaCosto!E258","v":"Et"},{"$f":"+PremisaCosto!B258","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z176:AC176,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C176=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B176)*F176),IF($C176=\"Ep\",F176,\"\"))","v":0},{"$f":"IF($C176=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B176)*G176),IF($C176=\"Ep\",G176,\"\"))","v":0},{"$f":"IF($C176=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B176)*H176),IF($C176=\"Ep\",H176,\"\"))","v":0},{"$f":"IF($C176=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B176)*I176),IF($C176=\"Ep\",I176,\"\"))","v":0},{"$f":"IF($C176=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B176)*J176),IF($C176=\"Ep\",J176,\"\"))","v":0},{"$f":"IF($C176=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B176)*K176),IF($C176=\"Ep\",K176,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH176:AK176,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C176=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B176)*F176),IF($C176=\"Efp\",F176,\"\"))","v":0},{"$f":"IF($C176=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B176)*G176),IF($C176=\"Efp\",G176,\"\"))","v":0},{"$f":"IF($C176=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B176)*H176),IF($C176=\"Efp\",H176,\"\"))","v":0},{"$f":"IF($C176=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B176)*I176),IF($C176=\"Efp\",I176,\"\"))","v":0},{"$f":"IF($C176=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B176)*J176),IF($C176=\"Efp\",J176,\"\"))","v":0},{"$f":"IF($C176=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B176)*K176),IF($C176=\"Efp\",K176,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP176:AS176,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D176=\"BT\",AF176*Balance!D$45,IF($D176=\"MT\",AF176*Balance!D$46,AF176*Balance!D$47))","v":0},{"$f":"IF($D176=\"BT\",AG176*Balance!E$45,IF($D176=\"MT\",AG176*Balance!E$46,AG176*Balance!E$47))","v":0},{"$f":"IF($D176=\"BT\",AH176*Balance!F$45,IF($D176=\"MT\",AH176*Balance!F$46,AH176*Balance!F$47))","v":0},{"$f":"IF($D176=\"BT\",AI176*Balance!G$45,IF($D176=\"MT\",AI176*Balance!G$46,AI176*Balance!G$47))","v":0},{"$f":"IF($D176=\"BT\",AJ176*Balance!H$45,IF($D176=\"MT\",AJ176*Balance!H$46,AJ176*Balance!H$47))","v":0},{"$f":"IF($D176=\"BT\",AK176*Balance!I$45,IF($D176=\"MT\",AK176*Balance!I$46,AK176*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX176:BA176,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D176=\"BT\",AN176*Balance!D$49,IF($D176=\"MT\",AN176*Balance!D$50,AN176*Balance!D$51))","v":0},{"$f":"IF($D176=\"BT\",AO176*Balance!E$49,IF($D176=\"MT\",AO176*Balance!E$50,AO176*Balance!E$51))","v":0},{"$f":"IF($D176=\"BT\",AP176*Balance!F$49,IF($D176=\"MT\",AP176*Balance!F$50,AP176*Balance!F$51))","v":0},{"$f":"IF($D176=\"BT\",AQ176*Balance!G$49,IF($D176=\"MT\",AQ176*Balance!G$50,AQ176*Balance!G$51))","v":0},{"$f":"IF($D176=\"BT\",AR176*Balance!H$49,IF($D176=\"MT\",AR176*Balance!H$50,AR176*Balance!H$51))","v":0},{"$f":"IF($D176=\"BT\",AS176*Balance!I$49,IF($D176=\"MT\",AS176*Balance!I$50,AS176*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF176:BI176,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!C259","v":"BTS"},{"$f":"+PremisaCosto!E259","v":"Et"},{"$f":"+PremisaCosto!B259","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z177:AC177,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C177=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B177)*F177),IF($C177=\"Ep\",F177,\"\"))","v":0},{"$f":"IF($C177=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B177)*G177),IF($C177=\"Ep\",G177,\"\"))","v":0},{"$f":"IF($C177=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B177)*H177),IF($C177=\"Ep\",H177,\"\"))","v":0},{"$f":"IF($C177=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B177)*I177),IF($C177=\"Ep\",I177,\"\"))","v":0},{"$f":"IF($C177=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B177)*J177),IF($C177=\"Ep\",J177,\"\"))","v":0},{"$f":"IF($C177=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B177)*K177),IF($C177=\"Ep\",K177,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH177:AK177,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C177=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B177)*F177),IF($C177=\"Efp\",F177,\"\"))","v":0},{"$f":"IF($C177=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B177)*G177),IF($C177=\"Efp\",G177,\"\"))","v":0},{"$f":"IF($C177=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B177)*H177),IF($C177=\"Efp\",H177,\"\"))","v":0},{"$f":"IF($C177=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B177)*I177),IF($C177=\"Efp\",I177,\"\"))","v":0},{"$f":"IF($C177=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B177)*J177),IF($C177=\"Efp\",J177,\"\"))","v":0},{"$f":"IF($C177=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B177)*K177),IF($C177=\"Efp\",K177,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP177:AS177,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D177=\"BT\",AF177*Balance!D$45,IF($D177=\"MT\",AF177*Balance!D$46,AF177*Balance!D$47))","v":0},{"$f":"IF($D177=\"BT\",AG177*Balance!E$45,IF($D177=\"MT\",AG177*Balance!E$46,AG177*Balance!E$47))","v":0},{"$f":"IF($D177=\"BT\",AH177*Balance!F$45,IF($D177=\"MT\",AH177*Balance!F$46,AH177*Balance!F$47))","v":0},{"$f":"IF($D177=\"BT\",AI177*Balance!G$45,IF($D177=\"MT\",AI177*Balance!G$46,AI177*Balance!G$47))","v":0},{"$f":"IF($D177=\"BT\",AJ177*Balance!H$45,IF($D177=\"MT\",AJ177*Balance!H$46,AJ177*Balance!H$47))","v":0},{"$f":"IF($D177=\"BT\",AK177*Balance!I$45,IF($D177=\"MT\",AK177*Balance!I$46,AK177*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX177:BA177,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D177=\"BT\",AN177*Balance!D$49,IF($D177=\"MT\",AN177*Balance!D$50,AN177*Balance!D$51))","v":0},{"$f":"IF($D177=\"BT\",AO177*Balance!E$49,IF($D177=\"MT\",AO177*Balance!E$50,AO177*Balance!E$51))","v":0},{"$f":"IF($D177=\"BT\",AP177*Balance!F$49,IF($D177=\"MT\",AP177*Balance!F$50,AP177*Balance!F$51))","v":0},{"$f":"IF($D177=\"BT\",AQ177*Balance!G$49,IF($D177=\"MT\",AQ177*Balance!G$50,AQ177*Balance!G$51))","v":0},{"$f":"IF($D177=\"BT\",AR177*Balance!H$49,IF($D177=\"MT\",AR177*Balance!H$50,AR177*Balance!H$51))","v":0},{"$f":"IF($D177=\"BT\",AS177*Balance!I$49,IF($D177=\"MT\",AS177*Balance!I$50,AS177*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF177:BI177,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!C260","v":"BTS"},{"$f":"+PremisaCosto!E260","v":"Et"},{"$f":"+PremisaCosto!B260","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z178:AC178,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C178=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B178)*F178),IF($C178=\"Ep\",F178,\"\"))","v":0},{"$f":"IF($C178=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B178)*G178),IF($C178=\"Ep\",G178,\"\"))","v":0},{"$f":"IF($C178=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B178)*H178),IF($C178=\"Ep\",H178,\"\"))","v":0},{"$f":"IF($C178=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B178)*I178),IF($C178=\"Ep\",I178,\"\"))","v":0},{"$f":"IF($C178=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B178)*J178),IF($C178=\"Ep\",J178,\"\"))","v":0},{"$f":"IF($C178=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B178)*K178),IF($C178=\"Ep\",K178,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH178:AK178,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C178=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B178)*F178),IF($C178=\"Efp\",F178,\"\"))","v":0},{"$f":"IF($C178=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B178)*G178),IF($C178=\"Efp\",G178,\"\"))","v":0},{"$f":"IF($C178=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B178)*H178),IF($C178=\"Efp\",H178,\"\"))","v":0},{"$f":"IF($C178=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B178)*I178),IF($C178=\"Efp\",I178,\"\"))","v":0},{"$f":"IF($C178=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B178)*J178),IF($C178=\"Efp\",J178,\"\"))","v":0},{"$f":"IF($C178=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B178)*K178),IF($C178=\"Efp\",K178,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP178:AS178,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D178=\"BT\",AF178*Balance!D$45,IF($D178=\"MT\",AF178*Balance!D$46,AF178*Balance!D$47))","v":0},{"$f":"IF($D178=\"BT\",AG178*Balance!E$45,IF($D178=\"MT\",AG178*Balance!E$46,AG178*Balance!E$47))","v":0},{"$f":"IF($D178=\"BT\",AH178*Balance!F$45,IF($D178=\"MT\",AH178*Balance!F$46,AH178*Balance!F$47))","v":0},{"$f":"IF($D178=\"BT\",AI178*Balance!G$45,IF($D178=\"MT\",AI178*Balance!G$46,AI178*Balance!G$47))","v":0},{"$f":"IF($D178=\"BT\",AJ178*Balance!H$45,IF($D178=\"MT\",AJ178*Balance!H$46,AJ178*Balance!H$47))","v":0},{"$f":"IF($D178=\"BT\",AK178*Balance!I$45,IF($D178=\"MT\",AK178*Balance!I$46,AK178*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX178:BA178,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D178=\"BT\",AN178*Balance!D$49,IF($D178=\"MT\",AN178*Balance!D$50,AN178*Balance!D$51))","v":0},{"$f":"IF($D178=\"BT\",AO178*Balance!E$49,IF($D178=\"MT\",AO178*Balance!E$50,AO178*Balance!E$51))","v":0},{"$f":"IF($D178=\"BT\",AP178*Balance!F$49,IF($D178=\"MT\",AP178*Balance!F$50,AP178*Balance!F$51))","v":0},{"$f":"IF($D178=\"BT\",AQ178*Balance!G$49,IF($D178=\"MT\",AQ178*Balance!G$50,AQ178*Balance!G$51))","v":0},{"$f":"IF($D178=\"BT\",AR178*Balance!H$49,IF($D178=\"MT\",AR178*Balance!H$50,AR178*Balance!H$51))","v":0},{"$f":"IF($D178=\"BT\",AS178*Balance!I$49,IF($D178=\"MT\",AS178*Balance!I$50,AS178*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF178:BI178,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!C261","v":"BTS"},{"$f":"+PremisaCosto!E261","v":"Et"},{"$f":"+PremisaCosto!B261","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z179:AC179,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C179=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B179)*F179),IF($C179=\"Ep\",F179,\"\"))","v":0},{"$f":"IF($C179=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B179)*G179),IF($C179=\"Ep\",G179,\"\"))","v":0},{"$f":"IF($C179=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B179)*H179),IF($C179=\"Ep\",H179,\"\"))","v":0},{"$f":"IF($C179=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B179)*I179),IF($C179=\"Ep\",I179,\"\"))","v":0},{"$f":"IF($C179=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B179)*J179),IF($C179=\"Ep\",J179,\"\"))","v":0},{"$f":"IF($C179=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B179)*K179),IF($C179=\"Ep\",K179,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH179:AK179,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C179=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B179)*F179),IF($C179=\"Efp\",F179,\"\"))","v":0},{"$f":"IF($C179=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B179)*G179),IF($C179=\"Efp\",G179,\"\"))","v":0},{"$f":"IF($C179=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B179)*H179),IF($C179=\"Efp\",H179,\"\"))","v":0},{"$f":"IF($C179=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B179)*I179),IF($C179=\"Efp\",I179,\"\"))","v":0},{"$f":"IF($C179=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B179)*J179),IF($C179=\"Efp\",J179,\"\"))","v":0},{"$f":"IF($C179=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B179)*K179),IF($C179=\"Efp\",K179,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP179:AS179,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D179=\"BT\",AF179*Balance!D$45,IF($D179=\"MT\",AF179*Balance!D$46,AF179*Balance!D$47))","v":0},{"$f":"IF($D179=\"BT\",AG179*Balance!E$45,IF($D179=\"MT\",AG179*Balance!E$46,AG179*Balance!E$47))","v":0},{"$f":"IF($D179=\"BT\",AH179*Balance!F$45,IF($D179=\"MT\",AH179*Balance!F$46,AH179*Balance!F$47))","v":0},{"$f":"IF($D179=\"BT\",AI179*Balance!G$45,IF($D179=\"MT\",AI179*Balance!G$46,AI179*Balance!G$47))","v":0},{"$f":"IF($D179=\"BT\",AJ179*Balance!H$45,IF($D179=\"MT\",AJ179*Balance!H$46,AJ179*Balance!H$47))","v":0},{"$f":"IF($D179=\"BT\",AK179*Balance!I$45,IF($D179=\"MT\",AK179*Balance!I$46,AK179*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX179:BA179,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D179=\"BT\",AN179*Balance!D$49,IF($D179=\"MT\",AN179*Balance!D$50,AN179*Balance!D$51))","v":0},{"$f":"IF($D179=\"BT\",AO179*Balance!E$49,IF($D179=\"MT\",AO179*Balance!E$50,AO179*Balance!E$51))","v":0},{"$f":"IF($D179=\"BT\",AP179*Balance!F$49,IF($D179=\"MT\",AP179*Balance!F$50,AP179*Balance!F$51))","v":0},{"$f":"IF($D179=\"BT\",AQ179*Balance!G$49,IF($D179=\"MT\",AQ179*Balance!G$50,AQ179*Balance!G$51))","v":0},{"$f":"IF($D179=\"BT\",AR179*Balance!H$49,IF($D179=\"MT\",AR179*Balance!H$50,AR179*Balance!H$51))","v":0},{"$f":"IF($D179=\"BT\",AS179*Balance!I$49,IF($D179=\"MT\",AS179*Balance!I$50,AS179*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF179:BI179,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!C262","v":"BTS"},{"$f":"+PremisaCosto!E262","v":"Et"},{"$f":"+PremisaCosto!B262","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z180:AC180,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C180=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B180)*F180),IF($C180=\"Ep\",F180,\"\"))","v":0},{"$f":"IF($C180=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B180)*G180),IF($C180=\"Ep\",G180,\"\"))","v":0},{"$f":"IF($C180=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B180)*H180),IF($C180=\"Ep\",H180,\"\"))","v":0},{"$f":"IF($C180=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B180)*I180),IF($C180=\"Ep\",I180,\"\"))","v":0},{"$f":"IF($C180=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B180)*J180),IF($C180=\"Ep\",J180,\"\"))","v":0},{"$f":"IF($C180=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B180)*K180),IF($C180=\"Ep\",K180,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH180:AK180,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C180=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B180)*F180),IF($C180=\"Efp\",F180,\"\"))","v":0},{"$f":"IF($C180=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B180)*G180),IF($C180=\"Efp\",G180,\"\"))","v":0},{"$f":"IF($C180=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B180)*H180),IF($C180=\"Efp\",H180,\"\"))","v":0},{"$f":"IF($C180=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B180)*I180),IF($C180=\"Efp\",I180,\"\"))","v":0},{"$f":"IF($C180=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B180)*J180),IF($C180=\"Efp\",J180,\"\"))","v":0},{"$f":"IF($C180=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B180)*K180),IF($C180=\"Efp\",K180,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP180:AS180,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D180=\"BT\",AF180*Balance!D$45,IF($D180=\"MT\",AF180*Balance!D$46,AF180*Balance!D$47))","v":0},{"$f":"IF($D180=\"BT\",AG180*Balance!E$45,IF($D180=\"MT\",AG180*Balance!E$46,AG180*Balance!E$47))","v":0},{"$f":"IF($D180=\"BT\",AH180*Balance!F$45,IF($D180=\"MT\",AH180*Balance!F$46,AH180*Balance!F$47))","v":0},{"$f":"IF($D180=\"BT\",AI180*Balance!G$45,IF($D180=\"MT\",AI180*Balance!G$46,AI180*Balance!G$47))","v":0},{"$f":"IF($D180=\"BT\",AJ180*Balance!H$45,IF($D180=\"MT\",AJ180*Balance!H$46,AJ180*Balance!H$47))","v":0},{"$f":"IF($D180=\"BT\",AK180*Balance!I$45,IF($D180=\"MT\",AK180*Balance!I$46,AK180*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX180:BA180,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D180=\"BT\",AN180*Balance!D$49,IF($D180=\"MT\",AN180*Balance!D$50,AN180*Balance!D$51))","v":0},{"$f":"IF($D180=\"BT\",AO180*Balance!E$49,IF($D180=\"MT\",AO180*Balance!E$50,AO180*Balance!E$51))","v":0},{"$f":"IF($D180=\"BT\",AP180*Balance!F$49,IF($D180=\"MT\",AP180*Balance!F$50,AP180*Balance!F$51))","v":0},{"$f":"IF($D180=\"BT\",AQ180*Balance!G$49,IF($D180=\"MT\",AQ180*Balance!G$50,AQ180*Balance!G$51))","v":0},{"$f":"IF($D180=\"BT\",AR180*Balance!H$49,IF($D180=\"MT\",AR180*Balance!H$50,AR180*Balance!H$51))","v":0},{"$f":"IF($D180=\"BT\",AS180*Balance!I$49,IF($D180=\"MT\",AS180*Balance!I$50,AS180*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF180:BI180,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!C263","v":0},{"$f":"+PremisaCosto!E263","v":0},{"$f":"+PremisaCosto!B263","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z181:AC181,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C181=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B181)*F181),IF($C181=\"Ep\",F181,\"\"))","v":""},{"$f":"IF($C181=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B181)*G181),IF($C181=\"Ep\",G181,\"\"))","v":""},{"$f":"IF($C181=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B181)*H181),IF($C181=\"Ep\",H181,\"\"))","v":""},{"$f":"IF($C181=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B181)*I181),IF($C181=\"Ep\",I181,\"\"))","v":""},{"$f":"IF($C181=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B181)*J181),IF($C181=\"Ep\",J181,\"\"))","v":""},{"$f":"IF($C181=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B181)*K181),IF($C181=\"Ep\",K181,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH181:AK181,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C181=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B181)*F181),IF($C181=\"Efp\",F181,\"\"))","v":""},{"$f":"IF($C181=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B181)*G181),IF($C181=\"Efp\",G181,\"\"))","v":""},{"$f":"IF($C181=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B181)*H181),IF($C181=\"Efp\",H181,\"\"))","v":""},{"$f":"IF($C181=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B181)*I181),IF($C181=\"Efp\",I181,\"\"))","v":""},{"$f":"IF($C181=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B181)*J181),IF($C181=\"Efp\",J181,\"\"))","v":""},{"$f":"IF($C181=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B181)*K181),IF($C181=\"Efp\",K181,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP181:AS181,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX181:BA181,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF181:BI181,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!C264","v":"BTS"},{"$f":"+PremisaCosto!E264","v":"Et"},{"$f":"+PremisaCosto!B264","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z182:AC182,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C182=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B182)*F182),IF($C182=\"Ep\",F182,\"\"))","v":0},{"$f":"IF($C182=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B182)*G182),IF($C182=\"Ep\",G182,\"\"))","v":0},{"$f":"IF($C182=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B182)*H182),IF($C182=\"Ep\",H182,\"\"))","v":0},{"$f":"IF($C182=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B182)*I182),IF($C182=\"Ep\",I182,\"\"))","v":0},{"$f":"IF($C182=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B182)*J182),IF($C182=\"Ep\",J182,\"\"))","v":0},{"$f":"IF($C182=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B182)*K182),IF($C182=\"Ep\",K182,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH182:AK182,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C182=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B182)*F182),IF($C182=\"Efp\",F182,\"\"))","v":0},{"$f":"IF($C182=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B182)*G182),IF($C182=\"Efp\",G182,\"\"))","v":0},{"$f":"IF($C182=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B182)*H182),IF($C182=\"Efp\",H182,\"\"))","v":0},{"$f":"IF($C182=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B182)*I182),IF($C182=\"Efp\",I182,\"\"))","v":0},{"$f":"IF($C182=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B182)*J182),IF($C182=\"Efp\",J182,\"\"))","v":0},{"$f":"IF($C182=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B182)*K182),IF($C182=\"Efp\",K182,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP182:AS182,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D182=\"BT\",AF182*Balance!D$45,IF($D182=\"MT\",AF182*Balance!D$46,AF182*Balance!D$47))","v":0},{"$f":"IF($D182=\"BT\",AG182*Balance!E$45,IF($D182=\"MT\",AG182*Balance!E$46,AG182*Balance!E$47))","v":0},{"$f":"IF($D182=\"BT\",AH182*Balance!F$45,IF($D182=\"MT\",AH182*Balance!F$46,AH182*Balance!F$47))","v":0},{"$f":"IF($D182=\"BT\",AI182*Balance!G$45,IF($D182=\"MT\",AI182*Balance!G$46,AI182*Balance!G$47))","v":0},{"$f":"IF($D182=\"BT\",AJ182*Balance!H$45,IF($D182=\"MT\",AJ182*Balance!H$46,AJ182*Balance!H$47))","v":0},{"$f":"IF($D182=\"BT\",AK182*Balance!I$45,IF($D182=\"MT\",AK182*Balance!I$46,AK182*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX182:BA182,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D182=\"BT\",AN182*Balance!D$49,IF($D182=\"MT\",AN182*Balance!D$50,AN182*Balance!D$51))","v":0},{"$f":"IF($D182=\"BT\",AO182*Balance!E$49,IF($D182=\"MT\",AO182*Balance!E$50,AO182*Balance!E$51))","v":0},{"$f":"IF($D182=\"BT\",AP182*Balance!F$49,IF($D182=\"MT\",AP182*Balance!F$50,AP182*Balance!F$51))","v":0},{"$f":"IF($D182=\"BT\",AQ182*Balance!G$49,IF($D182=\"MT\",AQ182*Balance!G$50,AQ182*Balance!G$51))","v":0},{"$f":"IF($D182=\"BT\",AR182*Balance!H$49,IF($D182=\"MT\",AR182*Balance!H$50,AR182*Balance!H$51))","v":0},{"$f":"IF($D182=\"BT\",AS182*Balance!I$49,IF($D182=\"MT\",AS182*Balance!I$50,AS182*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF182:BI182,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!C265","v":"BTS"},{"$f":"+PremisaCosto!E265","v":"Et"},{"$f":"+PremisaCosto!B265","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z183:AC183,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C183=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B183)*F183),IF($C183=\"Ep\",F183,\"\"))","v":0},{"$f":"IF($C183=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B183)*G183),IF($C183=\"Ep\",G183,\"\"))","v":0},{"$f":"IF($C183=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B183)*H183),IF($C183=\"Ep\",H183,\"\"))","v":0},{"$f":"IF($C183=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B183)*I183),IF($C183=\"Ep\",I183,\"\"))","v":0},{"$f":"IF($C183=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B183)*J183),IF($C183=\"Ep\",J183,\"\"))","v":0},{"$f":"IF($C183=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B183)*K183),IF($C183=\"Ep\",K183,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH183:AK183,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C183=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B183)*F183),IF($C183=\"Efp\",F183,\"\"))","v":0},{"$f":"IF($C183=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B183)*G183),IF($C183=\"Efp\",G183,\"\"))","v":0},{"$f":"IF($C183=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B183)*H183),IF($C183=\"Efp\",H183,\"\"))","v":0},{"$f":"IF($C183=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B183)*I183),IF($C183=\"Efp\",I183,\"\"))","v":0},{"$f":"IF($C183=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B183)*J183),IF($C183=\"Efp\",J183,\"\"))","v":0},{"$f":"IF($C183=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B183)*K183),IF($C183=\"Efp\",K183,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP183:AS183,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D183=\"BT\",AF183*Balance!D$45,IF($D183=\"MT\",AF183*Balance!D$46,AF183*Balance!D$47))","v":0},{"$f":"IF($D183=\"BT\",AG183*Balance!E$45,IF($D183=\"MT\",AG183*Balance!E$46,AG183*Balance!E$47))","v":0},{"$f":"IF($D183=\"BT\",AH183*Balance!F$45,IF($D183=\"MT\",AH183*Balance!F$46,AH183*Balance!F$47))","v":0},{"$f":"IF($D183=\"BT\",AI183*Balance!G$45,IF($D183=\"MT\",AI183*Balance!G$46,AI183*Balance!G$47))","v":0},{"$f":"IF($D183=\"BT\",AJ183*Balance!H$45,IF($D183=\"MT\",AJ183*Balance!H$46,AJ183*Balance!H$47))","v":0},{"$f":"IF($D183=\"BT\",AK183*Balance!I$45,IF($D183=\"MT\",AK183*Balance!I$46,AK183*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX183:BA183,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D183=\"BT\",AN183*Balance!D$49,IF($D183=\"MT\",AN183*Balance!D$50,AN183*Balance!D$51))","v":0},{"$f":"IF($D183=\"BT\",AO183*Balance!E$49,IF($D183=\"MT\",AO183*Balance!E$50,AO183*Balance!E$51))","v":0},{"$f":"IF($D183=\"BT\",AP183*Balance!F$49,IF($D183=\"MT\",AP183*Balance!F$50,AP183*Balance!F$51))","v":0},{"$f":"IF($D183=\"BT\",AQ183*Balance!G$49,IF($D183=\"MT\",AQ183*Balance!G$50,AQ183*Balance!G$51))","v":0},{"$f":"IF($D183=\"BT\",AR183*Balance!H$49,IF($D183=\"MT\",AR183*Balance!H$50,AR183*Balance!H$51))","v":0},{"$f":"IF($D183=\"BT\",AS183*Balance!I$49,IF($D183=\"MT\",AS183*Balance!I$50,AS183*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF183:BI183,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!C266","v":"BTS"},{"$f":"+PremisaCosto!E266","v":"Et"},{"$f":"+PremisaCosto!B266","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z184:AC184,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C184=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B184)*F184),IF($C184=\"Ep\",F184,\"\"))","v":0},{"$f":"IF($C184=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B184)*G184),IF($C184=\"Ep\",G184,\"\"))","v":0},{"$f":"IF($C184=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B184)*H184),IF($C184=\"Ep\",H184,\"\"))","v":0},{"$f":"IF($C184=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B184)*I184),IF($C184=\"Ep\",I184,\"\"))","v":0},{"$f":"IF($C184=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B184)*J184),IF($C184=\"Ep\",J184,\"\"))","v":0},{"$f":"IF($C184=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B184)*K184),IF($C184=\"Ep\",K184,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH184:AK184,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C184=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B184)*F184),IF($C184=\"Efp\",F184,\"\"))","v":0},{"$f":"IF($C184=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B184)*G184),IF($C184=\"Efp\",G184,\"\"))","v":0},{"$f":"IF($C184=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B184)*H184),IF($C184=\"Efp\",H184,\"\"))","v":0},{"$f":"IF($C184=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B184)*I184),IF($C184=\"Efp\",I184,\"\"))","v":0},{"$f":"IF($C184=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B184)*J184),IF($C184=\"Efp\",J184,\"\"))","v":0},{"$f":"IF($C184=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B184)*K184),IF($C184=\"Efp\",K184,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP184:AS184,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D184=\"BT\",AF184*Balance!D$45,IF($D184=\"MT\",AF184*Balance!D$46,AF184*Balance!D$47))","v":0},{"$f":"IF($D184=\"BT\",AG184*Balance!E$45,IF($D184=\"MT\",AG184*Balance!E$46,AG184*Balance!E$47))","v":0},{"$f":"IF($D184=\"BT\",AH184*Balance!F$45,IF($D184=\"MT\",AH184*Balance!F$46,AH184*Balance!F$47))","v":0},{"$f":"IF($D184=\"BT\",AI184*Balance!G$45,IF($D184=\"MT\",AI184*Balance!G$46,AI184*Balance!G$47))","v":0},{"$f":"IF($D184=\"BT\",AJ184*Balance!H$45,IF($D184=\"MT\",AJ184*Balance!H$46,AJ184*Balance!H$47))","v":0},{"$f":"IF($D184=\"BT\",AK184*Balance!I$45,IF($D184=\"MT\",AK184*Balance!I$46,AK184*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX184:BA184,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D184=\"BT\",AN184*Balance!D$49,IF($D184=\"MT\",AN184*Balance!D$50,AN184*Balance!D$51))","v":0},{"$f":"IF($D184=\"BT\",AO184*Balance!E$49,IF($D184=\"MT\",AO184*Balance!E$50,AO184*Balance!E$51))","v":0},{"$f":"IF($D184=\"BT\",AP184*Balance!F$49,IF($D184=\"MT\",AP184*Balance!F$50,AP184*Balance!F$51))","v":0},{"$f":"IF($D184=\"BT\",AQ184*Balance!G$49,IF($D184=\"MT\",AQ184*Balance!G$50,AQ184*Balance!G$51))","v":0},{"$f":"IF($D184=\"BT\",AR184*Balance!H$49,IF($D184=\"MT\",AR184*Balance!H$50,AR184*Balance!H$51))","v":0},{"$f":"IF($D184=\"BT\",AS184*Balance!I$49,IF($D184=\"MT\",AS184*Balance!I$50,AS184*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF184:BI184,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!C267","v":"BTS"},{"$f":"+PremisaCosto!E267","v":"Et"},{"$f":"+PremisaCosto!B267","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z185:AC185,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C185=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B185)*F185),IF($C185=\"Ep\",F185,\"\"))","v":0},{"$f":"IF($C185=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B185)*G185),IF($C185=\"Ep\",G185,\"\"))","v":0},{"$f":"IF($C185=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B185)*H185),IF($C185=\"Ep\",H185,\"\"))","v":0},{"$f":"IF($C185=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B185)*I185),IF($C185=\"Ep\",I185,\"\"))","v":0},{"$f":"IF($C185=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B185)*J185),IF($C185=\"Ep\",J185,\"\"))","v":0},{"$f":"IF($C185=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B185)*K185),IF($C185=\"Ep\",K185,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH185:AK185,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C185=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B185)*F185),IF($C185=\"Efp\",F185,\"\"))","v":0},{"$f":"IF($C185=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B185)*G185),IF($C185=\"Efp\",G185,\"\"))","v":0},{"$f":"IF($C185=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B185)*H185),IF($C185=\"Efp\",H185,\"\"))","v":0},{"$f":"IF($C185=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B185)*I185),IF($C185=\"Efp\",I185,\"\"))","v":0},{"$f":"IF($C185=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B185)*J185),IF($C185=\"Efp\",J185,\"\"))","v":0},{"$f":"IF($C185=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B185)*K185),IF($C185=\"Efp\",K185,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP185:AS185,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D185=\"BT\",AF185*Balance!D$45,IF($D185=\"MT\",AF185*Balance!D$46,AF185*Balance!D$47))","v":0},{"$f":"IF($D185=\"BT\",AG185*Balance!E$45,IF($D185=\"MT\",AG185*Balance!E$46,AG185*Balance!E$47))","v":0},{"$f":"IF($D185=\"BT\",AH185*Balance!F$45,IF($D185=\"MT\",AH185*Balance!F$46,AH185*Balance!F$47))","v":0},{"$f":"IF($D185=\"BT\",AI185*Balance!G$45,IF($D185=\"MT\",AI185*Balance!G$46,AI185*Balance!G$47))","v":0},{"$f":"IF($D185=\"BT\",AJ185*Balance!H$45,IF($D185=\"MT\",AJ185*Balance!H$46,AJ185*Balance!H$47))","v":0},{"$f":"IF($D185=\"BT\",AK185*Balance!I$45,IF($D185=\"MT\",AK185*Balance!I$46,AK185*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX185:BA185,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D185=\"BT\",AN185*Balance!D$49,IF($D185=\"MT\",AN185*Balance!D$50,AN185*Balance!D$51))","v":0},{"$f":"IF($D185=\"BT\",AO185*Balance!E$49,IF($D185=\"MT\",AO185*Balance!E$50,AO185*Balance!E$51))","v":0},{"$f":"IF($D185=\"BT\",AP185*Balance!F$49,IF($D185=\"MT\",AP185*Balance!F$50,AP185*Balance!F$51))","v":0},{"$f":"IF($D185=\"BT\",AQ185*Balance!G$49,IF($D185=\"MT\",AQ185*Balance!G$50,AQ185*Balance!G$51))","v":0},{"$f":"IF($D185=\"BT\",AR185*Balance!H$49,IF($D185=\"MT\",AR185*Balance!H$50,AR185*Balance!H$51))","v":0},{"$f":"IF($D185=\"BT\",AS185*Balance!I$49,IF($D185=\"MT\",AS185*Balance!I$50,AS185*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF185:BI185,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!C268","v":"BTS"},{"$f":"+PremisaCosto!E268","v":"Et"},{"$f":"+PremisaCosto!B268","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z186:AC186,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C186=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B186)*F186),IF($C186=\"Ep\",F186,\"\"))","v":0},{"$f":"IF($C186=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B186)*G186),IF($C186=\"Ep\",G186,\"\"))","v":0},{"$f":"IF($C186=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B186)*H186),IF($C186=\"Ep\",H186,\"\"))","v":0},{"$f":"IF($C186=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B186)*I186),IF($C186=\"Ep\",I186,\"\"))","v":0},{"$f":"IF($C186=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B186)*J186),IF($C186=\"Ep\",J186,\"\"))","v":0},{"$f":"IF($C186=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B186)*K186),IF($C186=\"Ep\",K186,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH186:AK186,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C186=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B186)*F186),IF($C186=\"Efp\",F186,\"\"))","v":0},{"$f":"IF($C186=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B186)*G186),IF($C186=\"Efp\",G186,\"\"))","v":0},{"$f":"IF($C186=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B186)*H186),IF($C186=\"Efp\",H186,\"\"))","v":0},{"$f":"IF($C186=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B186)*I186),IF($C186=\"Efp\",I186,\"\"))","v":0},{"$f":"IF($C186=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B186)*J186),IF($C186=\"Efp\",J186,\"\"))","v":0},{"$f":"IF($C186=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B186)*K186),IF($C186=\"Efp\",K186,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP186:AS186,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D186=\"BT\",AF186*Balance!D$45,IF($D186=\"MT\",AF186*Balance!D$46,AF186*Balance!D$47))","v":0},{"$f":"IF($D186=\"BT\",AG186*Balance!E$45,IF($D186=\"MT\",AG186*Balance!E$46,AG186*Balance!E$47))","v":0},{"$f":"IF($D186=\"BT\",AH186*Balance!F$45,IF($D186=\"MT\",AH186*Balance!F$46,AH186*Balance!F$47))","v":0},{"$f":"IF($D186=\"BT\",AI186*Balance!G$45,IF($D186=\"MT\",AI186*Balance!G$46,AI186*Balance!G$47))","v":0},{"$f":"IF($D186=\"BT\",AJ186*Balance!H$45,IF($D186=\"MT\",AJ186*Balance!H$46,AJ186*Balance!H$47))","v":0},{"$f":"IF($D186=\"BT\",AK186*Balance!I$45,IF($D186=\"MT\",AK186*Balance!I$46,AK186*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX186:BA186,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D186=\"BT\",AN186*Balance!D$49,IF($D186=\"MT\",AN186*Balance!D$50,AN186*Balance!D$51))","v":0},{"$f":"IF($D186=\"BT\",AO186*Balance!E$49,IF($D186=\"MT\",AO186*Balance!E$50,AO186*Balance!E$51))","v":0},{"$f":"IF($D186=\"BT\",AP186*Balance!F$49,IF($D186=\"MT\",AP186*Balance!F$50,AP186*Balance!F$51))","v":0},{"$f":"IF($D186=\"BT\",AQ186*Balance!G$49,IF($D186=\"MT\",AQ186*Balance!G$50,AQ186*Balance!G$51))","v":0},{"$f":"IF($D186=\"BT\",AR186*Balance!H$49,IF($D186=\"MT\",AR186*Balance!H$50,AR186*Balance!H$51))","v":0},{"$f":"IF($D186=\"BT\",AS186*Balance!I$49,IF($D186=\"MT\",AS186*Balance!I$50,AS186*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF186:BI186,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!C269","v":"BTS"},{"$f":"+PremisaCosto!E269","v":"Et"},{"$f":"+PremisaCosto!B269","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z187:AC187,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C187=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B187)*F187),IF($C187=\"Ep\",F187,\"\"))","v":0},{"$f":"IF($C187=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B187)*G187),IF($C187=\"Ep\",G187,\"\"))","v":0},{"$f":"IF($C187=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B187)*H187),IF($C187=\"Ep\",H187,\"\"))","v":0},{"$f":"IF($C187=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B187)*I187),IF($C187=\"Ep\",I187,\"\"))","v":0},{"$f":"IF($C187=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B187)*J187),IF($C187=\"Ep\",J187,\"\"))","v":0},{"$f":"IF($C187=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B187)*K187),IF($C187=\"Ep\",K187,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH187:AK187,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C187=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B187)*F187),IF($C187=\"Efp\",F187,\"\"))","v":0},{"$f":"IF($C187=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B187)*G187),IF($C187=\"Efp\",G187,\"\"))","v":0},{"$f":"IF($C187=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B187)*H187),IF($C187=\"Efp\",H187,\"\"))","v":0},{"$f":"IF($C187=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B187)*I187),IF($C187=\"Efp\",I187,\"\"))","v":0},{"$f":"IF($C187=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B187)*J187),IF($C187=\"Efp\",J187,\"\"))","v":0},{"$f":"IF($C187=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B187)*K187),IF($C187=\"Efp\",K187,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP187:AS187,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D187=\"BT\",AF187*Balance!D$45,IF($D187=\"MT\",AF187*Balance!D$46,AF187*Balance!D$47))","v":0},{"$f":"IF($D187=\"BT\",AG187*Balance!E$45,IF($D187=\"MT\",AG187*Balance!E$46,AG187*Balance!E$47))","v":0},{"$f":"IF($D187=\"BT\",AH187*Balance!F$45,IF($D187=\"MT\",AH187*Balance!F$46,AH187*Balance!F$47))","v":0},{"$f":"IF($D187=\"BT\",AI187*Balance!G$45,IF($D187=\"MT\",AI187*Balance!G$46,AI187*Balance!G$47))","v":0},{"$f":"IF($D187=\"BT\",AJ187*Balance!H$45,IF($D187=\"MT\",AJ187*Balance!H$46,AJ187*Balance!H$47))","v":0},{"$f":"IF($D187=\"BT\",AK187*Balance!I$45,IF($D187=\"MT\",AK187*Balance!I$46,AK187*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX187:BA187,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D187=\"BT\",AN187*Balance!D$49,IF($D187=\"MT\",AN187*Balance!D$50,AN187*Balance!D$51))","v":0},{"$f":"IF($D187=\"BT\",AO187*Balance!E$49,IF($D187=\"MT\",AO187*Balance!E$50,AO187*Balance!E$51))","v":0},{"$f":"IF($D187=\"BT\",AP187*Balance!F$49,IF($D187=\"MT\",AP187*Balance!F$50,AP187*Balance!F$51))","v":0},{"$f":"IF($D187=\"BT\",AQ187*Balance!G$49,IF($D187=\"MT\",AQ187*Balance!G$50,AQ187*Balance!G$51))","v":0},{"$f":"IF($D187=\"BT\",AR187*Balance!H$49,IF($D187=\"MT\",AR187*Balance!H$50,AR187*Balance!H$51))","v":0},{"$f":"IF($D187=\"BT\",AS187*Balance!I$49,IF($D187=\"MT\",AS187*Balance!I$50,AS187*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF187:BI187,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!C270","v":"BTS"},{"$f":"+PremisaCosto!E270","v":"Et"},{"$f":"+PremisaCosto!B270","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z188:AC188,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C188=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B188)*F188),IF($C188=\"Ep\",F188,\"\"))","v":0},{"$f":"IF($C188=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B188)*G188),IF($C188=\"Ep\",G188,\"\"))","v":0},{"$f":"IF($C188=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B188)*H188),IF($C188=\"Ep\",H188,\"\"))","v":0},{"$f":"IF($C188=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B188)*I188),IF($C188=\"Ep\",I188,\"\"))","v":0},{"$f":"IF($C188=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B188)*J188),IF($C188=\"Ep\",J188,\"\"))","v":0},{"$f":"IF($C188=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B188)*K188),IF($C188=\"Ep\",K188,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH188:AK188,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C188=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B188)*F188),IF($C188=\"Efp\",F188,\"\"))","v":0},{"$f":"IF($C188=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B188)*G188),IF($C188=\"Efp\",G188,\"\"))","v":0},{"$f":"IF($C188=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B188)*H188),IF($C188=\"Efp\",H188,\"\"))","v":0},{"$f":"IF($C188=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B188)*I188),IF($C188=\"Efp\",I188,\"\"))","v":0},{"$f":"IF($C188=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B188)*J188),IF($C188=\"Efp\",J188,\"\"))","v":0},{"$f":"IF($C188=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B188)*K188),IF($C188=\"Efp\",K188,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP188:AS188,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D188=\"BT\",AF188*Balance!D$45,IF($D188=\"MT\",AF188*Balance!D$46,AF188*Balance!D$47))","v":0},{"$f":"IF($D188=\"BT\",AG188*Balance!E$45,IF($D188=\"MT\",AG188*Balance!E$46,AG188*Balance!E$47))","v":0},{"$f":"IF($D188=\"BT\",AH188*Balance!F$45,IF($D188=\"MT\",AH188*Balance!F$46,AH188*Balance!F$47))","v":0},{"$f":"IF($D188=\"BT\",AI188*Balance!G$45,IF($D188=\"MT\",AI188*Balance!G$46,AI188*Balance!G$47))","v":0},{"$f":"IF($D188=\"BT\",AJ188*Balance!H$45,IF($D188=\"MT\",AJ188*Balance!H$46,AJ188*Balance!H$47))","v":0},{"$f":"IF($D188=\"BT\",AK188*Balance!I$45,IF($D188=\"MT\",AK188*Balance!I$46,AK188*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX188:BA188,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D188=\"BT\",AN188*Balance!D$49,IF($D188=\"MT\",AN188*Balance!D$50,AN188*Balance!D$51))","v":0},{"$f":"IF($D188=\"BT\",AO188*Balance!E$49,IF($D188=\"MT\",AO188*Balance!E$50,AO188*Balance!E$51))","v":0},{"$f":"IF($D188=\"BT\",AP188*Balance!F$49,IF($D188=\"MT\",AP188*Balance!F$50,AP188*Balance!F$51))","v":0},{"$f":"IF($D188=\"BT\",AQ188*Balance!G$49,IF($D188=\"MT\",AQ188*Balance!G$50,AQ188*Balance!G$51))","v":0},{"$f":"IF($D188=\"BT\",AR188*Balance!H$49,IF($D188=\"MT\",AR188*Balance!H$50,AR188*Balance!H$51))","v":0},{"$f":"IF($D188=\"BT\",AS188*Balance!I$49,IF($D188=\"MT\",AS188*Balance!I$50,AS188*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF188:BI188,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!C271","v":"BTS"},{"$f":"+PremisaCosto!E271","v":"Et"},{"$f":"+PremisaCosto!B271","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z189:AC189,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C189=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B189)*F189),IF($C189=\"Ep\",F189,\"\"))","v":0},{"$f":"IF($C189=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B189)*G189),IF($C189=\"Ep\",G189,\"\"))","v":0},{"$f":"IF($C189=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B189)*H189),IF($C189=\"Ep\",H189,\"\"))","v":0},{"$f":"IF($C189=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B189)*I189),IF($C189=\"Ep\",I189,\"\"))","v":0},{"$f":"IF($C189=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B189)*J189),IF($C189=\"Ep\",J189,\"\"))","v":0},{"$f":"IF($C189=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B189)*K189),IF($C189=\"Ep\",K189,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH189:AK189,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C189=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B189)*F189),IF($C189=\"Efp\",F189,\"\"))","v":0},{"$f":"IF($C189=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B189)*G189),IF($C189=\"Efp\",G189,\"\"))","v":0},{"$f":"IF($C189=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B189)*H189),IF($C189=\"Efp\",H189,\"\"))","v":0},{"$f":"IF($C189=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B189)*I189),IF($C189=\"Efp\",I189,\"\"))","v":0},{"$f":"IF($C189=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B189)*J189),IF($C189=\"Efp\",J189,\"\"))","v":0},{"$f":"IF($C189=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B189)*K189),IF($C189=\"Efp\",K189,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP189:AS189,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D189=\"BT\",AF189*Balance!D$45,IF($D189=\"MT\",AF189*Balance!D$46,AF189*Balance!D$47))","v":0},{"$f":"IF($D189=\"BT\",AG189*Balance!E$45,IF($D189=\"MT\",AG189*Balance!E$46,AG189*Balance!E$47))","v":0},{"$f":"IF($D189=\"BT\",AH189*Balance!F$45,IF($D189=\"MT\",AH189*Balance!F$46,AH189*Balance!F$47))","v":0},{"$f":"IF($D189=\"BT\",AI189*Balance!G$45,IF($D189=\"MT\",AI189*Balance!G$46,AI189*Balance!G$47))","v":0},{"$f":"IF($D189=\"BT\",AJ189*Balance!H$45,IF($D189=\"MT\",AJ189*Balance!H$46,AJ189*Balance!H$47))","v":0},{"$f":"IF($D189=\"BT\",AK189*Balance!I$45,IF($D189=\"MT\",AK189*Balance!I$46,AK189*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX189:BA189,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D189=\"BT\",AN189*Balance!D$49,IF($D189=\"MT\",AN189*Balance!D$50,AN189*Balance!D$51))","v":0},{"$f":"IF($D189=\"BT\",AO189*Balance!E$49,IF($D189=\"MT\",AO189*Balance!E$50,AO189*Balance!E$51))","v":0},{"$f":"IF($D189=\"BT\",AP189*Balance!F$49,IF($D189=\"MT\",AP189*Balance!F$50,AP189*Balance!F$51))","v":0},{"$f":"IF($D189=\"BT\",AQ189*Balance!G$49,IF($D189=\"MT\",AQ189*Balance!G$50,AQ189*Balance!G$51))","v":0},{"$f":"IF($D189=\"BT\",AR189*Balance!H$49,IF($D189=\"MT\",AR189*Balance!H$50,AR189*Balance!H$51))","v":0},{"$f":"IF($D189=\"BT\",AS189*Balance!I$49,IF($D189=\"MT\",AS189*Balance!I$50,AS189*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF189:BI189,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!C272","v":"BTS"},{"$f":"+PremisaCosto!E272","v":"Et"},{"$f":"+PremisaCosto!B272","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z190:AC190,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C190=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B190)*F190),IF($C190=\"Ep\",F190,\"\"))","v":0},{"$f":"IF($C190=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B190)*G190),IF($C190=\"Ep\",G190,\"\"))","v":0},{"$f":"IF($C190=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B190)*H190),IF($C190=\"Ep\",H190,\"\"))","v":0},{"$f":"IF($C190=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B190)*I190),IF($C190=\"Ep\",I190,\"\"))","v":0},{"$f":"IF($C190=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B190)*J190),IF($C190=\"Ep\",J190,\"\"))","v":0},{"$f":"IF($C190=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B190)*K190),IF($C190=\"Ep\",K190,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH190:AK190,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C190=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B190)*F190),IF($C190=\"Efp\",F190,\"\"))","v":0},{"$f":"IF($C190=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B190)*G190),IF($C190=\"Efp\",G190,\"\"))","v":0},{"$f":"IF($C190=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B190)*H190),IF($C190=\"Efp\",H190,\"\"))","v":0},{"$f":"IF($C190=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B190)*I190),IF($C190=\"Efp\",I190,\"\"))","v":0},{"$f":"IF($C190=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B190)*J190),IF($C190=\"Efp\",J190,\"\"))","v":0},{"$f":"IF($C190=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B190)*K190),IF($C190=\"Efp\",K190,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP190:AS190,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D190=\"BT\",AF190*Balance!D$45,IF($D190=\"MT\",AF190*Balance!D$46,AF190*Balance!D$47))","v":0},{"$f":"IF($D190=\"BT\",AG190*Balance!E$45,IF($D190=\"MT\",AG190*Balance!E$46,AG190*Balance!E$47))","v":0},{"$f":"IF($D190=\"BT\",AH190*Balance!F$45,IF($D190=\"MT\",AH190*Balance!F$46,AH190*Balance!F$47))","v":0},{"$f":"IF($D190=\"BT\",AI190*Balance!G$45,IF($D190=\"MT\",AI190*Balance!G$46,AI190*Balance!G$47))","v":0},{"$f":"IF($D190=\"BT\",AJ190*Balance!H$45,IF($D190=\"MT\",AJ190*Balance!H$46,AJ190*Balance!H$47))","v":0},{"$f":"IF($D190=\"BT\",AK190*Balance!I$45,IF($D190=\"MT\",AK190*Balance!I$46,AK190*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX190:BA190,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D190=\"BT\",AN190*Balance!D$49,IF($D190=\"MT\",AN190*Balance!D$50,AN190*Balance!D$51))","v":0},{"$f":"IF($D190=\"BT\",AO190*Balance!E$49,IF($D190=\"MT\",AO190*Balance!E$50,AO190*Balance!E$51))","v":0},{"$f":"IF($D190=\"BT\",AP190*Balance!F$49,IF($D190=\"MT\",AP190*Balance!F$50,AP190*Balance!F$51))","v":0},{"$f":"IF($D190=\"BT\",AQ190*Balance!G$49,IF($D190=\"MT\",AQ190*Balance!G$50,AQ190*Balance!G$51))","v":0},{"$f":"IF($D190=\"BT\",AR190*Balance!H$49,IF($D190=\"MT\",AR190*Balance!H$50,AR190*Balance!H$51))","v":0},{"$f":"IF($D190=\"BT\",AS190*Balance!I$49,IF($D190=\"MT\",AS190*Balance!I$50,AS190*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF190:BI190,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!C273","v":"BTS"},{"$f":"+PremisaCosto!E273","v":"Et"},{"$f":"+PremisaCosto!B273","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z191:AC191,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C191=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B191)*F191),IF($C191=\"Ep\",F191,\"\"))","v":0},{"$f":"IF($C191=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B191)*G191),IF($C191=\"Ep\",G191,\"\"))","v":0},{"$f":"IF($C191=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B191)*H191),IF($C191=\"Ep\",H191,\"\"))","v":0},{"$f":"IF($C191=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B191)*I191),IF($C191=\"Ep\",I191,\"\"))","v":0},{"$f":"IF($C191=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B191)*J191),IF($C191=\"Ep\",J191,\"\"))","v":0},{"$f":"IF($C191=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B191)*K191),IF($C191=\"Ep\",K191,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH191:AK191,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C191=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B191)*F191),IF($C191=\"Efp\",F191,\"\"))","v":0},{"$f":"IF($C191=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B191)*G191),IF($C191=\"Efp\",G191,\"\"))","v":0},{"$f":"IF($C191=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B191)*H191),IF($C191=\"Efp\",H191,\"\"))","v":0},{"$f":"IF($C191=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B191)*I191),IF($C191=\"Efp\",I191,\"\"))","v":0},{"$f":"IF($C191=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B191)*J191),IF($C191=\"Efp\",J191,\"\"))","v":0},{"$f":"IF($C191=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B191)*K191),IF($C191=\"Efp\",K191,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP191:AS191,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D191=\"BT\",AF191*Balance!D$45,IF($D191=\"MT\",AF191*Balance!D$46,AF191*Balance!D$47))","v":0},{"$f":"IF($D191=\"BT\",AG191*Balance!E$45,IF($D191=\"MT\",AG191*Balance!E$46,AG191*Balance!E$47))","v":0},{"$f":"IF($D191=\"BT\",AH191*Balance!F$45,IF($D191=\"MT\",AH191*Balance!F$46,AH191*Balance!F$47))","v":0},{"$f":"IF($D191=\"BT\",AI191*Balance!G$45,IF($D191=\"MT\",AI191*Balance!G$46,AI191*Balance!G$47))","v":0},{"$f":"IF($D191=\"BT\",AJ191*Balance!H$45,IF($D191=\"MT\",AJ191*Balance!H$46,AJ191*Balance!H$47))","v":0},{"$f":"IF($D191=\"BT\",AK191*Balance!I$45,IF($D191=\"MT\",AK191*Balance!I$46,AK191*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX191:BA191,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D191=\"BT\",AN191*Balance!D$49,IF($D191=\"MT\",AN191*Balance!D$50,AN191*Balance!D$51))","v":0},{"$f":"IF($D191=\"BT\",AO191*Balance!E$49,IF($D191=\"MT\",AO191*Balance!E$50,AO191*Balance!E$51))","v":0},{"$f":"IF($D191=\"BT\",AP191*Balance!F$49,IF($D191=\"MT\",AP191*Balance!F$50,AP191*Balance!F$51))","v":0},{"$f":"IF($D191=\"BT\",AQ191*Balance!G$49,IF($D191=\"MT\",AQ191*Balance!G$50,AQ191*Balance!G$51))","v":0},{"$f":"IF($D191=\"BT\",AR191*Balance!H$49,IF($D191=\"MT\",AR191*Balance!H$50,AR191*Balance!H$51))","v":0},{"$f":"IF($D191=\"BT\",AS191*Balance!I$49,IF($D191=\"MT\",AS191*Balance!I$50,AS191*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF191:BI191,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!C274","v":"AP-BT"},{"$f":"+PremisaCosto!E274","v":"Efp"},{"$f":"+PremisaCosto!B274","v":"BT"},null,41597.708999999995,42196.393080136651,43085.245690859258,44999.748426006903,47167.125732476423,49555.90959380618,null,0,0,0,0,0,null,0,0,0,0,0,null,42196.393080136651,43085.245690859258,44999.748426006903,47167.125732476423,49555.90959380618,{"$f":"+SUMPRODUCT(Z192:AC192,PremisaCosto!$F$84:$I$84)","v":156186.13588040584},null,{"$f":"IF($C192=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B192)*F192),IF($C192=\"Ep\",F192,\"\"))","v":""},{"$f":"IF($C192=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B192)*G192),IF($C192=\"Ep\",G192,\"\"))","v":""},{"$f":"IF($C192=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B192)*H192),IF($C192=\"Ep\",H192,\"\"))","v":""},{"$f":"IF($C192=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B192)*I192),IF($C192=\"Ep\",I192,\"\"))","v":""},{"$f":"IF($C192=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B192)*J192),IF($C192=\"Ep\",J192,\"\"))","v":""},{"$f":"IF($C192=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B192)*K192),IF($C192=\"Ep\",K192,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH192:AK192,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C192=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B192)*F192),IF($C192=\"Efp\",F192,\"\"))","v":41597.708999999995},{"$f":"IF($C192=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B192)*G192),IF($C192=\"Efp\",G192,\"\"))","v":42196.393080136651},{"$f":"IF($C192=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B192)*H192),IF($C192=\"Efp\",H192,\"\"))","v":43085.245690859258},{"$f":"IF($C192=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B192)*I192),IF($C192=\"Efp\",I192,\"\"))","v":44999.748426006903},{"$f":"IF($C192=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B192)*J192),IF($C192=\"Efp\",J192,\"\"))","v":47167.125732476423},{"$f":"IF($C192=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B192)*K192),IF($C192=\"Efp\",K192,\"\"))","v":49555.90959380618},{"$f":"+SUMPRODUCT(AP192:AS192,PremisaCosto!$F$84:$I$84)","v":156186.13588040584},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX192:BA192,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D192=\"BT\",AN192*Balance!D$49,IF($D192=\"MT\",AN192*Balance!D$50,AN192*Balance!D$51))","v":46574.694359806228},{"$f":"IF($D192=\"BT\",AO192*Balance!E$49,IF($D192=\"MT\",AO192*Balance!E$50,AO192*Balance!E$51))","v":47245.008392015225},{"$f":"IF($D192=\"BT\",AP192*Balance!F$49,IF($D192=\"MT\",AP192*Balance!F$50,AP192*Balance!F$51))","v":47463.913998408592},{"$f":"IF($D192=\"BT\",AQ192*Balance!G$49,IF($D192=\"MT\",AQ192*Balance!G$50,AQ192*Balance!G$51))","v":49574.538854580162},{"$f":"IF($D192=\"BT\",AR192*Balance!H$49,IF($D192=\"MT\",AR192*Balance!H$50,AR192*Balance!H$51))","v":51964.254917461847},{"$f":"IF($D192=\"BT\",AS192*Balance!I$49,IF($D192=\"MT\",AS192*Balance!I$50,AS192*Balance!I$51))","v":54598.260556951303},{"$f":"+SUMPRODUCT(BF192:BI192,PremisaCosto!$F$84:$I$84)","v":172067.86718099203}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!C275","v":0},{"$f":"+PremisaCosto!E275","v":0},{"$f":"+PremisaCosto!B275","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z193:AC193,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C193=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B193)*F193),IF($C193=\"Ep\",F193,\"\"))","v":""},{"$f":"IF($C193=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B193)*G193),IF($C193=\"Ep\",G193,\"\"))","v":""},{"$f":"IF($C193=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B193)*H193),IF($C193=\"Ep\",H193,\"\"))","v":""},{"$f":"IF($C193=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B193)*I193),IF($C193=\"Ep\",I193,\"\"))","v":""},{"$f":"IF($C193=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B193)*J193),IF($C193=\"Ep\",J193,\"\"))","v":""},{"$f":"IF($C193=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B193)*K193),IF($C193=\"Ep\",K193,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH193:AK193,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C193=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B193)*F193),IF($C193=\"Efp\",F193,\"\"))","v":""},{"$f":"IF($C193=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B193)*G193),IF($C193=\"Efp\",G193,\"\"))","v":""},{"$f":"IF($C193=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B193)*H193),IF($C193=\"Efp\",H193,\"\"))","v":""},{"$f":"IF($C193=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B193)*I193),IF($C193=\"Efp\",I193,\"\"))","v":""},{"$f":"IF($C193=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B193)*J193),IF($C193=\"Efp\",J193,\"\"))","v":""},{"$f":"IF($C193=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B193)*K193),IF($C193=\"Efp\",K193,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP193:AS193,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX193:BA193,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF193:BI193,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!C276","v":"MTD_GC"},{"$f":"+PremisaCosto!E276","v":"Ep"},null,null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z194:AC194,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C194=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B194)*F194),IF($C194=\"Ep\",F194,\"\"))","v":0},{"$f":"IF($C194=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B194)*G194),IF($C194=\"Ep\",G194,\"\"))","v":0},{"$f":"IF($C194=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B194)*H194),IF($C194=\"Ep\",H194,\"\"))","v":0},{"$f":"IF($C194=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B194)*I194),IF($C194=\"Ep\",I194,\"\"))","v":0},{"$f":"IF($C194=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B194)*J194),IF($C194=\"Ep\",J194,\"\"))","v":0},{"$f":"IF($C194=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B194)*K194),IF($C194=\"Ep\",K194,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH194:AK194,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C194=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B194)*F194),IF($C194=\"Efp\",F194,\"\"))","v":""},{"$f":"IF($C194=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B194)*G194),IF($C194=\"Efp\",G194,\"\"))","v":""},{"$f":"IF($C194=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B194)*H194),IF($C194=\"Efp\",H194,\"\"))","v":""},{"$f":"IF($C194=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B194)*I194),IF($C194=\"Efp\",I194,\"\"))","v":""},{"$f":"IF($C194=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B194)*J194),IF($C194=\"Efp\",J194,\"\"))","v":""},{"$f":"IF($C194=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B194)*K194),IF($C194=\"Efp\",K194,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP194:AS194,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D194=\"BT\",AF194*Balance!D$45,IF($D194=\"MT\",AF194*Balance!D$46,AF194*Balance!D$47))","v":0},{"$f":"IF($D194=\"BT\",AG194*Balance!E$45,IF($D194=\"MT\",AG194*Balance!E$46,AG194*Balance!E$47))","v":0},{"$f":"IF($D194=\"BT\",AH194*Balance!F$45,IF($D194=\"MT\",AH194*Balance!F$46,AH194*Balance!F$47))","v":0},{"$f":"IF($D194=\"BT\",AI194*Balance!G$45,IF($D194=\"MT\",AI194*Balance!G$46,AI194*Balance!G$47))","v":0},{"$f":"IF($D194=\"BT\",AJ194*Balance!H$45,IF($D194=\"MT\",AJ194*Balance!H$46,AJ194*Balance!H$47))","v":0},{"$f":"IF($D194=\"BT\",AK194*Balance!I$45,IF($D194=\"MT\",AK194*Balance!I$46,AK194*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX194:BA194,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF194:BI194,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!C277","v":"BTD_GC"},{"$f":"+PremisaCosto!E277","v":"Ep"},null,null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z195:AC195,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C195=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B195)*F195),IF($C195=\"Ep\",F195,\"\"))","v":0},{"$f":"IF($C195=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B195)*G195),IF($C195=\"Ep\",G195,\"\"))","v":0},{"$f":"IF($C195=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B195)*H195),IF($C195=\"Ep\",H195,\"\"))","v":0},{"$f":"IF($C195=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B195)*I195),IF($C195=\"Ep\",I195,\"\"))","v":0},{"$f":"IF($C195=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B195)*J195),IF($C195=\"Ep\",J195,\"\"))","v":0},{"$f":"IF($C195=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B195)*K195),IF($C195=\"Ep\",K195,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH195:AK195,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C195=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B195)*F195),IF($C195=\"Efp\",F195,\"\"))","v":""},{"$f":"IF($C195=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B195)*G195),IF($C195=\"Efp\",G195,\"\"))","v":""},{"$f":"IF($C195=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B195)*H195),IF($C195=\"Efp\",H195,\"\"))","v":""},{"$f":"IF($C195=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B195)*I195),IF($C195=\"Efp\",I195,\"\"))","v":""},{"$f":"IF($C195=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B195)*J195),IF($C195=\"Efp\",J195,\"\"))","v":""},{"$f":"IF($C195=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B195)*K195),IF($C195=\"Efp\",K195,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP195:AS195,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D195=\"BT\",AF195*Balance!D$45,IF($D195=\"MT\",AF195*Balance!D$46,AF195*Balance!D$47))","v":0},{"$f":"IF($D195=\"BT\",AG195*Balance!E$45,IF($D195=\"MT\",AG195*Balance!E$46,AG195*Balance!E$47))","v":0},{"$f":"IF($D195=\"BT\",AH195*Balance!F$45,IF($D195=\"MT\",AH195*Balance!F$46,AH195*Balance!F$47))","v":0},{"$f":"IF($D195=\"BT\",AI195*Balance!G$45,IF($D195=\"MT\",AI195*Balance!G$46,AI195*Balance!G$47))","v":0},{"$f":"IF($D195=\"BT\",AJ195*Balance!H$45,IF($D195=\"MT\",AJ195*Balance!H$46,AJ195*Balance!H$47))","v":0},{"$f":"IF($D195=\"BT\",AK195*Balance!I$45,IF($D195=\"MT\",AK195*Balance!I$46,AK195*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX195:BA195,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF195:BI195,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!C278","v":0},{"$f":"+PremisaCosto!E278","v":0},{"$f":"+PremisaCosto!B278","v":0},null,53.360075924491404,55.081533577473145,55.679922537264098,58.270283181015671,61.196480749456853,64.416245355533604,null,0,0,0,0,0,null,6.6468890488703317E-2,6.6714335922054918E-2,6.8822828464530292E-2,7.1254143151593355E-2,7.3884145688414268E-2,null,55.015064686984445,55.61320820134204,58.201460352551138,61.125226606305262,64.342361209845194,{"$f":"+SUMPRODUCT(Z196:AC196,PremisaCosto!$F$84:$I$84)","v":202.18192652972613},null,{"$f":"IF($C196=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B196)*F196),IF($C196=\"Ep\",F196,\"\"))","v":""},{"$f":"IF($C196=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B196)*G196),IF($C196=\"Ep\",G196,\"\"))","v":""},{"$f":"IF($C196=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B196)*H196),IF($C196=\"Ep\",H196,\"\"))","v":""},{"$f":"IF($C196=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B196)*I196),IF($C196=\"Ep\",I196,\"\"))","v":""},{"$f":"IF($C196=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B196)*J196),IF($C196=\"Ep\",J196,\"\"))","v":""},{"$f":"IF($C196=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B196)*K196),IF($C196=\"Ep\",K196,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH196:AK196,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C196=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B196)*F196),IF($C196=\"Efp\",F196,\"\"))","v":""},{"$f":"IF($C196=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B196)*G196),IF($C196=\"Efp\",G196,\"\"))","v":""},{"$f":"IF($C196=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B196)*H196),IF($C196=\"Efp\",H196,\"\"))","v":""},{"$f":"IF($C196=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B196)*I196),IF($C196=\"Efp\",I196,\"\"))","v":""},{"$f":"IF($C196=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B196)*J196),IF($C196=\"Efp\",J196,\"\"))","v":""},{"$f":"IF($C196=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B196)*K196),IF($C196=\"Efp\",K196,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP196:AS196,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX196:BA196,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF196:BI196,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!C279","v":0},{"$f":"+PremisaCosto!E279","v":0},{"$f":"+PremisaCosto!B279","v":0},null,53.360075924491404,55.081533577473145,55.679922537264098,58.270283181015671,61.196480749456853,64.416245355533604,null,0,0,0,0,0,null,6.6468890488703317E-2,6.6714335922054918E-2,6.8822828464530292E-2,7.1254143151593355E-2,7.3884145688414268E-2,null,55.015064686984445,55.61320820134204,58.201460352551138,61.125226606305262,64.342361209845194,{"$f":"+SUMPRODUCT(Z197:AC197,PremisaCosto!$F$84:$I$84)","v":202.18192652972613},null,{"$f":"IF($C197=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B197)*F197),IF($C197=\"Ep\",F197,\"\"))","v":""},{"$f":"IF($C197=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B197)*G197),IF($C197=\"Ep\",G197,\"\"))","v":""},{"$f":"IF($C197=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B197)*H197),IF($C197=\"Ep\",H197,\"\"))","v":""},{"$f":"IF($C197=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B197)*I197),IF($C197=\"Ep\",I197,\"\"))","v":""},{"$f":"IF($C197=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B197)*J197),IF($C197=\"Ep\",J197,\"\"))","v":""},{"$f":"IF($C197=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B197)*K197),IF($C197=\"Ep\",K197,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH197:AK197,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C197=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B197)*F197),IF($C197=\"Efp\",F197,\"\"))","v":""},{"$f":"IF($C197=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B197)*G197),IF($C197=\"Efp\",G197,\"\"))","v":""},{"$f":"IF($C197=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B197)*H197),IF($C197=\"Efp\",H197,\"\"))","v":""},{"$f":"IF($C197=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B197)*I197),IF($C197=\"Efp\",I197,\"\"))","v":""},{"$f":"IF($C197=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B197)*J197),IF($C197=\"Efp\",J197,\"\"))","v":""},{"$f":"IF($C197=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B197)*K197),IF($C197=\"Efp\",K197,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP197:AS197,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!C280","v":"BTSH"},{"$f":"+PremisaCosto!E280","v":"Ep"},{"$f":"+PremisaCosto!B280","v":"BT"},null,10.672015184898283,11.016306715494629,11.13598450745282,11.654056636203135,12.239296149891373,12.883249071106722,null,0,0,0,0,0,null,1.3293778097740664E-2,1.3342867184410986E-2,1.3764565692906058E-2,1.4250828630318671E-2,1.4776829137682853E-2,null,11.003012937396889,11.122641640268409,11.640292070510229,12.225045321261055,12.868472241969039,{"$f":"+SUMPRODUCT(Z198:AC198,PremisaCosto!$F$84:$I$84)","v":40.43638530594523},null,{"$f":"IF($C198=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B198)*F198),IF($C198=\"Ep\",F198,\"\"))","v":10.672015184898283},{"$f":"IF($C198=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B198)*G198),IF($C198=\"Ep\",G198,\"\"))","v":11.016306715494629},{"$f":"IF($C198=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B198)*H198),IF($C198=\"Ep\",H198,\"\"))","v":11.13598450745282},{"$f":"IF($C198=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B198)*I198),IF($C198=\"Ep\",I198,\"\"))","v":11.654056636203135},{"$f":"IF($C198=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B198)*J198),IF($C198=\"Ep\",J198,\"\"))","v":12.239296149891373},{"$f":"IF($C198=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B198)*K198),IF($C198=\"Ep\",K198,\"\"))","v":12.883249071106722},{"$f":"+SUMPRODUCT(AH198:AK198,PremisaCosto!$F$84:$I$84)","v":40.483889572848938},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AP198:AS198,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D198=\"BT\",AF198*Balance!D$45,IF($D198=\"MT\",AF198*Balance!D$46,AF198*Balance!D$47))","v":11.948875488307506},{"$f":"IF($D198=\"BT\",AG198*Balance!E$45,IF($D198=\"MT\",AG198*Balance!E$46,AG198*Balance!E$47))","v":12.334360006413892},{"$f":"IF($D198=\"BT\",AH198*Balance!F$45,IF($D198=\"MT\",AH198*Balance!F$46,AH198*Balance!F$47))","v":12.267712588708461},{"$f":"IF($D198=\"BT\",AI198*Balance!G$45,IF($D198=\"MT\",AI198*Balance!G$46,AI198*Balance!G$47))","v":12.838838076504262},{"$f":"IF($D198=\"BT\",AJ198*Balance!H$45,IF($D198=\"MT\",AJ198*Balance!H$46,AJ198*Balance!H$47))","v":13.484092898740055},{"$f":"IF($D198=\"BT\",AK198*Balance!I$45,IF($D198=\"MT\",AK198*Balance!I$46,AK198*Balance!I$47))","v":14.194129325239981},{"$f":"+SUMPRODUCT(AX198:BA198,PremisaCosto!$F$84:$I$84)","v":44.600483415384389},null,{"$f":"IF($D198=\"BT\",AN198*Balance!D$49,IF($D198=\"MT\",AN198*Balance!D$50,AN198*Balance!D$51))","v":0},{"$f":"IF($D198=\"BT\",AO198*Balance!E$49,IF($D198=\"MT\",AO198*Balance!E$50,AO198*Balance!E$51))","v":0},{"$f":"IF($D198=\"BT\",AP198*Balance!F$49,IF($D198=\"MT\",AP198*Balance!F$50,AP198*Balance!F$51))","v":0},{"$f":"IF($D198=\"BT\",AQ198*Balance!G$49,IF($D198=\"MT\",AQ198*Balance!G$50,AQ198*Balance!G$51))","v":0},{"$f":"IF($D198=\"BT\",AR198*Balance!H$49,IF($D198=\"MT\",AR198*Balance!H$50,AR198*Balance!H$51))","v":0},{"$f":"IF($D198=\"BT\",AS198*Balance!I$49,IF($D198=\"MT\",AS198*Balance!I$50,AS198*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF198:BI198,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!C281","v":"BTSH"},{"$f":"+PremisaCosto!E281","v":"Efp"},{"$f":"+PremisaCosto!B281","v":"BT"},null,21.344030369796567,22.032613430989258,22.27196901490564,23.308113272406271,24.478592299782747,25.766498142213443,null,0,0,0,0,0,null,2.6587556195481327E-2,2.6685734368821972E-2,2.7529131385812117E-2,2.8501657260637341E-2,2.9553658275365706E-2,null,22.006025874793778,22.245283280536817,23.280584141020459,24.45009064252211,25.736944483938078,{"$f":"+SUMPRODUCT(Z199:AC199,PremisaCosto!$F$84:$I$84)","v":80.872770611890459},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AH199:AK199,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C199=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B199)*F199),IF($C199=\"Efp\",F199,\"\"))","v":21.344030369796567},{"$f":"IF($C199=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B199)*G199),IF($C199=\"Efp\",G199,\"\"))","v":22.032613430989258},{"$f":"IF($C199=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B199)*H199),IF($C199=\"Efp\",H199,\"\"))","v":22.27196901490564},{"$f":"IF($C199=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B199)*I199),IF($C199=\"Efp\",I199,\"\"))","v":23.308113272406271},{"$f":"IF($C199=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B199)*J199),IF($C199=\"Efp\",J199,\"\"))","v":24.478592299782747},{"$f":"IF($C199=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B199)*K199),IF($C199=\"Efp\",K199,\"\"))","v":25.766498142213443},{"$f":"+SUMPRODUCT(AP199:AS199,PremisaCosto!$F$84:$I$84)","v":80.967779145697875},null,{"$f":"IF($D199=\"BT\",AF199*Balance!D$45,IF($D199=\"MT\",AF199*Balance!D$46,AF199*Balance!D$47))","v":0},{"$f":"IF($D199=\"BT\",AG199*Balance!E$45,IF($D199=\"MT\",AG199*Balance!E$46,AG199*Balance!E$47))","v":0},{"$f":"IF($D199=\"BT\",AH199*Balance!F$45,IF($D199=\"MT\",AH199*Balance!F$46,AH199*Balance!F$47))","v":0},{"$f":"IF($D199=\"BT\",AI199*Balance!G$45,IF($D199=\"MT\",AI199*Balance!G$46,AI199*Balance!G$47))","v":0},{"$f":"IF($D199=\"BT\",AJ199*Balance!H$45,IF($D199=\"MT\",AJ199*Balance!H$46,AJ199*Balance!H$47))","v":0},{"$f":"IF($D199=\"BT\",AK199*Balance!I$45,IF($D199=\"MT\",AK199*Balance!I$46,AK199*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX199:BA199,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D199=\"BT\",AN199*Balance!D$49,IF($D199=\"MT\",AN199*Balance!D$50,AN199*Balance!D$51))","v":23.897750976615011},{"$f":"IF($D199=\"BT\",AO199*Balance!E$49,IF($D199=\"MT\",AO199*Balance!E$50,AO199*Balance!E$51))","v":24.668720012827784},{"$f":"IF($D199=\"BT\",AP199*Balance!F$49,IF($D199=\"MT\",AP199*Balance!F$50,AP199*Balance!F$51))","v":24.535425177416922},{"$f":"IF($D199=\"BT\",AQ199*Balance!G$49,IF($D199=\"MT\",AQ199*Balance!G$50,AQ199*Balance!G$51))","v":25.677676153008523},{"$f":"IF($D199=\"BT\",AR199*Balance!H$49,IF($D199=\"MT\",AR199*Balance!H$50,AR199*Balance!H$51))","v":26.96818579748011},{"$f":"IF($D199=\"BT\",AS199*Balance!I$49,IF($D199=\"MT\",AS199*Balance!I$50,AS199*Balance!I$51))","v":28.388258650479962},{"$f":"+SUMPRODUCT(BF199:BI199,PremisaCosto!$F$84:$I$84)","v":89.200966830768778}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!C282","v":"BTSH"},{"$f":"+PremisaCosto!E282","v":"Efp"},{"$f":"+PremisaCosto!B282","v":"BT"},null,21.344030369796567,22.032613430989258,22.27196901490564,23.308113272406271,24.478592299782747,25.766498142213443,null,0,0,0,0,0,null,2.6587556195481327E-2,2.6685734368821972E-2,2.7529131385812117E-2,2.8501657260637341E-2,2.9553658275365706E-2,null,22.006025874793778,22.245283280536817,23.280584141020459,24.45009064252211,25.736944483938078,{"$f":"+SUMPRODUCT(Z200:AC200,PremisaCosto!$F$84:$I$84)","v":80.872770611890459},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AH200:AK200,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C200=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B200)*F200),IF($C200=\"Efp\",F200,\"\"))","v":21.344030369796567},{"$f":"IF($C200=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B200)*G200),IF($C200=\"Efp\",G200,\"\"))","v":22.032613430989258},{"$f":"IF($C200=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B200)*H200),IF($C200=\"Efp\",H200,\"\"))","v":22.27196901490564},{"$f":"IF($C200=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B200)*I200),IF($C200=\"Efp\",I200,\"\"))","v":23.308113272406271},{"$f":"IF($C200=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B200)*J200),IF($C200=\"Efp\",J200,\"\"))","v":24.478592299782747},{"$f":"IF($C200=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B200)*K200),IF($C200=\"Efp\",K200,\"\"))","v":25.766498142213443},{"$f":"+SUMPRODUCT(AP200:AS200,PremisaCosto!$F$84:$I$84)","v":80.967779145697875},null,{"$f":"IF($D200=\"BT\",AF200*Balance!D$45,IF($D200=\"MT\",AF200*Balance!D$46,AF200*Balance!D$47))","v":0},{"$f":"IF($D200=\"BT\",AG200*Balance!E$45,IF($D200=\"MT\",AG200*Balance!E$46,AG200*Balance!E$47))","v":0},{"$f":"IF($D200=\"BT\",AH200*Balance!F$45,IF($D200=\"MT\",AH200*Balance!F$46,AH200*Balance!F$47))","v":0},{"$f":"IF($D200=\"BT\",AI200*Balance!G$45,IF($D200=\"MT\",AI200*Balance!G$46,AI200*Balance!G$47))","v":0},{"$f":"IF($D200=\"BT\",AJ200*Balance!H$45,IF($D200=\"MT\",AJ200*Balance!H$46,AJ200*Balance!H$47))","v":0},{"$f":"IF($D200=\"BT\",AK200*Balance!I$45,IF($D200=\"MT\",AK200*Balance!I$46,AK200*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX200:BA200,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D200=\"BT\",AN200*Balance!D$49,IF($D200=\"MT\",AN200*Balance!D$50,AN200*Balance!D$51))","v":23.897750976615011},{"$f":"IF($D200=\"BT\",AO200*Balance!E$49,IF($D200=\"MT\",AO200*Balance!E$50,AO200*Balance!E$51))","v":24.668720012827784},{"$f":"IF($D200=\"BT\",AP200*Balance!F$49,IF($D200=\"MT\",AP200*Balance!F$50,AP200*Balance!F$51))","v":24.535425177416922},{"$f":"IF($D200=\"BT\",AQ200*Balance!G$49,IF($D200=\"MT\",AQ200*Balance!G$50,AQ200*Balance!G$51))","v":25.677676153008523},{"$f":"IF($D200=\"BT\",AR200*Balance!H$49,IF($D200=\"MT\",AR200*Balance!H$50,AR200*Balance!H$51))","v":26.96818579748011},{"$f":"IF($D200=\"BT\",AS200*Balance!I$49,IF($D200=\"MT\",AS200*Balance!I$50,AS200*Balance!I$51))","v":28.388258650479962},{"$f":"+SUMPRODUCT(BF200:BI200,PremisaCosto!$F$84:$I$84)","v":89.200966830768778}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!C283","v":0},{"$f":"+PremisaCosto!E283","v":0},{"$f":"+PremisaCosto!B283","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z201:AC201,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C201=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B201)*F201),IF($C201=\"Ep\",F201,\"\"))","v":""},{"$f":"IF($C201=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B201)*G201),IF($C201=\"Ep\",G201,\"\"))","v":""},{"$f":"IF($C201=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B201)*H201),IF($C201=\"Ep\",H201,\"\"))","v":""},{"$f":"IF($C201=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B201)*I201),IF($C201=\"Ep\",I201,\"\"))","v":""},{"$f":"IF($C201=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B201)*J201),IF($C201=\"Ep\",J201,\"\"))","v":""},{"$f":"IF($C201=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B201)*K201),IF($C201=\"Ep\",K201,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH201:AK201,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C201=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B201)*F201),IF($C201=\"Efp\",F201,\"\"))","v":""},{"$f":"IF($C201=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B201)*G201),IF($C201=\"Efp\",G201,\"\"))","v":""},{"$f":"IF($C201=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B201)*H201),IF($C201=\"Efp\",H201,\"\"))","v":""},{"$f":"IF($C201=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B201)*I201),IF($C201=\"Efp\",I201,\"\"))","v":""},{"$f":"IF($C201=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B201)*J201),IF($C201=\"Efp\",J201,\"\"))","v":""},{"$f":"IF($C201=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B201)*K201),IF($C201=\"Efp\",K201,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP201:AS201,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!C284","v":"BTSH"},{"$f":"+PremisaCosto!E284","v":"Ep"},{"$f":"+PremisaCosto!B284","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z202:AC202,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C202=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B202)*F202),IF($C202=\"Ep\",F202,\"\"))","v":0},{"$f":"IF($C202=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B202)*G202),IF($C202=\"Ep\",G202,\"\"))","v":0},{"$f":"IF($C202=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B202)*H202),IF($C202=\"Ep\",H202,\"\"))","v":0},{"$f":"IF($C202=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B202)*I202),IF($C202=\"Ep\",I202,\"\"))","v":0},{"$f":"IF($C202=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B202)*J202),IF($C202=\"Ep\",J202,\"\"))","v":0},{"$f":"IF($C202=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B202)*K202),IF($C202=\"Ep\",K202,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH202:AK202,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AP202:AS202,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D202=\"BT\",AF202*Balance!D$45,IF($D202=\"MT\",AF202*Balance!D$46,AF202*Balance!D$47))","v":0},{"$f":"IF($D202=\"BT\",AG202*Balance!E$45,IF($D202=\"MT\",AG202*Balance!E$46,AG202*Balance!E$47))","v":0},{"$f":"IF($D202=\"BT\",AH202*Balance!F$45,IF($D202=\"MT\",AH202*Balance!F$46,AH202*Balance!F$47))","v":0},{"$f":"IF($D202=\"BT\",AI202*Balance!G$45,IF($D202=\"MT\",AI202*Balance!G$46,AI202*Balance!G$47))","v":0},{"$f":"IF($D202=\"BT\",AJ202*Balance!H$45,IF($D202=\"MT\",AJ202*Balance!H$46,AJ202*Balance!H$47))","v":0},{"$f":"IF($D202=\"BT\",AK202*Balance!I$45,IF($D202=\"MT\",AK202*Balance!I$46,AK202*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX202:BA202,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D202=\"BT\",AN202*Balance!D$49,IF($D202=\"MT\",AN202*Balance!D$50,AN202*Balance!D$51))","v":0},{"$f":"IF($D202=\"BT\",AO202*Balance!E$49,IF($D202=\"MT\",AO202*Balance!E$50,AO202*Balance!E$51))","v":0},{"$f":"IF($D202=\"BT\",AP202*Balance!F$49,IF($D202=\"MT\",AP202*Balance!F$50,AP202*Balance!F$51))","v":0},{"$f":"IF($D202=\"BT\",AQ202*Balance!G$49,IF($D202=\"MT\",AQ202*Balance!G$50,AQ202*Balance!G$51))","v":0},{"$f":"IF($D202=\"BT\",AR202*Balance!H$49,IF($D202=\"MT\",AR202*Balance!H$50,AR202*Balance!H$51))","v":0},{"$f":"IF($D202=\"BT\",AS202*Balance!I$49,IF($D202=\"MT\",AS202*Balance!I$50,AS202*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF202:BI202,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!C285","v":"BTSH"},{"$f":"+PremisaCosto!E285","v":"Efp"},{"$f":"+PremisaCosto!B285","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z203:AC203,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AH203:AK203,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C203=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B203)*F203),IF($C203=\"Efp\",F203,\"\"))","v":0},{"$f":"IF($C203=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B203)*G203),IF($C203=\"Efp\",G203,\"\"))","v":0},{"$f":"IF($C203=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B203)*H203),IF($C203=\"Efp\",H203,\"\"))","v":0},{"$f":"IF($C203=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B203)*I203),IF($C203=\"Efp\",I203,\"\"))","v":0},{"$f":"IF($C203=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B203)*J203),IF($C203=\"Efp\",J203,\"\"))","v":0},{"$f":"IF($C203=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B203)*K203),IF($C203=\"Efp\",K203,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP203:AS203,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D203=\"BT\",AF203*Balance!D$45,IF($D203=\"MT\",AF203*Balance!D$46,AF203*Balance!D$47))","v":0},{"$f":"IF($D203=\"BT\",AG203*Balance!E$45,IF($D203=\"MT\",AG203*Balance!E$46,AG203*Balance!E$47))","v":0},{"$f":"IF($D203=\"BT\",AH203*Balance!F$45,IF($D203=\"MT\",AH203*Balance!F$46,AH203*Balance!F$47))","v":0},{"$f":"IF($D203=\"BT\",AI203*Balance!G$45,IF($D203=\"MT\",AI203*Balance!G$46,AI203*Balance!G$47))","v":0},{"$f":"IF($D203=\"BT\",AJ203*Balance!H$45,IF($D203=\"MT\",AJ203*Balance!H$46,AJ203*Balance!H$47))","v":0},{"$f":"IF($D203=\"BT\",AK203*Balance!I$45,IF($D203=\"MT\",AK203*Balance!I$46,AK203*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX203:BA203,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D203=\"BT\",AN203*Balance!D$49,IF($D203=\"MT\",AN203*Balance!D$50,AN203*Balance!D$51))","v":0},{"$f":"IF($D203=\"BT\",AO203*Balance!E$49,IF($D203=\"MT\",AO203*Balance!E$50,AO203*Balance!E$51))","v":0},{"$f":"IF($D203=\"BT\",AP203*Balance!F$49,IF($D203=\"MT\",AP203*Balance!F$50,AP203*Balance!F$51))","v":0},{"$f":"IF($D203=\"BT\",AQ203*Balance!G$49,IF($D203=\"MT\",AQ203*Balance!G$50,AQ203*Balance!G$51))","v":0},{"$f":"IF($D203=\"BT\",AR203*Balance!H$49,IF($D203=\"MT\",AR203*Balance!H$50,AR203*Balance!H$51))","v":0},{"$f":"IF($D203=\"BT\",AS203*Balance!I$49,IF($D203=\"MT\",AS203*Balance!I$50,AS203*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF203:BI203,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!C286","v":"BTSH"},{"$f":"+PremisaCosto!E286","v":"Efp"},{"$f":"+PremisaCosto!B286","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z204:AC204,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AH204:AK204,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C204=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B204)*F204),IF($C204=\"Efp\",F204,\"\"))","v":0},{"$f":"IF($C204=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B204)*G204),IF($C204=\"Efp\",G204,\"\"))","v":0},{"$f":"IF($C204=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B204)*H204),IF($C204=\"Efp\",H204,\"\"))","v":0},{"$f":"IF($C204=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B204)*I204),IF($C204=\"Efp\",I204,\"\"))","v":0},{"$f":"IF($C204=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B204)*J204),IF($C204=\"Efp\",J204,\"\"))","v":0},{"$f":"IF($C204=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B204)*K204),IF($C204=\"Efp\",K204,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP204:AS204,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D204=\"BT\",AF204*Balance!D$45,IF($D204=\"MT\",AF204*Balance!D$46,AF204*Balance!D$47))","v":0},{"$f":"IF($D204=\"BT\",AG204*Balance!E$45,IF($D204=\"MT\",AG204*Balance!E$46,AG204*Balance!E$47))","v":0},{"$f":"IF($D204=\"BT\",AH204*Balance!F$45,IF($D204=\"MT\",AH204*Balance!F$46,AH204*Balance!F$47))","v":0},{"$f":"IF($D204=\"BT\",AI204*Balance!G$45,IF($D204=\"MT\",AI204*Balance!G$46,AI204*Balance!G$47))","v":0},{"$f":"IF($D204=\"BT\",AJ204*Balance!H$45,IF($D204=\"MT\",AJ204*Balance!H$46,AJ204*Balance!H$47))","v":0},{"$f":"IF($D204=\"BT\",AK204*Balance!I$45,IF($D204=\"MT\",AK204*Balance!I$46,AK204*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX204:BA204,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D204=\"BT\",AN204*Balance!D$49,IF($D204=\"MT\",AN204*Balance!D$50,AN204*Balance!D$51))","v":0},{"$f":"IF($D204=\"BT\",AO204*Balance!E$49,IF($D204=\"MT\",AO204*Balance!E$50,AO204*Balance!E$51))","v":0},{"$f":"IF($D204=\"BT\",AP204*Balance!F$49,IF($D204=\"MT\",AP204*Balance!F$50,AP204*Balance!F$51))","v":0},{"$f":"IF($D204=\"BT\",AQ204*Balance!G$49,IF($D204=\"MT\",AQ204*Balance!G$50,AQ204*Balance!G$51))","v":0},{"$f":"IF($D204=\"BT\",AR204*Balance!H$49,IF($D204=\"MT\",AR204*Balance!H$50,AR204*Balance!H$51))","v":0},{"$f":"IF($D204=\"BT\",AS204*Balance!I$49,IF($D204=\"MT\",AS204*Balance!I$50,AS204*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF204:BI204,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!C287","v":0},{"$f":"+PremisaCosto!E287","v":0},{"$f":"+PremisaCosto!B287","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z205:AC205,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C205=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B205)*F205),IF($C205=\"Ep\",F205,\"\"))","v":""},{"$f":"IF($C205=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B205)*G205),IF($C205=\"Ep\",G205,\"\"))","v":""},{"$f":"IF($C205=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B205)*H205),IF($C205=\"Ep\",H205,\"\"))","v":""},{"$f":"IF($C205=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B205)*I205),IF($C205=\"Ep\",I205,\"\"))","v":""},{"$f":"IF($C205=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B205)*J205),IF($C205=\"Ep\",J205,\"\"))","v":""},{"$f":"IF($C205=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B205)*K205),IF($C205=\"Ep\",K205,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH205:AK205,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C205=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B205)*F205),IF($C205=\"Efp\",F205,\"\"))","v":""},{"$f":"IF($C205=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B205)*G205),IF($C205=\"Efp\",G205,\"\"))","v":""},{"$f":"IF($C205=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B205)*H205),IF($C205=\"Efp\",H205,\"\"))","v":""},{"$f":"IF($C205=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B205)*I205),IF($C205=\"Efp\",I205,\"\"))","v":""},{"$f":"IF($C205=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B205)*J205),IF($C205=\"Efp\",J205,\"\"))","v":""},{"$f":"IF($C205=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B205)*K205),IF($C205=\"Efp\",K205,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP205:AS205,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!C288","v":"BTSH"},{"$f":"+PremisaCosto!E288","v":"Ep"},{"$f":"+PremisaCosto!B288","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z206:AC206,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C206=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B206)*F206),IF($C206=\"Ep\",F206,\"\"))","v":0},{"$f":"IF($C206=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B206)*G206),IF($C206=\"Ep\",G206,\"\"))","v":0},{"$f":"IF($C206=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B206)*H206),IF($C206=\"Ep\",H206,\"\"))","v":0},{"$f":"IF($C206=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B206)*I206),IF($C206=\"Ep\",I206,\"\"))","v":0},{"$f":"IF($C206=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B206)*J206),IF($C206=\"Ep\",J206,\"\"))","v":0},{"$f":"IF($C206=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B206)*K206),IF($C206=\"Ep\",K206,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH206:AK206,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AP206:AS206,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D206=\"BT\",AF206*Balance!D$45,IF($D206=\"MT\",AF206*Balance!D$46,AF206*Balance!D$47))","v":0},{"$f":"IF($D206=\"BT\",AG206*Balance!E$45,IF($D206=\"MT\",AG206*Balance!E$46,AG206*Balance!E$47))","v":0},{"$f":"IF($D206=\"BT\",AH206*Balance!F$45,IF($D206=\"MT\",AH206*Balance!F$46,AH206*Balance!F$47))","v":0},{"$f":"IF($D206=\"BT\",AI206*Balance!G$45,IF($D206=\"MT\",AI206*Balance!G$46,AI206*Balance!G$47))","v":0},{"$f":"IF($D206=\"BT\",AJ206*Balance!H$45,IF($D206=\"MT\",AJ206*Balance!H$46,AJ206*Balance!H$47))","v":0},{"$f":"IF($D206=\"BT\",AK206*Balance!I$45,IF($D206=\"MT\",AK206*Balance!I$46,AK206*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX206:BA206,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D206=\"BT\",AN206*Balance!D$49,IF($D206=\"MT\",AN206*Balance!D$50,AN206*Balance!D$51))","v":0},{"$f":"IF($D206=\"BT\",AO206*Balance!E$49,IF($D206=\"MT\",AO206*Balance!E$50,AO206*Balance!E$51))","v":0},{"$f":"IF($D206=\"BT\",AP206*Balance!F$49,IF($D206=\"MT\",AP206*Balance!F$50,AP206*Balance!F$51))","v":0},{"$f":"IF($D206=\"BT\",AQ206*Balance!G$49,IF($D206=\"MT\",AQ206*Balance!G$50,AQ206*Balance!G$51))","v":0},{"$f":"IF($D206=\"BT\",AR206*Balance!H$49,IF($D206=\"MT\",AR206*Balance!H$50,AR206*Balance!H$51))","v":0},{"$f":"IF($D206=\"BT\",AS206*Balance!I$49,IF($D206=\"MT\",AS206*Balance!I$50,AS206*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF206:BI206,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!C289","v":"BTSH"},{"$f":"+PremisaCosto!E289","v":"Efp"},{"$f":"+PremisaCosto!B289","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z207:AC207,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AH207:AK207,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C207=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B207)*F207),IF($C207=\"Efp\",F207,\"\"))","v":0},{"$f":"IF($C207=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B207)*G207),IF($C207=\"Efp\",G207,\"\"))","v":0},{"$f":"IF($C207=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B207)*H207),IF($C207=\"Efp\",H207,\"\"))","v":0},{"$f":"IF($C207=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B207)*I207),IF($C207=\"Efp\",I207,\"\"))","v":0},{"$f":"IF($C207=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B207)*J207),IF($C207=\"Efp\",J207,\"\"))","v":0},{"$f":"IF($C207=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B207)*K207),IF($C207=\"Efp\",K207,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP207:AS207,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D207=\"BT\",AF207*Balance!D$45,IF($D207=\"MT\",AF207*Balance!D$46,AF207*Balance!D$47))","v":0},{"$f":"IF($D207=\"BT\",AG207*Balance!E$45,IF($D207=\"MT\",AG207*Balance!E$46,AG207*Balance!E$47))","v":0},{"$f":"IF($D207=\"BT\",AH207*Balance!F$45,IF($D207=\"MT\",AH207*Balance!F$46,AH207*Balance!F$47))","v":0},{"$f":"IF($D207=\"BT\",AI207*Balance!G$45,IF($D207=\"MT\",AI207*Balance!G$46,AI207*Balance!G$47))","v":0},{"$f":"IF($D207=\"BT\",AJ207*Balance!H$45,IF($D207=\"MT\",AJ207*Balance!H$46,AJ207*Balance!H$47))","v":0},{"$f":"IF($D207=\"BT\",AK207*Balance!I$45,IF($D207=\"MT\",AK207*Balance!I$46,AK207*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX207:BA207,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D207=\"BT\",AN207*Balance!D$49,IF($D207=\"MT\",AN207*Balance!D$50,AN207*Balance!D$51))","v":0},{"$f":"IF($D207=\"BT\",AO207*Balance!E$49,IF($D207=\"MT\",AO207*Balance!E$50,AO207*Balance!E$51))","v":0},{"$f":"IF($D207=\"BT\",AP207*Balance!F$49,IF($D207=\"MT\",AP207*Balance!F$50,AP207*Balance!F$51))","v":0},{"$f":"IF($D207=\"BT\",AQ207*Balance!G$49,IF($D207=\"MT\",AQ207*Balance!G$50,AQ207*Balance!G$51))","v":0},{"$f":"IF($D207=\"BT\",AR207*Balance!H$49,IF($D207=\"MT\",AR207*Balance!H$50,AR207*Balance!H$51))","v":0},{"$f":"IF($D207=\"BT\",AS207*Balance!I$49,IF($D207=\"MT\",AS207*Balance!I$50,AS207*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF207:BI207,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!C290","v":"BTSH"},{"$f":"+PremisaCosto!E290","v":"Efp"},{"$f":"+PremisaCosto!B290","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z208:AC208,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AH208:AK208,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C208=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B208)*F208),IF($C208=\"Efp\",F208,\"\"))","v":0},{"$f":"IF($C208=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B208)*G208),IF($C208=\"Efp\",G208,\"\"))","v":0},{"$f":"IF($C208=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B208)*H208),IF($C208=\"Efp\",H208,\"\"))","v":0},{"$f":"IF($C208=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B208)*I208),IF($C208=\"Efp\",I208,\"\"))","v":0},{"$f":"IF($C208=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B208)*J208),IF($C208=\"Efp\",J208,\"\"))","v":0},{"$f":"IF($C208=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B208)*K208),IF($C208=\"Efp\",K208,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP208:AS208,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D208=\"BT\",AF208*Balance!D$45,IF($D208=\"MT\",AF208*Balance!D$46,AF208*Balance!D$47))","v":0},{"$f":"IF($D208=\"BT\",AG208*Balance!E$45,IF($D208=\"MT\",AG208*Balance!E$46,AG208*Balance!E$47))","v":0},{"$f":"IF($D208=\"BT\",AH208*Balance!F$45,IF($D208=\"MT\",AH208*Balance!F$46,AH208*Balance!F$47))","v":0},{"$f":"IF($D208=\"BT\",AI208*Balance!G$45,IF($D208=\"MT\",AI208*Balance!G$46,AI208*Balance!G$47))","v":0},{"$f":"IF($D208=\"BT\",AJ208*Balance!H$45,IF($D208=\"MT\",AJ208*Balance!H$46,AJ208*Balance!H$47))","v":0},{"$f":"IF($D208=\"BT\",AK208*Balance!I$45,IF($D208=\"MT\",AK208*Balance!I$46,AK208*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX208:BA208,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D208=\"BT\",AN208*Balance!D$49,IF($D208=\"MT\",AN208*Balance!D$50,AN208*Balance!D$51))","v":0},{"$f":"IF($D208=\"BT\",AO208*Balance!E$49,IF($D208=\"MT\",AO208*Balance!E$50,AO208*Balance!E$51))","v":0},{"$f":"IF($D208=\"BT\",AP208*Balance!F$49,IF($D208=\"MT\",AP208*Balance!F$50,AP208*Balance!F$51))","v":0},{"$f":"IF($D208=\"BT\",AQ208*Balance!G$49,IF($D208=\"MT\",AQ208*Balance!G$50,AQ208*Balance!G$51))","v":0},{"$f":"IF($D208=\"BT\",AR208*Balance!H$49,IF($D208=\"MT\",AR208*Balance!H$50,AR208*Balance!H$51))","v":0},{"$f":"IF($D208=\"BT\",AS208*Balance!I$49,IF($D208=\"MT\",AS208*Balance!I$50,AS208*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF208:BI208,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!C291","v":0},{"$f":"+PremisaCosto!E291","v":0},{"$f":"+PremisaCosto!B291","v":0},null,2606.7577543886932,2677.0426517465339,2708.9544642966248,2841.0026462577671,2989.8586917454904,3153.3885413935659,null,346.59070169422625,349.41360818804128,364.83398972352688,380.59973565279591,396.76796295246163,null,0,0,0,0,0,null,2330.4519500523074,2359.5408561085833,2476.1686565342402,2609.2589560926945,2756.620578441104,{"$f":"+SUMPRODUCT(Z209:AC209,PremisaCosto!$F$84:$I$84)","v":8616.887103504554},null,{"$f":"IF($C209=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B209)*F209),IF($C209=\"Ep\",F209,\"\"))","v":""},{"$f":"IF($C209=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B209)*G209),IF($C209=\"Ep\",G209,\"\"))","v":""},{"$f":"IF($C209=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B209)*H209),IF($C209=\"Ep\",H209,\"\"))","v":""},{"$f":"IF($C209=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B209)*I209),IF($C209=\"Ep\",I209,\"\"))","v":""},{"$f":"IF($C209=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B209)*J209),IF($C209=\"Ep\",J209,\"\"))","v":""},{"$f":"IF($C209=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B209)*K209),IF($C209=\"Ep\",K209,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH209:AK209,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C209=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B209)*F209),IF($C209=\"Efp\",F209,\"\"))","v":""},{"$f":"IF($C209=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B209)*G209),IF($C209=\"Efp\",G209,\"\"))","v":""},{"$f":"IF($C209=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B209)*H209),IF($C209=\"Efp\",H209,\"\"))","v":""},{"$f":"IF($C209=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B209)*I209),IF($C209=\"Efp\",I209,\"\"))","v":""},{"$f":"IF($C209=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B209)*J209),IF($C209=\"Efp\",J209,\"\"))","v":""},{"$f":"IF($C209=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B209)*K209),IF($C209=\"Efp\",K209,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP209:AS209,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX209:BA209,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF209:BI209,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!C292","v":0},{"$f":"+PremisaCosto!E292","v":0},{"$f":"+PremisaCosto!B292","v":0},null,2606.7577543886932,2677.0426517465339,2708.9544642966248,2841.0026462577671,2989.8586917454904,3153.3885413935659,null,346.59070169422625,349.41360818804128,364.83398972352688,380.59973565279591,396.76796295246163,null,0,0,0,0,0,null,2330.4519500523074,2359.5408561085833,2476.1686565342402,2609.2589560926945,2756.620578441104,{"$f":"+SUMPRODUCT(Z210:AC210,PremisaCosto!$F$84:$I$84)","v":8616.887103504554},null,{"$f":"IF($C210=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B210)*F210),IF($C210=\"Ep\",F210,\"\"))","v":""},{"$f":"IF($C210=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B210)*G210),IF($C210=\"Ep\",G210,\"\"))","v":""},{"$f":"IF($C210=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B210)*H210),IF($C210=\"Ep\",H210,\"\"))","v":""},{"$f":"IF($C210=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B210)*I210),IF($C210=\"Ep\",I210,\"\"))","v":""},{"$f":"IF($C210=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B210)*J210),IF($C210=\"Ep\",J210,\"\"))","v":""},{"$f":"IF($C210=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B210)*K210),IF($C210=\"Ep\",K210,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH210:AK210,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C210=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B210)*F210),IF($C210=\"Efp\",F210,\"\"))","v":""},{"$f":"IF($C210=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B210)*G210),IF($C210=\"Efp\",G210,\"\"))","v":""},{"$f":"IF($C210=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B210)*H210),IF($C210=\"Efp\",H210,\"\"))","v":""},{"$f":"IF($C210=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B210)*I210),IF($C210=\"Efp\",I210,\"\"))","v":""},{"$f":"IF($C210=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B210)*J210),IF($C210=\"Efp\",J210,\"\"))","v":""},{"$f":"IF($C210=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B210)*K210),IF($C210=\"Efp\",K210,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP210:AS210,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX210:BA210,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF210:BI210,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!C293","v":"BTS Prepago"},{"$f":"+PremisaCosto!E293","v":"Et"},{"$f":"+PremisaCosto!B293","v":"BT"},null,2035.6992593449459,2090.8930491449169,2115.7547916720591,2218.7537803178438,2334.8696927471415,2462.4375950469794,null,269.7833189420362,271.96197401893698,283.92618564663587,296.15909930825126,308.70325540782011,null,0,0,0,0,0,null,1821.1097302028807,1843.7928176531223,1934.8275946712079,2038.7105934388901,2153.7343396391593,{"$f":"+SUMPRODUCT(Z211:AC211,PremisaCosto!$F$84:$I$84)","v":6732.8880969961292},null,{"$f":"IF($C211=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B211)*F211),IF($C211=\"Ep\",F211,\"\"))","v":495.04636633212101},{"$f":"IF($C211=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B211)*G211),IF($C211=\"Ep\",G211,\"\"))","v":508.46852825468648},{"$f":"IF($C211=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B211)*H211),IF($C211=\"Ep\",H211,\"\"))","v":514.5144681165043},{"$f":"IF($C211=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B211)*I211),IF($C211=\"Ep\",I211,\"\"))","v":539.56201619164904},{"$f":"IF($C211=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B211)*J211),IF($C211=\"Ep\",J211,\"\"))","v":567.79937014144593},{"$f":"IF($C211=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B211)*K211),IF($C211=\"Ep\",K211,\"\"))","v":598.82164723087567},{"$f":"+SUMPRODUCT(AH211:AK211,PremisaCosto!$F$84:$I$84)","v":1875.9896076234579},null,{"$f":"IF($C211=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B211)*F211),IF($C211=\"Efp\",F211,\"\"))","v":1540.652893012825},{"$f":"IF($C211=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B211)*G211),IF($C211=\"Efp\",G211,\"\"))","v":1582.4245208902303},{"$f":"IF($C211=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B211)*H211),IF($C211=\"Efp\",H211,\"\"))","v":1601.2403235555548},{"$f":"IF($C211=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B211)*I211),IF($C211=\"Efp\",I211,\"\"))","v":1679.1917641261948},{"$f":"IF($C211=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B211)*J211),IF($C211=\"Efp\",J211,\"\"))","v":1767.0703226056955},{"$f":"IF($C211=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B211)*K211),IF($C211=\"Efp\",K211,\"\"))","v":1863.6159478161037},{"$f":"+SUMPRODUCT(AP211:AS211,PremisaCosto!$F$84:$I$84)","v":5838.339623945526},null,{"$f":"IF($D211=\"BT\",AF211*Balance!D$45,IF($D211=\"MT\",AF211*Balance!D$46,AF211*Balance!D$47))","v":554.27651570549733},{"$f":"IF($D211=\"BT\",AG211*Balance!E$45,IF($D211=\"MT\",AG211*Balance!E$46,AG211*Balance!E$47))","v":569.30458105379125},{"$f":"IF($D211=\"BT\",AH211*Balance!F$45,IF($D211=\"MT\",AH211*Balance!F$46,AH211*Balance!F$47))","v":566.80355592818876},{"$f":"IF($D211=\"BT\",AI211*Balance!G$45,IF($D211=\"MT\",AI211*Balance!G$46,AI211*Balance!G$47))","v":594.41528167943306},{"$f":"IF($D211=\"BT\",AJ211*Balance!H$45,IF($D211=\"MT\",AJ211*Balance!H$46,AJ211*Balance!H$47))","v":625.54736490311154},{"$f":"IF($D211=\"BT\",AK211*Balance!I$45,IF($D211=\"MT\",AK211*Balance!I$46,AK211*Balance!I$47))","v":659.75219889295533},{"$f":"+SUMPRODUCT(AX211:BA211,PremisaCosto!$F$84:$I$84)","v":2066.7493178177847},null,{"$f":"IF($D211=\"BT\",AN211*Balance!D$49,IF($D211=\"MT\",AN211*Balance!D$50,AN211*Balance!D$51))","v":1724.9853256731897},{"$f":"IF($D211=\"BT\",AO211*Balance!E$49,IF($D211=\"MT\",AO211*Balance!E$50,AO211*Balance!E$51))","v":1771.754747549325},{"$f":"IF($D211=\"BT\",AP211*Balance!F$49,IF($D211=\"MT\",AP211*Balance!F$50,AP211*Balance!F$51))","v":1763.9712107792113},{"$f":"IF($D211=\"BT\",AQ211*Balance!G$49,IF($D211=\"MT\",AQ211*Balance!G$50,AQ211*Balance!G$51))","v":1849.9027276084685},{"$f":"IF($D211=\"BT\",AR211*Balance!H$49,IF($D211=\"MT\",AR211*Balance!H$50,AR211*Balance!H$51))","v":1946.7900847250296},{"$f":"IF($D211=\"BT\",AS211*Balance!I$49,IF($D211=\"MT\",AS211*Balance!I$50,AS211*Balance!I$51))","v":2053.2402680319442},{"$f":"+SUMPRODUCT(BF211:BI211,PremisaCosto!$F$84:$I$84)","v":6432.0102765728543}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!C294","v":"BTS Prepago"},{"$f":"+PremisaCosto!E294","v":"Et"},{"$f":"+PremisaCosto!B294","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z212:AC212,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C212=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B212)*F212),IF($C212=\"Ep\",F212,\"\"))","v":0},{"$f":"IF($C212=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B212)*G212),IF($C212=\"Ep\",G212,\"\"))","v":0},{"$f":"IF($C212=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B212)*H212),IF($C212=\"Ep\",H212,\"\"))","v":0},{"$f":"IF($C212=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B212)*I212),IF($C212=\"Ep\",I212,\"\"))","v":0},{"$f":"IF($C212=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B212)*J212),IF($C212=\"Ep\",J212,\"\"))","v":0},{"$f":"IF($C212=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B212)*K212),IF($C212=\"Ep\",K212,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH212:AK212,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C212=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B212)*F212),IF($C212=\"Efp\",F212,\"\"))","v":0},{"$f":"IF($C212=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B212)*G212),IF($C212=\"Efp\",G212,\"\"))","v":0},{"$f":"IF($C212=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B212)*H212),IF($C212=\"Efp\",H212,\"\"))","v":0},{"$f":"IF($C212=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B212)*I212),IF($C212=\"Efp\",I212,\"\"))","v":0},{"$f":"IF($C212=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B212)*J212),IF($C212=\"Efp\",J212,\"\"))","v":0},{"$f":"IF($C212=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B212)*K212),IF($C212=\"Efp\",K212,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP212:AS212,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D212=\"BT\",AF212*Balance!D$45,IF($D212=\"MT\",AF212*Balance!D$46,AF212*Balance!D$47))","v":0},{"$f":"IF($D212=\"BT\",AG212*Balance!E$45,IF($D212=\"MT\",AG212*Balance!E$46,AG212*Balance!E$47))","v":0},{"$f":"IF($D212=\"BT\",AH212*Balance!F$45,IF($D212=\"MT\",AH212*Balance!F$46,AH212*Balance!F$47))","v":0},{"$f":"IF($D212=\"BT\",AI212*Balance!G$45,IF($D212=\"MT\",AI212*Balance!G$46,AI212*Balance!G$47))","v":0},{"$f":"IF($D212=\"BT\",AJ212*Balance!H$45,IF($D212=\"MT\",AJ212*Balance!H$46,AJ212*Balance!H$47))","v":0},{"$f":"IF($D212=\"BT\",AK212*Balance!I$45,IF($D212=\"MT\",AK212*Balance!I$46,AK212*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX212:BA212,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D212=\"BT\",AN212*Balance!D$49,IF($D212=\"MT\",AN212*Balance!D$50,AN212*Balance!D$51))","v":0},{"$f":"IF($D212=\"BT\",AO212*Balance!E$49,IF($D212=\"MT\",AO212*Balance!E$50,AO212*Balance!E$51))","v":0},{"$f":"IF($D212=\"BT\",AP212*Balance!F$49,IF($D212=\"MT\",AP212*Balance!F$50,AP212*Balance!F$51))","v":0},{"$f":"IF($D212=\"BT\",AQ212*Balance!G$49,IF($D212=\"MT\",AQ212*Balance!G$50,AQ212*Balance!G$51))","v":0},{"$f":"IF($D212=\"BT\",AR212*Balance!H$49,IF($D212=\"MT\",AR212*Balance!H$50,AR212*Balance!H$51))","v":0},{"$f":"IF($D212=\"BT\",AS212*Balance!I$49,IF($D212=\"MT\",AS212*Balance!I$50,AS212*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF212:BI212,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!C295","v":"BTS Prepago"},{"$f":"+PremisaCosto!E295","v":"Et"},{"$f":"+PremisaCosto!B295","v":"BT"},null,567.60004970070179,582.59976246958252,589.60713584752762,618.48040139329146,651.02225360712873,686.76640815408098,null,76.342221761684968,76.982571462169275,80.417810108402008,83.92924683179902,87.531369926275161,null,0,0,0,0,0,null,506.25754070789753,512.62456438535833,538.06259128488944,567.09300677532974,599.23503822780583,{"$f":"+SUMPRODUCT(Z213:AC213,PremisaCosto!$F$84:$I$84)","v":1872.5891288042815},null,{"$f":"IF($C213=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B213)*F213),IF($C213=\"Ep\",F213,\"\"))","v":138.0303799023246},{"$f":"IF($C213=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B213)*G213),IF($C213=\"Ep\",G213,\"\"))","v":141.67804704577551},{"$f":"IF($C213=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B213)*H213),IF($C213=\"Ep\",H213,\"\"))","v":143.38211738541912},{"$f":"IF($C213=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B213)*I213),IF($C213=\"Ep\",I213,\"\"))","v":150.40358930812948},{"$f":"IF($C213=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B213)*J213),IF($C213=\"Ep\",J213,\"\"))","v":158.31719718425597},{"$f":"IF($C213=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B213)*K213),IF($C213=\"Ep\",K213,\"\"))","v":167.00954883927227},{"$f":"+SUMPRODUCT(AH213:AK213,PremisaCosto!$F$84:$I$84)","v":522.99600974341138},null,{"$f":"IF($C213=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B213)*F213),IF($C213=\"Efp\",F213,\"\"))","v":429.56966979837716},{"$f":"IF($C213=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B213)*G213),IF($C213=\"Efp\",G213,\"\"))","v":440.92171542380697},{"$f":"IF($C213=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B213)*H213),IF($C213=\"Efp\",H213,\"\"))","v":446.22501846210849},{"$f":"IF($C213=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B213)*I213),IF($C213=\"Efp\",I213,\"\"))","v":468.07681208516198},{"$f":"IF($C213=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B213)*J213),IF($C213=\"Efp\",J213,\"\"))","v":492.70505642287276},{"$f":"IF($C213=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B213)*K213),IF($C213=\"Efp\",K213,\"\"))","v":519.75685931480871},{"$f":"+SUMPRODUCT(AP213:AS213,PremisaCosto!$F$84:$I$84)","v":1627.6360564270421},null,{"$f":"IF($D213=\"BT\",AF213*Balance!D$45,IF($D213=\"MT\",AF213*Balance!D$46,AF213*Balance!D$47))","v":154.54511584565171},{"$f":"IF($D213=\"BT\",AG213*Balance!E$45,IF($D213=\"MT\",AG213*Balance!E$46,AG213*Balance!E$47))","v":158.62921053299456},{"$f":"IF($D213=\"BT\",AH213*Balance!F$45,IF($D213=\"MT\",AH213*Balance!F$46,AH213*Balance!F$47))","v":157.95375840075744},{"$f":"IF($D213=\"BT\",AI213*Balance!G$45,IF($D213=\"MT\",AI213*Balance!G$46,AI213*Balance!G$47))","v":165.69400591837518},{"$f":"IF($D213=\"BT\",AJ213*Balance!H$45,IF($D213=\"MT\",AJ213*Balance!H$46,AJ213*Balance!H$47))","v":174.41883652105284},{"$f":"IF($D213=\"BT\",AK213*Balance!I$45,IF($D213=\"MT\",AK213*Balance!I$46,AK213*Balance!I$47))","v":184.00289567412466},{"$f":"+SUMPRODUCT(AX213:BA213,PremisaCosto!$F$84:$I$84)","v":576.17678442020474},null,{"$f":"IF($D213=\"BT\",AN213*Balance!D$49,IF($D213=\"MT\",AN213*Balance!D$50,AN213*Balance!D$51))","v":480.96581658144447},{"$f":"IF($D213=\"BT\",AO213*Balance!E$49,IF($D213=\"MT\",AO213*Balance!E$50,AO213*Balance!E$51))","v":493.67608520135741},{"$f":"IF($D213=\"BT\",AP213*Balance!F$49,IF($D213=\"MT\",AP213*Balance!F$50,AP213*Balance!F$51))","v":491.5739845651421},{"$f":"IF($D213=\"BT\",AQ213*Balance!G$49,IF($D213=\"MT\",AQ213*Balance!G$50,AQ213*Balance!G$51))","v":515.66270744378403},{"$f":"IF($D213=\"BT\",AR213*Balance!H$49,IF($D213=\"MT\",AR213*Balance!H$50,AR213*Balance!H$51))","v":542.81558932160817},{"$f":"IF($D213=\"BT\",AS213*Balance!I$49,IF($D213=\"MT\",AS213*Balance!I$50,AS213*Balance!I$51))","v":572.64250951574604},{"$f":"+SUMPRODUCT(BF213:BI213,PremisaCosto!$F$84:$I$84)","v":1793.141996740311}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!C296","v":"BTS Prepago"},{"$f":"+PremisaCosto!E296","v":"Et"},{"$f":"+PremisaCosto!B296","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z214:AC214,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C214=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B214)*F214),IF($C214=\"Ep\",F214,\"\"))","v":0},{"$f":"IF($C214=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B214)*G214),IF($C214=\"Ep\",G214,\"\"))","v":0},{"$f":"IF($C214=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B214)*H214),IF($C214=\"Ep\",H214,\"\"))","v":0},{"$f":"IF($C214=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B214)*I214),IF($C214=\"Ep\",I214,\"\"))","v":0},{"$f":"IF($C214=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B214)*J214),IF($C214=\"Ep\",J214,\"\"))","v":0},{"$f":"IF($C214=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B214)*K214),IF($C214=\"Ep\",K214,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH214:AK214,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C214=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B214)*F214),IF($C214=\"Efp\",F214,\"\"))","v":0},{"$f":"IF($C214=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B214)*G214),IF($C214=\"Efp\",G214,\"\"))","v":0},{"$f":"IF($C214=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B214)*H214),IF($C214=\"Efp\",H214,\"\"))","v":0},{"$f":"IF($C214=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B214)*I214),IF($C214=\"Efp\",I214,\"\"))","v":0},{"$f":"IF($C214=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B214)*J214),IF($C214=\"Efp\",J214,\"\"))","v":0},{"$f":"IF($C214=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B214)*K214),IF($C214=\"Efp\",K214,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP214:AS214,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D214=\"BT\",AF214*Balance!D$45,IF($D214=\"MT\",AF214*Balance!D$46,AF214*Balance!D$47))","v":0},{"$f":"IF($D214=\"BT\",AG214*Balance!E$45,IF($D214=\"MT\",AG214*Balance!E$46,AG214*Balance!E$47))","v":0},{"$f":"IF($D214=\"BT\",AH214*Balance!F$45,IF($D214=\"MT\",AH214*Balance!F$46,AH214*Balance!F$47))","v":0},{"$f":"IF($D214=\"BT\",AI214*Balance!G$45,IF($D214=\"MT\",AI214*Balance!G$46,AI214*Balance!G$47))","v":0},{"$f":"IF($D214=\"BT\",AJ214*Balance!H$45,IF($D214=\"MT\",AJ214*Balance!H$46,AJ214*Balance!H$47))","v":0},{"$f":"IF($D214=\"BT\",AK214*Balance!I$45,IF($D214=\"MT\",AK214*Balance!I$46,AK214*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX214:BA214,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D214=\"BT\",AN214*Balance!D$49,IF($D214=\"MT\",AN214*Balance!D$50,AN214*Balance!D$51))","v":0},{"$f":"IF($D214=\"BT\",AO214*Balance!E$49,IF($D214=\"MT\",AO214*Balance!E$50,AO214*Balance!E$51))","v":0},{"$f":"IF($D214=\"BT\",AP214*Balance!F$49,IF($D214=\"MT\",AP214*Balance!F$50,AP214*Balance!F$51))","v":0},{"$f":"IF($D214=\"BT\",AQ214*Balance!G$49,IF($D214=\"MT\",AQ214*Balance!G$50,AQ214*Balance!G$51))","v":0},{"$f":"IF($D214=\"BT\",AR214*Balance!H$49,IF($D214=\"MT\",AR214*Balance!H$50,AR214*Balance!H$51))","v":0},{"$f":"IF($D214=\"BT\",AS214*Balance!I$49,IF($D214=\"MT\",AS214*Balance!I$50,AS214*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF214:BI214,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!C297","v":"BTS Prepago"},{"$f":"+PremisaCosto!E297","v":"Et"},{"$f":"+PremisaCosto!B297","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z215:AC215,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C215=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B215)*F215),IF($C215=\"Ep\",F215,\"\"))","v":0},{"$f":"IF($C215=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B215)*G215),IF($C215=\"Ep\",G215,\"\"))","v":0},{"$f":"IF($C215=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B215)*H215),IF($C215=\"Ep\",H215,\"\"))","v":0},{"$f":"IF($C215=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B215)*I215),IF($C215=\"Ep\",I215,\"\"))","v":0},{"$f":"IF($C215=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B215)*J215),IF($C215=\"Ep\",J215,\"\"))","v":0},{"$f":"IF($C215=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B215)*K215),IF($C215=\"Ep\",K215,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH215:AK215,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C215=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B215)*F215),IF($C215=\"Efp\",F215,\"\"))","v":0},{"$f":"IF($C215=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B215)*G215),IF($C215=\"Efp\",G215,\"\"))","v":0},{"$f":"IF($C215=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B215)*H215),IF($C215=\"Efp\",H215,\"\"))","v":0},{"$f":"IF($C215=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B215)*I215),IF($C215=\"Efp\",I215,\"\"))","v":0},{"$f":"IF($C215=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B215)*J215),IF($C215=\"Efp\",J215,\"\"))","v":0},{"$f":"IF($C215=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B215)*K215),IF($C215=\"Efp\",K215,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP215:AS215,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D215=\"BT\",AF215*Balance!D$45,IF($D215=\"MT\",AF215*Balance!D$46,AF215*Balance!D$47))","v":0},{"$f":"IF($D215=\"BT\",AG215*Balance!E$45,IF($D215=\"MT\",AG215*Balance!E$46,AG215*Balance!E$47))","v":0},{"$f":"IF($D215=\"BT\",AH215*Balance!F$45,IF($D215=\"MT\",AH215*Balance!F$46,AH215*Balance!F$47))","v":0},{"$f":"IF($D215=\"BT\",AI215*Balance!G$45,IF($D215=\"MT\",AI215*Balance!G$46,AI215*Balance!G$47))","v":0},{"$f":"IF($D215=\"BT\",AJ215*Balance!H$45,IF($D215=\"MT\",AJ215*Balance!H$46,AJ215*Balance!H$47))","v":0},{"$f":"IF($D215=\"BT\",AK215*Balance!I$45,IF($D215=\"MT\",AK215*Balance!I$46,AK215*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX215:BA215,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D215=\"BT\",AN215*Balance!D$49,IF($D215=\"MT\",AN215*Balance!D$50,AN215*Balance!D$51))","v":0},{"$f":"IF($D215=\"BT\",AO215*Balance!E$49,IF($D215=\"MT\",AO215*Balance!E$50,AO215*Balance!E$51))","v":0},{"$f":"IF($D215=\"BT\",AP215*Balance!F$49,IF($D215=\"MT\",AP215*Balance!F$50,AP215*Balance!F$51))","v":0},{"$f":"IF($D215=\"BT\",AQ215*Balance!G$49,IF($D215=\"MT\",AQ215*Balance!G$50,AQ215*Balance!G$51))","v":0},{"$f":"IF($D215=\"BT\",AR215*Balance!H$49,IF($D215=\"MT\",AR215*Balance!H$50,AR215*Balance!H$51))","v":0},{"$f":"IF($D215=\"BT\",AS215*Balance!I$49,IF($D215=\"MT\",AS215*Balance!I$50,AS215*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF215:BI215,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!C298","v":"BTS Prepago"},{"$f":"+PremisaCosto!E298","v":"Et"},{"$f":"+PremisaCosto!B298","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z216:AC216,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C216=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B216)*F216),IF($C216=\"Ep\",F216,\"\"))","v":0},{"$f":"IF($C216=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B216)*G216),IF($C216=\"Ep\",G216,\"\"))","v":0},{"$f":"IF($C216=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B216)*H216),IF($C216=\"Ep\",H216,\"\"))","v":0},{"$f":"IF($C216=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B216)*I216),IF($C216=\"Ep\",I216,\"\"))","v":0},{"$f":"IF($C216=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B216)*J216),IF($C216=\"Ep\",J216,\"\"))","v":0},{"$f":"IF($C216=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B216)*K216),IF($C216=\"Ep\",K216,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH216:AK216,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C216=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B216)*F216),IF($C216=\"Efp\",F216,\"\"))","v":0},{"$f":"IF($C216=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B216)*G216),IF($C216=\"Efp\",G216,\"\"))","v":0},{"$f":"IF($C216=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B216)*H216),IF($C216=\"Efp\",H216,\"\"))","v":0},{"$f":"IF($C216=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B216)*I216),IF($C216=\"Efp\",I216,\"\"))","v":0},{"$f":"IF($C216=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B216)*J216),IF($C216=\"Efp\",J216,\"\"))","v":0},{"$f":"IF($C216=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B216)*K216),IF($C216=\"Efp\",K216,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP216:AS216,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D216=\"BT\",AF216*Balance!D$45,IF($D216=\"MT\",AF216*Balance!D$46,AF216*Balance!D$47))","v":0},{"$f":"IF($D216=\"BT\",AG216*Balance!E$45,IF($D216=\"MT\",AG216*Balance!E$46,AG216*Balance!E$47))","v":0},{"$f":"IF($D216=\"BT\",AH216*Balance!F$45,IF($D216=\"MT\",AH216*Balance!F$46,AH216*Balance!F$47))","v":0},{"$f":"IF($D216=\"BT\",AI216*Balance!G$45,IF($D216=\"MT\",AI216*Balance!G$46,AI216*Balance!G$47))","v":0},{"$f":"IF($D216=\"BT\",AJ216*Balance!H$45,IF($D216=\"MT\",AJ216*Balance!H$46,AJ216*Balance!H$47))","v":0},{"$f":"IF($D216=\"BT\",AK216*Balance!I$45,IF($D216=\"MT\",AK216*Balance!I$46,AK216*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX216:BA216,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D216=\"BT\",AN216*Balance!D$49,IF($D216=\"MT\",AN216*Balance!D$50,AN216*Balance!D$51))","v":0},{"$f":"IF($D216=\"BT\",AO216*Balance!E$49,IF($D216=\"MT\",AO216*Balance!E$50,AO216*Balance!E$51))","v":0},{"$f":"IF($D216=\"BT\",AP216*Balance!F$49,IF($D216=\"MT\",AP216*Balance!F$50,AP216*Balance!F$51))","v":0},{"$f":"IF($D216=\"BT\",AQ216*Balance!G$49,IF($D216=\"MT\",AQ216*Balance!G$50,AQ216*Balance!G$51))","v":0},{"$f":"IF($D216=\"BT\",AR216*Balance!H$49,IF($D216=\"MT\",AR216*Balance!H$50,AR216*Balance!H$51))","v":0},{"$f":"IF($D216=\"BT\",AS216*Balance!I$49,IF($D216=\"MT\",AS216*Balance!I$50,AS216*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF216:BI216,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!C299","v":"BTS Prepago"},{"$f":"+PremisaCosto!E299","v":"Et"},{"$f":"+PremisaCosto!B299","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z217:AC217,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C217=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B217)*F217),IF($C217=\"Ep\",F217,\"\"))","v":0},{"$f":"IF($C217=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B217)*G217),IF($C217=\"Ep\",G217,\"\"))","v":0},{"$f":"IF($C217=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B217)*H217),IF($C217=\"Ep\",H217,\"\"))","v":0},{"$f":"IF($C217=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B217)*I217),IF($C217=\"Ep\",I217,\"\"))","v":0},{"$f":"IF($C217=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B217)*J217),IF($C217=\"Ep\",J217,\"\"))","v":0},{"$f":"IF($C217=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B217)*K217),IF($C217=\"Ep\",K217,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH217:AK217,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C217=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B217)*F217),IF($C217=\"Efp\",F217,\"\"))","v":0},{"$f":"IF($C217=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B217)*G217),IF($C217=\"Efp\",G217,\"\"))","v":0},{"$f":"IF($C217=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B217)*H217),IF($C217=\"Efp\",H217,\"\"))","v":0},{"$f":"IF($C217=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B217)*I217),IF($C217=\"Efp\",I217,\"\"))","v":0},{"$f":"IF($C217=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B217)*J217),IF($C217=\"Efp\",J217,\"\"))","v":0},{"$f":"IF($C217=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B217)*K217),IF($C217=\"Efp\",K217,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP217:AS217,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D217=\"BT\",AF217*Balance!D$45,IF($D217=\"MT\",AF217*Balance!D$46,AF217*Balance!D$47))","v":0},{"$f":"IF($D217=\"BT\",AG217*Balance!E$45,IF($D217=\"MT\",AG217*Balance!E$46,AG217*Balance!E$47))","v":0},{"$f":"IF($D217=\"BT\",AH217*Balance!F$45,IF($D217=\"MT\",AH217*Balance!F$46,AH217*Balance!F$47))","v":0},{"$f":"IF($D217=\"BT\",AI217*Balance!G$45,IF($D217=\"MT\",AI217*Balance!G$46,AI217*Balance!G$47))","v":0},{"$f":"IF($D217=\"BT\",AJ217*Balance!H$45,IF($D217=\"MT\",AJ217*Balance!H$46,AJ217*Balance!H$47))","v":0},{"$f":"IF($D217=\"BT\",AK217*Balance!I$45,IF($D217=\"MT\",AK217*Balance!I$46,AK217*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX217:BA217,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D217=\"BT\",AN217*Balance!D$49,IF($D217=\"MT\",AN217*Balance!D$50,AN217*Balance!D$51))","v":0},{"$f":"IF($D217=\"BT\",AO217*Balance!E$49,IF($D217=\"MT\",AO217*Balance!E$50,AO217*Balance!E$51))","v":0},{"$f":"IF($D217=\"BT\",AP217*Balance!F$49,IF($D217=\"MT\",AP217*Balance!F$50,AP217*Balance!F$51))","v":0},{"$f":"IF($D217=\"BT\",AQ217*Balance!G$49,IF($D217=\"MT\",AQ217*Balance!G$50,AQ217*Balance!G$51))","v":0},{"$f":"IF($D217=\"BT\",AR217*Balance!H$49,IF($D217=\"MT\",AR217*Balance!H$50,AR217*Balance!H$51))","v":0},{"$f":"IF($D217=\"BT\",AS217*Balance!I$49,IF($D217=\"MT\",AS217*Balance!I$50,AS217*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF217:BI217,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!C300","v":"BTS Prepago"},{"$f":"+PremisaCosto!E300","v":"Et"},{"$f":"+PremisaCosto!B300","v":"BT"},null,3.4584453430459519,3.5498401320349888,3.5925367770383096,3.768464546632289,3.9667453912206216,4.1845381925059755,null,0.46516099050502657,0.46906270693498209,0.48999396848892274,0.511389512745546,0.53333761836628768,null,0,0,0,0,0,null,3.0846791415299624,3.1234740701033274,3.2784705781433665,3.4553558784750757,3.651200574139688,{"$f":"+SUMPRODUCT(Z218:AC218,PremisaCosto!$F$84:$I$84)","v":11.409877704145019},null,{"$f":"IF($C218=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B218)*F218),IF($C218=\"Ep\",F218,\"\"))","v":0.84103326774509235},{"$f":"IF($C218=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B218)*G218),IF($C218=\"Ep\",G218,\"\"))","v":0.86325887792941436},{"$f":"IF($C218=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B218)*H218),IF($C218=\"Ep\",H218,\"\"))","v":0.87364195335985295},{"$f":"IF($C218=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B218)*I218),IF($C218=\"Ep\",I218,\"\"))","v":0.91642450224305039},{"$f":"IF($C218=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B218)*J218),IF($C218=\"Ep\",J218,\"\"))","v":0.96464292703056231},{"$f":"IF($C218=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B218)*K218),IF($C218=\"Ep\",K218,\"\"))","v":1.0176063175680732},{"$f":"+SUMPRODUCT(AH218:AK218,PremisaCosto!$F$84:$I$84)","v":3.1866683508616331},null,{"$f":"IF($C218=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B218)*F218),IF($C218=\"Efp\",F218,\"\"))","v":2.6174120753008596},{"$f":"IF($C218=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B218)*G218),IF($C218=\"Efp\",G218,\"\"))","v":2.6865812541055747},{"$f":"IF($C218=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B218)*H218),IF($C218=\"Efp\",H218,\"\"))","v":2.7188948236784567},{"$f":"IF($C218=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B218)*I218),IF($C218=\"Efp\",I218,\"\"))","v":2.8520400443892386},{"$f":"IF($C218=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B218)*J218),IF($C218=\"Efp\",J218,\"\"))","v":3.0021024641900591},{"$f":"IF($C218=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B218)*K218),IF($C218=\"Efp\",K218,\"\"))","v":3.1669318749379021},{"$f":"+SUMPRODUCT(AP218:AS218,PremisaCosto!$F$84:$I$84)","v":9.9173535000429069},null,{"$f":"IF($D218=\"BT\",AF218*Balance!D$45,IF($D218=\"MT\",AF218*Balance!D$46,AF218*Balance!D$47))","v":0.94165924838929849},{"$f":"IF($D218=\"BT\",AG218*Balance!E$45,IF($D218=\"MT\",AG218*Balance!E$46,AG218*Balance!E$47))","v":0.96654405637944507},{"$f":"IF($D218=\"BT\",AH218*Balance!F$45,IF($D218=\"MT\",AH218*Balance!F$46,AH218*Balance!F$47))","v":0.96242845723103443},{"$f":"IF($D218=\"BT\",AI218*Balance!G$45,IF($D218=\"MT\",AI218*Balance!G$46,AI218*Balance!G$47))","v":1.0095905795660196},{"$f":"IF($D218=\"BT\",AJ218*Balance!H$45,IF($D218=\"MT\",AJ218*Balance!H$46,AJ218*Balance!H$47))","v":1.0627518676642258},{"$f":"IF($D218=\"BT\",AK218*Balance!I$45,IF($D218=\"MT\",AK218*Balance!I$46,AK218*Balance!I$47))","v":1.1211485234835763},{"$f":"+SUMPRODUCT(AX218:BA218,PremisaCosto!$F$84:$I$84)","v":3.5107042677321743},null,{"$f":"IF($D218=\"BT\",AN218*Balance!D$49,IF($D218=\"MT\",AN218*Balance!D$50,AN218*Balance!D$51))","v":2.9305740712981012},{"$f":"IF($D218=\"BT\",AO218*Balance!E$49,IF($D218=\"MT\",AO218*Balance!E$50,AO218*Balance!E$51))","v":3.0080190421725406},{"$f":"IF($D218=\"BT\",AP218*Balance!F$49,IF($D218=\"MT\",AP218*Balance!F$50,AP218*Balance!F$51))","v":2.9952107273040576},{"$f":"IF($D218=\"BT\",AQ218*Balance!G$49,IF($D218=\"MT\",AQ218*Balance!G$50,AQ218*Balance!G$51))","v":3.1419857874956367},{"$f":"IF($D218=\"BT\",AR218*Balance!H$49,IF($D218=\"MT\",AR218*Balance!H$50,AR218*Balance!H$51))","v":3.307431082875993},{"$f":"IF($D218=\"BT\",AS218*Balance!I$49,IF($D218=\"MT\",AS218*Balance!I$50,AS218*Balance!I$51))","v":3.4891695680949661},{"$f":"+SUMPRODUCT(BF218:BI218,PremisaCosto!$F$84:$I$84)","v":10.925798176580006}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!C301","v":"BTS Prepago"},{"$f":"+PremisaCosto!E301","v":"Et"},{"$f":"+PremisaCosto!B301","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z219:AC219,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C219=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B219)*F219),IF($C219=\"Ep\",F219,\"\"))","v":0},{"$f":"IF($C219=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B219)*G219),IF($C219=\"Ep\",G219,\"\"))","v":0},{"$f":"IF($C219=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B219)*H219),IF($C219=\"Ep\",H219,\"\"))","v":0},{"$f":"IF($C219=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B219)*I219),IF($C219=\"Ep\",I219,\"\"))","v":0},{"$f":"IF($C219=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B219)*J219),IF($C219=\"Ep\",J219,\"\"))","v":0},{"$f":"IF($C219=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B219)*K219),IF($C219=\"Ep\",K219,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH219:AK219,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C219=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B219)*F219),IF($C219=\"Efp\",F219,\"\"))","v":0},{"$f":"IF($C219=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B219)*G219),IF($C219=\"Efp\",G219,\"\"))","v":0},{"$f":"IF($C219=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B219)*H219),IF($C219=\"Efp\",H219,\"\"))","v":0},{"$f":"IF($C219=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B219)*I219),IF($C219=\"Efp\",I219,\"\"))","v":0},{"$f":"IF($C219=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B219)*J219),IF($C219=\"Efp\",J219,\"\"))","v":0},{"$f":"IF($C219=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B219)*K219),IF($C219=\"Efp\",K219,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP219:AS219,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D219=\"BT\",AF219*Balance!D$45,IF($D219=\"MT\",AF219*Balance!D$46,AF219*Balance!D$47))","v":0},{"$f":"IF($D219=\"BT\",AG219*Balance!E$45,IF($D219=\"MT\",AG219*Balance!E$46,AG219*Balance!E$47))","v":0},{"$f":"IF($D219=\"BT\",AH219*Balance!F$45,IF($D219=\"MT\",AH219*Balance!F$46,AH219*Balance!F$47))","v":0},{"$f":"IF($D219=\"BT\",AI219*Balance!G$45,IF($D219=\"MT\",AI219*Balance!G$46,AI219*Balance!G$47))","v":0},{"$f":"IF($D219=\"BT\",AJ219*Balance!H$45,IF($D219=\"MT\",AJ219*Balance!H$46,AJ219*Balance!H$47))","v":0},{"$f":"IF($D219=\"BT\",AK219*Balance!I$45,IF($D219=\"MT\",AK219*Balance!I$46,AK219*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX219:BA219,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D219=\"BT\",AN219*Balance!D$49,IF($D219=\"MT\",AN219*Balance!D$50,AN219*Balance!D$51))","v":0},{"$f":"IF($D219=\"BT\",AO219*Balance!E$49,IF($D219=\"MT\",AO219*Balance!E$50,AO219*Balance!E$51))","v":0},{"$f":"IF($D219=\"BT\",AP219*Balance!F$49,IF($D219=\"MT\",AP219*Balance!F$50,AP219*Balance!F$51))","v":0},{"$f":"IF($D219=\"BT\",AQ219*Balance!G$49,IF($D219=\"MT\",AQ219*Balance!G$50,AQ219*Balance!G$51))","v":0},{"$f":"IF($D219=\"BT\",AR219*Balance!H$49,IF($D219=\"MT\",AR219*Balance!H$50,AR219*Balance!H$51))","v":0},{"$f":"IF($D219=\"BT\",AS219*Balance!I$49,IF($D219=\"MT\",AS219*Balance!I$50,AS219*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF219:BI219,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!C302","v":"BTS Prepago"},{"$f":"+PremisaCosto!E302","v":"Et"},{"$f":"+PremisaCosto!B302","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z220:AC220,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C220=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B220)*F220),IF($C220=\"Ep\",F220,\"\"))","v":0},{"$f":"IF($C220=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B220)*G220),IF($C220=\"Ep\",G220,\"\"))","v":0},{"$f":"IF($C220=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B220)*H220),IF($C220=\"Ep\",H220,\"\"))","v":0},{"$f":"IF($C220=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B220)*I220),IF($C220=\"Ep\",I220,\"\"))","v":0},{"$f":"IF($C220=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B220)*J220),IF($C220=\"Ep\",J220,\"\"))","v":0},{"$f":"IF($C220=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B220)*K220),IF($C220=\"Ep\",K220,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH220:AK220,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C220=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B220)*F220),IF($C220=\"Efp\",F220,\"\"))","v":0},{"$f":"IF($C220=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B220)*G220),IF($C220=\"Efp\",G220,\"\"))","v":0},{"$f":"IF($C220=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B220)*H220),IF($C220=\"Efp\",H220,\"\"))","v":0},{"$f":"IF($C220=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B220)*I220),IF($C220=\"Efp\",I220,\"\"))","v":0},{"$f":"IF($C220=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B220)*J220),IF($C220=\"Efp\",J220,\"\"))","v":0},{"$f":"IF($C220=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B220)*K220),IF($C220=\"Efp\",K220,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP220:AS220,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D220=\"BT\",AF220*Balance!D$45,IF($D220=\"MT\",AF220*Balance!D$46,AF220*Balance!D$47))","v":0},{"$f":"IF($D220=\"BT\",AG220*Balance!E$45,IF($D220=\"MT\",AG220*Balance!E$46,AG220*Balance!E$47))","v":0},{"$f":"IF($D220=\"BT\",AH220*Balance!F$45,IF($D220=\"MT\",AH220*Balance!F$46,AH220*Balance!F$47))","v":0},{"$f":"IF($D220=\"BT\",AI220*Balance!G$45,IF($D220=\"MT\",AI220*Balance!G$46,AI220*Balance!G$47))","v":0},{"$f":"IF($D220=\"BT\",AJ220*Balance!H$45,IF($D220=\"MT\",AJ220*Balance!H$46,AJ220*Balance!H$47))","v":0},{"$f":"IF($D220=\"BT\",AK220*Balance!I$45,IF($D220=\"MT\",AK220*Balance!I$46,AK220*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX220:BA220,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D220=\"BT\",AN220*Balance!D$49,IF($D220=\"MT\",AN220*Balance!D$50,AN220*Balance!D$51))","v":0},{"$f":"IF($D220=\"BT\",AO220*Balance!E$49,IF($D220=\"MT\",AO220*Balance!E$50,AO220*Balance!E$51))","v":0},{"$f":"IF($D220=\"BT\",AP220*Balance!F$49,IF($D220=\"MT\",AP220*Balance!F$50,AP220*Balance!F$51))","v":0},{"$f":"IF($D220=\"BT\",AQ220*Balance!G$49,IF($D220=\"MT\",AQ220*Balance!G$50,AQ220*Balance!G$51))","v":0},{"$f":"IF($D220=\"BT\",AR220*Balance!H$49,IF($D220=\"MT\",AR220*Balance!H$50,AR220*Balance!H$51))","v":0},{"$f":"IF($D220=\"BT\",AS220*Balance!I$49,IF($D220=\"MT\",AS220*Balance!I$50,AS220*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF220:BI220,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!C303","v":0},{"$f":"+PremisaCosto!E303","v":0},{"$f":"+PremisaCosto!B303","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z221:AC221,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C221=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B221)*F221),IF($C221=\"Ep\",F221,\"\"))","v":""},{"$f":"IF($C221=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B221)*G221),IF($C221=\"Ep\",G221,\"\"))","v":""},{"$f":"IF($C221=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B221)*H221),IF($C221=\"Ep\",H221,\"\"))","v":""},{"$f":"IF($C221=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B221)*I221),IF($C221=\"Ep\",I221,\"\"))","v":""},{"$f":"IF($C221=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B221)*J221),IF($C221=\"Ep\",J221,\"\"))","v":""},{"$f":"IF($C221=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B221)*K221),IF($C221=\"Ep\",K221,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH221:AK221,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C221=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B221)*F221),IF($C221=\"Efp\",F221,\"\"))","v":""},{"$f":"IF($C221=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B221)*G221),IF($C221=\"Efp\",G221,\"\"))","v":""},{"$f":"IF($C221=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B221)*H221),IF($C221=\"Efp\",H221,\"\"))","v":""},{"$f":"IF($C221=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B221)*I221),IF($C221=\"Efp\",I221,\"\"))","v":""},{"$f":"IF($C221=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B221)*J221),IF($C221=\"Efp\",J221,\"\"))","v":""},{"$f":"IF($C221=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B221)*K221),IF($C221=\"Efp\",K221,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP221:AS221,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX221:BA221,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF221:BI221,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!C304","v":"BTS Prepago"},{"$f":"+PremisaCosto!E304","v":"Et"},{"$f":"+PremisaCosto!B304","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z222:AC222,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C222=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B222)*F222),IF($C222=\"Ep\",F222,\"\"))","v":0},{"$f":"IF($C222=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B222)*G222),IF($C222=\"Ep\",G222,\"\"))","v":0},{"$f":"IF($C222=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B222)*H222),IF($C222=\"Ep\",H222,\"\"))","v":0},{"$f":"IF($C222=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B222)*I222),IF($C222=\"Ep\",I222,\"\"))","v":0},{"$f":"IF($C222=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B222)*J222),IF($C222=\"Ep\",J222,\"\"))","v":0},{"$f":"IF($C222=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B222)*K222),IF($C222=\"Ep\",K222,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH222:AK222,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C222=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B222)*F222),IF($C222=\"Efp\",F222,\"\"))","v":0},{"$f":"IF($C222=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B222)*G222),IF($C222=\"Efp\",G222,\"\"))","v":0},{"$f":"IF($C222=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B222)*H222),IF($C222=\"Efp\",H222,\"\"))","v":0},{"$f":"IF($C222=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B222)*I222),IF($C222=\"Efp\",I222,\"\"))","v":0},{"$f":"IF($C222=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B222)*J222),IF($C222=\"Efp\",J222,\"\"))","v":0},{"$f":"IF($C222=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B222)*K222),IF($C222=\"Efp\",K222,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP222:AS222,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D222=\"BT\",AF222*Balance!D$45,IF($D222=\"MT\",AF222*Balance!D$46,AF222*Balance!D$47))","v":0},{"$f":"IF($D222=\"BT\",AG222*Balance!E$45,IF($D222=\"MT\",AG222*Balance!E$46,AG222*Balance!E$47))","v":0},{"$f":"IF($D222=\"BT\",AH222*Balance!F$45,IF($D222=\"MT\",AH222*Balance!F$46,AH222*Balance!F$47))","v":0},{"$f":"IF($D222=\"BT\",AI222*Balance!G$45,IF($D222=\"MT\",AI222*Balance!G$46,AI222*Balance!G$47))","v":0},{"$f":"IF($D222=\"BT\",AJ222*Balance!H$45,IF($D222=\"MT\",AJ222*Balance!H$46,AJ222*Balance!H$47))","v":0},{"$f":"IF($D222=\"BT\",AK222*Balance!I$45,IF($D222=\"MT\",AK222*Balance!I$46,AK222*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX222:BA222,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D222=\"BT\",AN222*Balance!D$49,IF($D222=\"MT\",AN222*Balance!D$50,AN222*Balance!D$51))","v":0},{"$f":"IF($D222=\"BT\",AO222*Balance!E$49,IF($D222=\"MT\",AO222*Balance!E$50,AO222*Balance!E$51))","v":0},{"$f":"IF($D222=\"BT\",AP222*Balance!F$49,IF($D222=\"MT\",AP222*Balance!F$50,AP222*Balance!F$51))","v":0},{"$f":"IF($D222=\"BT\",AQ222*Balance!G$49,IF($D222=\"MT\",AQ222*Balance!G$50,AQ222*Balance!G$51))","v":0},{"$f":"IF($D222=\"BT\",AR222*Balance!H$49,IF($D222=\"MT\",AR222*Balance!H$50,AR222*Balance!H$51))","v":0},{"$f":"IF($D222=\"BT\",AS222*Balance!I$49,IF($D222=\"MT\",AS222*Balance!I$50,AS222*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF222:BI222,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!C305","v":"BTS Prepago"},{"$f":"+PremisaCosto!E305","v":"Et"},{"$f":"+PremisaCosto!B305","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z223:AC223,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C223=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B223)*F223),IF($C223=\"Ep\",F223,\"\"))","v":0},{"$f":"IF($C223=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B223)*G223),IF($C223=\"Ep\",G223,\"\"))","v":0},{"$f":"IF($C223=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B223)*H223),IF($C223=\"Ep\",H223,\"\"))","v":0},{"$f":"IF($C223=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B223)*I223),IF($C223=\"Ep\",I223,\"\"))","v":0},{"$f":"IF($C223=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B223)*J223),IF($C223=\"Ep\",J223,\"\"))","v":0},{"$f":"IF($C223=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B223)*K223),IF($C223=\"Ep\",K223,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH223:AK223,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C223=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B223)*F223),IF($C223=\"Efp\",F223,\"\"))","v":0},{"$f":"IF($C223=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B223)*G223),IF($C223=\"Efp\",G223,\"\"))","v":0},{"$f":"IF($C223=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B223)*H223),IF($C223=\"Efp\",H223,\"\"))","v":0},{"$f":"IF($C223=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B223)*I223),IF($C223=\"Efp\",I223,\"\"))","v":0},{"$f":"IF($C223=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B223)*J223),IF($C223=\"Efp\",J223,\"\"))","v":0},{"$f":"IF($C223=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B223)*K223),IF($C223=\"Efp\",K223,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP223:AS223,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D223=\"BT\",AF223*Balance!D$45,IF($D223=\"MT\",AF223*Balance!D$46,AF223*Balance!D$47))","v":0},{"$f":"IF($D223=\"BT\",AG223*Balance!E$45,IF($D223=\"MT\",AG223*Balance!E$46,AG223*Balance!E$47))","v":0},{"$f":"IF($D223=\"BT\",AH223*Balance!F$45,IF($D223=\"MT\",AH223*Balance!F$46,AH223*Balance!F$47))","v":0},{"$f":"IF($D223=\"BT\",AI223*Balance!G$45,IF($D223=\"MT\",AI223*Balance!G$46,AI223*Balance!G$47))","v":0},{"$f":"IF($D223=\"BT\",AJ223*Balance!H$45,IF($D223=\"MT\",AJ223*Balance!H$46,AJ223*Balance!H$47))","v":0},{"$f":"IF($D223=\"BT\",AK223*Balance!I$45,IF($D223=\"MT\",AK223*Balance!I$46,AK223*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX223:BA223,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D223=\"BT\",AN223*Balance!D$49,IF($D223=\"MT\",AN223*Balance!D$50,AN223*Balance!D$51))","v":0},{"$f":"IF($D223=\"BT\",AO223*Balance!E$49,IF($D223=\"MT\",AO223*Balance!E$50,AO223*Balance!E$51))","v":0},{"$f":"IF($D223=\"BT\",AP223*Balance!F$49,IF($D223=\"MT\",AP223*Balance!F$50,AP223*Balance!F$51))","v":0},{"$f":"IF($D223=\"BT\",AQ223*Balance!G$49,IF($D223=\"MT\",AQ223*Balance!G$50,AQ223*Balance!G$51))","v":0},{"$f":"IF($D223=\"BT\",AR223*Balance!H$49,IF($D223=\"MT\",AR223*Balance!H$50,AR223*Balance!H$51))","v":0},{"$f":"IF($D223=\"BT\",AS223*Balance!I$49,IF($D223=\"MT\",AS223*Balance!I$50,AS223*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF223:BI223,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!C306","v":"BTS Prepago"},{"$f":"+PremisaCosto!E306","v":"Et"},{"$f":"+PremisaCosto!B306","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z224:AC224,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C224=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B224)*F224),IF($C224=\"Ep\",F224,\"\"))","v":0},{"$f":"IF($C224=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B224)*G224),IF($C224=\"Ep\",G224,\"\"))","v":0},{"$f":"IF($C224=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B224)*H224),IF($C224=\"Ep\",H224,\"\"))","v":0},{"$f":"IF($C224=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B224)*I224),IF($C224=\"Ep\",I224,\"\"))","v":0},{"$f":"IF($C224=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B224)*J224),IF($C224=\"Ep\",J224,\"\"))","v":0},{"$f":"IF($C224=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B224)*K224),IF($C224=\"Ep\",K224,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH224:AK224,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C224=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B224)*F224),IF($C224=\"Efp\",F224,\"\"))","v":0},{"$f":"IF($C224=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B224)*G224),IF($C224=\"Efp\",G224,\"\"))","v":0},{"$f":"IF($C224=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B224)*H224),IF($C224=\"Efp\",H224,\"\"))","v":0},{"$f":"IF($C224=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B224)*I224),IF($C224=\"Efp\",I224,\"\"))","v":0},{"$f":"IF($C224=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B224)*J224),IF($C224=\"Efp\",J224,\"\"))","v":0},{"$f":"IF($C224=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B224)*K224),IF($C224=\"Efp\",K224,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP224:AS224,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D224=\"BT\",AF224*Balance!D$45,IF($D224=\"MT\",AF224*Balance!D$46,AF224*Balance!D$47))","v":0},{"$f":"IF($D224=\"BT\",AG224*Balance!E$45,IF($D224=\"MT\",AG224*Balance!E$46,AG224*Balance!E$47))","v":0},{"$f":"IF($D224=\"BT\",AH224*Balance!F$45,IF($D224=\"MT\",AH224*Balance!F$46,AH224*Balance!F$47))","v":0},{"$f":"IF($D224=\"BT\",AI224*Balance!G$45,IF($D224=\"MT\",AI224*Balance!G$46,AI224*Balance!G$47))","v":0},{"$f":"IF($D224=\"BT\",AJ224*Balance!H$45,IF($D224=\"MT\",AJ224*Balance!H$46,AJ224*Balance!H$47))","v":0},{"$f":"IF($D224=\"BT\",AK224*Balance!I$45,IF($D224=\"MT\",AK224*Balance!I$46,AK224*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX224:BA224,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D224=\"BT\",AN224*Balance!D$49,IF($D224=\"MT\",AN224*Balance!D$50,AN224*Balance!D$51))","v":0},{"$f":"IF($D224=\"BT\",AO224*Balance!E$49,IF($D224=\"MT\",AO224*Balance!E$50,AO224*Balance!E$51))","v":0},{"$f":"IF($D224=\"BT\",AP224*Balance!F$49,IF($D224=\"MT\",AP224*Balance!F$50,AP224*Balance!F$51))","v":0},{"$f":"IF($D224=\"BT\",AQ224*Balance!G$49,IF($D224=\"MT\",AQ224*Balance!G$50,AQ224*Balance!G$51))","v":0},{"$f":"IF($D224=\"BT\",AR224*Balance!H$49,IF($D224=\"MT\",AR224*Balance!H$50,AR224*Balance!H$51))","v":0},{"$f":"IF($D224=\"BT\",AS224*Balance!I$49,IF($D224=\"MT\",AS224*Balance!I$50,AS224*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF224:BI224,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!C307","v":"BTS Prepago"},{"$f":"+PremisaCosto!E307","v":"Et"},{"$f":"+PremisaCosto!B307","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z225:AC225,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C225=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B225)*F225),IF($C225=\"Ep\",F225,\"\"))","v":0},{"$f":"IF($C225=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B225)*G225),IF($C225=\"Ep\",G225,\"\"))","v":0},{"$f":"IF($C225=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B225)*H225),IF($C225=\"Ep\",H225,\"\"))","v":0},{"$f":"IF($C225=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B225)*I225),IF($C225=\"Ep\",I225,\"\"))","v":0},{"$f":"IF($C225=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B225)*J225),IF($C225=\"Ep\",J225,\"\"))","v":0},{"$f":"IF($C225=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B225)*K225),IF($C225=\"Ep\",K225,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH225:AK225,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C225=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B225)*F225),IF($C225=\"Efp\",F225,\"\"))","v":0},{"$f":"IF($C225=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B225)*G225),IF($C225=\"Efp\",G225,\"\"))","v":0},{"$f":"IF($C225=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B225)*H225),IF($C225=\"Efp\",H225,\"\"))","v":0},{"$f":"IF($C225=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B225)*I225),IF($C225=\"Efp\",I225,\"\"))","v":0},{"$f":"IF($C225=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B225)*J225),IF($C225=\"Efp\",J225,\"\"))","v":0},{"$f":"IF($C225=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B225)*K225),IF($C225=\"Efp\",K225,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP225:AS225,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D225=\"BT\",AF225*Balance!D$45,IF($D225=\"MT\",AF225*Balance!D$46,AF225*Balance!D$47))","v":0},{"$f":"IF($D225=\"BT\",AG225*Balance!E$45,IF($D225=\"MT\",AG225*Balance!E$46,AG225*Balance!E$47))","v":0},{"$f":"IF($D225=\"BT\",AH225*Balance!F$45,IF($D225=\"MT\",AH225*Balance!F$46,AH225*Balance!F$47))","v":0},{"$f":"IF($D225=\"BT\",AI225*Balance!G$45,IF($D225=\"MT\",AI225*Balance!G$46,AI225*Balance!G$47))","v":0},{"$f":"IF($D225=\"BT\",AJ225*Balance!H$45,IF($D225=\"MT\",AJ225*Balance!H$46,AJ225*Balance!H$47))","v":0},{"$f":"IF($D225=\"BT\",AK225*Balance!I$45,IF($D225=\"MT\",AK225*Balance!I$46,AK225*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX225:BA225,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D225=\"BT\",AN225*Balance!D$49,IF($D225=\"MT\",AN225*Balance!D$50,AN225*Balance!D$51))","v":0},{"$f":"IF($D225=\"BT\",AO225*Balance!E$49,IF($D225=\"MT\",AO225*Balance!E$50,AO225*Balance!E$51))","v":0},{"$f":"IF($D225=\"BT\",AP225*Balance!F$49,IF($D225=\"MT\",AP225*Balance!F$50,AP225*Balance!F$51))","v":0},{"$f":"IF($D225=\"BT\",AQ225*Balance!G$49,IF($D225=\"MT\",AQ225*Balance!G$50,AQ225*Balance!G$51))","v":0},{"$f":"IF($D225=\"BT\",AR225*Balance!H$49,IF($D225=\"MT\",AR225*Balance!H$50,AR225*Balance!H$51))","v":0},{"$f":"IF($D225=\"BT\",AS225*Balance!I$49,IF($D225=\"MT\",AS225*Balance!I$50,AS225*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF225:BI225,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!C308","v":"BTS Prepago"},{"$f":"+PremisaCosto!E308","v":"Et"},{"$f":"+PremisaCosto!B308","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z226:AC226,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C226=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B226)*F226),IF($C226=\"Ep\",F226,\"\"))","v":0},{"$f":"IF($C226=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B226)*G226),IF($C226=\"Ep\",G226,\"\"))","v":0},{"$f":"IF($C226=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B226)*H226),IF($C226=\"Ep\",H226,\"\"))","v":0},{"$f":"IF($C226=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B226)*I226),IF($C226=\"Ep\",I226,\"\"))","v":0},{"$f":"IF($C226=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B226)*J226),IF($C226=\"Ep\",J226,\"\"))","v":0},{"$f":"IF($C226=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B226)*K226),IF($C226=\"Ep\",K226,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH226:AK226,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C226=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B226)*F226),IF($C226=\"Efp\",F226,\"\"))","v":0},{"$f":"IF($C226=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B226)*G226),IF($C226=\"Efp\",G226,\"\"))","v":0},{"$f":"IF($C226=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B226)*H226),IF($C226=\"Efp\",H226,\"\"))","v":0},{"$f":"IF($C226=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B226)*I226),IF($C226=\"Efp\",I226,\"\"))","v":0},{"$f":"IF($C226=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B226)*J226),IF($C226=\"Efp\",J226,\"\"))","v":0},{"$f":"IF($C226=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B226)*K226),IF($C226=\"Efp\",K226,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP226:AS226,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D226=\"BT\",AF226*Balance!D$45,IF($D226=\"MT\",AF226*Balance!D$46,AF226*Balance!D$47))","v":0},{"$f":"IF($D226=\"BT\",AG226*Balance!E$45,IF($D226=\"MT\",AG226*Balance!E$46,AG226*Balance!E$47))","v":0},{"$f":"IF($D226=\"BT\",AH226*Balance!F$45,IF($D226=\"MT\",AH226*Balance!F$46,AH226*Balance!F$47))","v":0},{"$f":"IF($D226=\"BT\",AI226*Balance!G$45,IF($D226=\"MT\",AI226*Balance!G$46,AI226*Balance!G$47))","v":0},{"$f":"IF($D226=\"BT\",AJ226*Balance!H$45,IF($D226=\"MT\",AJ226*Balance!H$46,AJ226*Balance!H$47))","v":0},{"$f":"IF($D226=\"BT\",AK226*Balance!I$45,IF($D226=\"MT\",AK226*Balance!I$46,AK226*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX226:BA226,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D226=\"BT\",AN226*Balance!D$49,IF($D226=\"MT\",AN226*Balance!D$50,AN226*Balance!D$51))","v":0},{"$f":"IF($D226=\"BT\",AO226*Balance!E$49,IF($D226=\"MT\",AO226*Balance!E$50,AO226*Balance!E$51))","v":0},{"$f":"IF($D226=\"BT\",AP226*Balance!F$49,IF($D226=\"MT\",AP226*Balance!F$50,AP226*Balance!F$51))","v":0},{"$f":"IF($D226=\"BT\",AQ226*Balance!G$49,IF($D226=\"MT\",AQ226*Balance!G$50,AQ226*Balance!G$51))","v":0},{"$f":"IF($D226=\"BT\",AR226*Balance!H$49,IF($D226=\"MT\",AR226*Balance!H$50,AR226*Balance!H$51))","v":0},{"$f":"IF($D226=\"BT\",AS226*Balance!I$49,IF($D226=\"MT\",AS226*Balance!I$50,AS226*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF226:BI226,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!C309","v":"BTS Prepago"},{"$f":"+PremisaCosto!E309","v":"Et"},{"$f":"+PremisaCosto!B309","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z227:AC227,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C227=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B227)*F227),IF($C227=\"Ep\",F227,\"\"))","v":0},{"$f":"IF($C227=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B227)*G227),IF($C227=\"Ep\",G227,\"\"))","v":0},{"$f":"IF($C227=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B227)*H227),IF($C227=\"Ep\",H227,\"\"))","v":0},{"$f":"IF($C227=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B227)*I227),IF($C227=\"Ep\",I227,\"\"))","v":0},{"$f":"IF($C227=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B227)*J227),IF($C227=\"Ep\",J227,\"\"))","v":0},{"$f":"IF($C227=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B227)*K227),IF($C227=\"Ep\",K227,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH227:AK227,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C227=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B227)*F227),IF($C227=\"Efp\",F227,\"\"))","v":0},{"$f":"IF($C227=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B227)*G227),IF($C227=\"Efp\",G227,\"\"))","v":0},{"$f":"IF($C227=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B227)*H227),IF($C227=\"Efp\",H227,\"\"))","v":0},{"$f":"IF($C227=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B227)*I227),IF($C227=\"Efp\",I227,\"\"))","v":0},{"$f":"IF($C227=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B227)*J227),IF($C227=\"Efp\",J227,\"\"))","v":0},{"$f":"IF($C227=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B227)*K227),IF($C227=\"Efp\",K227,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP227:AS227,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D227=\"BT\",AF227*Balance!D$45,IF($D227=\"MT\",AF227*Balance!D$46,AF227*Balance!D$47))","v":0},{"$f":"IF($D227=\"BT\",AG227*Balance!E$45,IF($D227=\"MT\",AG227*Balance!E$46,AG227*Balance!E$47))","v":0},{"$f":"IF($D227=\"BT\",AH227*Balance!F$45,IF($D227=\"MT\",AH227*Balance!F$46,AH227*Balance!F$47))","v":0},{"$f":"IF($D227=\"BT\",AI227*Balance!G$45,IF($D227=\"MT\",AI227*Balance!G$46,AI227*Balance!G$47))","v":0},{"$f":"IF($D227=\"BT\",AJ227*Balance!H$45,IF($D227=\"MT\",AJ227*Balance!H$46,AJ227*Balance!H$47))","v":0},{"$f":"IF($D227=\"BT\",AK227*Balance!I$45,IF($D227=\"MT\",AK227*Balance!I$46,AK227*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX227:BA227,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D227=\"BT\",AN227*Balance!D$49,IF($D227=\"MT\",AN227*Balance!D$50,AN227*Balance!D$51))","v":0},{"$f":"IF($D227=\"BT\",AO227*Balance!E$49,IF($D227=\"MT\",AO227*Balance!E$50,AO227*Balance!E$51))","v":0},{"$f":"IF($D227=\"BT\",AP227*Balance!F$49,IF($D227=\"MT\",AP227*Balance!F$50,AP227*Balance!F$51))","v":0},{"$f":"IF($D227=\"BT\",AQ227*Balance!G$49,IF($D227=\"MT\",AQ227*Balance!G$50,AQ227*Balance!G$51))","v":0},{"$f":"IF($D227=\"BT\",AR227*Balance!H$49,IF($D227=\"MT\",AR227*Balance!H$50,AR227*Balance!H$51))","v":0},{"$f":"IF($D227=\"BT\",AS227*Balance!I$49,IF($D227=\"MT\",AS227*Balance!I$50,AS227*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF227:BI227,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!C310","v":"BTS Prepago"},{"$f":"+PremisaCosto!E310","v":"Et"},{"$f":"+PremisaCosto!B310","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z228:AC228,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C228=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B228)*F228),IF($C228=\"Ep\",F228,\"\"))","v":0},{"$f":"IF($C228=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B228)*G228),IF($C228=\"Ep\",G228,\"\"))","v":0},{"$f":"IF($C228=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B228)*H228),IF($C228=\"Ep\",H228,\"\"))","v":0},{"$f":"IF($C228=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B228)*I228),IF($C228=\"Ep\",I228,\"\"))","v":0},{"$f":"IF($C228=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B228)*J228),IF($C228=\"Ep\",J228,\"\"))","v":0},{"$f":"IF($C228=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B228)*K228),IF($C228=\"Ep\",K228,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH228:AK228,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C228=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B228)*F228),IF($C228=\"Efp\",F228,\"\"))","v":0},{"$f":"IF($C228=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B228)*G228),IF($C228=\"Efp\",G228,\"\"))","v":0},{"$f":"IF($C228=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B228)*H228),IF($C228=\"Efp\",H228,\"\"))","v":0},{"$f":"IF($C228=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B228)*I228),IF($C228=\"Efp\",I228,\"\"))","v":0},{"$f":"IF($C228=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B228)*J228),IF($C228=\"Efp\",J228,\"\"))","v":0},{"$f":"IF($C228=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B228)*K228),IF($C228=\"Efp\",K228,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP228:AS228,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D228=\"BT\",AF228*Balance!D$45,IF($D228=\"MT\",AF228*Balance!D$46,AF228*Balance!D$47))","v":0},{"$f":"IF($D228=\"BT\",AG228*Balance!E$45,IF($D228=\"MT\",AG228*Balance!E$46,AG228*Balance!E$47))","v":0},{"$f":"IF($D228=\"BT\",AH228*Balance!F$45,IF($D228=\"MT\",AH228*Balance!F$46,AH228*Balance!F$47))","v":0},{"$f":"IF($D228=\"BT\",AI228*Balance!G$45,IF($D228=\"MT\",AI228*Balance!G$46,AI228*Balance!G$47))","v":0},{"$f":"IF($D228=\"BT\",AJ228*Balance!H$45,IF($D228=\"MT\",AJ228*Balance!H$46,AJ228*Balance!H$47))","v":0},{"$f":"IF($D228=\"BT\",AK228*Balance!I$45,IF($D228=\"MT\",AK228*Balance!I$46,AK228*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX228:BA228,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D228=\"BT\",AN228*Balance!D$49,IF($D228=\"MT\",AN228*Balance!D$50,AN228*Balance!D$51))","v":0},{"$f":"IF($D228=\"BT\",AO228*Balance!E$49,IF($D228=\"MT\",AO228*Balance!E$50,AO228*Balance!E$51))","v":0},{"$f":"IF($D228=\"BT\",AP228*Balance!F$49,IF($D228=\"MT\",AP228*Balance!F$50,AP228*Balance!F$51))","v":0},{"$f":"IF($D228=\"BT\",AQ228*Balance!G$49,IF($D228=\"MT\",AQ228*Balance!G$50,AQ228*Balance!G$51))","v":0},{"$f":"IF($D228=\"BT\",AR228*Balance!H$49,IF($D228=\"MT\",AR228*Balance!H$50,AR228*Balance!H$51))","v":0},{"$f":"IF($D228=\"BT\",AS228*Balance!I$49,IF($D228=\"MT\",AS228*Balance!I$50,AS228*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF228:BI228,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!C311","v":"BTS Prepago"},{"$f":"+PremisaCosto!E311","v":"Et"},{"$f":"+PremisaCosto!B311","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z229:AC229,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C229=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B229)*F229),IF($C229=\"Ep\",F229,\"\"))","v":0},{"$f":"IF($C229=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B229)*G229),IF($C229=\"Ep\",G229,\"\"))","v":0},{"$f":"IF($C229=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B229)*H229),IF($C229=\"Ep\",H229,\"\"))","v":0},{"$f":"IF($C229=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B229)*I229),IF($C229=\"Ep\",I229,\"\"))","v":0},{"$f":"IF($C229=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B229)*J229),IF($C229=\"Ep\",J229,\"\"))","v":0},{"$f":"IF($C229=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B229)*K229),IF($C229=\"Ep\",K229,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH229:AK229,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C229=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B229)*F229),IF($C229=\"Efp\",F229,\"\"))","v":0},{"$f":"IF($C229=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B229)*G229),IF($C229=\"Efp\",G229,\"\"))","v":0},{"$f":"IF($C229=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B229)*H229),IF($C229=\"Efp\",H229,\"\"))","v":0},{"$f":"IF($C229=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B229)*I229),IF($C229=\"Efp\",I229,\"\"))","v":0},{"$f":"IF($C229=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B229)*J229),IF($C229=\"Efp\",J229,\"\"))","v":0},{"$f":"IF($C229=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B229)*K229),IF($C229=\"Efp\",K229,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP229:AS229,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D229=\"BT\",AF229*Balance!D$45,IF($D229=\"MT\",AF229*Balance!D$46,AF229*Balance!D$47))","v":0},{"$f":"IF($D229=\"BT\",AG229*Balance!E$45,IF($D229=\"MT\",AG229*Balance!E$46,AG229*Balance!E$47))","v":0},{"$f":"IF($D229=\"BT\",AH229*Balance!F$45,IF($D229=\"MT\",AH229*Balance!F$46,AH229*Balance!F$47))","v":0},{"$f":"IF($D229=\"BT\",AI229*Balance!G$45,IF($D229=\"MT\",AI229*Balance!G$46,AI229*Balance!G$47))","v":0},{"$f":"IF($D229=\"BT\",AJ229*Balance!H$45,IF($D229=\"MT\",AJ229*Balance!H$46,AJ229*Balance!H$47))","v":0},{"$f":"IF($D229=\"BT\",AK229*Balance!I$45,IF($D229=\"MT\",AK229*Balance!I$46,AK229*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX229:BA229,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D229=\"BT\",AN229*Balance!D$49,IF($D229=\"MT\",AN229*Balance!D$50,AN229*Balance!D$51))","v":0},{"$f":"IF($D229=\"BT\",AO229*Balance!E$49,IF($D229=\"MT\",AO229*Balance!E$50,AO229*Balance!E$51))","v":0},{"$f":"IF($D229=\"BT\",AP229*Balance!F$49,IF($D229=\"MT\",AP229*Balance!F$50,AP229*Balance!F$51))","v":0},{"$f":"IF($D229=\"BT\",AQ229*Balance!G$49,IF($D229=\"MT\",AQ229*Balance!G$50,AQ229*Balance!G$51))","v":0},{"$f":"IF($D229=\"BT\",AR229*Balance!H$49,IF($D229=\"MT\",AR229*Balance!H$50,AR229*Balance!H$51))","v":0},{"$f":"IF($D229=\"BT\",AS229*Balance!I$49,IF($D229=\"MT\",AS229*Balance!I$50,AS229*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF229:BI229,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!C312","v":"BTS Prepago"},{"$f":"+PremisaCosto!E312","v":"Et"},{"$f":"+PremisaCosto!B312","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z230:AC230,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C230=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B230)*F230),IF($C230=\"Ep\",F230,\"\"))","v":0},{"$f":"IF($C230=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B230)*G230),IF($C230=\"Ep\",G230,\"\"))","v":0},{"$f":"IF($C230=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B230)*H230),IF($C230=\"Ep\",H230,\"\"))","v":0},{"$f":"IF($C230=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B230)*I230),IF($C230=\"Ep\",I230,\"\"))","v":0},{"$f":"IF($C230=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B230)*J230),IF($C230=\"Ep\",J230,\"\"))","v":0},{"$f":"IF($C230=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B230)*K230),IF($C230=\"Ep\",K230,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH230:AK230,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C230=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B230)*F230),IF($C230=\"Efp\",F230,\"\"))","v":0},{"$f":"IF($C230=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B230)*G230),IF($C230=\"Efp\",G230,\"\"))","v":0},{"$f":"IF($C230=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B230)*H230),IF($C230=\"Efp\",H230,\"\"))","v":0},{"$f":"IF($C230=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B230)*I230),IF($C230=\"Efp\",I230,\"\"))","v":0},{"$f":"IF($C230=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B230)*J230),IF($C230=\"Efp\",J230,\"\"))","v":0},{"$f":"IF($C230=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B230)*K230),IF($C230=\"Efp\",K230,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP230:AS230,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D230=\"BT\",AF230*Balance!D$45,IF($D230=\"MT\",AF230*Balance!D$46,AF230*Balance!D$47))","v":0},{"$f":"IF($D230=\"BT\",AG230*Balance!E$45,IF($D230=\"MT\",AG230*Balance!E$46,AG230*Balance!E$47))","v":0},{"$f":"IF($D230=\"BT\",AH230*Balance!F$45,IF($D230=\"MT\",AH230*Balance!F$46,AH230*Balance!F$47))","v":0},{"$f":"IF($D230=\"BT\",AI230*Balance!G$45,IF($D230=\"MT\",AI230*Balance!G$46,AI230*Balance!G$47))","v":0},{"$f":"IF($D230=\"BT\",AJ230*Balance!H$45,IF($D230=\"MT\",AJ230*Balance!H$46,AJ230*Balance!H$47))","v":0},{"$f":"IF($D230=\"BT\",AK230*Balance!I$45,IF($D230=\"MT\",AK230*Balance!I$46,AK230*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX230:BA230,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D230=\"BT\",AN230*Balance!D$49,IF($D230=\"MT\",AN230*Balance!D$50,AN230*Balance!D$51))","v":0},{"$f":"IF($D230=\"BT\",AO230*Balance!E$49,IF($D230=\"MT\",AO230*Balance!E$50,AO230*Balance!E$51))","v":0},{"$f":"IF($D230=\"BT\",AP230*Balance!F$49,IF($D230=\"MT\",AP230*Balance!F$50,AP230*Balance!F$51))","v":0},{"$f":"IF($D230=\"BT\",AQ230*Balance!G$49,IF($D230=\"MT\",AQ230*Balance!G$50,AQ230*Balance!G$51))","v":0},{"$f":"IF($D230=\"BT\",AR230*Balance!H$49,IF($D230=\"MT\",AR230*Balance!H$50,AR230*Balance!H$51))","v":0},{"$f":"IF($D230=\"BT\",AS230*Balance!I$49,IF($D230=\"MT\",AS230*Balance!I$50,AS230*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF230:BI230,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!C313","v":"BTS Prepago"},{"$f":"+PremisaCosto!E313","v":"Et"},{"$f":"+PremisaCosto!B313","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z231:AC231,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C231=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B231)*F231),IF($C231=\"Ep\",F231,\"\"))","v":0},{"$f":"IF($C231=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B231)*G231),IF($C231=\"Ep\",G231,\"\"))","v":0},{"$f":"IF($C231=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B231)*H231),IF($C231=\"Ep\",H231,\"\"))","v":0},{"$f":"IF($C231=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B231)*I231),IF($C231=\"Ep\",I231,\"\"))","v":0},{"$f":"IF($C231=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B231)*J231),IF($C231=\"Ep\",J231,\"\"))","v":0},{"$f":"IF($C231=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B231)*K231),IF($C231=\"Ep\",K231,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH231:AK231,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C231=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B231)*F231),IF($C231=\"Efp\",F231,\"\"))","v":0},{"$f":"IF($C231=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B231)*G231),IF($C231=\"Efp\",G231,\"\"))","v":0},{"$f":"IF($C231=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B231)*H231),IF($C231=\"Efp\",H231,\"\"))","v":0},{"$f":"IF($C231=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B231)*I231),IF($C231=\"Efp\",I231,\"\"))","v":0},{"$f":"IF($C231=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B231)*J231),IF($C231=\"Efp\",J231,\"\"))","v":0},{"$f":"IF($C231=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B231)*K231),IF($C231=\"Efp\",K231,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP231:AS231,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D231=\"BT\",AF231*Balance!D$45,IF($D231=\"MT\",AF231*Balance!D$46,AF231*Balance!D$47))","v":0},{"$f":"IF($D231=\"BT\",AG231*Balance!E$45,IF($D231=\"MT\",AG231*Balance!E$46,AG231*Balance!E$47))","v":0},{"$f":"IF($D231=\"BT\",AH231*Balance!F$45,IF($D231=\"MT\",AH231*Balance!F$46,AH231*Balance!F$47))","v":0},{"$f":"IF($D231=\"BT\",AI231*Balance!G$45,IF($D231=\"MT\",AI231*Balance!G$46,AI231*Balance!G$47))","v":0},{"$f":"IF($D231=\"BT\",AJ231*Balance!H$45,IF($D231=\"MT\",AJ231*Balance!H$46,AJ231*Balance!H$47))","v":0},{"$f":"IF($D231=\"BT\",AK231*Balance!I$45,IF($D231=\"MT\",AK231*Balance!I$46,AK231*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX231:BA231,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D231=\"BT\",AN231*Balance!D$49,IF($D231=\"MT\",AN231*Balance!D$50,AN231*Balance!D$51))","v":0},{"$f":"IF($D231=\"BT\",AO231*Balance!E$49,IF($D231=\"MT\",AO231*Balance!E$50,AO231*Balance!E$51))","v":0},{"$f":"IF($D231=\"BT\",AP231*Balance!F$49,IF($D231=\"MT\",AP231*Balance!F$50,AP231*Balance!F$51))","v":0},{"$f":"IF($D231=\"BT\",AQ231*Balance!G$49,IF($D231=\"MT\",AQ231*Balance!G$50,AQ231*Balance!G$51))","v":0},{"$f":"IF($D231=\"BT\",AR231*Balance!H$49,IF($D231=\"MT\",AR231*Balance!H$50,AR231*Balance!H$51))","v":0},{"$f":"IF($D231=\"BT\",AS231*Balance!I$49,IF($D231=\"MT\",AS231*Balance!I$50,AS231*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF231:BI231,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!C314","v":0},{"$f":"+PremisaCosto!E314","v":0},{"$f":"+PremisaCosto!B314","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z232:AC232,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C232=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B232)*F232),IF($C232=\"Ep\",F232,\"\"))","v":""},{"$f":"IF($C232=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B232)*G232),IF($C232=\"Ep\",G232,\"\"))","v":""},{"$f":"IF($C232=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B232)*H232),IF($C232=\"Ep\",H232,\"\"))","v":""},{"$f":"IF($C232=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B232)*I232),IF($C232=\"Ep\",I232,\"\"))","v":""},{"$f":"IF($C232=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B232)*J232),IF($C232=\"Ep\",J232,\"\"))","v":""},{"$f":"IF($C232=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B232)*K232),IF($C232=\"Ep\",K232,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH232:AK232,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C232=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B232)*F232),IF($C232=\"Efp\",F232,\"\"))","v":""},{"$f":"IF($C232=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B232)*G232),IF($C232=\"Efp\",G232,\"\"))","v":""},{"$f":"IF($C232=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B232)*H232),IF($C232=\"Efp\",H232,\"\"))","v":""},{"$f":"IF($C232=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B232)*I232),IF($C232=\"Efp\",I232,\"\"))","v":""},{"$f":"IF($C232=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B232)*J232),IF($C232=\"Efp\",J232,\"\"))","v":""},{"$f":"IF($C232=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B232)*K232),IF($C232=\"Efp\",K232,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP232:AS232,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX232:BA232,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF232:BI232,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!C315","v":"BTS Prepago"},{"$f":"+PremisaCosto!E315","v":"Et"},{"$f":"+PremisaCosto!B315","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z233:AC233,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C233=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B233)*F233),IF($C233=\"Ep\",F233,\"\"))","v":0},{"$f":"IF($C233=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B233)*G233),IF($C233=\"Ep\",G233,\"\"))","v":0},{"$f":"IF($C233=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B233)*H233),IF($C233=\"Ep\",H233,\"\"))","v":0},{"$f":"IF($C233=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B233)*I233),IF($C233=\"Ep\",I233,\"\"))","v":0},{"$f":"IF($C233=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B233)*J233),IF($C233=\"Ep\",J233,\"\"))","v":0},{"$f":"IF($C233=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B233)*K233),IF($C233=\"Ep\",K233,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH233:AK233,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C233=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B233)*F233),IF($C233=\"Efp\",F233,\"\"))","v":0},{"$f":"IF($C233=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B233)*G233),IF($C233=\"Efp\",G233,\"\"))","v":0},{"$f":"IF($C233=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B233)*H233),IF($C233=\"Efp\",H233,\"\"))","v":0},{"$f":"IF($C233=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B233)*I233),IF($C233=\"Efp\",I233,\"\"))","v":0},{"$f":"IF($C233=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B233)*J233),IF($C233=\"Efp\",J233,\"\"))","v":0},{"$f":"IF($C233=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B233)*K233),IF($C233=\"Efp\",K233,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP233:AS233,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D233=\"BT\",AF233*Balance!D$45,IF($D233=\"MT\",AF233*Balance!D$46,AF233*Balance!D$47))","v":0},{"$f":"IF($D233=\"BT\",AG233*Balance!E$45,IF($D233=\"MT\",AG233*Balance!E$46,AG233*Balance!E$47))","v":0},{"$f":"IF($D233=\"BT\",AH233*Balance!F$45,IF($D233=\"MT\",AH233*Balance!F$46,AH233*Balance!F$47))","v":0},{"$f":"IF($D233=\"BT\",AI233*Balance!G$45,IF($D233=\"MT\",AI233*Balance!G$46,AI233*Balance!G$47))","v":0},{"$f":"IF($D233=\"BT\",AJ233*Balance!H$45,IF($D233=\"MT\",AJ233*Balance!H$46,AJ233*Balance!H$47))","v":0},{"$f":"IF($D233=\"BT\",AK233*Balance!I$45,IF($D233=\"MT\",AK233*Balance!I$46,AK233*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX233:BA233,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D233=\"BT\",AN233*Balance!D$49,IF($D233=\"MT\",AN233*Balance!D$50,AN233*Balance!D$51))","v":0},{"$f":"IF($D233=\"BT\",AO233*Balance!E$49,IF($D233=\"MT\",AO233*Balance!E$50,AO233*Balance!E$51))","v":0},{"$f":"IF($D233=\"BT\",AP233*Balance!F$49,IF($D233=\"MT\",AP233*Balance!F$50,AP233*Balance!F$51))","v":0},{"$f":"IF($D233=\"BT\",AQ233*Balance!G$49,IF($D233=\"MT\",AQ233*Balance!G$50,AQ233*Balance!G$51))","v":0},{"$f":"IF($D233=\"BT\",AR233*Balance!H$49,IF($D233=\"MT\",AR233*Balance!H$50,AR233*Balance!H$51))","v":0},{"$f":"IF($D233=\"BT\",AS233*Balance!I$49,IF($D233=\"MT\",AS233*Balance!I$50,AS233*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF233:BI233,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!C316","v":"BTS Prepago"},{"$f":"+PremisaCosto!E316","v":"Et"},{"$f":"+PremisaCosto!B316","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z234:AC234,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C234=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B234)*F234),IF($C234=\"Ep\",F234,\"\"))","v":0},{"$f":"IF($C234=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B234)*G234),IF($C234=\"Ep\",G234,\"\"))","v":0},{"$f":"IF($C234=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B234)*H234),IF($C234=\"Ep\",H234,\"\"))","v":0},{"$f":"IF($C234=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B234)*I234),IF($C234=\"Ep\",I234,\"\"))","v":0},{"$f":"IF($C234=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B234)*J234),IF($C234=\"Ep\",J234,\"\"))","v":0},{"$f":"IF($C234=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B234)*K234),IF($C234=\"Ep\",K234,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH234:AK234,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C234=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B234)*F234),IF($C234=\"Efp\",F234,\"\"))","v":0},{"$f":"IF($C234=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B234)*G234),IF($C234=\"Efp\",G234,\"\"))","v":0},{"$f":"IF($C234=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B234)*H234),IF($C234=\"Efp\",H234,\"\"))","v":0},{"$f":"IF($C234=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B234)*I234),IF($C234=\"Efp\",I234,\"\"))","v":0},{"$f":"IF($C234=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B234)*J234),IF($C234=\"Efp\",J234,\"\"))","v":0},{"$f":"IF($C234=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B234)*K234),IF($C234=\"Efp\",K234,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP234:AS234,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D234=\"BT\",AF234*Balance!D$45,IF($D234=\"MT\",AF234*Balance!D$46,AF234*Balance!D$47))","v":0},{"$f":"IF($D234=\"BT\",AG234*Balance!E$45,IF($D234=\"MT\",AG234*Balance!E$46,AG234*Balance!E$47))","v":0},{"$f":"IF($D234=\"BT\",AH234*Balance!F$45,IF($D234=\"MT\",AH234*Balance!F$46,AH234*Balance!F$47))","v":0},{"$f":"IF($D234=\"BT\",AI234*Balance!G$45,IF($D234=\"MT\",AI234*Balance!G$46,AI234*Balance!G$47))","v":0},{"$f":"IF($D234=\"BT\",AJ234*Balance!H$45,IF($D234=\"MT\",AJ234*Balance!H$46,AJ234*Balance!H$47))","v":0},{"$f":"IF($D234=\"BT\",AK234*Balance!I$45,IF($D234=\"MT\",AK234*Balance!I$46,AK234*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX234:BA234,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D234=\"BT\",AN234*Balance!D$49,IF($D234=\"MT\",AN234*Balance!D$50,AN234*Balance!D$51))","v":0},{"$f":"IF($D234=\"BT\",AO234*Balance!E$49,IF($D234=\"MT\",AO234*Balance!E$50,AO234*Balance!E$51))","v":0},{"$f":"IF($D234=\"BT\",AP234*Balance!F$49,IF($D234=\"MT\",AP234*Balance!F$50,AP234*Balance!F$51))","v":0},{"$f":"IF($D234=\"BT\",AQ234*Balance!G$49,IF($D234=\"MT\",AQ234*Balance!G$50,AQ234*Balance!G$51))","v":0},{"$f":"IF($D234=\"BT\",AR234*Balance!H$49,IF($D234=\"MT\",AR234*Balance!H$50,AR234*Balance!H$51))","v":0},{"$f":"IF($D234=\"BT\",AS234*Balance!I$49,IF($D234=\"MT\",AS234*Balance!I$50,AS234*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF234:BI234,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!C317","v":"BTS Prepago"},{"$f":"+PremisaCosto!E317","v":"Et"},{"$f":"+PremisaCosto!B317","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z235:AC235,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C235=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B235)*F235),IF($C235=\"Ep\",F235,\"\"))","v":0},{"$f":"IF($C235=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B235)*G235),IF($C235=\"Ep\",G235,\"\"))","v":0},{"$f":"IF($C235=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B235)*H235),IF($C235=\"Ep\",H235,\"\"))","v":0},{"$f":"IF($C235=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B235)*I235),IF($C235=\"Ep\",I235,\"\"))","v":0},{"$f":"IF($C235=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B235)*J235),IF($C235=\"Ep\",J235,\"\"))","v":0},{"$f":"IF($C235=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B235)*K235),IF($C235=\"Ep\",K235,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH235:AK235,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C235=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B235)*F235),IF($C235=\"Efp\",F235,\"\"))","v":0},{"$f":"IF($C235=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B235)*G235),IF($C235=\"Efp\",G235,\"\"))","v":0},{"$f":"IF($C235=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B235)*H235),IF($C235=\"Efp\",H235,\"\"))","v":0},{"$f":"IF($C235=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B235)*I235),IF($C235=\"Efp\",I235,\"\"))","v":0},{"$f":"IF($C235=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B235)*J235),IF($C235=\"Efp\",J235,\"\"))","v":0},{"$f":"IF($C235=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B235)*K235),IF($C235=\"Efp\",K235,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP235:AS235,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D235=\"BT\",AF235*Balance!D$45,IF($D235=\"MT\",AF235*Balance!D$46,AF235*Balance!D$47))","v":0},{"$f":"IF($D235=\"BT\",AG235*Balance!E$45,IF($D235=\"MT\",AG235*Balance!E$46,AG235*Balance!E$47))","v":0},{"$f":"IF($D235=\"BT\",AH235*Balance!F$45,IF($D235=\"MT\",AH235*Balance!F$46,AH235*Balance!F$47))","v":0},{"$f":"IF($D235=\"BT\",AI235*Balance!G$45,IF($D235=\"MT\",AI235*Balance!G$46,AI235*Balance!G$47))","v":0},{"$f":"IF($D235=\"BT\",AJ235*Balance!H$45,IF($D235=\"MT\",AJ235*Balance!H$46,AJ235*Balance!H$47))","v":0},{"$f":"IF($D235=\"BT\",AK235*Balance!I$45,IF($D235=\"MT\",AK235*Balance!I$46,AK235*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX235:BA235,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D235=\"BT\",AN235*Balance!D$49,IF($D235=\"MT\",AN235*Balance!D$50,AN235*Balance!D$51))","v":0},{"$f":"IF($D235=\"BT\",AO235*Balance!E$49,IF($D235=\"MT\",AO235*Balance!E$50,AO235*Balance!E$51))","v":0},{"$f":"IF($D235=\"BT\",AP235*Balance!F$49,IF($D235=\"MT\",AP235*Balance!F$50,AP235*Balance!F$51))","v":0},{"$f":"IF($D235=\"BT\",AQ235*Balance!G$49,IF($D235=\"MT\",AQ235*Balance!G$50,AQ235*Balance!G$51))","v":0},{"$f":"IF($D235=\"BT\",AR235*Balance!H$49,IF($D235=\"MT\",AR235*Balance!H$50,AR235*Balance!H$51))","v":0},{"$f":"IF($D235=\"BT\",AS235*Balance!I$49,IF($D235=\"MT\",AS235*Balance!I$50,AS235*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF235:BI235,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!C318","v":"BTS Prepago"},{"$f":"+PremisaCosto!E318","v":"Et"},{"$f":"+PremisaCosto!B318","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z236:AC236,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C236=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B236)*F236),IF($C236=\"Ep\",F236,\"\"))","v":0},{"$f":"IF($C236=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B236)*G236),IF($C236=\"Ep\",G236,\"\"))","v":0},{"$f":"IF($C236=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B236)*H236),IF($C236=\"Ep\",H236,\"\"))","v":0},{"$f":"IF($C236=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B236)*I236),IF($C236=\"Ep\",I236,\"\"))","v":0},{"$f":"IF($C236=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B236)*J236),IF($C236=\"Ep\",J236,\"\"))","v":0},{"$f":"IF($C236=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B236)*K236),IF($C236=\"Ep\",K236,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH236:AK236,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C236=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B236)*F236),IF($C236=\"Efp\",F236,\"\"))","v":0},{"$f":"IF($C236=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B236)*G236),IF($C236=\"Efp\",G236,\"\"))","v":0},{"$f":"IF($C236=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B236)*H236),IF($C236=\"Efp\",H236,\"\"))","v":0},{"$f":"IF($C236=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B236)*I236),IF($C236=\"Efp\",I236,\"\"))","v":0},{"$f":"IF($C236=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B236)*J236),IF($C236=\"Efp\",J236,\"\"))","v":0},{"$f":"IF($C236=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B236)*K236),IF($C236=\"Efp\",K236,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP236:AS236,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D236=\"BT\",AF236*Balance!D$45,IF($D236=\"MT\",AF236*Balance!D$46,AF236*Balance!D$47))","v":0},{"$f":"IF($D236=\"BT\",AG236*Balance!E$45,IF($D236=\"MT\",AG236*Balance!E$46,AG236*Balance!E$47))","v":0},{"$f":"IF($D236=\"BT\",AH236*Balance!F$45,IF($D236=\"MT\",AH236*Balance!F$46,AH236*Balance!F$47))","v":0},{"$f":"IF($D236=\"BT\",AI236*Balance!G$45,IF($D236=\"MT\",AI236*Balance!G$46,AI236*Balance!G$47))","v":0},{"$f":"IF($D236=\"BT\",AJ236*Balance!H$45,IF($D236=\"MT\",AJ236*Balance!H$46,AJ236*Balance!H$47))","v":0},{"$f":"IF($D236=\"BT\",AK236*Balance!I$45,IF($D236=\"MT\",AK236*Balance!I$46,AK236*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX236:BA236,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D236=\"BT\",AN236*Balance!D$49,IF($D236=\"MT\",AN236*Balance!D$50,AN236*Balance!D$51))","v":0},{"$f":"IF($D236=\"BT\",AO236*Balance!E$49,IF($D236=\"MT\",AO236*Balance!E$50,AO236*Balance!E$51))","v":0},{"$f":"IF($D236=\"BT\",AP236*Balance!F$49,IF($D236=\"MT\",AP236*Balance!F$50,AP236*Balance!F$51))","v":0},{"$f":"IF($D236=\"BT\",AQ236*Balance!G$49,IF($D236=\"MT\",AQ236*Balance!G$50,AQ236*Balance!G$51))","v":0},{"$f":"IF($D236=\"BT\",AR236*Balance!H$49,IF($D236=\"MT\",AR236*Balance!H$50,AR236*Balance!H$51))","v":0},{"$f":"IF($D236=\"BT\",AS236*Balance!I$49,IF($D236=\"MT\",AS236*Balance!I$50,AS236*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF236:BI236,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!C319","v":"BTS Prepago"},{"$f":"+PremisaCosto!E319","v":"Et"},{"$f":"+PremisaCosto!B319","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z237:AC237,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C237=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B237)*F237),IF($C237=\"Ep\",F237,\"\"))","v":0},{"$f":"IF($C237=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B237)*G237),IF($C237=\"Ep\",G237,\"\"))","v":0},{"$f":"IF($C237=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B237)*H237),IF($C237=\"Ep\",H237,\"\"))","v":0},{"$f":"IF($C237=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B237)*I237),IF($C237=\"Ep\",I237,\"\"))","v":0},{"$f":"IF($C237=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B237)*J237),IF($C237=\"Ep\",J237,\"\"))","v":0},{"$f":"IF($C237=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B237)*K237),IF($C237=\"Ep\",K237,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH237:AK237,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C237=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B237)*F237),IF($C237=\"Efp\",F237,\"\"))","v":0},{"$f":"IF($C237=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B237)*G237),IF($C237=\"Efp\",G237,\"\"))","v":0},{"$f":"IF($C237=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B237)*H237),IF($C237=\"Efp\",H237,\"\"))","v":0},{"$f":"IF($C237=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B237)*I237),IF($C237=\"Efp\",I237,\"\"))","v":0},{"$f":"IF($C237=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B237)*J237),IF($C237=\"Efp\",J237,\"\"))","v":0},{"$f":"IF($C237=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B237)*K237),IF($C237=\"Efp\",K237,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP237:AS237,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D237=\"BT\",AF237*Balance!D$45,IF($D237=\"MT\",AF237*Balance!D$46,AF237*Balance!D$47))","v":0},{"$f":"IF($D237=\"BT\",AG237*Balance!E$45,IF($D237=\"MT\",AG237*Balance!E$46,AG237*Balance!E$47))","v":0},{"$f":"IF($D237=\"BT\",AH237*Balance!F$45,IF($D237=\"MT\",AH237*Balance!F$46,AH237*Balance!F$47))","v":0},{"$f":"IF($D237=\"BT\",AI237*Balance!G$45,IF($D237=\"MT\",AI237*Balance!G$46,AI237*Balance!G$47))","v":0},{"$f":"IF($D237=\"BT\",AJ237*Balance!H$45,IF($D237=\"MT\",AJ237*Balance!H$46,AJ237*Balance!H$47))","v":0},{"$f":"IF($D237=\"BT\",AK237*Balance!I$45,IF($D237=\"MT\",AK237*Balance!I$46,AK237*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX237:BA237,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D237=\"BT\",AN237*Balance!D$49,IF($D237=\"MT\",AN237*Balance!D$50,AN237*Balance!D$51))","v":0},{"$f":"IF($D237=\"BT\",AO237*Balance!E$49,IF($D237=\"MT\",AO237*Balance!E$50,AO237*Balance!E$51))","v":0},{"$f":"IF($D237=\"BT\",AP237*Balance!F$49,IF($D237=\"MT\",AP237*Balance!F$50,AP237*Balance!F$51))","v":0},{"$f":"IF($D237=\"BT\",AQ237*Balance!G$49,IF($D237=\"MT\",AQ237*Balance!G$50,AQ237*Balance!G$51))","v":0},{"$f":"IF($D237=\"BT\",AR237*Balance!H$49,IF($D237=\"MT\",AR237*Balance!H$50,AR237*Balance!H$51))","v":0},{"$f":"IF($D237=\"BT\",AS237*Balance!I$49,IF($D237=\"MT\",AS237*Balance!I$50,AS237*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF237:BI237,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!C320","v":"BTS Prepago"},{"$f":"+PremisaCosto!E320","v":"Et"},{"$f":"+PremisaCosto!B320","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z238:AC238,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C238=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B238)*F238),IF($C238=\"Ep\",F238,\"\"))","v":0},{"$f":"IF($C238=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B238)*G238),IF($C238=\"Ep\",G238,\"\"))","v":0},{"$f":"IF($C238=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B238)*H238),IF($C238=\"Ep\",H238,\"\"))","v":0},{"$f":"IF($C238=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B238)*I238),IF($C238=\"Ep\",I238,\"\"))","v":0},{"$f":"IF($C238=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B238)*J238),IF($C238=\"Ep\",J238,\"\"))","v":0},{"$f":"IF($C238=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B238)*K238),IF($C238=\"Ep\",K238,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH238:AK238,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C238=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B238)*F238),IF($C238=\"Efp\",F238,\"\"))","v":0},{"$f":"IF($C238=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B238)*G238),IF($C238=\"Efp\",G238,\"\"))","v":0},{"$f":"IF($C238=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B238)*H238),IF($C238=\"Efp\",H238,\"\"))","v":0},{"$f":"IF($C238=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B238)*I238),IF($C238=\"Efp\",I238,\"\"))","v":0},{"$f":"IF($C238=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B238)*J238),IF($C238=\"Efp\",J238,\"\"))","v":0},{"$f":"IF($C238=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B238)*K238),IF($C238=\"Efp\",K238,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP238:AS238,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D238=\"BT\",AF238*Balance!D$45,IF($D238=\"MT\",AF238*Balance!D$46,AF238*Balance!D$47))","v":0},{"$f":"IF($D238=\"BT\",AG238*Balance!E$45,IF($D238=\"MT\",AG238*Balance!E$46,AG238*Balance!E$47))","v":0},{"$f":"IF($D238=\"BT\",AH238*Balance!F$45,IF($D238=\"MT\",AH238*Balance!F$46,AH238*Balance!F$47))","v":0},{"$f":"IF($D238=\"BT\",AI238*Balance!G$45,IF($D238=\"MT\",AI238*Balance!G$46,AI238*Balance!G$47))","v":0},{"$f":"IF($D238=\"BT\",AJ238*Balance!H$45,IF($D238=\"MT\",AJ238*Balance!H$46,AJ238*Balance!H$47))","v":0},{"$f":"IF($D238=\"BT\",AK238*Balance!I$45,IF($D238=\"MT\",AK238*Balance!I$46,AK238*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX238:BA238,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D238=\"BT\",AN238*Balance!D$49,IF($D238=\"MT\",AN238*Balance!D$50,AN238*Balance!D$51))","v":0},{"$f":"IF($D238=\"BT\",AO238*Balance!E$49,IF($D238=\"MT\",AO238*Balance!E$50,AO238*Balance!E$51))","v":0},{"$f":"IF($D238=\"BT\",AP238*Balance!F$49,IF($D238=\"MT\",AP238*Balance!F$50,AP238*Balance!F$51))","v":0},{"$f":"IF($D238=\"BT\",AQ238*Balance!G$49,IF($D238=\"MT\",AQ238*Balance!G$50,AQ238*Balance!G$51))","v":0},{"$f":"IF($D238=\"BT\",AR238*Balance!H$49,IF($D238=\"MT\",AR238*Balance!H$50,AR238*Balance!H$51))","v":0},{"$f":"IF($D238=\"BT\",AS238*Balance!I$49,IF($D238=\"MT\",AS238*Balance!I$50,AS238*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF238:BI238,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!C321","v":"BTS Prepago"},{"$f":"+PremisaCosto!E321","v":"Et"},{"$f":"+PremisaCosto!B321","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z239:AC239,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C239=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B239)*F239),IF($C239=\"Ep\",F239,\"\"))","v":0},{"$f":"IF($C239=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B239)*G239),IF($C239=\"Ep\",G239,\"\"))","v":0},{"$f":"IF($C239=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B239)*H239),IF($C239=\"Ep\",H239,\"\"))","v":0},{"$f":"IF($C239=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B239)*I239),IF($C239=\"Ep\",I239,\"\"))","v":0},{"$f":"IF($C239=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B239)*J239),IF($C239=\"Ep\",J239,\"\"))","v":0},{"$f":"IF($C239=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B239)*K239),IF($C239=\"Ep\",K239,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH239:AK239,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C239=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B239)*F239),IF($C239=\"Efp\",F239,\"\"))","v":0},{"$f":"IF($C239=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B239)*G239),IF($C239=\"Efp\",G239,\"\"))","v":0},{"$f":"IF($C239=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B239)*H239),IF($C239=\"Efp\",H239,\"\"))","v":0},{"$f":"IF($C239=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B239)*I239),IF($C239=\"Efp\",I239,\"\"))","v":0},{"$f":"IF($C239=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B239)*J239),IF($C239=\"Efp\",J239,\"\"))","v":0},{"$f":"IF($C239=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B239)*K239),IF($C239=\"Efp\",K239,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP239:AS239,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D239=\"BT\",AF239*Balance!D$45,IF($D239=\"MT\",AF239*Balance!D$46,AF239*Balance!D$47))","v":0},{"$f":"IF($D239=\"BT\",AG239*Balance!E$45,IF($D239=\"MT\",AG239*Balance!E$46,AG239*Balance!E$47))","v":0},{"$f":"IF($D239=\"BT\",AH239*Balance!F$45,IF($D239=\"MT\",AH239*Balance!F$46,AH239*Balance!F$47))","v":0},{"$f":"IF($D239=\"BT\",AI239*Balance!G$45,IF($D239=\"MT\",AI239*Balance!G$46,AI239*Balance!G$47))","v":0},{"$f":"IF($D239=\"BT\",AJ239*Balance!H$45,IF($D239=\"MT\",AJ239*Balance!H$46,AJ239*Balance!H$47))","v":0},{"$f":"IF($D239=\"BT\",AK239*Balance!I$45,IF($D239=\"MT\",AK239*Balance!I$46,AK239*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX239:BA239,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D239=\"BT\",AN239*Balance!D$49,IF($D239=\"MT\",AN239*Balance!D$50,AN239*Balance!D$51))","v":0},{"$f":"IF($D239=\"BT\",AO239*Balance!E$49,IF($D239=\"MT\",AO239*Balance!E$50,AO239*Balance!E$51))","v":0},{"$f":"IF($D239=\"BT\",AP239*Balance!F$49,IF($D239=\"MT\",AP239*Balance!F$50,AP239*Balance!F$51))","v":0},{"$f":"IF($D239=\"BT\",AQ239*Balance!G$49,IF($D239=\"MT\",AQ239*Balance!G$50,AQ239*Balance!G$51))","v":0},{"$f":"IF($D239=\"BT\",AR239*Balance!H$49,IF($D239=\"MT\",AR239*Balance!H$50,AR239*Balance!H$51))","v":0},{"$f":"IF($D239=\"BT\",AS239*Balance!I$49,IF($D239=\"MT\",AS239*Balance!I$50,AS239*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF239:BI239,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!C322","v":"BTS Prepago"},{"$f":"+PremisaCosto!E322","v":"Et"},{"$f":"+PremisaCosto!B322","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z240:AC240,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C240=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B240)*F240),IF($C240=\"Ep\",F240,\"\"))","v":0},{"$f":"IF($C240=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B240)*G240),IF($C240=\"Ep\",G240,\"\"))","v":0},{"$f":"IF($C240=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B240)*H240),IF($C240=\"Ep\",H240,\"\"))","v":0},{"$f":"IF($C240=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B240)*I240),IF($C240=\"Ep\",I240,\"\"))","v":0},{"$f":"IF($C240=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B240)*J240),IF($C240=\"Ep\",J240,\"\"))","v":0},{"$f":"IF($C240=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B240)*K240),IF($C240=\"Ep\",K240,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH240:AK240,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C240=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B240)*F240),IF($C240=\"Efp\",F240,\"\"))","v":0},{"$f":"IF($C240=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B240)*G240),IF($C240=\"Efp\",G240,\"\"))","v":0},{"$f":"IF($C240=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B240)*H240),IF($C240=\"Efp\",H240,\"\"))","v":0},{"$f":"IF($C240=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B240)*I240),IF($C240=\"Efp\",I240,\"\"))","v":0},{"$f":"IF($C240=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B240)*J240),IF($C240=\"Efp\",J240,\"\"))","v":0},{"$f":"IF($C240=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B240)*K240),IF($C240=\"Efp\",K240,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP240:AS240,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D240=\"BT\",AF240*Balance!D$45,IF($D240=\"MT\",AF240*Balance!D$46,AF240*Balance!D$47))","v":0},{"$f":"IF($D240=\"BT\",AG240*Balance!E$45,IF($D240=\"MT\",AG240*Balance!E$46,AG240*Balance!E$47))","v":0},{"$f":"IF($D240=\"BT\",AH240*Balance!F$45,IF($D240=\"MT\",AH240*Balance!F$46,AH240*Balance!F$47))","v":0},{"$f":"IF($D240=\"BT\",AI240*Balance!G$45,IF($D240=\"MT\",AI240*Balance!G$46,AI240*Balance!G$47))","v":0},{"$f":"IF($D240=\"BT\",AJ240*Balance!H$45,IF($D240=\"MT\",AJ240*Balance!H$46,AJ240*Balance!H$47))","v":0},{"$f":"IF($D240=\"BT\",AK240*Balance!I$45,IF($D240=\"MT\",AK240*Balance!I$46,AK240*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX240:BA240,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D240=\"BT\",AN240*Balance!D$49,IF($D240=\"MT\",AN240*Balance!D$50,AN240*Balance!D$51))","v":0},{"$f":"IF($D240=\"BT\",AO240*Balance!E$49,IF($D240=\"MT\",AO240*Balance!E$50,AO240*Balance!E$51))","v":0},{"$f":"IF($D240=\"BT\",AP240*Balance!F$49,IF($D240=\"MT\",AP240*Balance!F$50,AP240*Balance!F$51))","v":0},{"$f":"IF($D240=\"BT\",AQ240*Balance!G$49,IF($D240=\"MT\",AQ240*Balance!G$50,AQ240*Balance!G$51))","v":0},{"$f":"IF($D240=\"BT\",AR240*Balance!H$49,IF($D240=\"MT\",AR240*Balance!H$50,AR240*Balance!H$51))","v":0},{"$f":"IF($D240=\"BT\",AS240*Balance!I$49,IF($D240=\"MT\",AS240*Balance!I$50,AS240*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF240:BI240,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!C323","v":"BTS Prepago"},{"$f":"+PremisaCosto!E323","v":"Et"},{"$f":"+PremisaCosto!B323","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z241:AC241,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C241=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B241)*F241),IF($C241=\"Ep\",F241,\"\"))","v":0},{"$f":"IF($C241=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B241)*G241),IF($C241=\"Ep\",G241,\"\"))","v":0},{"$f":"IF($C241=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B241)*H241),IF($C241=\"Ep\",H241,\"\"))","v":0},{"$f":"IF($C241=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B241)*I241),IF($C241=\"Ep\",I241,\"\"))","v":0},{"$f":"IF($C241=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B241)*J241),IF($C241=\"Ep\",J241,\"\"))","v":0},{"$f":"IF($C241=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B241)*K241),IF($C241=\"Ep\",K241,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH241:AK241,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C241=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B241)*F241),IF($C241=\"Efp\",F241,\"\"))","v":0},{"$f":"IF($C241=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B241)*G241),IF($C241=\"Efp\",G241,\"\"))","v":0},{"$f":"IF($C241=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B241)*H241),IF($C241=\"Efp\",H241,\"\"))","v":0},{"$f":"IF($C241=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B241)*I241),IF($C241=\"Efp\",I241,\"\"))","v":0},{"$f":"IF($C241=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B241)*J241),IF($C241=\"Efp\",J241,\"\"))","v":0},{"$f":"IF($C241=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B241)*K241),IF($C241=\"Efp\",K241,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP241:AS241,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D241=\"BT\",AF241*Balance!D$45,IF($D241=\"MT\",AF241*Balance!D$46,AF241*Balance!D$47))","v":0},{"$f":"IF($D241=\"BT\",AG241*Balance!E$45,IF($D241=\"MT\",AG241*Balance!E$46,AG241*Balance!E$47))","v":0},{"$f":"IF($D241=\"BT\",AH241*Balance!F$45,IF($D241=\"MT\",AH241*Balance!F$46,AH241*Balance!F$47))","v":0},{"$f":"IF($D241=\"BT\",AI241*Balance!G$45,IF($D241=\"MT\",AI241*Balance!G$46,AI241*Balance!G$47))","v":0},{"$f":"IF($D241=\"BT\",AJ241*Balance!H$45,IF($D241=\"MT\",AJ241*Balance!H$46,AJ241*Balance!H$47))","v":0},{"$f":"IF($D241=\"BT\",AK241*Balance!I$45,IF($D241=\"MT\",AK241*Balance!I$46,AK241*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX241:BA241,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D241=\"BT\",AN241*Balance!D$49,IF($D241=\"MT\",AN241*Balance!D$50,AN241*Balance!D$51))","v":0},{"$f":"IF($D241=\"BT\",AO241*Balance!E$49,IF($D241=\"MT\",AO241*Balance!E$50,AO241*Balance!E$51))","v":0},{"$f":"IF($D241=\"BT\",AP241*Balance!F$49,IF($D241=\"MT\",AP241*Balance!F$50,AP241*Balance!F$51))","v":0},{"$f":"IF($D241=\"BT\",AQ241*Balance!G$49,IF($D241=\"MT\",AQ241*Balance!G$50,AQ241*Balance!G$51))","v":0},{"$f":"IF($D241=\"BT\",AR241*Balance!H$49,IF($D241=\"MT\",AR241*Balance!H$50,AR241*Balance!H$51))","v":0},{"$f":"IF($D241=\"BT\",AS241*Balance!I$49,IF($D241=\"MT\",AS241*Balance!I$50,AS241*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF241:BI241,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!C324","v":"BTS Prepago"},{"$f":"+PremisaCosto!E324","v":"Et"},{"$f":"+PremisaCosto!B324","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z242:AC242,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C242=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B242)*F242),IF($C242=\"Ep\",F242,\"\"))","v":0},{"$f":"IF($C242=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B242)*G242),IF($C242=\"Ep\",G242,\"\"))","v":0},{"$f":"IF($C242=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B242)*H242),IF($C242=\"Ep\",H242,\"\"))","v":0},{"$f":"IF($C242=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B242)*I242),IF($C242=\"Ep\",I242,\"\"))","v":0},{"$f":"IF($C242=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B242)*J242),IF($C242=\"Ep\",J242,\"\"))","v":0},{"$f":"IF($C242=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B242)*K242),IF($C242=\"Ep\",K242,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH242:AK242,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C242=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B242)*F242),IF($C242=\"Efp\",F242,\"\"))","v":0},{"$f":"IF($C242=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B242)*G242),IF($C242=\"Efp\",G242,\"\"))","v":0},{"$f":"IF($C242=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B242)*H242),IF($C242=\"Efp\",H242,\"\"))","v":0},{"$f":"IF($C242=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B242)*I242),IF($C242=\"Efp\",I242,\"\"))","v":0},{"$f":"IF($C242=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B242)*J242),IF($C242=\"Efp\",J242,\"\"))","v":0},{"$f":"IF($C242=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B242)*K242),IF($C242=\"Efp\",K242,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP242:AS242,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D242=\"BT\",AF242*Balance!D$45,IF($D242=\"MT\",AF242*Balance!D$46,AF242*Balance!D$47))","v":0},{"$f":"IF($D242=\"BT\",AG242*Balance!E$45,IF($D242=\"MT\",AG242*Balance!E$46,AG242*Balance!E$47))","v":0},{"$f":"IF($D242=\"BT\",AH242*Balance!F$45,IF($D242=\"MT\",AH242*Balance!F$46,AH242*Balance!F$47))","v":0},{"$f":"IF($D242=\"BT\",AI242*Balance!G$45,IF($D242=\"MT\",AI242*Balance!G$46,AI242*Balance!G$47))","v":0},{"$f":"IF($D242=\"BT\",AJ242*Balance!H$45,IF($D242=\"MT\",AJ242*Balance!H$46,AJ242*Balance!H$47))","v":0},{"$f":"IF($D242=\"BT\",AK242*Balance!I$45,IF($D242=\"MT\",AK242*Balance!I$46,AK242*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX242:BA242,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D242=\"BT\",AN242*Balance!D$49,IF($D242=\"MT\",AN242*Balance!D$50,AN242*Balance!D$51))","v":0},{"$f":"IF($D242=\"BT\",AO242*Balance!E$49,IF($D242=\"MT\",AO242*Balance!E$50,AO242*Balance!E$51))","v":0},{"$f":"IF($D242=\"BT\",AP242*Balance!F$49,IF($D242=\"MT\",AP242*Balance!F$50,AP242*Balance!F$51))","v":0},{"$f":"IF($D242=\"BT\",AQ242*Balance!G$49,IF($D242=\"MT\",AQ242*Balance!G$50,AQ242*Balance!G$51))","v":0},{"$f":"IF($D242=\"BT\",AR242*Balance!H$49,IF($D242=\"MT\",AR242*Balance!H$50,AR242*Balance!H$51))","v":0},{"$f":"IF($D242=\"BT\",AS242*Balance!I$49,IF($D242=\"MT\",AS242*Balance!I$50,AS242*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF242:BI242,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!C325","v":0},{"$f":"+PremisaCosto!E325","v":0},{"$f":"+PremisaCosto!B325","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z243:AC243,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C243=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B243)*F243),IF($C243=\"Ep\",F243,\"\"))","v":""},{"$f":"IF($C243=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B243)*G243),IF($C243=\"Ep\",G243,\"\"))","v":""},{"$f":"IF($C243=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B243)*H243),IF($C243=\"Ep\",H243,\"\"))","v":""},{"$f":"IF($C243=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B243)*I243),IF($C243=\"Ep\",I243,\"\"))","v":""},{"$f":"IF($C243=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B243)*J243),IF($C243=\"Ep\",J243,\"\"))","v":""},{"$f":"IF($C243=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B243)*K243),IF($C243=\"Ep\",K243,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH243:AK243,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C243=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B243)*F243),IF($C243=\"Efp\",F243,\"\"))","v":""},{"$f":"IF($C243=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B243)*G243),IF($C243=\"Efp\",G243,\"\"))","v":""},{"$f":"IF($C243=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B243)*H243),IF($C243=\"Efp\",H243,\"\"))","v":""},{"$f":"IF($C243=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B243)*I243),IF($C243=\"Efp\",I243,\"\"))","v":""},{"$f":"IF($C243=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B243)*J243),IF($C243=\"Efp\",J243,\"\"))","v":""},{"$f":"IF($C243=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B243)*K243),IF($C243=\"Efp\",K243,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP243:AS243,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX243:BA243,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF243:BI243,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!C326","v":"BTS Prepago"},{"$f":"+PremisaCosto!E326","v":"Et"},{"$f":"+PremisaCosto!B326","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z244:AC244,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C244=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B244)*F244),IF($C244=\"Ep\",F244,\"\"))","v":0},{"$f":"IF($C244=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B244)*G244),IF($C244=\"Ep\",G244,\"\"))","v":0},{"$f":"IF($C244=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B244)*H244),IF($C244=\"Ep\",H244,\"\"))","v":0},{"$f":"IF($C244=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B244)*I244),IF($C244=\"Ep\",I244,\"\"))","v":0},{"$f":"IF($C244=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B244)*J244),IF($C244=\"Ep\",J244,\"\"))","v":0},{"$f":"IF($C244=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B244)*K244),IF($C244=\"Ep\",K244,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH244:AK244,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C244=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B244)*F244),IF($C244=\"Efp\",F244,\"\"))","v":0},{"$f":"IF($C244=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B244)*G244),IF($C244=\"Efp\",G244,\"\"))","v":0},{"$f":"IF($C244=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B244)*H244),IF($C244=\"Efp\",H244,\"\"))","v":0},{"$f":"IF($C244=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B244)*I244),IF($C244=\"Efp\",I244,\"\"))","v":0},{"$f":"IF($C244=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B244)*J244),IF($C244=\"Efp\",J244,\"\"))","v":0},{"$f":"IF($C244=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B244)*K244),IF($C244=\"Efp\",K244,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP244:AS244,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D244=\"BT\",AF244*Balance!D$45,IF($D244=\"MT\",AF244*Balance!D$46,AF244*Balance!D$47))","v":0},{"$f":"IF($D244=\"BT\",AG244*Balance!E$45,IF($D244=\"MT\",AG244*Balance!E$46,AG244*Balance!E$47))","v":0},{"$f":"IF($D244=\"BT\",AH244*Balance!F$45,IF($D244=\"MT\",AH244*Balance!F$46,AH244*Balance!F$47))","v":0},{"$f":"IF($D244=\"BT\",AI244*Balance!G$45,IF($D244=\"MT\",AI244*Balance!G$46,AI244*Balance!G$47))","v":0},{"$f":"IF($D244=\"BT\",AJ244*Balance!H$45,IF($D244=\"MT\",AJ244*Balance!H$46,AJ244*Balance!H$47))","v":0},{"$f":"IF($D244=\"BT\",AK244*Balance!I$45,IF($D244=\"MT\",AK244*Balance!I$46,AK244*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX244:BA244,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D244=\"BT\",AN244*Balance!D$49,IF($D244=\"MT\",AN244*Balance!D$50,AN244*Balance!D$51))","v":0},{"$f":"IF($D244=\"BT\",AO244*Balance!E$49,IF($D244=\"MT\",AO244*Balance!E$50,AO244*Balance!E$51))","v":0},{"$f":"IF($D244=\"BT\",AP244*Balance!F$49,IF($D244=\"MT\",AP244*Balance!F$50,AP244*Balance!F$51))","v":0},{"$f":"IF($D244=\"BT\",AQ244*Balance!G$49,IF($D244=\"MT\",AQ244*Balance!G$50,AQ244*Balance!G$51))","v":0},{"$f":"IF($D244=\"BT\",AR244*Balance!H$49,IF($D244=\"MT\",AR244*Balance!H$50,AR244*Balance!H$51))","v":0},{"$f":"IF($D244=\"BT\",AS244*Balance!I$49,IF($D244=\"MT\",AS244*Balance!I$50,AS244*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF244:BI244,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!C327","v":"BTS Prepago"},{"$f":"+PremisaCosto!E327","v":"Et"},{"$f":"+PremisaCosto!B327","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z245:AC245,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C245=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B245)*F245),IF($C245=\"Ep\",F245,\"\"))","v":0},{"$f":"IF($C245=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B245)*G245),IF($C245=\"Ep\",G245,\"\"))","v":0},{"$f":"IF($C245=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B245)*H245),IF($C245=\"Ep\",H245,\"\"))","v":0},{"$f":"IF($C245=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B245)*I245),IF($C245=\"Ep\",I245,\"\"))","v":0},{"$f":"IF($C245=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B245)*J245),IF($C245=\"Ep\",J245,\"\"))","v":0},{"$f":"IF($C245=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B245)*K245),IF($C245=\"Ep\",K245,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH245:AK245,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C245=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B245)*F245),IF($C245=\"Efp\",F245,\"\"))","v":0},{"$f":"IF($C245=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B245)*G245),IF($C245=\"Efp\",G245,\"\"))","v":0},{"$f":"IF($C245=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B245)*H245),IF($C245=\"Efp\",H245,\"\"))","v":0},{"$f":"IF($C245=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B245)*I245),IF($C245=\"Efp\",I245,\"\"))","v":0},{"$f":"IF($C245=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B245)*J245),IF($C245=\"Efp\",J245,\"\"))","v":0},{"$f":"IF($C245=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B245)*K245),IF($C245=\"Efp\",K245,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP245:AS245,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D245=\"BT\",AF245*Balance!D$45,IF($D245=\"MT\",AF245*Balance!D$46,AF245*Balance!D$47))","v":0},{"$f":"IF($D245=\"BT\",AG245*Balance!E$45,IF($D245=\"MT\",AG245*Balance!E$46,AG245*Balance!E$47))","v":0},{"$f":"IF($D245=\"BT\",AH245*Balance!F$45,IF($D245=\"MT\",AH245*Balance!F$46,AH245*Balance!F$47))","v":0},{"$f":"IF($D245=\"BT\",AI245*Balance!G$45,IF($D245=\"MT\",AI245*Balance!G$46,AI245*Balance!G$47))","v":0},{"$f":"IF($D245=\"BT\",AJ245*Balance!H$45,IF($D245=\"MT\",AJ245*Balance!H$46,AJ245*Balance!H$47))","v":0},{"$f":"IF($D245=\"BT\",AK245*Balance!I$45,IF($D245=\"MT\",AK245*Balance!I$46,AK245*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX245:BA245,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D245=\"BT\",AN245*Balance!D$49,IF($D245=\"MT\",AN245*Balance!D$50,AN245*Balance!D$51))","v":0},{"$f":"IF($D245=\"BT\",AO245*Balance!E$49,IF($D245=\"MT\",AO245*Balance!E$50,AO245*Balance!E$51))","v":0},{"$f":"IF($D245=\"BT\",AP245*Balance!F$49,IF($D245=\"MT\",AP245*Balance!F$50,AP245*Balance!F$51))","v":0},{"$f":"IF($D245=\"BT\",AQ245*Balance!G$49,IF($D245=\"MT\",AQ245*Balance!G$50,AQ245*Balance!G$51))","v":0},{"$f":"IF($D245=\"BT\",AR245*Balance!H$49,IF($D245=\"MT\",AR245*Balance!H$50,AR245*Balance!H$51))","v":0},{"$f":"IF($D245=\"BT\",AS245*Balance!I$49,IF($D245=\"MT\",AS245*Balance!I$50,AS245*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF245:BI245,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!C328","v":"BTS Prepago"},{"$f":"+PremisaCosto!E328","v":"Et"},{"$f":"+PremisaCosto!B328","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z246:AC246,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C246=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B246)*F246),IF($C246=\"Ep\",F246,\"\"))","v":0},{"$f":"IF($C246=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B246)*G246),IF($C246=\"Ep\",G246,\"\"))","v":0},{"$f":"IF($C246=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B246)*H246),IF($C246=\"Ep\",H246,\"\"))","v":0},{"$f":"IF($C246=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B246)*I246),IF($C246=\"Ep\",I246,\"\"))","v":0},{"$f":"IF($C246=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B246)*J246),IF($C246=\"Ep\",J246,\"\"))","v":0},{"$f":"IF($C246=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B246)*K246),IF($C246=\"Ep\",K246,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH246:AK246,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C246=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B246)*F246),IF($C246=\"Efp\",F246,\"\"))","v":0},{"$f":"IF($C246=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B246)*G246),IF($C246=\"Efp\",G246,\"\"))","v":0},{"$f":"IF($C246=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B246)*H246),IF($C246=\"Efp\",H246,\"\"))","v":0},{"$f":"IF($C246=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B246)*I246),IF($C246=\"Efp\",I246,\"\"))","v":0},{"$f":"IF($C246=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B246)*J246),IF($C246=\"Efp\",J246,\"\"))","v":0},{"$f":"IF($C246=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B246)*K246),IF($C246=\"Efp\",K246,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP246:AS246,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D246=\"BT\",AF246*Balance!D$45,IF($D246=\"MT\",AF246*Balance!D$46,AF246*Balance!D$47))","v":0},{"$f":"IF($D246=\"BT\",AG246*Balance!E$45,IF($D246=\"MT\",AG246*Balance!E$46,AG246*Balance!E$47))","v":0},{"$f":"IF($D246=\"BT\",AH246*Balance!F$45,IF($D246=\"MT\",AH246*Balance!F$46,AH246*Balance!F$47))","v":0},{"$f":"IF($D246=\"BT\",AI246*Balance!G$45,IF($D246=\"MT\",AI246*Balance!G$46,AI246*Balance!G$47))","v":0},{"$f":"IF($D246=\"BT\",AJ246*Balance!H$45,IF($D246=\"MT\",AJ246*Balance!H$46,AJ246*Balance!H$47))","v":0},{"$f":"IF($D246=\"BT\",AK246*Balance!I$45,IF($D246=\"MT\",AK246*Balance!I$46,AK246*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX246:BA246,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D246=\"BT\",AN246*Balance!D$49,IF($D246=\"MT\",AN246*Balance!D$50,AN246*Balance!D$51))","v":0},{"$f":"IF($D246=\"BT\",AO246*Balance!E$49,IF($D246=\"MT\",AO246*Balance!E$50,AO246*Balance!E$51))","v":0},{"$f":"IF($D246=\"BT\",AP246*Balance!F$49,IF($D246=\"MT\",AP246*Balance!F$50,AP246*Balance!F$51))","v":0},{"$f":"IF($D246=\"BT\",AQ246*Balance!G$49,IF($D246=\"MT\",AQ246*Balance!G$50,AQ246*Balance!G$51))","v":0},{"$f":"IF($D246=\"BT\",AR246*Balance!H$49,IF($D246=\"MT\",AR246*Balance!H$50,AR246*Balance!H$51))","v":0},{"$f":"IF($D246=\"BT\",AS246*Balance!I$49,IF($D246=\"MT\",AS246*Balance!I$50,AS246*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF246:BI246,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!C329","v":"BTS Prepago"},{"$f":"+PremisaCosto!E329","v":"Et"},{"$f":"+PremisaCosto!B329","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z247:AC247,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C247=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B247)*F247),IF($C247=\"Ep\",F247,\"\"))","v":0},{"$f":"IF($C247=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B247)*G247),IF($C247=\"Ep\",G247,\"\"))","v":0},{"$f":"IF($C247=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B247)*H247),IF($C247=\"Ep\",H247,\"\"))","v":0},{"$f":"IF($C247=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B247)*I247),IF($C247=\"Ep\",I247,\"\"))","v":0},{"$f":"IF($C247=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B247)*J247),IF($C247=\"Ep\",J247,\"\"))","v":0},{"$f":"IF($C247=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B247)*K247),IF($C247=\"Ep\",K247,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH247:AK247,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C247=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B247)*F247),IF($C247=\"Efp\",F247,\"\"))","v":0},{"$f":"IF($C247=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B247)*G247),IF($C247=\"Efp\",G247,\"\"))","v":0},{"$f":"IF($C247=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B247)*H247),IF($C247=\"Efp\",H247,\"\"))","v":0},{"$f":"IF($C247=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B247)*I247),IF($C247=\"Efp\",I247,\"\"))","v":0},{"$f":"IF($C247=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B247)*J247),IF($C247=\"Efp\",J247,\"\"))","v":0},{"$f":"IF($C247=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B247)*K247),IF($C247=\"Efp\",K247,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP247:AS247,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D247=\"BT\",AF247*Balance!D$45,IF($D247=\"MT\",AF247*Balance!D$46,AF247*Balance!D$47))","v":0},{"$f":"IF($D247=\"BT\",AG247*Balance!E$45,IF($D247=\"MT\",AG247*Balance!E$46,AG247*Balance!E$47))","v":0},{"$f":"IF($D247=\"BT\",AH247*Balance!F$45,IF($D247=\"MT\",AH247*Balance!F$46,AH247*Balance!F$47))","v":0},{"$f":"IF($D247=\"BT\",AI247*Balance!G$45,IF($D247=\"MT\",AI247*Balance!G$46,AI247*Balance!G$47))","v":0},{"$f":"IF($D247=\"BT\",AJ247*Balance!H$45,IF($D247=\"MT\",AJ247*Balance!H$46,AJ247*Balance!H$47))","v":0},{"$f":"IF($D247=\"BT\",AK247*Balance!I$45,IF($D247=\"MT\",AK247*Balance!I$46,AK247*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX247:BA247,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D247=\"BT\",AN247*Balance!D$49,IF($D247=\"MT\",AN247*Balance!D$50,AN247*Balance!D$51))","v":0},{"$f":"IF($D247=\"BT\",AO247*Balance!E$49,IF($D247=\"MT\",AO247*Balance!E$50,AO247*Balance!E$51))","v":0},{"$f":"IF($D247=\"BT\",AP247*Balance!F$49,IF($D247=\"MT\",AP247*Balance!F$50,AP247*Balance!F$51))","v":0},{"$f":"IF($D247=\"BT\",AQ247*Balance!G$49,IF($D247=\"MT\",AQ247*Balance!G$50,AQ247*Balance!G$51))","v":0},{"$f":"IF($D247=\"BT\",AR247*Balance!H$49,IF($D247=\"MT\",AR247*Balance!H$50,AR247*Balance!H$51))","v":0},{"$f":"IF($D247=\"BT\",AS247*Balance!I$49,IF($D247=\"MT\",AS247*Balance!I$50,AS247*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF247:BI247,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!C330","v":"BTS Prepago"},{"$f":"+PremisaCosto!E330","v":"Et"},{"$f":"+PremisaCosto!B330","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z248:AC248,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C248=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B248)*F248),IF($C248=\"Ep\",F248,\"\"))","v":0},{"$f":"IF($C248=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B248)*G248),IF($C248=\"Ep\",G248,\"\"))","v":0},{"$f":"IF($C248=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B248)*H248),IF($C248=\"Ep\",H248,\"\"))","v":0},{"$f":"IF($C248=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B248)*I248),IF($C248=\"Ep\",I248,\"\"))","v":0},{"$f":"IF($C248=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B248)*J248),IF($C248=\"Ep\",J248,\"\"))","v":0},{"$f":"IF($C248=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B248)*K248),IF($C248=\"Ep\",K248,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH248:AK248,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C248=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B248)*F248),IF($C248=\"Efp\",F248,\"\"))","v":0},{"$f":"IF($C248=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B248)*G248),IF($C248=\"Efp\",G248,\"\"))","v":0},{"$f":"IF($C248=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B248)*H248),IF($C248=\"Efp\",H248,\"\"))","v":0},{"$f":"IF($C248=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B248)*I248),IF($C248=\"Efp\",I248,\"\"))","v":0},{"$f":"IF($C248=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B248)*J248),IF($C248=\"Efp\",J248,\"\"))","v":0},{"$f":"IF($C248=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B248)*K248),IF($C248=\"Efp\",K248,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP248:AS248,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D248=\"BT\",AF248*Balance!D$45,IF($D248=\"MT\",AF248*Balance!D$46,AF248*Balance!D$47))","v":0},{"$f":"IF($D248=\"BT\",AG248*Balance!E$45,IF($D248=\"MT\",AG248*Balance!E$46,AG248*Balance!E$47))","v":0},{"$f":"IF($D248=\"BT\",AH248*Balance!F$45,IF($D248=\"MT\",AH248*Balance!F$46,AH248*Balance!F$47))","v":0},{"$f":"IF($D248=\"BT\",AI248*Balance!G$45,IF($D248=\"MT\",AI248*Balance!G$46,AI248*Balance!G$47))","v":0},{"$f":"IF($D248=\"BT\",AJ248*Balance!H$45,IF($D248=\"MT\",AJ248*Balance!H$46,AJ248*Balance!H$47))","v":0},{"$f":"IF($D248=\"BT\",AK248*Balance!I$45,IF($D248=\"MT\",AK248*Balance!I$46,AK248*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX248:BA248,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D248=\"BT\",AN248*Balance!D$49,IF($D248=\"MT\",AN248*Balance!D$50,AN248*Balance!D$51))","v":0},{"$f":"IF($D248=\"BT\",AO248*Balance!E$49,IF($D248=\"MT\",AO248*Balance!E$50,AO248*Balance!E$51))","v":0},{"$f":"IF($D248=\"BT\",AP248*Balance!F$49,IF($D248=\"MT\",AP248*Balance!F$50,AP248*Balance!F$51))","v":0},{"$f":"IF($D248=\"BT\",AQ248*Balance!G$49,IF($D248=\"MT\",AQ248*Balance!G$50,AQ248*Balance!G$51))","v":0},{"$f":"IF($D248=\"BT\",AR248*Balance!H$49,IF($D248=\"MT\",AR248*Balance!H$50,AR248*Balance!H$51))","v":0},{"$f":"IF($D248=\"BT\",AS248*Balance!I$49,IF($D248=\"MT\",AS248*Balance!I$50,AS248*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF248:BI248,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!C331","v":"BTS Prepago"},{"$f":"+PremisaCosto!E331","v":"Et"},{"$f":"+PremisaCosto!B331","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z249:AC249,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C249=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B249)*F249),IF($C249=\"Ep\",F249,\"\"))","v":0},{"$f":"IF($C249=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B249)*G249),IF($C249=\"Ep\",G249,\"\"))","v":0},{"$f":"IF($C249=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B249)*H249),IF($C249=\"Ep\",H249,\"\"))","v":0},{"$f":"IF($C249=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B249)*I249),IF($C249=\"Ep\",I249,\"\"))","v":0},{"$f":"IF($C249=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B249)*J249),IF($C249=\"Ep\",J249,\"\"))","v":0},{"$f":"IF($C249=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B249)*K249),IF($C249=\"Ep\",K249,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH249:AK249,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C249=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B249)*F249),IF($C249=\"Efp\",F249,\"\"))","v":0},{"$f":"IF($C249=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B249)*G249),IF($C249=\"Efp\",G249,\"\"))","v":0},{"$f":"IF($C249=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B249)*H249),IF($C249=\"Efp\",H249,\"\"))","v":0},{"$f":"IF($C249=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B249)*I249),IF($C249=\"Efp\",I249,\"\"))","v":0},{"$f":"IF($C249=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B249)*J249),IF($C249=\"Efp\",J249,\"\"))","v":0},{"$f":"IF($C249=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B249)*K249),IF($C249=\"Efp\",K249,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP249:AS249,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D249=\"BT\",AF249*Balance!D$45,IF($D249=\"MT\",AF249*Balance!D$46,AF249*Balance!D$47))","v":0},{"$f":"IF($D249=\"BT\",AG249*Balance!E$45,IF($D249=\"MT\",AG249*Balance!E$46,AG249*Balance!E$47))","v":0},{"$f":"IF($D249=\"BT\",AH249*Balance!F$45,IF($D249=\"MT\",AH249*Balance!F$46,AH249*Balance!F$47))","v":0},{"$f":"IF($D249=\"BT\",AI249*Balance!G$45,IF($D249=\"MT\",AI249*Balance!G$46,AI249*Balance!G$47))","v":0},{"$f":"IF($D249=\"BT\",AJ249*Balance!H$45,IF($D249=\"MT\",AJ249*Balance!H$46,AJ249*Balance!H$47))","v":0},{"$f":"IF($D249=\"BT\",AK249*Balance!I$45,IF($D249=\"MT\",AK249*Balance!I$46,AK249*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX249:BA249,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D249=\"BT\",AN249*Balance!D$49,IF($D249=\"MT\",AN249*Balance!D$50,AN249*Balance!D$51))","v":0},{"$f":"IF($D249=\"BT\",AO249*Balance!E$49,IF($D249=\"MT\",AO249*Balance!E$50,AO249*Balance!E$51))","v":0},{"$f":"IF($D249=\"BT\",AP249*Balance!F$49,IF($D249=\"MT\",AP249*Balance!F$50,AP249*Balance!F$51))","v":0},{"$f":"IF($D249=\"BT\",AQ249*Balance!G$49,IF($D249=\"MT\",AQ249*Balance!G$50,AQ249*Balance!G$51))","v":0},{"$f":"IF($D249=\"BT\",AR249*Balance!H$49,IF($D249=\"MT\",AR249*Balance!H$50,AR249*Balance!H$51))","v":0},{"$f":"IF($D249=\"BT\",AS249*Balance!I$49,IF($D249=\"MT\",AS249*Balance!I$50,AS249*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF249:BI249,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!C332","v":"BTS Prepago"},{"$f":"+PremisaCosto!E332","v":"Et"},{"$f":"+PremisaCosto!B332","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z250:AC250,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C250=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B250)*F250),IF($C250=\"Ep\",F250,\"\"))","v":0},{"$f":"IF($C250=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B250)*G250),IF($C250=\"Ep\",G250,\"\"))","v":0},{"$f":"IF($C250=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B250)*H250),IF($C250=\"Ep\",H250,\"\"))","v":0},{"$f":"IF($C250=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B250)*I250),IF($C250=\"Ep\",I250,\"\"))","v":0},{"$f":"IF($C250=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B250)*J250),IF($C250=\"Ep\",J250,\"\"))","v":0},{"$f":"IF($C250=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B250)*K250),IF($C250=\"Ep\",K250,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH250:AK250,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C250=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B250)*F250),IF($C250=\"Efp\",F250,\"\"))","v":0},{"$f":"IF($C250=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B250)*G250),IF($C250=\"Efp\",G250,\"\"))","v":0},{"$f":"IF($C250=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B250)*H250),IF($C250=\"Efp\",H250,\"\"))","v":0},{"$f":"IF($C250=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B250)*I250),IF($C250=\"Efp\",I250,\"\"))","v":0},{"$f":"IF($C250=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B250)*J250),IF($C250=\"Efp\",J250,\"\"))","v":0},{"$f":"IF($C250=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B250)*K250),IF($C250=\"Efp\",K250,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP250:AS250,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D250=\"BT\",AF250*Balance!D$45,IF($D250=\"MT\",AF250*Balance!D$46,AF250*Balance!D$47))","v":0},{"$f":"IF($D250=\"BT\",AG250*Balance!E$45,IF($D250=\"MT\",AG250*Balance!E$46,AG250*Balance!E$47))","v":0},{"$f":"IF($D250=\"BT\",AH250*Balance!F$45,IF($D250=\"MT\",AH250*Balance!F$46,AH250*Balance!F$47))","v":0},{"$f":"IF($D250=\"BT\",AI250*Balance!G$45,IF($D250=\"MT\",AI250*Balance!G$46,AI250*Balance!G$47))","v":0},{"$f":"IF($D250=\"BT\",AJ250*Balance!H$45,IF($D250=\"MT\",AJ250*Balance!H$46,AJ250*Balance!H$47))","v":0},{"$f":"IF($D250=\"BT\",AK250*Balance!I$45,IF($D250=\"MT\",AK250*Balance!I$46,AK250*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX250:BA250,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D250=\"BT\",AN250*Balance!D$49,IF($D250=\"MT\",AN250*Balance!D$50,AN250*Balance!D$51))","v":0},{"$f":"IF($D250=\"BT\",AO250*Balance!E$49,IF($D250=\"MT\",AO250*Balance!E$50,AO250*Balance!E$51))","v":0},{"$f":"IF($D250=\"BT\",AP250*Balance!F$49,IF($D250=\"MT\",AP250*Balance!F$50,AP250*Balance!F$51))","v":0},{"$f":"IF($D250=\"BT\",AQ250*Balance!G$49,IF($D250=\"MT\",AQ250*Balance!G$50,AQ250*Balance!G$51))","v":0},{"$f":"IF($D250=\"BT\",AR250*Balance!H$49,IF($D250=\"MT\",AR250*Balance!H$50,AR250*Balance!H$51))","v":0},{"$f":"IF($D250=\"BT\",AS250*Balance!I$49,IF($D250=\"MT\",AS250*Balance!I$50,AS250*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF250:BI250,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!C333","v":"BTS Prepago"},{"$f":"+PremisaCosto!E333","v":"Et"},{"$f":"+PremisaCosto!B333","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z251:AC251,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C251=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B251)*F251),IF($C251=\"Ep\",F251,\"\"))","v":0},{"$f":"IF($C251=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B251)*G251),IF($C251=\"Ep\",G251,\"\"))","v":0},{"$f":"IF($C251=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B251)*H251),IF($C251=\"Ep\",H251,\"\"))","v":0},{"$f":"IF($C251=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B251)*I251),IF($C251=\"Ep\",I251,\"\"))","v":0},{"$f":"IF($C251=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B251)*J251),IF($C251=\"Ep\",J251,\"\"))","v":0},{"$f":"IF($C251=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B251)*K251),IF($C251=\"Ep\",K251,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH251:AK251,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C251=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B251)*F251),IF($C251=\"Efp\",F251,\"\"))","v":0},{"$f":"IF($C251=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B251)*G251),IF($C251=\"Efp\",G251,\"\"))","v":0},{"$f":"IF($C251=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B251)*H251),IF($C251=\"Efp\",H251,\"\"))","v":0},{"$f":"IF($C251=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B251)*I251),IF($C251=\"Efp\",I251,\"\"))","v":0},{"$f":"IF($C251=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B251)*J251),IF($C251=\"Efp\",J251,\"\"))","v":0},{"$f":"IF($C251=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B251)*K251),IF($C251=\"Efp\",K251,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP251:AS251,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D251=\"BT\",AF251*Balance!D$45,IF($D251=\"MT\",AF251*Balance!D$46,AF251*Balance!D$47))","v":0},{"$f":"IF($D251=\"BT\",AG251*Balance!E$45,IF($D251=\"MT\",AG251*Balance!E$46,AG251*Balance!E$47))","v":0},{"$f":"IF($D251=\"BT\",AH251*Balance!F$45,IF($D251=\"MT\",AH251*Balance!F$46,AH251*Balance!F$47))","v":0},{"$f":"IF($D251=\"BT\",AI251*Balance!G$45,IF($D251=\"MT\",AI251*Balance!G$46,AI251*Balance!G$47))","v":0},{"$f":"IF($D251=\"BT\",AJ251*Balance!H$45,IF($D251=\"MT\",AJ251*Balance!H$46,AJ251*Balance!H$47))","v":0},{"$f":"IF($D251=\"BT\",AK251*Balance!I$45,IF($D251=\"MT\",AK251*Balance!I$46,AK251*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX251:BA251,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D251=\"BT\",AN251*Balance!D$49,IF($D251=\"MT\",AN251*Balance!D$50,AN251*Balance!D$51))","v":0},{"$f":"IF($D251=\"BT\",AO251*Balance!E$49,IF($D251=\"MT\",AO251*Balance!E$50,AO251*Balance!E$51))","v":0},{"$f":"IF($D251=\"BT\",AP251*Balance!F$49,IF($D251=\"MT\",AP251*Balance!F$50,AP251*Balance!F$51))","v":0},{"$f":"IF($D251=\"BT\",AQ251*Balance!G$49,IF($D251=\"MT\",AQ251*Balance!G$50,AQ251*Balance!G$51))","v":0},{"$f":"IF($D251=\"BT\",AR251*Balance!H$49,IF($D251=\"MT\",AR251*Balance!H$50,AR251*Balance!H$51))","v":0},{"$f":"IF($D251=\"BT\",AS251*Balance!I$49,IF($D251=\"MT\",AS251*Balance!I$50,AS251*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF251:BI251,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!C334","v":"BTS Prepago"},{"$f":"+PremisaCosto!E334","v":"Et"},{"$f":"+PremisaCosto!B334","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z252:AC252,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C252=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B252)*F252),IF($C252=\"Ep\",F252,\"\"))","v":0},{"$f":"IF($C252=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B252)*G252),IF($C252=\"Ep\",G252,\"\"))","v":0},{"$f":"IF($C252=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B252)*H252),IF($C252=\"Ep\",H252,\"\"))","v":0},{"$f":"IF($C252=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B252)*I252),IF($C252=\"Ep\",I252,\"\"))","v":0},{"$f":"IF($C252=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B252)*J252),IF($C252=\"Ep\",J252,\"\"))","v":0},{"$f":"IF($C252=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B252)*K252),IF($C252=\"Ep\",K252,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH252:AK252,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C252=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B252)*F252),IF($C252=\"Efp\",F252,\"\"))","v":0},{"$f":"IF($C252=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B252)*G252),IF($C252=\"Efp\",G252,\"\"))","v":0},{"$f":"IF($C252=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B252)*H252),IF($C252=\"Efp\",H252,\"\"))","v":0},{"$f":"IF($C252=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B252)*I252),IF($C252=\"Efp\",I252,\"\"))","v":0},{"$f":"IF($C252=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B252)*J252),IF($C252=\"Efp\",J252,\"\"))","v":0},{"$f":"IF($C252=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B252)*K252),IF($C252=\"Efp\",K252,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP252:AS252,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D252=\"BT\",AF252*Balance!D$45,IF($D252=\"MT\",AF252*Balance!D$46,AF252*Balance!D$47))","v":0},{"$f":"IF($D252=\"BT\",AG252*Balance!E$45,IF($D252=\"MT\",AG252*Balance!E$46,AG252*Balance!E$47))","v":0},{"$f":"IF($D252=\"BT\",AH252*Balance!F$45,IF($D252=\"MT\",AH252*Balance!F$46,AH252*Balance!F$47))","v":0},{"$f":"IF($D252=\"BT\",AI252*Balance!G$45,IF($D252=\"MT\",AI252*Balance!G$46,AI252*Balance!G$47))","v":0},{"$f":"IF($D252=\"BT\",AJ252*Balance!H$45,IF($D252=\"MT\",AJ252*Balance!H$46,AJ252*Balance!H$47))","v":0},{"$f":"IF($D252=\"BT\",AK252*Balance!I$45,IF($D252=\"MT\",AK252*Balance!I$46,AK252*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX252:BA252,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D252=\"BT\",AN252*Balance!D$49,IF($D252=\"MT\",AN252*Balance!D$50,AN252*Balance!D$51))","v":0},{"$f":"IF($D252=\"BT\",AO252*Balance!E$49,IF($D252=\"MT\",AO252*Balance!E$50,AO252*Balance!E$51))","v":0},{"$f":"IF($D252=\"BT\",AP252*Balance!F$49,IF($D252=\"MT\",AP252*Balance!F$50,AP252*Balance!F$51))","v":0},{"$f":"IF($D252=\"BT\",AQ252*Balance!G$49,IF($D252=\"MT\",AQ252*Balance!G$50,AQ252*Balance!G$51))","v":0},{"$f":"IF($D252=\"BT\",AR252*Balance!H$49,IF($D252=\"MT\",AR252*Balance!H$50,AR252*Balance!H$51))","v":0},{"$f":"IF($D252=\"BT\",AS252*Balance!I$49,IF($D252=\"MT\",AS252*Balance!I$50,AS252*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF252:BI252,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!C335","v":"BTS Prepago"},{"$f":"+PremisaCosto!E335","v":"Et"},{"$f":"+PremisaCosto!B335","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z253:AC253,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C253=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B253)*F253),IF($C253=\"Ep\",F253,\"\"))","v":0},{"$f":"IF($C253=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B253)*G253),IF($C253=\"Ep\",G253,\"\"))","v":0},{"$f":"IF($C253=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B253)*H253),IF($C253=\"Ep\",H253,\"\"))","v":0},{"$f":"IF($C253=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B253)*I253),IF($C253=\"Ep\",I253,\"\"))","v":0},{"$f":"IF($C253=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B253)*J253),IF($C253=\"Ep\",J253,\"\"))","v":0},{"$f":"IF($C253=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B253)*K253),IF($C253=\"Ep\",K253,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH253:AK253,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C253=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B253)*F253),IF($C253=\"Efp\",F253,\"\"))","v":0},{"$f":"IF($C253=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B253)*G253),IF($C253=\"Efp\",G253,\"\"))","v":0},{"$f":"IF($C253=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B253)*H253),IF($C253=\"Efp\",H253,\"\"))","v":0},{"$f":"IF($C253=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B253)*I253),IF($C253=\"Efp\",I253,\"\"))","v":0},{"$f":"IF($C253=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B253)*J253),IF($C253=\"Efp\",J253,\"\"))","v":0},{"$f":"IF($C253=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B253)*K253),IF($C253=\"Efp\",K253,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP253:AS253,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D253=\"BT\",AF253*Balance!D$45,IF($D253=\"MT\",AF253*Balance!D$46,AF253*Balance!D$47))","v":0},{"$f":"IF($D253=\"BT\",AG253*Balance!E$45,IF($D253=\"MT\",AG253*Balance!E$46,AG253*Balance!E$47))","v":0},{"$f":"IF($D253=\"BT\",AH253*Balance!F$45,IF($D253=\"MT\",AH253*Balance!F$46,AH253*Balance!F$47))","v":0},{"$f":"IF($D253=\"BT\",AI253*Balance!G$45,IF($D253=\"MT\",AI253*Balance!G$46,AI253*Balance!G$47))","v":0},{"$f":"IF($D253=\"BT\",AJ253*Balance!H$45,IF($D253=\"MT\",AJ253*Balance!H$46,AJ253*Balance!H$47))","v":0},{"$f":"IF($D253=\"BT\",AK253*Balance!I$45,IF($D253=\"MT\",AK253*Balance!I$46,AK253*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX253:BA253,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D253=\"BT\",AN253*Balance!D$49,IF($D253=\"MT\",AN253*Balance!D$50,AN253*Balance!D$51))","v":0},{"$f":"IF($D253=\"BT\",AO253*Balance!E$49,IF($D253=\"MT\",AO253*Balance!E$50,AO253*Balance!E$51))","v":0},{"$f":"IF($D253=\"BT\",AP253*Balance!F$49,IF($D253=\"MT\",AP253*Balance!F$50,AP253*Balance!F$51))","v":0},{"$f":"IF($D253=\"BT\",AQ253*Balance!G$49,IF($D253=\"MT\",AQ253*Balance!G$50,AQ253*Balance!G$51))","v":0},{"$f":"IF($D253=\"BT\",AR253*Balance!H$49,IF($D253=\"MT\",AR253*Balance!H$50,AR253*Balance!H$51))","v":0},{"$f":"IF($D253=\"BT\",AS253*Balance!I$49,IF($D253=\"MT\",AS253*Balance!I$50,AS253*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF253:BI253,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!C336","v":0},{"$f":"+PremisaCosto!E336","v":0},{"$f":"+PremisaCosto!B336","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z254:AC254,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C254=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B254)*F254),IF($C254=\"Ep\",F254,\"\"))","v":""},{"$f":"IF($C254=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B254)*G254),IF($C254=\"Ep\",G254,\"\"))","v":""},{"$f":"IF($C254=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B254)*H254),IF($C254=\"Ep\",H254,\"\"))","v":""},{"$f":"IF($C254=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B254)*I254),IF($C254=\"Ep\",I254,\"\"))","v":""},{"$f":"IF($C254=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B254)*J254),IF($C254=\"Ep\",J254,\"\"))","v":""},{"$f":"IF($C254=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B254)*K254),IF($C254=\"Ep\",K254,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH254:AK254,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C254=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B254)*F254),IF($C254=\"Efp\",F254,\"\"))","v":""},{"$f":"IF($C254=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B254)*G254),IF($C254=\"Efp\",G254,\"\"))","v":""},{"$f":"IF($C254=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B254)*H254),IF($C254=\"Efp\",H254,\"\"))","v":""},{"$f":"IF($C254=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B254)*I254),IF($C254=\"Efp\",I254,\"\"))","v":""},{"$f":"IF($C254=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B254)*J254),IF($C254=\"Efp\",J254,\"\"))","v":""},{"$f":"IF($C254=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B254)*K254),IF($C254=\"Efp\",K254,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP254:AS254,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX254:BA254,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF254:BI254,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!C337","v":"BTS Prepago"},{"$f":"+PremisaCosto!E337","v":"Et"},{"$f":"+PremisaCosto!B337","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z255:AC255,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C255=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B255)*F255),IF($C255=\"Ep\",F255,\"\"))","v":0},{"$f":"IF($C255=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B255)*G255),IF($C255=\"Ep\",G255,\"\"))","v":0},{"$f":"IF($C255=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B255)*H255),IF($C255=\"Ep\",H255,\"\"))","v":0},{"$f":"IF($C255=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B255)*I255),IF($C255=\"Ep\",I255,\"\"))","v":0},{"$f":"IF($C255=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B255)*J255),IF($C255=\"Ep\",J255,\"\"))","v":0},{"$f":"IF($C255=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B255)*K255),IF($C255=\"Ep\",K255,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH255:AK255,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C255=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B255)*F255),IF($C255=\"Efp\",F255,\"\"))","v":0},{"$f":"IF($C255=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B255)*G255),IF($C255=\"Efp\",G255,\"\"))","v":0},{"$f":"IF($C255=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B255)*H255),IF($C255=\"Efp\",H255,\"\"))","v":0},{"$f":"IF($C255=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B255)*I255),IF($C255=\"Efp\",I255,\"\"))","v":0},{"$f":"IF($C255=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B255)*J255),IF($C255=\"Efp\",J255,\"\"))","v":0},{"$f":"IF($C255=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B255)*K255),IF($C255=\"Efp\",K255,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP255:AS255,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D255=\"BT\",AF255*Balance!D$45,IF($D255=\"MT\",AF255*Balance!D$46,AF255*Balance!D$47))","v":0},{"$f":"IF($D255=\"BT\",AG255*Balance!E$45,IF($D255=\"MT\",AG255*Balance!E$46,AG255*Balance!E$47))","v":0},{"$f":"IF($D255=\"BT\",AH255*Balance!F$45,IF($D255=\"MT\",AH255*Balance!F$46,AH255*Balance!F$47))","v":0},{"$f":"IF($D255=\"BT\",AI255*Balance!G$45,IF($D255=\"MT\",AI255*Balance!G$46,AI255*Balance!G$47))","v":0},{"$f":"IF($D255=\"BT\",AJ255*Balance!H$45,IF($D255=\"MT\",AJ255*Balance!H$46,AJ255*Balance!H$47))","v":0},{"$f":"IF($D255=\"BT\",AK255*Balance!I$45,IF($D255=\"MT\",AK255*Balance!I$46,AK255*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX255:BA255,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D255=\"BT\",AN255*Balance!D$49,IF($D255=\"MT\",AN255*Balance!D$50,AN255*Balance!D$51))","v":0},{"$f":"IF($D255=\"BT\",AO255*Balance!E$49,IF($D255=\"MT\",AO255*Balance!E$50,AO255*Balance!E$51))","v":0},{"$f":"IF($D255=\"BT\",AP255*Balance!F$49,IF($D255=\"MT\",AP255*Balance!F$50,AP255*Balance!F$51))","v":0},{"$f":"IF($D255=\"BT\",AQ255*Balance!G$49,IF($D255=\"MT\",AQ255*Balance!G$50,AQ255*Balance!G$51))","v":0},{"$f":"IF($D255=\"BT\",AR255*Balance!H$49,IF($D255=\"MT\",AR255*Balance!H$50,AR255*Balance!H$51))","v":0},{"$f":"IF($D255=\"BT\",AS255*Balance!I$49,IF($D255=\"MT\",AS255*Balance!I$50,AS255*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF255:BI255,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!C338","v":"BTS Prepago"},{"$f":"+PremisaCosto!E338","v":"Et"},{"$f":"+PremisaCosto!B338","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z256:AC256,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C256=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B256)*F256),IF($C256=\"Ep\",F256,\"\"))","v":0},{"$f":"IF($C256=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B256)*G256),IF($C256=\"Ep\",G256,\"\"))","v":0},{"$f":"IF($C256=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B256)*H256),IF($C256=\"Ep\",H256,\"\"))","v":0},{"$f":"IF($C256=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B256)*I256),IF($C256=\"Ep\",I256,\"\"))","v":0},{"$f":"IF($C256=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B256)*J256),IF($C256=\"Ep\",J256,\"\"))","v":0},{"$f":"IF($C256=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B256)*K256),IF($C256=\"Ep\",K256,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH256:AK256,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C256=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B256)*F256),IF($C256=\"Efp\",F256,\"\"))","v":0},{"$f":"IF($C256=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B256)*G256),IF($C256=\"Efp\",G256,\"\"))","v":0},{"$f":"IF($C256=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B256)*H256),IF($C256=\"Efp\",H256,\"\"))","v":0},{"$f":"IF($C256=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B256)*I256),IF($C256=\"Efp\",I256,\"\"))","v":0},{"$f":"IF($C256=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B256)*J256),IF($C256=\"Efp\",J256,\"\"))","v":0},{"$f":"IF($C256=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B256)*K256),IF($C256=\"Efp\",K256,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP256:AS256,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D256=\"BT\",AF256*Balance!D$45,IF($D256=\"MT\",AF256*Balance!D$46,AF256*Balance!D$47))","v":0},{"$f":"IF($D256=\"BT\",AG256*Balance!E$45,IF($D256=\"MT\",AG256*Balance!E$46,AG256*Balance!E$47))","v":0},{"$f":"IF($D256=\"BT\",AH256*Balance!F$45,IF($D256=\"MT\",AH256*Balance!F$46,AH256*Balance!F$47))","v":0},{"$f":"IF($D256=\"BT\",AI256*Balance!G$45,IF($D256=\"MT\",AI256*Balance!G$46,AI256*Balance!G$47))","v":0},{"$f":"IF($D256=\"BT\",AJ256*Balance!H$45,IF($D256=\"MT\",AJ256*Balance!H$46,AJ256*Balance!H$47))","v":0},{"$f":"IF($D256=\"BT\",AK256*Balance!I$45,IF($D256=\"MT\",AK256*Balance!I$46,AK256*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX256:BA256,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D256=\"BT\",AN256*Balance!D$49,IF($D256=\"MT\",AN256*Balance!D$50,AN256*Balance!D$51))","v":0},{"$f":"IF($D256=\"BT\",AO256*Balance!E$49,IF($D256=\"MT\",AO256*Balance!E$50,AO256*Balance!E$51))","v":0},{"$f":"IF($D256=\"BT\",AP256*Balance!F$49,IF($D256=\"MT\",AP256*Balance!F$50,AP256*Balance!F$51))","v":0},{"$f":"IF($D256=\"BT\",AQ256*Balance!G$49,IF($D256=\"MT\",AQ256*Balance!G$50,AQ256*Balance!G$51))","v":0},{"$f":"IF($D256=\"BT\",AR256*Balance!H$49,IF($D256=\"MT\",AR256*Balance!H$50,AR256*Balance!H$51))","v":0},{"$f":"IF($D256=\"BT\",AS256*Balance!I$49,IF($D256=\"MT\",AS256*Balance!I$50,AS256*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF256:BI256,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!C339","v":"BTS Prepago"},{"$f":"+PremisaCosto!E339","v":"Et"},{"$f":"+PremisaCosto!B339","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z257:AC257,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C257=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B257)*F257),IF($C257=\"Ep\",F257,\"\"))","v":0},{"$f":"IF($C257=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B257)*G257),IF($C257=\"Ep\",G257,\"\"))","v":0},{"$f":"IF($C257=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B257)*H257),IF($C257=\"Ep\",H257,\"\"))","v":0},{"$f":"IF($C257=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B257)*I257),IF($C257=\"Ep\",I257,\"\"))","v":0},{"$f":"IF($C257=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B257)*J257),IF($C257=\"Ep\",J257,\"\"))","v":0},{"$f":"IF($C257=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B257)*K257),IF($C257=\"Ep\",K257,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH257:AK257,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C257=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B257)*F257),IF($C257=\"Efp\",F257,\"\"))","v":0},{"$f":"IF($C257=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B257)*G257),IF($C257=\"Efp\",G257,\"\"))","v":0},{"$f":"IF($C257=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B257)*H257),IF($C257=\"Efp\",H257,\"\"))","v":0},{"$f":"IF($C257=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B257)*I257),IF($C257=\"Efp\",I257,\"\"))","v":0},{"$f":"IF($C257=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B257)*J257),IF($C257=\"Efp\",J257,\"\"))","v":0},{"$f":"IF($C257=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B257)*K257),IF($C257=\"Efp\",K257,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP257:AS257,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D257=\"BT\",AF257*Balance!D$45,IF($D257=\"MT\",AF257*Balance!D$46,AF257*Balance!D$47))","v":0},{"$f":"IF($D257=\"BT\",AG257*Balance!E$45,IF($D257=\"MT\",AG257*Balance!E$46,AG257*Balance!E$47))","v":0},{"$f":"IF($D257=\"BT\",AH257*Balance!F$45,IF($D257=\"MT\",AH257*Balance!F$46,AH257*Balance!F$47))","v":0},{"$f":"IF($D257=\"BT\",AI257*Balance!G$45,IF($D257=\"MT\",AI257*Balance!G$46,AI257*Balance!G$47))","v":0},{"$f":"IF($D257=\"BT\",AJ257*Balance!H$45,IF($D257=\"MT\",AJ257*Balance!H$46,AJ257*Balance!H$47))","v":0},{"$f":"IF($D257=\"BT\",AK257*Balance!I$45,IF($D257=\"MT\",AK257*Balance!I$46,AK257*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX257:BA257,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D257=\"BT\",AN257*Balance!D$49,IF($D257=\"MT\",AN257*Balance!D$50,AN257*Balance!D$51))","v":0},{"$f":"IF($D257=\"BT\",AO257*Balance!E$49,IF($D257=\"MT\",AO257*Balance!E$50,AO257*Balance!E$51))","v":0},{"$f":"IF($D257=\"BT\",AP257*Balance!F$49,IF($D257=\"MT\",AP257*Balance!F$50,AP257*Balance!F$51))","v":0},{"$f":"IF($D257=\"BT\",AQ257*Balance!G$49,IF($D257=\"MT\",AQ257*Balance!G$50,AQ257*Balance!G$51))","v":0},{"$f":"IF($D257=\"BT\",AR257*Balance!H$49,IF($D257=\"MT\",AR257*Balance!H$50,AR257*Balance!H$51))","v":0},{"$f":"IF($D257=\"BT\",AS257*Balance!I$49,IF($D257=\"MT\",AS257*Balance!I$50,AS257*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF257:BI257,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!C340","v":"BTS Prepago"},{"$f":"+PremisaCosto!E340","v":"Et"},{"$f":"+PremisaCosto!B340","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z258:AC258,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C258=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B258)*F258),IF($C258=\"Ep\",F258,\"\"))","v":0},{"$f":"IF($C258=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B258)*G258),IF($C258=\"Ep\",G258,\"\"))","v":0},{"$f":"IF($C258=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B258)*H258),IF($C258=\"Ep\",H258,\"\"))","v":0},{"$f":"IF($C258=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B258)*I258),IF($C258=\"Ep\",I258,\"\"))","v":0},{"$f":"IF($C258=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B258)*J258),IF($C258=\"Ep\",J258,\"\"))","v":0},{"$f":"IF($C258=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B258)*K258),IF($C258=\"Ep\",K258,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH258:AK258,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C258=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B258)*F258),IF($C258=\"Efp\",F258,\"\"))","v":0},{"$f":"IF($C258=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B258)*G258),IF($C258=\"Efp\",G258,\"\"))","v":0},{"$f":"IF($C258=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B258)*H258),IF($C258=\"Efp\",H258,\"\"))","v":0},{"$f":"IF($C258=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B258)*I258),IF($C258=\"Efp\",I258,\"\"))","v":0},{"$f":"IF($C258=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B258)*J258),IF($C258=\"Efp\",J258,\"\"))","v":0},{"$f":"IF($C258=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B258)*K258),IF($C258=\"Efp\",K258,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP258:AS258,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D258=\"BT\",AF258*Balance!D$45,IF($D258=\"MT\",AF258*Balance!D$46,AF258*Balance!D$47))","v":0},{"$f":"IF($D258=\"BT\",AG258*Balance!E$45,IF($D258=\"MT\",AG258*Balance!E$46,AG258*Balance!E$47))","v":0},{"$f":"IF($D258=\"BT\",AH258*Balance!F$45,IF($D258=\"MT\",AH258*Balance!F$46,AH258*Balance!F$47))","v":0},{"$f":"IF($D258=\"BT\",AI258*Balance!G$45,IF($D258=\"MT\",AI258*Balance!G$46,AI258*Balance!G$47))","v":0},{"$f":"IF($D258=\"BT\",AJ258*Balance!H$45,IF($D258=\"MT\",AJ258*Balance!H$46,AJ258*Balance!H$47))","v":0},{"$f":"IF($D258=\"BT\",AK258*Balance!I$45,IF($D258=\"MT\",AK258*Balance!I$46,AK258*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX258:BA258,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D258=\"BT\",AN258*Balance!D$49,IF($D258=\"MT\",AN258*Balance!D$50,AN258*Balance!D$51))","v":0},{"$f":"IF($D258=\"BT\",AO258*Balance!E$49,IF($D258=\"MT\",AO258*Balance!E$50,AO258*Balance!E$51))","v":0},{"$f":"IF($D258=\"BT\",AP258*Balance!F$49,IF($D258=\"MT\",AP258*Balance!F$50,AP258*Balance!F$51))","v":0},{"$f":"IF($D258=\"BT\",AQ258*Balance!G$49,IF($D258=\"MT\",AQ258*Balance!G$50,AQ258*Balance!G$51))","v":0},{"$f":"IF($D258=\"BT\",AR258*Balance!H$49,IF($D258=\"MT\",AR258*Balance!H$50,AR258*Balance!H$51))","v":0},{"$f":"IF($D258=\"BT\",AS258*Balance!I$49,IF($D258=\"MT\",AS258*Balance!I$50,AS258*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF258:BI258,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!C341","v":"BTS Prepago"},{"$f":"+PremisaCosto!E341","v":"Et"},{"$f":"+PremisaCosto!B341","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z259:AC259,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C259=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B259)*F259),IF($C259=\"Ep\",F259,\"\"))","v":0},{"$f":"IF($C259=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B259)*G259),IF($C259=\"Ep\",G259,\"\"))","v":0},{"$f":"IF($C259=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B259)*H259),IF($C259=\"Ep\",H259,\"\"))","v":0},{"$f":"IF($C259=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B259)*I259),IF($C259=\"Ep\",I259,\"\"))","v":0},{"$f":"IF($C259=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B259)*J259),IF($C259=\"Ep\",J259,\"\"))","v":0},{"$f":"IF($C259=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B259)*K259),IF($C259=\"Ep\",K259,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH259:AK259,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C259=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B259)*F259),IF($C259=\"Efp\",F259,\"\"))","v":0},{"$f":"IF($C259=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B259)*G259),IF($C259=\"Efp\",G259,\"\"))","v":0},{"$f":"IF($C259=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B259)*H259),IF($C259=\"Efp\",H259,\"\"))","v":0},{"$f":"IF($C259=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B259)*I259),IF($C259=\"Efp\",I259,\"\"))","v":0},{"$f":"IF($C259=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B259)*J259),IF($C259=\"Efp\",J259,\"\"))","v":0},{"$f":"IF($C259=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B259)*K259),IF($C259=\"Efp\",K259,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP259:AS259,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D259=\"BT\",AF259*Balance!D$45,IF($D259=\"MT\",AF259*Balance!D$46,AF259*Balance!D$47))","v":0},{"$f":"IF($D259=\"BT\",AG259*Balance!E$45,IF($D259=\"MT\",AG259*Balance!E$46,AG259*Balance!E$47))","v":0},{"$f":"IF($D259=\"BT\",AH259*Balance!F$45,IF($D259=\"MT\",AH259*Balance!F$46,AH259*Balance!F$47))","v":0},{"$f":"IF($D259=\"BT\",AI259*Balance!G$45,IF($D259=\"MT\",AI259*Balance!G$46,AI259*Balance!G$47))","v":0},{"$f":"IF($D259=\"BT\",AJ259*Balance!H$45,IF($D259=\"MT\",AJ259*Balance!H$46,AJ259*Balance!H$47))","v":0},{"$f":"IF($D259=\"BT\",AK259*Balance!I$45,IF($D259=\"MT\",AK259*Balance!I$46,AK259*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX259:BA259,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D259=\"BT\",AN259*Balance!D$49,IF($D259=\"MT\",AN259*Balance!D$50,AN259*Balance!D$51))","v":0},{"$f":"IF($D259=\"BT\",AO259*Balance!E$49,IF($D259=\"MT\",AO259*Balance!E$50,AO259*Balance!E$51))","v":0},{"$f":"IF($D259=\"BT\",AP259*Balance!F$49,IF($D259=\"MT\",AP259*Balance!F$50,AP259*Balance!F$51))","v":0},{"$f":"IF($D259=\"BT\",AQ259*Balance!G$49,IF($D259=\"MT\",AQ259*Balance!G$50,AQ259*Balance!G$51))","v":0},{"$f":"IF($D259=\"BT\",AR259*Balance!H$49,IF($D259=\"MT\",AR259*Balance!H$50,AR259*Balance!H$51))","v":0},{"$f":"IF($D259=\"BT\",AS259*Balance!I$49,IF($D259=\"MT\",AS259*Balance!I$50,AS259*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF259:BI259,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!C342","v":"BTS Prepago"},{"$f":"+PremisaCosto!E342","v":"Et"},{"$f":"+PremisaCosto!B342","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z260:AC260,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C260=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B260)*F260),IF($C260=\"Ep\",F260,\"\"))","v":0},{"$f":"IF($C260=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B260)*G260),IF($C260=\"Ep\",G260,\"\"))","v":0},{"$f":"IF($C260=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B260)*H260),IF($C260=\"Ep\",H260,\"\"))","v":0},{"$f":"IF($C260=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B260)*I260),IF($C260=\"Ep\",I260,\"\"))","v":0},{"$f":"IF($C260=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B260)*J260),IF($C260=\"Ep\",J260,\"\"))","v":0},{"$f":"IF($C260=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B260)*K260),IF($C260=\"Ep\",K260,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH260:AK260,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C260=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B260)*F260),IF($C260=\"Efp\",F260,\"\"))","v":0},{"$f":"IF($C260=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B260)*G260),IF($C260=\"Efp\",G260,\"\"))","v":0},{"$f":"IF($C260=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B260)*H260),IF($C260=\"Efp\",H260,\"\"))","v":0},{"$f":"IF($C260=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B260)*I260),IF($C260=\"Efp\",I260,\"\"))","v":0},{"$f":"IF($C260=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B260)*J260),IF($C260=\"Efp\",J260,\"\"))","v":0},{"$f":"IF($C260=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B260)*K260),IF($C260=\"Efp\",K260,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP260:AS260,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D260=\"BT\",AF260*Balance!D$45,IF($D260=\"MT\",AF260*Balance!D$46,AF260*Balance!D$47))","v":0},{"$f":"IF($D260=\"BT\",AG260*Balance!E$45,IF($D260=\"MT\",AG260*Balance!E$46,AG260*Balance!E$47))","v":0},{"$f":"IF($D260=\"BT\",AH260*Balance!F$45,IF($D260=\"MT\",AH260*Balance!F$46,AH260*Balance!F$47))","v":0},{"$f":"IF($D260=\"BT\",AI260*Balance!G$45,IF($D260=\"MT\",AI260*Balance!G$46,AI260*Balance!G$47))","v":0},{"$f":"IF($D260=\"BT\",AJ260*Balance!H$45,IF($D260=\"MT\",AJ260*Balance!H$46,AJ260*Balance!H$47))","v":0},{"$f":"IF($D260=\"BT\",AK260*Balance!I$45,IF($D260=\"MT\",AK260*Balance!I$46,AK260*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX260:BA260,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D260=\"BT\",AN260*Balance!D$49,IF($D260=\"MT\",AN260*Balance!D$50,AN260*Balance!D$51))","v":0},{"$f":"IF($D260=\"BT\",AO260*Balance!E$49,IF($D260=\"MT\",AO260*Balance!E$50,AO260*Balance!E$51))","v":0},{"$f":"IF($D260=\"BT\",AP260*Balance!F$49,IF($D260=\"MT\",AP260*Balance!F$50,AP260*Balance!F$51))","v":0},{"$f":"IF($D260=\"BT\",AQ260*Balance!G$49,IF($D260=\"MT\",AQ260*Balance!G$50,AQ260*Balance!G$51))","v":0},{"$f":"IF($D260=\"BT\",AR260*Balance!H$49,IF($D260=\"MT\",AR260*Balance!H$50,AR260*Balance!H$51))","v":0},{"$f":"IF($D260=\"BT\",AS260*Balance!I$49,IF($D260=\"MT\",AS260*Balance!I$50,AS260*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF260:BI260,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!C343","v":"BTS Prepago"},{"$f":"+PremisaCosto!E343","v":"Et"},{"$f":"+PremisaCosto!B343","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z261:AC261,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C261=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B261)*F261),IF($C261=\"Ep\",F261,\"\"))","v":0},{"$f":"IF($C261=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B261)*G261),IF($C261=\"Ep\",G261,\"\"))","v":0},{"$f":"IF($C261=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B261)*H261),IF($C261=\"Ep\",H261,\"\"))","v":0},{"$f":"IF($C261=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B261)*I261),IF($C261=\"Ep\",I261,\"\"))","v":0},{"$f":"IF($C261=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B261)*J261),IF($C261=\"Ep\",J261,\"\"))","v":0},{"$f":"IF($C261=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B261)*K261),IF($C261=\"Ep\",K261,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH261:AK261,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C261=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B261)*F261),IF($C261=\"Efp\",F261,\"\"))","v":0},{"$f":"IF($C261=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B261)*G261),IF($C261=\"Efp\",G261,\"\"))","v":0},{"$f":"IF($C261=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B261)*H261),IF($C261=\"Efp\",H261,\"\"))","v":0},{"$f":"IF($C261=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B261)*I261),IF($C261=\"Efp\",I261,\"\"))","v":0},{"$f":"IF($C261=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B261)*J261),IF($C261=\"Efp\",J261,\"\"))","v":0},{"$f":"IF($C261=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B261)*K261),IF($C261=\"Efp\",K261,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP261:AS261,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D261=\"BT\",AF261*Balance!D$45,IF($D261=\"MT\",AF261*Balance!D$46,AF261*Balance!D$47))","v":0},{"$f":"IF($D261=\"BT\",AG261*Balance!E$45,IF($D261=\"MT\",AG261*Balance!E$46,AG261*Balance!E$47))","v":0},{"$f":"IF($D261=\"BT\",AH261*Balance!F$45,IF($D261=\"MT\",AH261*Balance!F$46,AH261*Balance!F$47))","v":0},{"$f":"IF($D261=\"BT\",AI261*Balance!G$45,IF($D261=\"MT\",AI261*Balance!G$46,AI261*Balance!G$47))","v":0},{"$f":"IF($D261=\"BT\",AJ261*Balance!H$45,IF($D261=\"MT\",AJ261*Balance!H$46,AJ261*Balance!H$47))","v":0},{"$f":"IF($D261=\"BT\",AK261*Balance!I$45,IF($D261=\"MT\",AK261*Balance!I$46,AK261*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX261:BA261,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D261=\"BT\",AN261*Balance!D$49,IF($D261=\"MT\",AN261*Balance!D$50,AN261*Balance!D$51))","v":0},{"$f":"IF($D261=\"BT\",AO261*Balance!E$49,IF($D261=\"MT\",AO261*Balance!E$50,AO261*Balance!E$51))","v":0},{"$f":"IF($D261=\"BT\",AP261*Balance!F$49,IF($D261=\"MT\",AP261*Balance!F$50,AP261*Balance!F$51))","v":0},{"$f":"IF($D261=\"BT\",AQ261*Balance!G$49,IF($D261=\"MT\",AQ261*Balance!G$50,AQ261*Balance!G$51))","v":0},{"$f":"IF($D261=\"BT\",AR261*Balance!H$49,IF($D261=\"MT\",AR261*Balance!H$50,AR261*Balance!H$51))","v":0},{"$f":"IF($D261=\"BT\",AS261*Balance!I$49,IF($D261=\"MT\",AS261*Balance!I$50,AS261*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF261:BI261,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!C344","v":"BTS Prepago"},{"$f":"+PremisaCosto!E344","v":"Et"},{"$f":"+PremisaCosto!B344","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z262:AC262,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C262=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B262)*F262),IF($C262=\"Ep\",F262,\"\"))","v":0},{"$f":"IF($C262=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B262)*G262),IF($C262=\"Ep\",G262,\"\"))","v":0},{"$f":"IF($C262=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B262)*H262),IF($C262=\"Ep\",H262,\"\"))","v":0},{"$f":"IF($C262=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B262)*I262),IF($C262=\"Ep\",I262,\"\"))","v":0},{"$f":"IF($C262=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B262)*J262),IF($C262=\"Ep\",J262,\"\"))","v":0},{"$f":"IF($C262=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B262)*K262),IF($C262=\"Ep\",K262,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH262:AK262,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C262=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B262)*F262),IF($C262=\"Efp\",F262,\"\"))","v":0},{"$f":"IF($C262=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B262)*G262),IF($C262=\"Efp\",G262,\"\"))","v":0},{"$f":"IF($C262=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B262)*H262),IF($C262=\"Efp\",H262,\"\"))","v":0},{"$f":"IF($C262=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B262)*I262),IF($C262=\"Efp\",I262,\"\"))","v":0},{"$f":"IF($C262=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B262)*J262),IF($C262=\"Efp\",J262,\"\"))","v":0},{"$f":"IF($C262=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B262)*K262),IF($C262=\"Efp\",K262,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP262:AS262,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D262=\"BT\",AF262*Balance!D$45,IF($D262=\"MT\",AF262*Balance!D$46,AF262*Balance!D$47))","v":0},{"$f":"IF($D262=\"BT\",AG262*Balance!E$45,IF($D262=\"MT\",AG262*Balance!E$46,AG262*Balance!E$47))","v":0},{"$f":"IF($D262=\"BT\",AH262*Balance!F$45,IF($D262=\"MT\",AH262*Balance!F$46,AH262*Balance!F$47))","v":0},{"$f":"IF($D262=\"BT\",AI262*Balance!G$45,IF($D262=\"MT\",AI262*Balance!G$46,AI262*Balance!G$47))","v":0},{"$f":"IF($D262=\"BT\",AJ262*Balance!H$45,IF($D262=\"MT\",AJ262*Balance!H$46,AJ262*Balance!H$47))","v":0},{"$f":"IF($D262=\"BT\",AK262*Balance!I$45,IF($D262=\"MT\",AK262*Balance!I$46,AK262*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX262:BA262,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D262=\"BT\",AN262*Balance!D$49,IF($D262=\"MT\",AN262*Balance!D$50,AN262*Balance!D$51))","v":0},{"$f":"IF($D262=\"BT\",AO262*Balance!E$49,IF($D262=\"MT\",AO262*Balance!E$50,AO262*Balance!E$51))","v":0},{"$f":"IF($D262=\"BT\",AP262*Balance!F$49,IF($D262=\"MT\",AP262*Balance!F$50,AP262*Balance!F$51))","v":0},{"$f":"IF($D262=\"BT\",AQ262*Balance!G$49,IF($D262=\"MT\",AQ262*Balance!G$50,AQ262*Balance!G$51))","v":0},{"$f":"IF($D262=\"BT\",AR262*Balance!H$49,IF($D262=\"MT\",AR262*Balance!H$50,AR262*Balance!H$51))","v":0},{"$f":"IF($D262=\"BT\",AS262*Balance!I$49,IF($D262=\"MT\",AS262*Balance!I$50,AS262*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF262:BI262,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!C345","v":"BTS Prepago"},{"$f":"+PremisaCosto!E345","v":"Et"},{"$f":"+PremisaCosto!B345","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z263:AC263,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C263=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B263)*F263),IF($C263=\"Ep\",F263,\"\"))","v":0},{"$f":"IF($C263=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B263)*G263),IF($C263=\"Ep\",G263,\"\"))","v":0},{"$f":"IF($C263=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B263)*H263),IF($C263=\"Ep\",H263,\"\"))","v":0},{"$f":"IF($C263=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B263)*I263),IF($C263=\"Ep\",I263,\"\"))","v":0},{"$f":"IF($C263=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B263)*J263),IF($C263=\"Ep\",J263,\"\"))","v":0},{"$f":"IF($C263=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B263)*K263),IF($C263=\"Ep\",K263,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH263:AK263,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C263=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B263)*F263),IF($C263=\"Efp\",F263,\"\"))","v":0},{"$f":"IF($C263=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B263)*G263),IF($C263=\"Efp\",G263,\"\"))","v":0},{"$f":"IF($C263=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B263)*H263),IF($C263=\"Efp\",H263,\"\"))","v":0},{"$f":"IF($C263=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B263)*I263),IF($C263=\"Efp\",I263,\"\"))","v":0},{"$f":"IF($C263=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B263)*J263),IF($C263=\"Efp\",J263,\"\"))","v":0},{"$f":"IF($C263=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B263)*K263),IF($C263=\"Efp\",K263,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP263:AS263,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D263=\"BT\",AF263*Balance!D$45,IF($D263=\"MT\",AF263*Balance!D$46,AF263*Balance!D$47))","v":0},{"$f":"IF($D263=\"BT\",AG263*Balance!E$45,IF($D263=\"MT\",AG263*Balance!E$46,AG263*Balance!E$47))","v":0},{"$f":"IF($D263=\"BT\",AH263*Balance!F$45,IF($D263=\"MT\",AH263*Balance!F$46,AH263*Balance!F$47))","v":0},{"$f":"IF($D263=\"BT\",AI263*Balance!G$45,IF($D263=\"MT\",AI263*Balance!G$46,AI263*Balance!G$47))","v":0},{"$f":"IF($D263=\"BT\",AJ263*Balance!H$45,IF($D263=\"MT\",AJ263*Balance!H$46,AJ263*Balance!H$47))","v":0},{"$f":"IF($D263=\"BT\",AK263*Balance!I$45,IF($D263=\"MT\",AK263*Balance!I$46,AK263*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX263:BA263,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D263=\"BT\",AN263*Balance!D$49,IF($D263=\"MT\",AN263*Balance!D$50,AN263*Balance!D$51))","v":0},{"$f":"IF($D263=\"BT\",AO263*Balance!E$49,IF($D263=\"MT\",AO263*Balance!E$50,AO263*Balance!E$51))","v":0},{"$f":"IF($D263=\"BT\",AP263*Balance!F$49,IF($D263=\"MT\",AP263*Balance!F$50,AP263*Balance!F$51))","v":0},{"$f":"IF($D263=\"BT\",AQ263*Balance!G$49,IF($D263=\"MT\",AQ263*Balance!G$50,AQ263*Balance!G$51))","v":0},{"$f":"IF($D263=\"BT\",AR263*Balance!H$49,IF($D263=\"MT\",AR263*Balance!H$50,AR263*Balance!H$51))","v":0},{"$f":"IF($D263=\"BT\",AS263*Balance!I$49,IF($D263=\"MT\",AS263*Balance!I$50,AS263*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF263:BI263,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!C346","v":"BTS Prepago"},{"$f":"+PremisaCosto!E346","v":"Et"},{"$f":"+PremisaCosto!B346","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z264:AC264,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C264=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B264)*F264),IF($C264=\"Ep\",F264,\"\"))","v":0},{"$f":"IF($C264=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B264)*G264),IF($C264=\"Ep\",G264,\"\"))","v":0},{"$f":"IF($C264=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B264)*H264),IF($C264=\"Ep\",H264,\"\"))","v":0},{"$f":"IF($C264=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B264)*I264),IF($C264=\"Ep\",I264,\"\"))","v":0},{"$f":"IF($C264=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B264)*J264),IF($C264=\"Ep\",J264,\"\"))","v":0},{"$f":"IF($C264=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B264)*K264),IF($C264=\"Ep\",K264,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH264:AK264,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C264=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B264)*F264),IF($C264=\"Efp\",F264,\"\"))","v":0},{"$f":"IF($C264=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B264)*G264),IF($C264=\"Efp\",G264,\"\"))","v":0},{"$f":"IF($C264=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B264)*H264),IF($C264=\"Efp\",H264,\"\"))","v":0},{"$f":"IF($C264=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B264)*I264),IF($C264=\"Efp\",I264,\"\"))","v":0},{"$f":"IF($C264=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B264)*J264),IF($C264=\"Efp\",J264,\"\"))","v":0},{"$f":"IF($C264=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B264)*K264),IF($C264=\"Efp\",K264,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP264:AS264,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D264=\"BT\",AF264*Balance!D$45,IF($D264=\"MT\",AF264*Balance!D$46,AF264*Balance!D$47))","v":0},{"$f":"IF($D264=\"BT\",AG264*Balance!E$45,IF($D264=\"MT\",AG264*Balance!E$46,AG264*Balance!E$47))","v":0},{"$f":"IF($D264=\"BT\",AH264*Balance!F$45,IF($D264=\"MT\",AH264*Balance!F$46,AH264*Balance!F$47))","v":0},{"$f":"IF($D264=\"BT\",AI264*Balance!G$45,IF($D264=\"MT\",AI264*Balance!G$46,AI264*Balance!G$47))","v":0},{"$f":"IF($D264=\"BT\",AJ264*Balance!H$45,IF($D264=\"MT\",AJ264*Balance!H$46,AJ264*Balance!H$47))","v":0},{"$f":"IF($D264=\"BT\",AK264*Balance!I$45,IF($D264=\"MT\",AK264*Balance!I$46,AK264*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX264:BA264,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D264=\"BT\",AN264*Balance!D$49,IF($D264=\"MT\",AN264*Balance!D$50,AN264*Balance!D$51))","v":0},{"$f":"IF($D264=\"BT\",AO264*Balance!E$49,IF($D264=\"MT\",AO264*Balance!E$50,AO264*Balance!E$51))","v":0},{"$f":"IF($D264=\"BT\",AP264*Balance!F$49,IF($D264=\"MT\",AP264*Balance!F$50,AP264*Balance!F$51))","v":0},{"$f":"IF($D264=\"BT\",AQ264*Balance!G$49,IF($D264=\"MT\",AQ264*Balance!G$50,AQ264*Balance!G$51))","v":0},{"$f":"IF($D264=\"BT\",AR264*Balance!H$49,IF($D264=\"MT\",AR264*Balance!H$50,AR264*Balance!H$51))","v":0},{"$f":"IF($D264=\"BT\",AS264*Balance!I$49,IF($D264=\"MT\",AS264*Balance!I$50,AS264*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF264:BI264,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!C347","v":0},{"$f":"+PremisaCosto!E347","v":0},{"$f":"+PremisaCosto!B347","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z265:AC265,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C265=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B265)*F265),IF($C265=\"Ep\",F265,\"\"))","v":""},{"$f":"IF($C265=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B265)*G265),IF($C265=\"Ep\",G265,\"\"))","v":""},{"$f":"IF($C265=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B265)*H265),IF($C265=\"Ep\",H265,\"\"))","v":""},{"$f":"IF($C265=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B265)*I265),IF($C265=\"Ep\",I265,\"\"))","v":""},{"$f":"IF($C265=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B265)*J265),IF($C265=\"Ep\",J265,\"\"))","v":""},{"$f":"IF($C265=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B265)*K265),IF($C265=\"Ep\",K265,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH265:AK265,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C265=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B265)*F265),IF($C265=\"Efp\",F265,\"\"))","v":""},{"$f":"IF($C265=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B265)*G265),IF($C265=\"Efp\",G265,\"\"))","v":""},{"$f":"IF($C265=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B265)*H265),IF($C265=\"Efp\",H265,\"\"))","v":""},{"$f":"IF($C265=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B265)*I265),IF($C265=\"Efp\",I265,\"\"))","v":""},{"$f":"IF($C265=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B265)*J265),IF($C265=\"Efp\",J265,\"\"))","v":""},{"$f":"IF($C265=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B265)*K265),IF($C265=\"Efp\",K265,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP265:AS265,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX265:BA265,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF265:BI265,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!C348","v":"X2H"},{"$f":"+PremisaCosto!E348","v":"Ep"},{"$f":"+PremisaCosto!B348","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z266:AC266,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C266=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B266)*F266),IF($C266=\"Ep\",F266,\"\"))","v":0},{"$f":"IF($C266=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B266)*G266),IF($C266=\"Ep\",G266,\"\"))","v":0},{"$f":"IF($C266=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B266)*H266),IF($C266=\"Ep\",H266,\"\"))","v":0},{"$f":"IF($C266=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B266)*I266),IF($C266=\"Ep\",I266,\"\"))","v":0},{"$f":"IF($C266=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B266)*J266),IF($C266=\"Ep\",J266,\"\"))","v":0},{"$f":"IF($C266=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B266)*K266),IF($C266=\"Ep\",K266,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH266:AK266,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C266=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B266)*F266),IF($C266=\"Efp\",F266,\"\"))","v":""},{"$f":"IF($C266=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B266)*G266),IF($C266=\"Efp\",G266,\"\"))","v":""},{"$f":"IF($C266=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B266)*H266),IF($C266=\"Efp\",H266,\"\"))","v":""},{"$f":"IF($C266=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B266)*I266),IF($C266=\"Efp\",I266,\"\"))","v":""},{"$f":"IF($C266=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B266)*J266),IF($C266=\"Efp\",J266,\"\"))","v":""},{"$f":"IF($C266=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B266)*K266),IF($C266=\"Efp\",K266,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP266:AS266,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D266=\"BT\",AF266*Balance!D$45,IF($D266=\"MT\",AF266*Balance!D$46,AF266*Balance!D$47))","v":0},{"$f":"IF($D266=\"BT\",AG266*Balance!E$45,IF($D266=\"MT\",AG266*Balance!E$46,AG266*Balance!E$47))","v":0},{"$f":"IF($D266=\"BT\",AH266*Balance!F$45,IF($D266=\"MT\",AH266*Balance!F$46,AH266*Balance!F$47))","v":0},{"$f":"IF($D266=\"BT\",AI266*Balance!G$45,IF($D266=\"MT\",AI266*Balance!G$46,AI266*Balance!G$47))","v":0},{"$f":"IF($D266=\"BT\",AJ266*Balance!H$45,IF($D266=\"MT\",AJ266*Balance!H$46,AJ266*Balance!H$47))","v":0},{"$f":"IF($D266=\"BT\",AK266*Balance!I$45,IF($D266=\"MT\",AK266*Balance!I$46,AK266*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX266:BA266,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF266:BI266,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!C349","v":"X2H"},{"$f":"+PremisaCosto!E349","v":"Efp"},{"$f":"+PremisaCosto!B349","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z267:AC267,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C267=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B267)*F267),IF($C267=\"Ep\",F267,\"\"))","v":""},{"$f":"IF($C267=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B267)*G267),IF($C267=\"Ep\",G267,\"\"))","v":""},{"$f":"IF($C267=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B267)*H267),IF($C267=\"Ep\",H267,\"\"))","v":""},{"$f":"IF($C267=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B267)*I267),IF($C267=\"Ep\",I267,\"\"))","v":""},{"$f":"IF($C267=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B267)*J267),IF($C267=\"Ep\",J267,\"\"))","v":""},{"$f":"IF($C267=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B267)*K267),IF($C267=\"Ep\",K267,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH267:AK267,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C267=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B267)*F267),IF($C267=\"Efp\",F267,\"\"))","v":0},{"$f":"IF($C267=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B267)*G267),IF($C267=\"Efp\",G267,\"\"))","v":0},{"$f":"IF($C267=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B267)*H267),IF($C267=\"Efp\",H267,\"\"))","v":0},{"$f":"IF($C267=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B267)*I267),IF($C267=\"Efp\",I267,\"\"))","v":0},{"$f":"IF($C267=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B267)*J267),IF($C267=\"Efp\",J267,\"\"))","v":0},{"$f":"IF($C267=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B267)*K267),IF($C267=\"Efp\",K267,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP267:AS267,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX267:BA267,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D267=\"BT\",AN267*Balance!D$49,IF($D267=\"MT\",AN267*Balance!D$50,AN267*Balance!D$51))","v":0},{"$f":"IF($D267=\"BT\",AO267*Balance!E$49,IF($D267=\"MT\",AO267*Balance!E$50,AO267*Balance!E$51))","v":0},{"$f":"IF($D267=\"BT\",AP267*Balance!F$49,IF($D267=\"MT\",AP267*Balance!F$50,AP267*Balance!F$51))","v":0},{"$f":"IF($D267=\"BT\",AQ267*Balance!G$49,IF($D267=\"MT\",AQ267*Balance!G$50,AQ267*Balance!G$51))","v":0},{"$f":"IF($D267=\"BT\",AR267*Balance!H$49,IF($D267=\"MT\",AR267*Balance!H$50,AR267*Balance!H$51))","v":0},{"$f":"IF($D267=\"BT\",AS267*Balance!I$49,IF($D267=\"MT\",AS267*Balance!I$50,AS267*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF267:BI267,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!C350","v":0},{"$f":"+PremisaCosto!E350","v":0},{"$f":"+PremisaCosto!B350","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z268:AC268,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C268=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B268)*F268),IF($C268=\"Ep\",F268,\"\"))","v":""},{"$f":"IF($C268=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B268)*G268),IF($C268=\"Ep\",G268,\"\"))","v":""},{"$f":"IF($C268=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B268)*H268),IF($C268=\"Ep\",H268,\"\"))","v":""},{"$f":"IF($C268=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B268)*I268),IF($C268=\"Ep\",I268,\"\"))","v":""},{"$f":"IF($C268=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B268)*J268),IF($C268=\"Ep\",J268,\"\"))","v":""},{"$f":"IF($C268=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B268)*K268),IF($C268=\"Ep\",K268,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH268:AK268,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C268=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B268)*F268),IF($C268=\"Efp\",F268,\"\"))","v":""},{"$f":"IF($C268=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B268)*G268),IF($C268=\"Efp\",G268,\"\"))","v":""},{"$f":"IF($C268=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B268)*H268),IF($C268=\"Efp\",H268,\"\"))","v":""},{"$f":"IF($C268=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B268)*I268),IF($C268=\"Efp\",I268,\"\"))","v":""},{"$f":"IF($C268=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B268)*J268),IF($C268=\"Efp\",J268,\"\"))","v":""},{"$f":"IF($C268=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B268)*K268),IF($C268=\"Efp\",K268,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP268:AS268,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX268:BA268,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF268:BI268,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0-10,000)"},{"$f":"+PremisaCosto!C351","v":0},{"$f":"+PremisaCosto!E351","v":0},{"$f":"+PremisaCosto!B351","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z269:AC269,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C269=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B269)*F269),IF($C269=\"Ep\",F269,\"\"))","v":""},{"$f":"IF($C269=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B269)*G269),IF($C269=\"Ep\",G269,\"\"))","v":""},{"$f":"IF($C269=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B269)*H269),IF($C269=\"Ep\",H269,\"\"))","v":""},{"$f":"IF($C269=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B269)*I269),IF($C269=\"Ep\",I269,\"\"))","v":""},{"$f":"IF($C269=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B269)*J269),IF($C269=\"Ep\",J269,\"\"))","v":""},{"$f":"IF($C269=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B269)*K269),IF($C269=\"Ep\",K269,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH269:AK269,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C269=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B269)*F269),IF($C269=\"Efp\",F269,\"\"))","v":""},{"$f":"IF($C269=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B269)*G269),IF($C269=\"Efp\",G269,\"\"))","v":""},{"$f":"IF($C269=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B269)*H269),IF($C269=\"Efp\",H269,\"\"))","v":""},{"$f":"IF($C269=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B269)*I269),IF($C269=\"Efp\",I269,\"\"))","v":""},{"$f":"IF($C269=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B269)*J269),IF($C269=\"Efp\",J269,\"\"))","v":""},{"$f":"IF($C269=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B269)*K269),IF($C269=\"Efp\",K269,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP269:AS269,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX269:BA269,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF269:BI269,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!C352","v":"X2D"},{"$f":"+PremisaCosto!E352","v":"Et"},{"$f":"+PremisaCosto!B352","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z270:AC270,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C270=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B270)*F270),IF($C270=\"Ep\",F270,\"\"))","v":0},{"$f":"IF($C270=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B270)*G270),IF($C270=\"Ep\",G270,\"\"))","v":0},{"$f":"IF($C270=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B270)*H270),IF($C270=\"Ep\",H270,\"\"))","v":0},{"$f":"IF($C270=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B270)*I270),IF($C270=\"Ep\",I270,\"\"))","v":0},{"$f":"IF($C270=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B270)*J270),IF($C270=\"Ep\",J270,\"\"))","v":0},{"$f":"IF($C270=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B270)*K270),IF($C270=\"Ep\",K270,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH270:AK270,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C270=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B270)*F270),IF($C270=\"Efp\",F270,\"\"))","v":0},{"$f":"IF($C270=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B270)*G270),IF($C270=\"Efp\",G270,\"\"))","v":0},{"$f":"IF($C270=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B270)*H270),IF($C270=\"Efp\",H270,\"\"))","v":0},{"$f":"IF($C270=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B270)*I270),IF($C270=\"Efp\",I270,\"\"))","v":0},{"$f":"IF($C270=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B270)*J270),IF($C270=\"Efp\",J270,\"\"))","v":0},{"$f":"IF($C270=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B270)*K270),IF($C270=\"Efp\",K270,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP270:AS270,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D270=\"BT\",AF270*Balance!D$45,IF($D270=\"MT\",AF270*Balance!D$46,AF270*Balance!D$47))","v":0},{"$f":"IF($D270=\"BT\",AG270*Balance!E$45,IF($D270=\"MT\",AG270*Balance!E$46,AG270*Balance!E$47))","v":0},{"$f":"IF($D270=\"BT\",AH270*Balance!F$45,IF($D270=\"MT\",AH270*Balance!F$46,AH270*Balance!F$47))","v":0},{"$f":"IF($D270=\"BT\",AI270*Balance!G$45,IF($D270=\"MT\",AI270*Balance!G$46,AI270*Balance!G$47))","v":0},{"$f":"IF($D270=\"BT\",AJ270*Balance!H$45,IF($D270=\"MT\",AJ270*Balance!H$46,AJ270*Balance!H$47))","v":0},{"$f":"IF($D270=\"BT\",AK270*Balance!I$45,IF($D270=\"MT\",AK270*Balance!I$46,AK270*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX270:BA270,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D270=\"BT\",AN270*Balance!D$49,IF($D270=\"MT\",AN270*Balance!D$50,AN270*Balance!D$51))","v":0},{"$f":"IF($D270=\"BT\",AO270*Balance!E$49,IF($D270=\"MT\",AO270*Balance!E$50,AO270*Balance!E$51))","v":0},{"$f":"IF($D270=\"BT\",AP270*Balance!F$49,IF($D270=\"MT\",AP270*Balance!F$50,AP270*Balance!F$51))","v":0},{"$f":"IF($D270=\"BT\",AQ270*Balance!G$49,IF($D270=\"MT\",AQ270*Balance!G$50,AQ270*Balance!G$51))","v":0},{"$f":"IF($D270=\"BT\",AR270*Balance!H$49,IF($D270=\"MT\",AR270*Balance!H$50,AR270*Balance!H$51))","v":0},{"$f":"IF($D270=\"BT\",AS270*Balance!I$49,IF($D270=\"MT\",AS270*Balance!I$50,AS270*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF270:BI270,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!C353","v":"X2D"},{"$f":"+PremisaCosto!E353","v":"Et"},{"$f":"+PremisaCosto!B353","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z271:AC271,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C271=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B271)*F271),IF($C271=\"Ep\",F271,\"\"))","v":0},{"$f":"IF($C271=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B271)*G271),IF($C271=\"Ep\",G271,\"\"))","v":0},{"$f":"IF($C271=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B271)*H271),IF($C271=\"Ep\",H271,\"\"))","v":0},{"$f":"IF($C271=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B271)*I271),IF($C271=\"Ep\",I271,\"\"))","v":0},{"$f":"IF($C271=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B271)*J271),IF($C271=\"Ep\",J271,\"\"))","v":0},{"$f":"IF($C271=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B271)*K271),IF($C271=\"Ep\",K271,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH271:AK271,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C271=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B271)*F271),IF($C271=\"Efp\",F271,\"\"))","v":0},{"$f":"IF($C271=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B271)*G271),IF($C271=\"Efp\",G271,\"\"))","v":0},{"$f":"IF($C271=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B271)*H271),IF($C271=\"Efp\",H271,\"\"))","v":0},{"$f":"IF($C271=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B271)*I271),IF($C271=\"Efp\",I271,\"\"))","v":0},{"$f":"IF($C271=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B271)*J271),IF($C271=\"Efp\",J271,\"\"))","v":0},{"$f":"IF($C271=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B271)*K271),IF($C271=\"Efp\",K271,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP271:AS271,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D271=\"BT\",AF271*Balance!D$45,IF($D271=\"MT\",AF271*Balance!D$46,AF271*Balance!D$47))","v":0},{"$f":"IF($D271=\"BT\",AG271*Balance!E$45,IF($D271=\"MT\",AG271*Balance!E$46,AG271*Balance!E$47))","v":0},{"$f":"IF($D271=\"BT\",AH271*Balance!F$45,IF($D271=\"MT\",AH271*Balance!F$46,AH271*Balance!F$47))","v":0},{"$f":"IF($D271=\"BT\",AI271*Balance!G$45,IF($D271=\"MT\",AI271*Balance!G$46,AI271*Balance!G$47))","v":0},{"$f":"IF($D271=\"BT\",AJ271*Balance!H$45,IF($D271=\"MT\",AJ271*Balance!H$46,AJ271*Balance!H$47))","v":0},{"$f":"IF($D271=\"BT\",AK271*Balance!I$45,IF($D271=\"MT\",AK271*Balance!I$46,AK271*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX271:BA271,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D271=\"BT\",AN271*Balance!D$49,IF($D271=\"MT\",AN271*Balance!D$50,AN271*Balance!D$51))","v":0},{"$f":"IF($D271=\"BT\",AO271*Balance!E$49,IF($D271=\"MT\",AO271*Balance!E$50,AO271*Balance!E$51))","v":0},{"$f":"IF($D271=\"BT\",AP271*Balance!F$49,IF($D271=\"MT\",AP271*Balance!F$50,AP271*Balance!F$51))","v":0},{"$f":"IF($D271=\"BT\",AQ271*Balance!G$49,IF($D271=\"MT\",AQ271*Balance!G$50,AQ271*Balance!G$51))","v":0},{"$f":"IF($D271=\"BT\",AR271*Balance!H$49,IF($D271=\"MT\",AR271*Balance!H$50,AR271*Balance!H$51))","v":0},{"$f":"IF($D271=\"BT\",AS271*Balance!I$49,IF($D271=\"MT\",AS271*Balance!I$50,AS271*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF271:BI271,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!C354","v":"X2D"},{"$f":"+PremisaCosto!E354","v":"Et"},{"$f":"+PremisaCosto!B354","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z272:AC272,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C272=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B272)*F272),IF($C272=\"Ep\",F272,\"\"))","v":0},{"$f":"IF($C272=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B272)*G272),IF($C272=\"Ep\",G272,\"\"))","v":0},{"$f":"IF($C272=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B272)*H272),IF($C272=\"Ep\",H272,\"\"))","v":0},{"$f":"IF($C272=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B272)*I272),IF($C272=\"Ep\",I272,\"\"))","v":0},{"$f":"IF($C272=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B272)*J272),IF($C272=\"Ep\",J272,\"\"))","v":0},{"$f":"IF($C272=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B272)*K272),IF($C272=\"Ep\",K272,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH272:AK272,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C272=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B272)*F272),IF($C272=\"Efp\",F272,\"\"))","v":0},{"$f":"IF($C272=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B272)*G272),IF($C272=\"Efp\",G272,\"\"))","v":0},{"$f":"IF($C272=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B272)*H272),IF($C272=\"Efp\",H272,\"\"))","v":0},{"$f":"IF($C272=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B272)*I272),IF($C272=\"Efp\",I272,\"\"))","v":0},{"$f":"IF($C272=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B272)*J272),IF($C272=\"Efp\",J272,\"\"))","v":0},{"$f":"IF($C272=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B272)*K272),IF($C272=\"Efp\",K272,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP272:AS272,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D272=\"BT\",AF272*Balance!D$45,IF($D272=\"MT\",AF272*Balance!D$46,AF272*Balance!D$47))","v":0},{"$f":"IF($D272=\"BT\",AG272*Balance!E$45,IF($D272=\"MT\",AG272*Balance!E$46,AG272*Balance!E$47))","v":0},{"$f":"IF($D272=\"BT\",AH272*Balance!F$45,IF($D272=\"MT\",AH272*Balance!F$46,AH272*Balance!F$47))","v":0},{"$f":"IF($D272=\"BT\",AI272*Balance!G$45,IF($D272=\"MT\",AI272*Balance!G$46,AI272*Balance!G$47))","v":0},{"$f":"IF($D272=\"BT\",AJ272*Balance!H$45,IF($D272=\"MT\",AJ272*Balance!H$46,AJ272*Balance!H$47))","v":0},{"$f":"IF($D272=\"BT\",AK272*Balance!I$45,IF($D272=\"MT\",AK272*Balance!I$46,AK272*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX272:BA272,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D272=\"BT\",AN272*Balance!D$49,IF($D272=\"MT\",AN272*Balance!D$50,AN272*Balance!D$51))","v":0},{"$f":"IF($D272=\"BT\",AO272*Balance!E$49,IF($D272=\"MT\",AO272*Balance!E$50,AO272*Balance!E$51))","v":0},{"$f":"IF($D272=\"BT\",AP272*Balance!F$49,IF($D272=\"MT\",AP272*Balance!F$50,AP272*Balance!F$51))","v":0},{"$f":"IF($D272=\"BT\",AQ272*Balance!G$49,IF($D272=\"MT\",AQ272*Balance!G$50,AQ272*Balance!G$51))","v":0},{"$f":"IF($D272=\"BT\",AR272*Balance!H$49,IF($D272=\"MT\",AR272*Balance!H$50,AR272*Balance!H$51))","v":0},{"$f":"IF($D272=\"BT\",AS272*Balance!I$49,IF($D272=\"MT\",AS272*Balance!I$50,AS272*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF272:BI272,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!C355","v":"X2D"},{"$f":"+PremisaCosto!E355","v":"Et"},{"$f":"+PremisaCosto!B355","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z273:AC273,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C273=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B273)*F273),IF($C273=\"Ep\",F273,\"\"))","v":0},{"$f":"IF($C273=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B273)*G273),IF($C273=\"Ep\",G273,\"\"))","v":0},{"$f":"IF($C273=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B273)*H273),IF($C273=\"Ep\",H273,\"\"))","v":0},{"$f":"IF($C273=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B273)*I273),IF($C273=\"Ep\",I273,\"\"))","v":0},{"$f":"IF($C273=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B273)*J273),IF($C273=\"Ep\",J273,\"\"))","v":0},{"$f":"IF($C273=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B273)*K273),IF($C273=\"Ep\",K273,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH273:AK273,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C273=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B273)*F273),IF($C273=\"Efp\",F273,\"\"))","v":0},{"$f":"IF($C273=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B273)*G273),IF($C273=\"Efp\",G273,\"\"))","v":0},{"$f":"IF($C273=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B273)*H273),IF($C273=\"Efp\",H273,\"\"))","v":0},{"$f":"IF($C273=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B273)*I273),IF($C273=\"Efp\",I273,\"\"))","v":0},{"$f":"IF($C273=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B273)*J273),IF($C273=\"Efp\",J273,\"\"))","v":0},{"$f":"IF($C273=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B273)*K273),IF($C273=\"Efp\",K273,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP273:AS273,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D273=\"BT\",AF273*Balance!D$45,IF($D273=\"MT\",AF273*Balance!D$46,AF273*Balance!D$47))","v":0},{"$f":"IF($D273=\"BT\",AG273*Balance!E$45,IF($D273=\"MT\",AG273*Balance!E$46,AG273*Balance!E$47))","v":0},{"$f":"IF($D273=\"BT\",AH273*Balance!F$45,IF($D273=\"MT\",AH273*Balance!F$46,AH273*Balance!F$47))","v":0},{"$f":"IF($D273=\"BT\",AI273*Balance!G$45,IF($D273=\"MT\",AI273*Balance!G$46,AI273*Balance!G$47))","v":0},{"$f":"IF($D273=\"BT\",AJ273*Balance!H$45,IF($D273=\"MT\",AJ273*Balance!H$46,AJ273*Balance!H$47))","v":0},{"$f":"IF($D273=\"BT\",AK273*Balance!I$45,IF($D273=\"MT\",AK273*Balance!I$46,AK273*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX273:BA273,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D273=\"BT\",AN273*Balance!D$49,IF($D273=\"MT\",AN273*Balance!D$50,AN273*Balance!D$51))","v":0},{"$f":"IF($D273=\"BT\",AO273*Balance!E$49,IF($D273=\"MT\",AO273*Balance!E$50,AO273*Balance!E$51))","v":0},{"$f":"IF($D273=\"BT\",AP273*Balance!F$49,IF($D273=\"MT\",AP273*Balance!F$50,AP273*Balance!F$51))","v":0},{"$f":"IF($D273=\"BT\",AQ273*Balance!G$49,IF($D273=\"MT\",AQ273*Balance!G$50,AQ273*Balance!G$51))","v":0},{"$f":"IF($D273=\"BT\",AR273*Balance!H$49,IF($D273=\"MT\",AR273*Balance!H$50,AR273*Balance!H$51))","v":0},{"$f":"IF($D273=\"BT\",AS273*Balance!I$49,IF($D273=\"MT\",AS273*Balance!I$50,AS273*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF273:BI273,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!C356","v":"X2D"},{"$f":"+PremisaCosto!E356","v":"Et"},{"$f":"+PremisaCosto!B356","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z274:AC274,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C274=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B274)*F274),IF($C274=\"Ep\",F274,\"\"))","v":0},{"$f":"IF($C274=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B274)*G274),IF($C274=\"Ep\",G274,\"\"))","v":0},{"$f":"IF($C274=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B274)*H274),IF($C274=\"Ep\",H274,\"\"))","v":0},{"$f":"IF($C274=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B274)*I274),IF($C274=\"Ep\",I274,\"\"))","v":0},{"$f":"IF($C274=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B274)*J274),IF($C274=\"Ep\",J274,\"\"))","v":0},{"$f":"IF($C274=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B274)*K274),IF($C274=\"Ep\",K274,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH274:AK274,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C274=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B274)*F274),IF($C274=\"Efp\",F274,\"\"))","v":0},{"$f":"IF($C274=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B274)*G274),IF($C274=\"Efp\",G274,\"\"))","v":0},{"$f":"IF($C274=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B274)*H274),IF($C274=\"Efp\",H274,\"\"))","v":0},{"$f":"IF($C274=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B274)*I274),IF($C274=\"Efp\",I274,\"\"))","v":0},{"$f":"IF($C274=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B274)*J274),IF($C274=\"Efp\",J274,\"\"))","v":0},{"$f":"IF($C274=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B274)*K274),IF($C274=\"Efp\",K274,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP274:AS274,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D274=\"BT\",AF274*Balance!D$45,IF($D274=\"MT\",AF274*Balance!D$46,AF274*Balance!D$47))","v":0},{"$f":"IF($D274=\"BT\",AG274*Balance!E$45,IF($D274=\"MT\",AG274*Balance!E$46,AG274*Balance!E$47))","v":0},{"$f":"IF($D274=\"BT\",AH274*Balance!F$45,IF($D274=\"MT\",AH274*Balance!F$46,AH274*Balance!F$47))","v":0},{"$f":"IF($D274=\"BT\",AI274*Balance!G$45,IF($D274=\"MT\",AI274*Balance!G$46,AI274*Balance!G$47))","v":0},{"$f":"IF($D274=\"BT\",AJ274*Balance!H$45,IF($D274=\"MT\",AJ274*Balance!H$46,AJ274*Balance!H$47))","v":0},{"$f":"IF($D274=\"BT\",AK274*Balance!I$45,IF($D274=\"MT\",AK274*Balance!I$46,AK274*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX274:BA274,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D274=\"BT\",AN274*Balance!D$49,IF($D274=\"MT\",AN274*Balance!D$50,AN274*Balance!D$51))","v":0},{"$f":"IF($D274=\"BT\",AO274*Balance!E$49,IF($D274=\"MT\",AO274*Balance!E$50,AO274*Balance!E$51))","v":0},{"$f":"IF($D274=\"BT\",AP274*Balance!F$49,IF($D274=\"MT\",AP274*Balance!F$50,AP274*Balance!F$51))","v":0},{"$f":"IF($D274=\"BT\",AQ274*Balance!G$49,IF($D274=\"MT\",AQ274*Balance!G$50,AQ274*Balance!G$51))","v":0},{"$f":"IF($D274=\"BT\",AR274*Balance!H$49,IF($D274=\"MT\",AR274*Balance!H$50,AR274*Balance!H$51))","v":0},{"$f":"IF($D274=\"BT\",AS274*Balance!I$49,IF($D274=\"MT\",AS274*Balance!I$50,AS274*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF274:BI274,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!C357","v":"X2D"},{"$f":"+PremisaCosto!E357","v":"Et"},{"$f":"+PremisaCosto!B357","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z275:AC275,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C275=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B275)*F275),IF($C275=\"Ep\",F275,\"\"))","v":0},{"$f":"IF($C275=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B275)*G275),IF($C275=\"Ep\",G275,\"\"))","v":0},{"$f":"IF($C275=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B275)*H275),IF($C275=\"Ep\",H275,\"\"))","v":0},{"$f":"IF($C275=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B275)*I275),IF($C275=\"Ep\",I275,\"\"))","v":0},{"$f":"IF($C275=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B275)*J275),IF($C275=\"Ep\",J275,\"\"))","v":0},{"$f":"IF($C275=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B275)*K275),IF($C275=\"Ep\",K275,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH275:AK275,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C275=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B275)*F275),IF($C275=\"Efp\",F275,\"\"))","v":0},{"$f":"IF($C275=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B275)*G275),IF($C275=\"Efp\",G275,\"\"))","v":0},{"$f":"IF($C275=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B275)*H275),IF($C275=\"Efp\",H275,\"\"))","v":0},{"$f":"IF($C275=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B275)*I275),IF($C275=\"Efp\",I275,\"\"))","v":0},{"$f":"IF($C275=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B275)*J275),IF($C275=\"Efp\",J275,\"\"))","v":0},{"$f":"IF($C275=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B275)*K275),IF($C275=\"Efp\",K275,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP275:AS275,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D275=\"BT\",AF275*Balance!D$45,IF($D275=\"MT\",AF275*Balance!D$46,AF275*Balance!D$47))","v":0},{"$f":"IF($D275=\"BT\",AG275*Balance!E$45,IF($D275=\"MT\",AG275*Balance!E$46,AG275*Balance!E$47))","v":0},{"$f":"IF($D275=\"BT\",AH275*Balance!F$45,IF($D275=\"MT\",AH275*Balance!F$46,AH275*Balance!F$47))","v":0},{"$f":"IF($D275=\"BT\",AI275*Balance!G$45,IF($D275=\"MT\",AI275*Balance!G$46,AI275*Balance!G$47))","v":0},{"$f":"IF($D275=\"BT\",AJ275*Balance!H$45,IF($D275=\"MT\",AJ275*Balance!H$46,AJ275*Balance!H$47))","v":0},{"$f":"IF($D275=\"BT\",AK275*Balance!I$45,IF($D275=\"MT\",AK275*Balance!I$46,AK275*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX275:BA275,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D275=\"BT\",AN275*Balance!D$49,IF($D275=\"MT\",AN275*Balance!D$50,AN275*Balance!D$51))","v":0},{"$f":"IF($D275=\"BT\",AO275*Balance!E$49,IF($D275=\"MT\",AO275*Balance!E$50,AO275*Balance!E$51))","v":0},{"$f":"IF($D275=\"BT\",AP275*Balance!F$49,IF($D275=\"MT\",AP275*Balance!F$50,AP275*Balance!F$51))","v":0},{"$f":"IF($D275=\"BT\",AQ275*Balance!G$49,IF($D275=\"MT\",AQ275*Balance!G$50,AQ275*Balance!G$51))","v":0},{"$f":"IF($D275=\"BT\",AR275*Balance!H$49,IF($D275=\"MT\",AR275*Balance!H$50,AR275*Balance!H$51))","v":0},{"$f":"IF($D275=\"BT\",AS275*Balance!I$49,IF($D275=\"MT\",AS275*Balance!I$50,AS275*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF275:BI275,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!C358","v":"X2D"},{"$f":"+PremisaCosto!E358","v":"Et"},{"$f":"+PremisaCosto!B358","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z276:AC276,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C276=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B276)*F276),IF($C276=\"Ep\",F276,\"\"))","v":0},{"$f":"IF($C276=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B276)*G276),IF($C276=\"Ep\",G276,\"\"))","v":0},{"$f":"IF($C276=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B276)*H276),IF($C276=\"Ep\",H276,\"\"))","v":0},{"$f":"IF($C276=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B276)*I276),IF($C276=\"Ep\",I276,\"\"))","v":0},{"$f":"IF($C276=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B276)*J276),IF($C276=\"Ep\",J276,\"\"))","v":0},{"$f":"IF($C276=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B276)*K276),IF($C276=\"Ep\",K276,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH276:AK276,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C276=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B276)*F276),IF($C276=\"Efp\",F276,\"\"))","v":0},{"$f":"IF($C276=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B276)*G276),IF($C276=\"Efp\",G276,\"\"))","v":0},{"$f":"IF($C276=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B276)*H276),IF($C276=\"Efp\",H276,\"\"))","v":0},{"$f":"IF($C276=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B276)*I276),IF($C276=\"Efp\",I276,\"\"))","v":0},{"$f":"IF($C276=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B276)*J276),IF($C276=\"Efp\",J276,\"\"))","v":0},{"$f":"IF($C276=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B276)*K276),IF($C276=\"Efp\",K276,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP276:AS276,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D276=\"BT\",AF276*Balance!D$45,IF($D276=\"MT\",AF276*Balance!D$46,AF276*Balance!D$47))","v":0},{"$f":"IF($D276=\"BT\",AG276*Balance!E$45,IF($D276=\"MT\",AG276*Balance!E$46,AG276*Balance!E$47))","v":0},{"$f":"IF($D276=\"BT\",AH276*Balance!F$45,IF($D276=\"MT\",AH276*Balance!F$46,AH276*Balance!F$47))","v":0},{"$f":"IF($D276=\"BT\",AI276*Balance!G$45,IF($D276=\"MT\",AI276*Balance!G$46,AI276*Balance!G$47))","v":0},{"$f":"IF($D276=\"BT\",AJ276*Balance!H$45,IF($D276=\"MT\",AJ276*Balance!H$46,AJ276*Balance!H$47))","v":0},{"$f":"IF($D276=\"BT\",AK276*Balance!I$45,IF($D276=\"MT\",AK276*Balance!I$46,AK276*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX276:BA276,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D276=\"BT\",AN276*Balance!D$49,IF($D276=\"MT\",AN276*Balance!D$50,AN276*Balance!D$51))","v":0},{"$f":"IF($D276=\"BT\",AO276*Balance!E$49,IF($D276=\"MT\",AO276*Balance!E$50,AO276*Balance!E$51))","v":0},{"$f":"IF($D276=\"BT\",AP276*Balance!F$49,IF($D276=\"MT\",AP276*Balance!F$50,AP276*Balance!F$51))","v":0},{"$f":"IF($D276=\"BT\",AQ276*Balance!G$49,IF($D276=\"MT\",AQ276*Balance!G$50,AQ276*Balance!G$51))","v":0},{"$f":"IF($D276=\"BT\",AR276*Balance!H$49,IF($D276=\"MT\",AR276*Balance!H$50,AR276*Balance!H$51))","v":0},{"$f":"IF($D276=\"BT\",AS276*Balance!I$49,IF($D276=\"MT\",AS276*Balance!I$50,AS276*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF276:BI276,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!C359","v":"X2D"},{"$f":"+PremisaCosto!E359","v":"Et"},{"$f":"+PremisaCosto!B359","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z277:AC277,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C277=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B277)*F277),IF($C277=\"Ep\",F277,\"\"))","v":0},{"$f":"IF($C277=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B277)*G277),IF($C277=\"Ep\",G277,\"\"))","v":0},{"$f":"IF($C277=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B277)*H277),IF($C277=\"Ep\",H277,\"\"))","v":0},{"$f":"IF($C277=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B277)*I277),IF($C277=\"Ep\",I277,\"\"))","v":0},{"$f":"IF($C277=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B277)*J277),IF($C277=\"Ep\",J277,\"\"))","v":0},{"$f":"IF($C277=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B277)*K277),IF($C277=\"Ep\",K277,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH277:AK277,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C277=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B277)*F277),IF($C277=\"Efp\",F277,\"\"))","v":0},{"$f":"IF($C277=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B277)*G277),IF($C277=\"Efp\",G277,\"\"))","v":0},{"$f":"IF($C277=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B277)*H277),IF($C277=\"Efp\",H277,\"\"))","v":0},{"$f":"IF($C277=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B277)*I277),IF($C277=\"Efp\",I277,\"\"))","v":0},{"$f":"IF($C277=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B277)*J277),IF($C277=\"Efp\",J277,\"\"))","v":0},{"$f":"IF($C277=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B277)*K277),IF($C277=\"Efp\",K277,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP277:AS277,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D277=\"BT\",AF277*Balance!D$45,IF($D277=\"MT\",AF277*Balance!D$46,AF277*Balance!D$47))","v":0},{"$f":"IF($D277=\"BT\",AG277*Balance!E$45,IF($D277=\"MT\",AG277*Balance!E$46,AG277*Balance!E$47))","v":0},{"$f":"IF($D277=\"BT\",AH277*Balance!F$45,IF($D277=\"MT\",AH277*Balance!F$46,AH277*Balance!F$47))","v":0},{"$f":"IF($D277=\"BT\",AI277*Balance!G$45,IF($D277=\"MT\",AI277*Balance!G$46,AI277*Balance!G$47))","v":0},{"$f":"IF($D277=\"BT\",AJ277*Balance!H$45,IF($D277=\"MT\",AJ277*Balance!H$46,AJ277*Balance!H$47))","v":0},{"$f":"IF($D277=\"BT\",AK277*Balance!I$45,IF($D277=\"MT\",AK277*Balance!I$46,AK277*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX277:BA277,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D277=\"BT\",AN277*Balance!D$49,IF($D277=\"MT\",AN277*Balance!D$50,AN277*Balance!D$51))","v":0},{"$f":"IF($D277=\"BT\",AO277*Balance!E$49,IF($D277=\"MT\",AO277*Balance!E$50,AO277*Balance!E$51))","v":0},{"$f":"IF($D277=\"BT\",AP277*Balance!F$49,IF($D277=\"MT\",AP277*Balance!F$50,AP277*Balance!F$51))","v":0},{"$f":"IF($D277=\"BT\",AQ277*Balance!G$49,IF($D277=\"MT\",AQ277*Balance!G$50,AQ277*Balance!G$51))","v":0},{"$f":"IF($D277=\"BT\",AR277*Balance!H$49,IF($D277=\"MT\",AR277*Balance!H$50,AR277*Balance!H$51))","v":0},{"$f":"IF($D277=\"BT\",AS277*Balance!I$49,IF($D277=\"MT\",AS277*Balance!I$50,AS277*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF277:BI277,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!C360","v":"X2D"},{"$f":"+PremisaCosto!E360","v":"Et"},{"$f":"+PremisaCosto!B360","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z278:AC278,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C278=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B278)*F278),IF($C278=\"Ep\",F278,\"\"))","v":0},{"$f":"IF($C278=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B278)*G278),IF($C278=\"Ep\",G278,\"\"))","v":0},{"$f":"IF($C278=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B278)*H278),IF($C278=\"Ep\",H278,\"\"))","v":0},{"$f":"IF($C278=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B278)*I278),IF($C278=\"Ep\",I278,\"\"))","v":0},{"$f":"IF($C278=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B278)*J278),IF($C278=\"Ep\",J278,\"\"))","v":0},{"$f":"IF($C278=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B278)*K278),IF($C278=\"Ep\",K278,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH278:AK278,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C278=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B278)*F278),IF($C278=\"Efp\",F278,\"\"))","v":0},{"$f":"IF($C278=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B278)*G278),IF($C278=\"Efp\",G278,\"\"))","v":0},{"$f":"IF($C278=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B278)*H278),IF($C278=\"Efp\",H278,\"\"))","v":0},{"$f":"IF($C278=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B278)*I278),IF($C278=\"Efp\",I278,\"\"))","v":0},{"$f":"IF($C278=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B278)*J278),IF($C278=\"Efp\",J278,\"\"))","v":0},{"$f":"IF($C278=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B278)*K278),IF($C278=\"Efp\",K278,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP278:AS278,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D278=\"BT\",AF278*Balance!D$45,IF($D278=\"MT\",AF278*Balance!D$46,AF278*Balance!D$47))","v":0},{"$f":"IF($D278=\"BT\",AG278*Balance!E$45,IF($D278=\"MT\",AG278*Balance!E$46,AG278*Balance!E$47))","v":0},{"$f":"IF($D278=\"BT\",AH278*Balance!F$45,IF($D278=\"MT\",AH278*Balance!F$46,AH278*Balance!F$47))","v":0},{"$f":"IF($D278=\"BT\",AI278*Balance!G$45,IF($D278=\"MT\",AI278*Balance!G$46,AI278*Balance!G$47))","v":0},{"$f":"IF($D278=\"BT\",AJ278*Balance!H$45,IF($D278=\"MT\",AJ278*Balance!H$46,AJ278*Balance!H$47))","v":0},{"$f":"IF($D278=\"BT\",AK278*Balance!I$45,IF($D278=\"MT\",AK278*Balance!I$46,AK278*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX278:BA278,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D278=\"BT\",AN278*Balance!D$49,IF($D278=\"MT\",AN278*Balance!D$50,AN278*Balance!D$51))","v":0},{"$f":"IF($D278=\"BT\",AO278*Balance!E$49,IF($D278=\"MT\",AO278*Balance!E$50,AO278*Balance!E$51))","v":0},{"$f":"IF($D278=\"BT\",AP278*Balance!F$49,IF($D278=\"MT\",AP278*Balance!F$50,AP278*Balance!F$51))","v":0},{"$f":"IF($D278=\"BT\",AQ278*Balance!G$49,IF($D278=\"MT\",AQ278*Balance!G$50,AQ278*Balance!G$51))","v":0},{"$f":"IF($D278=\"BT\",AR278*Balance!H$49,IF($D278=\"MT\",AR278*Balance!H$50,AR278*Balance!H$51))","v":0},{"$f":"IF($D278=\"BT\",AS278*Balance!I$49,IF($D278=\"MT\",AS278*Balance!I$50,AS278*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF278:BI278,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!C361","v":"X2D"},{"$f":"+PremisaCosto!E361","v":"Et"},{"$f":"+PremisaCosto!B361","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z279:AC279,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C279=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B279)*F279),IF($C279=\"Ep\",F279,\"\"))","v":0},{"$f":"IF($C279=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B279)*G279),IF($C279=\"Ep\",G279,\"\"))","v":0},{"$f":"IF($C279=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B279)*H279),IF($C279=\"Ep\",H279,\"\"))","v":0},{"$f":"IF($C279=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B279)*I279),IF($C279=\"Ep\",I279,\"\"))","v":0},{"$f":"IF($C279=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B279)*J279),IF($C279=\"Ep\",J279,\"\"))","v":0},{"$f":"IF($C279=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B279)*K279),IF($C279=\"Ep\",K279,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH279:AK279,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C279=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B279)*F279),IF($C279=\"Efp\",F279,\"\"))","v":0},{"$f":"IF($C279=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B279)*G279),IF($C279=\"Efp\",G279,\"\"))","v":0},{"$f":"IF($C279=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B279)*H279),IF($C279=\"Efp\",H279,\"\"))","v":0},{"$f":"IF($C279=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B279)*I279),IF($C279=\"Efp\",I279,\"\"))","v":0},{"$f":"IF($C279=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B279)*J279),IF($C279=\"Efp\",J279,\"\"))","v":0},{"$f":"IF($C279=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B279)*K279),IF($C279=\"Efp\",K279,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP279:AS279,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D279=\"BT\",AF279*Balance!D$45,IF($D279=\"MT\",AF279*Balance!D$46,AF279*Balance!D$47))","v":0},{"$f":"IF($D279=\"BT\",AG279*Balance!E$45,IF($D279=\"MT\",AG279*Balance!E$46,AG279*Balance!E$47))","v":0},{"$f":"IF($D279=\"BT\",AH279*Balance!F$45,IF($D279=\"MT\",AH279*Balance!F$46,AH279*Balance!F$47))","v":0},{"$f":"IF($D279=\"BT\",AI279*Balance!G$45,IF($D279=\"MT\",AI279*Balance!G$46,AI279*Balance!G$47))","v":0},{"$f":"IF($D279=\"BT\",AJ279*Balance!H$45,IF($D279=\"MT\",AJ279*Balance!H$46,AJ279*Balance!H$47))","v":0},{"$f":"IF($D279=\"BT\",AK279*Balance!I$45,IF($D279=\"MT\",AK279*Balance!I$46,AK279*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX279:BA279,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D279=\"BT\",AN279*Balance!D$49,IF($D279=\"MT\",AN279*Balance!D$50,AN279*Balance!D$51))","v":0},{"$f":"IF($D279=\"BT\",AO279*Balance!E$49,IF($D279=\"MT\",AO279*Balance!E$50,AO279*Balance!E$51))","v":0},{"$f":"IF($D279=\"BT\",AP279*Balance!F$49,IF($D279=\"MT\",AP279*Balance!F$50,AP279*Balance!F$51))","v":0},{"$f":"IF($D279=\"BT\",AQ279*Balance!G$49,IF($D279=\"MT\",AQ279*Balance!G$50,AQ279*Balance!G$51))","v":0},{"$f":"IF($D279=\"BT\",AR279*Balance!H$49,IF($D279=\"MT\",AR279*Balance!H$50,AR279*Balance!H$51))","v":0},{"$f":"IF($D279=\"BT\",AS279*Balance!I$49,IF($D279=\"MT\",AS279*Balance!I$50,AS279*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF279:BI279,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!C362","v":0},{"$f":"+PremisaCosto!E362","v":0},{"$f":"+PremisaCosto!B362","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z280:AC280,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C280=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B280)*F280),IF($C280=\"Ep\",F280,\"\"))","v":""},{"$f":"IF($C280=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B280)*G280),IF($C280=\"Ep\",G280,\"\"))","v":""},{"$f":"IF($C280=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B280)*H280),IF($C280=\"Ep\",H280,\"\"))","v":""},{"$f":"IF($C280=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B280)*I280),IF($C280=\"Ep\",I280,\"\"))","v":""},{"$f":"IF($C280=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B280)*J280),IF($C280=\"Ep\",J280,\"\"))","v":""},{"$f":"IF($C280=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B280)*K280),IF($C280=\"Ep\",K280,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH280:AK280,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C280=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B280)*F280),IF($C280=\"Efp\",F280,\"\"))","v":""},{"$f":"IF($C280=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B280)*G280),IF($C280=\"Efp\",G280,\"\"))","v":""},{"$f":"IF($C280=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B280)*H280),IF($C280=\"Efp\",H280,\"\"))","v":""},{"$f":"IF($C280=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B280)*I280),IF($C280=\"Efp\",I280,\"\"))","v":""},{"$f":"IF($C280=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B280)*J280),IF($C280=\"Efp\",J280,\"\"))","v":""},{"$f":"IF($C280=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B280)*K280),IF($C280=\"Efp\",K280,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP280:AS280,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX280:BA280,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF280:BI280,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!C363","v":"X2D"},{"$f":"+PremisaCosto!E363","v":"Et"},{"$f":"+PremisaCosto!B363","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z281:AC281,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C281=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B281)*F281),IF($C281=\"Ep\",F281,\"\"))","v":0},{"$f":"IF($C281=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B281)*G281),IF($C281=\"Ep\",G281,\"\"))","v":0},{"$f":"IF($C281=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B281)*H281),IF($C281=\"Ep\",H281,\"\"))","v":0},{"$f":"IF($C281=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B281)*I281),IF($C281=\"Ep\",I281,\"\"))","v":0},{"$f":"IF($C281=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B281)*J281),IF($C281=\"Ep\",J281,\"\"))","v":0},{"$f":"IF($C281=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B281)*K281),IF($C281=\"Ep\",K281,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH281:AK281,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C281=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B281)*F281),IF($C281=\"Efp\",F281,\"\"))","v":0},{"$f":"IF($C281=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B281)*G281),IF($C281=\"Efp\",G281,\"\"))","v":0},{"$f":"IF($C281=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B281)*H281),IF($C281=\"Efp\",H281,\"\"))","v":0},{"$f":"IF($C281=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B281)*I281),IF($C281=\"Efp\",I281,\"\"))","v":0},{"$f":"IF($C281=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B281)*J281),IF($C281=\"Efp\",J281,\"\"))","v":0},{"$f":"IF($C281=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B281)*K281),IF($C281=\"Efp\",K281,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP281:AS281,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D281=\"BT\",AF281*Balance!D$45,IF($D281=\"MT\",AF281*Balance!D$46,AF281*Balance!D$47))","v":0},{"$f":"IF($D281=\"BT\",AG281*Balance!E$45,IF($D281=\"MT\",AG281*Balance!E$46,AG281*Balance!E$47))","v":0},{"$f":"IF($D281=\"BT\",AH281*Balance!F$45,IF($D281=\"MT\",AH281*Balance!F$46,AH281*Balance!F$47))","v":0},{"$f":"IF($D281=\"BT\",AI281*Balance!G$45,IF($D281=\"MT\",AI281*Balance!G$46,AI281*Balance!G$47))","v":0},{"$f":"IF($D281=\"BT\",AJ281*Balance!H$45,IF($D281=\"MT\",AJ281*Balance!H$46,AJ281*Balance!H$47))","v":0},{"$f":"IF($D281=\"BT\",AK281*Balance!I$45,IF($D281=\"MT\",AK281*Balance!I$46,AK281*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX281:BA281,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D281=\"BT\",AN281*Balance!D$49,IF($D281=\"MT\",AN281*Balance!D$50,AN281*Balance!D$51))","v":0},{"$f":"IF($D281=\"BT\",AO281*Balance!E$49,IF($D281=\"MT\",AO281*Balance!E$50,AO281*Balance!E$51))","v":0},{"$f":"IF($D281=\"BT\",AP281*Balance!F$49,IF($D281=\"MT\",AP281*Balance!F$50,AP281*Balance!F$51))","v":0},{"$f":"IF($D281=\"BT\",AQ281*Balance!G$49,IF($D281=\"MT\",AQ281*Balance!G$50,AQ281*Balance!G$51))","v":0},{"$f":"IF($D281=\"BT\",AR281*Balance!H$49,IF($D281=\"MT\",AR281*Balance!H$50,AR281*Balance!H$51))","v":0},{"$f":"IF($D281=\"BT\",AS281*Balance!I$49,IF($D281=\"MT\",AS281*Balance!I$50,AS281*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF281:BI281,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!C364","v":"X2D"},{"$f":"+PremisaCosto!E364","v":"Et"},{"$f":"+PremisaCosto!B364","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z282:AC282,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C282=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B282)*F282),IF($C282=\"Ep\",F282,\"\"))","v":0},{"$f":"IF($C282=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B282)*G282),IF($C282=\"Ep\",G282,\"\"))","v":0},{"$f":"IF($C282=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B282)*H282),IF($C282=\"Ep\",H282,\"\"))","v":0},{"$f":"IF($C282=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B282)*I282),IF($C282=\"Ep\",I282,\"\"))","v":0},{"$f":"IF($C282=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B282)*J282),IF($C282=\"Ep\",J282,\"\"))","v":0},{"$f":"IF($C282=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B282)*K282),IF($C282=\"Ep\",K282,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH282:AK282,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C282=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B282)*F282),IF($C282=\"Efp\",F282,\"\"))","v":0},{"$f":"IF($C282=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B282)*G282),IF($C282=\"Efp\",G282,\"\"))","v":0},{"$f":"IF($C282=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B282)*H282),IF($C282=\"Efp\",H282,\"\"))","v":0},{"$f":"IF($C282=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B282)*I282),IF($C282=\"Efp\",I282,\"\"))","v":0},{"$f":"IF($C282=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B282)*J282),IF($C282=\"Efp\",J282,\"\"))","v":0},{"$f":"IF($C282=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B282)*K282),IF($C282=\"Efp\",K282,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP282:AS282,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D282=\"BT\",AF282*Balance!D$45,IF($D282=\"MT\",AF282*Balance!D$46,AF282*Balance!D$47))","v":0},{"$f":"IF($D282=\"BT\",AG282*Balance!E$45,IF($D282=\"MT\",AG282*Balance!E$46,AG282*Balance!E$47))","v":0},{"$f":"IF($D282=\"BT\",AH282*Balance!F$45,IF($D282=\"MT\",AH282*Balance!F$46,AH282*Balance!F$47))","v":0},{"$f":"IF($D282=\"BT\",AI282*Balance!G$45,IF($D282=\"MT\",AI282*Balance!G$46,AI282*Balance!G$47))","v":0},{"$f":"IF($D282=\"BT\",AJ282*Balance!H$45,IF($D282=\"MT\",AJ282*Balance!H$46,AJ282*Balance!H$47))","v":0},{"$f":"IF($D282=\"BT\",AK282*Balance!I$45,IF($D282=\"MT\",AK282*Balance!I$46,AK282*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX282:BA282,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D282=\"BT\",AN282*Balance!D$49,IF($D282=\"MT\",AN282*Balance!D$50,AN282*Balance!D$51))","v":0},{"$f":"IF($D282=\"BT\",AO282*Balance!E$49,IF($D282=\"MT\",AO282*Balance!E$50,AO282*Balance!E$51))","v":0},{"$f":"IF($D282=\"BT\",AP282*Balance!F$49,IF($D282=\"MT\",AP282*Balance!F$50,AP282*Balance!F$51))","v":0},{"$f":"IF($D282=\"BT\",AQ282*Balance!G$49,IF($D282=\"MT\",AQ282*Balance!G$50,AQ282*Balance!G$51))","v":0},{"$f":"IF($D282=\"BT\",AR282*Balance!H$49,IF($D282=\"MT\",AR282*Balance!H$50,AR282*Balance!H$51))","v":0},{"$f":"IF($D282=\"BT\",AS282*Balance!I$49,IF($D282=\"MT\",AS282*Balance!I$50,AS282*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF282:BI282,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!C365","v":"X2D"},{"$f":"+PremisaCosto!E365","v":"Et"},{"$f":"+PremisaCosto!B365","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z283:AC283,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C283=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B283)*F283),IF($C283=\"Ep\",F283,\"\"))","v":0},{"$f":"IF($C283=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B283)*G283),IF($C283=\"Ep\",G283,\"\"))","v":0},{"$f":"IF($C283=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B283)*H283),IF($C283=\"Ep\",H283,\"\"))","v":0},{"$f":"IF($C283=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B283)*I283),IF($C283=\"Ep\",I283,\"\"))","v":0},{"$f":"IF($C283=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B283)*J283),IF($C283=\"Ep\",J283,\"\"))","v":0},{"$f":"IF($C283=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B283)*K283),IF($C283=\"Ep\",K283,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH283:AK283,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C283=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B283)*F283),IF($C283=\"Efp\",F283,\"\"))","v":0},{"$f":"IF($C283=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B283)*G283),IF($C283=\"Efp\",G283,\"\"))","v":0},{"$f":"IF($C283=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B283)*H283),IF($C283=\"Efp\",H283,\"\"))","v":0},{"$f":"IF($C283=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B283)*I283),IF($C283=\"Efp\",I283,\"\"))","v":0},{"$f":"IF($C283=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B283)*J283),IF($C283=\"Efp\",J283,\"\"))","v":0},{"$f":"IF($C283=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B283)*K283),IF($C283=\"Efp\",K283,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP283:AS283,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D283=\"BT\",AF283*Balance!D$45,IF($D283=\"MT\",AF283*Balance!D$46,AF283*Balance!D$47))","v":0},{"$f":"IF($D283=\"BT\",AG283*Balance!E$45,IF($D283=\"MT\",AG283*Balance!E$46,AG283*Balance!E$47))","v":0},{"$f":"IF($D283=\"BT\",AH283*Balance!F$45,IF($D283=\"MT\",AH283*Balance!F$46,AH283*Balance!F$47))","v":0},{"$f":"IF($D283=\"BT\",AI283*Balance!G$45,IF($D283=\"MT\",AI283*Balance!G$46,AI283*Balance!G$47))","v":0},{"$f":"IF($D283=\"BT\",AJ283*Balance!H$45,IF($D283=\"MT\",AJ283*Balance!H$46,AJ283*Balance!H$47))","v":0},{"$f":"IF($D283=\"BT\",AK283*Balance!I$45,IF($D283=\"MT\",AK283*Balance!I$46,AK283*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX283:BA283,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D283=\"BT\",AN283*Balance!D$49,IF($D283=\"MT\",AN283*Balance!D$50,AN283*Balance!D$51))","v":0},{"$f":"IF($D283=\"BT\",AO283*Balance!E$49,IF($D283=\"MT\",AO283*Balance!E$50,AO283*Balance!E$51))","v":0},{"$f":"IF($D283=\"BT\",AP283*Balance!F$49,IF($D283=\"MT\",AP283*Balance!F$50,AP283*Balance!F$51))","v":0},{"$f":"IF($D283=\"BT\",AQ283*Balance!G$49,IF($D283=\"MT\",AQ283*Balance!G$50,AQ283*Balance!G$51))","v":0},{"$f":"IF($D283=\"BT\",AR283*Balance!H$49,IF($D283=\"MT\",AR283*Balance!H$50,AR283*Balance!H$51))","v":0},{"$f":"IF($D283=\"BT\",AS283*Balance!I$49,IF($D283=\"MT\",AS283*Balance!I$50,AS283*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF283:BI283,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!C366","v":"X2D"},{"$f":"+PremisaCosto!E366","v":"Et"},{"$f":"+PremisaCosto!B366","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z284:AC284,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C284=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B284)*F284),IF($C284=\"Ep\",F284,\"\"))","v":0},{"$f":"IF($C284=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B284)*G284),IF($C284=\"Ep\",G284,\"\"))","v":0},{"$f":"IF($C284=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B284)*H284),IF($C284=\"Ep\",H284,\"\"))","v":0},{"$f":"IF($C284=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B284)*I284),IF($C284=\"Ep\",I284,\"\"))","v":0},{"$f":"IF($C284=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B284)*J284),IF($C284=\"Ep\",J284,\"\"))","v":0},{"$f":"IF($C284=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B284)*K284),IF($C284=\"Ep\",K284,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH284:AK284,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C284=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B284)*F284),IF($C284=\"Efp\",F284,\"\"))","v":0},{"$f":"IF($C284=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B284)*G284),IF($C284=\"Efp\",G284,\"\"))","v":0},{"$f":"IF($C284=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B284)*H284),IF($C284=\"Efp\",H284,\"\"))","v":0},{"$f":"IF($C284=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B284)*I284),IF($C284=\"Efp\",I284,\"\"))","v":0},{"$f":"IF($C284=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B284)*J284),IF($C284=\"Efp\",J284,\"\"))","v":0},{"$f":"IF($C284=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B284)*K284),IF($C284=\"Efp\",K284,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP284:AS284,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D284=\"BT\",AF284*Balance!D$45,IF($D284=\"MT\",AF284*Balance!D$46,AF284*Balance!D$47))","v":0},{"$f":"IF($D284=\"BT\",AG284*Balance!E$45,IF($D284=\"MT\",AG284*Balance!E$46,AG284*Balance!E$47))","v":0},{"$f":"IF($D284=\"BT\",AH284*Balance!F$45,IF($D284=\"MT\",AH284*Balance!F$46,AH284*Balance!F$47))","v":0},{"$f":"IF($D284=\"BT\",AI284*Balance!G$45,IF($D284=\"MT\",AI284*Balance!G$46,AI284*Balance!G$47))","v":0},{"$f":"IF($D284=\"BT\",AJ284*Balance!H$45,IF($D284=\"MT\",AJ284*Balance!H$46,AJ284*Balance!H$47))","v":0},{"$f":"IF($D284=\"BT\",AK284*Balance!I$45,IF($D284=\"MT\",AK284*Balance!I$46,AK284*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX284:BA284,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D284=\"BT\",AN284*Balance!D$49,IF($D284=\"MT\",AN284*Balance!D$50,AN284*Balance!D$51))","v":0},{"$f":"IF($D284=\"BT\",AO284*Balance!E$49,IF($D284=\"MT\",AO284*Balance!E$50,AO284*Balance!E$51))","v":0},{"$f":"IF($D284=\"BT\",AP284*Balance!F$49,IF($D284=\"MT\",AP284*Balance!F$50,AP284*Balance!F$51))","v":0},{"$f":"IF($D284=\"BT\",AQ284*Balance!G$49,IF($D284=\"MT\",AQ284*Balance!G$50,AQ284*Balance!G$51))","v":0},{"$f":"IF($D284=\"BT\",AR284*Balance!H$49,IF($D284=\"MT\",AR284*Balance!H$50,AR284*Balance!H$51))","v":0},{"$f":"IF($D284=\"BT\",AS284*Balance!I$49,IF($D284=\"MT\",AS284*Balance!I$50,AS284*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF284:BI284,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!C367","v":"X2D"},{"$f":"+PremisaCosto!E367","v":"Et"},{"$f":"+PremisaCosto!B367","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z285:AC285,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C285=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B285)*F285),IF($C285=\"Ep\",F285,\"\"))","v":0},{"$f":"IF($C285=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B285)*G285),IF($C285=\"Ep\",G285,\"\"))","v":0},{"$f":"IF($C285=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B285)*H285),IF($C285=\"Ep\",H285,\"\"))","v":0},{"$f":"IF($C285=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B285)*I285),IF($C285=\"Ep\",I285,\"\"))","v":0},{"$f":"IF($C285=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B285)*J285),IF($C285=\"Ep\",J285,\"\"))","v":0},{"$f":"IF($C285=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B285)*K285),IF($C285=\"Ep\",K285,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH285:AK285,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C285=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B285)*F285),IF($C285=\"Efp\",F285,\"\"))","v":0},{"$f":"IF($C285=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B285)*G285),IF($C285=\"Efp\",G285,\"\"))","v":0},{"$f":"IF($C285=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B285)*H285),IF($C285=\"Efp\",H285,\"\"))","v":0},{"$f":"IF($C285=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B285)*I285),IF($C285=\"Efp\",I285,\"\"))","v":0},{"$f":"IF($C285=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B285)*J285),IF($C285=\"Efp\",J285,\"\"))","v":0},{"$f":"IF($C285=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B285)*K285),IF($C285=\"Efp\",K285,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP285:AS285,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D285=\"BT\",AF285*Balance!D$45,IF($D285=\"MT\",AF285*Balance!D$46,AF285*Balance!D$47))","v":0},{"$f":"IF($D285=\"BT\",AG285*Balance!E$45,IF($D285=\"MT\",AG285*Balance!E$46,AG285*Balance!E$47))","v":0},{"$f":"IF($D285=\"BT\",AH285*Balance!F$45,IF($D285=\"MT\",AH285*Balance!F$46,AH285*Balance!F$47))","v":0},{"$f":"IF($D285=\"BT\",AI285*Balance!G$45,IF($D285=\"MT\",AI285*Balance!G$46,AI285*Balance!G$47))","v":0},{"$f":"IF($D285=\"BT\",AJ285*Balance!H$45,IF($D285=\"MT\",AJ285*Balance!H$46,AJ285*Balance!H$47))","v":0},{"$f":"IF($D285=\"BT\",AK285*Balance!I$45,IF($D285=\"MT\",AK285*Balance!I$46,AK285*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX285:BA285,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D285=\"BT\",AN285*Balance!D$49,IF($D285=\"MT\",AN285*Balance!D$50,AN285*Balance!D$51))","v":0},{"$f":"IF($D285=\"BT\",AO285*Balance!E$49,IF($D285=\"MT\",AO285*Balance!E$50,AO285*Balance!E$51))","v":0},{"$f":"IF($D285=\"BT\",AP285*Balance!F$49,IF($D285=\"MT\",AP285*Balance!F$50,AP285*Balance!F$51))","v":0},{"$f":"IF($D285=\"BT\",AQ285*Balance!G$49,IF($D285=\"MT\",AQ285*Balance!G$50,AQ285*Balance!G$51))","v":0},{"$f":"IF($D285=\"BT\",AR285*Balance!H$49,IF($D285=\"MT\",AR285*Balance!H$50,AR285*Balance!H$51))","v":0},{"$f":"IF($D285=\"BT\",AS285*Balance!I$49,IF($D285=\"MT\",AS285*Balance!I$50,AS285*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF285:BI285,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!C368","v":"X2D"},{"$f":"+PremisaCosto!E368","v":"Et"},{"$f":"+PremisaCosto!B368","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z286:AC286,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C286=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B286)*F286),IF($C286=\"Ep\",F286,\"\"))","v":0},{"$f":"IF($C286=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B286)*G286),IF($C286=\"Ep\",G286,\"\"))","v":0},{"$f":"IF($C286=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B286)*H286),IF($C286=\"Ep\",H286,\"\"))","v":0},{"$f":"IF($C286=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B286)*I286),IF($C286=\"Ep\",I286,\"\"))","v":0},{"$f":"IF($C286=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B286)*J286),IF($C286=\"Ep\",J286,\"\"))","v":0},{"$f":"IF($C286=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B286)*K286),IF($C286=\"Ep\",K286,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH286:AK286,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C286=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B286)*F286),IF($C286=\"Efp\",F286,\"\"))","v":0},{"$f":"IF($C286=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B286)*G286),IF($C286=\"Efp\",G286,\"\"))","v":0},{"$f":"IF($C286=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B286)*H286),IF($C286=\"Efp\",H286,\"\"))","v":0},{"$f":"IF($C286=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B286)*I286),IF($C286=\"Efp\",I286,\"\"))","v":0},{"$f":"IF($C286=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B286)*J286),IF($C286=\"Efp\",J286,\"\"))","v":0},{"$f":"IF($C286=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B286)*K286),IF($C286=\"Efp\",K286,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP286:AS286,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D286=\"BT\",AF286*Balance!D$45,IF($D286=\"MT\",AF286*Balance!D$46,AF286*Balance!D$47))","v":0},{"$f":"IF($D286=\"BT\",AG286*Balance!E$45,IF($D286=\"MT\",AG286*Balance!E$46,AG286*Balance!E$47))","v":0},{"$f":"IF($D286=\"BT\",AH286*Balance!F$45,IF($D286=\"MT\",AH286*Balance!F$46,AH286*Balance!F$47))","v":0},{"$f":"IF($D286=\"BT\",AI286*Balance!G$45,IF($D286=\"MT\",AI286*Balance!G$46,AI286*Balance!G$47))","v":0},{"$f":"IF($D286=\"BT\",AJ286*Balance!H$45,IF($D286=\"MT\",AJ286*Balance!H$46,AJ286*Balance!H$47))","v":0},{"$f":"IF($D286=\"BT\",AK286*Balance!I$45,IF($D286=\"MT\",AK286*Balance!I$46,AK286*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX286:BA286,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D286=\"BT\",AN286*Balance!D$49,IF($D286=\"MT\",AN286*Balance!D$50,AN286*Balance!D$51))","v":0},{"$f":"IF($D286=\"BT\",AO286*Balance!E$49,IF($D286=\"MT\",AO286*Balance!E$50,AO286*Balance!E$51))","v":0},{"$f":"IF($D286=\"BT\",AP286*Balance!F$49,IF($D286=\"MT\",AP286*Balance!F$50,AP286*Balance!F$51))","v":0},{"$f":"IF($D286=\"BT\",AQ286*Balance!G$49,IF($D286=\"MT\",AQ286*Balance!G$50,AQ286*Balance!G$51))","v":0},{"$f":"IF($D286=\"BT\",AR286*Balance!H$49,IF($D286=\"MT\",AR286*Balance!H$50,AR286*Balance!H$51))","v":0},{"$f":"IF($D286=\"BT\",AS286*Balance!I$49,IF($D286=\"MT\",AS286*Balance!I$50,AS286*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF286:BI286,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!C369","v":"X2D"},{"$f":"+PremisaCosto!E369","v":"Et"},{"$f":"+PremisaCosto!B369","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z287:AC287,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C287=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B287)*F287),IF($C287=\"Ep\",F287,\"\"))","v":0},{"$f":"IF($C287=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B287)*G287),IF($C287=\"Ep\",G287,\"\"))","v":0},{"$f":"IF($C287=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B287)*H287),IF($C287=\"Ep\",H287,\"\"))","v":0},{"$f":"IF($C287=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B287)*I287),IF($C287=\"Ep\",I287,\"\"))","v":0},{"$f":"IF($C287=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B287)*J287),IF($C287=\"Ep\",J287,\"\"))","v":0},{"$f":"IF($C287=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B287)*K287),IF($C287=\"Ep\",K287,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH287:AK287,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C287=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B287)*F287),IF($C287=\"Efp\",F287,\"\"))","v":0},{"$f":"IF($C287=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B287)*G287),IF($C287=\"Efp\",G287,\"\"))","v":0},{"$f":"IF($C287=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B287)*H287),IF($C287=\"Efp\",H287,\"\"))","v":0},{"$f":"IF($C287=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B287)*I287),IF($C287=\"Efp\",I287,\"\"))","v":0},{"$f":"IF($C287=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B287)*J287),IF($C287=\"Efp\",J287,\"\"))","v":0},{"$f":"IF($C287=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B287)*K287),IF($C287=\"Efp\",K287,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP287:AS287,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D287=\"BT\",AF287*Balance!D$45,IF($D287=\"MT\",AF287*Balance!D$46,AF287*Balance!D$47))","v":0},{"$f":"IF($D287=\"BT\",AG287*Balance!E$45,IF($D287=\"MT\",AG287*Balance!E$46,AG287*Balance!E$47))","v":0},{"$f":"IF($D287=\"BT\",AH287*Balance!F$45,IF($D287=\"MT\",AH287*Balance!F$46,AH287*Balance!F$47))","v":0},{"$f":"IF($D287=\"BT\",AI287*Balance!G$45,IF($D287=\"MT\",AI287*Balance!G$46,AI287*Balance!G$47))","v":0},{"$f":"IF($D287=\"BT\",AJ287*Balance!H$45,IF($D287=\"MT\",AJ287*Balance!H$46,AJ287*Balance!H$47))","v":0},{"$f":"IF($D287=\"BT\",AK287*Balance!I$45,IF($D287=\"MT\",AK287*Balance!I$46,AK287*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX287:BA287,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D287=\"BT\",AN287*Balance!D$49,IF($D287=\"MT\",AN287*Balance!D$50,AN287*Balance!D$51))","v":0},{"$f":"IF($D287=\"BT\",AO287*Balance!E$49,IF($D287=\"MT\",AO287*Balance!E$50,AO287*Balance!E$51))","v":0},{"$f":"IF($D287=\"BT\",AP287*Balance!F$49,IF($D287=\"MT\",AP287*Balance!F$50,AP287*Balance!F$51))","v":0},{"$f":"IF($D287=\"BT\",AQ287*Balance!G$49,IF($D287=\"MT\",AQ287*Balance!G$50,AQ287*Balance!G$51))","v":0},{"$f":"IF($D287=\"BT\",AR287*Balance!H$49,IF($D287=\"MT\",AR287*Balance!H$50,AR287*Balance!H$51))","v":0},{"$f":"IF($D287=\"BT\",AS287*Balance!I$49,IF($D287=\"MT\",AS287*Balance!I$50,AS287*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF287:BI287,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!C370","v":"X2D"},{"$f":"+PremisaCosto!E370","v":"Et"},{"$f":"+PremisaCosto!B370","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z288:AC288,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C288=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B288)*F288),IF($C288=\"Ep\",F288,\"\"))","v":0},{"$f":"IF($C288=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B288)*G288),IF($C288=\"Ep\",G288,\"\"))","v":0},{"$f":"IF($C288=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B288)*H288),IF($C288=\"Ep\",H288,\"\"))","v":0},{"$f":"IF($C288=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B288)*I288),IF($C288=\"Ep\",I288,\"\"))","v":0},{"$f":"IF($C288=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B288)*J288),IF($C288=\"Ep\",J288,\"\"))","v":0},{"$f":"IF($C288=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B288)*K288),IF($C288=\"Ep\",K288,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH288:AK288,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C288=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B288)*F288),IF($C288=\"Efp\",F288,\"\"))","v":0},{"$f":"IF($C288=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B288)*G288),IF($C288=\"Efp\",G288,\"\"))","v":0},{"$f":"IF($C288=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B288)*H288),IF($C288=\"Efp\",H288,\"\"))","v":0},{"$f":"IF($C288=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B288)*I288),IF($C288=\"Efp\",I288,\"\"))","v":0},{"$f":"IF($C288=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B288)*J288),IF($C288=\"Efp\",J288,\"\"))","v":0},{"$f":"IF($C288=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B288)*K288),IF($C288=\"Efp\",K288,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP288:AS288,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D288=\"BT\",AF288*Balance!D$45,IF($D288=\"MT\",AF288*Balance!D$46,AF288*Balance!D$47))","v":0},{"$f":"IF($D288=\"BT\",AG288*Balance!E$45,IF($D288=\"MT\",AG288*Balance!E$46,AG288*Balance!E$47))","v":0},{"$f":"IF($D288=\"BT\",AH288*Balance!F$45,IF($D288=\"MT\",AH288*Balance!F$46,AH288*Balance!F$47))","v":0},{"$f":"IF($D288=\"BT\",AI288*Balance!G$45,IF($D288=\"MT\",AI288*Balance!G$46,AI288*Balance!G$47))","v":0},{"$f":"IF($D288=\"BT\",AJ288*Balance!H$45,IF($D288=\"MT\",AJ288*Balance!H$46,AJ288*Balance!H$47))","v":0},{"$f":"IF($D288=\"BT\",AK288*Balance!I$45,IF($D288=\"MT\",AK288*Balance!I$46,AK288*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX288:BA288,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D288=\"BT\",AN288*Balance!D$49,IF($D288=\"MT\",AN288*Balance!D$50,AN288*Balance!D$51))","v":0},{"$f":"IF($D288=\"BT\",AO288*Balance!E$49,IF($D288=\"MT\",AO288*Balance!E$50,AO288*Balance!E$51))","v":0},{"$f":"IF($D288=\"BT\",AP288*Balance!F$49,IF($D288=\"MT\",AP288*Balance!F$50,AP288*Balance!F$51))","v":0},{"$f":"IF($D288=\"BT\",AQ288*Balance!G$49,IF($D288=\"MT\",AQ288*Balance!G$50,AQ288*Balance!G$51))","v":0},{"$f":"IF($D288=\"BT\",AR288*Balance!H$49,IF($D288=\"MT\",AR288*Balance!H$50,AR288*Balance!H$51))","v":0},{"$f":"IF($D288=\"BT\",AS288*Balance!I$49,IF($D288=\"MT\",AS288*Balance!I$50,AS288*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF288:BI288,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!C371","v":"X2D"},{"$f":"+PremisaCosto!E371","v":"Et"},{"$f":"+PremisaCosto!B371","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z289:AC289,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C289=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B289)*F289),IF($C289=\"Ep\",F289,\"\"))","v":0},{"$f":"IF($C289=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B289)*G289),IF($C289=\"Ep\",G289,\"\"))","v":0},{"$f":"IF($C289=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B289)*H289),IF($C289=\"Ep\",H289,\"\"))","v":0},{"$f":"IF($C289=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B289)*I289),IF($C289=\"Ep\",I289,\"\"))","v":0},{"$f":"IF($C289=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B289)*J289),IF($C289=\"Ep\",J289,\"\"))","v":0},{"$f":"IF($C289=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B289)*K289),IF($C289=\"Ep\",K289,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH289:AK289,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C289=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B289)*F289),IF($C289=\"Efp\",F289,\"\"))","v":0},{"$f":"IF($C289=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B289)*G289),IF($C289=\"Efp\",G289,\"\"))","v":0},{"$f":"IF($C289=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B289)*H289),IF($C289=\"Efp\",H289,\"\"))","v":0},{"$f":"IF($C289=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B289)*I289),IF($C289=\"Efp\",I289,\"\"))","v":0},{"$f":"IF($C289=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B289)*J289),IF($C289=\"Efp\",J289,\"\"))","v":0},{"$f":"IF($C289=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B289)*K289),IF($C289=\"Efp\",K289,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP289:AS289,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D289=\"BT\",AF289*Balance!D$45,IF($D289=\"MT\",AF289*Balance!D$46,AF289*Balance!D$47))","v":0},{"$f":"IF($D289=\"BT\",AG289*Balance!E$45,IF($D289=\"MT\",AG289*Balance!E$46,AG289*Balance!E$47))","v":0},{"$f":"IF($D289=\"BT\",AH289*Balance!F$45,IF($D289=\"MT\",AH289*Balance!F$46,AH289*Balance!F$47))","v":0},{"$f":"IF($D289=\"BT\",AI289*Balance!G$45,IF($D289=\"MT\",AI289*Balance!G$46,AI289*Balance!G$47))","v":0},{"$f":"IF($D289=\"BT\",AJ289*Balance!H$45,IF($D289=\"MT\",AJ289*Balance!H$46,AJ289*Balance!H$47))","v":0},{"$f":"IF($D289=\"BT\",AK289*Balance!I$45,IF($D289=\"MT\",AK289*Balance!I$46,AK289*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX289:BA289,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D289=\"BT\",AN289*Balance!D$49,IF($D289=\"MT\",AN289*Balance!D$50,AN289*Balance!D$51))","v":0},{"$f":"IF($D289=\"BT\",AO289*Balance!E$49,IF($D289=\"MT\",AO289*Balance!E$50,AO289*Balance!E$51))","v":0},{"$f":"IF($D289=\"BT\",AP289*Balance!F$49,IF($D289=\"MT\",AP289*Balance!F$50,AP289*Balance!F$51))","v":0},{"$f":"IF($D289=\"BT\",AQ289*Balance!G$49,IF($D289=\"MT\",AQ289*Balance!G$50,AQ289*Balance!G$51))","v":0},{"$f":"IF($D289=\"BT\",AR289*Balance!H$49,IF($D289=\"MT\",AR289*Balance!H$50,AR289*Balance!H$51))","v":0},{"$f":"IF($D289=\"BT\",AS289*Balance!I$49,IF($D289=\"MT\",AS289*Balance!I$50,AS289*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF289:BI289,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!C372","v":"X2D"},{"$f":"+PremisaCosto!E372","v":"Et"},{"$f":"+PremisaCosto!B372","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z290:AC290,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C290=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B290)*F290),IF($C290=\"Ep\",F290,\"\"))","v":0},{"$f":"IF($C290=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B290)*G290),IF($C290=\"Ep\",G290,\"\"))","v":0},{"$f":"IF($C290=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B290)*H290),IF($C290=\"Ep\",H290,\"\"))","v":0},{"$f":"IF($C290=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B290)*I290),IF($C290=\"Ep\",I290,\"\"))","v":0},{"$f":"IF($C290=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B290)*J290),IF($C290=\"Ep\",J290,\"\"))","v":0},{"$f":"IF($C290=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B290)*K290),IF($C290=\"Ep\",K290,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH290:AK290,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C290=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B290)*F290),IF($C290=\"Efp\",F290,\"\"))","v":0},{"$f":"IF($C290=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B290)*G290),IF($C290=\"Efp\",G290,\"\"))","v":0},{"$f":"IF($C290=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B290)*H290),IF($C290=\"Efp\",H290,\"\"))","v":0},{"$f":"IF($C290=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B290)*I290),IF($C290=\"Efp\",I290,\"\"))","v":0},{"$f":"IF($C290=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B290)*J290),IF($C290=\"Efp\",J290,\"\"))","v":0},{"$f":"IF($C290=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B290)*K290),IF($C290=\"Efp\",K290,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP290:AS290,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D290=\"BT\",AF290*Balance!D$45,IF($D290=\"MT\",AF290*Balance!D$46,AF290*Balance!D$47))","v":0},{"$f":"IF($D290=\"BT\",AG290*Balance!E$45,IF($D290=\"MT\",AG290*Balance!E$46,AG290*Balance!E$47))","v":0},{"$f":"IF($D290=\"BT\",AH290*Balance!F$45,IF($D290=\"MT\",AH290*Balance!F$46,AH290*Balance!F$47))","v":0},{"$f":"IF($D290=\"BT\",AI290*Balance!G$45,IF($D290=\"MT\",AI290*Balance!G$46,AI290*Balance!G$47))","v":0},{"$f":"IF($D290=\"BT\",AJ290*Balance!H$45,IF($D290=\"MT\",AJ290*Balance!H$46,AJ290*Balance!H$47))","v":0},{"$f":"IF($D290=\"BT\",AK290*Balance!I$45,IF($D290=\"MT\",AK290*Balance!I$46,AK290*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX290:BA290,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D290=\"BT\",AN290*Balance!D$49,IF($D290=\"MT\",AN290*Balance!D$50,AN290*Balance!D$51))","v":0},{"$f":"IF($D290=\"BT\",AO290*Balance!E$49,IF($D290=\"MT\",AO290*Balance!E$50,AO290*Balance!E$51))","v":0},{"$f":"IF($D290=\"BT\",AP290*Balance!F$49,IF($D290=\"MT\",AP290*Balance!F$50,AP290*Balance!F$51))","v":0},{"$f":"IF($D290=\"BT\",AQ290*Balance!G$49,IF($D290=\"MT\",AQ290*Balance!G$50,AQ290*Balance!G$51))","v":0},{"$f":"IF($D290=\"BT\",AR290*Balance!H$49,IF($D290=\"MT\",AR290*Balance!H$50,AR290*Balance!H$51))","v":0},{"$f":"IF($D290=\"BT\",AS290*Balance!I$49,IF($D290=\"MT\",AS290*Balance!I$50,AS290*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF290:BI290,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!C373","v":0},{"$f":"+PremisaCosto!E373","v":0},{"$f":"+PremisaCosto!B373","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z291:AC291,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C291=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B291)*F291),IF($C291=\"Ep\",F291,\"\"))","v":""},{"$f":"IF($C291=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B291)*G291),IF($C291=\"Ep\",G291,\"\"))","v":""},{"$f":"IF($C291=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B291)*H291),IF($C291=\"Ep\",H291,\"\"))","v":""},{"$f":"IF($C291=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B291)*I291),IF($C291=\"Ep\",I291,\"\"))","v":""},{"$f":"IF($C291=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B291)*J291),IF($C291=\"Ep\",J291,\"\"))","v":""},{"$f":"IF($C291=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B291)*K291),IF($C291=\"Ep\",K291,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH291:AK291,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C291=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B291)*F291),IF($C291=\"Efp\",F291,\"\"))","v":""},{"$f":"IF($C291=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B291)*G291),IF($C291=\"Efp\",G291,\"\"))","v":""},{"$f":"IF($C291=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B291)*H291),IF($C291=\"Efp\",H291,\"\"))","v":""},{"$f":"IF($C291=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B291)*I291),IF($C291=\"Efp\",I291,\"\"))","v":""},{"$f":"IF($C291=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B291)*J291),IF($C291=\"Efp\",J291,\"\"))","v":""},{"$f":"IF($C291=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B291)*K291),IF($C291=\"Efp\",K291,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP291:AS291,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX291:BA291,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF291:BI291,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!C374","v":"X2D"},{"$f":"+PremisaCosto!E374","v":"Et"},{"$f":"+PremisaCosto!B374","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z292:AC292,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C292=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B292)*F292),IF($C292=\"Ep\",F292,\"\"))","v":0},{"$f":"IF($C292=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B292)*G292),IF($C292=\"Ep\",G292,\"\"))","v":0},{"$f":"IF($C292=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B292)*H292),IF($C292=\"Ep\",H292,\"\"))","v":0},{"$f":"IF($C292=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B292)*I292),IF($C292=\"Ep\",I292,\"\"))","v":0},{"$f":"IF($C292=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B292)*J292),IF($C292=\"Ep\",J292,\"\"))","v":0},{"$f":"IF($C292=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B292)*K292),IF($C292=\"Ep\",K292,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH292:AK292,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C292=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B292)*F292),IF($C292=\"Efp\",F292,\"\"))","v":0},{"$f":"IF($C292=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B292)*G292),IF($C292=\"Efp\",G292,\"\"))","v":0},{"$f":"IF($C292=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B292)*H292),IF($C292=\"Efp\",H292,\"\"))","v":0},{"$f":"IF($C292=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B292)*I292),IF($C292=\"Efp\",I292,\"\"))","v":0},{"$f":"IF($C292=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B292)*J292),IF($C292=\"Efp\",J292,\"\"))","v":0},{"$f":"IF($C292=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B292)*K292),IF($C292=\"Efp\",K292,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP292:AS292,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D292=\"BT\",AF292*Balance!D$45,IF($D292=\"MT\",AF292*Balance!D$46,AF292*Balance!D$47))","v":0},{"$f":"IF($D292=\"BT\",AG292*Balance!E$45,IF($D292=\"MT\",AG292*Balance!E$46,AG292*Balance!E$47))","v":0},{"$f":"IF($D292=\"BT\",AH292*Balance!F$45,IF($D292=\"MT\",AH292*Balance!F$46,AH292*Balance!F$47))","v":0},{"$f":"IF($D292=\"BT\",AI292*Balance!G$45,IF($D292=\"MT\",AI292*Balance!G$46,AI292*Balance!G$47))","v":0},{"$f":"IF($D292=\"BT\",AJ292*Balance!H$45,IF($D292=\"MT\",AJ292*Balance!H$46,AJ292*Balance!H$47))","v":0},{"$f":"IF($D292=\"BT\",AK292*Balance!I$45,IF($D292=\"MT\",AK292*Balance!I$46,AK292*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX292:BA292,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D292=\"BT\",AN292*Balance!D$49,IF($D292=\"MT\",AN292*Balance!D$50,AN292*Balance!D$51))","v":0},{"$f":"IF($D292=\"BT\",AO292*Balance!E$49,IF($D292=\"MT\",AO292*Balance!E$50,AO292*Balance!E$51))","v":0},{"$f":"IF($D292=\"BT\",AP292*Balance!F$49,IF($D292=\"MT\",AP292*Balance!F$50,AP292*Balance!F$51))","v":0},{"$f":"IF($D292=\"BT\",AQ292*Balance!G$49,IF($D292=\"MT\",AQ292*Balance!G$50,AQ292*Balance!G$51))","v":0},{"$f":"IF($D292=\"BT\",AR292*Balance!H$49,IF($D292=\"MT\",AR292*Balance!H$50,AR292*Balance!H$51))","v":0},{"$f":"IF($D292=\"BT\",AS292*Balance!I$49,IF($D292=\"MT\",AS292*Balance!I$50,AS292*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF292:BI292,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!C375","v":"X2D"},{"$f":"+PremisaCosto!E375","v":"Et"},{"$f":"+PremisaCosto!B375","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z293:AC293,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C293=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B293)*F293),IF($C293=\"Ep\",F293,\"\"))","v":0},{"$f":"IF($C293=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B293)*G293),IF($C293=\"Ep\",G293,\"\"))","v":0},{"$f":"IF($C293=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B293)*H293),IF($C293=\"Ep\",H293,\"\"))","v":0},{"$f":"IF($C293=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B293)*I293),IF($C293=\"Ep\",I293,\"\"))","v":0},{"$f":"IF($C293=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B293)*J293),IF($C293=\"Ep\",J293,\"\"))","v":0},{"$f":"IF($C293=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B293)*K293),IF($C293=\"Ep\",K293,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH293:AK293,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C293=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B293)*F293),IF($C293=\"Efp\",F293,\"\"))","v":0},{"$f":"IF($C293=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B293)*G293),IF($C293=\"Efp\",G293,\"\"))","v":0},{"$f":"IF($C293=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B293)*H293),IF($C293=\"Efp\",H293,\"\"))","v":0},{"$f":"IF($C293=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B293)*I293),IF($C293=\"Efp\",I293,\"\"))","v":0},{"$f":"IF($C293=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B293)*J293),IF($C293=\"Efp\",J293,\"\"))","v":0},{"$f":"IF($C293=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B293)*K293),IF($C293=\"Efp\",K293,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP293:AS293,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D293=\"BT\",AF293*Balance!D$45,IF($D293=\"MT\",AF293*Balance!D$46,AF293*Balance!D$47))","v":0},{"$f":"IF($D293=\"BT\",AG293*Balance!E$45,IF($D293=\"MT\",AG293*Balance!E$46,AG293*Balance!E$47))","v":0},{"$f":"IF($D293=\"BT\",AH293*Balance!F$45,IF($D293=\"MT\",AH293*Balance!F$46,AH293*Balance!F$47))","v":0},{"$f":"IF($D293=\"BT\",AI293*Balance!G$45,IF($D293=\"MT\",AI293*Balance!G$46,AI293*Balance!G$47))","v":0},{"$f":"IF($D293=\"BT\",AJ293*Balance!H$45,IF($D293=\"MT\",AJ293*Balance!H$46,AJ293*Balance!H$47))","v":0},{"$f":"IF($D293=\"BT\",AK293*Balance!I$45,IF($D293=\"MT\",AK293*Balance!I$46,AK293*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX293:BA293,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D293=\"BT\",AN293*Balance!D$49,IF($D293=\"MT\",AN293*Balance!D$50,AN293*Balance!D$51))","v":0},{"$f":"IF($D293=\"BT\",AO293*Balance!E$49,IF($D293=\"MT\",AO293*Balance!E$50,AO293*Balance!E$51))","v":0},{"$f":"IF($D293=\"BT\",AP293*Balance!F$49,IF($D293=\"MT\",AP293*Balance!F$50,AP293*Balance!F$51))","v":0},{"$f":"IF($D293=\"BT\",AQ293*Balance!G$49,IF($D293=\"MT\",AQ293*Balance!G$50,AQ293*Balance!G$51))","v":0},{"$f":"IF($D293=\"BT\",AR293*Balance!H$49,IF($D293=\"MT\",AR293*Balance!H$50,AR293*Balance!H$51))","v":0},{"$f":"IF($D293=\"BT\",AS293*Balance!I$49,IF($D293=\"MT\",AS293*Balance!I$50,AS293*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF293:BI293,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!C376","v":"X2D"},{"$f":"+PremisaCosto!E376","v":"Et"},{"$f":"+PremisaCosto!B376","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z294:AC294,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C294=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B294)*F294),IF($C294=\"Ep\",F294,\"\"))","v":0},{"$f":"IF($C294=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B294)*G294),IF($C294=\"Ep\",G294,\"\"))","v":0},{"$f":"IF($C294=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B294)*H294),IF($C294=\"Ep\",H294,\"\"))","v":0},{"$f":"IF($C294=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B294)*I294),IF($C294=\"Ep\",I294,\"\"))","v":0},{"$f":"IF($C294=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B294)*J294),IF($C294=\"Ep\",J294,\"\"))","v":0},{"$f":"IF($C294=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B294)*K294),IF($C294=\"Ep\",K294,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH294:AK294,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C294=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B294)*F294),IF($C294=\"Efp\",F294,\"\"))","v":0},{"$f":"IF($C294=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B294)*G294),IF($C294=\"Efp\",G294,\"\"))","v":0},{"$f":"IF($C294=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B294)*H294),IF($C294=\"Efp\",H294,\"\"))","v":0},{"$f":"IF($C294=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B294)*I294),IF($C294=\"Efp\",I294,\"\"))","v":0},{"$f":"IF($C294=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B294)*J294),IF($C294=\"Efp\",J294,\"\"))","v":0},{"$f":"IF($C294=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B294)*K294),IF($C294=\"Efp\",K294,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP294:AS294,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D294=\"BT\",AF294*Balance!D$45,IF($D294=\"MT\",AF294*Balance!D$46,AF294*Balance!D$47))","v":0},{"$f":"IF($D294=\"BT\",AG294*Balance!E$45,IF($D294=\"MT\",AG294*Balance!E$46,AG294*Balance!E$47))","v":0},{"$f":"IF($D294=\"BT\",AH294*Balance!F$45,IF($D294=\"MT\",AH294*Balance!F$46,AH294*Balance!F$47))","v":0},{"$f":"IF($D294=\"BT\",AI294*Balance!G$45,IF($D294=\"MT\",AI294*Balance!G$46,AI294*Balance!G$47))","v":0},{"$f":"IF($D294=\"BT\",AJ294*Balance!H$45,IF($D294=\"MT\",AJ294*Balance!H$46,AJ294*Balance!H$47))","v":0},{"$f":"IF($D294=\"BT\",AK294*Balance!I$45,IF($D294=\"MT\",AK294*Balance!I$46,AK294*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX294:BA294,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D294=\"BT\",AN294*Balance!D$49,IF($D294=\"MT\",AN294*Balance!D$50,AN294*Balance!D$51))","v":0},{"$f":"IF($D294=\"BT\",AO294*Balance!E$49,IF($D294=\"MT\",AO294*Balance!E$50,AO294*Balance!E$51))","v":0},{"$f":"IF($D294=\"BT\",AP294*Balance!F$49,IF($D294=\"MT\",AP294*Balance!F$50,AP294*Balance!F$51))","v":0},{"$f":"IF($D294=\"BT\",AQ294*Balance!G$49,IF($D294=\"MT\",AQ294*Balance!G$50,AQ294*Balance!G$51))","v":0},{"$f":"IF($D294=\"BT\",AR294*Balance!H$49,IF($D294=\"MT\",AR294*Balance!H$50,AR294*Balance!H$51))","v":0},{"$f":"IF($D294=\"BT\",AS294*Balance!I$49,IF($D294=\"MT\",AS294*Balance!I$50,AS294*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF294:BI294,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!C377","v":"X2D"},{"$f":"+PremisaCosto!E377","v":"Et"},{"$f":"+PremisaCosto!B377","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z295:AC295,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C295=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B295)*F295),IF($C295=\"Ep\",F295,\"\"))","v":0},{"$f":"IF($C295=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B295)*G295),IF($C295=\"Ep\",G295,\"\"))","v":0},{"$f":"IF($C295=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B295)*H295),IF($C295=\"Ep\",H295,\"\"))","v":0},{"$f":"IF($C295=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B295)*I295),IF($C295=\"Ep\",I295,\"\"))","v":0},{"$f":"IF($C295=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B295)*J295),IF($C295=\"Ep\",J295,\"\"))","v":0},{"$f":"IF($C295=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B295)*K295),IF($C295=\"Ep\",K295,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH295:AK295,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C295=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B295)*F295),IF($C295=\"Efp\",F295,\"\"))","v":0},{"$f":"IF($C295=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B295)*G295),IF($C295=\"Efp\",G295,\"\"))","v":0},{"$f":"IF($C295=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B295)*H295),IF($C295=\"Efp\",H295,\"\"))","v":0},{"$f":"IF($C295=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B295)*I295),IF($C295=\"Efp\",I295,\"\"))","v":0},{"$f":"IF($C295=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B295)*J295),IF($C295=\"Efp\",J295,\"\"))","v":0},{"$f":"IF($C295=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B295)*K295),IF($C295=\"Efp\",K295,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP295:AS295,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D295=\"BT\",AF295*Balance!D$45,IF($D295=\"MT\",AF295*Balance!D$46,AF295*Balance!D$47))","v":0},{"$f":"IF($D295=\"BT\",AG295*Balance!E$45,IF($D295=\"MT\",AG295*Balance!E$46,AG295*Balance!E$47))","v":0},{"$f":"IF($D295=\"BT\",AH295*Balance!F$45,IF($D295=\"MT\",AH295*Balance!F$46,AH295*Balance!F$47))","v":0},{"$f":"IF($D295=\"BT\",AI295*Balance!G$45,IF($D295=\"MT\",AI295*Balance!G$46,AI295*Balance!G$47))","v":0},{"$f":"IF($D295=\"BT\",AJ295*Balance!H$45,IF($D295=\"MT\",AJ295*Balance!H$46,AJ295*Balance!H$47))","v":0},{"$f":"IF($D295=\"BT\",AK295*Balance!I$45,IF($D295=\"MT\",AK295*Balance!I$46,AK295*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX295:BA295,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D295=\"BT\",AN295*Balance!D$49,IF($D295=\"MT\",AN295*Balance!D$50,AN295*Balance!D$51))","v":0},{"$f":"IF($D295=\"BT\",AO295*Balance!E$49,IF($D295=\"MT\",AO295*Balance!E$50,AO295*Balance!E$51))","v":0},{"$f":"IF($D295=\"BT\",AP295*Balance!F$49,IF($D295=\"MT\",AP295*Balance!F$50,AP295*Balance!F$51))","v":0},{"$f":"IF($D295=\"BT\",AQ295*Balance!G$49,IF($D295=\"MT\",AQ295*Balance!G$50,AQ295*Balance!G$51))","v":0},{"$f":"IF($D295=\"BT\",AR295*Balance!H$49,IF($D295=\"MT\",AR295*Balance!H$50,AR295*Balance!H$51))","v":0},{"$f":"IF($D295=\"BT\",AS295*Balance!I$49,IF($D295=\"MT\",AS295*Balance!I$50,AS295*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF295:BI295,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!C378","v":"X2D"},{"$f":"+PremisaCosto!E378","v":"Et"},{"$f":"+PremisaCosto!B378","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z296:AC296,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C296=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B296)*F296),IF($C296=\"Ep\",F296,\"\"))","v":0},{"$f":"IF($C296=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B296)*G296),IF($C296=\"Ep\",G296,\"\"))","v":0},{"$f":"IF($C296=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B296)*H296),IF($C296=\"Ep\",H296,\"\"))","v":0},{"$f":"IF($C296=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B296)*I296),IF($C296=\"Ep\",I296,\"\"))","v":0},{"$f":"IF($C296=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B296)*J296),IF($C296=\"Ep\",J296,\"\"))","v":0},{"$f":"IF($C296=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B296)*K296),IF($C296=\"Ep\",K296,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH296:AK296,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C296=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B296)*F296),IF($C296=\"Efp\",F296,\"\"))","v":0},{"$f":"IF($C296=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B296)*G296),IF($C296=\"Efp\",G296,\"\"))","v":0},{"$f":"IF($C296=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B296)*H296),IF($C296=\"Efp\",H296,\"\"))","v":0},{"$f":"IF($C296=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B296)*I296),IF($C296=\"Efp\",I296,\"\"))","v":0},{"$f":"IF($C296=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B296)*J296),IF($C296=\"Efp\",J296,\"\"))","v":0},{"$f":"IF($C296=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B296)*K296),IF($C296=\"Efp\",K296,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP296:AS296,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D296=\"BT\",AF296*Balance!D$45,IF($D296=\"MT\",AF296*Balance!D$46,AF296*Balance!D$47))","v":0},{"$f":"IF($D296=\"BT\",AG296*Balance!E$45,IF($D296=\"MT\",AG296*Balance!E$46,AG296*Balance!E$47))","v":0},{"$f":"IF($D296=\"BT\",AH296*Balance!F$45,IF($D296=\"MT\",AH296*Balance!F$46,AH296*Balance!F$47))","v":0},{"$f":"IF($D296=\"BT\",AI296*Balance!G$45,IF($D296=\"MT\",AI296*Balance!G$46,AI296*Balance!G$47))","v":0},{"$f":"IF($D296=\"BT\",AJ296*Balance!H$45,IF($D296=\"MT\",AJ296*Balance!H$46,AJ296*Balance!H$47))","v":0},{"$f":"IF($D296=\"BT\",AK296*Balance!I$45,IF($D296=\"MT\",AK296*Balance!I$46,AK296*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX296:BA296,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D296=\"BT\",AN296*Balance!D$49,IF($D296=\"MT\",AN296*Balance!D$50,AN296*Balance!D$51))","v":0},{"$f":"IF($D296=\"BT\",AO296*Balance!E$49,IF($D296=\"MT\",AO296*Balance!E$50,AO296*Balance!E$51))","v":0},{"$f":"IF($D296=\"BT\",AP296*Balance!F$49,IF($D296=\"MT\",AP296*Balance!F$50,AP296*Balance!F$51))","v":0},{"$f":"IF($D296=\"BT\",AQ296*Balance!G$49,IF($D296=\"MT\",AQ296*Balance!G$50,AQ296*Balance!G$51))","v":0},{"$f":"IF($D296=\"BT\",AR296*Balance!H$49,IF($D296=\"MT\",AR296*Balance!H$50,AR296*Balance!H$51))","v":0},{"$f":"IF($D296=\"BT\",AS296*Balance!I$49,IF($D296=\"MT\",AS296*Balance!I$50,AS296*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF296:BI296,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!C379","v":"X2D"},{"$f":"+PremisaCosto!E379","v":"Et"},{"$f":"+PremisaCosto!B379","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z297:AC297,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C297=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B297)*F297),IF($C297=\"Ep\",F297,\"\"))","v":0},{"$f":"IF($C297=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B297)*G297),IF($C297=\"Ep\",G297,\"\"))","v":0},{"$f":"IF($C297=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B297)*H297),IF($C297=\"Ep\",H297,\"\"))","v":0},{"$f":"IF($C297=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B297)*I297),IF($C297=\"Ep\",I297,\"\"))","v":0},{"$f":"IF($C297=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B297)*J297),IF($C297=\"Ep\",J297,\"\"))","v":0},{"$f":"IF($C297=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B297)*K297),IF($C297=\"Ep\",K297,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH297:AK297,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C297=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B297)*F297),IF($C297=\"Efp\",F297,\"\"))","v":0},{"$f":"IF($C297=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B297)*G297),IF($C297=\"Efp\",G297,\"\"))","v":0},{"$f":"IF($C297=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B297)*H297),IF($C297=\"Efp\",H297,\"\"))","v":0},{"$f":"IF($C297=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B297)*I297),IF($C297=\"Efp\",I297,\"\"))","v":0},{"$f":"IF($C297=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B297)*J297),IF($C297=\"Efp\",J297,\"\"))","v":0},{"$f":"IF($C297=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B297)*K297),IF($C297=\"Efp\",K297,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP297:AS297,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D297=\"BT\",AF297*Balance!D$45,IF($D297=\"MT\",AF297*Balance!D$46,AF297*Balance!D$47))","v":0},{"$f":"IF($D297=\"BT\",AG297*Balance!E$45,IF($D297=\"MT\",AG297*Balance!E$46,AG297*Balance!E$47))","v":0},{"$f":"IF($D297=\"BT\",AH297*Balance!F$45,IF($D297=\"MT\",AH297*Balance!F$46,AH297*Balance!F$47))","v":0},{"$f":"IF($D297=\"BT\",AI297*Balance!G$45,IF($D297=\"MT\",AI297*Balance!G$46,AI297*Balance!G$47))","v":0},{"$f":"IF($D297=\"BT\",AJ297*Balance!H$45,IF($D297=\"MT\",AJ297*Balance!H$46,AJ297*Balance!H$47))","v":0},{"$f":"IF($D297=\"BT\",AK297*Balance!I$45,IF($D297=\"MT\",AK297*Balance!I$46,AK297*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX297:BA297,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D297=\"BT\",AN297*Balance!D$49,IF($D297=\"MT\",AN297*Balance!D$50,AN297*Balance!D$51))","v":0},{"$f":"IF($D297=\"BT\",AO297*Balance!E$49,IF($D297=\"MT\",AO297*Balance!E$50,AO297*Balance!E$51))","v":0},{"$f":"IF($D297=\"BT\",AP297*Balance!F$49,IF($D297=\"MT\",AP297*Balance!F$50,AP297*Balance!F$51))","v":0},{"$f":"IF($D297=\"BT\",AQ297*Balance!G$49,IF($D297=\"MT\",AQ297*Balance!G$50,AQ297*Balance!G$51))","v":0},{"$f":"IF($D297=\"BT\",AR297*Balance!H$49,IF($D297=\"MT\",AR297*Balance!H$50,AR297*Balance!H$51))","v":0},{"$f":"IF($D297=\"BT\",AS297*Balance!I$49,IF($D297=\"MT\",AS297*Balance!I$50,AS297*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF297:BI297,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!C380","v":"X2D"},{"$f":"+PremisaCosto!E380","v":"Et"},{"$f":"+PremisaCosto!B380","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z298:AC298,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C298=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B298)*F298),IF($C298=\"Ep\",F298,\"\"))","v":0},{"$f":"IF($C298=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B298)*G298),IF($C298=\"Ep\",G298,\"\"))","v":0},{"$f":"IF($C298=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B298)*H298),IF($C298=\"Ep\",H298,\"\"))","v":0},{"$f":"IF($C298=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B298)*I298),IF($C298=\"Ep\",I298,\"\"))","v":0},{"$f":"IF($C298=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B298)*J298),IF($C298=\"Ep\",J298,\"\"))","v":0},{"$f":"IF($C298=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B298)*K298),IF($C298=\"Ep\",K298,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH298:AK298,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C298=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B298)*F298),IF($C298=\"Efp\",F298,\"\"))","v":0},{"$f":"IF($C298=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B298)*G298),IF($C298=\"Efp\",G298,\"\"))","v":0},{"$f":"IF($C298=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B298)*H298),IF($C298=\"Efp\",H298,\"\"))","v":0},{"$f":"IF($C298=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B298)*I298),IF($C298=\"Efp\",I298,\"\"))","v":0},{"$f":"IF($C298=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B298)*J298),IF($C298=\"Efp\",J298,\"\"))","v":0},{"$f":"IF($C298=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B298)*K298),IF($C298=\"Efp\",K298,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP298:AS298,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D298=\"BT\",AF298*Balance!D$45,IF($D298=\"MT\",AF298*Balance!D$46,AF298*Balance!D$47))","v":0},{"$f":"IF($D298=\"BT\",AG298*Balance!E$45,IF($D298=\"MT\",AG298*Balance!E$46,AG298*Balance!E$47))","v":0},{"$f":"IF($D298=\"BT\",AH298*Balance!F$45,IF($D298=\"MT\",AH298*Balance!F$46,AH298*Balance!F$47))","v":0},{"$f":"IF($D298=\"BT\",AI298*Balance!G$45,IF($D298=\"MT\",AI298*Balance!G$46,AI298*Balance!G$47))","v":0},{"$f":"IF($D298=\"BT\",AJ298*Balance!H$45,IF($D298=\"MT\",AJ298*Balance!H$46,AJ298*Balance!H$47))","v":0},{"$f":"IF($D298=\"BT\",AK298*Balance!I$45,IF($D298=\"MT\",AK298*Balance!I$46,AK298*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX298:BA298,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D298=\"BT\",AN298*Balance!D$49,IF($D298=\"MT\",AN298*Balance!D$50,AN298*Balance!D$51))","v":0},{"$f":"IF($D298=\"BT\",AO298*Balance!E$49,IF($D298=\"MT\",AO298*Balance!E$50,AO298*Balance!E$51))","v":0},{"$f":"IF($D298=\"BT\",AP298*Balance!F$49,IF($D298=\"MT\",AP298*Balance!F$50,AP298*Balance!F$51))","v":0},{"$f":"IF($D298=\"BT\",AQ298*Balance!G$49,IF($D298=\"MT\",AQ298*Balance!G$50,AQ298*Balance!G$51))","v":0},{"$f":"IF($D298=\"BT\",AR298*Balance!H$49,IF($D298=\"MT\",AR298*Balance!H$50,AR298*Balance!H$51))","v":0},{"$f":"IF($D298=\"BT\",AS298*Balance!I$49,IF($D298=\"MT\",AS298*Balance!I$50,AS298*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF298:BI298,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!C381","v":"X2D"},{"$f":"+PremisaCosto!E381","v":"Et"},{"$f":"+PremisaCosto!B381","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z299:AC299,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C299=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B299)*F299),IF($C299=\"Ep\",F299,\"\"))","v":0},{"$f":"IF($C299=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B299)*G299),IF($C299=\"Ep\",G299,\"\"))","v":0},{"$f":"IF($C299=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B299)*H299),IF($C299=\"Ep\",H299,\"\"))","v":0},{"$f":"IF($C299=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B299)*I299),IF($C299=\"Ep\",I299,\"\"))","v":0},{"$f":"IF($C299=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B299)*J299),IF($C299=\"Ep\",J299,\"\"))","v":0},{"$f":"IF($C299=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B299)*K299),IF($C299=\"Ep\",K299,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH299:AK299,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C299=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B299)*F299),IF($C299=\"Efp\",F299,\"\"))","v":0},{"$f":"IF($C299=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B299)*G299),IF($C299=\"Efp\",G299,\"\"))","v":0},{"$f":"IF($C299=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B299)*H299),IF($C299=\"Efp\",H299,\"\"))","v":0},{"$f":"IF($C299=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B299)*I299),IF($C299=\"Efp\",I299,\"\"))","v":0},{"$f":"IF($C299=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B299)*J299),IF($C299=\"Efp\",J299,\"\"))","v":0},{"$f":"IF($C299=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B299)*K299),IF($C299=\"Efp\",K299,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP299:AS299,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D299=\"BT\",AF299*Balance!D$45,IF($D299=\"MT\",AF299*Balance!D$46,AF299*Balance!D$47))","v":0},{"$f":"IF($D299=\"BT\",AG299*Balance!E$45,IF($D299=\"MT\",AG299*Balance!E$46,AG299*Balance!E$47))","v":0},{"$f":"IF($D299=\"BT\",AH299*Balance!F$45,IF($D299=\"MT\",AH299*Balance!F$46,AH299*Balance!F$47))","v":0},{"$f":"IF($D299=\"BT\",AI299*Balance!G$45,IF($D299=\"MT\",AI299*Balance!G$46,AI299*Balance!G$47))","v":0},{"$f":"IF($D299=\"BT\",AJ299*Balance!H$45,IF($D299=\"MT\",AJ299*Balance!H$46,AJ299*Balance!H$47))","v":0},{"$f":"IF($D299=\"BT\",AK299*Balance!I$45,IF($D299=\"MT\",AK299*Balance!I$46,AK299*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX299:BA299,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D299=\"BT\",AN299*Balance!D$49,IF($D299=\"MT\",AN299*Balance!D$50,AN299*Balance!D$51))","v":0},{"$f":"IF($D299=\"BT\",AO299*Balance!E$49,IF($D299=\"MT\",AO299*Balance!E$50,AO299*Balance!E$51))","v":0},{"$f":"IF($D299=\"BT\",AP299*Balance!F$49,IF($D299=\"MT\",AP299*Balance!F$50,AP299*Balance!F$51))","v":0},{"$f":"IF($D299=\"BT\",AQ299*Balance!G$49,IF($D299=\"MT\",AQ299*Balance!G$50,AQ299*Balance!G$51))","v":0},{"$f":"IF($D299=\"BT\",AR299*Balance!H$49,IF($D299=\"MT\",AR299*Balance!H$50,AR299*Balance!H$51))","v":0},{"$f":"IF($D299=\"BT\",AS299*Balance!I$49,IF($D299=\"MT\",AS299*Balance!I$50,AS299*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF299:BI299,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!C382","v":"X2D"},{"$f":"+PremisaCosto!E382","v":"Et"},{"$f":"+PremisaCosto!B382","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z300:AC300,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C300=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B300)*F300),IF($C300=\"Ep\",F300,\"\"))","v":0},{"$f":"IF($C300=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B300)*G300),IF($C300=\"Ep\",G300,\"\"))","v":0},{"$f":"IF($C300=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B300)*H300),IF($C300=\"Ep\",H300,\"\"))","v":0},{"$f":"IF($C300=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B300)*I300),IF($C300=\"Ep\",I300,\"\"))","v":0},{"$f":"IF($C300=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B300)*J300),IF($C300=\"Ep\",J300,\"\"))","v":0},{"$f":"IF($C300=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B300)*K300),IF($C300=\"Ep\",K300,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH300:AK300,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C300=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B300)*F300),IF($C300=\"Efp\",F300,\"\"))","v":0},{"$f":"IF($C300=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B300)*G300),IF($C300=\"Efp\",G300,\"\"))","v":0},{"$f":"IF($C300=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B300)*H300),IF($C300=\"Efp\",H300,\"\"))","v":0},{"$f":"IF($C300=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B300)*I300),IF($C300=\"Efp\",I300,\"\"))","v":0},{"$f":"IF($C300=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B300)*J300),IF($C300=\"Efp\",J300,\"\"))","v":0},{"$f":"IF($C300=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B300)*K300),IF($C300=\"Efp\",K300,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP300:AS300,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D300=\"BT\",AF300*Balance!D$45,IF($D300=\"MT\",AF300*Balance!D$46,AF300*Balance!D$47))","v":0},{"$f":"IF($D300=\"BT\",AG300*Balance!E$45,IF($D300=\"MT\",AG300*Balance!E$46,AG300*Balance!E$47))","v":0},{"$f":"IF($D300=\"BT\",AH300*Balance!F$45,IF($D300=\"MT\",AH300*Balance!F$46,AH300*Balance!F$47))","v":0},{"$f":"IF($D300=\"BT\",AI300*Balance!G$45,IF($D300=\"MT\",AI300*Balance!G$46,AI300*Balance!G$47))","v":0},{"$f":"IF($D300=\"BT\",AJ300*Balance!H$45,IF($D300=\"MT\",AJ300*Balance!H$46,AJ300*Balance!H$47))","v":0},{"$f":"IF($D300=\"BT\",AK300*Balance!I$45,IF($D300=\"MT\",AK300*Balance!I$46,AK300*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX300:BA300,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D300=\"BT\",AN300*Balance!D$49,IF($D300=\"MT\",AN300*Balance!D$50,AN300*Balance!D$51))","v":0},{"$f":"IF($D300=\"BT\",AO300*Balance!E$49,IF($D300=\"MT\",AO300*Balance!E$50,AO300*Balance!E$51))","v":0},{"$f":"IF($D300=\"BT\",AP300*Balance!F$49,IF($D300=\"MT\",AP300*Balance!F$50,AP300*Balance!F$51))","v":0},{"$f":"IF($D300=\"BT\",AQ300*Balance!G$49,IF($D300=\"MT\",AQ300*Balance!G$50,AQ300*Balance!G$51))","v":0},{"$f":"IF($D300=\"BT\",AR300*Balance!H$49,IF($D300=\"MT\",AR300*Balance!H$50,AR300*Balance!H$51))","v":0},{"$f":"IF($D300=\"BT\",AS300*Balance!I$49,IF($D300=\"MT\",AS300*Balance!I$50,AS300*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF300:BI300,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!C383","v":"X2D"},{"$f":"+PremisaCosto!E383","v":"Et"},{"$f":"+PremisaCosto!B383","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z301:AC301,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C301=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B301)*F301),IF($C301=\"Ep\",F301,\"\"))","v":0},{"$f":"IF($C301=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B301)*G301),IF($C301=\"Ep\",G301,\"\"))","v":0},{"$f":"IF($C301=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B301)*H301),IF($C301=\"Ep\",H301,\"\"))","v":0},{"$f":"IF($C301=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B301)*I301),IF($C301=\"Ep\",I301,\"\"))","v":0},{"$f":"IF($C301=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B301)*J301),IF($C301=\"Ep\",J301,\"\"))","v":0},{"$f":"IF($C301=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B301)*K301),IF($C301=\"Ep\",K301,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH301:AK301,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C301=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B301)*F301),IF($C301=\"Efp\",F301,\"\"))","v":0},{"$f":"IF($C301=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B301)*G301),IF($C301=\"Efp\",G301,\"\"))","v":0},{"$f":"IF($C301=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B301)*H301),IF($C301=\"Efp\",H301,\"\"))","v":0},{"$f":"IF($C301=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B301)*I301),IF($C301=\"Efp\",I301,\"\"))","v":0},{"$f":"IF($C301=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B301)*J301),IF($C301=\"Efp\",J301,\"\"))","v":0},{"$f":"IF($C301=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B301)*K301),IF($C301=\"Efp\",K301,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP301:AS301,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D301=\"BT\",AF301*Balance!D$45,IF($D301=\"MT\",AF301*Balance!D$46,AF301*Balance!D$47))","v":0},{"$f":"IF($D301=\"BT\",AG301*Balance!E$45,IF($D301=\"MT\",AG301*Balance!E$46,AG301*Balance!E$47))","v":0},{"$f":"IF($D301=\"BT\",AH301*Balance!F$45,IF($D301=\"MT\",AH301*Balance!F$46,AH301*Balance!F$47))","v":0},{"$f":"IF($D301=\"BT\",AI301*Balance!G$45,IF($D301=\"MT\",AI301*Balance!G$46,AI301*Balance!G$47))","v":0},{"$f":"IF($D301=\"BT\",AJ301*Balance!H$45,IF($D301=\"MT\",AJ301*Balance!H$46,AJ301*Balance!H$47))","v":0},{"$f":"IF($D301=\"BT\",AK301*Balance!I$45,IF($D301=\"MT\",AK301*Balance!I$46,AK301*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX301:BA301,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D301=\"BT\",AN301*Balance!D$49,IF($D301=\"MT\",AN301*Balance!D$50,AN301*Balance!D$51))","v":0},{"$f":"IF($D301=\"BT\",AO301*Balance!E$49,IF($D301=\"MT\",AO301*Balance!E$50,AO301*Balance!E$51))","v":0},{"$f":"IF($D301=\"BT\",AP301*Balance!F$49,IF($D301=\"MT\",AP301*Balance!F$50,AP301*Balance!F$51))","v":0},{"$f":"IF($D301=\"BT\",AQ301*Balance!G$49,IF($D301=\"MT\",AQ301*Balance!G$50,AQ301*Balance!G$51))","v":0},{"$f":"IF($D301=\"BT\",AR301*Balance!H$49,IF($D301=\"MT\",AR301*Balance!H$50,AR301*Balance!H$51))","v":0},{"$f":"IF($D301=\"BT\",AS301*Balance!I$49,IF($D301=\"MT\",AS301*Balance!I$50,AS301*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF301:BI301,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!C384","v":0},{"$f":"+PremisaCosto!E384","v":0},{"$f":"+PremisaCosto!B384","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z302:AC302,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C302=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B302)*F302),IF($C302=\"Ep\",F302,\"\"))","v":""},{"$f":"IF($C302=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B302)*G302),IF($C302=\"Ep\",G302,\"\"))","v":""},{"$f":"IF($C302=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B302)*H302),IF($C302=\"Ep\",H302,\"\"))","v":""},{"$f":"IF($C302=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B302)*I302),IF($C302=\"Ep\",I302,\"\"))","v":""},{"$f":"IF($C302=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B302)*J302),IF($C302=\"Ep\",J302,\"\"))","v":""},{"$f":"IF($C302=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B302)*K302),IF($C302=\"Ep\",K302,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH302:AK302,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C302=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B302)*F302),IF($C302=\"Efp\",F302,\"\"))","v":""},{"$f":"IF($C302=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B302)*G302),IF($C302=\"Efp\",G302,\"\"))","v":""},{"$f":"IF($C302=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B302)*H302),IF($C302=\"Efp\",H302,\"\"))","v":""},{"$f":"IF($C302=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B302)*I302),IF($C302=\"Efp\",I302,\"\"))","v":""},{"$f":"IF($C302=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B302)*J302),IF($C302=\"Efp\",J302,\"\"))","v":""},{"$f":"IF($C302=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B302)*K302),IF($C302=\"Efp\",K302,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP302:AS302,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX302:BA302,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF302:BI302,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!C385","v":"X2D"},{"$f":"+PremisaCosto!E385","v":"Et"},{"$f":"+PremisaCosto!B385","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z303:AC303,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C303=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B303)*F303),IF($C303=\"Ep\",F303,\"\"))","v":0},{"$f":"IF($C303=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B303)*G303),IF($C303=\"Ep\",G303,\"\"))","v":0},{"$f":"IF($C303=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B303)*H303),IF($C303=\"Ep\",H303,\"\"))","v":0},{"$f":"IF($C303=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B303)*I303),IF($C303=\"Ep\",I303,\"\"))","v":0},{"$f":"IF($C303=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B303)*J303),IF($C303=\"Ep\",J303,\"\"))","v":0},{"$f":"IF($C303=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B303)*K303),IF($C303=\"Ep\",K303,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH303:AK303,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C303=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B303)*F303),IF($C303=\"Efp\",F303,\"\"))","v":0},{"$f":"IF($C303=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B303)*G303),IF($C303=\"Efp\",G303,\"\"))","v":0},{"$f":"IF($C303=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B303)*H303),IF($C303=\"Efp\",H303,\"\"))","v":0},{"$f":"IF($C303=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B303)*I303),IF($C303=\"Efp\",I303,\"\"))","v":0},{"$f":"IF($C303=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B303)*J303),IF($C303=\"Efp\",J303,\"\"))","v":0},{"$f":"IF($C303=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B303)*K303),IF($C303=\"Efp\",K303,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP303:AS303,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D303=\"BT\",AF303*Balance!D$45,IF($D303=\"MT\",AF303*Balance!D$46,AF303*Balance!D$47))","v":0},{"$f":"IF($D303=\"BT\",AG303*Balance!E$45,IF($D303=\"MT\",AG303*Balance!E$46,AG303*Balance!E$47))","v":0},{"$f":"IF($D303=\"BT\",AH303*Balance!F$45,IF($D303=\"MT\",AH303*Balance!F$46,AH303*Balance!F$47))","v":0},{"$f":"IF($D303=\"BT\",AI303*Balance!G$45,IF($D303=\"MT\",AI303*Balance!G$46,AI303*Balance!G$47))","v":0},{"$f":"IF($D303=\"BT\",AJ303*Balance!H$45,IF($D303=\"MT\",AJ303*Balance!H$46,AJ303*Balance!H$47))","v":0},{"$f":"IF($D303=\"BT\",AK303*Balance!I$45,IF($D303=\"MT\",AK303*Balance!I$46,AK303*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX303:BA303,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D303=\"BT\",AN303*Balance!D$49,IF($D303=\"MT\",AN303*Balance!D$50,AN303*Balance!D$51))","v":0},{"$f":"IF($D303=\"BT\",AO303*Balance!E$49,IF($D303=\"MT\",AO303*Balance!E$50,AO303*Balance!E$51))","v":0},{"$f":"IF($D303=\"BT\",AP303*Balance!F$49,IF($D303=\"MT\",AP303*Balance!F$50,AP303*Balance!F$51))","v":0},{"$f":"IF($D303=\"BT\",AQ303*Balance!G$49,IF($D303=\"MT\",AQ303*Balance!G$50,AQ303*Balance!G$51))","v":0},{"$f":"IF($D303=\"BT\",AR303*Balance!H$49,IF($D303=\"MT\",AR303*Balance!H$50,AR303*Balance!H$51))","v":0},{"$f":"IF($D303=\"BT\",AS303*Balance!I$49,IF($D303=\"MT\",AS303*Balance!I$50,AS303*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF303:BI303,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!C386","v":"X2D"},{"$f":"+PremisaCosto!E386","v":"Et"},{"$f":"+PremisaCosto!B386","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z304:AC304,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C304=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B304)*F304),IF($C304=\"Ep\",F304,\"\"))","v":0},{"$f":"IF($C304=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B304)*G304),IF($C304=\"Ep\",G304,\"\"))","v":0},{"$f":"IF($C304=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B304)*H304),IF($C304=\"Ep\",H304,\"\"))","v":0},{"$f":"IF($C304=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B304)*I304),IF($C304=\"Ep\",I304,\"\"))","v":0},{"$f":"IF($C304=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B304)*J304),IF($C304=\"Ep\",J304,\"\"))","v":0},{"$f":"IF($C304=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B304)*K304),IF($C304=\"Ep\",K304,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH304:AK304,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C304=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B304)*F304),IF($C304=\"Efp\",F304,\"\"))","v":0},{"$f":"IF($C304=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B304)*G304),IF($C304=\"Efp\",G304,\"\"))","v":0},{"$f":"IF($C304=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B304)*H304),IF($C304=\"Efp\",H304,\"\"))","v":0},{"$f":"IF($C304=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B304)*I304),IF($C304=\"Efp\",I304,\"\"))","v":0},{"$f":"IF($C304=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B304)*J304),IF($C304=\"Efp\",J304,\"\"))","v":0},{"$f":"IF($C304=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B304)*K304),IF($C304=\"Efp\",K304,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP304:AS304,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D304=\"BT\",AF304*Balance!D$45,IF($D304=\"MT\",AF304*Balance!D$46,AF304*Balance!D$47))","v":0},{"$f":"IF($D304=\"BT\",AG304*Balance!E$45,IF($D304=\"MT\",AG304*Balance!E$46,AG304*Balance!E$47))","v":0},{"$f":"IF($D304=\"BT\",AH304*Balance!F$45,IF($D304=\"MT\",AH304*Balance!F$46,AH304*Balance!F$47))","v":0},{"$f":"IF($D304=\"BT\",AI304*Balance!G$45,IF($D304=\"MT\",AI304*Balance!G$46,AI304*Balance!G$47))","v":0},{"$f":"IF($D304=\"BT\",AJ304*Balance!H$45,IF($D304=\"MT\",AJ304*Balance!H$46,AJ304*Balance!H$47))","v":0},{"$f":"IF($D304=\"BT\",AK304*Balance!I$45,IF($D304=\"MT\",AK304*Balance!I$46,AK304*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX304:BA304,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D304=\"BT\",AN304*Balance!D$49,IF($D304=\"MT\",AN304*Balance!D$50,AN304*Balance!D$51))","v":0},{"$f":"IF($D304=\"BT\",AO304*Balance!E$49,IF($D304=\"MT\",AO304*Balance!E$50,AO304*Balance!E$51))","v":0},{"$f":"IF($D304=\"BT\",AP304*Balance!F$49,IF($D304=\"MT\",AP304*Balance!F$50,AP304*Balance!F$51))","v":0},{"$f":"IF($D304=\"BT\",AQ304*Balance!G$49,IF($D304=\"MT\",AQ304*Balance!G$50,AQ304*Balance!G$51))","v":0},{"$f":"IF($D304=\"BT\",AR304*Balance!H$49,IF($D304=\"MT\",AR304*Balance!H$50,AR304*Balance!H$51))","v":0},{"$f":"IF($D304=\"BT\",AS304*Balance!I$49,IF($D304=\"MT\",AS304*Balance!I$50,AS304*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF304:BI304,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!C387","v":"X2D"},{"$f":"+PremisaCosto!E387","v":"Et"},{"$f":"+PremisaCosto!B387","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z305:AC305,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C305=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B305)*F305),IF($C305=\"Ep\",F305,\"\"))","v":0},{"$f":"IF($C305=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B305)*G305),IF($C305=\"Ep\",G305,\"\"))","v":0},{"$f":"IF($C305=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B305)*H305),IF($C305=\"Ep\",H305,\"\"))","v":0},{"$f":"IF($C305=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B305)*I305),IF($C305=\"Ep\",I305,\"\"))","v":0},{"$f":"IF($C305=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B305)*J305),IF($C305=\"Ep\",J305,\"\"))","v":0},{"$f":"IF($C305=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B305)*K305),IF($C305=\"Ep\",K305,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH305:AK305,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C305=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B305)*F305),IF($C305=\"Efp\",F305,\"\"))","v":0},{"$f":"IF($C305=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B305)*G305),IF($C305=\"Efp\",G305,\"\"))","v":0},{"$f":"IF($C305=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B305)*H305),IF($C305=\"Efp\",H305,\"\"))","v":0},{"$f":"IF($C305=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B305)*I305),IF($C305=\"Efp\",I305,\"\"))","v":0},{"$f":"IF($C305=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B305)*J305),IF($C305=\"Efp\",J305,\"\"))","v":0},{"$f":"IF($C305=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B305)*K305),IF($C305=\"Efp\",K305,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP305:AS305,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D305=\"BT\",AF305*Balance!D$45,IF($D305=\"MT\",AF305*Balance!D$46,AF305*Balance!D$47))","v":0},{"$f":"IF($D305=\"BT\",AG305*Balance!E$45,IF($D305=\"MT\",AG305*Balance!E$46,AG305*Balance!E$47))","v":0},{"$f":"IF($D305=\"BT\",AH305*Balance!F$45,IF($D305=\"MT\",AH305*Balance!F$46,AH305*Balance!F$47))","v":0},{"$f":"IF($D305=\"BT\",AI305*Balance!G$45,IF($D305=\"MT\",AI305*Balance!G$46,AI305*Balance!G$47))","v":0},{"$f":"IF($D305=\"BT\",AJ305*Balance!H$45,IF($D305=\"MT\",AJ305*Balance!H$46,AJ305*Balance!H$47))","v":0},{"$f":"IF($D305=\"BT\",AK305*Balance!I$45,IF($D305=\"MT\",AK305*Balance!I$46,AK305*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX305:BA305,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D305=\"BT\",AN305*Balance!D$49,IF($D305=\"MT\",AN305*Balance!D$50,AN305*Balance!D$51))","v":0},{"$f":"IF($D305=\"BT\",AO305*Balance!E$49,IF($D305=\"MT\",AO305*Balance!E$50,AO305*Balance!E$51))","v":0},{"$f":"IF($D305=\"BT\",AP305*Balance!F$49,IF($D305=\"MT\",AP305*Balance!F$50,AP305*Balance!F$51))","v":0},{"$f":"IF($D305=\"BT\",AQ305*Balance!G$49,IF($D305=\"MT\",AQ305*Balance!G$50,AQ305*Balance!G$51))","v":0},{"$f":"IF($D305=\"BT\",AR305*Balance!H$49,IF($D305=\"MT\",AR305*Balance!H$50,AR305*Balance!H$51))","v":0},{"$f":"IF($D305=\"BT\",AS305*Balance!I$49,IF($D305=\"MT\",AS305*Balance!I$50,AS305*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF305:BI305,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!C388","v":"X2D"},{"$f":"+PremisaCosto!E388","v":"Et"},{"$f":"+PremisaCosto!B388","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z306:AC306,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C306=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B306)*F306),IF($C306=\"Ep\",F306,\"\"))","v":0},{"$f":"IF($C306=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B306)*G306),IF($C306=\"Ep\",G306,\"\"))","v":0},{"$f":"IF($C306=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B306)*H306),IF($C306=\"Ep\",H306,\"\"))","v":0},{"$f":"IF($C306=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B306)*I306),IF($C306=\"Ep\",I306,\"\"))","v":0},{"$f":"IF($C306=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B306)*J306),IF($C306=\"Ep\",J306,\"\"))","v":0},{"$f":"IF($C306=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B306)*K306),IF($C306=\"Ep\",K306,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH306:AK306,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C306=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B306)*F306),IF($C306=\"Efp\",F306,\"\"))","v":0},{"$f":"IF($C306=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B306)*G306),IF($C306=\"Efp\",G306,\"\"))","v":0},{"$f":"IF($C306=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B306)*H306),IF($C306=\"Efp\",H306,\"\"))","v":0},{"$f":"IF($C306=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B306)*I306),IF($C306=\"Efp\",I306,\"\"))","v":0},{"$f":"IF($C306=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B306)*J306),IF($C306=\"Efp\",J306,\"\"))","v":0},{"$f":"IF($C306=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B306)*K306),IF($C306=\"Efp\",K306,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP306:AS306,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D306=\"BT\",AF306*Balance!D$45,IF($D306=\"MT\",AF306*Balance!D$46,AF306*Balance!D$47))","v":0},{"$f":"IF($D306=\"BT\",AG306*Balance!E$45,IF($D306=\"MT\",AG306*Balance!E$46,AG306*Balance!E$47))","v":0},{"$f":"IF($D306=\"BT\",AH306*Balance!F$45,IF($D306=\"MT\",AH306*Balance!F$46,AH306*Balance!F$47))","v":0},{"$f":"IF($D306=\"BT\",AI306*Balance!G$45,IF($D306=\"MT\",AI306*Balance!G$46,AI306*Balance!G$47))","v":0},{"$f":"IF($D306=\"BT\",AJ306*Balance!H$45,IF($D306=\"MT\",AJ306*Balance!H$46,AJ306*Balance!H$47))","v":0},{"$f":"IF($D306=\"BT\",AK306*Balance!I$45,IF($D306=\"MT\",AK306*Balance!I$46,AK306*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX306:BA306,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D306=\"BT\",AN306*Balance!D$49,IF($D306=\"MT\",AN306*Balance!D$50,AN306*Balance!D$51))","v":0},{"$f":"IF($D306=\"BT\",AO306*Balance!E$49,IF($D306=\"MT\",AO306*Balance!E$50,AO306*Balance!E$51))","v":0},{"$f":"IF($D306=\"BT\",AP306*Balance!F$49,IF($D306=\"MT\",AP306*Balance!F$50,AP306*Balance!F$51))","v":0},{"$f":"IF($D306=\"BT\",AQ306*Balance!G$49,IF($D306=\"MT\",AQ306*Balance!G$50,AQ306*Balance!G$51))","v":0},{"$f":"IF($D306=\"BT\",AR306*Balance!H$49,IF($D306=\"MT\",AR306*Balance!H$50,AR306*Balance!H$51))","v":0},{"$f":"IF($D306=\"BT\",AS306*Balance!I$49,IF($D306=\"MT\",AS306*Balance!I$50,AS306*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF306:BI306,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!C389","v":"X2D"},{"$f":"+PremisaCosto!E389","v":"Et"},{"$f":"+PremisaCosto!B389","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z307:AC307,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C307=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B307)*F307),IF($C307=\"Ep\",F307,\"\"))","v":0},{"$f":"IF($C307=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B307)*G307),IF($C307=\"Ep\",G307,\"\"))","v":0},{"$f":"IF($C307=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B307)*H307),IF($C307=\"Ep\",H307,\"\"))","v":0},{"$f":"IF($C307=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B307)*I307),IF($C307=\"Ep\",I307,\"\"))","v":0},{"$f":"IF($C307=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B307)*J307),IF($C307=\"Ep\",J307,\"\"))","v":0},{"$f":"IF($C307=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B307)*K307),IF($C307=\"Ep\",K307,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH307:AK307,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C307=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B307)*F307),IF($C307=\"Efp\",F307,\"\"))","v":0},{"$f":"IF($C307=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B307)*G307),IF($C307=\"Efp\",G307,\"\"))","v":0},{"$f":"IF($C307=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B307)*H307),IF($C307=\"Efp\",H307,\"\"))","v":0},{"$f":"IF($C307=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B307)*I307),IF($C307=\"Efp\",I307,\"\"))","v":0},{"$f":"IF($C307=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B307)*J307),IF($C307=\"Efp\",J307,\"\"))","v":0},{"$f":"IF($C307=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B307)*K307),IF($C307=\"Efp\",K307,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP307:AS307,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D307=\"BT\",AF307*Balance!D$45,IF($D307=\"MT\",AF307*Balance!D$46,AF307*Balance!D$47))","v":0},{"$f":"IF($D307=\"BT\",AG307*Balance!E$45,IF($D307=\"MT\",AG307*Balance!E$46,AG307*Balance!E$47))","v":0},{"$f":"IF($D307=\"BT\",AH307*Balance!F$45,IF($D307=\"MT\",AH307*Balance!F$46,AH307*Balance!F$47))","v":0},{"$f":"IF($D307=\"BT\",AI307*Balance!G$45,IF($D307=\"MT\",AI307*Balance!G$46,AI307*Balance!G$47))","v":0},{"$f":"IF($D307=\"BT\",AJ307*Balance!H$45,IF($D307=\"MT\",AJ307*Balance!H$46,AJ307*Balance!H$47))","v":0},{"$f":"IF($D307=\"BT\",AK307*Balance!I$45,IF($D307=\"MT\",AK307*Balance!I$46,AK307*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX307:BA307,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D307=\"BT\",AN307*Balance!D$49,IF($D307=\"MT\",AN307*Balance!D$50,AN307*Balance!D$51))","v":0},{"$f":"IF($D307=\"BT\",AO307*Balance!E$49,IF($D307=\"MT\",AO307*Balance!E$50,AO307*Balance!E$51))","v":0},{"$f":"IF($D307=\"BT\",AP307*Balance!F$49,IF($D307=\"MT\",AP307*Balance!F$50,AP307*Balance!F$51))","v":0},{"$f":"IF($D307=\"BT\",AQ307*Balance!G$49,IF($D307=\"MT\",AQ307*Balance!G$50,AQ307*Balance!G$51))","v":0},{"$f":"IF($D307=\"BT\",AR307*Balance!H$49,IF($D307=\"MT\",AR307*Balance!H$50,AR307*Balance!H$51))","v":0},{"$f":"IF($D307=\"BT\",AS307*Balance!I$49,IF($D307=\"MT\",AS307*Balance!I$50,AS307*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF307:BI307,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!C390","v":"X2D"},{"$f":"+PremisaCosto!E390","v":"Et"},{"$f":"+PremisaCosto!B390","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z308:AC308,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C308=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B308)*F308),IF($C308=\"Ep\",F308,\"\"))","v":0},{"$f":"IF($C308=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B308)*G308),IF($C308=\"Ep\",G308,\"\"))","v":0},{"$f":"IF($C308=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B308)*H308),IF($C308=\"Ep\",H308,\"\"))","v":0},{"$f":"IF($C308=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B308)*I308),IF($C308=\"Ep\",I308,\"\"))","v":0},{"$f":"IF($C308=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B308)*J308),IF($C308=\"Ep\",J308,\"\"))","v":0},{"$f":"IF($C308=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B308)*K308),IF($C308=\"Ep\",K308,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH308:AK308,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C308=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B308)*F308),IF($C308=\"Efp\",F308,\"\"))","v":0},{"$f":"IF($C308=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B308)*G308),IF($C308=\"Efp\",G308,\"\"))","v":0},{"$f":"IF($C308=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B308)*H308),IF($C308=\"Efp\",H308,\"\"))","v":0},{"$f":"IF($C308=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B308)*I308),IF($C308=\"Efp\",I308,\"\"))","v":0},{"$f":"IF($C308=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B308)*J308),IF($C308=\"Efp\",J308,\"\"))","v":0},{"$f":"IF($C308=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B308)*K308),IF($C308=\"Efp\",K308,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP308:AS308,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D308=\"BT\",AF308*Balance!D$45,IF($D308=\"MT\",AF308*Balance!D$46,AF308*Balance!D$47))","v":0},{"$f":"IF($D308=\"BT\",AG308*Balance!E$45,IF($D308=\"MT\",AG308*Balance!E$46,AG308*Balance!E$47))","v":0},{"$f":"IF($D308=\"BT\",AH308*Balance!F$45,IF($D308=\"MT\",AH308*Balance!F$46,AH308*Balance!F$47))","v":0},{"$f":"IF($D308=\"BT\",AI308*Balance!G$45,IF($D308=\"MT\",AI308*Balance!G$46,AI308*Balance!G$47))","v":0},{"$f":"IF($D308=\"BT\",AJ308*Balance!H$45,IF($D308=\"MT\",AJ308*Balance!H$46,AJ308*Balance!H$47))","v":0},{"$f":"IF($D308=\"BT\",AK308*Balance!I$45,IF($D308=\"MT\",AK308*Balance!I$46,AK308*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX308:BA308,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D308=\"BT\",AN308*Balance!D$49,IF($D308=\"MT\",AN308*Balance!D$50,AN308*Balance!D$51))","v":0},{"$f":"IF($D308=\"BT\",AO308*Balance!E$49,IF($D308=\"MT\",AO308*Balance!E$50,AO308*Balance!E$51))","v":0},{"$f":"IF($D308=\"BT\",AP308*Balance!F$49,IF($D308=\"MT\",AP308*Balance!F$50,AP308*Balance!F$51))","v":0},{"$f":"IF($D308=\"BT\",AQ308*Balance!G$49,IF($D308=\"MT\",AQ308*Balance!G$50,AQ308*Balance!G$51))","v":0},{"$f":"IF($D308=\"BT\",AR308*Balance!H$49,IF($D308=\"MT\",AR308*Balance!H$50,AR308*Balance!H$51))","v":0},{"$f":"IF($D308=\"BT\",AS308*Balance!I$49,IF($D308=\"MT\",AS308*Balance!I$50,AS308*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF308:BI308,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!C391","v":"X2D"},{"$f":"+PremisaCosto!E391","v":"Et"},{"$f":"+PremisaCosto!B391","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z309:AC309,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C309=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B309)*F309),IF($C309=\"Ep\",F309,\"\"))","v":0},{"$f":"IF($C309=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B309)*G309),IF($C309=\"Ep\",G309,\"\"))","v":0},{"$f":"IF($C309=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B309)*H309),IF($C309=\"Ep\",H309,\"\"))","v":0},{"$f":"IF($C309=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B309)*I309),IF($C309=\"Ep\",I309,\"\"))","v":0},{"$f":"IF($C309=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B309)*J309),IF($C309=\"Ep\",J309,\"\"))","v":0},{"$f":"IF($C309=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B309)*K309),IF($C309=\"Ep\",K309,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH309:AK309,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C309=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B309)*F309),IF($C309=\"Efp\",F309,\"\"))","v":0},{"$f":"IF($C309=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B309)*G309),IF($C309=\"Efp\",G309,\"\"))","v":0},{"$f":"IF($C309=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B309)*H309),IF($C309=\"Efp\",H309,\"\"))","v":0},{"$f":"IF($C309=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B309)*I309),IF($C309=\"Efp\",I309,\"\"))","v":0},{"$f":"IF($C309=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B309)*J309),IF($C309=\"Efp\",J309,\"\"))","v":0},{"$f":"IF($C309=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B309)*K309),IF($C309=\"Efp\",K309,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP309:AS309,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D309=\"BT\",AF309*Balance!D$45,IF($D309=\"MT\",AF309*Balance!D$46,AF309*Balance!D$47))","v":0},{"$f":"IF($D309=\"BT\",AG309*Balance!E$45,IF($D309=\"MT\",AG309*Balance!E$46,AG309*Balance!E$47))","v":0},{"$f":"IF($D309=\"BT\",AH309*Balance!F$45,IF($D309=\"MT\",AH309*Balance!F$46,AH309*Balance!F$47))","v":0},{"$f":"IF($D309=\"BT\",AI309*Balance!G$45,IF($D309=\"MT\",AI309*Balance!G$46,AI309*Balance!G$47))","v":0},{"$f":"IF($D309=\"BT\",AJ309*Balance!H$45,IF($D309=\"MT\",AJ309*Balance!H$46,AJ309*Balance!H$47))","v":0},{"$f":"IF($D309=\"BT\",AK309*Balance!I$45,IF($D309=\"MT\",AK309*Balance!I$46,AK309*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX309:BA309,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D309=\"BT\",AN309*Balance!D$49,IF($D309=\"MT\",AN309*Balance!D$50,AN309*Balance!D$51))","v":0},{"$f":"IF($D309=\"BT\",AO309*Balance!E$49,IF($D309=\"MT\",AO309*Balance!E$50,AO309*Balance!E$51))","v":0},{"$f":"IF($D309=\"BT\",AP309*Balance!F$49,IF($D309=\"MT\",AP309*Balance!F$50,AP309*Balance!F$51))","v":0},{"$f":"IF($D309=\"BT\",AQ309*Balance!G$49,IF($D309=\"MT\",AQ309*Balance!G$50,AQ309*Balance!G$51))","v":0},{"$f":"IF($D309=\"BT\",AR309*Balance!H$49,IF($D309=\"MT\",AR309*Balance!H$50,AR309*Balance!H$51))","v":0},{"$f":"IF($D309=\"BT\",AS309*Balance!I$49,IF($D309=\"MT\",AS309*Balance!I$50,AS309*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF309:BI309,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!C392","v":"X2D"},{"$f":"+PremisaCosto!E392","v":"Et"},{"$f":"+PremisaCosto!B392","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z310:AC310,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C310=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B310)*F310),IF($C310=\"Ep\",F310,\"\"))","v":0},{"$f":"IF($C310=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B310)*G310),IF($C310=\"Ep\",G310,\"\"))","v":0},{"$f":"IF($C310=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B310)*H310),IF($C310=\"Ep\",H310,\"\"))","v":0},{"$f":"IF($C310=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B310)*I310),IF($C310=\"Ep\",I310,\"\"))","v":0},{"$f":"IF($C310=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B310)*J310),IF($C310=\"Ep\",J310,\"\"))","v":0},{"$f":"IF($C310=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B310)*K310),IF($C310=\"Ep\",K310,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH310:AK310,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C310=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B310)*F310),IF($C310=\"Efp\",F310,\"\"))","v":0},{"$f":"IF($C310=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B310)*G310),IF($C310=\"Efp\",G310,\"\"))","v":0},{"$f":"IF($C310=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B310)*H310),IF($C310=\"Efp\",H310,\"\"))","v":0},{"$f":"IF($C310=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B310)*I310),IF($C310=\"Efp\",I310,\"\"))","v":0},{"$f":"IF($C310=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B310)*J310),IF($C310=\"Efp\",J310,\"\"))","v":0},{"$f":"IF($C310=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B310)*K310),IF($C310=\"Efp\",K310,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP310:AS310,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D310=\"BT\",AF310*Balance!D$45,IF($D310=\"MT\",AF310*Balance!D$46,AF310*Balance!D$47))","v":0},{"$f":"IF($D310=\"BT\",AG310*Balance!E$45,IF($D310=\"MT\",AG310*Balance!E$46,AG310*Balance!E$47))","v":0},{"$f":"IF($D310=\"BT\",AH310*Balance!F$45,IF($D310=\"MT\",AH310*Balance!F$46,AH310*Balance!F$47))","v":0},{"$f":"IF($D310=\"BT\",AI310*Balance!G$45,IF($D310=\"MT\",AI310*Balance!G$46,AI310*Balance!G$47))","v":0},{"$f":"IF($D310=\"BT\",AJ310*Balance!H$45,IF($D310=\"MT\",AJ310*Balance!H$46,AJ310*Balance!H$47))","v":0},{"$f":"IF($D310=\"BT\",AK310*Balance!I$45,IF($D310=\"MT\",AK310*Balance!I$46,AK310*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX310:BA310,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D310=\"BT\",AN310*Balance!D$49,IF($D310=\"MT\",AN310*Balance!D$50,AN310*Balance!D$51))","v":0},{"$f":"IF($D310=\"BT\",AO310*Balance!E$49,IF($D310=\"MT\",AO310*Balance!E$50,AO310*Balance!E$51))","v":0},{"$f":"IF($D310=\"BT\",AP310*Balance!F$49,IF($D310=\"MT\",AP310*Balance!F$50,AP310*Balance!F$51))","v":0},{"$f":"IF($D310=\"BT\",AQ310*Balance!G$49,IF($D310=\"MT\",AQ310*Balance!G$50,AQ310*Balance!G$51))","v":0},{"$f":"IF($D310=\"BT\",AR310*Balance!H$49,IF($D310=\"MT\",AR310*Balance!H$50,AR310*Balance!H$51))","v":0},{"$f":"IF($D310=\"BT\",AS310*Balance!I$49,IF($D310=\"MT\",AS310*Balance!I$50,AS310*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF310:BI310,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!C393","v":"X2D"},{"$f":"+PremisaCosto!E393","v":"Et"},{"$f":"+PremisaCosto!B393","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z311:AC311,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C311=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B311)*F311),IF($C311=\"Ep\",F311,\"\"))","v":0},{"$f":"IF($C311=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B311)*G311),IF($C311=\"Ep\",G311,\"\"))","v":0},{"$f":"IF($C311=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B311)*H311),IF($C311=\"Ep\",H311,\"\"))","v":0},{"$f":"IF($C311=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B311)*I311),IF($C311=\"Ep\",I311,\"\"))","v":0},{"$f":"IF($C311=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B311)*J311),IF($C311=\"Ep\",J311,\"\"))","v":0},{"$f":"IF($C311=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B311)*K311),IF($C311=\"Ep\",K311,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH311:AK311,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C311=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B311)*F311),IF($C311=\"Efp\",F311,\"\"))","v":0},{"$f":"IF($C311=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B311)*G311),IF($C311=\"Efp\",G311,\"\"))","v":0},{"$f":"IF($C311=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B311)*H311),IF($C311=\"Efp\",H311,\"\"))","v":0},{"$f":"IF($C311=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B311)*I311),IF($C311=\"Efp\",I311,\"\"))","v":0},{"$f":"IF($C311=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B311)*J311),IF($C311=\"Efp\",J311,\"\"))","v":0},{"$f":"IF($C311=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B311)*K311),IF($C311=\"Efp\",K311,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP311:AS311,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D311=\"BT\",AF311*Balance!D$45,IF($D311=\"MT\",AF311*Balance!D$46,AF311*Balance!D$47))","v":0},{"$f":"IF($D311=\"BT\",AG311*Balance!E$45,IF($D311=\"MT\",AG311*Balance!E$46,AG311*Balance!E$47))","v":0},{"$f":"IF($D311=\"BT\",AH311*Balance!F$45,IF($D311=\"MT\",AH311*Balance!F$46,AH311*Balance!F$47))","v":0},{"$f":"IF($D311=\"BT\",AI311*Balance!G$45,IF($D311=\"MT\",AI311*Balance!G$46,AI311*Balance!G$47))","v":0},{"$f":"IF($D311=\"BT\",AJ311*Balance!H$45,IF($D311=\"MT\",AJ311*Balance!H$46,AJ311*Balance!H$47))","v":0},{"$f":"IF($D311=\"BT\",AK311*Balance!I$45,IF($D311=\"MT\",AK311*Balance!I$46,AK311*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX311:BA311,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D311=\"BT\",AN311*Balance!D$49,IF($D311=\"MT\",AN311*Balance!D$50,AN311*Balance!D$51))","v":0},{"$f":"IF($D311=\"BT\",AO311*Balance!E$49,IF($D311=\"MT\",AO311*Balance!E$50,AO311*Balance!E$51))","v":0},{"$f":"IF($D311=\"BT\",AP311*Balance!F$49,IF($D311=\"MT\",AP311*Balance!F$50,AP311*Balance!F$51))","v":0},{"$f":"IF($D311=\"BT\",AQ311*Balance!G$49,IF($D311=\"MT\",AQ311*Balance!G$50,AQ311*Balance!G$51))","v":0},{"$f":"IF($D311=\"BT\",AR311*Balance!H$49,IF($D311=\"MT\",AR311*Balance!H$50,AR311*Balance!H$51))","v":0},{"$f":"IF($D311=\"BT\",AS311*Balance!I$49,IF($D311=\"MT\",AS311*Balance!I$50,AS311*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF311:BI311,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!C394","v":"X2D"},{"$f":"+PremisaCosto!E394","v":"Et"},{"$f":"+PremisaCosto!B394","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z312:AC312,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C312=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B312)*F312),IF($C312=\"Ep\",F312,\"\"))","v":0},{"$f":"IF($C312=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B312)*G312),IF($C312=\"Ep\",G312,\"\"))","v":0},{"$f":"IF($C312=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B312)*H312),IF($C312=\"Ep\",H312,\"\"))","v":0},{"$f":"IF($C312=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B312)*I312),IF($C312=\"Ep\",I312,\"\"))","v":0},{"$f":"IF($C312=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B312)*J312),IF($C312=\"Ep\",J312,\"\"))","v":0},{"$f":"IF($C312=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B312)*K312),IF($C312=\"Ep\",K312,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH312:AK312,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C312=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B312)*F312),IF($C312=\"Efp\",F312,\"\"))","v":0},{"$f":"IF($C312=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B312)*G312),IF($C312=\"Efp\",G312,\"\"))","v":0},{"$f":"IF($C312=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B312)*H312),IF($C312=\"Efp\",H312,\"\"))","v":0},{"$f":"IF($C312=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B312)*I312),IF($C312=\"Efp\",I312,\"\"))","v":0},{"$f":"IF($C312=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B312)*J312),IF($C312=\"Efp\",J312,\"\"))","v":0},{"$f":"IF($C312=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B312)*K312),IF($C312=\"Efp\",K312,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP312:AS312,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D312=\"BT\",AF312*Balance!D$45,IF($D312=\"MT\",AF312*Balance!D$46,AF312*Balance!D$47))","v":0},{"$f":"IF($D312=\"BT\",AG312*Balance!E$45,IF($D312=\"MT\",AG312*Balance!E$46,AG312*Balance!E$47))","v":0},{"$f":"IF($D312=\"BT\",AH312*Balance!F$45,IF($D312=\"MT\",AH312*Balance!F$46,AH312*Balance!F$47))","v":0},{"$f":"IF($D312=\"BT\",AI312*Balance!G$45,IF($D312=\"MT\",AI312*Balance!G$46,AI312*Balance!G$47))","v":0},{"$f":"IF($D312=\"BT\",AJ312*Balance!H$45,IF($D312=\"MT\",AJ312*Balance!H$46,AJ312*Balance!H$47))","v":0},{"$f":"IF($D312=\"BT\",AK312*Balance!I$45,IF($D312=\"MT\",AK312*Balance!I$46,AK312*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX312:BA312,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D312=\"BT\",AN312*Balance!D$49,IF($D312=\"MT\",AN312*Balance!D$50,AN312*Balance!D$51))","v":0},{"$f":"IF($D312=\"BT\",AO312*Balance!E$49,IF($D312=\"MT\",AO312*Balance!E$50,AO312*Balance!E$51))","v":0},{"$f":"IF($D312=\"BT\",AP312*Balance!F$49,IF($D312=\"MT\",AP312*Balance!F$50,AP312*Balance!F$51))","v":0},{"$f":"IF($D312=\"BT\",AQ312*Balance!G$49,IF($D312=\"MT\",AQ312*Balance!G$50,AQ312*Balance!G$51))","v":0},{"$f":"IF($D312=\"BT\",AR312*Balance!H$49,IF($D312=\"MT\",AR312*Balance!H$50,AR312*Balance!H$51))","v":0},{"$f":"IF($D312=\"BT\",AS312*Balance!I$49,IF($D312=\"MT\",AS312*Balance!I$50,AS312*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF312:BI312,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!C395","v":0},{"$f":"+PremisaCosto!E395","v":0},{"$f":"+PremisaCosto!B395","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z313:AC313,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C313=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B313)*F313),IF($C313=\"Ep\",F313,\"\"))","v":""},{"$f":"IF($C313=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B313)*G313),IF($C313=\"Ep\",G313,\"\"))","v":""},{"$f":"IF($C313=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B313)*H313),IF($C313=\"Ep\",H313,\"\"))","v":""},{"$f":"IF($C313=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B313)*I313),IF($C313=\"Ep\",I313,\"\"))","v":""},{"$f":"IF($C313=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B313)*J313),IF($C313=\"Ep\",J313,\"\"))","v":""},{"$f":"IF($C313=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B313)*K313),IF($C313=\"Ep\",K313,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH313:AK313,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C313=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B313)*F313),IF($C313=\"Efp\",F313,\"\"))","v":""},{"$f":"IF($C313=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B313)*G313),IF($C313=\"Efp\",G313,\"\"))","v":""},{"$f":"IF($C313=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B313)*H313),IF($C313=\"Efp\",H313,\"\"))","v":""},{"$f":"IF($C313=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B313)*I313),IF($C313=\"Efp\",I313,\"\"))","v":""},{"$f":"IF($C313=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B313)*J313),IF($C313=\"Efp\",J313,\"\"))","v":""},{"$f":"IF($C313=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B313)*K313),IF($C313=\"Efp\",K313,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP313:AS313,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX313:BA313,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF313:BI313,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!C396","v":"X2D"},{"$f":"+PremisaCosto!E396","v":"Et"},{"$f":"+PremisaCosto!B396","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z314:AC314,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C314=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B314)*F314),IF($C314=\"Ep\",F314,\"\"))","v":0},{"$f":"IF($C314=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B314)*G314),IF($C314=\"Ep\",G314,\"\"))","v":0},{"$f":"IF($C314=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B314)*H314),IF($C314=\"Ep\",H314,\"\"))","v":0},{"$f":"IF($C314=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B314)*I314),IF($C314=\"Ep\",I314,\"\"))","v":0},{"$f":"IF($C314=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B314)*J314),IF($C314=\"Ep\",J314,\"\"))","v":0},{"$f":"IF($C314=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B314)*K314),IF($C314=\"Ep\",K314,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH314:AK314,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C314=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B314)*F314),IF($C314=\"Efp\",F314,\"\"))","v":0},{"$f":"IF($C314=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B314)*G314),IF($C314=\"Efp\",G314,\"\"))","v":0},{"$f":"IF($C314=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B314)*H314),IF($C314=\"Efp\",H314,\"\"))","v":0},{"$f":"IF($C314=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B314)*I314),IF($C314=\"Efp\",I314,\"\"))","v":0},{"$f":"IF($C314=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B314)*J314),IF($C314=\"Efp\",J314,\"\"))","v":0},{"$f":"IF($C314=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B314)*K314),IF($C314=\"Efp\",K314,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP314:AS314,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D314=\"BT\",AF314*Balance!D$45,IF($D314=\"MT\",AF314*Balance!D$46,AF314*Balance!D$47))","v":0},{"$f":"IF($D314=\"BT\",AG314*Balance!E$45,IF($D314=\"MT\",AG314*Balance!E$46,AG314*Balance!E$47))","v":0},{"$f":"IF($D314=\"BT\",AH314*Balance!F$45,IF($D314=\"MT\",AH314*Balance!F$46,AH314*Balance!F$47))","v":0},{"$f":"IF($D314=\"BT\",AI314*Balance!G$45,IF($D314=\"MT\",AI314*Balance!G$46,AI314*Balance!G$47))","v":0},{"$f":"IF($D314=\"BT\",AJ314*Balance!H$45,IF($D314=\"MT\",AJ314*Balance!H$46,AJ314*Balance!H$47))","v":0},{"$f":"IF($D314=\"BT\",AK314*Balance!I$45,IF($D314=\"MT\",AK314*Balance!I$46,AK314*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX314:BA314,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D314=\"BT\",AN314*Balance!D$49,IF($D314=\"MT\",AN314*Balance!D$50,AN314*Balance!D$51))","v":0},{"$f":"IF($D314=\"BT\",AO314*Balance!E$49,IF($D314=\"MT\",AO314*Balance!E$50,AO314*Balance!E$51))","v":0},{"$f":"IF($D314=\"BT\",AP314*Balance!F$49,IF($D314=\"MT\",AP314*Balance!F$50,AP314*Balance!F$51))","v":0},{"$f":"IF($D314=\"BT\",AQ314*Balance!G$49,IF($D314=\"MT\",AQ314*Balance!G$50,AQ314*Balance!G$51))","v":0},{"$f":"IF($D314=\"BT\",AR314*Balance!H$49,IF($D314=\"MT\",AR314*Balance!H$50,AR314*Balance!H$51))","v":0},{"$f":"IF($D314=\"BT\",AS314*Balance!I$49,IF($D314=\"MT\",AS314*Balance!I$50,AS314*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF314:BI314,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!C397","v":"X2D"},{"$f":"+PremisaCosto!E397","v":"Et"},{"$f":"+PremisaCosto!B397","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z315:AC315,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C315=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B315)*F315),IF($C315=\"Ep\",F315,\"\"))","v":0},{"$f":"IF($C315=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B315)*G315),IF($C315=\"Ep\",G315,\"\"))","v":0},{"$f":"IF($C315=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B315)*H315),IF($C315=\"Ep\",H315,\"\"))","v":0},{"$f":"IF($C315=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B315)*I315),IF($C315=\"Ep\",I315,\"\"))","v":0},{"$f":"IF($C315=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B315)*J315),IF($C315=\"Ep\",J315,\"\"))","v":0},{"$f":"IF($C315=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B315)*K315),IF($C315=\"Ep\",K315,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH315:AK315,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C315=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B315)*F315),IF($C315=\"Efp\",F315,\"\"))","v":0},{"$f":"IF($C315=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B315)*G315),IF($C315=\"Efp\",G315,\"\"))","v":0},{"$f":"IF($C315=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B315)*H315),IF($C315=\"Efp\",H315,\"\"))","v":0},{"$f":"IF($C315=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B315)*I315),IF($C315=\"Efp\",I315,\"\"))","v":0},{"$f":"IF($C315=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B315)*J315),IF($C315=\"Efp\",J315,\"\"))","v":0},{"$f":"IF($C315=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B315)*K315),IF($C315=\"Efp\",K315,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP315:AS315,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D315=\"BT\",AF315*Balance!D$45,IF($D315=\"MT\",AF315*Balance!D$46,AF315*Balance!D$47))","v":0},{"$f":"IF($D315=\"BT\",AG315*Balance!E$45,IF($D315=\"MT\",AG315*Balance!E$46,AG315*Balance!E$47))","v":0},{"$f":"IF($D315=\"BT\",AH315*Balance!F$45,IF($D315=\"MT\",AH315*Balance!F$46,AH315*Balance!F$47))","v":0},{"$f":"IF($D315=\"BT\",AI315*Balance!G$45,IF($D315=\"MT\",AI315*Balance!G$46,AI315*Balance!G$47))","v":0},{"$f":"IF($D315=\"BT\",AJ315*Balance!H$45,IF($D315=\"MT\",AJ315*Balance!H$46,AJ315*Balance!H$47))","v":0},{"$f":"IF($D315=\"BT\",AK315*Balance!I$45,IF($D315=\"MT\",AK315*Balance!I$46,AK315*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX315:BA315,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D315=\"BT\",AN315*Balance!D$49,IF($D315=\"MT\",AN315*Balance!D$50,AN315*Balance!D$51))","v":0},{"$f":"IF($D315=\"BT\",AO315*Balance!E$49,IF($D315=\"MT\",AO315*Balance!E$50,AO315*Balance!E$51))","v":0},{"$f":"IF($D315=\"BT\",AP315*Balance!F$49,IF($D315=\"MT\",AP315*Balance!F$50,AP315*Balance!F$51))","v":0},{"$f":"IF($D315=\"BT\",AQ315*Balance!G$49,IF($D315=\"MT\",AQ315*Balance!G$50,AQ315*Balance!G$51))","v":0},{"$f":"IF($D315=\"BT\",AR315*Balance!H$49,IF($D315=\"MT\",AR315*Balance!H$50,AR315*Balance!H$51))","v":0},{"$f":"IF($D315=\"BT\",AS315*Balance!I$49,IF($D315=\"MT\",AS315*Balance!I$50,AS315*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF315:BI315,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!C398","v":"X2D"},{"$f":"+PremisaCosto!E398","v":"Et"},{"$f":"+PremisaCosto!B398","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z316:AC316,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C316=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B316)*F316),IF($C316=\"Ep\",F316,\"\"))","v":0},{"$f":"IF($C316=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B316)*G316),IF($C316=\"Ep\",G316,\"\"))","v":0},{"$f":"IF($C316=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B316)*H316),IF($C316=\"Ep\",H316,\"\"))","v":0},{"$f":"IF($C316=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B316)*I316),IF($C316=\"Ep\",I316,\"\"))","v":0},{"$f":"IF($C316=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B316)*J316),IF($C316=\"Ep\",J316,\"\"))","v":0},{"$f":"IF($C316=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B316)*K316),IF($C316=\"Ep\",K316,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH316:AK316,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C316=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B316)*F316),IF($C316=\"Efp\",F316,\"\"))","v":0},{"$f":"IF($C316=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B316)*G316),IF($C316=\"Efp\",G316,\"\"))","v":0},{"$f":"IF($C316=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B316)*H316),IF($C316=\"Efp\",H316,\"\"))","v":0},{"$f":"IF($C316=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B316)*I316),IF($C316=\"Efp\",I316,\"\"))","v":0},{"$f":"IF($C316=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B316)*J316),IF($C316=\"Efp\",J316,\"\"))","v":0},{"$f":"IF($C316=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B316)*K316),IF($C316=\"Efp\",K316,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP316:AS316,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D316=\"BT\",AF316*Balance!D$45,IF($D316=\"MT\",AF316*Balance!D$46,AF316*Balance!D$47))","v":0},{"$f":"IF($D316=\"BT\",AG316*Balance!E$45,IF($D316=\"MT\",AG316*Balance!E$46,AG316*Balance!E$47))","v":0},{"$f":"IF($D316=\"BT\",AH316*Balance!F$45,IF($D316=\"MT\",AH316*Balance!F$46,AH316*Balance!F$47))","v":0},{"$f":"IF($D316=\"BT\",AI316*Balance!G$45,IF($D316=\"MT\",AI316*Balance!G$46,AI316*Balance!G$47))","v":0},{"$f":"IF($D316=\"BT\",AJ316*Balance!H$45,IF($D316=\"MT\",AJ316*Balance!H$46,AJ316*Balance!H$47))","v":0},{"$f":"IF($D316=\"BT\",AK316*Balance!I$45,IF($D316=\"MT\",AK316*Balance!I$46,AK316*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX316:BA316,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D316=\"BT\",AN316*Balance!D$49,IF($D316=\"MT\",AN316*Balance!D$50,AN316*Balance!D$51))","v":0},{"$f":"IF($D316=\"BT\",AO316*Balance!E$49,IF($D316=\"MT\",AO316*Balance!E$50,AO316*Balance!E$51))","v":0},{"$f":"IF($D316=\"BT\",AP316*Balance!F$49,IF($D316=\"MT\",AP316*Balance!F$50,AP316*Balance!F$51))","v":0},{"$f":"IF($D316=\"BT\",AQ316*Balance!G$49,IF($D316=\"MT\",AQ316*Balance!G$50,AQ316*Balance!G$51))","v":0},{"$f":"IF($D316=\"BT\",AR316*Balance!H$49,IF($D316=\"MT\",AR316*Balance!H$50,AR316*Balance!H$51))","v":0},{"$f":"IF($D316=\"BT\",AS316*Balance!I$49,IF($D316=\"MT\",AS316*Balance!I$50,AS316*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF316:BI316,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!C399","v":"X2D"},{"$f":"+PremisaCosto!E399","v":"Et"},{"$f":"+PremisaCosto!B399","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z317:AC317,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C317=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B317)*F317),IF($C317=\"Ep\",F317,\"\"))","v":0},{"$f":"IF($C317=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B317)*G317),IF($C317=\"Ep\",G317,\"\"))","v":0},{"$f":"IF($C317=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B317)*H317),IF($C317=\"Ep\",H317,\"\"))","v":0},{"$f":"IF($C317=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B317)*I317),IF($C317=\"Ep\",I317,\"\"))","v":0},{"$f":"IF($C317=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B317)*J317),IF($C317=\"Ep\",J317,\"\"))","v":0},{"$f":"IF($C317=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B317)*K317),IF($C317=\"Ep\",K317,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH317:AK317,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C317=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B317)*F317),IF($C317=\"Efp\",F317,\"\"))","v":0},{"$f":"IF($C317=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B317)*G317),IF($C317=\"Efp\",G317,\"\"))","v":0},{"$f":"IF($C317=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B317)*H317),IF($C317=\"Efp\",H317,\"\"))","v":0},{"$f":"IF($C317=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B317)*I317),IF($C317=\"Efp\",I317,\"\"))","v":0},{"$f":"IF($C317=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B317)*J317),IF($C317=\"Efp\",J317,\"\"))","v":0},{"$f":"IF($C317=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B317)*K317),IF($C317=\"Efp\",K317,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP317:AS317,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D317=\"BT\",AF317*Balance!D$45,IF($D317=\"MT\",AF317*Balance!D$46,AF317*Balance!D$47))","v":0},{"$f":"IF($D317=\"BT\",AG317*Balance!E$45,IF($D317=\"MT\",AG317*Balance!E$46,AG317*Balance!E$47))","v":0},{"$f":"IF($D317=\"BT\",AH317*Balance!F$45,IF($D317=\"MT\",AH317*Balance!F$46,AH317*Balance!F$47))","v":0},{"$f":"IF($D317=\"BT\",AI317*Balance!G$45,IF($D317=\"MT\",AI317*Balance!G$46,AI317*Balance!G$47))","v":0},{"$f":"IF($D317=\"BT\",AJ317*Balance!H$45,IF($D317=\"MT\",AJ317*Balance!H$46,AJ317*Balance!H$47))","v":0},{"$f":"IF($D317=\"BT\",AK317*Balance!I$45,IF($D317=\"MT\",AK317*Balance!I$46,AK317*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX317:BA317,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D317=\"BT\",AN317*Balance!D$49,IF($D317=\"MT\",AN317*Balance!D$50,AN317*Balance!D$51))","v":0},{"$f":"IF($D317=\"BT\",AO317*Balance!E$49,IF($D317=\"MT\",AO317*Balance!E$50,AO317*Balance!E$51))","v":0},{"$f":"IF($D317=\"BT\",AP317*Balance!F$49,IF($D317=\"MT\",AP317*Balance!F$50,AP317*Balance!F$51))","v":0},{"$f":"IF($D317=\"BT\",AQ317*Balance!G$49,IF($D317=\"MT\",AQ317*Balance!G$50,AQ317*Balance!G$51))","v":0},{"$f":"IF($D317=\"BT\",AR317*Balance!H$49,IF($D317=\"MT\",AR317*Balance!H$50,AR317*Balance!H$51))","v":0},{"$f":"IF($D317=\"BT\",AS317*Balance!I$49,IF($D317=\"MT\",AS317*Balance!I$50,AS317*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF317:BI317,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!C400","v":"X2D"},{"$f":"+PremisaCosto!E400","v":"Et"},{"$f":"+PremisaCosto!B400","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z318:AC318,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C318=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B318)*F318),IF($C318=\"Ep\",F318,\"\"))","v":0},{"$f":"IF($C318=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B318)*G318),IF($C318=\"Ep\",G318,\"\"))","v":0},{"$f":"IF($C318=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B318)*H318),IF($C318=\"Ep\",H318,\"\"))","v":0},{"$f":"IF($C318=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B318)*I318),IF($C318=\"Ep\",I318,\"\"))","v":0},{"$f":"IF($C318=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B318)*J318),IF($C318=\"Ep\",J318,\"\"))","v":0},{"$f":"IF($C318=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B318)*K318),IF($C318=\"Ep\",K318,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH318:AK318,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C318=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B318)*F318),IF($C318=\"Efp\",F318,\"\"))","v":0},{"$f":"IF($C318=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B318)*G318),IF($C318=\"Efp\",G318,\"\"))","v":0},{"$f":"IF($C318=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B318)*H318),IF($C318=\"Efp\",H318,\"\"))","v":0},{"$f":"IF($C318=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B318)*I318),IF($C318=\"Efp\",I318,\"\"))","v":0},{"$f":"IF($C318=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B318)*J318),IF($C318=\"Efp\",J318,\"\"))","v":0},{"$f":"IF($C318=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B318)*K318),IF($C318=\"Efp\",K318,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP318:AS318,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D318=\"BT\",AF318*Balance!D$45,IF($D318=\"MT\",AF318*Balance!D$46,AF318*Balance!D$47))","v":0},{"$f":"IF($D318=\"BT\",AG318*Balance!E$45,IF($D318=\"MT\",AG318*Balance!E$46,AG318*Balance!E$47))","v":0},{"$f":"IF($D318=\"BT\",AH318*Balance!F$45,IF($D318=\"MT\",AH318*Balance!F$46,AH318*Balance!F$47))","v":0},{"$f":"IF($D318=\"BT\",AI318*Balance!G$45,IF($D318=\"MT\",AI318*Balance!G$46,AI318*Balance!G$47))","v":0},{"$f":"IF($D318=\"BT\",AJ318*Balance!H$45,IF($D318=\"MT\",AJ318*Balance!H$46,AJ318*Balance!H$47))","v":0},{"$f":"IF($D318=\"BT\",AK318*Balance!I$45,IF($D318=\"MT\",AK318*Balance!I$46,AK318*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX318:BA318,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D318=\"BT\",AN318*Balance!D$49,IF($D318=\"MT\",AN318*Balance!D$50,AN318*Balance!D$51))","v":0},{"$f":"IF($D318=\"BT\",AO318*Balance!E$49,IF($D318=\"MT\",AO318*Balance!E$50,AO318*Balance!E$51))","v":0},{"$f":"IF($D318=\"BT\",AP318*Balance!F$49,IF($D318=\"MT\",AP318*Balance!F$50,AP318*Balance!F$51))","v":0},{"$f":"IF($D318=\"BT\",AQ318*Balance!G$49,IF($D318=\"MT\",AQ318*Balance!G$50,AQ318*Balance!G$51))","v":0},{"$f":"IF($D318=\"BT\",AR318*Balance!H$49,IF($D318=\"MT\",AR318*Balance!H$50,AR318*Balance!H$51))","v":0},{"$f":"IF($D318=\"BT\",AS318*Balance!I$49,IF($D318=\"MT\",AS318*Balance!I$50,AS318*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF318:BI318,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!C401","v":"X2D"},{"$f":"+PremisaCosto!E401","v":"Et"},{"$f":"+PremisaCosto!B401","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z319:AC319,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C319=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B319)*F319),IF($C319=\"Ep\",F319,\"\"))","v":0},{"$f":"IF($C319=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B319)*G319),IF($C319=\"Ep\",G319,\"\"))","v":0},{"$f":"IF($C319=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B319)*H319),IF($C319=\"Ep\",H319,\"\"))","v":0},{"$f":"IF($C319=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B319)*I319),IF($C319=\"Ep\",I319,\"\"))","v":0},{"$f":"IF($C319=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B319)*J319),IF($C319=\"Ep\",J319,\"\"))","v":0},{"$f":"IF($C319=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B319)*K319),IF($C319=\"Ep\",K319,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH319:AK319,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C319=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B319)*F319),IF($C319=\"Efp\",F319,\"\"))","v":0},{"$f":"IF($C319=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B319)*G319),IF($C319=\"Efp\",G319,\"\"))","v":0},{"$f":"IF($C319=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B319)*H319),IF($C319=\"Efp\",H319,\"\"))","v":0},{"$f":"IF($C319=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B319)*I319),IF($C319=\"Efp\",I319,\"\"))","v":0},{"$f":"IF($C319=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B319)*J319),IF($C319=\"Efp\",J319,\"\"))","v":0},{"$f":"IF($C319=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B319)*K319),IF($C319=\"Efp\",K319,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP319:AS319,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D319=\"BT\",AF319*Balance!D$45,IF($D319=\"MT\",AF319*Balance!D$46,AF319*Balance!D$47))","v":0},{"$f":"IF($D319=\"BT\",AG319*Balance!E$45,IF($D319=\"MT\",AG319*Balance!E$46,AG319*Balance!E$47))","v":0},{"$f":"IF($D319=\"BT\",AH319*Balance!F$45,IF($D319=\"MT\",AH319*Balance!F$46,AH319*Balance!F$47))","v":0},{"$f":"IF($D319=\"BT\",AI319*Balance!G$45,IF($D319=\"MT\",AI319*Balance!G$46,AI319*Balance!G$47))","v":0},{"$f":"IF($D319=\"BT\",AJ319*Balance!H$45,IF($D319=\"MT\",AJ319*Balance!H$46,AJ319*Balance!H$47))","v":0},{"$f":"IF($D319=\"BT\",AK319*Balance!I$45,IF($D319=\"MT\",AK319*Balance!I$46,AK319*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX319:BA319,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D319=\"BT\",AN319*Balance!D$49,IF($D319=\"MT\",AN319*Balance!D$50,AN319*Balance!D$51))","v":0},{"$f":"IF($D319=\"BT\",AO319*Balance!E$49,IF($D319=\"MT\",AO319*Balance!E$50,AO319*Balance!E$51))","v":0},{"$f":"IF($D319=\"BT\",AP319*Balance!F$49,IF($D319=\"MT\",AP319*Balance!F$50,AP319*Balance!F$51))","v":0},{"$f":"IF($D319=\"BT\",AQ319*Balance!G$49,IF($D319=\"MT\",AQ319*Balance!G$50,AQ319*Balance!G$51))","v":0},{"$f":"IF($D319=\"BT\",AR319*Balance!H$49,IF($D319=\"MT\",AR319*Balance!H$50,AR319*Balance!H$51))","v":0},{"$f":"IF($D319=\"BT\",AS319*Balance!I$49,IF($D319=\"MT\",AS319*Balance!I$50,AS319*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF319:BI319,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!C402","v":"X2D"},{"$f":"+PremisaCosto!E402","v":"Et"},{"$f":"+PremisaCosto!B402","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z320:AC320,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C320=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B320)*F320),IF($C320=\"Ep\",F320,\"\"))","v":0},{"$f":"IF($C320=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B320)*G320),IF($C320=\"Ep\",G320,\"\"))","v":0},{"$f":"IF($C320=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B320)*H320),IF($C320=\"Ep\",H320,\"\"))","v":0},{"$f":"IF($C320=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B320)*I320),IF($C320=\"Ep\",I320,\"\"))","v":0},{"$f":"IF($C320=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B320)*J320),IF($C320=\"Ep\",J320,\"\"))","v":0},{"$f":"IF($C320=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B320)*K320),IF($C320=\"Ep\",K320,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH320:AK320,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C320=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B320)*F320),IF($C320=\"Efp\",F320,\"\"))","v":0},{"$f":"IF($C320=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B320)*G320),IF($C320=\"Efp\",G320,\"\"))","v":0},{"$f":"IF($C320=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B320)*H320),IF($C320=\"Efp\",H320,\"\"))","v":0},{"$f":"IF($C320=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B320)*I320),IF($C320=\"Efp\",I320,\"\"))","v":0},{"$f":"IF($C320=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B320)*J320),IF($C320=\"Efp\",J320,\"\"))","v":0},{"$f":"IF($C320=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B320)*K320),IF($C320=\"Efp\",K320,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP320:AS320,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D320=\"BT\",AF320*Balance!D$45,IF($D320=\"MT\",AF320*Balance!D$46,AF320*Balance!D$47))","v":0},{"$f":"IF($D320=\"BT\",AG320*Balance!E$45,IF($D320=\"MT\",AG320*Balance!E$46,AG320*Balance!E$47))","v":0},{"$f":"IF($D320=\"BT\",AH320*Balance!F$45,IF($D320=\"MT\",AH320*Balance!F$46,AH320*Balance!F$47))","v":0},{"$f":"IF($D320=\"BT\",AI320*Balance!G$45,IF($D320=\"MT\",AI320*Balance!G$46,AI320*Balance!G$47))","v":0},{"$f":"IF($D320=\"BT\",AJ320*Balance!H$45,IF($D320=\"MT\",AJ320*Balance!H$46,AJ320*Balance!H$47))","v":0},{"$f":"IF($D320=\"BT\",AK320*Balance!I$45,IF($D320=\"MT\",AK320*Balance!I$46,AK320*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX320:BA320,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D320=\"BT\",AN320*Balance!D$49,IF($D320=\"MT\",AN320*Balance!D$50,AN320*Balance!D$51))","v":0},{"$f":"IF($D320=\"BT\",AO320*Balance!E$49,IF($D320=\"MT\",AO320*Balance!E$50,AO320*Balance!E$51))","v":0},{"$f":"IF($D320=\"BT\",AP320*Balance!F$49,IF($D320=\"MT\",AP320*Balance!F$50,AP320*Balance!F$51))","v":0},{"$f":"IF($D320=\"BT\",AQ320*Balance!G$49,IF($D320=\"MT\",AQ320*Balance!G$50,AQ320*Balance!G$51))","v":0},{"$f":"IF($D320=\"BT\",AR320*Balance!H$49,IF($D320=\"MT\",AR320*Balance!H$50,AR320*Balance!H$51))","v":0},{"$f":"IF($D320=\"BT\",AS320*Balance!I$49,IF($D320=\"MT\",AS320*Balance!I$50,AS320*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF320:BI320,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!C403","v":"X2D"},{"$f":"+PremisaCosto!E403","v":"Et"},{"$f":"+PremisaCosto!B403","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z321:AC321,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C321=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B321)*F321),IF($C321=\"Ep\",F321,\"\"))","v":0},{"$f":"IF($C321=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B321)*G321),IF($C321=\"Ep\",G321,\"\"))","v":0},{"$f":"IF($C321=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B321)*H321),IF($C321=\"Ep\",H321,\"\"))","v":0},{"$f":"IF($C321=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B321)*I321),IF($C321=\"Ep\",I321,\"\"))","v":0},{"$f":"IF($C321=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B321)*J321),IF($C321=\"Ep\",J321,\"\"))","v":0},{"$f":"IF($C321=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B321)*K321),IF($C321=\"Ep\",K321,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH321:AK321,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C321=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B321)*F321),IF($C321=\"Efp\",F321,\"\"))","v":0},{"$f":"IF($C321=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B321)*G321),IF($C321=\"Efp\",G321,\"\"))","v":0},{"$f":"IF($C321=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B321)*H321),IF($C321=\"Efp\",H321,\"\"))","v":0},{"$f":"IF($C321=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B321)*I321),IF($C321=\"Efp\",I321,\"\"))","v":0},{"$f":"IF($C321=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B321)*J321),IF($C321=\"Efp\",J321,\"\"))","v":0},{"$f":"IF($C321=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B321)*K321),IF($C321=\"Efp\",K321,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP321:AS321,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D321=\"BT\",AF321*Balance!D$45,IF($D321=\"MT\",AF321*Balance!D$46,AF321*Balance!D$47))","v":0},{"$f":"IF($D321=\"BT\",AG321*Balance!E$45,IF($D321=\"MT\",AG321*Balance!E$46,AG321*Balance!E$47))","v":0},{"$f":"IF($D321=\"BT\",AH321*Balance!F$45,IF($D321=\"MT\",AH321*Balance!F$46,AH321*Balance!F$47))","v":0},{"$f":"IF($D321=\"BT\",AI321*Balance!G$45,IF($D321=\"MT\",AI321*Balance!G$46,AI321*Balance!G$47))","v":0},{"$f":"IF($D321=\"BT\",AJ321*Balance!H$45,IF($D321=\"MT\",AJ321*Balance!H$46,AJ321*Balance!H$47))","v":0},{"$f":"IF($D321=\"BT\",AK321*Balance!I$45,IF($D321=\"MT\",AK321*Balance!I$46,AK321*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX321:BA321,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D321=\"BT\",AN321*Balance!D$49,IF($D321=\"MT\",AN321*Balance!D$50,AN321*Balance!D$51))","v":0},{"$f":"IF($D321=\"BT\",AO321*Balance!E$49,IF($D321=\"MT\",AO321*Balance!E$50,AO321*Balance!E$51))","v":0},{"$f":"IF($D321=\"BT\",AP321*Balance!F$49,IF($D321=\"MT\",AP321*Balance!F$50,AP321*Balance!F$51))","v":0},{"$f":"IF($D321=\"BT\",AQ321*Balance!G$49,IF($D321=\"MT\",AQ321*Balance!G$50,AQ321*Balance!G$51))","v":0},{"$f":"IF($D321=\"BT\",AR321*Balance!H$49,IF($D321=\"MT\",AR321*Balance!H$50,AR321*Balance!H$51))","v":0},{"$f":"IF($D321=\"BT\",AS321*Balance!I$49,IF($D321=\"MT\",AS321*Balance!I$50,AS321*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF321:BI321,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!C404","v":"X2D"},{"$f":"+PremisaCosto!E404","v":"Et"},{"$f":"+PremisaCosto!B404","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z322:AC322,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C322=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B322)*F322),IF($C322=\"Ep\",F322,\"\"))","v":0},{"$f":"IF($C322=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B322)*G322),IF($C322=\"Ep\",G322,\"\"))","v":0},{"$f":"IF($C322=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B322)*H322),IF($C322=\"Ep\",H322,\"\"))","v":0},{"$f":"IF($C322=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B322)*I322),IF($C322=\"Ep\",I322,\"\"))","v":0},{"$f":"IF($C322=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B322)*J322),IF($C322=\"Ep\",J322,\"\"))","v":0},{"$f":"IF($C322=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B322)*K322),IF($C322=\"Ep\",K322,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH322:AK322,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C322=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B322)*F322),IF($C322=\"Efp\",F322,\"\"))","v":0},{"$f":"IF($C322=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B322)*G322),IF($C322=\"Efp\",G322,\"\"))","v":0},{"$f":"IF($C322=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B322)*H322),IF($C322=\"Efp\",H322,\"\"))","v":0},{"$f":"IF($C322=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B322)*I322),IF($C322=\"Efp\",I322,\"\"))","v":0},{"$f":"IF($C322=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B322)*J322),IF($C322=\"Efp\",J322,\"\"))","v":0},{"$f":"IF($C322=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B322)*K322),IF($C322=\"Efp\",K322,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP322:AS322,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D322=\"BT\",AF322*Balance!D$45,IF($D322=\"MT\",AF322*Balance!D$46,AF322*Balance!D$47))","v":0},{"$f":"IF($D322=\"BT\",AG322*Balance!E$45,IF($D322=\"MT\",AG322*Balance!E$46,AG322*Balance!E$47))","v":0},{"$f":"IF($D322=\"BT\",AH322*Balance!F$45,IF($D322=\"MT\",AH322*Balance!F$46,AH322*Balance!F$47))","v":0},{"$f":"IF($D322=\"BT\",AI322*Balance!G$45,IF($D322=\"MT\",AI322*Balance!G$46,AI322*Balance!G$47))","v":0},{"$f":"IF($D322=\"BT\",AJ322*Balance!H$45,IF($D322=\"MT\",AJ322*Balance!H$46,AJ322*Balance!H$47))","v":0},{"$f":"IF($D322=\"BT\",AK322*Balance!I$45,IF($D322=\"MT\",AK322*Balance!I$46,AK322*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX322:BA322,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D322=\"BT\",AN322*Balance!D$49,IF($D322=\"MT\",AN322*Balance!D$50,AN322*Balance!D$51))","v":0},{"$f":"IF($D322=\"BT\",AO322*Balance!E$49,IF($D322=\"MT\",AO322*Balance!E$50,AO322*Balance!E$51))","v":0},{"$f":"IF($D322=\"BT\",AP322*Balance!F$49,IF($D322=\"MT\",AP322*Balance!F$50,AP322*Balance!F$51))","v":0},{"$f":"IF($D322=\"BT\",AQ322*Balance!G$49,IF($D322=\"MT\",AQ322*Balance!G$50,AQ322*Balance!G$51))","v":0},{"$f":"IF($D322=\"BT\",AR322*Balance!H$49,IF($D322=\"MT\",AR322*Balance!H$50,AR322*Balance!H$51))","v":0},{"$f":"IF($D322=\"BT\",AS322*Balance!I$49,IF($D322=\"MT\",AS322*Balance!I$50,AS322*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF322:BI322,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!C405","v":"X2D"},{"$f":"+PremisaCosto!E405","v":"Et"},{"$f":"+PremisaCosto!B405","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z323:AC323,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C323=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B323)*F323),IF($C323=\"Ep\",F323,\"\"))","v":0},{"$f":"IF($C323=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B323)*G323),IF($C323=\"Ep\",G323,\"\"))","v":0},{"$f":"IF($C323=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B323)*H323),IF($C323=\"Ep\",H323,\"\"))","v":0},{"$f":"IF($C323=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B323)*I323),IF($C323=\"Ep\",I323,\"\"))","v":0},{"$f":"IF($C323=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B323)*J323),IF($C323=\"Ep\",J323,\"\"))","v":0},{"$f":"IF($C323=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B323)*K323),IF($C323=\"Ep\",K323,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH323:AK323,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C323=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B323)*F323),IF($C323=\"Efp\",F323,\"\"))","v":0},{"$f":"IF($C323=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B323)*G323),IF($C323=\"Efp\",G323,\"\"))","v":0},{"$f":"IF($C323=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B323)*H323),IF($C323=\"Efp\",H323,\"\"))","v":0},{"$f":"IF($C323=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B323)*I323),IF($C323=\"Efp\",I323,\"\"))","v":0},{"$f":"IF($C323=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B323)*J323),IF($C323=\"Efp\",J323,\"\"))","v":0},{"$f":"IF($C323=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B323)*K323),IF($C323=\"Efp\",K323,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP323:AS323,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D323=\"BT\",AF323*Balance!D$45,IF($D323=\"MT\",AF323*Balance!D$46,AF323*Balance!D$47))","v":0},{"$f":"IF($D323=\"BT\",AG323*Balance!E$45,IF($D323=\"MT\",AG323*Balance!E$46,AG323*Balance!E$47))","v":0},{"$f":"IF($D323=\"BT\",AH323*Balance!F$45,IF($D323=\"MT\",AH323*Balance!F$46,AH323*Balance!F$47))","v":0},{"$f":"IF($D323=\"BT\",AI323*Balance!G$45,IF($D323=\"MT\",AI323*Balance!G$46,AI323*Balance!G$47))","v":0},{"$f":"IF($D323=\"BT\",AJ323*Balance!H$45,IF($D323=\"MT\",AJ323*Balance!H$46,AJ323*Balance!H$47))","v":0},{"$f":"IF($D323=\"BT\",AK323*Balance!I$45,IF($D323=\"MT\",AK323*Balance!I$46,AK323*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX323:BA323,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D323=\"BT\",AN323*Balance!D$49,IF($D323=\"MT\",AN323*Balance!D$50,AN323*Balance!D$51))","v":0},{"$f":"IF($D323=\"BT\",AO323*Balance!E$49,IF($D323=\"MT\",AO323*Balance!E$50,AO323*Balance!E$51))","v":0},{"$f":"IF($D323=\"BT\",AP323*Balance!F$49,IF($D323=\"MT\",AP323*Balance!F$50,AP323*Balance!F$51))","v":0},{"$f":"IF($D323=\"BT\",AQ323*Balance!G$49,IF($D323=\"MT\",AQ323*Balance!G$50,AQ323*Balance!G$51))","v":0},{"$f":"IF($D323=\"BT\",AR323*Balance!H$49,IF($D323=\"MT\",AR323*Balance!H$50,AR323*Balance!H$51))","v":0},{"$f":"IF($D323=\"BT\",AS323*Balance!I$49,IF($D323=\"MT\",AS323*Balance!I$50,AS323*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF323:BI323,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!C406","v":0},{"$f":"+PremisaCosto!E406","v":0},{"$f":"+PremisaCosto!B406","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z324:AC324,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C324=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B324)*F324),IF($C324=\"Ep\",F324,\"\"))","v":""},{"$f":"IF($C324=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B324)*G324),IF($C324=\"Ep\",G324,\"\"))","v":""},{"$f":"IF($C324=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B324)*H324),IF($C324=\"Ep\",H324,\"\"))","v":""},{"$f":"IF($C324=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B324)*I324),IF($C324=\"Ep\",I324,\"\"))","v":""},{"$f":"IF($C324=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B324)*J324),IF($C324=\"Ep\",J324,\"\"))","v":""},{"$f":"IF($C324=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B324)*K324),IF($C324=\"Ep\",K324,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH324:AK324,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C324=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B324)*F324),IF($C324=\"Efp\",F324,\"\"))","v":""},{"$f":"IF($C324=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B324)*G324),IF($C324=\"Efp\",G324,\"\"))","v":""},{"$f":"IF($C324=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B324)*H324),IF($C324=\"Efp\",H324,\"\"))","v":""},{"$f":"IF($C324=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B324)*I324),IF($C324=\"Efp\",I324,\"\"))","v":""},{"$f":"IF($C324=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B324)*J324),IF($C324=\"Efp\",J324,\"\"))","v":""},{"$f":"IF($C324=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B324)*K324),IF($C324=\"Efp\",K324,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP324:AS324,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX324:BA324,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF324:BI324,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!C407","v":0},{"$f":"+PremisaCosto!E407","v":0},{"$f":"+PremisaCosto!B407","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z325:AC325,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C325=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B325)*F325),IF($C325=\"Ep\",F325,\"\"))","v":""},{"$f":"IF($C325=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B325)*G325),IF($C325=\"Ep\",G325,\"\"))","v":""},{"$f":"IF($C325=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B325)*H325),IF($C325=\"Ep\",H325,\"\"))","v":""},{"$f":"IF($C325=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B325)*I325),IF($C325=\"Ep\",I325,\"\"))","v":""},{"$f":"IF($C325=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B325)*J325),IF($C325=\"Ep\",J325,\"\"))","v":""},{"$f":"IF($C325=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B325)*K325),IF($C325=\"Ep\",K325,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH325:AK325,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C325=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B325)*F325),IF($C325=\"Efp\",F325,\"\"))","v":""},{"$f":"IF($C325=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B325)*G325),IF($C325=\"Efp\",G325,\"\"))","v":""},{"$f":"IF($C325=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B325)*H325),IF($C325=\"Efp\",H325,\"\"))","v":""},{"$f":"IF($C325=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B325)*I325),IF($C325=\"Efp\",I325,\"\"))","v":""},{"$f":"IF($C325=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B325)*J325),IF($C325=\"Efp\",J325,\"\"))","v":""},{"$f":"IF($C325=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B325)*K325),IF($C325=\"Efp\",K325,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP325:AS325,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX325:BA325,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF325:BI325,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!C408","v":"X3D"},{"$f":"+PremisaCosto!E408","v":"Et"},{"$f":"+PremisaCosto!B408","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z326:AC326,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C326=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B326)*F326),IF($C326=\"Ep\",F326,\"\"))","v":0},{"$f":"IF($C326=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B326)*G326),IF($C326=\"Ep\",G326,\"\"))","v":0},{"$f":"IF($C326=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B326)*H326),IF($C326=\"Ep\",H326,\"\"))","v":0},{"$f":"IF($C326=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B326)*I326),IF($C326=\"Ep\",I326,\"\"))","v":0},{"$f":"IF($C326=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B326)*J326),IF($C326=\"Ep\",J326,\"\"))","v":0},{"$f":"IF($C326=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B326)*K326),IF($C326=\"Ep\",K326,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH326:AK326,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C326=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B326)*F326),IF($C326=\"Efp\",F326,\"\"))","v":0},{"$f":"IF($C326=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B326)*G326),IF($C326=\"Efp\",G326,\"\"))","v":0},{"$f":"IF($C326=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B326)*H326),IF($C326=\"Efp\",H326,\"\"))","v":0},{"$f":"IF($C326=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B326)*I326),IF($C326=\"Efp\",I326,\"\"))","v":0},{"$f":"IF($C326=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B326)*J326),IF($C326=\"Efp\",J326,\"\"))","v":0},{"$f":"IF($C326=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B326)*K326),IF($C326=\"Efp\",K326,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP326:AS326,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D326=\"BT\",AF326*Balance!D$45,IF($D326=\"MT\",AF326*Balance!D$46,AF326*Balance!D$47))","v":0},{"$f":"IF($D326=\"BT\",AG326*Balance!E$45,IF($D326=\"MT\",AG326*Balance!E$46,AG326*Balance!E$47))","v":0},{"$f":"IF($D326=\"BT\",AH326*Balance!F$45,IF($D326=\"MT\",AH326*Balance!F$46,AH326*Balance!F$47))","v":0},{"$f":"IF($D326=\"BT\",AI326*Balance!G$45,IF($D326=\"MT\",AI326*Balance!G$46,AI326*Balance!G$47))","v":0},{"$f":"IF($D326=\"BT\",AJ326*Balance!H$45,IF($D326=\"MT\",AJ326*Balance!H$46,AJ326*Balance!H$47))","v":0},{"$f":"IF($D326=\"BT\",AK326*Balance!I$45,IF($D326=\"MT\",AK326*Balance!I$46,AK326*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX326:BA326,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D326=\"BT\",AN326*Balance!D$49,IF($D326=\"MT\",AN326*Balance!D$50,AN326*Balance!D$51))","v":0},{"$f":"IF($D326=\"BT\",AO326*Balance!E$49,IF($D326=\"MT\",AO326*Balance!E$50,AO326*Balance!E$51))","v":0},{"$f":"IF($D326=\"BT\",AP326*Balance!F$49,IF($D326=\"MT\",AP326*Balance!F$50,AP326*Balance!F$51))","v":0},{"$f":"IF($D326=\"BT\",AQ326*Balance!G$49,IF($D326=\"MT\",AQ326*Balance!G$50,AQ326*Balance!G$51))","v":0},{"$f":"IF($D326=\"BT\",AR326*Balance!H$49,IF($D326=\"MT\",AR326*Balance!H$50,AR326*Balance!H$51))","v":0},{"$f":"IF($D326=\"BT\",AS326*Balance!I$49,IF($D326=\"MT\",AS326*Balance!I$50,AS326*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF326:BI326,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!C409","v":"X3D"},{"$f":"+PremisaCosto!E409","v":"Et"},{"$f":"+PremisaCosto!B409","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z327:AC327,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C327=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B327)*F327),IF($C327=\"Ep\",F327,\"\"))","v":0},{"$f":"IF($C327=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B327)*G327),IF($C327=\"Ep\",G327,\"\"))","v":0},{"$f":"IF($C327=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B327)*H327),IF($C327=\"Ep\",H327,\"\"))","v":0},{"$f":"IF($C327=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B327)*I327),IF($C327=\"Ep\",I327,\"\"))","v":0},{"$f":"IF($C327=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B327)*J327),IF($C327=\"Ep\",J327,\"\"))","v":0},{"$f":"IF($C327=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B327)*K327),IF($C327=\"Ep\",K327,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH327:AK327,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C327=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B327)*F327),IF($C327=\"Efp\",F327,\"\"))","v":0},{"$f":"IF($C327=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B327)*G327),IF($C327=\"Efp\",G327,\"\"))","v":0},{"$f":"IF($C327=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B327)*H327),IF($C327=\"Efp\",H327,\"\"))","v":0},{"$f":"IF($C327=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B327)*I327),IF($C327=\"Efp\",I327,\"\"))","v":0},{"$f":"IF($C327=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B327)*J327),IF($C327=\"Efp\",J327,\"\"))","v":0},{"$f":"IF($C327=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B327)*K327),IF($C327=\"Efp\",K327,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP327:AS327,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D327=\"BT\",AF327*Balance!D$45,IF($D327=\"MT\",AF327*Balance!D$46,AF327*Balance!D$47))","v":0},{"$f":"IF($D327=\"BT\",AG327*Balance!E$45,IF($D327=\"MT\",AG327*Balance!E$46,AG327*Balance!E$47))","v":0},{"$f":"IF($D327=\"BT\",AH327*Balance!F$45,IF($D327=\"MT\",AH327*Balance!F$46,AH327*Balance!F$47))","v":0},{"$f":"IF($D327=\"BT\",AI327*Balance!G$45,IF($D327=\"MT\",AI327*Balance!G$46,AI327*Balance!G$47))","v":0},{"$f":"IF($D327=\"BT\",AJ327*Balance!H$45,IF($D327=\"MT\",AJ327*Balance!H$46,AJ327*Balance!H$47))","v":0},{"$f":"IF($D327=\"BT\",AK327*Balance!I$45,IF($D327=\"MT\",AK327*Balance!I$46,AK327*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX327:BA327,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D327=\"BT\",AN327*Balance!D$49,IF($D327=\"MT\",AN327*Balance!D$50,AN327*Balance!D$51))","v":0},{"$f":"IF($D327=\"BT\",AO327*Balance!E$49,IF($D327=\"MT\",AO327*Balance!E$50,AO327*Balance!E$51))","v":0},{"$f":"IF($D327=\"BT\",AP327*Balance!F$49,IF($D327=\"MT\",AP327*Balance!F$50,AP327*Balance!F$51))","v":0},{"$f":"IF($D327=\"BT\",AQ327*Balance!G$49,IF($D327=\"MT\",AQ327*Balance!G$50,AQ327*Balance!G$51))","v":0},{"$f":"IF($D327=\"BT\",AR327*Balance!H$49,IF($D327=\"MT\",AR327*Balance!H$50,AR327*Balance!H$51))","v":0},{"$f":"IF($D327=\"BT\",AS327*Balance!I$49,IF($D327=\"MT\",AS327*Balance!I$50,AS327*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF327:BI327,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!C410","v":"X3D"},{"$f":"+PremisaCosto!E410","v":"Et"},{"$f":"+PremisaCosto!B410","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z328:AC328,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C328=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B328)*F328),IF($C328=\"Ep\",F328,\"\"))","v":0},{"$f":"IF($C328=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B328)*G328),IF($C328=\"Ep\",G328,\"\"))","v":0},{"$f":"IF($C328=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B328)*H328),IF($C328=\"Ep\",H328,\"\"))","v":0},{"$f":"IF($C328=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B328)*I328),IF($C328=\"Ep\",I328,\"\"))","v":0},{"$f":"IF($C328=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B328)*J328),IF($C328=\"Ep\",J328,\"\"))","v":0},{"$f":"IF($C328=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B328)*K328),IF($C328=\"Ep\",K328,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH328:AK328,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C328=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B328)*F328),IF($C328=\"Efp\",F328,\"\"))","v":0},{"$f":"IF($C328=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B328)*G328),IF($C328=\"Efp\",G328,\"\"))","v":0},{"$f":"IF($C328=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B328)*H328),IF($C328=\"Efp\",H328,\"\"))","v":0},{"$f":"IF($C328=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B328)*I328),IF($C328=\"Efp\",I328,\"\"))","v":0},{"$f":"IF($C328=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B328)*J328),IF($C328=\"Efp\",J328,\"\"))","v":0},{"$f":"IF($C328=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B328)*K328),IF($C328=\"Efp\",K328,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP328:AS328,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D328=\"BT\",AF328*Balance!D$45,IF($D328=\"MT\",AF328*Balance!D$46,AF328*Balance!D$47))","v":0},{"$f":"IF($D328=\"BT\",AG328*Balance!E$45,IF($D328=\"MT\",AG328*Balance!E$46,AG328*Balance!E$47))","v":0},{"$f":"IF($D328=\"BT\",AH328*Balance!F$45,IF($D328=\"MT\",AH328*Balance!F$46,AH328*Balance!F$47))","v":0},{"$f":"IF($D328=\"BT\",AI328*Balance!G$45,IF($D328=\"MT\",AI328*Balance!G$46,AI328*Balance!G$47))","v":0},{"$f":"IF($D328=\"BT\",AJ328*Balance!H$45,IF($D328=\"MT\",AJ328*Balance!H$46,AJ328*Balance!H$47))","v":0},{"$f":"IF($D328=\"BT\",AK328*Balance!I$45,IF($D328=\"MT\",AK328*Balance!I$46,AK328*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX328:BA328,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D328=\"BT\",AN328*Balance!D$49,IF($D328=\"MT\",AN328*Balance!D$50,AN328*Balance!D$51))","v":0},{"$f":"IF($D328=\"BT\",AO328*Balance!E$49,IF($D328=\"MT\",AO328*Balance!E$50,AO328*Balance!E$51))","v":0},{"$f":"IF($D328=\"BT\",AP328*Balance!F$49,IF($D328=\"MT\",AP328*Balance!F$50,AP328*Balance!F$51))","v":0},{"$f":"IF($D328=\"BT\",AQ328*Balance!G$49,IF($D328=\"MT\",AQ328*Balance!G$50,AQ328*Balance!G$51))","v":0},{"$f":"IF($D328=\"BT\",AR328*Balance!H$49,IF($D328=\"MT\",AR328*Balance!H$50,AR328*Balance!H$51))","v":0},{"$f":"IF($D328=\"BT\",AS328*Balance!I$49,IF($D328=\"MT\",AS328*Balance!I$50,AS328*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF328:BI328,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!C411","v":"X3D"},{"$f":"+PremisaCosto!E411","v":"Et"},{"$f":"+PremisaCosto!B411","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z329:AC329,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C329=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B329)*F329),IF($C329=\"Ep\",F329,\"\"))","v":0},{"$f":"IF($C329=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B329)*G329),IF($C329=\"Ep\",G329,\"\"))","v":0},{"$f":"IF($C329=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B329)*H329),IF($C329=\"Ep\",H329,\"\"))","v":0},{"$f":"IF($C329=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B329)*I329),IF($C329=\"Ep\",I329,\"\"))","v":0},{"$f":"IF($C329=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B329)*J329),IF($C329=\"Ep\",J329,\"\"))","v":0},{"$f":"IF($C329=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B329)*K329),IF($C329=\"Ep\",K329,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH329:AK329,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C329=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B329)*F329),IF($C329=\"Efp\",F329,\"\"))","v":0},{"$f":"IF($C329=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B329)*G329),IF($C329=\"Efp\",G329,\"\"))","v":0},{"$f":"IF($C329=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B329)*H329),IF($C329=\"Efp\",H329,\"\"))","v":0},{"$f":"IF($C329=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B329)*I329),IF($C329=\"Efp\",I329,\"\"))","v":0},{"$f":"IF($C329=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B329)*J329),IF($C329=\"Efp\",J329,\"\"))","v":0},{"$f":"IF($C329=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B329)*K329),IF($C329=\"Efp\",K329,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP329:AS329,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D329=\"BT\",AF329*Balance!D$45,IF($D329=\"MT\",AF329*Balance!D$46,AF329*Balance!D$47))","v":0},{"$f":"IF($D329=\"BT\",AG329*Balance!E$45,IF($D329=\"MT\",AG329*Balance!E$46,AG329*Balance!E$47))","v":0},{"$f":"IF($D329=\"BT\",AH329*Balance!F$45,IF($D329=\"MT\",AH329*Balance!F$46,AH329*Balance!F$47))","v":0},{"$f":"IF($D329=\"BT\",AI329*Balance!G$45,IF($D329=\"MT\",AI329*Balance!G$46,AI329*Balance!G$47))","v":0},{"$f":"IF($D329=\"BT\",AJ329*Balance!H$45,IF($D329=\"MT\",AJ329*Balance!H$46,AJ329*Balance!H$47))","v":0},{"$f":"IF($D329=\"BT\",AK329*Balance!I$45,IF($D329=\"MT\",AK329*Balance!I$46,AK329*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX329:BA329,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D329=\"BT\",AN329*Balance!D$49,IF($D329=\"MT\",AN329*Balance!D$50,AN329*Balance!D$51))","v":0},{"$f":"IF($D329=\"BT\",AO329*Balance!E$49,IF($D329=\"MT\",AO329*Balance!E$50,AO329*Balance!E$51))","v":0},{"$f":"IF($D329=\"BT\",AP329*Balance!F$49,IF($D329=\"MT\",AP329*Balance!F$50,AP329*Balance!F$51))","v":0},{"$f":"IF($D329=\"BT\",AQ329*Balance!G$49,IF($D329=\"MT\",AQ329*Balance!G$50,AQ329*Balance!G$51))","v":0},{"$f":"IF($D329=\"BT\",AR329*Balance!H$49,IF($D329=\"MT\",AR329*Balance!H$50,AR329*Balance!H$51))","v":0},{"$f":"IF($D329=\"BT\",AS329*Balance!I$49,IF($D329=\"MT\",AS329*Balance!I$50,AS329*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF329:BI329,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!C412","v":"X3D"},{"$f":"+PremisaCosto!E412","v":"Et"},{"$f":"+PremisaCosto!B412","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z330:AC330,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C330=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B330)*F330),IF($C330=\"Ep\",F330,\"\"))","v":0},{"$f":"IF($C330=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B330)*G330),IF($C330=\"Ep\",G330,\"\"))","v":0},{"$f":"IF($C330=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B330)*H330),IF($C330=\"Ep\",H330,\"\"))","v":0},{"$f":"IF($C330=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B330)*I330),IF($C330=\"Ep\",I330,\"\"))","v":0},{"$f":"IF($C330=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B330)*J330),IF($C330=\"Ep\",J330,\"\"))","v":0},{"$f":"IF($C330=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B330)*K330),IF($C330=\"Ep\",K330,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH330:AK330,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C330=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B330)*F330),IF($C330=\"Efp\",F330,\"\"))","v":0},{"$f":"IF($C330=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B330)*G330),IF($C330=\"Efp\",G330,\"\"))","v":0},{"$f":"IF($C330=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B330)*H330),IF($C330=\"Efp\",H330,\"\"))","v":0},{"$f":"IF($C330=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B330)*I330),IF($C330=\"Efp\",I330,\"\"))","v":0},{"$f":"IF($C330=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B330)*J330),IF($C330=\"Efp\",J330,\"\"))","v":0},{"$f":"IF($C330=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B330)*K330),IF($C330=\"Efp\",K330,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP330:AS330,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D330=\"BT\",AF330*Balance!D$45,IF($D330=\"MT\",AF330*Balance!D$46,AF330*Balance!D$47))","v":0},{"$f":"IF($D330=\"BT\",AG330*Balance!E$45,IF($D330=\"MT\",AG330*Balance!E$46,AG330*Balance!E$47))","v":0},{"$f":"IF($D330=\"BT\",AH330*Balance!F$45,IF($D330=\"MT\",AH330*Balance!F$46,AH330*Balance!F$47))","v":0},{"$f":"IF($D330=\"BT\",AI330*Balance!G$45,IF($D330=\"MT\",AI330*Balance!G$46,AI330*Balance!G$47))","v":0},{"$f":"IF($D330=\"BT\",AJ330*Balance!H$45,IF($D330=\"MT\",AJ330*Balance!H$46,AJ330*Balance!H$47))","v":0},{"$f":"IF($D330=\"BT\",AK330*Balance!I$45,IF($D330=\"MT\",AK330*Balance!I$46,AK330*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX330:BA330,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D330=\"BT\",AN330*Balance!D$49,IF($D330=\"MT\",AN330*Balance!D$50,AN330*Balance!D$51))","v":0},{"$f":"IF($D330=\"BT\",AO330*Balance!E$49,IF($D330=\"MT\",AO330*Balance!E$50,AO330*Balance!E$51))","v":0},{"$f":"IF($D330=\"BT\",AP330*Balance!F$49,IF($D330=\"MT\",AP330*Balance!F$50,AP330*Balance!F$51))","v":0},{"$f":"IF($D330=\"BT\",AQ330*Balance!G$49,IF($D330=\"MT\",AQ330*Balance!G$50,AQ330*Balance!G$51))","v":0},{"$f":"IF($D330=\"BT\",AR330*Balance!H$49,IF($D330=\"MT\",AR330*Balance!H$50,AR330*Balance!H$51))","v":0},{"$f":"IF($D330=\"BT\",AS330*Balance!I$49,IF($D330=\"MT\",AS330*Balance!I$50,AS330*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF330:BI330,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!C413","v":"X3D"},{"$f":"+PremisaCosto!E413","v":"Et"},{"$f":"+PremisaCosto!B413","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z331:AC331,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C331=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B331)*F331),IF($C331=\"Ep\",F331,\"\"))","v":0},{"$f":"IF($C331=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B331)*G331),IF($C331=\"Ep\",G331,\"\"))","v":0},{"$f":"IF($C331=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B331)*H331),IF($C331=\"Ep\",H331,\"\"))","v":0},{"$f":"IF($C331=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B331)*I331),IF($C331=\"Ep\",I331,\"\"))","v":0},{"$f":"IF($C331=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B331)*J331),IF($C331=\"Ep\",J331,\"\"))","v":0},{"$f":"IF($C331=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B331)*K331),IF($C331=\"Ep\",K331,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH331:AK331,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C331=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B331)*F331),IF($C331=\"Efp\",F331,\"\"))","v":0},{"$f":"IF($C331=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B331)*G331),IF($C331=\"Efp\",G331,\"\"))","v":0},{"$f":"IF($C331=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B331)*H331),IF($C331=\"Efp\",H331,\"\"))","v":0},{"$f":"IF($C331=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B331)*I331),IF($C331=\"Efp\",I331,\"\"))","v":0},{"$f":"IF($C331=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B331)*J331),IF($C331=\"Efp\",J331,\"\"))","v":0},{"$f":"IF($C331=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B331)*K331),IF($C331=\"Efp\",K331,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP331:AS331,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D331=\"BT\",AF331*Balance!D$45,IF($D331=\"MT\",AF331*Balance!D$46,AF331*Balance!D$47))","v":0},{"$f":"IF($D331=\"BT\",AG331*Balance!E$45,IF($D331=\"MT\",AG331*Balance!E$46,AG331*Balance!E$47))","v":0},{"$f":"IF($D331=\"BT\",AH331*Balance!F$45,IF($D331=\"MT\",AH331*Balance!F$46,AH331*Balance!F$47))","v":0},{"$f":"IF($D331=\"BT\",AI331*Balance!G$45,IF($D331=\"MT\",AI331*Balance!G$46,AI331*Balance!G$47))","v":0},{"$f":"IF($D331=\"BT\",AJ331*Balance!H$45,IF($D331=\"MT\",AJ331*Balance!H$46,AJ331*Balance!H$47))","v":0},{"$f":"IF($D331=\"BT\",AK331*Balance!I$45,IF($D331=\"MT\",AK331*Balance!I$46,AK331*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX331:BA331,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D331=\"BT\",AN331*Balance!D$49,IF($D331=\"MT\",AN331*Balance!D$50,AN331*Balance!D$51))","v":0},{"$f":"IF($D331=\"BT\",AO331*Balance!E$49,IF($D331=\"MT\",AO331*Balance!E$50,AO331*Balance!E$51))","v":0},{"$f":"IF($D331=\"BT\",AP331*Balance!F$49,IF($D331=\"MT\",AP331*Balance!F$50,AP331*Balance!F$51))","v":0},{"$f":"IF($D331=\"BT\",AQ331*Balance!G$49,IF($D331=\"MT\",AQ331*Balance!G$50,AQ331*Balance!G$51))","v":0},{"$f":"IF($D331=\"BT\",AR331*Balance!H$49,IF($D331=\"MT\",AR331*Balance!H$50,AR331*Balance!H$51))","v":0},{"$f":"IF($D331=\"BT\",AS331*Balance!I$49,IF($D331=\"MT\",AS331*Balance!I$50,AS331*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF331:BI331,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!C414","v":"X3D"},{"$f":"+PremisaCosto!E414","v":"Et"},{"$f":"+PremisaCosto!B414","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z332:AC332,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C332=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B332)*F332),IF($C332=\"Ep\",F332,\"\"))","v":0},{"$f":"IF($C332=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B332)*G332),IF($C332=\"Ep\",G332,\"\"))","v":0},{"$f":"IF($C332=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B332)*H332),IF($C332=\"Ep\",H332,\"\"))","v":0},{"$f":"IF($C332=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B332)*I332),IF($C332=\"Ep\",I332,\"\"))","v":0},{"$f":"IF($C332=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B332)*J332),IF($C332=\"Ep\",J332,\"\"))","v":0},{"$f":"IF($C332=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B332)*K332),IF($C332=\"Ep\",K332,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH332:AK332,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C332=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B332)*F332),IF($C332=\"Efp\",F332,\"\"))","v":0},{"$f":"IF($C332=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B332)*G332),IF($C332=\"Efp\",G332,\"\"))","v":0},{"$f":"IF($C332=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B332)*H332),IF($C332=\"Efp\",H332,\"\"))","v":0},{"$f":"IF($C332=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B332)*I332),IF($C332=\"Efp\",I332,\"\"))","v":0},{"$f":"IF($C332=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B332)*J332),IF($C332=\"Efp\",J332,\"\"))","v":0},{"$f":"IF($C332=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B332)*K332),IF($C332=\"Efp\",K332,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP332:AS332,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D332=\"BT\",AF332*Balance!D$45,IF($D332=\"MT\",AF332*Balance!D$46,AF332*Balance!D$47))","v":0},{"$f":"IF($D332=\"BT\",AG332*Balance!E$45,IF($D332=\"MT\",AG332*Balance!E$46,AG332*Balance!E$47))","v":0},{"$f":"IF($D332=\"BT\",AH332*Balance!F$45,IF($D332=\"MT\",AH332*Balance!F$46,AH332*Balance!F$47))","v":0},{"$f":"IF($D332=\"BT\",AI332*Balance!G$45,IF($D332=\"MT\",AI332*Balance!G$46,AI332*Balance!G$47))","v":0},{"$f":"IF($D332=\"BT\",AJ332*Balance!H$45,IF($D332=\"MT\",AJ332*Balance!H$46,AJ332*Balance!H$47))","v":0},{"$f":"IF($D332=\"BT\",AK332*Balance!I$45,IF($D332=\"MT\",AK332*Balance!I$46,AK332*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX332:BA332,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D332=\"BT\",AN332*Balance!D$49,IF($D332=\"MT\",AN332*Balance!D$50,AN332*Balance!D$51))","v":0},{"$f":"IF($D332=\"BT\",AO332*Balance!E$49,IF($D332=\"MT\",AO332*Balance!E$50,AO332*Balance!E$51))","v":0},{"$f":"IF($D332=\"BT\",AP332*Balance!F$49,IF($D332=\"MT\",AP332*Balance!F$50,AP332*Balance!F$51))","v":0},{"$f":"IF($D332=\"BT\",AQ332*Balance!G$49,IF($D332=\"MT\",AQ332*Balance!G$50,AQ332*Balance!G$51))","v":0},{"$f":"IF($D332=\"BT\",AR332*Balance!H$49,IF($D332=\"MT\",AR332*Balance!H$50,AR332*Balance!H$51))","v":0},{"$f":"IF($D332=\"BT\",AS332*Balance!I$49,IF($D332=\"MT\",AS332*Balance!I$50,AS332*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF332:BI332,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!C415","v":"X3D"},{"$f":"+PremisaCosto!E415","v":"Et"},{"$f":"+PremisaCosto!B415","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z333:AC333,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C333=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B333)*F333),IF($C333=\"Ep\",F333,\"\"))","v":0},{"$f":"IF($C333=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B333)*G333),IF($C333=\"Ep\",G333,\"\"))","v":0},{"$f":"IF($C333=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B333)*H333),IF($C333=\"Ep\",H333,\"\"))","v":0},{"$f":"IF($C333=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B333)*I333),IF($C333=\"Ep\",I333,\"\"))","v":0},{"$f":"IF($C333=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B333)*J333),IF($C333=\"Ep\",J333,\"\"))","v":0},{"$f":"IF($C333=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B333)*K333),IF($C333=\"Ep\",K333,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH333:AK333,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C333=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B333)*F333),IF($C333=\"Efp\",F333,\"\"))","v":0},{"$f":"IF($C333=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B333)*G333),IF($C333=\"Efp\",G333,\"\"))","v":0},{"$f":"IF($C333=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B333)*H333),IF($C333=\"Efp\",H333,\"\"))","v":0},{"$f":"IF($C333=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B333)*I333),IF($C333=\"Efp\",I333,\"\"))","v":0},{"$f":"IF($C333=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B333)*J333),IF($C333=\"Efp\",J333,\"\"))","v":0},{"$f":"IF($C333=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B333)*K333),IF($C333=\"Efp\",K333,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP333:AS333,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D333=\"BT\",AF333*Balance!D$45,IF($D333=\"MT\",AF333*Balance!D$46,AF333*Balance!D$47))","v":0},{"$f":"IF($D333=\"BT\",AG333*Balance!E$45,IF($D333=\"MT\",AG333*Balance!E$46,AG333*Balance!E$47))","v":0},{"$f":"IF($D333=\"BT\",AH333*Balance!F$45,IF($D333=\"MT\",AH333*Balance!F$46,AH333*Balance!F$47))","v":0},{"$f":"IF($D333=\"BT\",AI333*Balance!G$45,IF($D333=\"MT\",AI333*Balance!G$46,AI333*Balance!G$47))","v":0},{"$f":"IF($D333=\"BT\",AJ333*Balance!H$45,IF($D333=\"MT\",AJ333*Balance!H$46,AJ333*Balance!H$47))","v":0},{"$f":"IF($D333=\"BT\",AK333*Balance!I$45,IF($D333=\"MT\",AK333*Balance!I$46,AK333*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX333:BA333,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D333=\"BT\",AN333*Balance!D$49,IF($D333=\"MT\",AN333*Balance!D$50,AN333*Balance!D$51))","v":0},{"$f":"IF($D333=\"BT\",AO333*Balance!E$49,IF($D333=\"MT\",AO333*Balance!E$50,AO333*Balance!E$51))","v":0},{"$f":"IF($D333=\"BT\",AP333*Balance!F$49,IF($D333=\"MT\",AP333*Balance!F$50,AP333*Balance!F$51))","v":0},{"$f":"IF($D333=\"BT\",AQ333*Balance!G$49,IF($D333=\"MT\",AQ333*Balance!G$50,AQ333*Balance!G$51))","v":0},{"$f":"IF($D333=\"BT\",AR333*Balance!H$49,IF($D333=\"MT\",AR333*Balance!H$50,AR333*Balance!H$51))","v":0},{"$f":"IF($D333=\"BT\",AS333*Balance!I$49,IF($D333=\"MT\",AS333*Balance!I$50,AS333*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF333:BI333,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!C416","v":"X3D"},{"$f":"+PremisaCosto!E416","v":"Et"},{"$f":"+PremisaCosto!B416","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z334:AC334,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C334=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B334)*F334),IF($C334=\"Ep\",F334,\"\"))","v":0},{"$f":"IF($C334=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B334)*G334),IF($C334=\"Ep\",G334,\"\"))","v":0},{"$f":"IF($C334=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B334)*H334),IF($C334=\"Ep\",H334,\"\"))","v":0},{"$f":"IF($C334=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B334)*I334),IF($C334=\"Ep\",I334,\"\"))","v":0},{"$f":"IF($C334=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B334)*J334),IF($C334=\"Ep\",J334,\"\"))","v":0},{"$f":"IF($C334=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B334)*K334),IF($C334=\"Ep\",K334,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH334:AK334,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C334=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B334)*F334),IF($C334=\"Efp\",F334,\"\"))","v":0},{"$f":"IF($C334=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B334)*G334),IF($C334=\"Efp\",G334,\"\"))","v":0},{"$f":"IF($C334=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B334)*H334),IF($C334=\"Efp\",H334,\"\"))","v":0},{"$f":"IF($C334=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B334)*I334),IF($C334=\"Efp\",I334,\"\"))","v":0},{"$f":"IF($C334=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B334)*J334),IF($C334=\"Efp\",J334,\"\"))","v":0},{"$f":"IF($C334=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B334)*K334),IF($C334=\"Efp\",K334,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP334:AS334,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D334=\"BT\",AF334*Balance!D$45,IF($D334=\"MT\",AF334*Balance!D$46,AF334*Balance!D$47))","v":0},{"$f":"IF($D334=\"BT\",AG334*Balance!E$45,IF($D334=\"MT\",AG334*Balance!E$46,AG334*Balance!E$47))","v":0},{"$f":"IF($D334=\"BT\",AH334*Balance!F$45,IF($D334=\"MT\",AH334*Balance!F$46,AH334*Balance!F$47))","v":0},{"$f":"IF($D334=\"BT\",AI334*Balance!G$45,IF($D334=\"MT\",AI334*Balance!G$46,AI334*Balance!G$47))","v":0},{"$f":"IF($D334=\"BT\",AJ334*Balance!H$45,IF($D334=\"MT\",AJ334*Balance!H$46,AJ334*Balance!H$47))","v":0},{"$f":"IF($D334=\"BT\",AK334*Balance!I$45,IF($D334=\"MT\",AK334*Balance!I$46,AK334*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX334:BA334,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D334=\"BT\",AN334*Balance!D$49,IF($D334=\"MT\",AN334*Balance!D$50,AN334*Balance!D$51))","v":0},{"$f":"IF($D334=\"BT\",AO334*Balance!E$49,IF($D334=\"MT\",AO334*Balance!E$50,AO334*Balance!E$51))","v":0},{"$f":"IF($D334=\"BT\",AP334*Balance!F$49,IF($D334=\"MT\",AP334*Balance!F$50,AP334*Balance!F$51))","v":0},{"$f":"IF($D334=\"BT\",AQ334*Balance!G$49,IF($D334=\"MT\",AQ334*Balance!G$50,AQ334*Balance!G$51))","v":0},{"$f":"IF($D334=\"BT\",AR334*Balance!H$49,IF($D334=\"MT\",AR334*Balance!H$50,AR334*Balance!H$51))","v":0},{"$f":"IF($D334=\"BT\",AS334*Balance!I$49,IF($D334=\"MT\",AS334*Balance!I$50,AS334*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF334:BI334,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!C417","v":"X3D"},{"$f":"+PremisaCosto!E417","v":"Et"},{"$f":"+PremisaCosto!B417","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z335:AC335,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C335=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B335)*F335),IF($C335=\"Ep\",F335,\"\"))","v":0},{"$f":"IF($C335=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B335)*G335),IF($C335=\"Ep\",G335,\"\"))","v":0},{"$f":"IF($C335=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B335)*H335),IF($C335=\"Ep\",H335,\"\"))","v":0},{"$f":"IF($C335=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B335)*I335),IF($C335=\"Ep\",I335,\"\"))","v":0},{"$f":"IF($C335=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B335)*J335),IF($C335=\"Ep\",J335,\"\"))","v":0},{"$f":"IF($C335=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B335)*K335),IF($C335=\"Ep\",K335,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH335:AK335,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C335=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B335)*F335),IF($C335=\"Efp\",F335,\"\"))","v":0},{"$f":"IF($C335=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B335)*G335),IF($C335=\"Efp\",G335,\"\"))","v":0},{"$f":"IF($C335=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B335)*H335),IF($C335=\"Efp\",H335,\"\"))","v":0},{"$f":"IF($C335=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B335)*I335),IF($C335=\"Efp\",I335,\"\"))","v":0},{"$f":"IF($C335=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B335)*J335),IF($C335=\"Efp\",J335,\"\"))","v":0},{"$f":"IF($C335=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B335)*K335),IF($C335=\"Efp\",K335,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP335:AS335,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D335=\"BT\",AF335*Balance!D$45,IF($D335=\"MT\",AF335*Balance!D$46,AF335*Balance!D$47))","v":0},{"$f":"IF($D335=\"BT\",AG335*Balance!E$45,IF($D335=\"MT\",AG335*Balance!E$46,AG335*Balance!E$47))","v":0},{"$f":"IF($D335=\"BT\",AH335*Balance!F$45,IF($D335=\"MT\",AH335*Balance!F$46,AH335*Balance!F$47))","v":0},{"$f":"IF($D335=\"BT\",AI335*Balance!G$45,IF($D335=\"MT\",AI335*Balance!G$46,AI335*Balance!G$47))","v":0},{"$f":"IF($D335=\"BT\",AJ335*Balance!H$45,IF($D335=\"MT\",AJ335*Balance!H$46,AJ335*Balance!H$47))","v":0},{"$f":"IF($D335=\"BT\",AK335*Balance!I$45,IF($D335=\"MT\",AK335*Balance!I$46,AK335*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX335:BA335,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D335=\"BT\",AN335*Balance!D$49,IF($D335=\"MT\",AN335*Balance!D$50,AN335*Balance!D$51))","v":0},{"$f":"IF($D335=\"BT\",AO335*Balance!E$49,IF($D335=\"MT\",AO335*Balance!E$50,AO335*Balance!E$51))","v":0},{"$f":"IF($D335=\"BT\",AP335*Balance!F$49,IF($D335=\"MT\",AP335*Balance!F$50,AP335*Balance!F$51))","v":0},{"$f":"IF($D335=\"BT\",AQ335*Balance!G$49,IF($D335=\"MT\",AQ335*Balance!G$50,AQ335*Balance!G$51))","v":0},{"$f":"IF($D335=\"BT\",AR335*Balance!H$49,IF($D335=\"MT\",AR335*Balance!H$50,AR335*Balance!H$51))","v":0},{"$f":"IF($D335=\"BT\",AS335*Balance!I$49,IF($D335=\"MT\",AS335*Balance!I$50,AS335*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF335:BI335,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!C418","v":0},{"$f":"+PremisaCosto!E418","v":0},{"$f":"+PremisaCosto!B418","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z336:AC336,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C336=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B336)*F336),IF($C336=\"Ep\",F336,\"\"))","v":""},{"$f":"IF($C336=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B336)*G336),IF($C336=\"Ep\",G336,\"\"))","v":""},{"$f":"IF($C336=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B336)*H336),IF($C336=\"Ep\",H336,\"\"))","v":""},{"$f":"IF($C336=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B336)*I336),IF($C336=\"Ep\",I336,\"\"))","v":""},{"$f":"IF($C336=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B336)*J336),IF($C336=\"Ep\",J336,\"\"))","v":""},{"$f":"IF($C336=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B336)*K336),IF($C336=\"Ep\",K336,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH336:AK336,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C336=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B336)*F336),IF($C336=\"Efp\",F336,\"\"))","v":""},{"$f":"IF($C336=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B336)*G336),IF($C336=\"Efp\",G336,\"\"))","v":""},{"$f":"IF($C336=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B336)*H336),IF($C336=\"Efp\",H336,\"\"))","v":""},{"$f":"IF($C336=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B336)*I336),IF($C336=\"Efp\",I336,\"\"))","v":""},{"$f":"IF($C336=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B336)*J336),IF($C336=\"Efp\",J336,\"\"))","v":""},{"$f":"IF($C336=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B336)*K336),IF($C336=\"Efp\",K336,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP336:AS336,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX336:BA336,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF336:BI336,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!C419","v":"X3D"},{"$f":"+PremisaCosto!E419","v":"Et"},{"$f":"+PremisaCosto!B419","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z337:AC337,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C337=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B337)*F337),IF($C337=\"Ep\",F337,\"\"))","v":0},{"$f":"IF($C337=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B337)*G337),IF($C337=\"Ep\",G337,\"\"))","v":0},{"$f":"IF($C337=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B337)*H337),IF($C337=\"Ep\",H337,\"\"))","v":0},{"$f":"IF($C337=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B337)*I337),IF($C337=\"Ep\",I337,\"\"))","v":0},{"$f":"IF($C337=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B337)*J337),IF($C337=\"Ep\",J337,\"\"))","v":0},{"$f":"IF($C337=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B337)*K337),IF($C337=\"Ep\",K337,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH337:AK337,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C337=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B337)*F337),IF($C337=\"Efp\",F337,\"\"))","v":0},{"$f":"IF($C337=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B337)*G337),IF($C337=\"Efp\",G337,\"\"))","v":0},{"$f":"IF($C337=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B337)*H337),IF($C337=\"Efp\",H337,\"\"))","v":0},{"$f":"IF($C337=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B337)*I337),IF($C337=\"Efp\",I337,\"\"))","v":0},{"$f":"IF($C337=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B337)*J337),IF($C337=\"Efp\",J337,\"\"))","v":0},{"$f":"IF($C337=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B337)*K337),IF($C337=\"Efp\",K337,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP337:AS337,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D337=\"BT\",AF337*Balance!D$45,IF($D337=\"MT\",AF337*Balance!D$46,AF337*Balance!D$47))","v":0},{"$f":"IF($D337=\"BT\",AG337*Balance!E$45,IF($D337=\"MT\",AG337*Balance!E$46,AG337*Balance!E$47))","v":0},{"$f":"IF($D337=\"BT\",AH337*Balance!F$45,IF($D337=\"MT\",AH337*Balance!F$46,AH337*Balance!F$47))","v":0},{"$f":"IF($D337=\"BT\",AI337*Balance!G$45,IF($D337=\"MT\",AI337*Balance!G$46,AI337*Balance!G$47))","v":0},{"$f":"IF($D337=\"BT\",AJ337*Balance!H$45,IF($D337=\"MT\",AJ337*Balance!H$46,AJ337*Balance!H$47))","v":0},{"$f":"IF($D337=\"BT\",AK337*Balance!I$45,IF($D337=\"MT\",AK337*Balance!I$46,AK337*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX337:BA337,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D337=\"BT\",AN337*Balance!D$49,IF($D337=\"MT\",AN337*Balance!D$50,AN337*Balance!D$51))","v":0},{"$f":"IF($D337=\"BT\",AO337*Balance!E$49,IF($D337=\"MT\",AO337*Balance!E$50,AO337*Balance!E$51))","v":0},{"$f":"IF($D337=\"BT\",AP337*Balance!F$49,IF($D337=\"MT\",AP337*Balance!F$50,AP337*Balance!F$51))","v":0},{"$f":"IF($D337=\"BT\",AQ337*Balance!G$49,IF($D337=\"MT\",AQ337*Balance!G$50,AQ337*Balance!G$51))","v":0},{"$f":"IF($D337=\"BT\",AR337*Balance!H$49,IF($D337=\"MT\",AR337*Balance!H$50,AR337*Balance!H$51))","v":0},{"$f":"IF($D337=\"BT\",AS337*Balance!I$49,IF($D337=\"MT\",AS337*Balance!I$50,AS337*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF337:BI337,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!C420","v":"X3D"},{"$f":"+PremisaCosto!E420","v":"Et"},{"$f":"+PremisaCosto!B420","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z338:AC338,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C338=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B338)*F338),IF($C338=\"Ep\",F338,\"\"))","v":0},{"$f":"IF($C338=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B338)*G338),IF($C338=\"Ep\",G338,\"\"))","v":0},{"$f":"IF($C338=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B338)*H338),IF($C338=\"Ep\",H338,\"\"))","v":0},{"$f":"IF($C338=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B338)*I338),IF($C338=\"Ep\",I338,\"\"))","v":0},{"$f":"IF($C338=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B338)*J338),IF($C338=\"Ep\",J338,\"\"))","v":0},{"$f":"IF($C338=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B338)*K338),IF($C338=\"Ep\",K338,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH338:AK338,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C338=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B338)*F338),IF($C338=\"Efp\",F338,\"\"))","v":0},{"$f":"IF($C338=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B338)*G338),IF($C338=\"Efp\",G338,\"\"))","v":0},{"$f":"IF($C338=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B338)*H338),IF($C338=\"Efp\",H338,\"\"))","v":0},{"$f":"IF($C338=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B338)*I338),IF($C338=\"Efp\",I338,\"\"))","v":0},{"$f":"IF($C338=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B338)*J338),IF($C338=\"Efp\",J338,\"\"))","v":0},{"$f":"IF($C338=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B338)*K338),IF($C338=\"Efp\",K338,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP338:AS338,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D338=\"BT\",AF338*Balance!D$45,IF($D338=\"MT\",AF338*Balance!D$46,AF338*Balance!D$47))","v":0},{"$f":"IF($D338=\"BT\",AG338*Balance!E$45,IF($D338=\"MT\",AG338*Balance!E$46,AG338*Balance!E$47))","v":0},{"$f":"IF($D338=\"BT\",AH338*Balance!F$45,IF($D338=\"MT\",AH338*Balance!F$46,AH338*Balance!F$47))","v":0},{"$f":"IF($D338=\"BT\",AI338*Balance!G$45,IF($D338=\"MT\",AI338*Balance!G$46,AI338*Balance!G$47))","v":0},{"$f":"IF($D338=\"BT\",AJ338*Balance!H$45,IF($D338=\"MT\",AJ338*Balance!H$46,AJ338*Balance!H$47))","v":0},{"$f":"IF($D338=\"BT\",AK338*Balance!I$45,IF($D338=\"MT\",AK338*Balance!I$46,AK338*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX338:BA338,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D338=\"BT\",AN338*Balance!D$49,IF($D338=\"MT\",AN338*Balance!D$50,AN338*Balance!D$51))","v":0},{"$f":"IF($D338=\"BT\",AO338*Balance!E$49,IF($D338=\"MT\",AO338*Balance!E$50,AO338*Balance!E$51))","v":0},{"$f":"IF($D338=\"BT\",AP338*Balance!F$49,IF($D338=\"MT\",AP338*Balance!F$50,AP338*Balance!F$51))","v":0},{"$f":"IF($D338=\"BT\",AQ338*Balance!G$49,IF($D338=\"MT\",AQ338*Balance!G$50,AQ338*Balance!G$51))","v":0},{"$f":"IF($D338=\"BT\",AR338*Balance!H$49,IF($D338=\"MT\",AR338*Balance!H$50,AR338*Balance!H$51))","v":0},{"$f":"IF($D338=\"BT\",AS338*Balance!I$49,IF($D338=\"MT\",AS338*Balance!I$50,AS338*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF338:BI338,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!C421","v":"X3D"},{"$f":"+PremisaCosto!E421","v":"Et"},{"$f":"+PremisaCosto!B421","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z339:AC339,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C339=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B339)*F339),IF($C339=\"Ep\",F339,\"\"))","v":0},{"$f":"IF($C339=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B339)*G339),IF($C339=\"Ep\",G339,\"\"))","v":0},{"$f":"IF($C339=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B339)*H339),IF($C339=\"Ep\",H339,\"\"))","v":0},{"$f":"IF($C339=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B339)*I339),IF($C339=\"Ep\",I339,\"\"))","v":0},{"$f":"IF($C339=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B339)*J339),IF($C339=\"Ep\",J339,\"\"))","v":0},{"$f":"IF($C339=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B339)*K339),IF($C339=\"Ep\",K339,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH339:AK339,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C339=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B339)*F339),IF($C339=\"Efp\",F339,\"\"))","v":0},{"$f":"IF($C339=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B339)*G339),IF($C339=\"Efp\",G339,\"\"))","v":0},{"$f":"IF($C339=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B339)*H339),IF($C339=\"Efp\",H339,\"\"))","v":0},{"$f":"IF($C339=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B339)*I339),IF($C339=\"Efp\",I339,\"\"))","v":0},{"$f":"IF($C339=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B339)*J339),IF($C339=\"Efp\",J339,\"\"))","v":0},{"$f":"IF($C339=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B339)*K339),IF($C339=\"Efp\",K339,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP339:AS339,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D339=\"BT\",AF339*Balance!D$45,IF($D339=\"MT\",AF339*Balance!D$46,AF339*Balance!D$47))","v":0},{"$f":"IF($D339=\"BT\",AG339*Balance!E$45,IF($D339=\"MT\",AG339*Balance!E$46,AG339*Balance!E$47))","v":0},{"$f":"IF($D339=\"BT\",AH339*Balance!F$45,IF($D339=\"MT\",AH339*Balance!F$46,AH339*Balance!F$47))","v":0},{"$f":"IF($D339=\"BT\",AI339*Balance!G$45,IF($D339=\"MT\",AI339*Balance!G$46,AI339*Balance!G$47))","v":0},{"$f":"IF($D339=\"BT\",AJ339*Balance!H$45,IF($D339=\"MT\",AJ339*Balance!H$46,AJ339*Balance!H$47))","v":0},{"$f":"IF($D339=\"BT\",AK339*Balance!I$45,IF($D339=\"MT\",AK339*Balance!I$46,AK339*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX339:BA339,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D339=\"BT\",AN339*Balance!D$49,IF($D339=\"MT\",AN339*Balance!D$50,AN339*Balance!D$51))","v":0},{"$f":"IF($D339=\"BT\",AO339*Balance!E$49,IF($D339=\"MT\",AO339*Balance!E$50,AO339*Balance!E$51))","v":0},{"$f":"IF($D339=\"BT\",AP339*Balance!F$49,IF($D339=\"MT\",AP339*Balance!F$50,AP339*Balance!F$51))","v":0},{"$f":"IF($D339=\"BT\",AQ339*Balance!G$49,IF($D339=\"MT\",AQ339*Balance!G$50,AQ339*Balance!G$51))","v":0},{"$f":"IF($D339=\"BT\",AR339*Balance!H$49,IF($D339=\"MT\",AR339*Balance!H$50,AR339*Balance!H$51))","v":0},{"$f":"IF($D339=\"BT\",AS339*Balance!I$49,IF($D339=\"MT\",AS339*Balance!I$50,AS339*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF339:BI339,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!C422","v":"X3D"},{"$f":"+PremisaCosto!E422","v":"Et"},{"$f":"+PremisaCosto!B422","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z340:AC340,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C340=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B340)*F340),IF($C340=\"Ep\",F340,\"\"))","v":0},{"$f":"IF($C340=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B340)*G340),IF($C340=\"Ep\",G340,\"\"))","v":0},{"$f":"IF($C340=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B340)*H340),IF($C340=\"Ep\",H340,\"\"))","v":0},{"$f":"IF($C340=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B340)*I340),IF($C340=\"Ep\",I340,\"\"))","v":0},{"$f":"IF($C340=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B340)*J340),IF($C340=\"Ep\",J340,\"\"))","v":0},{"$f":"IF($C340=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B340)*K340),IF($C340=\"Ep\",K340,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH340:AK340,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C340=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B340)*F340),IF($C340=\"Efp\",F340,\"\"))","v":0},{"$f":"IF($C340=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B340)*G340),IF($C340=\"Efp\",G340,\"\"))","v":0},{"$f":"IF($C340=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B340)*H340),IF($C340=\"Efp\",H340,\"\"))","v":0},{"$f":"IF($C340=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B340)*I340),IF($C340=\"Efp\",I340,\"\"))","v":0},{"$f":"IF($C340=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B340)*J340),IF($C340=\"Efp\",J340,\"\"))","v":0},{"$f":"IF($C340=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B340)*K340),IF($C340=\"Efp\",K340,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP340:AS340,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D340=\"BT\",AF340*Balance!D$45,IF($D340=\"MT\",AF340*Balance!D$46,AF340*Balance!D$47))","v":0},{"$f":"IF($D340=\"BT\",AG340*Balance!E$45,IF($D340=\"MT\",AG340*Balance!E$46,AG340*Balance!E$47))","v":0},{"$f":"IF($D340=\"BT\",AH340*Balance!F$45,IF($D340=\"MT\",AH340*Balance!F$46,AH340*Balance!F$47))","v":0},{"$f":"IF($D340=\"BT\",AI340*Balance!G$45,IF($D340=\"MT\",AI340*Balance!G$46,AI340*Balance!G$47))","v":0},{"$f":"IF($D340=\"BT\",AJ340*Balance!H$45,IF($D340=\"MT\",AJ340*Balance!H$46,AJ340*Balance!H$47))","v":0},{"$f":"IF($D340=\"BT\",AK340*Balance!I$45,IF($D340=\"MT\",AK340*Balance!I$46,AK340*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX340:BA340,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D340=\"BT\",AN340*Balance!D$49,IF($D340=\"MT\",AN340*Balance!D$50,AN340*Balance!D$51))","v":0},{"$f":"IF($D340=\"BT\",AO340*Balance!E$49,IF($D340=\"MT\",AO340*Balance!E$50,AO340*Balance!E$51))","v":0},{"$f":"IF($D340=\"BT\",AP340*Balance!F$49,IF($D340=\"MT\",AP340*Balance!F$50,AP340*Balance!F$51))","v":0},{"$f":"IF($D340=\"BT\",AQ340*Balance!G$49,IF($D340=\"MT\",AQ340*Balance!G$50,AQ340*Balance!G$51))","v":0},{"$f":"IF($D340=\"BT\",AR340*Balance!H$49,IF($D340=\"MT\",AR340*Balance!H$50,AR340*Balance!H$51))","v":0},{"$f":"IF($D340=\"BT\",AS340*Balance!I$49,IF($D340=\"MT\",AS340*Balance!I$50,AS340*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF340:BI340,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!C423","v":"X3D"},{"$f":"+PremisaCosto!E423","v":"Et"},{"$f":"+PremisaCosto!B423","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z341:AC341,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C341=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B341)*F341),IF($C341=\"Ep\",F341,\"\"))","v":0},{"$f":"IF($C341=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B341)*G341),IF($C341=\"Ep\",G341,\"\"))","v":0},{"$f":"IF($C341=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B341)*H341),IF($C341=\"Ep\",H341,\"\"))","v":0},{"$f":"IF($C341=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B341)*I341),IF($C341=\"Ep\",I341,\"\"))","v":0},{"$f":"IF($C341=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B341)*J341),IF($C341=\"Ep\",J341,\"\"))","v":0},{"$f":"IF($C341=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B341)*K341),IF($C341=\"Ep\",K341,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH341:AK341,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C341=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B341)*F341),IF($C341=\"Efp\",F341,\"\"))","v":0},{"$f":"IF($C341=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B341)*G341),IF($C341=\"Efp\",G341,\"\"))","v":0},{"$f":"IF($C341=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B341)*H341),IF($C341=\"Efp\",H341,\"\"))","v":0},{"$f":"IF($C341=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B341)*I341),IF($C341=\"Efp\",I341,\"\"))","v":0},{"$f":"IF($C341=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B341)*J341),IF($C341=\"Efp\",J341,\"\"))","v":0},{"$f":"IF($C341=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B341)*K341),IF($C341=\"Efp\",K341,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP341:AS341,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D341=\"BT\",AF341*Balance!D$45,IF($D341=\"MT\",AF341*Balance!D$46,AF341*Balance!D$47))","v":0},{"$f":"IF($D341=\"BT\",AG341*Balance!E$45,IF($D341=\"MT\",AG341*Balance!E$46,AG341*Balance!E$47))","v":0},{"$f":"IF($D341=\"BT\",AH341*Balance!F$45,IF($D341=\"MT\",AH341*Balance!F$46,AH341*Balance!F$47))","v":0},{"$f":"IF($D341=\"BT\",AI341*Balance!G$45,IF($D341=\"MT\",AI341*Balance!G$46,AI341*Balance!G$47))","v":0},{"$f":"IF($D341=\"BT\",AJ341*Balance!H$45,IF($D341=\"MT\",AJ341*Balance!H$46,AJ341*Balance!H$47))","v":0},{"$f":"IF($D341=\"BT\",AK341*Balance!I$45,IF($D341=\"MT\",AK341*Balance!I$46,AK341*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX341:BA341,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D341=\"BT\",AN341*Balance!D$49,IF($D341=\"MT\",AN341*Balance!D$50,AN341*Balance!D$51))","v":0},{"$f":"IF($D341=\"BT\",AO341*Balance!E$49,IF($D341=\"MT\",AO341*Balance!E$50,AO341*Balance!E$51))","v":0},{"$f":"IF($D341=\"BT\",AP341*Balance!F$49,IF($D341=\"MT\",AP341*Balance!F$50,AP341*Balance!F$51))","v":0},{"$f":"IF($D341=\"BT\",AQ341*Balance!G$49,IF($D341=\"MT\",AQ341*Balance!G$50,AQ341*Balance!G$51))","v":0},{"$f":"IF($D341=\"BT\",AR341*Balance!H$49,IF($D341=\"MT\",AR341*Balance!H$50,AR341*Balance!H$51))","v":0},{"$f":"IF($D341=\"BT\",AS341*Balance!I$49,IF($D341=\"MT\",AS341*Balance!I$50,AS341*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF341:BI341,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!C424","v":"X3D"},{"$f":"+PremisaCosto!E424","v":"Et"},{"$f":"+PremisaCosto!B424","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z342:AC342,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C342=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B342)*F342),IF($C342=\"Ep\",F342,\"\"))","v":0},{"$f":"IF($C342=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B342)*G342),IF($C342=\"Ep\",G342,\"\"))","v":0},{"$f":"IF($C342=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B342)*H342),IF($C342=\"Ep\",H342,\"\"))","v":0},{"$f":"IF($C342=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B342)*I342),IF($C342=\"Ep\",I342,\"\"))","v":0},{"$f":"IF($C342=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B342)*J342),IF($C342=\"Ep\",J342,\"\"))","v":0},{"$f":"IF($C342=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B342)*K342),IF($C342=\"Ep\",K342,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH342:AK342,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C342=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B342)*F342),IF($C342=\"Efp\",F342,\"\"))","v":0},{"$f":"IF($C342=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B342)*G342),IF($C342=\"Efp\",G342,\"\"))","v":0},{"$f":"IF($C342=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B342)*H342),IF($C342=\"Efp\",H342,\"\"))","v":0},{"$f":"IF($C342=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B342)*I342),IF($C342=\"Efp\",I342,\"\"))","v":0},{"$f":"IF($C342=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B342)*J342),IF($C342=\"Efp\",J342,\"\"))","v":0},{"$f":"IF($C342=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B342)*K342),IF($C342=\"Efp\",K342,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP342:AS342,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D342=\"BT\",AF342*Balance!D$45,IF($D342=\"MT\",AF342*Balance!D$46,AF342*Balance!D$47))","v":0},{"$f":"IF($D342=\"BT\",AG342*Balance!E$45,IF($D342=\"MT\",AG342*Balance!E$46,AG342*Balance!E$47))","v":0},{"$f":"IF($D342=\"BT\",AH342*Balance!F$45,IF($D342=\"MT\",AH342*Balance!F$46,AH342*Balance!F$47))","v":0},{"$f":"IF($D342=\"BT\",AI342*Balance!G$45,IF($D342=\"MT\",AI342*Balance!G$46,AI342*Balance!G$47))","v":0},{"$f":"IF($D342=\"BT\",AJ342*Balance!H$45,IF($D342=\"MT\",AJ342*Balance!H$46,AJ342*Balance!H$47))","v":0},{"$f":"IF($D342=\"BT\",AK342*Balance!I$45,IF($D342=\"MT\",AK342*Balance!I$46,AK342*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX342:BA342,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D342=\"BT\",AN342*Balance!D$49,IF($D342=\"MT\",AN342*Balance!D$50,AN342*Balance!D$51))","v":0},{"$f":"IF($D342=\"BT\",AO342*Balance!E$49,IF($D342=\"MT\",AO342*Balance!E$50,AO342*Balance!E$51))","v":0},{"$f":"IF($D342=\"BT\",AP342*Balance!F$49,IF($D342=\"MT\",AP342*Balance!F$50,AP342*Balance!F$51))","v":0},{"$f":"IF($D342=\"BT\",AQ342*Balance!G$49,IF($D342=\"MT\",AQ342*Balance!G$50,AQ342*Balance!G$51))","v":0},{"$f":"IF($D342=\"BT\",AR342*Balance!H$49,IF($D342=\"MT\",AR342*Balance!H$50,AR342*Balance!H$51))","v":0},{"$f":"IF($D342=\"BT\",AS342*Balance!I$49,IF($D342=\"MT\",AS342*Balance!I$50,AS342*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF342:BI342,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!C425","v":"X3D"},{"$f":"+PremisaCosto!E425","v":"Et"},{"$f":"+PremisaCosto!B425","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z343:AC343,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C343=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B343)*F343),IF($C343=\"Ep\",F343,\"\"))","v":0},{"$f":"IF($C343=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B343)*G343),IF($C343=\"Ep\",G343,\"\"))","v":0},{"$f":"IF($C343=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B343)*H343),IF($C343=\"Ep\",H343,\"\"))","v":0},{"$f":"IF($C343=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B343)*I343),IF($C343=\"Ep\",I343,\"\"))","v":0},{"$f":"IF($C343=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B343)*J343),IF($C343=\"Ep\",J343,\"\"))","v":0},{"$f":"IF($C343=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B343)*K343),IF($C343=\"Ep\",K343,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH343:AK343,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C343=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B343)*F343),IF($C343=\"Efp\",F343,\"\"))","v":0},{"$f":"IF($C343=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B343)*G343),IF($C343=\"Efp\",G343,\"\"))","v":0},{"$f":"IF($C343=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B343)*H343),IF($C343=\"Efp\",H343,\"\"))","v":0},{"$f":"IF($C343=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B343)*I343),IF($C343=\"Efp\",I343,\"\"))","v":0},{"$f":"IF($C343=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B343)*J343),IF($C343=\"Efp\",J343,\"\"))","v":0},{"$f":"IF($C343=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B343)*K343),IF($C343=\"Efp\",K343,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP343:AS343,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D343=\"BT\",AF343*Balance!D$45,IF($D343=\"MT\",AF343*Balance!D$46,AF343*Balance!D$47))","v":0},{"$f":"IF($D343=\"BT\",AG343*Balance!E$45,IF($D343=\"MT\",AG343*Balance!E$46,AG343*Balance!E$47))","v":0},{"$f":"IF($D343=\"BT\",AH343*Balance!F$45,IF($D343=\"MT\",AH343*Balance!F$46,AH343*Balance!F$47))","v":0},{"$f":"IF($D343=\"BT\",AI343*Balance!G$45,IF($D343=\"MT\",AI343*Balance!G$46,AI343*Balance!G$47))","v":0},{"$f":"IF($D343=\"BT\",AJ343*Balance!H$45,IF($D343=\"MT\",AJ343*Balance!H$46,AJ343*Balance!H$47))","v":0},{"$f":"IF($D343=\"BT\",AK343*Balance!I$45,IF($D343=\"MT\",AK343*Balance!I$46,AK343*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX343:BA343,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D343=\"BT\",AN343*Balance!D$49,IF($D343=\"MT\",AN343*Balance!D$50,AN343*Balance!D$51))","v":0},{"$f":"IF($D343=\"BT\",AO343*Balance!E$49,IF($D343=\"MT\",AO343*Balance!E$50,AO343*Balance!E$51))","v":0},{"$f":"IF($D343=\"BT\",AP343*Balance!F$49,IF($D343=\"MT\",AP343*Balance!F$50,AP343*Balance!F$51))","v":0},{"$f":"IF($D343=\"BT\",AQ343*Balance!G$49,IF($D343=\"MT\",AQ343*Balance!G$50,AQ343*Balance!G$51))","v":0},{"$f":"IF($D343=\"BT\",AR343*Balance!H$49,IF($D343=\"MT\",AR343*Balance!H$50,AR343*Balance!H$51))","v":0},{"$f":"IF($D343=\"BT\",AS343*Balance!I$49,IF($D343=\"MT\",AS343*Balance!I$50,AS343*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF343:BI343,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!C426","v":"X3D"},{"$f":"+PremisaCosto!E426","v":"Et"},{"$f":"+PremisaCosto!B426","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z344:AC344,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C344=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B344)*F344),IF($C344=\"Ep\",F344,\"\"))","v":0},{"$f":"IF($C344=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B344)*G344),IF($C344=\"Ep\",G344,\"\"))","v":0},{"$f":"IF($C344=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B344)*H344),IF($C344=\"Ep\",H344,\"\"))","v":0},{"$f":"IF($C344=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B344)*I344),IF($C344=\"Ep\",I344,\"\"))","v":0},{"$f":"IF($C344=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B344)*J344),IF($C344=\"Ep\",J344,\"\"))","v":0},{"$f":"IF($C344=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B344)*K344),IF($C344=\"Ep\",K344,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH344:AK344,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C344=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B344)*F344),IF($C344=\"Efp\",F344,\"\"))","v":0},{"$f":"IF($C344=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B344)*G344),IF($C344=\"Efp\",G344,\"\"))","v":0},{"$f":"IF($C344=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B344)*H344),IF($C344=\"Efp\",H344,\"\"))","v":0},{"$f":"IF($C344=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B344)*I344),IF($C344=\"Efp\",I344,\"\"))","v":0},{"$f":"IF($C344=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B344)*J344),IF($C344=\"Efp\",J344,\"\"))","v":0},{"$f":"IF($C344=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B344)*K344),IF($C344=\"Efp\",K344,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP344:AS344,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D344=\"BT\",AF344*Balance!D$45,IF($D344=\"MT\",AF344*Balance!D$46,AF344*Balance!D$47))","v":0},{"$f":"IF($D344=\"BT\",AG344*Balance!E$45,IF($D344=\"MT\",AG344*Balance!E$46,AG344*Balance!E$47))","v":0},{"$f":"IF($D344=\"BT\",AH344*Balance!F$45,IF($D344=\"MT\",AH344*Balance!F$46,AH344*Balance!F$47))","v":0},{"$f":"IF($D344=\"BT\",AI344*Balance!G$45,IF($D344=\"MT\",AI344*Balance!G$46,AI344*Balance!G$47))","v":0},{"$f":"IF($D344=\"BT\",AJ344*Balance!H$45,IF($D344=\"MT\",AJ344*Balance!H$46,AJ344*Balance!H$47))","v":0},{"$f":"IF($D344=\"BT\",AK344*Balance!I$45,IF($D344=\"MT\",AK344*Balance!I$46,AK344*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX344:BA344,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D344=\"BT\",AN344*Balance!D$49,IF($D344=\"MT\",AN344*Balance!D$50,AN344*Balance!D$51))","v":0},{"$f":"IF($D344=\"BT\",AO344*Balance!E$49,IF($D344=\"MT\",AO344*Balance!E$50,AO344*Balance!E$51))","v":0},{"$f":"IF($D344=\"BT\",AP344*Balance!F$49,IF($D344=\"MT\",AP344*Balance!F$50,AP344*Balance!F$51))","v":0},{"$f":"IF($D344=\"BT\",AQ344*Balance!G$49,IF($D344=\"MT\",AQ344*Balance!G$50,AQ344*Balance!G$51))","v":0},{"$f":"IF($D344=\"BT\",AR344*Balance!H$49,IF($D344=\"MT\",AR344*Balance!H$50,AR344*Balance!H$51))","v":0},{"$f":"IF($D344=\"BT\",AS344*Balance!I$49,IF($D344=\"MT\",AS344*Balance!I$50,AS344*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF344:BI344,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!C427","v":"X3D"},{"$f":"+PremisaCosto!E427","v":"Et"},{"$f":"+PremisaCosto!B427","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z345:AC345,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C345=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B345)*F345),IF($C345=\"Ep\",F345,\"\"))","v":0},{"$f":"IF($C345=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B345)*G345),IF($C345=\"Ep\",G345,\"\"))","v":0},{"$f":"IF($C345=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B345)*H345),IF($C345=\"Ep\",H345,\"\"))","v":0},{"$f":"IF($C345=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B345)*I345),IF($C345=\"Ep\",I345,\"\"))","v":0},{"$f":"IF($C345=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B345)*J345),IF($C345=\"Ep\",J345,\"\"))","v":0},{"$f":"IF($C345=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B345)*K345),IF($C345=\"Ep\",K345,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH345:AK345,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C345=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B345)*F345),IF($C345=\"Efp\",F345,\"\"))","v":0},{"$f":"IF($C345=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B345)*G345),IF($C345=\"Efp\",G345,\"\"))","v":0},{"$f":"IF($C345=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B345)*H345),IF($C345=\"Efp\",H345,\"\"))","v":0},{"$f":"IF($C345=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B345)*I345),IF($C345=\"Efp\",I345,\"\"))","v":0},{"$f":"IF($C345=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B345)*J345),IF($C345=\"Efp\",J345,\"\"))","v":0},{"$f":"IF($C345=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B345)*K345),IF($C345=\"Efp\",K345,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP345:AS345,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D345=\"BT\",AF345*Balance!D$45,IF($D345=\"MT\",AF345*Balance!D$46,AF345*Balance!D$47))","v":0},{"$f":"IF($D345=\"BT\",AG345*Balance!E$45,IF($D345=\"MT\",AG345*Balance!E$46,AG345*Balance!E$47))","v":0},{"$f":"IF($D345=\"BT\",AH345*Balance!F$45,IF($D345=\"MT\",AH345*Balance!F$46,AH345*Balance!F$47))","v":0},{"$f":"IF($D345=\"BT\",AI345*Balance!G$45,IF($D345=\"MT\",AI345*Balance!G$46,AI345*Balance!G$47))","v":0},{"$f":"IF($D345=\"BT\",AJ345*Balance!H$45,IF($D345=\"MT\",AJ345*Balance!H$46,AJ345*Balance!H$47))","v":0},{"$f":"IF($D345=\"BT\",AK345*Balance!I$45,IF($D345=\"MT\",AK345*Balance!I$46,AK345*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX345:BA345,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D345=\"BT\",AN345*Balance!D$49,IF($D345=\"MT\",AN345*Balance!D$50,AN345*Balance!D$51))","v":0},{"$f":"IF($D345=\"BT\",AO345*Balance!E$49,IF($D345=\"MT\",AO345*Balance!E$50,AO345*Balance!E$51))","v":0},{"$f":"IF($D345=\"BT\",AP345*Balance!F$49,IF($D345=\"MT\",AP345*Balance!F$50,AP345*Balance!F$51))","v":0},{"$f":"IF($D345=\"BT\",AQ345*Balance!G$49,IF($D345=\"MT\",AQ345*Balance!G$50,AQ345*Balance!G$51))","v":0},{"$f":"IF($D345=\"BT\",AR345*Balance!H$49,IF($D345=\"MT\",AR345*Balance!H$50,AR345*Balance!H$51))","v":0},{"$f":"IF($D345=\"BT\",AS345*Balance!I$49,IF($D345=\"MT\",AS345*Balance!I$50,AS345*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF345:BI345,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!C428","v":"X3D"},{"$f":"+PremisaCosto!E428","v":"Et"},{"$f":"+PremisaCosto!B428","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z346:AC346,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C346=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B346)*F346),IF($C346=\"Ep\",F346,\"\"))","v":0},{"$f":"IF($C346=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B346)*G346),IF($C346=\"Ep\",G346,\"\"))","v":0},{"$f":"IF($C346=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B346)*H346),IF($C346=\"Ep\",H346,\"\"))","v":0},{"$f":"IF($C346=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B346)*I346),IF($C346=\"Ep\",I346,\"\"))","v":0},{"$f":"IF($C346=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B346)*J346),IF($C346=\"Ep\",J346,\"\"))","v":0},{"$f":"IF($C346=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B346)*K346),IF($C346=\"Ep\",K346,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH346:AK346,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C346=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B346)*F346),IF($C346=\"Efp\",F346,\"\"))","v":0},{"$f":"IF($C346=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B346)*G346),IF($C346=\"Efp\",G346,\"\"))","v":0},{"$f":"IF($C346=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B346)*H346),IF($C346=\"Efp\",H346,\"\"))","v":0},{"$f":"IF($C346=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B346)*I346),IF($C346=\"Efp\",I346,\"\"))","v":0},{"$f":"IF($C346=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B346)*J346),IF($C346=\"Efp\",J346,\"\"))","v":0},{"$f":"IF($C346=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B346)*K346),IF($C346=\"Efp\",K346,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP346:AS346,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D346=\"BT\",AF346*Balance!D$45,IF($D346=\"MT\",AF346*Balance!D$46,AF346*Balance!D$47))","v":0},{"$f":"IF($D346=\"BT\",AG346*Balance!E$45,IF($D346=\"MT\",AG346*Balance!E$46,AG346*Balance!E$47))","v":0},{"$f":"IF($D346=\"BT\",AH346*Balance!F$45,IF($D346=\"MT\",AH346*Balance!F$46,AH346*Balance!F$47))","v":0},{"$f":"IF($D346=\"BT\",AI346*Balance!G$45,IF($D346=\"MT\",AI346*Balance!G$46,AI346*Balance!G$47))","v":0},{"$f":"IF($D346=\"BT\",AJ346*Balance!H$45,IF($D346=\"MT\",AJ346*Balance!H$46,AJ346*Balance!H$47))","v":0},{"$f":"IF($D346=\"BT\",AK346*Balance!I$45,IF($D346=\"MT\",AK346*Balance!I$46,AK346*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX346:BA346,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D346=\"BT\",AN346*Balance!D$49,IF($D346=\"MT\",AN346*Balance!D$50,AN346*Balance!D$51))","v":0},{"$f":"IF($D346=\"BT\",AO346*Balance!E$49,IF($D346=\"MT\",AO346*Balance!E$50,AO346*Balance!E$51))","v":0},{"$f":"IF($D346=\"BT\",AP346*Balance!F$49,IF($D346=\"MT\",AP346*Balance!F$50,AP346*Balance!F$51))","v":0},{"$f":"IF($D346=\"BT\",AQ346*Balance!G$49,IF($D346=\"MT\",AQ346*Balance!G$50,AQ346*Balance!G$51))","v":0},{"$f":"IF($D346=\"BT\",AR346*Balance!H$49,IF($D346=\"MT\",AR346*Balance!H$50,AR346*Balance!H$51))","v":0},{"$f":"IF($D346=\"BT\",AS346*Balance!I$49,IF($D346=\"MT\",AS346*Balance!I$50,AS346*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF346:BI346,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!C429","v":0},{"$f":"+PremisaCosto!E429","v":0},{"$f":"+PremisaCosto!B429","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z347:AC347,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C347=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B347)*F347),IF($C347=\"Ep\",F347,\"\"))","v":""},{"$f":"IF($C347=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B347)*G347),IF($C347=\"Ep\",G347,\"\"))","v":""},{"$f":"IF($C347=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B347)*H347),IF($C347=\"Ep\",H347,\"\"))","v":""},{"$f":"IF($C347=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B347)*I347),IF($C347=\"Ep\",I347,\"\"))","v":""},{"$f":"IF($C347=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B347)*J347),IF($C347=\"Ep\",J347,\"\"))","v":""},{"$f":"IF($C347=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B347)*K347),IF($C347=\"Ep\",K347,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH347:AK347,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C347=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B347)*F347),IF($C347=\"Efp\",F347,\"\"))","v":""},{"$f":"IF($C347=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B347)*G347),IF($C347=\"Efp\",G347,\"\"))","v":""},{"$f":"IF($C347=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B347)*H347),IF($C347=\"Efp\",H347,\"\"))","v":""},{"$f":"IF($C347=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B347)*I347),IF($C347=\"Efp\",I347,\"\"))","v":""},{"$f":"IF($C347=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B347)*J347),IF($C347=\"Efp\",J347,\"\"))","v":""},{"$f":"IF($C347=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B347)*K347),IF($C347=\"Efp\",K347,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP347:AS347,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX347:BA347,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF347:BI347,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!C430","v":"X3D"},{"$f":"+PremisaCosto!E430","v":"Et"},{"$f":"+PremisaCosto!B430","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z348:AC348,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C348=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B348)*F348),IF($C348=\"Ep\",F348,\"\"))","v":0},{"$f":"IF($C348=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B348)*G348),IF($C348=\"Ep\",G348,\"\"))","v":0},{"$f":"IF($C348=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B348)*H348),IF($C348=\"Ep\",H348,\"\"))","v":0},{"$f":"IF($C348=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B348)*I348),IF($C348=\"Ep\",I348,\"\"))","v":0},{"$f":"IF($C348=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B348)*J348),IF($C348=\"Ep\",J348,\"\"))","v":0},{"$f":"IF($C348=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B348)*K348),IF($C348=\"Ep\",K348,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH348:AK348,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C348=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B348)*F348),IF($C348=\"Efp\",F348,\"\"))","v":0},{"$f":"IF($C348=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B348)*G348),IF($C348=\"Efp\",G348,\"\"))","v":0},{"$f":"IF($C348=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B348)*H348),IF($C348=\"Efp\",H348,\"\"))","v":0},{"$f":"IF($C348=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B348)*I348),IF($C348=\"Efp\",I348,\"\"))","v":0},{"$f":"IF($C348=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B348)*J348),IF($C348=\"Efp\",J348,\"\"))","v":0},{"$f":"IF($C348=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B348)*K348),IF($C348=\"Efp\",K348,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP348:AS348,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D348=\"BT\",AF348*Balance!D$45,IF($D348=\"MT\",AF348*Balance!D$46,AF348*Balance!D$47))","v":0},{"$f":"IF($D348=\"BT\",AG348*Balance!E$45,IF($D348=\"MT\",AG348*Balance!E$46,AG348*Balance!E$47))","v":0},{"$f":"IF($D348=\"BT\",AH348*Balance!F$45,IF($D348=\"MT\",AH348*Balance!F$46,AH348*Balance!F$47))","v":0},{"$f":"IF($D348=\"BT\",AI348*Balance!G$45,IF($D348=\"MT\",AI348*Balance!G$46,AI348*Balance!G$47))","v":0},{"$f":"IF($D348=\"BT\",AJ348*Balance!H$45,IF($D348=\"MT\",AJ348*Balance!H$46,AJ348*Balance!H$47))","v":0},{"$f":"IF($D348=\"BT\",AK348*Balance!I$45,IF($D348=\"MT\",AK348*Balance!I$46,AK348*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX348:BA348,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D348=\"BT\",AN348*Balance!D$49,IF($D348=\"MT\",AN348*Balance!D$50,AN348*Balance!D$51))","v":0},{"$f":"IF($D348=\"BT\",AO348*Balance!E$49,IF($D348=\"MT\",AO348*Balance!E$50,AO348*Balance!E$51))","v":0},{"$f":"IF($D348=\"BT\",AP348*Balance!F$49,IF($D348=\"MT\",AP348*Balance!F$50,AP348*Balance!F$51))","v":0},{"$f":"IF($D348=\"BT\",AQ348*Balance!G$49,IF($D348=\"MT\",AQ348*Balance!G$50,AQ348*Balance!G$51))","v":0},{"$f":"IF($D348=\"BT\",AR348*Balance!H$49,IF($D348=\"MT\",AR348*Balance!H$50,AR348*Balance!H$51))","v":0},{"$f":"IF($D348=\"BT\",AS348*Balance!I$49,IF($D348=\"MT\",AS348*Balance!I$50,AS348*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF348:BI348,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!C431","v":"X3D"},{"$f":"+PremisaCosto!E431","v":"Et"},{"$f":"+PremisaCosto!B431","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z349:AC349,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C349=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B349)*F349),IF($C349=\"Ep\",F349,\"\"))","v":0},{"$f":"IF($C349=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B349)*G349),IF($C349=\"Ep\",G349,\"\"))","v":0},{"$f":"IF($C349=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B349)*H349),IF($C349=\"Ep\",H349,\"\"))","v":0},{"$f":"IF($C349=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B349)*I349),IF($C349=\"Ep\",I349,\"\"))","v":0},{"$f":"IF($C349=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B349)*J349),IF($C349=\"Ep\",J349,\"\"))","v":0},{"$f":"IF($C349=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B349)*K349),IF($C349=\"Ep\",K349,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH349:AK349,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C349=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B349)*F349),IF($C349=\"Efp\",F349,\"\"))","v":0},{"$f":"IF($C349=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B349)*G349),IF($C349=\"Efp\",G349,\"\"))","v":0},{"$f":"IF($C349=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B349)*H349),IF($C349=\"Efp\",H349,\"\"))","v":0},{"$f":"IF($C349=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B349)*I349),IF($C349=\"Efp\",I349,\"\"))","v":0},{"$f":"IF($C349=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B349)*J349),IF($C349=\"Efp\",J349,\"\"))","v":0},{"$f":"IF($C349=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B349)*K349),IF($C349=\"Efp\",K349,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP349:AS349,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D349=\"BT\",AF349*Balance!D$45,IF($D349=\"MT\",AF349*Balance!D$46,AF349*Balance!D$47))","v":0},{"$f":"IF($D349=\"BT\",AG349*Balance!E$45,IF($D349=\"MT\",AG349*Balance!E$46,AG349*Balance!E$47))","v":0},{"$f":"IF($D349=\"BT\",AH349*Balance!F$45,IF($D349=\"MT\",AH349*Balance!F$46,AH349*Balance!F$47))","v":0},{"$f":"IF($D349=\"BT\",AI349*Balance!G$45,IF($D349=\"MT\",AI349*Balance!G$46,AI349*Balance!G$47))","v":0},{"$f":"IF($D349=\"BT\",AJ349*Balance!H$45,IF($D349=\"MT\",AJ349*Balance!H$46,AJ349*Balance!H$47))","v":0},{"$f":"IF($D349=\"BT\",AK349*Balance!I$45,IF($D349=\"MT\",AK349*Balance!I$46,AK349*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX349:BA349,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D349=\"BT\",AN349*Balance!D$49,IF($D349=\"MT\",AN349*Balance!D$50,AN349*Balance!D$51))","v":0},{"$f":"IF($D349=\"BT\",AO349*Balance!E$49,IF($D349=\"MT\",AO349*Balance!E$50,AO349*Balance!E$51))","v":0},{"$f":"IF($D349=\"BT\",AP349*Balance!F$49,IF($D349=\"MT\",AP349*Balance!F$50,AP349*Balance!F$51))","v":0},{"$f":"IF($D349=\"BT\",AQ349*Balance!G$49,IF($D349=\"MT\",AQ349*Balance!G$50,AQ349*Balance!G$51))","v":0},{"$f":"IF($D349=\"BT\",AR349*Balance!H$49,IF($D349=\"MT\",AR349*Balance!H$50,AR349*Balance!H$51))","v":0},{"$f":"IF($D349=\"BT\",AS349*Balance!I$49,IF($D349=\"MT\",AS349*Balance!I$50,AS349*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF349:BI349,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!C432","v":"X3D"},{"$f":"+PremisaCosto!E432","v":"Et"},{"$f":"+PremisaCosto!B432","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z350:AC350,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C350=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B350)*F350),IF($C350=\"Ep\",F350,\"\"))","v":0},{"$f":"IF($C350=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B350)*G350),IF($C350=\"Ep\",G350,\"\"))","v":0},{"$f":"IF($C350=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B350)*H350),IF($C350=\"Ep\",H350,\"\"))","v":0},{"$f":"IF($C350=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B350)*I350),IF($C350=\"Ep\",I350,\"\"))","v":0},{"$f":"IF($C350=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B350)*J350),IF($C350=\"Ep\",J350,\"\"))","v":0},{"$f":"IF($C350=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B350)*K350),IF($C350=\"Ep\",K350,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH350:AK350,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C350=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B350)*F350),IF($C350=\"Efp\",F350,\"\"))","v":0},{"$f":"IF($C350=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B350)*G350),IF($C350=\"Efp\",G350,\"\"))","v":0},{"$f":"IF($C350=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B350)*H350),IF($C350=\"Efp\",H350,\"\"))","v":0},{"$f":"IF($C350=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B350)*I350),IF($C350=\"Efp\",I350,\"\"))","v":0},{"$f":"IF($C350=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B350)*J350),IF($C350=\"Efp\",J350,\"\"))","v":0},{"$f":"IF($C350=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B350)*K350),IF($C350=\"Efp\",K350,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP350:AS350,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D350=\"BT\",AF350*Balance!D$45,IF($D350=\"MT\",AF350*Balance!D$46,AF350*Balance!D$47))","v":0},{"$f":"IF($D350=\"BT\",AG350*Balance!E$45,IF($D350=\"MT\",AG350*Balance!E$46,AG350*Balance!E$47))","v":0},{"$f":"IF($D350=\"BT\",AH350*Balance!F$45,IF($D350=\"MT\",AH350*Balance!F$46,AH350*Balance!F$47))","v":0},{"$f":"IF($D350=\"BT\",AI350*Balance!G$45,IF($D350=\"MT\",AI350*Balance!G$46,AI350*Balance!G$47))","v":0},{"$f":"IF($D350=\"BT\",AJ350*Balance!H$45,IF($D350=\"MT\",AJ350*Balance!H$46,AJ350*Balance!H$47))","v":0},{"$f":"IF($D350=\"BT\",AK350*Balance!I$45,IF($D350=\"MT\",AK350*Balance!I$46,AK350*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX350:BA350,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D350=\"BT\",AN350*Balance!D$49,IF($D350=\"MT\",AN350*Balance!D$50,AN350*Balance!D$51))","v":0},{"$f":"IF($D350=\"BT\",AO350*Balance!E$49,IF($D350=\"MT\",AO350*Balance!E$50,AO350*Balance!E$51))","v":0},{"$f":"IF($D350=\"BT\",AP350*Balance!F$49,IF($D350=\"MT\",AP350*Balance!F$50,AP350*Balance!F$51))","v":0},{"$f":"IF($D350=\"BT\",AQ350*Balance!G$49,IF($D350=\"MT\",AQ350*Balance!G$50,AQ350*Balance!G$51))","v":0},{"$f":"IF($D350=\"BT\",AR350*Balance!H$49,IF($D350=\"MT\",AR350*Balance!H$50,AR350*Balance!H$51))","v":0},{"$f":"IF($D350=\"BT\",AS350*Balance!I$49,IF($D350=\"MT\",AS350*Balance!I$50,AS350*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF350:BI350,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!C433","v":"X3D"},{"$f":"+PremisaCosto!E433","v":"Et"},{"$f":"+PremisaCosto!B433","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z351:AC351,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C351=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B351)*F351),IF($C351=\"Ep\",F351,\"\"))","v":0},{"$f":"IF($C351=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B351)*G351),IF($C351=\"Ep\",G351,\"\"))","v":0},{"$f":"IF($C351=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B351)*H351),IF($C351=\"Ep\",H351,\"\"))","v":0},{"$f":"IF($C351=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B351)*I351),IF($C351=\"Ep\",I351,\"\"))","v":0},{"$f":"IF($C351=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B351)*J351),IF($C351=\"Ep\",J351,\"\"))","v":0},{"$f":"IF($C351=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B351)*K351),IF($C351=\"Ep\",K351,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH351:AK351,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C351=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B351)*F351),IF($C351=\"Efp\",F351,\"\"))","v":0},{"$f":"IF($C351=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B351)*G351),IF($C351=\"Efp\",G351,\"\"))","v":0},{"$f":"IF($C351=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B351)*H351),IF($C351=\"Efp\",H351,\"\"))","v":0},{"$f":"IF($C351=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B351)*I351),IF($C351=\"Efp\",I351,\"\"))","v":0},{"$f":"IF($C351=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B351)*J351),IF($C351=\"Efp\",J351,\"\"))","v":0},{"$f":"IF($C351=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B351)*K351),IF($C351=\"Efp\",K351,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP351:AS351,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D351=\"BT\",AF351*Balance!D$45,IF($D351=\"MT\",AF351*Balance!D$46,AF351*Balance!D$47))","v":0},{"$f":"IF($D351=\"BT\",AG351*Balance!E$45,IF($D351=\"MT\",AG351*Balance!E$46,AG351*Balance!E$47))","v":0},{"$f":"IF($D351=\"BT\",AH351*Balance!F$45,IF($D351=\"MT\",AH351*Balance!F$46,AH351*Balance!F$47))","v":0},{"$f":"IF($D351=\"BT\",AI351*Balance!G$45,IF($D351=\"MT\",AI351*Balance!G$46,AI351*Balance!G$47))","v":0},{"$f":"IF($D351=\"BT\",AJ351*Balance!H$45,IF($D351=\"MT\",AJ351*Balance!H$46,AJ351*Balance!H$47))","v":0},{"$f":"IF($D351=\"BT\",AK351*Balance!I$45,IF($D351=\"MT\",AK351*Balance!I$46,AK351*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX351:BA351,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D351=\"BT\",AN351*Balance!D$49,IF($D351=\"MT\",AN351*Balance!D$50,AN351*Balance!D$51))","v":0},{"$f":"IF($D351=\"BT\",AO351*Balance!E$49,IF($D351=\"MT\",AO351*Balance!E$50,AO351*Balance!E$51))","v":0},{"$f":"IF($D351=\"BT\",AP351*Balance!F$49,IF($D351=\"MT\",AP351*Balance!F$50,AP351*Balance!F$51))","v":0},{"$f":"IF($D351=\"BT\",AQ351*Balance!G$49,IF($D351=\"MT\",AQ351*Balance!G$50,AQ351*Balance!G$51))","v":0},{"$f":"IF($D351=\"BT\",AR351*Balance!H$49,IF($D351=\"MT\",AR351*Balance!H$50,AR351*Balance!H$51))","v":0},{"$f":"IF($D351=\"BT\",AS351*Balance!I$49,IF($D351=\"MT\",AS351*Balance!I$50,AS351*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF351:BI351,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!C434","v":"X3D"},{"$f":"+PremisaCosto!E434","v":"Et"},{"$f":"+PremisaCosto!B434","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z352:AC352,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C352=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B352)*F352),IF($C352=\"Ep\",F352,\"\"))","v":0},{"$f":"IF($C352=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B352)*G352),IF($C352=\"Ep\",G352,\"\"))","v":0},{"$f":"IF($C352=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B352)*H352),IF($C352=\"Ep\",H352,\"\"))","v":0},{"$f":"IF($C352=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B352)*I352),IF($C352=\"Ep\",I352,\"\"))","v":0},{"$f":"IF($C352=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B352)*J352),IF($C352=\"Ep\",J352,\"\"))","v":0},{"$f":"IF($C352=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B352)*K352),IF($C352=\"Ep\",K352,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH352:AK352,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C352=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B352)*F352),IF($C352=\"Efp\",F352,\"\"))","v":0},{"$f":"IF($C352=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B352)*G352),IF($C352=\"Efp\",G352,\"\"))","v":0},{"$f":"IF($C352=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B352)*H352),IF($C352=\"Efp\",H352,\"\"))","v":0},{"$f":"IF($C352=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B352)*I352),IF($C352=\"Efp\",I352,\"\"))","v":0},{"$f":"IF($C352=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B352)*J352),IF($C352=\"Efp\",J352,\"\"))","v":0},{"$f":"IF($C352=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B352)*K352),IF($C352=\"Efp\",K352,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP352:AS352,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D352=\"BT\",AF352*Balance!D$45,IF($D352=\"MT\",AF352*Balance!D$46,AF352*Balance!D$47))","v":0},{"$f":"IF($D352=\"BT\",AG352*Balance!E$45,IF($D352=\"MT\",AG352*Balance!E$46,AG352*Balance!E$47))","v":0},{"$f":"IF($D352=\"BT\",AH352*Balance!F$45,IF($D352=\"MT\",AH352*Balance!F$46,AH352*Balance!F$47))","v":0},{"$f":"IF($D352=\"BT\",AI352*Balance!G$45,IF($D352=\"MT\",AI352*Balance!G$46,AI352*Balance!G$47))","v":0},{"$f":"IF($D352=\"BT\",AJ352*Balance!H$45,IF($D352=\"MT\",AJ352*Balance!H$46,AJ352*Balance!H$47))","v":0},{"$f":"IF($D352=\"BT\",AK352*Balance!I$45,IF($D352=\"MT\",AK352*Balance!I$46,AK352*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX352:BA352,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D352=\"BT\",AN352*Balance!D$49,IF($D352=\"MT\",AN352*Balance!D$50,AN352*Balance!D$51))","v":0},{"$f":"IF($D352=\"BT\",AO352*Balance!E$49,IF($D352=\"MT\",AO352*Balance!E$50,AO352*Balance!E$51))","v":0},{"$f":"IF($D352=\"BT\",AP352*Balance!F$49,IF($D352=\"MT\",AP352*Balance!F$50,AP352*Balance!F$51))","v":0},{"$f":"IF($D352=\"BT\",AQ352*Balance!G$49,IF($D352=\"MT\",AQ352*Balance!G$50,AQ352*Balance!G$51))","v":0},{"$f":"IF($D352=\"BT\",AR352*Balance!H$49,IF($D352=\"MT\",AR352*Balance!H$50,AR352*Balance!H$51))","v":0},{"$f":"IF($D352=\"BT\",AS352*Balance!I$49,IF($D352=\"MT\",AS352*Balance!I$50,AS352*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF352:BI352,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!C435","v":"X3D"},{"$f":"+PremisaCosto!E435","v":"Et"},{"$f":"+PremisaCosto!B435","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z353:AC353,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C353=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B353)*F353),IF($C353=\"Ep\",F353,\"\"))","v":0},{"$f":"IF($C353=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B353)*G353),IF($C353=\"Ep\",G353,\"\"))","v":0},{"$f":"IF($C353=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B353)*H353),IF($C353=\"Ep\",H353,\"\"))","v":0},{"$f":"IF($C353=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B353)*I353),IF($C353=\"Ep\",I353,\"\"))","v":0},{"$f":"IF($C353=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B353)*J353),IF($C353=\"Ep\",J353,\"\"))","v":0},{"$f":"IF($C353=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B353)*K353),IF($C353=\"Ep\",K353,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH353:AK353,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C353=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B353)*F353),IF($C353=\"Efp\",F353,\"\"))","v":0},{"$f":"IF($C353=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B353)*G353),IF($C353=\"Efp\",G353,\"\"))","v":0},{"$f":"IF($C353=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B353)*H353),IF($C353=\"Efp\",H353,\"\"))","v":0},{"$f":"IF($C353=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B353)*I353),IF($C353=\"Efp\",I353,\"\"))","v":0},{"$f":"IF($C353=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B353)*J353),IF($C353=\"Efp\",J353,\"\"))","v":0},{"$f":"IF($C353=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B353)*K353),IF($C353=\"Efp\",K353,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP353:AS353,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D353=\"BT\",AF353*Balance!D$45,IF($D353=\"MT\",AF353*Balance!D$46,AF353*Balance!D$47))","v":0},{"$f":"IF($D353=\"BT\",AG353*Balance!E$45,IF($D353=\"MT\",AG353*Balance!E$46,AG353*Balance!E$47))","v":0},{"$f":"IF($D353=\"BT\",AH353*Balance!F$45,IF($D353=\"MT\",AH353*Balance!F$46,AH353*Balance!F$47))","v":0},{"$f":"IF($D353=\"BT\",AI353*Balance!G$45,IF($D353=\"MT\",AI353*Balance!G$46,AI353*Balance!G$47))","v":0},{"$f":"IF($D353=\"BT\",AJ353*Balance!H$45,IF($D353=\"MT\",AJ353*Balance!H$46,AJ353*Balance!H$47))","v":0},{"$f":"IF($D353=\"BT\",AK353*Balance!I$45,IF($D353=\"MT\",AK353*Balance!I$46,AK353*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX353:BA353,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D353=\"BT\",AN353*Balance!D$49,IF($D353=\"MT\",AN353*Balance!D$50,AN353*Balance!D$51))","v":0},{"$f":"IF($D353=\"BT\",AO353*Balance!E$49,IF($D353=\"MT\",AO353*Balance!E$50,AO353*Balance!E$51))","v":0},{"$f":"IF($D353=\"BT\",AP353*Balance!F$49,IF($D353=\"MT\",AP353*Balance!F$50,AP353*Balance!F$51))","v":0},{"$f":"IF($D353=\"BT\",AQ353*Balance!G$49,IF($D353=\"MT\",AQ353*Balance!G$50,AQ353*Balance!G$51))","v":0},{"$f":"IF($D353=\"BT\",AR353*Balance!H$49,IF($D353=\"MT\",AR353*Balance!H$50,AR353*Balance!H$51))","v":0},{"$f":"IF($D353=\"BT\",AS353*Balance!I$49,IF($D353=\"MT\",AS353*Balance!I$50,AS353*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF353:BI353,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!C436","v":"X3D"},{"$f":"+PremisaCosto!E436","v":"Et"},{"$f":"+PremisaCosto!B436","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z354:AC354,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C354=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B354)*F354),IF($C354=\"Ep\",F354,\"\"))","v":0},{"$f":"IF($C354=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B354)*G354),IF($C354=\"Ep\",G354,\"\"))","v":0},{"$f":"IF($C354=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B354)*H354),IF($C354=\"Ep\",H354,\"\"))","v":0},{"$f":"IF($C354=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B354)*I354),IF($C354=\"Ep\",I354,\"\"))","v":0},{"$f":"IF($C354=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B354)*J354),IF($C354=\"Ep\",J354,\"\"))","v":0},{"$f":"IF($C354=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B354)*K354),IF($C354=\"Ep\",K354,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH354:AK354,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C354=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B354)*F354),IF($C354=\"Efp\",F354,\"\"))","v":0},{"$f":"IF($C354=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B354)*G354),IF($C354=\"Efp\",G354,\"\"))","v":0},{"$f":"IF($C354=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B354)*H354),IF($C354=\"Efp\",H354,\"\"))","v":0},{"$f":"IF($C354=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B354)*I354),IF($C354=\"Efp\",I354,\"\"))","v":0},{"$f":"IF($C354=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B354)*J354),IF($C354=\"Efp\",J354,\"\"))","v":0},{"$f":"IF($C354=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B354)*K354),IF($C354=\"Efp\",K354,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP354:AS354,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D354=\"BT\",AF354*Balance!D$45,IF($D354=\"MT\",AF354*Balance!D$46,AF354*Balance!D$47))","v":0},{"$f":"IF($D354=\"BT\",AG354*Balance!E$45,IF($D354=\"MT\",AG354*Balance!E$46,AG354*Balance!E$47))","v":0},{"$f":"IF($D354=\"BT\",AH354*Balance!F$45,IF($D354=\"MT\",AH354*Balance!F$46,AH354*Balance!F$47))","v":0},{"$f":"IF($D354=\"BT\",AI354*Balance!G$45,IF($D354=\"MT\",AI354*Balance!G$46,AI354*Balance!G$47))","v":0},{"$f":"IF($D354=\"BT\",AJ354*Balance!H$45,IF($D354=\"MT\",AJ354*Balance!H$46,AJ354*Balance!H$47))","v":0},{"$f":"IF($D354=\"BT\",AK354*Balance!I$45,IF($D354=\"MT\",AK354*Balance!I$46,AK354*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX354:BA354,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D354=\"BT\",AN354*Balance!D$49,IF($D354=\"MT\",AN354*Balance!D$50,AN354*Balance!D$51))","v":0},{"$f":"IF($D354=\"BT\",AO354*Balance!E$49,IF($D354=\"MT\",AO354*Balance!E$50,AO354*Balance!E$51))","v":0},{"$f":"IF($D354=\"BT\",AP354*Balance!F$49,IF($D354=\"MT\",AP354*Balance!F$50,AP354*Balance!F$51))","v":0},{"$f":"IF($D354=\"BT\",AQ354*Balance!G$49,IF($D354=\"MT\",AQ354*Balance!G$50,AQ354*Balance!G$51))","v":0},{"$f":"IF($D354=\"BT\",AR354*Balance!H$49,IF($D354=\"MT\",AR354*Balance!H$50,AR354*Balance!H$51))","v":0},{"$f":"IF($D354=\"BT\",AS354*Balance!I$49,IF($D354=\"MT\",AS354*Balance!I$50,AS354*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF354:BI354,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!C437","v":"X3D"},{"$f":"+PremisaCosto!E437","v":"Et"},{"$f":"+PremisaCosto!B437","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z355:AC355,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C355=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B355)*F355),IF($C355=\"Ep\",F355,\"\"))","v":0},{"$f":"IF($C355=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B355)*G355),IF($C355=\"Ep\",G355,\"\"))","v":0},{"$f":"IF($C355=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B355)*H355),IF($C355=\"Ep\",H355,\"\"))","v":0},{"$f":"IF($C355=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B355)*I355),IF($C355=\"Ep\",I355,\"\"))","v":0},{"$f":"IF($C355=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B355)*J355),IF($C355=\"Ep\",J355,\"\"))","v":0},{"$f":"IF($C355=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B355)*K355),IF($C355=\"Ep\",K355,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH355:AK355,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C355=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B355)*F355),IF($C355=\"Efp\",F355,\"\"))","v":0},{"$f":"IF($C355=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B355)*G355),IF($C355=\"Efp\",G355,\"\"))","v":0},{"$f":"IF($C355=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B355)*H355),IF($C355=\"Efp\",H355,\"\"))","v":0},{"$f":"IF($C355=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B355)*I355),IF($C355=\"Efp\",I355,\"\"))","v":0},{"$f":"IF($C355=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B355)*J355),IF($C355=\"Efp\",J355,\"\"))","v":0},{"$f":"IF($C355=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B355)*K355),IF($C355=\"Efp\",K355,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP355:AS355,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D355=\"BT\",AF355*Balance!D$45,IF($D355=\"MT\",AF355*Balance!D$46,AF355*Balance!D$47))","v":0},{"$f":"IF($D355=\"BT\",AG355*Balance!E$45,IF($D355=\"MT\",AG355*Balance!E$46,AG355*Balance!E$47))","v":0},{"$f":"IF($D355=\"BT\",AH355*Balance!F$45,IF($D355=\"MT\",AH355*Balance!F$46,AH355*Balance!F$47))","v":0},{"$f":"IF($D355=\"BT\",AI355*Balance!G$45,IF($D355=\"MT\",AI355*Balance!G$46,AI355*Balance!G$47))","v":0},{"$f":"IF($D355=\"BT\",AJ355*Balance!H$45,IF($D355=\"MT\",AJ355*Balance!H$46,AJ355*Balance!H$47))","v":0},{"$f":"IF($D355=\"BT\",AK355*Balance!I$45,IF($D355=\"MT\",AK355*Balance!I$46,AK355*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX355:BA355,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D355=\"BT\",AN355*Balance!D$49,IF($D355=\"MT\",AN355*Balance!D$50,AN355*Balance!D$51))","v":0},{"$f":"IF($D355=\"BT\",AO355*Balance!E$49,IF($D355=\"MT\",AO355*Balance!E$50,AO355*Balance!E$51))","v":0},{"$f":"IF($D355=\"BT\",AP355*Balance!F$49,IF($D355=\"MT\",AP355*Balance!F$50,AP355*Balance!F$51))","v":0},{"$f":"IF($D355=\"BT\",AQ355*Balance!G$49,IF($D355=\"MT\",AQ355*Balance!G$50,AQ355*Balance!G$51))","v":0},{"$f":"IF($D355=\"BT\",AR355*Balance!H$49,IF($D355=\"MT\",AR355*Balance!H$50,AR355*Balance!H$51))","v":0},{"$f":"IF($D355=\"BT\",AS355*Balance!I$49,IF($D355=\"MT\",AS355*Balance!I$50,AS355*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF355:BI355,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!C438","v":"X3D"},{"$f":"+PremisaCosto!E438","v":"Et"},{"$f":"+PremisaCosto!B438","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z356:AC356,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C356=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B356)*F356),IF($C356=\"Ep\",F356,\"\"))","v":0},{"$f":"IF($C356=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B356)*G356),IF($C356=\"Ep\",G356,\"\"))","v":0},{"$f":"IF($C356=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B356)*H356),IF($C356=\"Ep\",H356,\"\"))","v":0},{"$f":"IF($C356=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B356)*I356),IF($C356=\"Ep\",I356,\"\"))","v":0},{"$f":"IF($C356=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B356)*J356),IF($C356=\"Ep\",J356,\"\"))","v":0},{"$f":"IF($C356=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B356)*K356),IF($C356=\"Ep\",K356,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH356:AK356,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C356=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B356)*F356),IF($C356=\"Efp\",F356,\"\"))","v":0},{"$f":"IF($C356=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B356)*G356),IF($C356=\"Efp\",G356,\"\"))","v":0},{"$f":"IF($C356=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B356)*H356),IF($C356=\"Efp\",H356,\"\"))","v":0},{"$f":"IF($C356=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B356)*I356),IF($C356=\"Efp\",I356,\"\"))","v":0},{"$f":"IF($C356=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B356)*J356),IF($C356=\"Efp\",J356,\"\"))","v":0},{"$f":"IF($C356=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B356)*K356),IF($C356=\"Efp\",K356,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP356:AS356,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D356=\"BT\",AF356*Balance!D$45,IF($D356=\"MT\",AF356*Balance!D$46,AF356*Balance!D$47))","v":0},{"$f":"IF($D356=\"BT\",AG356*Balance!E$45,IF($D356=\"MT\",AG356*Balance!E$46,AG356*Balance!E$47))","v":0},{"$f":"IF($D356=\"BT\",AH356*Balance!F$45,IF($D356=\"MT\",AH356*Balance!F$46,AH356*Balance!F$47))","v":0},{"$f":"IF($D356=\"BT\",AI356*Balance!G$45,IF($D356=\"MT\",AI356*Balance!G$46,AI356*Balance!G$47))","v":0},{"$f":"IF($D356=\"BT\",AJ356*Balance!H$45,IF($D356=\"MT\",AJ356*Balance!H$46,AJ356*Balance!H$47))","v":0},{"$f":"IF($D356=\"BT\",AK356*Balance!I$45,IF($D356=\"MT\",AK356*Balance!I$46,AK356*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX356:BA356,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D356=\"BT\",AN356*Balance!D$49,IF($D356=\"MT\",AN356*Balance!D$50,AN356*Balance!D$51))","v":0},{"$f":"IF($D356=\"BT\",AO356*Balance!E$49,IF($D356=\"MT\",AO356*Balance!E$50,AO356*Balance!E$51))","v":0},{"$f":"IF($D356=\"BT\",AP356*Balance!F$49,IF($D356=\"MT\",AP356*Balance!F$50,AP356*Balance!F$51))","v":0},{"$f":"IF($D356=\"BT\",AQ356*Balance!G$49,IF($D356=\"MT\",AQ356*Balance!G$50,AQ356*Balance!G$51))","v":0},{"$f":"IF($D356=\"BT\",AR356*Balance!H$49,IF($D356=\"MT\",AR356*Balance!H$50,AR356*Balance!H$51))","v":0},{"$f":"IF($D356=\"BT\",AS356*Balance!I$49,IF($D356=\"MT\",AS356*Balance!I$50,AS356*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF356:BI356,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!C439","v":"X3D"},{"$f":"+PremisaCosto!E439","v":"Et"},{"$f":"+PremisaCosto!B439","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z357:AC357,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C357=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B357)*F357),IF($C357=\"Ep\",F357,\"\"))","v":0},{"$f":"IF($C357=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B357)*G357),IF($C357=\"Ep\",G357,\"\"))","v":0},{"$f":"IF($C357=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B357)*H357),IF($C357=\"Ep\",H357,\"\"))","v":0},{"$f":"IF($C357=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B357)*I357),IF($C357=\"Ep\",I357,\"\"))","v":0},{"$f":"IF($C357=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B357)*J357),IF($C357=\"Ep\",J357,\"\"))","v":0},{"$f":"IF($C357=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B357)*K357),IF($C357=\"Ep\",K357,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH357:AK357,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C357=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B357)*F357),IF($C357=\"Efp\",F357,\"\"))","v":0},{"$f":"IF($C357=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B357)*G357),IF($C357=\"Efp\",G357,\"\"))","v":0},{"$f":"IF($C357=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B357)*H357),IF($C357=\"Efp\",H357,\"\"))","v":0},{"$f":"IF($C357=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B357)*I357),IF($C357=\"Efp\",I357,\"\"))","v":0},{"$f":"IF($C357=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B357)*J357),IF($C357=\"Efp\",J357,\"\"))","v":0},{"$f":"IF($C357=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B357)*K357),IF($C357=\"Efp\",K357,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP357:AS357,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D357=\"BT\",AF357*Balance!D$45,IF($D357=\"MT\",AF357*Balance!D$46,AF357*Balance!D$47))","v":0},{"$f":"IF($D357=\"BT\",AG357*Balance!E$45,IF($D357=\"MT\",AG357*Balance!E$46,AG357*Balance!E$47))","v":0},{"$f":"IF($D357=\"BT\",AH357*Balance!F$45,IF($D357=\"MT\",AH357*Balance!F$46,AH357*Balance!F$47))","v":0},{"$f":"IF($D357=\"BT\",AI357*Balance!G$45,IF($D357=\"MT\",AI357*Balance!G$46,AI357*Balance!G$47))","v":0},{"$f":"IF($D357=\"BT\",AJ357*Balance!H$45,IF($D357=\"MT\",AJ357*Balance!H$46,AJ357*Balance!H$47))","v":0},{"$f":"IF($D357=\"BT\",AK357*Balance!I$45,IF($D357=\"MT\",AK357*Balance!I$46,AK357*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX357:BA357,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D357=\"BT\",AN357*Balance!D$49,IF($D357=\"MT\",AN357*Balance!D$50,AN357*Balance!D$51))","v":0},{"$f":"IF($D357=\"BT\",AO357*Balance!E$49,IF($D357=\"MT\",AO357*Balance!E$50,AO357*Balance!E$51))","v":0},{"$f":"IF($D357=\"BT\",AP357*Balance!F$49,IF($D357=\"MT\",AP357*Balance!F$50,AP357*Balance!F$51))","v":0},{"$f":"IF($D357=\"BT\",AQ357*Balance!G$49,IF($D357=\"MT\",AQ357*Balance!G$50,AQ357*Balance!G$51))","v":0},{"$f":"IF($D357=\"BT\",AR357*Balance!H$49,IF($D357=\"MT\",AR357*Balance!H$50,AR357*Balance!H$51))","v":0},{"$f":"IF($D357=\"BT\",AS357*Balance!I$49,IF($D357=\"MT\",AS357*Balance!I$50,AS357*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF357:BI357,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!C440","v":0},{"$f":"+PremisaCosto!E440","v":0},{"$f":"+PremisaCosto!B440","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z358:AC358,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C358=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B358)*F358),IF($C358=\"Ep\",F358,\"\"))","v":""},{"$f":"IF($C358=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B358)*G358),IF($C358=\"Ep\",G358,\"\"))","v":""},{"$f":"IF($C358=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B358)*H358),IF($C358=\"Ep\",H358,\"\"))","v":""},{"$f":"IF($C358=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B358)*I358),IF($C358=\"Ep\",I358,\"\"))","v":""},{"$f":"IF($C358=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B358)*J358),IF($C358=\"Ep\",J358,\"\"))","v":""},{"$f":"IF($C358=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B358)*K358),IF($C358=\"Ep\",K358,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH358:AK358,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C358=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B358)*F358),IF($C358=\"Efp\",F358,\"\"))","v":""},{"$f":"IF($C358=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B358)*G358),IF($C358=\"Efp\",G358,\"\"))","v":""},{"$f":"IF($C358=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B358)*H358),IF($C358=\"Efp\",H358,\"\"))","v":""},{"$f":"IF($C358=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B358)*I358),IF($C358=\"Efp\",I358,\"\"))","v":""},{"$f":"IF($C358=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B358)*J358),IF($C358=\"Efp\",J358,\"\"))","v":""},{"$f":"IF($C358=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B358)*K358),IF($C358=\"Efp\",K358,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP358:AS358,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX358:BA358,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF358:BI358,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!C441","v":"X3D"},{"$f":"+PremisaCosto!E441","v":"Et"},{"$f":"+PremisaCosto!B441","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z359:AC359,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C359=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B359)*F359),IF($C359=\"Ep\",F359,\"\"))","v":0},{"$f":"IF($C359=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B359)*G359),IF($C359=\"Ep\",G359,\"\"))","v":0},{"$f":"IF($C359=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B359)*H359),IF($C359=\"Ep\",H359,\"\"))","v":0},{"$f":"IF($C359=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B359)*I359),IF($C359=\"Ep\",I359,\"\"))","v":0},{"$f":"IF($C359=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B359)*J359),IF($C359=\"Ep\",J359,\"\"))","v":0},{"$f":"IF($C359=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B359)*K359),IF($C359=\"Ep\",K359,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH359:AK359,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C359=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B359)*F359),IF($C359=\"Efp\",F359,\"\"))","v":0},{"$f":"IF($C359=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B359)*G359),IF($C359=\"Efp\",G359,\"\"))","v":0},{"$f":"IF($C359=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B359)*H359),IF($C359=\"Efp\",H359,\"\"))","v":0},{"$f":"IF($C359=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B359)*I359),IF($C359=\"Efp\",I359,\"\"))","v":0},{"$f":"IF($C359=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B359)*J359),IF($C359=\"Efp\",J359,\"\"))","v":0},{"$f":"IF($C359=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B359)*K359),IF($C359=\"Efp\",K359,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP359:AS359,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D359=\"BT\",AF359*Balance!D$45,IF($D359=\"MT\",AF359*Balance!D$46,AF359*Balance!D$47))","v":0},{"$f":"IF($D359=\"BT\",AG359*Balance!E$45,IF($D359=\"MT\",AG359*Balance!E$46,AG359*Balance!E$47))","v":0},{"$f":"IF($D359=\"BT\",AH359*Balance!F$45,IF($D359=\"MT\",AH359*Balance!F$46,AH359*Balance!F$47))","v":0},{"$f":"IF($D359=\"BT\",AI359*Balance!G$45,IF($D359=\"MT\",AI359*Balance!G$46,AI359*Balance!G$47))","v":0},{"$f":"IF($D359=\"BT\",AJ359*Balance!H$45,IF($D359=\"MT\",AJ359*Balance!H$46,AJ359*Balance!H$47))","v":0},{"$f":"IF($D359=\"BT\",AK359*Balance!I$45,IF($D359=\"MT\",AK359*Balance!I$46,AK359*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX359:BA359,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D359=\"BT\",AN359*Balance!D$49,IF($D359=\"MT\",AN359*Balance!D$50,AN359*Balance!D$51))","v":0},{"$f":"IF($D359=\"BT\",AO359*Balance!E$49,IF($D359=\"MT\",AO359*Balance!E$50,AO359*Balance!E$51))","v":0},{"$f":"IF($D359=\"BT\",AP359*Balance!F$49,IF($D359=\"MT\",AP359*Balance!F$50,AP359*Balance!F$51))","v":0},{"$f":"IF($D359=\"BT\",AQ359*Balance!G$49,IF($D359=\"MT\",AQ359*Balance!G$50,AQ359*Balance!G$51))","v":0},{"$f":"IF($D359=\"BT\",AR359*Balance!H$49,IF($D359=\"MT\",AR359*Balance!H$50,AR359*Balance!H$51))","v":0},{"$f":"IF($D359=\"BT\",AS359*Balance!I$49,IF($D359=\"MT\",AS359*Balance!I$50,AS359*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF359:BI359,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!C442","v":"X3D"},{"$f":"+PremisaCosto!E442","v":"Et"},{"$f":"+PremisaCosto!B442","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z360:AC360,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C360=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B360)*F360),IF($C360=\"Ep\",F360,\"\"))","v":0},{"$f":"IF($C360=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B360)*G360),IF($C360=\"Ep\",G360,\"\"))","v":0},{"$f":"IF($C360=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B360)*H360),IF($C360=\"Ep\",H360,\"\"))","v":0},{"$f":"IF($C360=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B360)*I360),IF($C360=\"Ep\",I360,\"\"))","v":0},{"$f":"IF($C360=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B360)*J360),IF($C360=\"Ep\",J360,\"\"))","v":0},{"$f":"IF($C360=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B360)*K360),IF($C360=\"Ep\",K360,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH360:AK360,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C360=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B360)*F360),IF($C360=\"Efp\",F360,\"\"))","v":0},{"$f":"IF($C360=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B360)*G360),IF($C360=\"Efp\",G360,\"\"))","v":0},{"$f":"IF($C360=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B360)*H360),IF($C360=\"Efp\",H360,\"\"))","v":0},{"$f":"IF($C360=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B360)*I360),IF($C360=\"Efp\",I360,\"\"))","v":0},{"$f":"IF($C360=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B360)*J360),IF($C360=\"Efp\",J360,\"\"))","v":0},{"$f":"IF($C360=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B360)*K360),IF($C360=\"Efp\",K360,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP360:AS360,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D360=\"BT\",AF360*Balance!D$45,IF($D360=\"MT\",AF360*Balance!D$46,AF360*Balance!D$47))","v":0},{"$f":"IF($D360=\"BT\",AG360*Balance!E$45,IF($D360=\"MT\",AG360*Balance!E$46,AG360*Balance!E$47))","v":0},{"$f":"IF($D360=\"BT\",AH360*Balance!F$45,IF($D360=\"MT\",AH360*Balance!F$46,AH360*Balance!F$47))","v":0},{"$f":"IF($D360=\"BT\",AI360*Balance!G$45,IF($D360=\"MT\",AI360*Balance!G$46,AI360*Balance!G$47))","v":0},{"$f":"IF($D360=\"BT\",AJ360*Balance!H$45,IF($D360=\"MT\",AJ360*Balance!H$46,AJ360*Balance!H$47))","v":0},{"$f":"IF($D360=\"BT\",AK360*Balance!I$45,IF($D360=\"MT\",AK360*Balance!I$46,AK360*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX360:BA360,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D360=\"BT\",AN360*Balance!D$49,IF($D360=\"MT\",AN360*Balance!D$50,AN360*Balance!D$51))","v":0},{"$f":"IF($D360=\"BT\",AO360*Balance!E$49,IF($D360=\"MT\",AO360*Balance!E$50,AO360*Balance!E$51))","v":0},{"$f":"IF($D360=\"BT\",AP360*Balance!F$49,IF($D360=\"MT\",AP360*Balance!F$50,AP360*Balance!F$51))","v":0},{"$f":"IF($D360=\"BT\",AQ360*Balance!G$49,IF($D360=\"MT\",AQ360*Balance!G$50,AQ360*Balance!G$51))","v":0},{"$f":"IF($D360=\"BT\",AR360*Balance!H$49,IF($D360=\"MT\",AR360*Balance!H$50,AR360*Balance!H$51))","v":0},{"$f":"IF($D360=\"BT\",AS360*Balance!I$49,IF($D360=\"MT\",AS360*Balance!I$50,AS360*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF360:BI360,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!C443","v":"X3D"},{"$f":"+PremisaCosto!E443","v":"Et"},{"$f":"+PremisaCosto!B443","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z361:AC361,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C361=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B361)*F361),IF($C361=\"Ep\",F361,\"\"))","v":0},{"$f":"IF($C361=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B361)*G361),IF($C361=\"Ep\",G361,\"\"))","v":0},{"$f":"IF($C361=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B361)*H361),IF($C361=\"Ep\",H361,\"\"))","v":0},{"$f":"IF($C361=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B361)*I361),IF($C361=\"Ep\",I361,\"\"))","v":0},{"$f":"IF($C361=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B361)*J361),IF($C361=\"Ep\",J361,\"\"))","v":0},{"$f":"IF($C361=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B361)*K361),IF($C361=\"Ep\",K361,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH361:AK361,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C361=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B361)*F361),IF($C361=\"Efp\",F361,\"\"))","v":0},{"$f":"IF($C361=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B361)*G361),IF($C361=\"Efp\",G361,\"\"))","v":0},{"$f":"IF($C361=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B361)*H361),IF($C361=\"Efp\",H361,\"\"))","v":0},{"$f":"IF($C361=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B361)*I361),IF($C361=\"Efp\",I361,\"\"))","v":0},{"$f":"IF($C361=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B361)*J361),IF($C361=\"Efp\",J361,\"\"))","v":0},{"$f":"IF($C361=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B361)*K361),IF($C361=\"Efp\",K361,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP361:AS361,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D361=\"BT\",AF361*Balance!D$45,IF($D361=\"MT\",AF361*Balance!D$46,AF361*Balance!D$47))","v":0},{"$f":"IF($D361=\"BT\",AG361*Balance!E$45,IF($D361=\"MT\",AG361*Balance!E$46,AG361*Balance!E$47))","v":0},{"$f":"IF($D361=\"BT\",AH361*Balance!F$45,IF($D361=\"MT\",AH361*Balance!F$46,AH361*Balance!F$47))","v":0},{"$f":"IF($D361=\"BT\",AI361*Balance!G$45,IF($D361=\"MT\",AI361*Balance!G$46,AI361*Balance!G$47))","v":0},{"$f":"IF($D361=\"BT\",AJ361*Balance!H$45,IF($D361=\"MT\",AJ361*Balance!H$46,AJ361*Balance!H$47))","v":0},{"$f":"IF($D361=\"BT\",AK361*Balance!I$45,IF($D361=\"MT\",AK361*Balance!I$46,AK361*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX361:BA361,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D361=\"BT\",AN361*Balance!D$49,IF($D361=\"MT\",AN361*Balance!D$50,AN361*Balance!D$51))","v":0},{"$f":"IF($D361=\"BT\",AO361*Balance!E$49,IF($D361=\"MT\",AO361*Balance!E$50,AO361*Balance!E$51))","v":0},{"$f":"IF($D361=\"BT\",AP361*Balance!F$49,IF($D361=\"MT\",AP361*Balance!F$50,AP361*Balance!F$51))","v":0},{"$f":"IF($D361=\"BT\",AQ361*Balance!G$49,IF($D361=\"MT\",AQ361*Balance!G$50,AQ361*Balance!G$51))","v":0},{"$f":"IF($D361=\"BT\",AR361*Balance!H$49,IF($D361=\"MT\",AR361*Balance!H$50,AR361*Balance!H$51))","v":0},{"$f":"IF($D361=\"BT\",AS361*Balance!I$49,IF($D361=\"MT\",AS361*Balance!I$50,AS361*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF361:BI361,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!C444","v":"X3D"},{"$f":"+PremisaCosto!E444","v":"Et"},{"$f":"+PremisaCosto!B444","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z362:AC362,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C362=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B362)*F362),IF($C362=\"Ep\",F362,\"\"))","v":0},{"$f":"IF($C362=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B362)*G362),IF($C362=\"Ep\",G362,\"\"))","v":0},{"$f":"IF($C362=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B362)*H362),IF($C362=\"Ep\",H362,\"\"))","v":0},{"$f":"IF($C362=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B362)*I362),IF($C362=\"Ep\",I362,\"\"))","v":0},{"$f":"IF($C362=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B362)*J362),IF($C362=\"Ep\",J362,\"\"))","v":0},{"$f":"IF($C362=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B362)*K362),IF($C362=\"Ep\",K362,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH362:AK362,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C362=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B362)*F362),IF($C362=\"Efp\",F362,\"\"))","v":0},{"$f":"IF($C362=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B362)*G362),IF($C362=\"Efp\",G362,\"\"))","v":0},{"$f":"IF($C362=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B362)*H362),IF($C362=\"Efp\",H362,\"\"))","v":0},{"$f":"IF($C362=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B362)*I362),IF($C362=\"Efp\",I362,\"\"))","v":0},{"$f":"IF($C362=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B362)*J362),IF($C362=\"Efp\",J362,\"\"))","v":0},{"$f":"IF($C362=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B362)*K362),IF($C362=\"Efp\",K362,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP362:AS362,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D362=\"BT\",AF362*Balance!D$45,IF($D362=\"MT\",AF362*Balance!D$46,AF362*Balance!D$47))","v":0},{"$f":"IF($D362=\"BT\",AG362*Balance!E$45,IF($D362=\"MT\",AG362*Balance!E$46,AG362*Balance!E$47))","v":0},{"$f":"IF($D362=\"BT\",AH362*Balance!F$45,IF($D362=\"MT\",AH362*Balance!F$46,AH362*Balance!F$47))","v":0},{"$f":"IF($D362=\"BT\",AI362*Balance!G$45,IF($D362=\"MT\",AI362*Balance!G$46,AI362*Balance!G$47))","v":0},{"$f":"IF($D362=\"BT\",AJ362*Balance!H$45,IF($D362=\"MT\",AJ362*Balance!H$46,AJ362*Balance!H$47))","v":0},{"$f":"IF($D362=\"BT\",AK362*Balance!I$45,IF($D362=\"MT\",AK362*Balance!I$46,AK362*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX362:BA362,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D362=\"BT\",AN362*Balance!D$49,IF($D362=\"MT\",AN362*Balance!D$50,AN362*Balance!D$51))","v":0},{"$f":"IF($D362=\"BT\",AO362*Balance!E$49,IF($D362=\"MT\",AO362*Balance!E$50,AO362*Balance!E$51))","v":0},{"$f":"IF($D362=\"BT\",AP362*Balance!F$49,IF($D362=\"MT\",AP362*Balance!F$50,AP362*Balance!F$51))","v":0},{"$f":"IF($D362=\"BT\",AQ362*Balance!G$49,IF($D362=\"MT\",AQ362*Balance!G$50,AQ362*Balance!G$51))","v":0},{"$f":"IF($D362=\"BT\",AR362*Balance!H$49,IF($D362=\"MT\",AR362*Balance!H$50,AR362*Balance!H$51))","v":0},{"$f":"IF($D362=\"BT\",AS362*Balance!I$49,IF($D362=\"MT\",AS362*Balance!I$50,AS362*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF362:BI362,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!C445","v":"X3D"},{"$f":"+PremisaCosto!E445","v":"Et"},{"$f":"+PremisaCosto!B445","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z363:AC363,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C363=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B363)*F363),IF($C363=\"Ep\",F363,\"\"))","v":0},{"$f":"IF($C363=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B363)*G363),IF($C363=\"Ep\",G363,\"\"))","v":0},{"$f":"IF($C363=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B363)*H363),IF($C363=\"Ep\",H363,\"\"))","v":0},{"$f":"IF($C363=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B363)*I363),IF($C363=\"Ep\",I363,\"\"))","v":0},{"$f":"IF($C363=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B363)*J363),IF($C363=\"Ep\",J363,\"\"))","v":0},{"$f":"IF($C363=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B363)*K363),IF($C363=\"Ep\",K363,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH363:AK363,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C363=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B363)*F363),IF($C363=\"Efp\",F363,\"\"))","v":0},{"$f":"IF($C363=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B363)*G363),IF($C363=\"Efp\",G363,\"\"))","v":0},{"$f":"IF($C363=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B363)*H363),IF($C363=\"Efp\",H363,\"\"))","v":0},{"$f":"IF($C363=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B363)*I363),IF($C363=\"Efp\",I363,\"\"))","v":0},{"$f":"IF($C363=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B363)*J363),IF($C363=\"Efp\",J363,\"\"))","v":0},{"$f":"IF($C363=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B363)*K363),IF($C363=\"Efp\",K363,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP363:AS363,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D363=\"BT\",AF363*Balance!D$45,IF($D363=\"MT\",AF363*Balance!D$46,AF363*Balance!D$47))","v":0},{"$f":"IF($D363=\"BT\",AG363*Balance!E$45,IF($D363=\"MT\",AG363*Balance!E$46,AG363*Balance!E$47))","v":0},{"$f":"IF($D363=\"BT\",AH363*Balance!F$45,IF($D363=\"MT\",AH363*Balance!F$46,AH363*Balance!F$47))","v":0},{"$f":"IF($D363=\"BT\",AI363*Balance!G$45,IF($D363=\"MT\",AI363*Balance!G$46,AI363*Balance!G$47))","v":0},{"$f":"IF($D363=\"BT\",AJ363*Balance!H$45,IF($D363=\"MT\",AJ363*Balance!H$46,AJ363*Balance!H$47))","v":0},{"$f":"IF($D363=\"BT\",AK363*Balance!I$45,IF($D363=\"MT\",AK363*Balance!I$46,AK363*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX363:BA363,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D363=\"BT\",AN363*Balance!D$49,IF($D363=\"MT\",AN363*Balance!D$50,AN363*Balance!D$51))","v":0},{"$f":"IF($D363=\"BT\",AO363*Balance!E$49,IF($D363=\"MT\",AO363*Balance!E$50,AO363*Balance!E$51))","v":0},{"$f":"IF($D363=\"BT\",AP363*Balance!F$49,IF($D363=\"MT\",AP363*Balance!F$50,AP363*Balance!F$51))","v":0},{"$f":"IF($D363=\"BT\",AQ363*Balance!G$49,IF($D363=\"MT\",AQ363*Balance!G$50,AQ363*Balance!G$51))","v":0},{"$f":"IF($D363=\"BT\",AR363*Balance!H$49,IF($D363=\"MT\",AR363*Balance!H$50,AR363*Balance!H$51))","v":0},{"$f":"IF($D363=\"BT\",AS363*Balance!I$49,IF($D363=\"MT\",AS363*Balance!I$50,AS363*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF363:BI363,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!C446","v":"X3D"},{"$f":"+PremisaCosto!E446","v":"Et"},{"$f":"+PremisaCosto!B446","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z364:AC364,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C364=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B364)*F364),IF($C364=\"Ep\",F364,\"\"))","v":0},{"$f":"IF($C364=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B364)*G364),IF($C364=\"Ep\",G364,\"\"))","v":0},{"$f":"IF($C364=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B364)*H364),IF($C364=\"Ep\",H364,\"\"))","v":0},{"$f":"IF($C364=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B364)*I364),IF($C364=\"Ep\",I364,\"\"))","v":0},{"$f":"IF($C364=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B364)*J364),IF($C364=\"Ep\",J364,\"\"))","v":0},{"$f":"IF($C364=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B364)*K364),IF($C364=\"Ep\",K364,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH364:AK364,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C364=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B364)*F364),IF($C364=\"Efp\",F364,\"\"))","v":0},{"$f":"IF($C364=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B364)*G364),IF($C364=\"Efp\",G364,\"\"))","v":0},{"$f":"IF($C364=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B364)*H364),IF($C364=\"Efp\",H364,\"\"))","v":0},{"$f":"IF($C364=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B364)*I364),IF($C364=\"Efp\",I364,\"\"))","v":0},{"$f":"IF($C364=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B364)*J364),IF($C364=\"Efp\",J364,\"\"))","v":0},{"$f":"IF($C364=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B364)*K364),IF($C364=\"Efp\",K364,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP364:AS364,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D364=\"BT\",AF364*Balance!D$45,IF($D364=\"MT\",AF364*Balance!D$46,AF364*Balance!D$47))","v":0},{"$f":"IF($D364=\"BT\",AG364*Balance!E$45,IF($D364=\"MT\",AG364*Balance!E$46,AG364*Balance!E$47))","v":0},{"$f":"IF($D364=\"BT\",AH364*Balance!F$45,IF($D364=\"MT\",AH364*Balance!F$46,AH364*Balance!F$47))","v":0},{"$f":"IF($D364=\"BT\",AI364*Balance!G$45,IF($D364=\"MT\",AI364*Balance!G$46,AI364*Balance!G$47))","v":0},{"$f":"IF($D364=\"BT\",AJ364*Balance!H$45,IF($D364=\"MT\",AJ364*Balance!H$46,AJ364*Balance!H$47))","v":0},{"$f":"IF($D364=\"BT\",AK364*Balance!I$45,IF($D364=\"MT\",AK364*Balance!I$46,AK364*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX364:BA364,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D364=\"BT\",AN364*Balance!D$49,IF($D364=\"MT\",AN364*Balance!D$50,AN364*Balance!D$51))","v":0},{"$f":"IF($D364=\"BT\",AO364*Balance!E$49,IF($D364=\"MT\",AO364*Balance!E$50,AO364*Balance!E$51))","v":0},{"$f":"IF($D364=\"BT\",AP364*Balance!F$49,IF($D364=\"MT\",AP364*Balance!F$50,AP364*Balance!F$51))","v":0},{"$f":"IF($D364=\"BT\",AQ364*Balance!G$49,IF($D364=\"MT\",AQ364*Balance!G$50,AQ364*Balance!G$51))","v":0},{"$f":"IF($D364=\"BT\",AR364*Balance!H$49,IF($D364=\"MT\",AR364*Balance!H$50,AR364*Balance!H$51))","v":0},{"$f":"IF($D364=\"BT\",AS364*Balance!I$49,IF($D364=\"MT\",AS364*Balance!I$50,AS364*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF364:BI364,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!C447","v":"X3D"},{"$f":"+PremisaCosto!E447","v":"Et"},{"$f":"+PremisaCosto!B447","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z365:AC365,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C365=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B365)*F365),IF($C365=\"Ep\",F365,\"\"))","v":0},{"$f":"IF($C365=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B365)*G365),IF($C365=\"Ep\",G365,\"\"))","v":0},{"$f":"IF($C365=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B365)*H365),IF($C365=\"Ep\",H365,\"\"))","v":0},{"$f":"IF($C365=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B365)*I365),IF($C365=\"Ep\",I365,\"\"))","v":0},{"$f":"IF($C365=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B365)*J365),IF($C365=\"Ep\",J365,\"\"))","v":0},{"$f":"IF($C365=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B365)*K365),IF($C365=\"Ep\",K365,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH365:AK365,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C365=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B365)*F365),IF($C365=\"Efp\",F365,\"\"))","v":0},{"$f":"IF($C365=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B365)*G365),IF($C365=\"Efp\",G365,\"\"))","v":0},{"$f":"IF($C365=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B365)*H365),IF($C365=\"Efp\",H365,\"\"))","v":0},{"$f":"IF($C365=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B365)*I365),IF($C365=\"Efp\",I365,\"\"))","v":0},{"$f":"IF($C365=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B365)*J365),IF($C365=\"Efp\",J365,\"\"))","v":0},{"$f":"IF($C365=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B365)*K365),IF($C365=\"Efp\",K365,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP365:AS365,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D365=\"BT\",AF365*Balance!D$45,IF($D365=\"MT\",AF365*Balance!D$46,AF365*Balance!D$47))","v":0},{"$f":"IF($D365=\"BT\",AG365*Balance!E$45,IF($D365=\"MT\",AG365*Balance!E$46,AG365*Balance!E$47))","v":0},{"$f":"IF($D365=\"BT\",AH365*Balance!F$45,IF($D365=\"MT\",AH365*Balance!F$46,AH365*Balance!F$47))","v":0},{"$f":"IF($D365=\"BT\",AI365*Balance!G$45,IF($D365=\"MT\",AI365*Balance!G$46,AI365*Balance!G$47))","v":0},{"$f":"IF($D365=\"BT\",AJ365*Balance!H$45,IF($D365=\"MT\",AJ365*Balance!H$46,AJ365*Balance!H$47))","v":0},{"$f":"IF($D365=\"BT\",AK365*Balance!I$45,IF($D365=\"MT\",AK365*Balance!I$46,AK365*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX365:BA365,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D365=\"BT\",AN365*Balance!D$49,IF($D365=\"MT\",AN365*Balance!D$50,AN365*Balance!D$51))","v":0},{"$f":"IF($D365=\"BT\",AO365*Balance!E$49,IF($D365=\"MT\",AO365*Balance!E$50,AO365*Balance!E$51))","v":0},{"$f":"IF($D365=\"BT\",AP365*Balance!F$49,IF($D365=\"MT\",AP365*Balance!F$50,AP365*Balance!F$51))","v":0},{"$f":"IF($D365=\"BT\",AQ365*Balance!G$49,IF($D365=\"MT\",AQ365*Balance!G$50,AQ365*Balance!G$51))","v":0},{"$f":"IF($D365=\"BT\",AR365*Balance!H$49,IF($D365=\"MT\",AR365*Balance!H$50,AR365*Balance!H$51))","v":0},{"$f":"IF($D365=\"BT\",AS365*Balance!I$49,IF($D365=\"MT\",AS365*Balance!I$50,AS365*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF365:BI365,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!C448","v":"X3D"},{"$f":"+PremisaCosto!E448","v":"Et"},{"$f":"+PremisaCosto!B448","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z366:AC366,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C366=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B366)*F366),IF($C366=\"Ep\",F366,\"\"))","v":0},{"$f":"IF($C366=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B366)*G366),IF($C366=\"Ep\",G366,\"\"))","v":0},{"$f":"IF($C366=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B366)*H366),IF($C366=\"Ep\",H366,\"\"))","v":0},{"$f":"IF($C366=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B366)*I366),IF($C366=\"Ep\",I366,\"\"))","v":0},{"$f":"IF($C366=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B366)*J366),IF($C366=\"Ep\",J366,\"\"))","v":0},{"$f":"IF($C366=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B366)*K366),IF($C366=\"Ep\",K366,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH366:AK366,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C366=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B366)*F366),IF($C366=\"Efp\",F366,\"\"))","v":0},{"$f":"IF($C366=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B366)*G366),IF($C366=\"Efp\",G366,\"\"))","v":0},{"$f":"IF($C366=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B366)*H366),IF($C366=\"Efp\",H366,\"\"))","v":0},{"$f":"IF($C366=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B366)*I366),IF($C366=\"Efp\",I366,\"\"))","v":0},{"$f":"IF($C366=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B366)*J366),IF($C366=\"Efp\",J366,\"\"))","v":0},{"$f":"IF($C366=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B366)*K366),IF($C366=\"Efp\",K366,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP366:AS366,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D366=\"BT\",AF366*Balance!D$45,IF($D366=\"MT\",AF366*Balance!D$46,AF366*Balance!D$47))","v":0},{"$f":"IF($D366=\"BT\",AG366*Balance!E$45,IF($D366=\"MT\",AG366*Balance!E$46,AG366*Balance!E$47))","v":0},{"$f":"IF($D366=\"BT\",AH366*Balance!F$45,IF($D366=\"MT\",AH366*Balance!F$46,AH366*Balance!F$47))","v":0},{"$f":"IF($D366=\"BT\",AI366*Balance!G$45,IF($D366=\"MT\",AI366*Balance!G$46,AI366*Balance!G$47))","v":0},{"$f":"IF($D366=\"BT\",AJ366*Balance!H$45,IF($D366=\"MT\",AJ366*Balance!H$46,AJ366*Balance!H$47))","v":0},{"$f":"IF($D366=\"BT\",AK366*Balance!I$45,IF($D366=\"MT\",AK366*Balance!I$46,AK366*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX366:BA366,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D366=\"BT\",AN366*Balance!D$49,IF($D366=\"MT\",AN366*Balance!D$50,AN366*Balance!D$51))","v":0},{"$f":"IF($D366=\"BT\",AO366*Balance!E$49,IF($D366=\"MT\",AO366*Balance!E$50,AO366*Balance!E$51))","v":0},{"$f":"IF($D366=\"BT\",AP366*Balance!F$49,IF($D366=\"MT\",AP366*Balance!F$50,AP366*Balance!F$51))","v":0},{"$f":"IF($D366=\"BT\",AQ366*Balance!G$49,IF($D366=\"MT\",AQ366*Balance!G$50,AQ366*Balance!G$51))","v":0},{"$f":"IF($D366=\"BT\",AR366*Balance!H$49,IF($D366=\"MT\",AR366*Balance!H$50,AR366*Balance!H$51))","v":0},{"$f":"IF($D366=\"BT\",AS366*Balance!I$49,IF($D366=\"MT\",AS366*Balance!I$50,AS366*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF366:BI366,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!C449","v":"X3D"},{"$f":"+PremisaCosto!E449","v":"Et"},{"$f":"+PremisaCosto!B449","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z367:AC367,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C367=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B367)*F367),IF($C367=\"Ep\",F367,\"\"))","v":0},{"$f":"IF($C367=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B367)*G367),IF($C367=\"Ep\",G367,\"\"))","v":0},{"$f":"IF($C367=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B367)*H367),IF($C367=\"Ep\",H367,\"\"))","v":0},{"$f":"IF($C367=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B367)*I367),IF($C367=\"Ep\",I367,\"\"))","v":0},{"$f":"IF($C367=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B367)*J367),IF($C367=\"Ep\",J367,\"\"))","v":0},{"$f":"IF($C367=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B367)*K367),IF($C367=\"Ep\",K367,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH367:AK367,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C367=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B367)*F367),IF($C367=\"Efp\",F367,\"\"))","v":0},{"$f":"IF($C367=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B367)*G367),IF($C367=\"Efp\",G367,\"\"))","v":0},{"$f":"IF($C367=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B367)*H367),IF($C367=\"Efp\",H367,\"\"))","v":0},{"$f":"IF($C367=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B367)*I367),IF($C367=\"Efp\",I367,\"\"))","v":0},{"$f":"IF($C367=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B367)*J367),IF($C367=\"Efp\",J367,\"\"))","v":0},{"$f":"IF($C367=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B367)*K367),IF($C367=\"Efp\",K367,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP367:AS367,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D367=\"BT\",AF367*Balance!D$45,IF($D367=\"MT\",AF367*Balance!D$46,AF367*Balance!D$47))","v":0},{"$f":"IF($D367=\"BT\",AG367*Balance!E$45,IF($D367=\"MT\",AG367*Balance!E$46,AG367*Balance!E$47))","v":0},{"$f":"IF($D367=\"BT\",AH367*Balance!F$45,IF($D367=\"MT\",AH367*Balance!F$46,AH367*Balance!F$47))","v":0},{"$f":"IF($D367=\"BT\",AI367*Balance!G$45,IF($D367=\"MT\",AI367*Balance!G$46,AI367*Balance!G$47))","v":0},{"$f":"IF($D367=\"BT\",AJ367*Balance!H$45,IF($D367=\"MT\",AJ367*Balance!H$46,AJ367*Balance!H$47))","v":0},{"$f":"IF($D367=\"BT\",AK367*Balance!I$45,IF($D367=\"MT\",AK367*Balance!I$46,AK367*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX367:BA367,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D367=\"BT\",AN367*Balance!D$49,IF($D367=\"MT\",AN367*Balance!D$50,AN367*Balance!D$51))","v":0},{"$f":"IF($D367=\"BT\",AO367*Balance!E$49,IF($D367=\"MT\",AO367*Balance!E$50,AO367*Balance!E$51))","v":0},{"$f":"IF($D367=\"BT\",AP367*Balance!F$49,IF($D367=\"MT\",AP367*Balance!F$50,AP367*Balance!F$51))","v":0},{"$f":"IF($D367=\"BT\",AQ367*Balance!G$49,IF($D367=\"MT\",AQ367*Balance!G$50,AQ367*Balance!G$51))","v":0},{"$f":"IF($D367=\"BT\",AR367*Balance!H$49,IF($D367=\"MT\",AR367*Balance!H$50,AR367*Balance!H$51))","v":0},{"$f":"IF($D367=\"BT\",AS367*Balance!I$49,IF($D367=\"MT\",AS367*Balance!I$50,AS367*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF367:BI367,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!C450","v":"X3D"},{"$f":"+PremisaCosto!E450","v":"Et"},{"$f":"+PremisaCosto!B450","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z368:AC368,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C368=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B368)*F368),IF($C368=\"Ep\",F368,\"\"))","v":0},{"$f":"IF($C368=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B368)*G368),IF($C368=\"Ep\",G368,\"\"))","v":0},{"$f":"IF($C368=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B368)*H368),IF($C368=\"Ep\",H368,\"\"))","v":0},{"$f":"IF($C368=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B368)*I368),IF($C368=\"Ep\",I368,\"\"))","v":0},{"$f":"IF($C368=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B368)*J368),IF($C368=\"Ep\",J368,\"\"))","v":0},{"$f":"IF($C368=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B368)*K368),IF($C368=\"Ep\",K368,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH368:AK368,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C368=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B368)*F368),IF($C368=\"Efp\",F368,\"\"))","v":0},{"$f":"IF($C368=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B368)*G368),IF($C368=\"Efp\",G368,\"\"))","v":0},{"$f":"IF($C368=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B368)*H368),IF($C368=\"Efp\",H368,\"\"))","v":0},{"$f":"IF($C368=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B368)*I368),IF($C368=\"Efp\",I368,\"\"))","v":0},{"$f":"IF($C368=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B368)*J368),IF($C368=\"Efp\",J368,\"\"))","v":0},{"$f":"IF($C368=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B368)*K368),IF($C368=\"Efp\",K368,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP368:AS368,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D368=\"BT\",AF368*Balance!D$45,IF($D368=\"MT\",AF368*Balance!D$46,AF368*Balance!D$47))","v":0},{"$f":"IF($D368=\"BT\",AG368*Balance!E$45,IF($D368=\"MT\",AG368*Balance!E$46,AG368*Balance!E$47))","v":0},{"$f":"IF($D368=\"BT\",AH368*Balance!F$45,IF($D368=\"MT\",AH368*Balance!F$46,AH368*Balance!F$47))","v":0},{"$f":"IF($D368=\"BT\",AI368*Balance!G$45,IF($D368=\"MT\",AI368*Balance!G$46,AI368*Balance!G$47))","v":0},{"$f":"IF($D368=\"BT\",AJ368*Balance!H$45,IF($D368=\"MT\",AJ368*Balance!H$46,AJ368*Balance!H$47))","v":0},{"$f":"IF($D368=\"BT\",AK368*Balance!I$45,IF($D368=\"MT\",AK368*Balance!I$46,AK368*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX368:BA368,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D368=\"BT\",AN368*Balance!D$49,IF($D368=\"MT\",AN368*Balance!D$50,AN368*Balance!D$51))","v":0},{"$f":"IF($D368=\"BT\",AO368*Balance!E$49,IF($D368=\"MT\",AO368*Balance!E$50,AO368*Balance!E$51))","v":0},{"$f":"IF($D368=\"BT\",AP368*Balance!F$49,IF($D368=\"MT\",AP368*Balance!F$50,AP368*Balance!F$51))","v":0},{"$f":"IF($D368=\"BT\",AQ368*Balance!G$49,IF($D368=\"MT\",AQ368*Balance!G$50,AQ368*Balance!G$51))","v":0},{"$f":"IF($D368=\"BT\",AR368*Balance!H$49,IF($D368=\"MT\",AR368*Balance!H$50,AR368*Balance!H$51))","v":0},{"$f":"IF($D368=\"BT\",AS368*Balance!I$49,IF($D368=\"MT\",AS368*Balance!I$50,AS368*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF368:BI368,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!C451","v":0},{"$f":"+PremisaCosto!E451","v":0},{"$f":"+PremisaCosto!B451","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z369:AC369,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C369=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B369)*F369),IF($C369=\"Ep\",F369,\"\"))","v":""},{"$f":"IF($C369=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B369)*G369),IF($C369=\"Ep\",G369,\"\"))","v":""},{"$f":"IF($C369=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B369)*H369),IF($C369=\"Ep\",H369,\"\"))","v":""},{"$f":"IF($C369=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B369)*I369),IF($C369=\"Ep\",I369,\"\"))","v":""},{"$f":"IF($C369=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B369)*J369),IF($C369=\"Ep\",J369,\"\"))","v":""},{"$f":"IF($C369=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B369)*K369),IF($C369=\"Ep\",K369,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH369:AK369,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C369=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B369)*F369),IF($C369=\"Efp\",F369,\"\"))","v":""},{"$f":"IF($C369=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B369)*G369),IF($C369=\"Efp\",G369,\"\"))","v":""},{"$f":"IF($C369=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B369)*H369),IF($C369=\"Efp\",H369,\"\"))","v":""},{"$f":"IF($C369=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B369)*I369),IF($C369=\"Efp\",I369,\"\"))","v":""},{"$f":"IF($C369=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B369)*J369),IF($C369=\"Efp\",J369,\"\"))","v":""},{"$f":"IF($C369=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B369)*K369),IF($C369=\"Efp\",K369,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP369:AS369,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX369:BA369,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF369:BI369,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!C452","v":"X3D"},{"$f":"+PremisaCosto!E452","v":"Et"},{"$f":"+PremisaCosto!B452","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z370:AC370,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C370=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B370)*F370),IF($C370=\"Ep\",F370,\"\"))","v":0},{"$f":"IF($C370=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B370)*G370),IF($C370=\"Ep\",G370,\"\"))","v":0},{"$f":"IF($C370=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B370)*H370),IF($C370=\"Ep\",H370,\"\"))","v":0},{"$f":"IF($C370=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B370)*I370),IF($C370=\"Ep\",I370,\"\"))","v":0},{"$f":"IF($C370=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B370)*J370),IF($C370=\"Ep\",J370,\"\"))","v":0},{"$f":"IF($C370=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B370)*K370),IF($C370=\"Ep\",K370,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH370:AK370,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C370=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B370)*F370),IF($C370=\"Efp\",F370,\"\"))","v":0},{"$f":"IF($C370=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B370)*G370),IF($C370=\"Efp\",G370,\"\"))","v":0},{"$f":"IF($C370=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B370)*H370),IF($C370=\"Efp\",H370,\"\"))","v":0},{"$f":"IF($C370=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B370)*I370),IF($C370=\"Efp\",I370,\"\"))","v":0},{"$f":"IF($C370=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B370)*J370),IF($C370=\"Efp\",J370,\"\"))","v":0},{"$f":"IF($C370=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B370)*K370),IF($C370=\"Efp\",K370,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP370:AS370,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D370=\"BT\",AF370*Balance!D$45,IF($D370=\"MT\",AF370*Balance!D$46,AF370*Balance!D$47))","v":0},{"$f":"IF($D370=\"BT\",AG370*Balance!E$45,IF($D370=\"MT\",AG370*Balance!E$46,AG370*Balance!E$47))","v":0},{"$f":"IF($D370=\"BT\",AH370*Balance!F$45,IF($D370=\"MT\",AH370*Balance!F$46,AH370*Balance!F$47))","v":0},{"$f":"IF($D370=\"BT\",AI370*Balance!G$45,IF($D370=\"MT\",AI370*Balance!G$46,AI370*Balance!G$47))","v":0},{"$f":"IF($D370=\"BT\",AJ370*Balance!H$45,IF($D370=\"MT\",AJ370*Balance!H$46,AJ370*Balance!H$47))","v":0},{"$f":"IF($D370=\"BT\",AK370*Balance!I$45,IF($D370=\"MT\",AK370*Balance!I$46,AK370*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX370:BA370,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D370=\"BT\",AN370*Balance!D$49,IF($D370=\"MT\",AN370*Balance!D$50,AN370*Balance!D$51))","v":0},{"$f":"IF($D370=\"BT\",AO370*Balance!E$49,IF($D370=\"MT\",AO370*Balance!E$50,AO370*Balance!E$51))","v":0},{"$f":"IF($D370=\"BT\",AP370*Balance!F$49,IF($D370=\"MT\",AP370*Balance!F$50,AP370*Balance!F$51))","v":0},{"$f":"IF($D370=\"BT\",AQ370*Balance!G$49,IF($D370=\"MT\",AQ370*Balance!G$50,AQ370*Balance!G$51))","v":0},{"$f":"IF($D370=\"BT\",AR370*Balance!H$49,IF($D370=\"MT\",AR370*Balance!H$50,AR370*Balance!H$51))","v":0},{"$f":"IF($D370=\"BT\",AS370*Balance!I$49,IF($D370=\"MT\",AS370*Balance!I$50,AS370*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF370:BI370,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!C453","v":"X3D"},{"$f":"+PremisaCosto!E453","v":"Et"},{"$f":"+PremisaCosto!B453","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z371:AC371,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C371=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B371)*F371),IF($C371=\"Ep\",F371,\"\"))","v":0},{"$f":"IF($C371=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B371)*G371),IF($C371=\"Ep\",G371,\"\"))","v":0},{"$f":"IF($C371=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B371)*H371),IF($C371=\"Ep\",H371,\"\"))","v":0},{"$f":"IF($C371=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B371)*I371),IF($C371=\"Ep\",I371,\"\"))","v":0},{"$f":"IF($C371=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B371)*J371),IF($C371=\"Ep\",J371,\"\"))","v":0},{"$f":"IF($C371=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B371)*K371),IF($C371=\"Ep\",K371,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH371:AK371,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C371=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B371)*F371),IF($C371=\"Efp\",F371,\"\"))","v":0},{"$f":"IF($C371=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B371)*G371),IF($C371=\"Efp\",G371,\"\"))","v":0},{"$f":"IF($C371=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B371)*H371),IF($C371=\"Efp\",H371,\"\"))","v":0},{"$f":"IF($C371=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B371)*I371),IF($C371=\"Efp\",I371,\"\"))","v":0},{"$f":"IF($C371=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B371)*J371),IF($C371=\"Efp\",J371,\"\"))","v":0},{"$f":"IF($C371=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B371)*K371),IF($C371=\"Efp\",K371,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP371:AS371,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D371=\"BT\",AF371*Balance!D$45,IF($D371=\"MT\",AF371*Balance!D$46,AF371*Balance!D$47))","v":0},{"$f":"IF($D371=\"BT\",AG371*Balance!E$45,IF($D371=\"MT\",AG371*Balance!E$46,AG371*Balance!E$47))","v":0},{"$f":"IF($D371=\"BT\",AH371*Balance!F$45,IF($D371=\"MT\",AH371*Balance!F$46,AH371*Balance!F$47))","v":0},{"$f":"IF($D371=\"BT\",AI371*Balance!G$45,IF($D371=\"MT\",AI371*Balance!G$46,AI371*Balance!G$47))","v":0},{"$f":"IF($D371=\"BT\",AJ371*Balance!H$45,IF($D371=\"MT\",AJ371*Balance!H$46,AJ371*Balance!H$47))","v":0},{"$f":"IF($D371=\"BT\",AK371*Balance!I$45,IF($D371=\"MT\",AK371*Balance!I$46,AK371*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX371:BA371,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D371=\"BT\",AN371*Balance!D$49,IF($D371=\"MT\",AN371*Balance!D$50,AN371*Balance!D$51))","v":0},{"$f":"IF($D371=\"BT\",AO371*Balance!E$49,IF($D371=\"MT\",AO371*Balance!E$50,AO371*Balance!E$51))","v":0},{"$f":"IF($D371=\"BT\",AP371*Balance!F$49,IF($D371=\"MT\",AP371*Balance!F$50,AP371*Balance!F$51))","v":0},{"$f":"IF($D371=\"BT\",AQ371*Balance!G$49,IF($D371=\"MT\",AQ371*Balance!G$50,AQ371*Balance!G$51))","v":0},{"$f":"IF($D371=\"BT\",AR371*Balance!H$49,IF($D371=\"MT\",AR371*Balance!H$50,AR371*Balance!H$51))","v":0},{"$f":"IF($D371=\"BT\",AS371*Balance!I$49,IF($D371=\"MT\",AS371*Balance!I$50,AS371*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF371:BI371,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!C454","v":"X3D"},{"$f":"+PremisaCosto!E454","v":"Et"},{"$f":"+PremisaCosto!B454","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z372:AC372,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C372=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B372)*F372),IF($C372=\"Ep\",F372,\"\"))","v":0},{"$f":"IF($C372=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B372)*G372),IF($C372=\"Ep\",G372,\"\"))","v":0},{"$f":"IF($C372=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B372)*H372),IF($C372=\"Ep\",H372,\"\"))","v":0},{"$f":"IF($C372=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B372)*I372),IF($C372=\"Ep\",I372,\"\"))","v":0},{"$f":"IF($C372=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B372)*J372),IF($C372=\"Ep\",J372,\"\"))","v":0},{"$f":"IF($C372=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B372)*K372),IF($C372=\"Ep\",K372,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH372:AK372,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C372=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B372)*F372),IF($C372=\"Efp\",F372,\"\"))","v":0},{"$f":"IF($C372=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B372)*G372),IF($C372=\"Efp\",G372,\"\"))","v":0},{"$f":"IF($C372=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B372)*H372),IF($C372=\"Efp\",H372,\"\"))","v":0},{"$f":"IF($C372=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B372)*I372),IF($C372=\"Efp\",I372,\"\"))","v":0},{"$f":"IF($C372=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B372)*J372),IF($C372=\"Efp\",J372,\"\"))","v":0},{"$f":"IF($C372=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B372)*K372),IF($C372=\"Efp\",K372,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP372:AS372,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D372=\"BT\",AF372*Balance!D$45,IF($D372=\"MT\",AF372*Balance!D$46,AF372*Balance!D$47))","v":0},{"$f":"IF($D372=\"BT\",AG372*Balance!E$45,IF($D372=\"MT\",AG372*Balance!E$46,AG372*Balance!E$47))","v":0},{"$f":"IF($D372=\"BT\",AH372*Balance!F$45,IF($D372=\"MT\",AH372*Balance!F$46,AH372*Balance!F$47))","v":0},{"$f":"IF($D372=\"BT\",AI372*Balance!G$45,IF($D372=\"MT\",AI372*Balance!G$46,AI372*Balance!G$47))","v":0},{"$f":"IF($D372=\"BT\",AJ372*Balance!H$45,IF($D372=\"MT\",AJ372*Balance!H$46,AJ372*Balance!H$47))","v":0},{"$f":"IF($D372=\"BT\",AK372*Balance!I$45,IF($D372=\"MT\",AK372*Balance!I$46,AK372*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX372:BA372,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D372=\"BT\",AN372*Balance!D$49,IF($D372=\"MT\",AN372*Balance!D$50,AN372*Balance!D$51))","v":0},{"$f":"IF($D372=\"BT\",AO372*Balance!E$49,IF($D372=\"MT\",AO372*Balance!E$50,AO372*Balance!E$51))","v":0},{"$f":"IF($D372=\"BT\",AP372*Balance!F$49,IF($D372=\"MT\",AP372*Balance!F$50,AP372*Balance!F$51))","v":0},{"$f":"IF($D372=\"BT\",AQ372*Balance!G$49,IF($D372=\"MT\",AQ372*Balance!G$50,AQ372*Balance!G$51))","v":0},{"$f":"IF($D372=\"BT\",AR372*Balance!H$49,IF($D372=\"MT\",AR372*Balance!H$50,AR372*Balance!H$51))","v":0},{"$f":"IF($D372=\"BT\",AS372*Balance!I$49,IF($D372=\"MT\",AS372*Balance!I$50,AS372*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF372:BI372,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!C455","v":"X3D"},{"$f":"+PremisaCosto!E455","v":"Et"},{"$f":"+PremisaCosto!B455","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z373:AC373,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C373=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B373)*F373),IF($C373=\"Ep\",F373,\"\"))","v":0},{"$f":"IF($C373=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B373)*G373),IF($C373=\"Ep\",G373,\"\"))","v":0},{"$f":"IF($C373=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B373)*H373),IF($C373=\"Ep\",H373,\"\"))","v":0},{"$f":"IF($C373=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B373)*I373),IF($C373=\"Ep\",I373,\"\"))","v":0},{"$f":"IF($C373=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B373)*J373),IF($C373=\"Ep\",J373,\"\"))","v":0},{"$f":"IF($C373=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B373)*K373),IF($C373=\"Ep\",K373,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH373:AK373,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C373=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B373)*F373),IF($C373=\"Efp\",F373,\"\"))","v":0},{"$f":"IF($C373=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B373)*G373),IF($C373=\"Efp\",G373,\"\"))","v":0},{"$f":"IF($C373=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B373)*H373),IF($C373=\"Efp\",H373,\"\"))","v":0},{"$f":"IF($C373=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B373)*I373),IF($C373=\"Efp\",I373,\"\"))","v":0},{"$f":"IF($C373=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B373)*J373),IF($C373=\"Efp\",J373,\"\"))","v":0},{"$f":"IF($C373=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B373)*K373),IF($C373=\"Efp\",K373,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP373:AS373,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D373=\"BT\",AF373*Balance!D$45,IF($D373=\"MT\",AF373*Balance!D$46,AF373*Balance!D$47))","v":0},{"$f":"IF($D373=\"BT\",AG373*Balance!E$45,IF($D373=\"MT\",AG373*Balance!E$46,AG373*Balance!E$47))","v":0},{"$f":"IF($D373=\"BT\",AH373*Balance!F$45,IF($D373=\"MT\",AH373*Balance!F$46,AH373*Balance!F$47))","v":0},{"$f":"IF($D373=\"BT\",AI373*Balance!G$45,IF($D373=\"MT\",AI373*Balance!G$46,AI373*Balance!G$47))","v":0},{"$f":"IF($D373=\"BT\",AJ373*Balance!H$45,IF($D373=\"MT\",AJ373*Balance!H$46,AJ373*Balance!H$47))","v":0},{"$f":"IF($D373=\"BT\",AK373*Balance!I$45,IF($D373=\"MT\",AK373*Balance!I$46,AK373*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX373:BA373,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D373=\"BT\",AN373*Balance!D$49,IF($D373=\"MT\",AN373*Balance!D$50,AN373*Balance!D$51))","v":0},{"$f":"IF($D373=\"BT\",AO373*Balance!E$49,IF($D373=\"MT\",AO373*Balance!E$50,AO373*Balance!E$51))","v":0},{"$f":"IF($D373=\"BT\",AP373*Balance!F$49,IF($D373=\"MT\",AP373*Balance!F$50,AP373*Balance!F$51))","v":0},{"$f":"IF($D373=\"BT\",AQ373*Balance!G$49,IF($D373=\"MT\",AQ373*Balance!G$50,AQ373*Balance!G$51))","v":0},{"$f":"IF($D373=\"BT\",AR373*Balance!H$49,IF($D373=\"MT\",AR373*Balance!H$50,AR373*Balance!H$51))","v":0},{"$f":"IF($D373=\"BT\",AS373*Balance!I$49,IF($D373=\"MT\",AS373*Balance!I$50,AS373*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF373:BI373,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!C456","v":"X3D"},{"$f":"+PremisaCosto!E456","v":"Et"},{"$f":"+PremisaCosto!B456","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z374:AC374,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C374=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B374)*F374),IF($C374=\"Ep\",F374,\"\"))","v":0},{"$f":"IF($C374=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B374)*G374),IF($C374=\"Ep\",G374,\"\"))","v":0},{"$f":"IF($C374=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B374)*H374),IF($C374=\"Ep\",H374,\"\"))","v":0},{"$f":"IF($C374=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B374)*I374),IF($C374=\"Ep\",I374,\"\"))","v":0},{"$f":"IF($C374=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B374)*J374),IF($C374=\"Ep\",J374,\"\"))","v":0},{"$f":"IF($C374=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B374)*K374),IF($C374=\"Ep\",K374,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH374:AK374,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C374=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B374)*F374),IF($C374=\"Efp\",F374,\"\"))","v":0},{"$f":"IF($C374=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B374)*G374),IF($C374=\"Efp\",G374,\"\"))","v":0},{"$f":"IF($C374=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B374)*H374),IF($C374=\"Efp\",H374,\"\"))","v":0},{"$f":"IF($C374=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B374)*I374),IF($C374=\"Efp\",I374,\"\"))","v":0},{"$f":"IF($C374=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B374)*J374),IF($C374=\"Efp\",J374,\"\"))","v":0},{"$f":"IF($C374=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B374)*K374),IF($C374=\"Efp\",K374,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP374:AS374,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D374=\"BT\",AF374*Balance!D$45,IF($D374=\"MT\",AF374*Balance!D$46,AF374*Balance!D$47))","v":0},{"$f":"IF($D374=\"BT\",AG374*Balance!E$45,IF($D374=\"MT\",AG374*Balance!E$46,AG374*Balance!E$47))","v":0},{"$f":"IF($D374=\"BT\",AH374*Balance!F$45,IF($D374=\"MT\",AH374*Balance!F$46,AH374*Balance!F$47))","v":0},{"$f":"IF($D374=\"BT\",AI374*Balance!G$45,IF($D374=\"MT\",AI374*Balance!G$46,AI374*Balance!G$47))","v":0},{"$f":"IF($D374=\"BT\",AJ374*Balance!H$45,IF($D374=\"MT\",AJ374*Balance!H$46,AJ374*Balance!H$47))","v":0},{"$f":"IF($D374=\"BT\",AK374*Balance!I$45,IF($D374=\"MT\",AK374*Balance!I$46,AK374*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX374:BA374,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D374=\"BT\",AN374*Balance!D$49,IF($D374=\"MT\",AN374*Balance!D$50,AN374*Balance!D$51))","v":0},{"$f":"IF($D374=\"BT\",AO374*Balance!E$49,IF($D374=\"MT\",AO374*Balance!E$50,AO374*Balance!E$51))","v":0},{"$f":"IF($D374=\"BT\",AP374*Balance!F$49,IF($D374=\"MT\",AP374*Balance!F$50,AP374*Balance!F$51))","v":0},{"$f":"IF($D374=\"BT\",AQ374*Balance!G$49,IF($D374=\"MT\",AQ374*Balance!G$50,AQ374*Balance!G$51))","v":0},{"$f":"IF($D374=\"BT\",AR374*Balance!H$49,IF($D374=\"MT\",AR374*Balance!H$50,AR374*Balance!H$51))","v":0},{"$f":"IF($D374=\"BT\",AS374*Balance!I$49,IF($D374=\"MT\",AS374*Balance!I$50,AS374*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF374:BI374,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!C457","v":"X3D"},{"$f":"+PremisaCosto!E457","v":"Et"},{"$f":"+PremisaCosto!B457","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z375:AC375,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C375=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B375)*F375),IF($C375=\"Ep\",F375,\"\"))","v":0},{"$f":"IF($C375=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B375)*G375),IF($C375=\"Ep\",G375,\"\"))","v":0},{"$f":"IF($C375=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B375)*H375),IF($C375=\"Ep\",H375,\"\"))","v":0},{"$f":"IF($C375=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B375)*I375),IF($C375=\"Ep\",I375,\"\"))","v":0},{"$f":"IF($C375=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B375)*J375),IF($C375=\"Ep\",J375,\"\"))","v":0},{"$f":"IF($C375=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B375)*K375),IF($C375=\"Ep\",K375,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH375:AK375,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C375=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B375)*F375),IF($C375=\"Efp\",F375,\"\"))","v":0},{"$f":"IF($C375=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B375)*G375),IF($C375=\"Efp\",G375,\"\"))","v":0},{"$f":"IF($C375=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B375)*H375),IF($C375=\"Efp\",H375,\"\"))","v":0},{"$f":"IF($C375=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B375)*I375),IF($C375=\"Efp\",I375,\"\"))","v":0},{"$f":"IF($C375=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B375)*J375),IF($C375=\"Efp\",J375,\"\"))","v":0},{"$f":"IF($C375=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B375)*K375),IF($C375=\"Efp\",K375,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP375:AS375,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D375=\"BT\",AF375*Balance!D$45,IF($D375=\"MT\",AF375*Balance!D$46,AF375*Balance!D$47))","v":0},{"$f":"IF($D375=\"BT\",AG375*Balance!E$45,IF($D375=\"MT\",AG375*Balance!E$46,AG375*Balance!E$47))","v":0},{"$f":"IF($D375=\"BT\",AH375*Balance!F$45,IF($D375=\"MT\",AH375*Balance!F$46,AH375*Balance!F$47))","v":0},{"$f":"IF($D375=\"BT\",AI375*Balance!G$45,IF($D375=\"MT\",AI375*Balance!G$46,AI375*Balance!G$47))","v":0},{"$f":"IF($D375=\"BT\",AJ375*Balance!H$45,IF($D375=\"MT\",AJ375*Balance!H$46,AJ375*Balance!H$47))","v":0},{"$f":"IF($D375=\"BT\",AK375*Balance!I$45,IF($D375=\"MT\",AK375*Balance!I$46,AK375*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX375:BA375,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D375=\"BT\",AN375*Balance!D$49,IF($D375=\"MT\",AN375*Balance!D$50,AN375*Balance!D$51))","v":0},{"$f":"IF($D375=\"BT\",AO375*Balance!E$49,IF($D375=\"MT\",AO375*Balance!E$50,AO375*Balance!E$51))","v":0},{"$f":"IF($D375=\"BT\",AP375*Balance!F$49,IF($D375=\"MT\",AP375*Balance!F$50,AP375*Balance!F$51))","v":0},{"$f":"IF($D375=\"BT\",AQ375*Balance!G$49,IF($D375=\"MT\",AQ375*Balance!G$50,AQ375*Balance!G$51))","v":0},{"$f":"IF($D375=\"BT\",AR375*Balance!H$49,IF($D375=\"MT\",AR375*Balance!H$50,AR375*Balance!H$51))","v":0},{"$f":"IF($D375=\"BT\",AS375*Balance!I$49,IF($D375=\"MT\",AS375*Balance!I$50,AS375*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF375:BI375,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!C458","v":"X3D"},{"$f":"+PremisaCosto!E458","v":"Et"},{"$f":"+PremisaCosto!B458","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z376:AC376,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C376=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B376)*F376),IF($C376=\"Ep\",F376,\"\"))","v":0},{"$f":"IF($C376=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B376)*G376),IF($C376=\"Ep\",G376,\"\"))","v":0},{"$f":"IF($C376=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B376)*H376),IF($C376=\"Ep\",H376,\"\"))","v":0},{"$f":"IF($C376=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B376)*I376),IF($C376=\"Ep\",I376,\"\"))","v":0},{"$f":"IF($C376=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B376)*J376),IF($C376=\"Ep\",J376,\"\"))","v":0},{"$f":"IF($C376=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B376)*K376),IF($C376=\"Ep\",K376,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH376:AK376,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C376=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B376)*F376),IF($C376=\"Efp\",F376,\"\"))","v":0},{"$f":"IF($C376=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B376)*G376),IF($C376=\"Efp\",G376,\"\"))","v":0},{"$f":"IF($C376=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B376)*H376),IF($C376=\"Efp\",H376,\"\"))","v":0},{"$f":"IF($C376=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B376)*I376),IF($C376=\"Efp\",I376,\"\"))","v":0},{"$f":"IF($C376=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B376)*J376),IF($C376=\"Efp\",J376,\"\"))","v":0},{"$f":"IF($C376=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B376)*K376),IF($C376=\"Efp\",K376,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP376:AS376,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D376=\"BT\",AF376*Balance!D$45,IF($D376=\"MT\",AF376*Balance!D$46,AF376*Balance!D$47))","v":0},{"$f":"IF($D376=\"BT\",AG376*Balance!E$45,IF($D376=\"MT\",AG376*Balance!E$46,AG376*Balance!E$47))","v":0},{"$f":"IF($D376=\"BT\",AH376*Balance!F$45,IF($D376=\"MT\",AH376*Balance!F$46,AH376*Balance!F$47))","v":0},{"$f":"IF($D376=\"BT\",AI376*Balance!G$45,IF($D376=\"MT\",AI376*Balance!G$46,AI376*Balance!G$47))","v":0},{"$f":"IF($D376=\"BT\",AJ376*Balance!H$45,IF($D376=\"MT\",AJ376*Balance!H$46,AJ376*Balance!H$47))","v":0},{"$f":"IF($D376=\"BT\",AK376*Balance!I$45,IF($D376=\"MT\",AK376*Balance!I$46,AK376*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX376:BA376,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D376=\"BT\",AN376*Balance!D$49,IF($D376=\"MT\",AN376*Balance!D$50,AN376*Balance!D$51))","v":0},{"$f":"IF($D376=\"BT\",AO376*Balance!E$49,IF($D376=\"MT\",AO376*Balance!E$50,AO376*Balance!E$51))","v":0},{"$f":"IF($D376=\"BT\",AP376*Balance!F$49,IF($D376=\"MT\",AP376*Balance!F$50,AP376*Balance!F$51))","v":0},{"$f":"IF($D376=\"BT\",AQ376*Balance!G$49,IF($D376=\"MT\",AQ376*Balance!G$50,AQ376*Balance!G$51))","v":0},{"$f":"IF($D376=\"BT\",AR376*Balance!H$49,IF($D376=\"MT\",AR376*Balance!H$50,AR376*Balance!H$51))","v":0},{"$f":"IF($D376=\"BT\",AS376*Balance!I$49,IF($D376=\"MT\",AS376*Balance!I$50,AS376*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF376:BI376,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!C459","v":"X3D"},{"$f":"+PremisaCosto!E459","v":"Et"},{"$f":"+PremisaCosto!B459","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z377:AC377,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C377=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B377)*F377),IF($C377=\"Ep\",F377,\"\"))","v":0},{"$f":"IF($C377=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B377)*G377),IF($C377=\"Ep\",G377,\"\"))","v":0},{"$f":"IF($C377=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B377)*H377),IF($C377=\"Ep\",H377,\"\"))","v":0},{"$f":"IF($C377=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B377)*I377),IF($C377=\"Ep\",I377,\"\"))","v":0},{"$f":"IF($C377=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B377)*J377),IF($C377=\"Ep\",J377,\"\"))","v":0},{"$f":"IF($C377=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B377)*K377),IF($C377=\"Ep\",K377,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH377:AK377,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C377=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B377)*F377),IF($C377=\"Efp\",F377,\"\"))","v":0},{"$f":"IF($C377=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B377)*G377),IF($C377=\"Efp\",G377,\"\"))","v":0},{"$f":"IF($C377=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B377)*H377),IF($C377=\"Efp\",H377,\"\"))","v":0},{"$f":"IF($C377=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B377)*I377),IF($C377=\"Efp\",I377,\"\"))","v":0},{"$f":"IF($C377=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B377)*J377),IF($C377=\"Efp\",J377,\"\"))","v":0},{"$f":"IF($C377=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B377)*K377),IF($C377=\"Efp\",K377,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP377:AS377,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D377=\"BT\",AF377*Balance!D$45,IF($D377=\"MT\",AF377*Balance!D$46,AF377*Balance!D$47))","v":0},{"$f":"IF($D377=\"BT\",AG377*Balance!E$45,IF($D377=\"MT\",AG377*Balance!E$46,AG377*Balance!E$47))","v":0},{"$f":"IF($D377=\"BT\",AH377*Balance!F$45,IF($D377=\"MT\",AH377*Balance!F$46,AH377*Balance!F$47))","v":0},{"$f":"IF($D377=\"BT\",AI377*Balance!G$45,IF($D377=\"MT\",AI377*Balance!G$46,AI377*Balance!G$47))","v":0},{"$f":"IF($D377=\"BT\",AJ377*Balance!H$45,IF($D377=\"MT\",AJ377*Balance!H$46,AJ377*Balance!H$47))","v":0},{"$f":"IF($D377=\"BT\",AK377*Balance!I$45,IF($D377=\"MT\",AK377*Balance!I$46,AK377*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX377:BA377,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D377=\"BT\",AN377*Balance!D$49,IF($D377=\"MT\",AN377*Balance!D$50,AN377*Balance!D$51))","v":0},{"$f":"IF($D377=\"BT\",AO377*Balance!E$49,IF($D377=\"MT\",AO377*Balance!E$50,AO377*Balance!E$51))","v":0},{"$f":"IF($D377=\"BT\",AP377*Balance!F$49,IF($D377=\"MT\",AP377*Balance!F$50,AP377*Balance!F$51))","v":0},{"$f":"IF($D377=\"BT\",AQ377*Balance!G$49,IF($D377=\"MT\",AQ377*Balance!G$50,AQ377*Balance!G$51))","v":0},{"$f":"IF($D377=\"BT\",AR377*Balance!H$49,IF($D377=\"MT\",AR377*Balance!H$50,AR377*Balance!H$51))","v":0},{"$f":"IF($D377=\"BT\",AS377*Balance!I$49,IF($D377=\"MT\",AS377*Balance!I$50,AS377*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF377:BI377,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!C460","v":"X3D"},{"$f":"+PremisaCosto!E460","v":"Et"},{"$f":"+PremisaCosto!B460","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z378:AC378,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C378=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B378)*F378),IF($C378=\"Ep\",F378,\"\"))","v":0},{"$f":"IF($C378=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B378)*G378),IF($C378=\"Ep\",G378,\"\"))","v":0},{"$f":"IF($C378=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B378)*H378),IF($C378=\"Ep\",H378,\"\"))","v":0},{"$f":"IF($C378=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B378)*I378),IF($C378=\"Ep\",I378,\"\"))","v":0},{"$f":"IF($C378=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B378)*J378),IF($C378=\"Ep\",J378,\"\"))","v":0},{"$f":"IF($C378=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B378)*K378),IF($C378=\"Ep\",K378,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH378:AK378,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C378=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B378)*F378),IF($C378=\"Efp\",F378,\"\"))","v":0},{"$f":"IF($C378=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B378)*G378),IF($C378=\"Efp\",G378,\"\"))","v":0},{"$f":"IF($C378=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B378)*H378),IF($C378=\"Efp\",H378,\"\"))","v":0},{"$f":"IF($C378=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B378)*I378),IF($C378=\"Efp\",I378,\"\"))","v":0},{"$f":"IF($C378=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B378)*J378),IF($C378=\"Efp\",J378,\"\"))","v":0},{"$f":"IF($C378=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B378)*K378),IF($C378=\"Efp\",K378,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP378:AS378,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D378=\"BT\",AF378*Balance!D$45,IF($D378=\"MT\",AF378*Balance!D$46,AF378*Balance!D$47))","v":0},{"$f":"IF($D378=\"BT\",AG378*Balance!E$45,IF($D378=\"MT\",AG378*Balance!E$46,AG378*Balance!E$47))","v":0},{"$f":"IF($D378=\"BT\",AH378*Balance!F$45,IF($D378=\"MT\",AH378*Balance!F$46,AH378*Balance!F$47))","v":0},{"$f":"IF($D378=\"BT\",AI378*Balance!G$45,IF($D378=\"MT\",AI378*Balance!G$46,AI378*Balance!G$47))","v":0},{"$f":"IF($D378=\"BT\",AJ378*Balance!H$45,IF($D378=\"MT\",AJ378*Balance!H$46,AJ378*Balance!H$47))","v":0},{"$f":"IF($D378=\"BT\",AK378*Balance!I$45,IF($D378=\"MT\",AK378*Balance!I$46,AK378*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX378:BA378,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D378=\"BT\",AN378*Balance!D$49,IF($D378=\"MT\",AN378*Balance!D$50,AN378*Balance!D$51))","v":0},{"$f":"IF($D378=\"BT\",AO378*Balance!E$49,IF($D378=\"MT\",AO378*Balance!E$50,AO378*Balance!E$51))","v":0},{"$f":"IF($D378=\"BT\",AP378*Balance!F$49,IF($D378=\"MT\",AP378*Balance!F$50,AP378*Balance!F$51))","v":0},{"$f":"IF($D378=\"BT\",AQ378*Balance!G$49,IF($D378=\"MT\",AQ378*Balance!G$50,AQ378*Balance!G$51))","v":0},{"$f":"IF($D378=\"BT\",AR378*Balance!H$49,IF($D378=\"MT\",AR378*Balance!H$50,AR378*Balance!H$51))","v":0},{"$f":"IF($D378=\"BT\",AS378*Balance!I$49,IF($D378=\"MT\",AS378*Balance!I$50,AS378*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF378:BI378,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!C461","v":"X3D"},{"$f":"+PremisaCosto!E461","v":"Et"},{"$f":"+PremisaCosto!B461","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z379:AC379,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C379=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B379)*F379),IF($C379=\"Ep\",F379,\"\"))","v":0},{"$f":"IF($C379=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B379)*G379),IF($C379=\"Ep\",G379,\"\"))","v":0},{"$f":"IF($C379=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B379)*H379),IF($C379=\"Ep\",H379,\"\"))","v":0},{"$f":"IF($C379=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B379)*I379),IF($C379=\"Ep\",I379,\"\"))","v":0},{"$f":"IF($C379=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B379)*J379),IF($C379=\"Ep\",J379,\"\"))","v":0},{"$f":"IF($C379=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B379)*K379),IF($C379=\"Ep\",K379,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH379:AK379,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C379=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B379)*F379),IF($C379=\"Efp\",F379,\"\"))","v":0},{"$f":"IF($C379=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B379)*G379),IF($C379=\"Efp\",G379,\"\"))","v":0},{"$f":"IF($C379=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B379)*H379),IF($C379=\"Efp\",H379,\"\"))","v":0},{"$f":"IF($C379=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B379)*I379),IF($C379=\"Efp\",I379,\"\"))","v":0},{"$f":"IF($C379=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B379)*J379),IF($C379=\"Efp\",J379,\"\"))","v":0},{"$f":"IF($C379=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B379)*K379),IF($C379=\"Efp\",K379,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP379:AS379,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D379=\"BT\",AF379*Balance!D$45,IF($D379=\"MT\",AF379*Balance!D$46,AF379*Balance!D$47))","v":0},{"$f":"IF($D379=\"BT\",AG379*Balance!E$45,IF($D379=\"MT\",AG379*Balance!E$46,AG379*Balance!E$47))","v":0},{"$f":"IF($D379=\"BT\",AH379*Balance!F$45,IF($D379=\"MT\",AH379*Balance!F$46,AH379*Balance!F$47))","v":0},{"$f":"IF($D379=\"BT\",AI379*Balance!G$45,IF($D379=\"MT\",AI379*Balance!G$46,AI379*Balance!G$47))","v":0},{"$f":"IF($D379=\"BT\",AJ379*Balance!H$45,IF($D379=\"MT\",AJ379*Balance!H$46,AJ379*Balance!H$47))","v":0},{"$f":"IF($D379=\"BT\",AK379*Balance!I$45,IF($D379=\"MT\",AK379*Balance!I$46,AK379*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX379:BA379,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D379=\"BT\",AN379*Balance!D$49,IF($D379=\"MT\",AN379*Balance!D$50,AN379*Balance!D$51))","v":0},{"$f":"IF($D379=\"BT\",AO379*Balance!E$49,IF($D379=\"MT\",AO379*Balance!E$50,AO379*Balance!E$51))","v":0},{"$f":"IF($D379=\"BT\",AP379*Balance!F$49,IF($D379=\"MT\",AP379*Balance!F$50,AP379*Balance!F$51))","v":0},{"$f":"IF($D379=\"BT\",AQ379*Balance!G$49,IF($D379=\"MT\",AQ379*Balance!G$50,AQ379*Balance!G$51))","v":0},{"$f":"IF($D379=\"BT\",AR379*Balance!H$49,IF($D379=\"MT\",AR379*Balance!H$50,AR379*Balance!H$51))","v":0},{"$f":"IF($D379=\"BT\",AS379*Balance!I$49,IF($D379=\"MT\",AS379*Balance!I$50,AS379*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF379:BI379,PremisaCosto!$F$84:$I$84)","v":0}]

{"sheet":"Clientes","index":22,"n_rows":379,"n_cols":30,"rows_kept":379,"cut":false,"hidden":false,"merged":[[7,6,7,10],[7,12,7,16],[7,1,7,2],[7,18,7,23],[7,25,7,29]]}
[{"$f":"+\"Clientes\"&\" - \"&PremisaCosto!A2","v":"Clientes - EDECHI"}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,0,0,0,0,0]
[null,"Aux",null,null,null,null,"Clientes promedios Proyectados (Clientes/año)",null,null,null,null,null,"Consumo Propio (Clientes/año)",null,null,null,null,null,"Clientes para facturación (excluye Consumo Propio)",null,null,null,null,null,null,"Conexiones Nuevas"]
["Categorías","Categ.","Vble C",null,null,null,{"$f":"+PremisaCosto!E89","v":2022},{"$f":"+PremisaCosto!F89","v":"2022/2023"},{"$f":"+PremisaCosto!G89","v":"2023/2024"},{"$f":"+PremisaCosto!H89","v":"2024/2025"},{"$f":"+PremisaCosto!I89","v":"2025/2026"},null,{"$f":"+G9","v":2022},{"$f":"+H9","v":"2022/2023"},{"$f":"+I9","v":"2023/2024"},{"$f":"+J9","v":"2024/2025"},{"$f":"+K9","v":"2025/2026"},null,{"$f":"+M9","v":2022},{"$f":"+N9","v":"2022/2023"},{"$f":"+O9","v":"2023/2024"},{"$f":"+P9","v":"2024/2025"},{"$f":"+Q9","v":"2025/2026"},"VP",null,{"$f":"+T9","v":"2022/2023"},{"$f":"+U9","v":"2023/2024"},{"$f":"+V9","v":"2024/2025"},{"$f":"+W9","v":"2025/2026"},"VP"]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,null,null,{"$f":"+SUM(G11,G15,G16,G20,G76,G80,G136,G192,G196,G209,G265,G268,G324)","v":184678.61096624026},{"$f":"+SUM(H11,H15,H16,H20,H76,H80,H136,H192,H196,H209,H265,H268,H324)","v":185933.83910833919},{"$f":"+SUM(I11,I15,I16,I20,I76,I80,I136,I192,I196,I209,I265,I268,I324)","v":193632.06189885869},{"$f":"+SUM(J11,J15,J16,J20,J76,J80,J136,J192,J196,J209,J265,J268,J324)","v":201512.62216206969},{"$f":"+SUM(K11,K15,K16,K20,K76,K80,K136,K192,K196,K209,K265,K268,K324)","v":209580.37017940063},null,{"$f":"+SUM(M11,M15,M16,M20,M76,M80,M136,M192,M196,M209,M265,M268,M324)","v":10.139949708725583},{"$f":"+SUM(N11,N15,N16,N20,N76,N80,N136,N192,N196,N209,N265,N268,N324)","v":10.002805904549085},{"$f":"+SUM(O11,O15,O16,O20,O76,O80,O136,O192,O196,O209,O265,O268,O324)","v":9.9973516191214209},{"$f":"+SUM(P11,P15,P16,P20,P76,P80,P136,P192,P196,P209,P265,P268,P324)","v":10.002503262007526},{"$f":"+SUM(Q11,Q15,Q16,Q20,Q76,Q80,Q136,Q192,Q196,Q209,Q265,Q268,Q324)","v":9.9976307386902796},null,{"$f":"+SUM(S11,S15,S16,S20,S76,S80,S136,S192,S196,S209,S265,S268,S324)","v":184668.47101653152},{"$f":"+SUM(T11,T15,T16,T20,T76,T80,T136,T192,T196,T209,T265,T268,T324)","v":185923.83630243462},{"$f":"+SUM(U11,U15,U16,U20,U76,U80,U136,U192,U196,U209,U265,U268,U324)","v":193622.06454723957},{"$f":"+SUM(V11,V15,V16,V20,V76,V80,V136,V192,V196,V209,V265,V268,V324)","v":201502.6196588077},{"$f":"+SUM(W11,W15,W16,W20,W76,W80,W136,W192,W196,W209,W265,W268,W324)","v":209570.37254866198},{"$f":"+SUMPRODUCT(T10:W10,PremisaCosto!$F$84:$I$84)","v":668650.30538675864},null,{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":6323.9836252190653},{"$f":"+SUM(AA11,AA15,AA16,AA20,AA76,AA80,AA136,AA192,AA196,AA209,AA265,AA268,AA324)","v":7698.2227905195032},{"$f":"+SUM(AB11,AB15,AB16,AB20,AB76,AB80,AB136,AB192,AB196,AB209,AB265,AB268,AB324)","v":7880.560263211004},{"$f":"+SUM(AC11,AC15,AC16,AC20,AC76,AC80,AC136,AC192,AC196,AC209,AC265,AC268,AC324)","v":8067.7480173309486},{"$f":"+SUMPRODUCT(Z10:AC10,PremisaCosto!$F$84:$I$84)","v":25256.61919497823}]
[{"$f":"+PremisaCosto!A93","v":"ATH"},{"$f":"+PremisaCosto!D93","v":"ATH"},{"$f":"+PremisaCosto!G93","v":"C"},null,null,null,2.2166573700029657,2.2032483593290291,2.2363473196493677,2.2714415345771894,2.3056627118441395,null,0,0,0,0,0,null,2.2166573700029657,2.2032483593290291,2.2363473196493677,2.2714415345771894,2.3056627118441395,{"$f":"+SUMPRODUCT(T11:W11,PremisaCosto!$F$84:$I$84)","v":7.6455803228058903},null,2.536671741598262E-2,3.3098960320338655E-2,3.5094214927821721E-2,3.4221177266950065E-2,{"$f":"+SUMPRODUCT(Z11:AC11,PremisaCosto!$F$84:$I$84)","v":0.10747670287616853}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!D94","v":0},{"$f":"+PremisaCosto!G94","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T12:W12,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z12:AC12,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!D95","v":0},{"$f":"+PremisaCosto!G95","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T13:W13,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z13:AC13,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!D96","v":0},{"$f":"+PremisaCosto!G96","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T14:W14,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z14:AC14,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!D97","v":"ATD"},{"$f":"+PremisaCosto!G97","v":"C"},null,null,null,1.108328685001483E-4,1.1016241796645147E-4,1.1181736598246842E-4,1.135720767288595E-4,1.1528313559220698E-4,null,0,0,0,0,0,null,1.108328685001483E-4,1.1016241796645147E-4,1.1181736598246842E-4,1.135720767288595E-4,1.1528313559220698E-4,{"$f":"+SUMPRODUCT(T15:W15,PremisaCosto!$F$84:$I$84)","v":3.8227901614029458E-4},null,1.2683358707991249E-6,1.6549480160169472E-6,1.7547107463910871E-6,1.7110588633474758E-6,{"$f":"+SUMPRODUCT(Z15:AC15,PremisaCosto!$F$84:$I$84)","v":5.3738351438084144E-6}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!D98","v":"MTH"},{"$f":"+PremisaCosto!G98","v":"C"},null,null,null,15.516601590020763,15.422738515303205,15.654431237545577,15.90009074204033,16.139638982908977,null,0,0,0,0,0,null,15.516601590020763,15.422738515303205,15.654431237545577,15.90009074204033,16.139638982908977,{"$f":"+SUMPRODUCT(T16:W16,PremisaCosto!$F$84:$I$84)","v":53.519062259641245},null,0.17756702191187657,0.23169272224237147,0.24565950449475338,0.2395482408686469,{"$f":"+SUMPRODUCT(Z16:AC16,PremisaCosto!$F$84:$I$84)","v":0.75233692013317732}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!D99","v":0},{"$f":"+PremisaCosto!G99","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T17:W17,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z17:AC17,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!D100","v":0},{"$f":"+PremisaCosto!G100","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T18:W18,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z18:AC18,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!D101","v":0},{"$f":"+PremisaCosto!G101","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T19:W19,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z19:AC19,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!D102","v":0},{"$f":"+PremisaCosto!G102","v":0},null,null,null,273.93876959965155,272.49229338149661,277.0213844853356,281.79848268790556,286.49076666974656,null,0,0,0,0,0,null,273.93876959965155,272.49229338149661,277.0213844853356,281.79848268790556,286.49076666974656,{"$f":"+SUMPRODUCT(T20:W20,PremisaCosto!$F$84:$I$84)","v":947.67003064733672},null,3.5087131149328457,4.5290911038389936,4.7770982025699595,4.6922839818410012,{"$f":"+SUMPRODUCT(Z20:AC20,PremisaCosto!$F$84:$I$84)","v":14.729599229534401}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!D103","v":0},{"$f":"+PremisaCosto!G103","v":0},null,null,null,273.93876959965155,272.49229338149661,277.0213844853356,281.79848268790556,286.49076666974656,null,0,0,0,0,0,null,273.93876959965155,272.49229338149661,277.0213844853356,281.79848268790556,286.49076666974656,{"$f":"+SUMPRODUCT(T21:W21,PremisaCosto!$F$84:$I$84)","v":947.67003064733672},null,3.5087131149328457,4.5290911038389936,4.7770982025699595,4.6922839818410012,{"$f":"+SUMPRODUCT(Z21:AC21,PremisaCosto!$F$84:$I$84)","v":14.729599229534401}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!D104","v":"MTD"},{"$f":"+PremisaCosto!G104","v":"C"},null,null,null,264.03000745468938,262.6284259913233,266.97822748628391,271.56701489657002,276.07324229494265,null,0,0,0,0,0,null,264.03000745468938,262.6284259913233,266.97822748628391,271.56701489657002,276.07324229494265,{"$f":"+SUMPRODUCT(T22:W22,PremisaCosto!$F$84:$I$84)","v":913.29219986475255},null,3.3686171611786904,4.3498014949606159,4.5887874102861019,4.50622739837263,{"$f":"+SUMPRODUCT(Z22:AC22,PremisaCosto!$F$84:$I$84)","v":14.145776347099508}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!D105","v":"MTD"},{"$f":"+PremisaCosto!G105","v":"C"},null,null,null,8.8666294800118628,8.8129934373161163,8.9453892785974709,9.0857661383087578,9.222650847376558,null,0,0,0,0,0,null,8.8666294800118628,8.8129934373161163,8.9453892785974709,9.0857661383087578,9.222650847376558,{"$f":"+SUMPRODUCT(T23:W23,PremisaCosto!$F$84:$I$84)","v":30.582321291223561},null,0.10146686966393048,0.13239584128135462,0.14037685971128688,0.13688470906780026,{"$f":"+SUMPRODUCT(Z23:AC23,PremisaCosto!$F$84:$I$84)","v":0.42990681150467414}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!D106","v":"MTD"},{"$f":"+PremisaCosto!G106","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T24:W24,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z24:AC24,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!D107","v":"MTD"},{"$f":"+PremisaCosto!G107","v":"C"},null,null,null,1.0421326649503251,1.0508739528571536,1.0977677204542555,1.1457016530267388,1.1948735274273021,null,0,0,0,0,0,null,1.0421326649503251,1.0508739528571536,1.0977677204542555,1.1457016530267388,1.1948735274273021,{"$f":"+SUMPRODUCT(T25:W25,PremisaCosto!$F$84:$I$84)","v":3.7955094913605274},null,3.862908409020549E-2,4.6893767597101954E-2,4.793393257248324E-2,4.9171874400563365E-2,{"$f":"+SUMPRODUCT(Z25:AC25,PremisaCosto!$F$84:$I$84)","v":0.15391607093019433}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!D108","v":"MTD"},{"$f":"+PremisaCosto!G108","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T26:W26,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z26:AC26,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!D109","v":"MTD"},{"$f":"+PremisaCosto!G109","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T27:W27,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z27:AC27,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!D110","v":"MTD"},{"$f":"+PremisaCosto!G110","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T28:W28,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z28:AC28,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!D111","v":"MTD"},{"$f":"+PremisaCosto!G111","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T29:W29,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z29:AC29,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!D112","v":"MTD"},{"$f":"+PremisaCosto!G112","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T30:W30,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z30:AC30,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!D113","v":"MTD"},{"$f":"+PremisaCosto!G113","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T31:W31,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z31:AC31,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!D114","v":0},{"$f":"+PremisaCosto!G114","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T32:W32,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z32:AC32,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!D115","v":"MTD"},{"$f":"+PremisaCosto!G115","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T33:W33,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z33:AC33,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!D116","v":"MTD"},{"$f":"+PremisaCosto!G116","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T34:W34,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z34:AC34,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!D117","v":"MTD"},{"$f":"+PremisaCosto!G117","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T35:W35,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z35:AC35,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!D118","v":"MTD"},{"$f":"+PremisaCosto!G118","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T36:W36,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z36:AC36,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!D119","v":"MTD"},{"$f":"+PremisaCosto!G119","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T37:W37,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z37:AC37,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!D120","v":"MTD"},{"$f":"+PremisaCosto!G120","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T38:W38,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z38:AC38,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!D121","v":"MTD"},{"$f":"+PremisaCosto!G121","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T39:W39,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z39:AC39,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!D122","v":"MTD"},{"$f":"+PremisaCosto!G122","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T40:W40,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z40:AC40,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!D123","v":"MTD"},{"$f":"+PremisaCosto!G123","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T41:W41,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z41:AC41,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!D124","v":"MTD"},{"$f":"+PremisaCosto!G124","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T42:W42,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z42:AC42,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!D125","v":0},{"$f":"+PremisaCosto!G125","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T43:W43,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z43:AC43,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!D126","v":"MTD"},{"$f":"+PremisaCosto!G126","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T44:W44,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z44:AC44,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!D127","v":"MTD"},{"$f":"+PremisaCosto!G127","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T45:W45,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z45:AC45,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!D128","v":"MTD"},{"$f":"+PremisaCosto!G128","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T46:W46,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z46:AC46,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!D129","v":"MTD"},{"$f":"+PremisaCosto!G129","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T47:W47,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z47:AC47,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!D130","v":"MTD"},{"$f":"+PremisaCosto!G130","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T48:W48,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z48:AC48,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!D131","v":"MTD"},{"$f":"+PremisaCosto!G131","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T49:W49,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z49:AC49,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!D132","v":"MTD"},{"$f":"+PremisaCosto!G132","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T50:W50,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z50:AC50,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!D133","v":"MTD"},{"$f":"+PremisaCosto!G133","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T51:W51,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z51:AC51,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!D134","v":"MTD"},{"$f":"+PremisaCosto!G134","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T52:W52,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z52:AC52,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!D135","v":"MTD"},{"$f":"+PremisaCosto!G135","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T53:W53,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z53:AC53,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!D136","v":0},{"$f":"+PremisaCosto!G136","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T54:W54,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z54:AC54,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!D137","v":"MTD"},{"$f":"+PremisaCosto!G137","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T55:W55,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z55:AC55,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!D138","v":"MTD"},{"$f":"+PremisaCosto!G138","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T56:W56,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z56:AC56,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!D139","v":"MTD"},{"$f":"+PremisaCosto!G139","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T57:W57,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z57:AC57,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!D140","v":"MTD"},{"$f":"+PremisaCosto!G140","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T58:W58,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z58:AC58,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!D141","v":"MTD"},{"$f":"+PremisaCosto!G141","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T59:W59,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z59:AC59,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!D142","v":"MTD"},{"$f":"+PremisaCosto!G142","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T60:W60,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z60:AC60,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!D143","v":"MTD"},{"$f":"+PremisaCosto!G143","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T61:W61,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z61:AC61,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!D144","v":"MTD"},{"$f":"+PremisaCosto!G144","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T62:W62,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z62:AC62,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!D145","v":"MTD"},{"$f":"+PremisaCosto!G145","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T63:W63,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z63:AC63,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!D146","v":"MTD"},{"$f":"+PremisaCosto!G146","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T64:W64,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z64:AC64,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!D147","v":0},{"$f":"+PremisaCosto!G147","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T65:W65,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z65:AC65,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!D148","v":"MTD"},{"$f":"+PremisaCosto!G148","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T66:W66,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z66:AC66,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!D149","v":"MTD"},{"$f":"+PremisaCosto!G149","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T67:W67,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z67:AC67,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!D150","v":"MTD"},{"$f":"+PremisaCosto!G150","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T68:W68,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z68:AC68,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!D151","v":"MTD"},{"$f":"+PremisaCosto!G151","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T69:W69,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z69:AC69,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!D152","v":"MTD"},{"$f":"+PremisaCosto!G152","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T70:W70,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z70:AC70,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!D153","v":"MTD"},{"$f":"+PremisaCosto!G153","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T71:W71,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z71:AC71,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!D154","v":"MTD"},{"$f":"+PremisaCosto!G154","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T72:W72,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z72:AC72,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!D155","v":"MTD"},{"$f":"+PremisaCosto!G155","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T73:W73,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z73:AC73,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!D156","v":"MTD"},{"$f":"+PremisaCosto!G156","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T74:W74,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z74:AC74,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!D157","v":"MTD"},{"$f":"+PremisaCosto!G157","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T75:W75,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z75:AC75,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!D158","v":"BTH"},{"$f":"+PremisaCosto!G158","v":"C"},null,null,null,23.27490238503114,23.134107772954806,23.481646856318363,23.85013611306049,24.209458474363462,null,0,0,0,0,0,null,23.27490238503114,23.134107772954806,23.481646856318363,23.85013611306049,24.209458474363462,{"$f":"+SUMPRODUCT(T76:W76,PremisaCosto!$F$84:$I$84)","v":80.278593389461847},null,0.2663505328678184,0.34753908336355721,0.36848925674212651,0.35932236130297213,{"$f":"+SUMPRODUCT(Z76:AC76,PremisaCosto!$F$84:$I$84)","v":1.1285053801997678}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!D159","v":0},{"$f":"+PremisaCosto!G159","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T77:W77,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z77:AC77,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!D160","v":0},{"$f":"+PremisaCosto!G160","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T78:W78,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z78:AC78,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!D161","v":0},{"$f":"+PremisaCosto!G161","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T79:W79,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z79:AC79,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!D162","v":0},{"$f":"+PremisaCosto!G162","v":0},null,null,null,1079.8876567234126,1073.3523896141312,1089.4713812990158,1106.5624547520817,1123.2279876346361,null,0.3755175319682395,0.37043862089388002,0.37023662977348182,0.37042741299013893,0.37024696653989908,null,1079.5121391914445,1072.9819509932372,1089.1011446692423,1106.1920273390915,1122.8577406680961,{"$f":"+SUMPRODUCT(T80:W80,PremisaCosto!$F$84:$I$84)","v":3723.3976172064695},null,12.351103882238476,16.118991684884577,17.091073453065974,16.665532882554317,{"$f":"+SUMPRODUCT(Z80:AC80,PremisaCosto!$F$84:$I$84)","v":52.338609463167487}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!D163","v":0},{"$f":"+PremisaCosto!G163","v":0},null,null,null,737.41409305795457,732.95051809779613,743.95572041318837,755.6247376599058,767.00309865471627,null,0.3755175319682395,0.37043862089388002,0.37023662977348182,0.37042741299013893,0.37024696653989908,null,737.03857552598629,732.58007947690226,743.58548378341493,755.25431024691568,766.6328516881764,{"$f":"+SUMPRODUCT(T81:W81,PremisaCosto!$F$84:$I$84)","v":2542.155457332959},null,8.4319460414691321,11.005202315392239,11.669017246717431,11.378360994810464,{"$f":"+SUMPRODUCT(Z81:AC81,PremisaCosto!$F$84:$I$84)","v":35.733458868799289}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!D164","v":"BTD"},{"$f":"+PremisaCosto!G164","v":"C"},null,null,null,727.43913489294118,723.0359004808156,733.89215747476624,745.40325075430849,756.62761645141768,null,0.3755175319682395,0.37043862089388002,0.37023662977348182,0.37042741299013893,0.37024696653989908,null,727.0636173609729,722.66546185992172,733.52192084499279,745.03282334131836,756.25736948487781,{"$f":"+SUMPRODUCT(T82:W82,PremisaCosto!$F$84:$I$84)","v":2507.7503458803321},null,8.3177958130972911,10.856256993950637,11.511093279542251,11.224365697109192,{"$f":"+SUMPRODUCT(Z82:AC82,PremisaCosto!$F$84:$I$84)","v":35.24981370585656}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!D165","v":"BTD"},{"$f":"+PremisaCosto!G165","v":"C"},null,null,null,8.8666294800118628,8.8129934373161163,8.9453892785974709,9.0857661383087578,9.222650847376558,null,0,0,0,0,0,null,8.8666294800118628,8.8129934373161163,8.9453892785974709,9.0857661383087578,9.222650847376558,{"$f":"+SUMPRODUCT(T83:W83,PremisaCosto!$F$84:$I$84)","v":30.582321291223561},null,0.10146686966393048,0.13239584128135462,0.14037685971128688,0.13688470906780026,{"$f":"+SUMPRODUCT(Z83:AC83,PremisaCosto!$F$84:$I$84)","v":0.42990681150467414}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!D166","v":"BTD"},{"$f":"+PremisaCosto!G166","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T84:W84,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z84:AC84,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!D167","v":"BTD"},{"$f":"+PremisaCosto!G167","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T85:W85,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z85:AC85,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!D168","v":"BTD"},{"$f":"+PremisaCosto!G168","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T86:W86,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z86:AC86,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!D169","v":"BTD"},{"$f":"+PremisaCosto!G169","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T87:W87,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z87:AC87,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!D170","v":"BTD"},{"$f":"+PremisaCosto!G170","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T88:W88,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z88:AC88,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!D171","v":"BTD"},{"$f":"+PremisaCosto!G171","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T89:W89,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z89:AC89,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!D172","v":"BTD"},{"$f":"+PremisaCosto!G172","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T90:W90,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z90:AC90,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!D173","v":"BTD"},{"$f":"+PremisaCosto!G173","v":"C"},null,null,null,1.1083286850014828,1.1016241796645145,1.1181736598246839,1.1357207672885947,1.1528313559220698,null,0,0,0,0,0,null,1.1083286850014828,1.1016241796645145,1.1181736598246839,1.1357207672885947,1.1528313559220698,{"$f":"+SUMPRODUCT(T91:W91,PremisaCosto!$F$84:$I$84)","v":3.8227901614029451},null,1.268335870799131E-2,1.6549480160169328E-2,1.754710746391086E-2,1.7110588633475032E-2,{"$f":"+SUMPRODUCT(Z91:AC91,PremisaCosto!$F$84:$I$84)","v":5.3738351438084267E-2}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!D174","v":0},{"$f":"+PremisaCosto!G174","v":0},null,null,null,258.24058360534553,256.67843386183193,260.53446273915137,264.6229387782426,268.60970592984228,null,0,0,0,0,0,null,258.24058360534553,256.67843386183193,260.53446273915137,264.6229387782426,268.60970592984228,{"$f":"+SUMPRODUCT(T92:W92,PremisaCosto!$F$84:$I$84)","v":890.71010760688625},null,2.9552225789619797,3.8560288773194316,4.0884760390912334,3.986767151599679,{"$f":"+SUMPRODUCT(Z92:AC92,PremisaCosto!$F$84:$I$84)","v":12.521035885073619}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!D175","v":"BTD"},{"$f":"+PremisaCosto!G175","v":"C"},null,null,null,257.13225492034405,255.57680968216738,259.4162890793267,263.487218010954,267.45687457392017,null,0,0,0,0,0,null,257.13225492034405,255.57680968216738,259.4162890793267,263.487218010954,267.45687457392017,{"$f":"+SUMPRODUCT(T93:W93,PremisaCosto!$F$84:$I$84)","v":886.88731744548329},null,2.9425392202539342,3.8394793971593231,4.070928931627293,3.9696565629661791,{"$f":"+SUMPRODUCT(Z93:AC93,PremisaCosto!$F$84:$I$84)","v":12.467297533635495}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!D176","v":"BTD"},{"$f":"+PremisaCosto!G176","v":"C"},null,null,null,1.1083286850014828,1.1016241796645145,1.1181736598246839,1.1357207672885947,1.1528313559220698,null,0,0,0,0,0,null,1.1083286850014828,1.1016241796645145,1.1181736598246839,1.1357207672885947,1.1528313559220698,{"$f":"+SUMPRODUCT(T94:W94,PremisaCosto!$F$84:$I$84)","v":3.8227901614029451},null,1.268335870799131E-2,1.6549480160169328E-2,1.754710746391086E-2,1.7110588633475032E-2,{"$f":"+SUMPRODUCT(Z94:AC94,PremisaCosto!$F$84:$I$84)","v":5.3738351438084267E-2}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!D177","v":"BTD"},{"$f":"+PremisaCosto!G177","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T95:W95,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z95:AC95,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!D178","v":"BTD"},{"$f":"+PremisaCosto!G178","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T96:W96,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z96:AC96,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!D179","v":"BTD"},{"$f":"+PremisaCosto!G179","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T97:W97,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z97:AC97,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!D180","v":"BTD"},{"$f":"+PremisaCosto!G180","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T98:W98,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z98:AC98,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!D181","v":"BTD"},{"$f":"+PremisaCosto!G181","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T99:W99,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z99:AC99,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!D182","v":"BTD"},{"$f":"+PremisaCosto!G182","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T100:W100,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z100:AC100,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!D183","v":"BTD"},{"$f":"+PremisaCosto!G183","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T101:W101,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z101:AC101,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!D184","v":"BTD"},{"$f":"+PremisaCosto!G184","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T102:W102,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z102:AC102,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!D185","v":0},{"$f":"+PremisaCosto!G185","v":0},null,null,null,38.79150397505191,38.556846288258015,39.136078093863944,39.75022685510082,40.349097457272443,null,0,0,0,0,0,null,38.79150397505191,38.556846288258015,39.136078093863944,39.75022685510082,40.349097457272443,{"$f":"+SUMPRODUCT(T103:W103,PremisaCosto!$F$84:$I$84)","v":133.79765564910309},null,0.44391755477968786,0.57923180560592868,0.61414876123687634,0.59887060217162258,{"$f":"+SUMPRODUCT(Z103:AC103,PremisaCosto!$F$84:$I$84)","v":1.880842300332938}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!D186","v":"BTD"},{"$f":"+PremisaCosto!G186","v":"C"},null,null,null,38.79150397505191,38.556846288258015,39.136078093863944,39.75022685510082,40.349097457272443,null,0,0,0,0,0,null,38.79150397505191,38.556846288258015,39.136078093863944,39.75022685510082,40.349097457272443,{"$f":"+SUMPRODUCT(T104:W104,PremisaCosto!$F$84:$I$84)","v":133.79765564910309},null,0.44391755477968786,0.57923180560592868,0.61414876123687634,0.59887060217162258,{"$f":"+SUMPRODUCT(Z104:AC104,PremisaCosto!$F$84:$I$84)","v":1.880842300332938}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!D187","v":"BTD"},{"$f":"+PremisaCosto!G187","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T105:W105,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z105:AC105,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!D188","v":"BTD"},{"$f":"+PremisaCosto!G188","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T106:W106,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z106:AC106,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!D189","v":"BTD"},{"$f":"+PremisaCosto!G189","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T107:W107,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z107:AC107,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!D190","v":"BTD"},{"$f":"+PremisaCosto!G190","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T108:W108,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z108:AC108,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!D191","v":"BTD"},{"$f":"+PremisaCosto!G191","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T109:W109,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z109:AC109,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!D192","v":"BTD"},{"$f":"+PremisaCosto!G192","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T110:W110,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z110:AC110,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!D193","v":"BTD"},{"$f":"+PremisaCosto!G193","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T111:W111,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z111:AC111,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!D194","v":"BTD"},{"$f":"+PremisaCosto!G194","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T112:W112,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z112:AC112,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!D195","v":"BTD"},{"$f":"+PremisaCosto!G195","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T113:W113,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z113:AC113,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!D196","v":0},{"$f":"+PremisaCosto!G196","v":0},null,null,null,45.441476085060806,45.166591366245108,45.845120052812049,46.564551458832398,47.266085592804863,null,0,0,0,0,0,null,45.441476085060806,45.166591366245108,45.845120052812049,46.564551458832398,47.266085592804863,{"$f":"+SUMPRODUCT(T114:W114,PremisaCosto!$F$84:$I$84)","v":156.73439661752076},null,0.52001770702764105,0.67852868656694199,0.71943140602034816,0.70153413397246567,{"$f":"+SUMPRODUCT(Z114:AC114,PremisaCosto!$F$84:$I$84)","v":2.2032724089614466}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!D197","v":"BTD"},{"$f":"+PremisaCosto!G197","v":"C"},null,null,null,45.441476085060806,45.166591366245108,45.845120052812049,46.564551458832398,47.266085592804863,null,0,0,0,0,0,null,45.441476085060806,45.166591366245108,45.845120052812049,46.564551458832398,47.266085592804863,{"$f":"+SUMPRODUCT(T115:W115,PremisaCosto!$F$84:$I$84)","v":156.73439661752076},null,0.52001770702764105,0.67852868656694199,0.71943140602034816,0.70153413397246567,{"$f":"+SUMPRODUCT(Z115:AC115,PremisaCosto!$F$84:$I$84)","v":2.2032724089614466}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!D198","v":"BTD"},{"$f":"+PremisaCosto!G198","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T116:W116,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z116:AC116,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!D199","v":"BTD"},{"$f":"+PremisaCosto!G199","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T117:W117,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z117:AC117,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!D200","v":"BTD"},{"$f":"+PremisaCosto!G200","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T118:W118,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z118:AC118,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!D201","v":"BTD"},{"$f":"+PremisaCosto!G201","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T119:W119,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z119:AC119,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!D202","v":"BTD"},{"$f":"+PremisaCosto!G202","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T120:W120,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z120:AC120,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!D203","v":"BTD"},{"$f":"+PremisaCosto!G203","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T121:W121,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z121:AC121,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!D204","v":"BTD"},{"$f":"+PremisaCosto!G204","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T122:W122,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z122:AC122,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!D205","v":"BTD"},{"$f":"+PremisaCosto!G205","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T123:W123,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z123:AC123,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!D206","v":"BTD"},{"$f":"+PremisaCosto!G206","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T124:W124,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z124:AC124,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!D207","v":0},{"$f":"+PremisaCosto!G207","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T125:W125,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z125:AC125,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!D208","v":"BTD"},{"$f":"+PremisaCosto!G208","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T126:W126,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z126:AC126,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!D209","v":"BTD"},{"$f":"+PremisaCosto!G209","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T127:W127,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z127:AC127,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!D210","v":"BTD"},{"$f":"+PremisaCosto!G210","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T128:W128,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z128:AC128,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!D211","v":"BTD"},{"$f":"+PremisaCosto!G211","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T129:W129,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z129:AC129,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!D212","v":"BTD"},{"$f":"+PremisaCosto!G212","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T130:W130,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z130:AC130,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!D213","v":"BTD"},{"$f":"+PremisaCosto!G213","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T131:W131,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z131:AC131,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!D214","v":"BTD"},{"$f":"+PremisaCosto!G214","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T132:W132,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z132:AC132,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!D215","v":"BTD"},{"$f":"+PremisaCosto!G215","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T133:W133,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z133:AC133,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!D216","v":"BTD"},{"$f":"+PremisaCosto!G216","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T134:W134,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z134:AC134,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!D217","v":"BTD"},{"$f":"+PremisaCosto!G217","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T135:W135,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z135:AC135,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!D218","v":0},{"$f":"+PremisaCosto!G218","v":0},null,null,null,180377.48267202018,181617.29242305757,189164.99684846256,196890.88589030562,204801.11674669883,null,9.7634558311742268,9.6314041432408803,9.6261523741105286,9.6311127377436119,9.626421130037377,null,180367.719216189,181607.66101891434,189155.37069608844,196881.25477756787,204791.4903255688,{"$f":"+SUMPRODUCT(T136:W136,PremisaCosto!$F$84:$I$84)","v":653262.64938833343},null,6201.2206265644636,7547.7044254049833,7725.8890418430674,7910.230856393202,{"$f":"+SUMPRODUCT(Z136:AC136,PremisaCosto!$F$84:$I$84)","v":24763.33498883438}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!D219","v":0},{"$f":"+PremisaCosto!G219","v":0},null,null,null,143080.36989314907,144135.33494248337,150271.31234273777,156549.11555352394,162980.97830940544,null,5.0694866815712336,5.0009213820673803,4.9981945019420051,5.0007700753668756,4.9983340482886378,null,143075.30040646749,144130.3340211013,150266.31414823583,156544.11478344857,162975.97997535716,{"$f":"+SUMPRODUCT(T137:W137,PremisaCosto!$F$84:$I$84)","v":519150.40666595905},null,5045.9177038361377,6135.9774002544,6277.8032107861654,6431.862755881506,{"$f":"+SUMPRODUCT(Z137:AC137,PremisaCosto!$F$84:$I$84)","v":20134.390076999407}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!D220","v":"BTS"},{"$f":"+PremisaCosto!G220","v":"C"},null,null,null,108672.19249480826,109438.81776109585,114027.06638325079,118722.79945225069,123531.74864478124,null,5.0694866815712336,5.0009213820673803,4.9981945019420051,5.0007700753668756,4.9983340482886378,null,108667.12300812668,109433.81683971378,114022.06818874885,118717.79868217533,123526.75031073295,{"$f":"+SUMPRODUCT(T138:W138,PremisaCosto!$F$84:$I$84)","v":393837.40152780915},null,3770.9809408454166,4588.2486221549334,4695.7330689999071,4808.9491925305483,{"$f":"+SUMPRODUCT(Z138:AC138,PremisaCosto!$F$84:$I$84)","v":15054.400100399507}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!D221","v":"BTS"},{"$f":"+PremisaCosto!G221","v":"C"},null,null,null,16.624930275022244,16.524362694967721,16.772604897370261,17.035811509328923,17.292470338831045,null,0,0,0,0,0,null,16.624930275022244,16.524362694967721,16.772604897370261,17.035811509328923,17.292470338831045,{"$f":"+SUMPRODUCT(T139:W139,PremisaCosto!$F$84:$I$84)","v":57.341852421044187},null,0.19025038061987232,0.24824220240254036,0.2632066119586618,0.25665882950212193,{"$f":"+SUMPRODUCT(Z139:AC139,PremisaCosto!$F$84:$I$84)","v":0.80607527157126346}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!D222","v":"BTS"},{"$f":"+PremisaCosto!G222","v":"C"},null,null,null,34379.956616711228,34668.331704757496,36215.357097785891,37796.697533352111,39418.877669826696,null,0,0,0,0,0,null,34379.956616711228,34668.331704757496,36215.357097785891,37796.697533352111,39418.877669826696,{"$f":"+SUMPRODUCT(T140:W140,PremisaCosto!$F$84:$I$84)","v":125213.85811998379},null,1274.3734841358746,1547.0253930283943,1581.3404355662205,1622.1801364745843,{"$f":"+SUMPRODUCT(Z140:AC140,PremisaCosto!$F$84:$I$84)","v":5077.691179987105}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!D223","v":"BTS"},{"$f":"+PremisaCosto!G223","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T141:W141,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z141:AC141,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!D224","v":"BTS"},{"$f":"+PremisaCosto!G224","v":"C"},null,null,null,2.2166573700029657,2.2032483593290291,2.2363473196493677,2.2714415345771894,2.3056627118441395,null,0,0,0,0,0,null,2.2166573700029657,2.2032483593290291,2.2363473196493677,2.2714415345771894,2.3056627118441395,{"$f":"+SUMPRODUCT(T142:W142,PremisaCosto!$F$84:$I$84)","v":7.6455803228058903},null,2.536671741598262E-2,3.3098960320338655E-2,3.5094214927821721E-2,3.4221177266950065E-2,{"$f":"+SUMPRODUCT(Z142:AC142,PremisaCosto!$F$84:$I$84)","v":0.10747670287616853}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!D225","v":"BTS"},{"$f":"+PremisaCosto!G225","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T143:W143,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z143:AC143,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!D226","v":"BTS"},{"$f":"+PremisaCosto!G226","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T144:W144,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z144:AC144,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!D227","v":"BTS"},{"$f":"+PremisaCosto!G227","v":"C"},null,null,null,9.3791939845529271,9.4578655757143828,9.8799094840882997,10.311314877240649,10.75386174684572,null,0,0,0,0,0,null,9.3791939845529271,9.4578655757143828,9.8799094840882997,10.311314877240649,10.75386174684572,{"$f":"+SUMPRODUCT(T145:W145,PremisaCosto!$F$84:$I$84)","v":34.159585422244746},null,0.34766175681184919,0.42204390837391692,0.4314053931523496,0.44254686960507073,{"$f":"+SUMPRODUCT(Z145:AC145,PremisaCosto!$F$84:$I$84)","v":1.3852446383717485}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!D228","v":"BTS"},{"$f":"+PremisaCosto!G228","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T146:W146,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z146:AC146,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!D229","v":"BTS"},{"$f":"+PremisaCosto!G229","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T147:W147,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z147:AC147,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!D230","v":0},{"$f":"+PremisaCosto!G230","v":0},null,null,null,28177.791429390756,28356.094911818338,29503.147046578608,30677.930016946746,31879.825600248609,null,1.3143113618888382,1.2965351731285799,1.2958282042071863,1.2964959454654861,1.2958643828896468,null,28176.477118028866,28354.798376645209,29501.851218374402,30676.63352100128,31878.529735865719,{"$f":"+SUMPRODUCT(T148:W148,PremisaCosto!$F$84:$I$84)","v":101845.14264447548},null,941.44195072252114,1147.0521347602698,1174.7829703681382,1201.8955833018626,{"$f":"+SUMPRODUCT(Z148:AC148,PremisaCosto!$F$84:$I$84)","v":3762.7747956159837}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!D231","v":"BTS"},{"$f":"+PremisaCosto!G231","v":"C"},null,null,null,18811.995773786213,18912.028067361425,19638.239003668001,20382.834618791756,21143.448841873964,null,1.3143113618888382,1.2965351731285799,1.2958282042071863,1.2964959454654861,1.2958643828896468,null,18810.681462424323,18910.731532188296,19636.943175463795,20381.53812284629,21142.152977491074,{"$f":"+SUMPRODUCT(T149:W149,PremisaCosto!$F$84:$I$84)","v":67738.203303049013},null,594.78802414481834,726.2109363065756,744.59561512375512,760.6142230822079,{"$f":"+SUMPRODUCT(Z149:AC149,PremisaCosto!$F$84:$I$84)","v":2381.488181188116}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!D232","v":"BTS"},{"$f":"+PremisaCosto!G232","v":"C"},null,null,null,19.949916330026692,19.829235233961263,20.12712587684431,20.442973811194708,20.750964406597255,null,0,0,0,0,0,null,19.949916330026692,19.829235233961263,20.12712587684431,20.442973811194708,20.750964406597255,{"$f":"+SUMPRODUCT(T150:W150,PremisaCosto!$F$84:$I$84)","v":68.810222905253013},null,0.22830045674384536,0.29789064288304701,0.31584793435039771,0.30799059540254703,{"$f":"+SUMPRODUCT(Z150:AC150,PremisaCosto!$F$84:$I$84)","v":0.96729032588551689}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!D233","v":"BTS"},{"$f":"+PremisaCosto!G233","v":"C"},null,null,null,8227.6373897828162,8296.6498578072278,8666.8761529863477,9045.3145506461024,9433.5264990385494,null,0,0,0,0,0,null,8227.6373897828162,8296.6498578072278,8666.8761529863477,9045.3145506461024,9433.5264990385494,{"$f":"+SUMPRODUCT(T151:W151,PremisaCosto!$F$84:$I$84)","v":29965.547434291366},null,304.97661889217306,370.22629517911992,378.43839765975463,388.21194839244708,{"$f":"+SUMPRODUCT(Z151:AC151,PremisaCosto!$F$84:$I$84)","v":1215.1673799938837}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!D234","v":"BTS"},{"$f":"+PremisaCosto!G234","v":"C"},null,null,null,1114.0398188318975,1123.3842556042973,1173.5136931655991,1224.7550670855837,1277.3198008197858,null,0,0,0,0,0,null,1114.0398188318975,1123.3842556042973,1173.5136931655991,1224.7550670855837,1277.3198008197858,{"$f":"+SUMPRODUCT(T152:W152,PremisaCosto!$F$84:$I$84)","v":4057.3996462644036},null,41.294490892429849,50.129437561301756,51.241373919984653,52.564733734202036,{"$f":"+SUMPRODUCT(Z152:AC152,PremisaCosto!$F$84:$I$84)","v":164.53627982437757}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!D235","v":"BTS"},{"$f":"+PremisaCosto!G235","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T153:W153,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z153:AC153,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!D236","v":"BTS"},{"$f":"+PremisaCosto!G236","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T154:W154,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z154:AC154,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!D237","v":"BTS"},{"$f":"+PremisaCosto!G237","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T155:W155,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z155:AC155,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!D238","v":"BTS"},{"$f":"+PremisaCosto!G238","v":"C"},null,null,null,4.1685306598013003,4.2034958114286143,4.3910708818170221,4.5828066121069551,4.7794941097092085,null,0,0,0,0,0,null,4.1685306598013003,4.2034958114286143,4.3910708818170221,4.5828066121069551,4.7794941097092085,{"$f":"+SUMPRODUCT(T156:W156,PremisaCosto!$F$84:$I$84)","v":15.18203796544211},null,0.15451633636082196,0.18757507038840782,0.19173573028993296,0.19668749760225346,{"$f":"+SUMPRODUCT(Z156:AC156,PremisaCosto!$F$84:$I$84)","v":0.61566428372077731}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!D239","v":"BTS"},{"$f":"+PremisaCosto!G239","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T157:W157,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z157:AC157,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!D240","v":"BTS"},{"$f":"+PremisaCosto!G240","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T158:W158,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z158:AC158,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!D241","v":0},{"$f":"+PremisaCosto!G241","v":0},null,null,null,9119.3213494803749,9125.8625687558815,9390.5374591461659,9663.8403198349133,9940.3128370447575,null,3.3796577877141556,3.3339475880449201,3.3321296679613366,3.3338467169112502,3.3322226988590917,null,9115.9416916926602,9122.5286211678358,9387.2053294782054,9660.5064731180028,9936.9806143458991,{"$f":"+SUMPRODUCT(T159:W159,PremisaCosto!$F$84:$I$84)","v":32267.100077898907},null,213.8609720058048,264.67489039028442,273.30286068874739,276.47251720984423,{"$f":"+SUMPRODUCT(Z159:AC159,PremisaCosto!$F$84:$I$84)","v":866.17011621895949}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!D242","v":"BTS"},{"$f":"+PremisaCosto!G242","v":"C"},null,null,null,7829.1592916684494,7825.8868466412905,8034.6065179252791,8250.6732758014205,8468.4875610042964,null,3.3796577877141556,3.3339475880449201,3.3321296679613366,3.3338467169112502,3.3322226988590917,null,7825.7796338807357,7822.5528990532457,8031.2743882573177,8247.3394290845099,8465.1553383054379,{"$f":"+SUMPRODUCT(T160:W160,PremisaCosto!$F$84:$I$84)","v":27581.722683347347},null,167.82726293757241,208.71967128398865,216.06675787614131,217.81428520287591,{"$f":"+SUMPRODUCT(Z160:AC160,PremisaCosto!$F$84:$I$84)","v":682.5488810191041}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!D243","v":"BTS"},{"$f":"+PremisaCosto!G243","v":"C"},null,null,null,69.824707155093435,69.402323318864433,70.44494056895509,71.550408339181487,72.628375423090404,null,0,0,0,0,0,null,69.824707155093435,69.402323318864433,70.44494056895509,71.550408339181487,72.628375423090404,{"$f":"+SUMPRODUCT(T161:W161,PremisaCosto!$F$84:$I$84)","v":240.83578016838558},null,0.7990515986034552,1.0426172500906574,1.1054677702263973,1.0779670839089164,{"$f":"+SUMPRODUCT(Z161:AC161,PremisaCosto!$F$84:$I$84)","v":3.3855161405993051}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!D244","v":"BTS"},{"$f":"+PremisaCosto!G244","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T162:W162,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z162:AC162,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!D245","v":"BTS"},{"$f":"+PremisaCosto!G245","v":"C"},null,null,null,1217.2109526619797,1227.4207769371553,1282.1926974905703,1338.1795307352309,1395.6122800350888,null,0,0,0,0,0,null,1217.2109526619797,1227.4207769371553,1282.1926974905703,1338.1795307352309,1395.6122800350888,{"$f":"+SUMPRODUCT(T163:W163,PremisaCosto!$F$84:$I$84)","v":4433.1550859090949},null,45.118770217359952,54.77192055341493,55.986833244660602,57.43274929985796,{"$f":"+SUMPRODUCT(Z163:AC163,PremisaCosto!$F$84:$I$84)","v":179.77397084646685}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!D246","v":"BTS"},{"$f":"+PremisaCosto!G246","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T164:W164,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z164:AC164,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!D247","v":"BTS"},{"$f":"+PremisaCosto!G247","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T165:W165,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z165:AC165,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!D248","v":"BTS"},{"$f":"+PremisaCosto!G248","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T166:W166,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z166:AC166,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!D249","v":"BTS"},{"$f":"+PremisaCosto!G249","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T167:W167,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z167:AC167,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!D250","v":"BTS"},{"$f":"+PremisaCosto!G250","v":"C"},null,null,null,1.0421326649503251,1.0508739528571536,1.0977677204542555,1.1457016530267388,1.1948735274273021,null,0,0,0,0,0,null,1.0421326649503251,1.0508739528571536,1.0977677204542555,1.1457016530267388,1.1948735274273021,{"$f":"+SUMPRODUCT(T168:W168,PremisaCosto!$F$84:$I$84)","v":3.7955094913605274},null,3.862908409020549E-2,4.6893767597101954E-2,4.793393257248324E-2,4.9171874400563365E-2,{"$f":"+SUMPRODUCT(Z168:AC168,PremisaCosto!$F$84:$I$84)","v":0.15391607093019433}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!D251","v":"BTS"},{"$f":"+PremisaCosto!G251","v":"C"},null,null,null,2.0842653299006502,2.1017479057143071,2.195535440908511,2.2914033060534775,2.3897470548546043,null,0,0,0,0,0,null,2.0842653299006502,2.1017479057143071,2.195535440908511,2.2914033060534775,2.3897470548546043,{"$f":"+SUMPRODUCT(T169:W169,PremisaCosto!$F$84:$I$84)","v":7.5910189827210548},null,7.725816818041098E-2,9.3787535194203908E-2,9.586786514496648E-2,9.8343748801126729E-2,{"$f":"+SUMPRODUCT(Z169:AC169,PremisaCosto!$F$84:$I$84)","v":0.30783214186038865}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!D252","v":0},{"$f":"+PremisaCosto!G252","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T170:W170,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z170:AC170,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!D253","v":"BTS"},{"$f":"+PremisaCosto!G253","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T171:W171,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z171:AC171,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!D254","v":"BTS"},{"$f":"+PremisaCosto!G254","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T172:W172,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z172:AC172,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!D255","v":"BTS"},{"$f":"+PremisaCosto!G255","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T173:W173,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z173:AC173,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!D256","v":"BTS"},{"$f":"+PremisaCosto!G256","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T174:W174,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z174:AC174,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!D257","v":"BTS"},{"$f":"+PremisaCosto!G257","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T175:W175,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z175:AC175,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!D258","v":"BTS"},{"$f":"+PremisaCosto!G258","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T176:W176,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z176:AC176,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!D259","v":"BTS"},{"$f":"+PremisaCosto!G259","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T177:W177,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z177:AC177,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!D260","v":"BTS"},{"$f":"+PremisaCosto!G260","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T178:W178,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z178:AC178,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!D261","v":"BTS"},{"$f":"+PremisaCosto!G261","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T179:W179,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z179:AC179,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!D262","v":"BTS"},{"$f":"+PremisaCosto!G262","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T180:W180,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z180:AC180,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!D263","v":0},{"$f":"+PremisaCosto!G263","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T181:W181,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z181:AC181,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!D264","v":"BTS"},{"$f":"+PremisaCosto!G264","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T182:W182,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z182:AC182,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!D265","v":"BTS"},{"$f":"+PremisaCosto!G265","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T183:W183,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z183:AC183,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!D266","v":"BTS"},{"$f":"+PremisaCosto!G266","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T184:W184,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z184:AC184,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!D267","v":"BTS"},{"$f":"+PremisaCosto!G267","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T185:W185,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z185:AC185,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!D268","v":"BTS"},{"$f":"+PremisaCosto!G268","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T186:W186,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z186:AC186,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!D269","v":"BTS"},{"$f":"+PremisaCosto!G269","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T187:W187,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z187:AC187,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!D270","v":"BTS"},{"$f":"+PremisaCosto!G270","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T188:W188,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z188:AC188,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!D271","v":"BTS"},{"$f":"+PremisaCosto!G271","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T189:W189,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z189:AC189,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!D272","v":"BTS"},{"$f":"+PremisaCosto!G272","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T190:W190,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z190:AC190,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!D273","v":"BTS"},{"$f":"+PremisaCosto!G273","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T191:W191,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z191:AC191,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!D274","v":0},{"$f":"+PremisaCosto!G274","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T192:W192,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z192:AC192,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!D275","v":0},{"$f":"+PremisaCosto!G275","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T193:W193,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z193:AC193,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!D276","v":"MTD_GC"},{"$f":"+PremisaCosto!G276","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T194:W194,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z194:AC194,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!D277","v":"BTD_GC"},{"$f":"+PremisaCosto!G277","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T195:W195,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z195:AC195,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!D278","v":"BTSH"},{"$f":"+PremisaCosto!G278","v":"C"},null,null,null,18.037748267202023,18.161729242305761,18.916499684846258,19.689088589030565,20.480111674669882,null,9.7634558311742283E-4,9.6314041432408819E-4,9.6261523741105284E-4,9.6311127377436136E-4,9.6264211300373776E-4,null,18.036771921618904,18.160766101891436,18.915537069608845,19.688125477756792,20.479149032556879,{"$f":"+SUMPRODUCT(T196:W196,PremisaCosto!$F$84:$I$84)","v":65.326264938833361},null,0.6201220626564492,0.7547704425404973,0.77258890418430681,0.791023085639317,{"$f":"+SUMPRODUCT(Z196:AC196,PremisaCosto!$F$84:$I$84)","v":2.4763334988834376}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!D279","v":0},{"$f":"+PremisaCosto!G279","v":0},null,null,null,18.037748267202023,18.161729242305761,18.916499684846258,19.689088589030565,20.480111674669882,null,9.7634558311742283E-4,9.6314041432408819E-4,9.6261523741105284E-4,9.6311127377436136E-4,9.6264211300373776E-4,null,18.036771921618904,18.160766101891436,18.915537069608845,19.688125477756792,20.479149032556879,{"$f":"+SUMPRODUCT(T197:W197,PremisaCosto!$F$84:$I$84)","v":65.326264938833361},null,0.6201220626564492,0.7547704425404973,0.77258890418430681,0.791023085639317,{"$f":"+SUMPRODUCT(Z197:AC197,PremisaCosto!$F$84:$I$84)","v":2.4763334988834376}]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!D280","v":0},{"$f":"+PremisaCosto!G280","v":0},null,null,null,3.6075496534404041,3.6323458484611528,3.7832999369692519,3.9378177178061131,4.096022334933977,null,1.9526911662348455E-4,1.9262808286481763E-4,1.9252304748221057E-4,1.9262225475487227E-4,1.9252842260074755E-4,null,3.6073543843237807,3.6321532203782878,3.7831074139217695,3.9376250955513581,4.0958298065113761,{"$f":"+SUMPRODUCT(T198:W198,PremisaCosto!$F$84:$I$84)","v":13.065252987766671},null,0.12402441253129037,0.1509540885080991,0.15451778083686118,0.15820461712786393,{"$f":"+SUMPRODUCT(Z198:AC198,PremisaCosto!$F$84:$I$84)","v":0.49526669977668802}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!D281","v":0},{"$f":"+PremisaCosto!G281","v":0},null,null,null,7.2150993068808082,7.2646916969223057,7.5665998739385039,7.8756354356122262,8.1920446698679541,null,3.9053823324696911E-4,3.8525616572963526E-4,3.8504609496442115E-4,3.8524450950974453E-4,3.850568452014951E-4,null,7.2147087686475615,7.2643064407565756,7.566214827843539,7.8752501911027162,8.1916596130227521,{"$f":"+SUMPRODUCT(T199:W199,PremisaCosto!$F$84:$I$84)","v":26.130505975533342},null,4.9592390041497403E-2,0.30190817701619821,0.30903556167372237,0.31640923425572787,{"$f":"+SUMPRODUCT(Z199:AC199,PremisaCosto!$F$84:$I$84)","v":0.80010277624270421}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!D282","v":0},{"$f":"+PremisaCosto!G282","v":0},null,null,null,7.2150993068808082,7.2646916969223057,7.5665998739385039,7.8756354356122262,8.1920446698679541,null,3.9053823324696911E-4,3.8525616572963526E-4,3.8504609496442115E-4,3.8524450950974453E-4,3.850568452014951E-4,null,7.2147087686475615,7.2643064407565756,7.566214827843539,7.8752501911027162,8.1916596130227521,{"$f":"+SUMPRODUCT(T200:W200,PremisaCosto!$F$84:$I$84)","v":26.130505975533342},null,4.9592390041497403E-2,0.30190817701619821,0.30903556167372237,0.31640923425572787,{"$f":"+SUMPRODUCT(Z200:AC200,PremisaCosto!$F$84:$I$84)","v":0.80010277624270421}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!D283","v":0},{"$f":"+PremisaCosto!G283","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T201:W201,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z201:AC201,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!D284","v":0},{"$f":"+PremisaCosto!G284","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T202:W202,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z202:AC202,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!D285","v":0},{"$f":"+PremisaCosto!G285","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T203:W203,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z203:AC203,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!D286","v":0},{"$f":"+PremisaCosto!G286","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T204:W204,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z204:AC204,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!D287","v":0},{"$f":"+PremisaCosto!G287","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T205:W205,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z205:AC205,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!D288","v":0},{"$f":"+PremisaCosto!G288","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T206:W206,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z206:AC206,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!D289","v":0},{"$f":"+PremisaCosto!G289","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T207:W207,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z207:AC207,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!D290","v":0},{"$f":"+PremisaCosto!G290","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T208:W208,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z208:AC208,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!D291","v":0},{"$f":"+PremisaCosto!G291","v":0},null,null,null,2888.2558474518851,2911.780068233677,3040.2832476960575,3171.6644637732993,3306.3996912705134,null,0,0,0,0,0,null,2888.2558474518851,2911.780068233677,3040.2832476960575,3171.6644637732993,3306.3996912705134,{"$f":"+SUMPRODUCT(T209:W209,PremisaCosto!$F$84:$I$84)","v":10509.818467381558},null,105.81377405424291,128.50317946238056,131.38121607724179,134.73522749721405,{"$f":"+SUMPRODUCT(Z209:AC209,PremisaCosto!$F$84:$I$84)","v":421.7513395752199}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!D292","v":0},{"$f":"+PremisaCosto!G292","v":0},null,null,null,2888.2558474518851,2911.780068233677,3040.2832476960575,3171.6644637732993,3306.3996912705134,null,0,0,0,0,0,null,2888.2558474518851,2911.780068233677,3040.2832476960575,3171.6644637732993,3306.3996912705134,{"$f":"+SUMPRODUCT(T210:W210,PremisaCosto!$F$84:$I$84)","v":10509.818467381558},null,105.81377405424291,128.50317946238056,131.38121607724179,134.73522749721405,{"$f":"+SUMPRODUCT(Z210:AC210,PremisaCosto!$F$84:$I$84)","v":421.7513395752199}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!D293","v":"BTS Prepago"},{"$f":"+PremisaCosto!G293","v":"C"},null,null,null,2248.1943245169682,2266.3497834911414,2366.0515470552991,2467.9924942354273,2572.5271283985007,null,0,0,0,0,0,null,2248.1943245169682,2266.3497834911414,2366.0515470552991,2467.9924942354273,2572.5271283985007,{"$f":"+SUMPRODUCT(T211:W211,PremisaCosto!$F$84:$I$84)","v":8178.6761214404578},null,82.088397023156176,99.701763564157773,101.94094718012821,104.53463416307341,{"$f":"+SUMPRODUCT(Z211:AC211,PremisaCosto!$F$84:$I$84)","v":327.21850505512083}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!D294","v":"BTS Prepago"},{"$f":"+PremisaCosto!G294","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T212:W212,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z212:AC212,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!D295","v":"BTS Prepago"},{"$f":"+PremisaCosto!G295","v":"C"},null,null,null,636.18518134737474,641.52142885141063,670.1484175700167,699.41039026499186,729.42808271895967,null,0,0,0,0,0,null,636.18518134737474,641.52142885141063,670.1484175700167,699.41039026499186,729.42808271895967,{"$f":"+SUMPRODUCT(T213:W213,PremisaCosto!$F$84:$I$84)","v":2317.0244780514363},null,23.581691365927895,28.626988718606071,29.261972694975157,30.017692453967811,{"$f":"+SUMPRODUCT(Z213:AC213,PremisaCosto!$F$84:$I$84)","v":93.960324621115859}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!D296","v":"BTS Prepago"},{"$f":"+PremisaCosto!G296","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T214:W214,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z214:AC214,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!D297","v":"BTS Prepago"},{"$f":"+PremisaCosto!G297","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T215:W215,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z215:AC215,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!D298","v":"BTS Prepago"},{"$f":"+PremisaCosto!G298","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T216:W216,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z216:AC216,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!D299","v":"BTS Prepago"},{"$f":"+PremisaCosto!G299","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T217:W217,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z217:AC217,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!D300","v":"BTS Prepago"},{"$f":"+PremisaCosto!G300","v":"C"},null,null,null,3.8763415875418881,3.9088558911248508,4.0832830707410226,4.2615792728795503,4.4444801530523979,null,0,0,0,0,0,null,3.8763415875418881,3.9088558911248508,4.0832830707410226,4.2615792728795503,4.4444801530523979,{"$f":"+SUMPRODUCT(T218:W218,PremisaCosto!$F$84:$I$84)","v":14.117867889662662},null,0.14368566515919978,0.17442717961617182,0.1782962021385277,0.18290088017284756,{"$f":"+SUMPRODUCT(Z218:AC218,PremisaCosto!$F$84:$I$84)","v":0.57250989898315763}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!D301","v":"BTS Prepago"},{"$f":"+PremisaCosto!G301","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T219:W219,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z219:AC219,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!D302","v":"BTS Prepago"},{"$f":"+PremisaCosto!G302","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T220:W220,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z220:AC220,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!D303","v":0},{"$f":"+PremisaCosto!G303","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T221:W221,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z221:AC221,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!D304","v":"BTS Prepago"},{"$f":"+PremisaCosto!G304","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T222:W222,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z222:AC222,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!D305","v":"BTS Prepago"},{"$f":"+PremisaCosto!G305","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T223:W223,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z223:AC223,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!D306","v":"BTS Prepago"},{"$f":"+PremisaCosto!G306","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T224:W224,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z224:AC224,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!D307","v":"BTS Prepago"},{"$f":"+PremisaCosto!G307","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T225:W225,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z225:AC225,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!D308","v":"BTS Prepago"},{"$f":"+PremisaCosto!G308","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T226:W226,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z226:AC226,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!D309","v":"BTS Prepago"},{"$f":"+PremisaCosto!G309","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T227:W227,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z227:AC227,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!D310","v":"BTS Prepago"},{"$f":"+PremisaCosto!G310","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T228:W228,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z228:AC228,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!D311","v":"BTS Prepago"},{"$f":"+PremisaCosto!G311","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T229:W229,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z229:AC229,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!D312","v":"BTS Prepago"},{"$f":"+PremisaCosto!G312","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T230:W230,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z230:AC230,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!D313","v":"BTS Prepago"},{"$f":"+PremisaCosto!G313","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T231:W231,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z231:AC231,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!D314","v":0},{"$f":"+PremisaCosto!G314","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T232:W232,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z232:AC232,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!D315","v":"BTS Prepago"},{"$f":"+PremisaCosto!G315","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T233:W233,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z233:AC233,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!D316","v":"BTS Prepago"},{"$f":"+PremisaCosto!G316","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T234:W234,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z234:AC234,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!D317","v":"BTS Prepago"},{"$f":"+PremisaCosto!G317","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T235:W235,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z235:AC235,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!D318","v":"BTS Prepago"},{"$f":"+PremisaCosto!G318","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T236:W236,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z236:AC236,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!D319","v":"BTS Prepago"},{"$f":"+PremisaCosto!G319","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T237:W237,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z237:AC237,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!D320","v":"BTS Prepago"},{"$f":"+PremisaCosto!G320","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T238:W238,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z238:AC238,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!D321","v":"BTS Prepago"},{"$f":"+PremisaCosto!G321","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T239:W239,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z239:AC239,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!D322","v":"BTS Prepago"},{"$f":"+PremisaCosto!G322","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T240:W240,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z240:AC240,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!D323","v":"BTS Prepago"},{"$f":"+PremisaCosto!G323","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T241:W241,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z241:AC241,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!D324","v":"BTS Prepago"},{"$f":"+PremisaCosto!G324","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T242:W242,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z242:AC242,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!D325","v":0},{"$f":"+PremisaCosto!G325","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T243:W243,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z243:AC243,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!D326","v":"BTS Prepago"},{"$f":"+PremisaCosto!G326","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T244:W244,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z244:AC244,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!D327","v":"BTS Prepago"},{"$f":"+PremisaCosto!G327","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T245:W245,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z245:AC245,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!D328","v":"BTS Prepago"},{"$f":"+PremisaCosto!G328","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T246:W246,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z246:AC246,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!D329","v":"BTS Prepago"},{"$f":"+PremisaCosto!G329","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T247:W247,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z247:AC247,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!D330","v":"BTS Prepago"},{"$f":"+PremisaCosto!G330","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T248:W248,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z248:AC248,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!D331","v":"BTS Prepago"},{"$f":"+PremisaCosto!G331","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T249:W249,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z249:AC249,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!D332","v":"BTS Prepago"},{"$f":"+PremisaCosto!G332","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T250:W250,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z250:AC250,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!D333","v":"BTS Prepago"},{"$f":"+PremisaCosto!G333","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T251:W251,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z251:AC251,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!D334","v":"BTS Prepago"},{"$f":"+PremisaCosto!G334","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T252:W252,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z252:AC252,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!D335","v":"BTS Prepago"},{"$f":"+PremisaCosto!G335","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T253:W253,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z253:AC253,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!D336","v":0},{"$f":"+PremisaCosto!G336","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T254:W254,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z254:AC254,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!D337","v":"BTS Prepago"},{"$f":"+PremisaCosto!G337","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T255:W255,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z255:AC255,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!D338","v":"BTS Prepago"},{"$f":"+PremisaCosto!G338","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T256:W256,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z256:AC256,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!D339","v":"BTS Prepago"},{"$f":"+PremisaCosto!G339","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T257:W257,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z257:AC257,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!D340","v":"BTS Prepago"},{"$f":"+PremisaCosto!G340","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T258:W258,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z258:AC258,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!D341","v":"BTS Prepago"},{"$f":"+PremisaCosto!G341","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T259:W259,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z259:AC259,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!D342","v":"BTS Prepago"},{"$f":"+PremisaCosto!G342","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T260:W260,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z260:AC260,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!D343","v":"BTS Prepago"},{"$f":"+PremisaCosto!G343","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T261:W261,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z261:AC261,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!D344","v":"BTS Prepago"},{"$f":"+PremisaCosto!G344","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T262:W262,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z262:AC262,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!D345","v":"BTS Prepago"},{"$f":"+PremisaCosto!G345","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T263:W263,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z263:AC263,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!D346","v":"BTS Prepago"},{"$f":"+PremisaCosto!G346","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T264:W264,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z264:AC264,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!D347","v":"X2H"},{"$f":"+PremisaCosto!G347","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T265:W265,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z265:AC265,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!D348","v":0},{"$f":"+PremisaCosto!G348","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T266:W266,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z266:AC266,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!D349","v":0},{"$f":"+PremisaCosto!G349","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T267:W267,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z267:AC267,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!D350","v":0},{"$f":"+PremisaCosto!G350","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T268:W268,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z268:AC268,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0-10,000)"},{"$f":"+PremisaCosto!D351","v":0},{"$f":"+PremisaCosto!G351","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T269:W269,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z269:AC269,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!D352","v":"X2D"},{"$f":"+PremisaCosto!G352","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T270:W270,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z270:AC270,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!D353","v":"X2D"},{"$f":"+PremisaCosto!G353","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T271:W271,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z271:AC271,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!D354","v":"X2D"},{"$f":"+PremisaCosto!G354","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T272:W272,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z272:AC272,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!D355","v":"X2D"},{"$f":"+PremisaCosto!G355","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T273:W273,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z273:AC273,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!D356","v":"X2D"},{"$f":"+PremisaCosto!G356","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T274:W274,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z274:AC274,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!D357","v":"X2D"},{"$f":"+PremisaCosto!G357","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T275:W275,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z275:AC275,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!D358","v":"X2D"},{"$f":"+PremisaCosto!G358","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T276:W276,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z276:AC276,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!D359","v":"X2D"},{"$f":"+PremisaCosto!G359","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T277:W277,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z277:AC277,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!D360","v":"X2D"},{"$f":"+PremisaCosto!G360","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T278:W278,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z278:AC278,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!D361","v":"X2D"},{"$f":"+PremisaCosto!G361","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T279:W279,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z279:AC279,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!D362","v":0},{"$f":"+PremisaCosto!G362","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T280:W280,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z280:AC280,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!D363","v":"X2D"},{"$f":"+PremisaCosto!G363","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T281:W281,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z281:AC281,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!D364","v":"X2D"},{"$f":"+PremisaCosto!G364","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T282:W282,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z282:AC282,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!D365","v":"X2D"},{"$f":"+PremisaCosto!G365","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T283:W283,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z283:AC283,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!D366","v":"X2D"},{"$f":"+PremisaCosto!G366","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T284:W284,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z284:AC284,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!D367","v":"X2D"},{"$f":"+PremisaCosto!G367","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T285:W285,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z285:AC285,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!D368","v":"X2D"},{"$f":"+PremisaCosto!G368","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T286:W286,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z286:AC286,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!D369","v":"X2D"},{"$f":"+PremisaCosto!G369","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T287:W287,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z287:AC287,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!D370","v":"X2D"},{"$f":"+PremisaCosto!G370","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T288:W288,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z288:AC288,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!D371","v":"X2D"},{"$f":"+PremisaCosto!G371","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T289:W289,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z289:AC289,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!D372","v":"X2D"},{"$f":"+PremisaCosto!G372","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T290:W290,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z290:AC290,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!D373","v":0},{"$f":"+PremisaCosto!G373","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T291:W291,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z291:AC291,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!D374","v":"X2D"},{"$f":"+PremisaCosto!G374","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T292:W292,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z292:AC292,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!D375","v":"X2D"},{"$f":"+PremisaCosto!G375","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T293:W293,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z293:AC293,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!D376","v":"X2D"},{"$f":"+PremisaCosto!G376","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T294:W294,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z294:AC294,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!D377","v":"X2D"},{"$f":"+PremisaCosto!G377","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T295:W295,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z295:AC295,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!D378","v":"X2D"},{"$f":"+PremisaCosto!G378","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T296:W296,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z296:AC296,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!D379","v":"X2D"},{"$f":"+PremisaCosto!G379","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T297:W297,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z297:AC297,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!D380","v":"X2D"},{"$f":"+PremisaCosto!G380","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T298:W298,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z298:AC298,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!D381","v":"X2D"},{"$f":"+PremisaCosto!G381","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T299:W299,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z299:AC299,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!D382","v":"X2D"},{"$f":"+PremisaCosto!G382","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T300:W300,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z300:AC300,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!D383","v":"X2D"},{"$f":"+PremisaCosto!G383","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T301:W301,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z301:AC301,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!D384","v":0},{"$f":"+PremisaCosto!G384","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T302:W302,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z302:AC302,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!D385","v":"X2D"},{"$f":"+PremisaCosto!G385","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T303:W303,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z303:AC303,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!D386","v":"X2D"},{"$f":"+PremisaCosto!G386","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T304:W304,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z304:AC304,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!D387","v":"X2D"},{"$f":"+PremisaCosto!G387","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T305:W305,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z305:AC305,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!D388","v":"X2D"},{"$f":"+PremisaCosto!G388","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T306:W306,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z306:AC306,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!D389","v":"X2D"},{"$f":"+PremisaCosto!G389","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T307:W307,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z307:AC307,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!D390","v":"X2D"},{"$f":"+PremisaCosto!G390","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T308:W308,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z308:AC308,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!D391","v":"X2D"},{"$f":"+PremisaCosto!G391","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T309:W309,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z309:AC309,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!D392","v":"X2D"},{"$f":"+PremisaCosto!G392","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T310:W310,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z310:AC310,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!D393","v":"X2D"},{"$f":"+PremisaCosto!G393","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T311:W311,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z311:AC311,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!D394","v":"X2D"},{"$f":"+PremisaCosto!G394","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T312:W312,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z312:AC312,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!D395","v":0},{"$f":"+PremisaCosto!G395","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T313:W313,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z313:AC313,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!D396","v":"X2D"},{"$f":"+PremisaCosto!G396","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T314:W314,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z314:AC314,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!D397","v":"X2D"},{"$f":"+PremisaCosto!G397","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T315:W315,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z315:AC315,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!D398","v":"X2D"},{"$f":"+PremisaCosto!G398","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T316:W316,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z316:AC316,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!D399","v":"X2D"},{"$f":"+PremisaCosto!G399","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T317:W317,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z317:AC317,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!D400","v":"X2D"},{"$f":"+PremisaCosto!G400","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T318:W318,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z318:AC318,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!D401","v":"X2D"},{"$f":"+PremisaCosto!G401","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T319:W319,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z319:AC319,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!D402","v":"X2D"},{"$f":"+PremisaCosto!G402","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T320:W320,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z320:AC320,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!D403","v":"X2D"},{"$f":"+PremisaCosto!G403","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T321:W321,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z321:AC321,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!D404","v":"X2D"},{"$f":"+PremisaCosto!G404","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T322:W322,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z322:AC322,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!D405","v":"X2D"},{"$f":"+PremisaCosto!G405","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T323:W323,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z323:AC323,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!D406","v":0},{"$f":"+PremisaCosto!G406","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T324:W324,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z324:AC324,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!D407","v":0},{"$f":"+PremisaCosto!G407","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T325:W325,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z325:AC325,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!D408","v":"X3D"},{"$f":"+PremisaCosto!G408","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T326:W326,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z326:AC326,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!D409","v":"X3D"},{"$f":"+PremisaCosto!G409","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T327:W327,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z327:AC327,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!D410","v":"X3D"},{"$f":"+PremisaCosto!G410","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T328:W328,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z328:AC328,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!D411","v":"X3D"},{"$f":"+PremisaCosto!G411","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T329:W329,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z329:AC329,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!D412","v":"X3D"},{"$f":"+PremisaCosto!G412","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T330:W330,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z330:AC330,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!D413","v":"X3D"},{"$f":"+PremisaCosto!G413","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T331:W331,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z331:AC331,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!D414","v":"X3D"},{"$f":"+PremisaCosto!G414","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T332:W332,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z332:AC332,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!D415","v":"X3D"},{"$f":"+PremisaCosto!G415","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T333:W333,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z333:AC333,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!D416","v":"X3D"},{"$f":"+PremisaCosto!G416","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T334:W334,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z334:AC334,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!D417","v":"X3D"},{"$f":"+PremisaCosto!G417","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T335:W335,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z335:AC335,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!D418","v":0},{"$f":"+PremisaCosto!G418","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T336:W336,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z336:AC336,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!D419","v":"X3D"},{"$f":"+PremisaCosto!G419","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T337:W337,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z337:AC337,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!D420","v":"X3D"},{"$f":"+PremisaCosto!G420","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T338:W338,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z338:AC338,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!D421","v":"X3D"},{"$f":"+PremisaCosto!G421","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T339:W339,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z339:AC339,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!D422","v":"X3D"},{"$f":"+PremisaCosto!G422","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T340:W340,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z340:AC340,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!D423","v":"X3D"},{"$f":"+PremisaCosto!G423","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T341:W341,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z341:AC341,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!D424","v":"X3D"},{"$f":"+PremisaCosto!G424","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T342:W342,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z342:AC342,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!D425","v":"X3D"},{"$f":"+PremisaCosto!G425","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T343:W343,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z343:AC343,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!D426","v":"X3D"},{"$f":"+PremisaCosto!G426","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T344:W344,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z344:AC344,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!D427","v":"X3D"},{"$f":"+PremisaCosto!G427","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T345:W345,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z345:AC345,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!D428","v":"X3D"},{"$f":"+PremisaCosto!G428","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T346:W346,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z346:AC346,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!D429","v":0},{"$f":"+PremisaCosto!G429","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T347:W347,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z347:AC347,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!D430","v":"X3D"},{"$f":"+PremisaCosto!G430","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T348:W348,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z348:AC348,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!D431","v":"X3D"},{"$f":"+PremisaCosto!G431","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T349:W349,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z349:AC349,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!D432","v":"X3D"},{"$f":"+PremisaCosto!G432","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T350:W350,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z350:AC350,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!D433","v":"X3D"},{"$f":"+PremisaCosto!G433","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T351:W351,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z351:AC351,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!D434","v":"X3D"},{"$f":"+PremisaCosto!G434","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T352:W352,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z352:AC352,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!D435","v":"X3D"},{"$f":"+PremisaCosto!G435","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T353:W353,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z353:AC353,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!D436","v":"X3D"},{"$f":"+PremisaCosto!G436","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T354:W354,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z354:AC354,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!D437","v":"X3D"},{"$f":"+PremisaCosto!G437","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T355:W355,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z355:AC355,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!D438","v":"X3D"},{"$f":"+PremisaCosto!G438","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T356:W356,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z356:AC356,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!D439","v":"X3D"},{"$f":"+PremisaCosto!G439","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T357:W357,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z357:AC357,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!D440","v":0},{"$f":"+PremisaCosto!G440","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T358:W358,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z358:AC358,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!D441","v":"X3D"},{"$f":"+PremisaCosto!G441","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T359:W359,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z359:AC359,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!D442","v":"X3D"},{"$f":"+PremisaCosto!G442","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T360:W360,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z360:AC360,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!D443","v":"X3D"},{"$f":"+PremisaCosto!G443","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T361:W361,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z361:AC361,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!D444","v":"X3D"},{"$f":"+PremisaCosto!G444","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T362:W362,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z362:AC362,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!D445","v":"X3D"},{"$f":"+PremisaCosto!G445","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T363:W363,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z363:AC363,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!D446","v":"X3D"},{"$f":"+PremisaCosto!G446","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T364:W364,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z364:AC364,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!D447","v":"X3D"},{"$f":"+PremisaCosto!G447","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T365:W365,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z365:AC365,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!D448","v":"X3D"},{"$f":"+PremisaCosto!G448","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T366:W366,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z366:AC366,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!D449","v":"X3D"},{"$f":"+PremisaCosto!G449","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T367:W367,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z367:AC367,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!D450","v":"X3D"},{"$f":"+PremisaCosto!G450","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T368:W368,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z368:AC368,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!D451","v":0},{"$f":"+PremisaCosto!G451","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T369:W369,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z369:AC369,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!D452","v":"X3D"},{"$f":"+PremisaCosto!G452","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T370:W370,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z370:AC370,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!D453","v":"X3D"},{"$f":"+PremisaCosto!G453","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T371:W371,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z371:AC371,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!D454","v":"X3D"},{"$f":"+PremisaCosto!G454","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T372:W372,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z372:AC372,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!D455","v":"X3D"},{"$f":"+PremisaCosto!G455","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T373:W373,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z373:AC373,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!D456","v":"X3D"},{"$f":"+PremisaCosto!G456","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T374:W374,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z374:AC374,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!D457","v":"X3D"},{"$f":"+PremisaCosto!G457","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T375:W375,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z375:AC375,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!D458","v":"X3D"},{"$f":"+PremisaCosto!G458","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T376:W376,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z376:AC376,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!D459","v":"X3D"},{"$f":"+PremisaCosto!G459","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T377:W377,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z377:AC377,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!D460","v":"X3D"},{"$f":"+PremisaCosto!G460","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T378:W378,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z378:AC378,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!D461","v":"X3D"},{"$f":"+PremisaCosto!G461","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T379:W379,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z379:AC379,PremisaCosto!$F$84:$I$84)","v":0}]

{"sheet":"Potencia","index":23,"n_rows":379,"n_cols":73,"rows_kept":379,"cut":false,"hidden":false,"merged":[[7,1,7,3],[7,32,7,37],[7,39,7,44],[7,45,7,50],[7,59,7,64],[7,66,7,71],[7,5,7,10],[7,12,7,16],[7,18,7,23],[7,25,7,30],[7,52,7,57]]}
[{"$f":"+\"Potencia\"&\" - \"&PremisaCosto!A2","v":"Potencia - EDECHI"}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nota: se estiman las potencias para BTS",null,null,null,null,null,null,"Nota: Potencia Simultanea sin perdidas. Se utiliza para asignar costos de abastecimiento "]
[null,"Variables Auxiliares",null,null,null,"Potencia Proyectada (MW/año)",null,null,null,null,null,null,"Consumo Propio Potencia (MW/año)",null,null,null,null,null,"Potencia para Facturación (MW/año)",null,null,null,null,null,null,"Demanda Potencia Estimada (para asignación de costos)",null,null,null,null,null,null,"Uso AT Potencia Simultanea sin Perdidas (Potencia estimada x FCT)",null,null,null,null,null,null,"Uso MT Potencia Simultanea sin Perdidas (Potencia estimada x FCT)",null,null,null,null,null,"Uso BT Potencia Simultanea sin Perdidas (Potencia estimada x FCT)",null,null,null,null,null,null,"Uso AT - Potencia Simultanea c/perd (Potencia estimada x FCT x FPP)",null,null,null,null,null,null,"Uso MT - Potencia Simultanea c/perd (Potencia estimada x FCT x FPP)",null,null,null,null,null,null,"Uso BT - Potencia Simultanea c/perd (Potencia estimada x FCT x FPP)"]
["Categorías","Cat","Vble","NT",null,{"$f":"+PremisaCosto!D89","v":2021},{"$f":"+PremisaCosto!E89","v":2022},{"$f":"+PremisaCosto!F89","v":"2022/2023"},{"$f":"+PremisaCosto!G89","v":"2023/2024"},{"$f":"+PremisaCosto!H89","v":"2024/2025"},{"$f":"+PremisaCosto!I89","v":"2025/2026"},null,{"$f":"+G9","v":2022},{"$f":"+H9","v":"2022/2023"},{"$f":"+I9","v":"2023/2024"},{"$f":"+J9","v":"2024/2025"},{"$f":"+K9","v":"2025/2026"},null,{"$f":"+M9","v":2022},{"$f":"+N9","v":"2022/2023"},{"$f":"+O9","v":"2023/2024"},{"$f":"+P9","v":"2024/2025"},{"$f":"+Q9","v":"2025/2026"},"VP",null,{"$f":"+F9","v":2021},2022,"2022/2023","2023/2024","2024/2025","2025/2026",null,{"$f":"+BO9","v":2021},2022,"2022/2023","2023/2024","2024/2025","2025/2026","VP",{"$f":"+AG9","v":2021},2022,"2022/2023","2023/2024","2024/2025","2025/2026",{"$f":"+AN9","v":2021},2022,"2022/2023","2023/2024","2024/2025","2025/2026",null,{"$f":"+Z9","v":2021},2022,"2022/2023","2023/2024","2024/2025","2025/2026","VP",{"$f":"+BA9","v":2021},2022,"2022/2023","2023/2024","2024/2025","2025/2026","VP",{"$f":"+BH9","v":2021},2022,"2022/2023","2023/2024","2024/2025","2025/2026","VP"]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,null,{"$f":"+SUM(F11,F15,F16,F20,F76,F80,F136,F192,F196,F209,F265,F268,F324)","v":103.30090136479394},103.30090136479394,104.15659047929394,108.43482514137688,113.29714068941158,118.67229197011883,null,{"$f":"+SUM(M11,M15,M16,M20,M76,M80,M136,M192,M196,M209,M265,M268,M324)","v":8.4886774231935289E-2},{"$f":"+SUM(N11,N15,N16,N20,N76,N80,N136,N192,N196,N209,N265,N268,N324)","v":8.4886774231935289E-2},{"$f":"+SUM(O11,O15,O16,O20,O76,O80,O136,O192,O196,O209,O265,O268,O324)","v":8.5589930619881793E-2},{"$f":"+SUM(P11,P15,P16,P20,P76,P80,P136,P192,P196,P209,P265,P268,P324)","v":8.9105539245492915E-2},{"$f":"+SUM(Q11,Q15,Q16,Q20,Q76,Q80,Q136,Q192,Q196,Q209,Q265,Q268,Q324)","v":9.3101112146767889E-2},null,{"$f":"+SUM(S11,S15,S16,S20,S76,S80,S136,S192,S196,S209,S265,S268,S324)","v":103.216014590562},{"$f":"+SUM(T11,T15,T16,T20,T76,T80,T136,T192,T196,T209,T265,T268,T324)","v":104.07200456776314},{"$f":"+SUM(U11,U15,U16,U20,U76,U80,U136,U192,U196,U209,U265,U268,U324)","v":108.34954843763597},{"$f":"+SUM(V11,V15,V16,V20,V76,V80,V136,V192,V196,V209,V265,V268,V324)","v":113.20836242148459},{"$f":"+SUM(W11,W15,W16,W20,W76,W80,W136,W192,W196,W209,W265,W268,W324)","v":118.5795336549162},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T10:W10)","v":375.53762021485164},null,{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":303.76819150488916},310.23549772222873,313.33926109713258,327.34916442237966,343.2048469549373,360.67626073689303,null,{"$f":"+SUM(AG11:AG279)-SUM(AG13:AG14,AG18:AG19,AG78:AG79,AG199:AG200,AG203:AG204,AG207:AG208)","v":142.10344310324376},{"$f":"+SUM(AH11:AH279)-SUM(AH13:AH14,AH18:AH19,AH78:AH79,AH199:AH200,AH203:AH204,AH207:AH208)","v":144.65277991254572},146.06197005483435,152.51169510241709,159.8155251186061,167.86731851069547,{"$f":"+SUMPRODUCT(AI10:AL10,PremisaCosto!$F$84:$I$84)","v":529.28036989498412},{"$f":"+SUM(AN11:AN279)-SUM(AN13:AN14,AN18:AN19,AN78:AN79,AN199:AN200,AN203:AN204,AN207:AN208)","v":141.71466728203907},{"$f":"+SUM(AO11:AO279)-SUM(AO13:AO14,AO18:AO19,AO78:AO79,AO199:AO200,AO203:AO204,AO207:AO208)","v":144.26400409134104},145.66997491348664,152.1036011109841,159.38913425832442,167.42070070528419,118.30082869307348,{"$f":"+SUM(AU11:AU279)-SUM(AU13:AU14,AU18:AU19,AU78:AU79,AU199:AU200,AU203:AU204,AU207:AU208)","v":120.8501655023753},{"$f":"+SUM(AV11:AV279)-SUM(AV13:AV14,AV18:AV19,AV78:AV79,AV199:AV200,AV203:AV204,AV207:AV208)","v":122.06185758653402},{"$f":"+SUM(AW11:AW279)-SUM(AW13:AW14,AW18:AW19,AW78:AW79,AW199:AW200,AW203:AW204,AW207:AW208)","v":127.52507531745695},{"$f":"+SUM(AX11:AX279)-SUM(AX13:AX14,AX18:AX19,AX78:AX79,AX199:AX200,AX203:AX204,AX207:AX208)","v":133.70775726474403},{"$f":"+SUM(AY11:AY279)-SUM(AY13:AY14,AY18:AY19,AY78:AY79,AY199:AY200,AY203:AY204,AY207:AY208)","v":140.52017825487306},null,{"$f":"+SUM(BA11:BA279)-SUM(BA13:BA14,BA18:BA19,BA78:BA79,BA199:BA200,BA203:BA204,BA207:BA208)","v":162.09361352811504},{"$f":"+SUM(BB11:BB279)-SUM(BB13:BB14,BB18:BB19,BB78:BB79,BB199:BB200,BB203:BB204,BB207:BB208)","v":164.9011559589436},159.51046838982887,166.56307043558309,174.55033580066544,183.35587518725578,{"$f":"+SUMPRODUCT(BC10:BF10,PremisaCosto!$F$84:$I$84)","v":578.06154148883707},{"$f":"+SUM(BH11:BH279)-SUM(BH13:BH14,BH18:BH19,BH78:BH79,BH199:BH200,BH203:BH204,BH207:BH208)","v":160.20935081782469},{"$f":"+SUM(BI11:BI279)-SUM(BI13:BI14,BI18:BI19,BI78:BI79,BI199:BI200,BI203:BI204,BI207:BI208)","v":163.00319864159357},158.11752807689922,165.10944415318579,173.02785034373568,181.75738458315976,{"$f":"+SUMPRODUCT(BJ10:BM10,PremisaCosto!$F$84:$I$84)","v":573.01781007314912},{"$f":"+SUM(BO11:BO279)-SUM(BO13:BO14,BO18:BO19,BO78:BO79,BO199:BO200,BO203:BO204,BO207:BO208)","v":128.2728335072274},{"$f":"+SUM(BP11:BP279)-SUM(BP13:BP14,BP18:BP19,BP78:BP79,BP199:BP200,BP203:BP204,BP207:BP208)","v":130.98752456212387},128.78724609369766,134.55382714651472,141.08029724522561,148.27178308479617,{"$f":"+SUMPRODUCT(BQ10:BT10,PremisaCosto!$F$84:$I$84)","v":467.07969552548627}]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,null,1.1430899999999999,1.1430899999999999,1.1525555389085003,1.1998898471145569,1.253686834147995,1.3131586877126789,null,9.3932600272404656E-4,9.3932600272404656E-4,9.4710424138115187E-4,9.8600086939723401E-4,1.0302081573524402E-3,null,1.142150673997276,1.1516162129057763,1.1989427428731758,1.2527008332785978,1.3121284795553265,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T11:W11)","v":4.1555043459392369},null,{"$f":"+F11","v":1.1430899999999999},1.1430899999999999,1.1525555389085003,1.1998898471145569,1.253686834147995,1.3131586877126789,null,{"$f":"Z11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$F$4:$F$13))","v":0},{"$f":"AA11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$F$4:$F$13))","v":0},{"$f":"AB11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$F$4:$F$13))","v":0},{"$f":"AC11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$F$4:$F$13))","v":0},{"$f":"AD11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$F$4:$F$13))","v":0},{"$f":"AE11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI11:AL11,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$G$4:$G$13))","v":0},{"$f":"AA11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$G$4:$G$13))","v":0},{"$f":"AB11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$G$4:$G$13))","v":0},{"$f":"AC11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$G$4:$G$13))","v":0},{"$f":"AD11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$G$4:$G$13))","v":0},{"$f":"AE11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$G$4:$G$13))","v":0},{"$f":"Z11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$H$4:$H$13))","v":0},{"$f":"AA11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$H$4:$H$13))","v":0},{"$f":"AB11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$H$4:$H$13))","v":0},{"$f":"AC11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$H$4:$H$13))","v":0},{"$f":"AD11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$H$4:$H$13))","v":0},{"$f":"AE11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG11*IF($D11=\"BT\",Balance!D$98,IF($D11=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH11*IF($D11=\"BT\",Balance!E$98,IF($D11=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI11*IF($D11=\"BT\",Balance!F$98,IF($D11=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ11*IF($D11=\"BT\",Balance!G$98,IF($D11=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK11*IF($D11=\"BT\",Balance!H$98,IF($D11=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL11*IF($D11=\"BT\",Balance!I$98,IF($D11=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC11:BF11,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN11*IF($D11=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO11*IF($D11=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP11*IF($D11=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ11*IF($D11=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR11*IF($D11=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS11*IF($D11=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ11:BM11,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT11*IF($D11=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU11*IF($D11=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV11*IF($D11=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW11*IF($D11=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX11*IF($D11=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY11*IF($D11=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ11:BT11,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!C94","v":"ATH"},{"$f":"+PremisaCosto!F94","v":"Pp"},{"$f":"+PremisaCosto!B94","v":"AT"},null,0.44308999999999998,0.44308999999999998,0.44675907735608522,0.46510702775633506,0.48596007256002161,0.50901283620590743,null,3.6410602712559626E-4,3.6410602712559626E-4,3.6712106510736225E-4,3.8219836165238115E-4,3.9933420154256686E-4,null,0.44272589397287437,0.44639497132895961,0.46473990669122767,0.48557787419836923,0.50861350200436484,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T12:W12)","v":1.6107764223658825},null,0.44308999999999998,0.44308999999999998,0.44675907735608522,0.46510702775633506,0.48596007256002161,0.50901283620590743,null,{"$f":"Z12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$F$4:$F$13))","v":0.38864305613189459},{"$f":"AA12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$F$4:$F$13))","v":0.38864305613189459},{"$f":"AB12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$F$4:$F$13))","v":0.39186127689258271},{"$f":"AC12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$F$4:$F$13))","v":0.40795462929798459},{"$f":"AD12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$F$4:$F$13))","v":0.42624524985398915},{"$f":"AE12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$F$4:$F$13))","v":0.44646528757910892},{"$f":"+SUMPRODUCT(AI12:AL12,PremisaCosto!$F$84:$I$84)","v":1.4139672064422364},{"$f":"Z12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$G$4:$G$13))","v":0},{"$f":"AA12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$G$4:$G$13))","v":0},{"$f":"AB12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$G$4:$G$13))","v":0},{"$f":"AC12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$G$4:$G$13))","v":0},{"$f":"AD12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$G$4:$G$13))","v":0},{"$f":"AE12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$G$4:$G$13))","v":0},{"$f":"Z12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$H$4:$H$13))","v":0},{"$f":"AA12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$H$4:$H$13))","v":0},{"$f":"AB12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$H$4:$H$13))","v":0},{"$f":"AC12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$H$4:$H$13))","v":0},{"$f":"AD12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$H$4:$H$13))","v":0},{"$f":"AE12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG12*IF($D12=\"BT\",Balance!D$98,IF($D12=\"MT\",Balance!D$102,Balance!D$105))","v":0.39226209333452516},{"$f":"AH12*IF($D12=\"BT\",Balance!E$98,IF($D12=\"MT\",Balance!E$102,Balance!E$105))","v":0.392232785130813},{"$f":"AI12*IF($D12=\"BT\",Balance!F$98,IF($D12=\"MT\",Balance!F$102,Balance!F$105))","v":0.39433577586950219},{"$f":"AJ12*IF($D12=\"BT\",Balance!G$98,IF($D12=\"MT\",Balance!G$102,Balance!G$105))","v":0.41053157517913186},{"$f":"AK12*IF($D12=\"BT\",Balance!H$98,IF($D12=\"MT\",Balance!H$102,Balance!H$105))","v":0.42893878511705785},{"$f":"AL12*IF($D12=\"BT\",Balance!I$98,IF($D12=\"MT\",Balance!I$102,Balance!I$105))","v":0.44928778990385271},{"$f":"+SUMPRODUCT(BC12:BF12,PremisaCosto!$F$84:$I$84)","v":1.4229006834884133},{"$f":"+AN12*IF($D12=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO12*IF($D12=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP12*IF($D12=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ12*IF($D12=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR12*IF($D12=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS12*IF($D12=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ12:BM12,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT12*IF($D12=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU12*IF($D12=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV12*IF($D12=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW12*IF($D12=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX12*IF($D12=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY12*IF($D12=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ12:BT12,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!C95","v":"ATH"},{"$f":"+PremisaCosto!F95","v":"Pfpm"},{"$f":"+PremisaCosto!B95","v":"AT"},null,0.35,0.35,0.35289823077620763,0.36739140967911094,0.38386338079398669,0.40207292575338549,null,2.8760998779922521E-4,2.8760998779922521E-4,2.89991588136895E-4,3.0190125387242643E-4,3.1543697790493671E-4,null,0.34971239001220078,0.35261062078840844,0.36710141809097402,0.38356147954011427,0.40175748877548056,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T13:W13)","v":1.2723639617866775},null,0.35,{"$f":"+G13","v":0.35},0.35289823077620763,0.36739140967911094,0.38386338079398669,0.40207292575338549,null,{"$f":"Z13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$F$4:$F$13))","v":0.25007385483114214},{"$f":"AA13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$F$4:$F$13))","v":0.25007385483114214},{"$f":"AB13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$F$4:$F$13))","v":0.2521446312379893},{"$f":"AC13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$F$4:$F$13))","v":0.2624999601437219},{"$f":"AD13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$F$4:$F$13))","v":0.27426912961047678},{"$f":"AE13*IF($C13=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$F$4:$F$13))","v":0.35266616410365409},{"$f":"+SUMPRODUCT(AI13:AL13,PremisaCosto!$F$84:$I$84)","v":0.95853864667056654},{"$f":"Z13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$G$4:$G$13))","v":0},{"$f":"AA13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$G$4:$G$13))","v":0},{"$f":"AB13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$G$4:$G$13))","v":0},{"$f":"AC13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$G$4:$G$13))","v":0},{"$f":"AD13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$G$4:$G$13))","v":0},{"$f":"AE13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$G$4:$G$13))","v":0},{"$f":"Z13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$H$4:$H$13))","v":0},{"$f":"AA13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$H$4:$H$13))","v":0},{"$f":"AB13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$H$4:$H$13))","v":0},{"$f":"AC13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$H$4:$H$13))","v":0},{"$f":"AD13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$H$4:$H$13))","v":0},{"$f":"AE13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG13*IF($D13=\"BT\",Balance!D$98,IF($D13=\"MT\",Balance!D$102,Balance!D$105))","v":0.25240253810428931},{"$f":"AH13*IF($D13=\"BT\",Balance!E$98,IF($D13=\"MT\",Balance!E$102,Balance!E$105))","v":0.25238367962897412},{"$f":"AI13*IF($D13=\"BT\",Balance!F$98,IF($D13=\"MT\",Balance!F$102,Balance!F$105))","v":0.25373685703019272},{"$f":"AJ13*IF($D13=\"BT\",Balance!G$98,IF($D13=\"MT\",Balance!G$102,Balance!G$105))","v":0.2641581057866767},{"$f":"AK13*IF($D13=\"BT\",Balance!H$98,IF($D13=\"MT\",Balance!H$102,Balance!H$105))","v":0.27600229513532437},{"$f":"AL13*IF($D13=\"BT\",Balance!I$98,IF($D13=\"MT\",Balance!I$102,Balance!I$105))","v":0.35489567913143699},{"$f":"+SUMPRODUCT(BC13:BF13,PremisaCosto!$F$84:$I$84)","v":0.96459490385754088},{"$f":"+AN13*IF($D13=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO13*IF($D13=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP13*IF($D13=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ13*IF($D13=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR13*IF($D13=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS13*IF($D13=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ13:BM13,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT13*IF($D13=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU13*IF($D13=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV13*IF($D13=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW13*IF($D13=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX13*IF($D13=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY13*IF($D13=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ13:BT13,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!C96","v":"ATH"},{"$f":"+PremisaCosto!F96","v":"Pfp"},{"$f":"+PremisaCosto!B96","v":"AT"},null,0.35,0.35,0.35289823077620763,0.36739140967911094,0.38386338079398669,0.40207292575338549,null,2.8760998779922521E-4,2.8760998779922521E-4,2.89991588136895E-4,3.0190125387242643E-4,3.1543697790493671E-4,null,0.34971239001220078,0.35261062078840844,0.36710141809097402,0.38356147954011427,0.40175748877548056,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T14:W14)","v":1.2723639617866775},null,{"$f":"+F14","v":0.35},0.35,0.35289823077620763,0.36739140967911094,0.38386338079398669,0.40207292575338549,null,{"$f":"Z14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$F$4:$F$13))","v":0.25007385483114214},{"$f":"AA14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$F$4:$F$13))","v":0.25007385483114214},{"$f":"AB14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$F$4:$F$13))","v":0.2521446312379893},{"$f":"AC14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$F$4:$F$13))","v":0.2624999601437219},{"$f":"AD14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$F$4:$F$13))","v":0.27426912961047678},{"$f":"AE14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$F$4:$F$13))","v":0.28727978990395636},{"$f":"+SUMPRODUCT(AI14:AL14,PremisaCosto!$F$84:$I$84)","v":0.90982258486520029},{"$f":"Z14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$G$4:$G$13))","v":0},{"$f":"AA14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$G$4:$G$13))","v":0},{"$f":"AB14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$G$4:$G$13))","v":0},{"$f":"AC14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$G$4:$G$13))","v":0},{"$f":"AD14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$G$4:$G$13))","v":0},{"$f":"AE14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$G$4:$G$13))","v":0},{"$f":"Z14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$H$4:$H$13))","v":0},{"$f":"AA14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$H$4:$H$13))","v":0},{"$f":"AB14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$H$4:$H$13))","v":0},{"$f":"AC14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$H$4:$H$13))","v":0},{"$f":"AD14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$H$4:$H$13))","v":0},{"$f":"AE14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG14*IF($D14=\"BT\",Balance!D$98,IF($D14=\"MT\",Balance!D$102,Balance!D$105))","v":0.25240253810428931},{"$f":"AH14*IF($D14=\"BT\",Balance!E$98,IF($D14=\"MT\",Balance!E$102,Balance!E$105))","v":0.25238367962897412},{"$f":"AI14*IF($D14=\"BT\",Balance!F$98,IF($D14=\"MT\",Balance!F$102,Balance!F$105))","v":0.25373685703019272},{"$f":"AJ14*IF($D14=\"BT\",Balance!G$98,IF($D14=\"MT\",Balance!G$102,Balance!G$105))","v":0.2641581057866767},{"$f":"AK14*IF($D14=\"BT\",Balance!H$98,IF($D14=\"MT\",Balance!H$102,Balance!H$105))","v":0.27600229513532437},{"$f":"AL14*IF($D14=\"BT\",Balance!I$98,IF($D14=\"MT\",Balance!I$102,Balance!I$105))","v":0.28909593977588149},{"$f":"+SUMPRODUCT(BC14:BF14,PremisaCosto!$F$84:$I$84)","v":0.9155708646986751},{"$f":"+AN14*IF($D14=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO14*IF($D14=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP14*IF($D14=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ14*IF($D14=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR14*IF($D14=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS14*IF($D14=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ14:BM14,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT14*IF($D14=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU14*IF($D14=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV14*IF($D14=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW14*IF($D14=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX14*IF($D14=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY14*IF($D14=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ14:BT14,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!C97","v":"ATD"},{"$f":"+PremisaCosto!F97","v":"Pp"},{"$f":"+PremisaCosto!B97","v":"AT"},null,1.5136479393649375E-4,1.5136479393649375E-4,1.5261819423426824E-4,1.588860714860474E-4,1.6600971866756464E-4,1.7388481586886963E-4,null,1.2438293296373487E-7,1.2438293296373487E-7,1.2541290566187907E-7,1.3056348880448262E-7,1.3641729474437452E-7,null,1.5124041100353001E-4,4.5335651244223939E-4,4.7198753754553808E-4,4.9315047369443267E-4,5.1654534271133238E-4,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T15:W15)","v":1.6358965222971569E-3},null,1.5136479393649375E-4,{"$f":"+G15","v":1.5136479393649375E-4},{"$f":"+H15","v":1.5261819423426824E-4},{"$f":"+I15","v":1.588860714860474E-4},{"$f":"+J15","v":1.6600971866756464E-4},{"$f":"+K15","v":1.7388481586886963E-4},null,{"$f":"Z15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$F$4:$F$13))","v":1.3276507279842334E-4},{"$f":"AA15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$F$4:$F$13))","v":1.3276507279842334E-4},{"$f":"AB15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$F$4:$F$13))","v":1.3386445514125146E-4},{"$f":"AC15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$F$4:$F$13))","v":1.3936213500446442E-4},{"$f":"AD15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$F$4:$F$13))","v":1.456104277021787E-4},{"$f":"AE15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$F$4:$F$13))","v":1.5251783216549519E-4},{"$f":"+SUMPRODUCT(AI15:AL15,PremisaCosto!$F$84:$I$84)","v":4.8302795106206165E-4},{"$f":"Z15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$G$4:$G$13))","v":0},{"$f":"AA15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$G$4:$G$13))","v":0},{"$f":"AB15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$G$4:$G$13))","v":0},{"$f":"AC15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$G$4:$G$13))","v":0},{"$f":"AD15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$G$4:$G$13))","v":0},{"$f":"AE15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$G$4:$G$13))","v":0},{"$f":"Z15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$H$4:$H$13))","v":0},{"$f":"AA15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$H$4:$H$13))","v":0},{"$f":"AB15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$H$4:$H$13))","v":0},{"$f":"AC15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$H$4:$H$13))","v":0},{"$f":"AD15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$H$4:$H$13))","v":0},{"$f":"AE15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG15*IF($D15=\"BT\",Balance!D$98,IF($D15=\"MT\",Balance!D$102,Balance!D$105))","v":1.340013787868787E-4},{"$f":"AH15*IF($D15=\"BT\",Balance!E$98,IF($D15=\"MT\",Balance!E$102,Balance!E$105))","v":1.3399136675723339E-4},{"$f":"AI15*IF($D15=\"BT\",Balance!F$98,IF($D15=\"MT\",Balance!F$102,Balance!F$105))","v":1.3470977331078243E-4},{"$f":"AJ15*IF($D15=\"BT\",Balance!G$98,IF($D15=\"MT\",Balance!G$102,Balance!G$105))","v":1.4024245025031821E-4},{"$f":"AK15*IF($D15=\"BT\",Balance!H$98,IF($D15=\"MT\",Balance!H$102,Balance!H$105))","v":1.4653057126230208E-4},{"$f":"AL15*IF($D15=\"BT\",Balance!I$98,IF($D15=\"MT\",Balance!I$102,Balance!I$105))","v":1.5348203240194856E-4},{"$f":"+SUMPRODUCT(BC15:BF15,PremisaCosto!$F$84:$I$84)","v":4.8607973266902852E-4},{"$f":"+AN15*IF($D15=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO15*IF($D15=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP15*IF($D15=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ15*IF($D15=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR15*IF($D15=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS15*IF($D15=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ15:BM15,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT15*IF($D15=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU15*IF($D15=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV15*IF($D15=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW15*IF($D15=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX15*IF($D15=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY15*IF($D15=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ15:BT15,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!C98","v":0},{"$f":"+PremisaCosto!F98","v":0},{"$f":"+PremisaCosto!B98","v":0},null,27.914000000000001,27.914000000000001,28.145146325391604,29.301039456522012,30.614749747095274,32.067038998514299,null,2.2938129141221637E-2,2.2938129141221637E-2,2.3128071975009393E-2,2.4077918858842605E-2,2.5157450860681156E-2,null,27.891061870858781,28.122208196250384,29.277911384547004,30.590671828236431,32.041881547653617,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T16:W16)","v":101.47647894089519},null,27.914000000000001,27.914000000000001,28.145146325391604,29.301039456522012,30.614749747095274,32.067038998514299,null,{"$f":"Z16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$F$4:$F$13))","v":0},{"$f":"AA16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$F$4:$F$13))","v":0},{"$f":"AB16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$F$4:$F$13))","v":0},{"$f":"AC16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$F$4:$F$13))","v":0},{"$f":"AD16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$F$4:$F$13))","v":0},{"$f":"AE16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI16:AL16,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$G$4:$G$13))","v":0},{"$f":"AA16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$G$4:$G$13))","v":0},{"$f":"AB16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$G$4:$G$13))","v":0},{"$f":"AC16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$G$4:$G$13))","v":0},{"$f":"AD16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$G$4:$G$13))","v":0},{"$f":"AE16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$G$4:$G$13))","v":0},{"$f":"Z16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$H$4:$H$13))","v":0},{"$f":"AA16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$H$4:$H$13))","v":0},{"$f":"AB16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$H$4:$H$13))","v":0},{"$f":"AC16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$H$4:$H$13))","v":0},{"$f":"AD16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$H$4:$H$13))","v":0},{"$f":"AE16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG16*IF($D16=\"BT\",Balance!D$98,IF($D16=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH16*IF($D16=\"BT\",Balance!E$98,IF($D16=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI16*IF($D16=\"BT\",Balance!F$98,IF($D16=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ16*IF($D16=\"BT\",Balance!G$98,IF($D16=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK16*IF($D16=\"BT\",Balance!H$98,IF($D16=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL16*IF($D16=\"BT\",Balance!I$98,IF($D16=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC16:BF16,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN16*IF($D16=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO16*IF($D16=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP16*IF($D16=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ16*IF($D16=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR16*IF($D16=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS16*IF($D16=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ16:BM16,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT16*IF($D16=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU16*IF($D16=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV16*IF($D16=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW16*IF($D16=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX16*IF($D16=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY16*IF($D16=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ16:BT16,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!C99","v":"MTH"},{"$f":"+PremisaCosto!F99","v":"Pp"},{"$f":"+PremisaCosto!B99","v":"MT"},null,0.72,0.72,0.72596207473962715,0.75577661419702824,0.78966181191905827,0.8271214472641073,null,5.9165483204412029E-4,5.9165483204412029E-4,5.9655412416732671E-4,6.2105400796613438E-4,6.4889892597586973E-4,null,0.71940834516795582,0.725370419907583,0.75518006007286087,0.78904075791109218,0.82647254833813144,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T17:W17)","v":2.6174344356754506},null,0.72,0.72,0.72596207473962715,0.75577661419702824,0.78966181191905827,0.8271214472641073,null,{"$f":"Z17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$F$4:$F$13))","v":0.63152632741647097},{"$f":"AA17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$F$4:$F$13))","v":0.63152632741647097},{"$f":"AB17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$F$4:$F$13))","v":0.6367557818110533},{"$f":"AC17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$F$4:$F$13))","v":0.66290670765431159},{"$f":"AD17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$F$4:$F$13))","v":0.69262808886427629},{"$f":"AE17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$F$4:$F$13))","v":0.7254846804418027},{"$f":"+SUMPRODUCT(AI17:AL17,PremisaCosto!$F$84:$I$84)","v":2.297628898504616},{"$f":"Z17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$G$4:$G$13))","v":0.63152632741647097},{"$f":"AA17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$G$4:$G$13))","v":0.63152632741647097},{"$f":"AB17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$G$4:$G$13))","v":0.6367557818110533},{"$f":"AC17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$G$4:$G$13))","v":0.66290670765431159},{"$f":"AD17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$G$4:$G$13))","v":0.69262808886427629},{"$f":"AE17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$G$4:$G$13))","v":0.7254846804418027},{"$f":"Z17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$H$4:$H$13))","v":0},{"$f":"AA17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$H$4:$H$13))","v":0},{"$f":"AB17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$H$4:$H$13))","v":0},{"$f":"AC17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$H$4:$H$13))","v":0},{"$f":"AD17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$H$4:$H$13))","v":0},{"$f":"AE17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG17*IF($D17=\"BT\",Balance!D$98,IF($D17=\"MT\",Balance!D$102,Balance!D$105))","v":0.67322049177616172},{"$f":"AH17*IF($D17=\"BT\",Balance!E$98,IF($D17=\"MT\",Balance!E$102,Balance!E$105))","v":0.6728673202091966},{"$f":"AI17*IF($D17=\"BT\",Balance!F$98,IF($D17=\"MT\",Balance!F$102,Balance!F$105))","v":0.66483670742962309},{"$f":"AJ17*IF($D17=\"BT\",Balance!G$98,IF($D17=\"MT\",Balance!G$102,Balance!G$105))","v":0.69215051183334486},{"$f":"AK17*IF($D17=\"BT\",Balance!H$98,IF($D17=\"MT\",Balance!H$102,Balance!H$105))","v":0.72319535951266745},{"$f":"AL17*IF($D17=\"BT\",Balance!I$98,IF($D17=\"MT\",Balance!I$102,Balance!I$105))","v":0.7575159518188519},{"$f":"+SUMPRODUCT(BC17:BF17,PremisaCosto!$F$84:$I$84)","v":2.3990088092110606},{"$f":"+AN17*IF($D17=\"BT\",Balance!D$99,Balance!D$103)","v":0.66700931295793875},{"$f":"+AO17*IF($D17=\"BT\",Balance!E$99,Balance!E$103)","v":0.66670921353544188},{"$f":"+AP17*IF($D17=\"BT\",Balance!F$99,Balance!F$103)","v":0.66066478630802161},{"$f":"+AQ17*IF($D17=\"BT\",Balance!G$99,Balance!G$103)","v":0.68780581700731447},{"$f":"+AR17*IF($D17=\"BT\",Balance!H$99,Balance!H$103)","v":0.71865403037544928},{"$f":"+AS17*IF($D17=\"BT\",Balance!I$99,Balance!I$103)","v":0.75275710774811333},{"$f":"+SUMPRODUCT(BJ17:BM17,PremisaCosto!$F$84:$I$84)","v":2.3839469777552225},{"$f":"+AT17*IF($D17=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU17*IF($D17=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV17*IF($D17=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW17*IF($D17=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX17*IF($D17=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY17*IF($D17=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ17:BT17,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!C100","v":"MTH"},{"$f":"+PremisaCosto!F100","v":"Pfpm"},{"$f":"+PremisaCosto!B100","v":"MT"},null,13.597000000000001,13.597000000000001,13.709592125325987,14.27263142116249,14.912543967588103,15.619958775625093,null,1.1173237154588759E-2,1.1173237154588759E-2,1.1265758925421032E-2,1.1728432425438235E-2,1.2254275967352639E-2,null,13.585826762845413,13.698418888171398,14.261365662237068,14.900815535162666,15.607704499657741,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T18:W18)","v":49.429522252609864},null,{"$f":"+F18","v":13.597000000000001},{"$f":"+G18","v":13.597000000000001},{"$f":"+H18","v":13.709592125325987},{"$f":"+I18","v":14.27263142116249},{"$f":"+J18","v":14.912543967588103},{"$f":"+K18","v":15.619958775625093},null,{"$f":"Z18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$F$4:$F$13))","v":9.715012011825829},{"$f":"AA18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$F$4:$F$13))","v":9.715012011825829},{"$f":"AB18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$F$4:$F$13))","v":9.7954587169798302},{"$f":"AC18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$F$4:$F$13))","v":10.197748451640534},{"$f":"AD18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$F$4:$F$13))","v":10.65496387232472},{"$f":"AE18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$F$4:$F$13))","v":11.160409438068841},{"$f":"+SUMPRODUCT(AI18:AL18,PremisaCosto!$F$84:$I$84)","v":35.345307675463218},{"$f":"Z18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$G$4:$G$13))","v":9.715012011825829},{"$f":"AA18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$G$4:$G$13))","v":9.715012011825829},{"$f":"AB18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$G$4:$G$13))","v":9.7954587169798302},{"$f":"AC18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$G$4:$G$13))","v":10.197748451640534},{"$f":"AD18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$G$4:$G$13))","v":10.65496387232472},{"$f":"AE18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$G$4:$G$13))","v":11.160409438068841},{"$f":"Z18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$H$4:$H$13))","v":0},{"$f":"AA18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$H$4:$H$13))","v":0},{"$f":"AB18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$H$4:$H$13))","v":0},{"$f":"AC18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$H$4:$H$13))","v":0},{"$f":"AD18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$H$4:$H$13))","v":0},{"$f":"AE18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG18*IF($D18=\"BT\",Balance!D$98,IF($D18=\"MT\",Balance!D$102,Balance!D$105))","v":10.356409353460823},{"$f":"AH18*IF($D18=\"BT\",Balance!E$98,IF($D18=\"MT\",Balance!E$102,Balance!E$105))","v":10.350976379622127},{"$f":"AI18*IF($D18=\"BT\",Balance!F$98,IF($D18=\"MT\",Balance!F$102,Balance!F$105))","v":10.22743837933789},{"$f":"AJ18*IF($D18=\"BT\",Balance!G$98,IF($D18=\"MT\",Balance!G$102,Balance!G$105))","v":10.647617121459954},{"$f":"AK18*IF($D18=\"BT\",Balance!H$98,IF($D18=\"MT\",Balance!H$102,Balance!H$105))","v":11.125191935076591},{"$f":"AL18*IF($D18=\"BT\",Balance!I$98,IF($D18=\"MT\",Balance!I$102,Balance!I$105))","v":11.653158786231598},{"$f":"+SUMPRODUCT(BC18:BF18,PremisaCosto!$F$84:$I$84)","v":36.904873773523015},{"$f":"+AN18*IF($D18=\"BT\",Balance!D$99,Balance!D$103)","v":10.260860404498573},{"$f":"+AO18*IF($D18=\"BT\",Balance!E$99,Balance!E$103)","v":10.256243859838865},{"$f":"+AP18*IF($D18=\"BT\",Balance!F$99,Balance!F$103)","v":10.163260114633465},{"$f":"+AQ18*IF($D18=\"BT\",Balance!G$99,Balance!G$103)","v":10.580781012512166},{"$f":"+AR18*IF($D18=\"BT\",Balance!H$99,Balance!H$103)","v":11.055330925008782},{"$f":"+AS18*IF($D18=\"BT\",Balance!I$99,Balance!I$103)","v":11.579951660411897},{"$f":"+SUMPRODUCT(BJ18:BM18,PremisaCosto!$F$84:$I$84)","v":36.673171836230601},{"$f":"+AT18*IF($D18=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU18*IF($D18=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV18*IF($D18=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW18*IF($D18=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX18*IF($D18=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY18*IF($D18=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ18:BT18,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!C101","v":"MTH"},{"$f":"+PremisaCosto!F101","v":"Pfp"},{"$f":"+PremisaCosto!B101","v":"MT"},null,13.597000000000001,13.597000000000001,13.709592125325987,14.27263142116249,14.912543967588103,15.619958775625093,null,1.1173237154588759E-2,1.1173237154588759E-2,1.1265758925421032E-2,1.1728432425438235E-2,1.2254275967352639E-2,null,13.585826762845413,13.698418888171398,14.261365662237068,14.900815535162666,15.607704499657741,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T19:W19)","v":49.429522252609864},null,13.597000000000001,13.597000000000001,13.709592125325987,14.27263142116249,14.912543967588103,15.619958775625093,null,{"$f":"Z19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$F$4:$F$13))","v":9.715012011825829},{"$f":"AA19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$F$4:$F$13))","v":9.715012011825829},{"$f":"AB19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$F$4:$F$13))","v":9.7954587169798302},{"$f":"AC19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$F$4:$F$13))","v":10.197748451640534},{"$f":"AD19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$F$4:$F$13))","v":10.65496387232472},{"$f":"AE19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$F$4:$F$13))","v":11.160409438068841},{"$f":"+SUMPRODUCT(AI19:AL19,PremisaCosto!$F$84:$I$84)","v":35.345307675463218},{"$f":"Z19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$G$4:$G$13))","v":9.715012011825829},{"$f":"AA19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$G$4:$G$13))","v":9.715012011825829},{"$f":"AB19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$G$4:$G$13))","v":9.7954587169798302},{"$f":"AC19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$G$4:$G$13))","v":10.197748451640534},{"$f":"AD19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$G$4:$G$13))","v":10.65496387232472},{"$f":"AE19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$G$4:$G$13))","v":11.160409438068841},{"$f":"Z19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$H$4:$H$13))","v":0},{"$f":"AA19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$H$4:$H$13))","v":0},{"$f":"AB19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$H$4:$H$13))","v":0},{"$f":"AC19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$H$4:$H$13))","v":0},{"$f":"AD19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$H$4:$H$13))","v":0},{"$f":"AE19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG19*IF($D19=\"BT\",Balance!D$98,IF($D19=\"MT\",Balance!D$102,Balance!D$105))","v":10.356409353460823},{"$f":"AH19*IF($D19=\"BT\",Balance!E$98,IF($D19=\"MT\",Balance!E$102,Balance!E$105))","v":10.350976379622127},{"$f":"AI19*IF($D19=\"BT\",Balance!F$98,IF($D19=\"MT\",Balance!F$102,Balance!F$105))","v":10.22743837933789},{"$f":"AJ19*IF($D19=\"BT\",Balance!G$98,IF($D19=\"MT\",Balance!G$102,Balance!G$105))","v":10.647617121459954},{"$f":"AK19*IF($D19=\"BT\",Balance!H$98,IF($D19=\"MT\",Balance!H$102,Balance!H$105))","v":11.125191935076591},{"$f":"AL19*IF($D19=\"BT\",Balance!I$98,IF($D19=\"MT\",Balance!I$102,Balance!I$105))","v":11.653158786231598},{"$f":"+SUMPRODUCT(BC19:BF19,PremisaCosto!$F$84:$I$84)","v":36.904873773523015},{"$f":"+AN19*IF($D19=\"BT\",Balance!D$99,Balance!D$103)","v":10.260860404498573},{"$f":"+AO19*IF($D19=\"BT\",Balance!E$99,Balance!E$103)","v":10.256243859838865},{"$f":"+AP19*IF($D19=\"BT\",Balance!F$99,Balance!F$103)","v":10.163260114633465},{"$f":"+AQ19*IF($D19=\"BT\",Balance!G$99,Balance!G$103)","v":10.580781012512166},{"$f":"+AR19*IF($D19=\"BT\",Balance!H$99,Balance!H$103)","v":11.055330925008782},{"$f":"+AS19*IF($D19=\"BT\",Balance!I$99,Balance!I$103)","v":11.579951660411897},{"$f":"+SUMPRODUCT(BJ19:BM19,PremisaCosto!$F$84:$I$84)","v":36.673171836230601},{"$f":"+AT19*IF($D19=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU19*IF($D19=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV19*IF($D19=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW19*IF($D19=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX19*IF($D19=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY19*IF($D19=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ19:BT19,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!C102","v":0},{"$f":"+PremisaCosto!F102","v":0},{"$f":"+PremisaCosto!B102","v":0},null,25.974,25.974,26.189518209194105,27.266026845823127,28.489459385894978,29.841901725310901,null,2.1343948065991644E-2,2.1343948065991644E-2,2.1521048607468292E-2,2.2405661852744389E-2,2.3411008761096502E-2,null,25.95265605193401,26.168174261128115,27.244505797215659,28.467053724042234,29.818490716549803,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T20:W20)","v":94.43014271749766},null,25.974,25.974,26.189518209194105,27.266026845823127,28.489459385894978,29.841901725310901,null,{"$f":"Z20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$F$4:$F$13))","v":0},{"$f":"AA20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$F$4:$F$13))","v":0},{"$f":"AB20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$F$4:$F$13))","v":0},{"$f":"AC20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$F$4:$F$13))","v":0},{"$f":"AD20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$F$4:$F$13))","v":0},{"$f":"AE20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI20:AL20,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$G$4:$G$13))","v":0},{"$f":"AA20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$G$4:$G$13))","v":0},{"$f":"AB20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$G$4:$G$13))","v":0},{"$f":"AC20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$G$4:$G$13))","v":0},{"$f":"AD20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$G$4:$G$13))","v":0},{"$f":"AE20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$G$4:$G$13))","v":0},{"$f":"Z20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$H$4:$H$13))","v":0},{"$f":"AA20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$H$4:$H$13))","v":0},{"$f":"AB20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$H$4:$H$13))","v":0},{"$f":"AC20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$H$4:$H$13))","v":0},{"$f":"AD20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$H$4:$H$13))","v":0},{"$f":"AE20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG20*IF($D20=\"BT\",Balance!D$98,IF($D20=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH20*IF($D20=\"BT\",Balance!E$98,IF($D20=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI20*IF($D20=\"BT\",Balance!F$98,IF($D20=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ20*IF($D20=\"BT\",Balance!G$98,IF($D20=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK20*IF($D20=\"BT\",Balance!H$98,IF($D20=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL20*IF($D20=\"BT\",Balance!I$98,IF($D20=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC20:BF20,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN20*IF($D20=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO20*IF($D20=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP20*IF($D20=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ20*IF($D20=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR20*IF($D20=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS20*IF($D20=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ20:BM20,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT20*IF($D20=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU20*IF($D20=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV20*IF($D20=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW20*IF($D20=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX20*IF($D20=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY20*IF($D20=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ20:BT20,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!C103","v":0},{"$f":"+PremisaCosto!F103","v":0},{"$f":"+PremisaCosto!B103","v":0},null,25.974,25.974,26.189518209194105,27.266026845823127,28.489459385894978,29.841901725310901,null,2.1343948065991644E-2,2.1343948065991644E-2,2.1521048607468292E-2,2.2405661852744389E-2,2.3411008761096502E-2,null,25.95265605193401,26.168174261128115,27.244505797215659,28.467053724042234,29.818490716549803,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T21:W21)","v":94.43014271749766},null,25.974,25.974,26.189518209194105,27.266026845823127,28.489459385894978,29.841901725310901,null,{"$f":"Z21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$F$4:$F$13))","v":0},{"$f":"AA21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$F$4:$F$13))","v":0},{"$f":"AB21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$F$4:$F$13))","v":0},{"$f":"AC21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$F$4:$F$13))","v":0},{"$f":"AD21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$F$4:$F$13))","v":0},{"$f":"AE21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI21:AL21,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$G$4:$G$13))","v":0},{"$f":"AA21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$G$4:$G$13))","v":0},{"$f":"AB21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$G$4:$G$13))","v":0},{"$f":"AC21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$G$4:$G$13))","v":0},{"$f":"AD21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$G$4:$G$13))","v":0},{"$f":"AE21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$G$4:$G$13))","v":0},{"$f":"Z21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$H$4:$H$13))","v":0},{"$f":"AA21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$H$4:$H$13))","v":0},{"$f":"AB21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$H$4:$H$13))","v":0},{"$f":"AC21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$H$4:$H$13))","v":0},{"$f":"AD21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$H$4:$H$13))","v":0},{"$f":"AE21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG21*IF($D21=\"BT\",Balance!D$98,IF($D21=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH21*IF($D21=\"BT\",Balance!E$98,IF($D21=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI21*IF($D21=\"BT\",Balance!F$98,IF($D21=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ21*IF($D21=\"BT\",Balance!G$98,IF($D21=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK21*IF($D21=\"BT\",Balance!H$98,IF($D21=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL21*IF($D21=\"BT\",Balance!I$98,IF($D21=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC21:BF21,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN21*IF($D21=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO21*IF($D21=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP21*IF($D21=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ21*IF($D21=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR21*IF($D21=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS21*IF($D21=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ21:BM21,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT21*IF($D21=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU21*IF($D21=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV21*IF($D21=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW21*IF($D21=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX21*IF($D21=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY21*IF($D21=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ21:BT21,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!C104","v":"MTD"},{"$f":"+PremisaCosto!F104","v":"Pp"},{"$f":"+PremisaCosto!B104","v":"MT"},null,25.448,25.448,25.659148536832276,26.713845445811721,27.912490005151465,29.237531044151954,null,2.0911711341470521E-2,2.0911711341470521E-2,2.1085221136048108E-2,2.1951910750686563E-2,2.2936888313793168E-2,null,25.427088288658531,25.638236825490807,26.692760224675673,27.890538094400778,29.21459415583816,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T22:W22)","v":92.517762031654129},null,25.448,25.448,25.659148536832276,26.713845445811721,27.912490005151465,29.237531044151954,null,{"$f":"Z22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$F$4:$F$13))","v":22.320947194575492},{"$f":"AA22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$F$4:$F$13))","v":22.320947194575492},{"$f":"AB22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$F$4:$F$13))","v":22.506149777915837},{"$f":"AC22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$F$4:$F$13))","v":23.43124542439541},{"$f":"AD22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$F$4:$F$13))","v":24.482600419447582},{"$f":"AE22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$F$4:$F$13))","v":25.644820281997696},{"$f":"+SUMPRODUCT(AI22:AL22,PremisaCosto!$F$84:$I$84)","v":81.213678501134154},{"$f":"Z22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$G$4:$G$13))","v":22.320947194575492},{"$f":"AA22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$G$4:$G$13))","v":22.320947194575492},{"$f":"AB22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$G$4:$G$13))","v":22.506149777915837},{"$f":"AC22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$G$4:$G$13))","v":23.43124542439541},{"$f":"AD22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$G$4:$G$13))","v":24.482600419447582},{"$f":"AE22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$G$4:$G$13))","v":25.644820281997696},{"$f":"Z22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$H$4:$H$13))","v":0},{"$f":"AA22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$H$4:$H$13))","v":0},{"$f":"AB22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$H$4:$H$13))","v":0},{"$f":"AC22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$H$4:$H$13))","v":0},{"$f":"AD22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$H$4:$H$13))","v":0},{"$f":"AE22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG22*IF($D22=\"BT\",Balance!D$98,IF($D22=\"MT\",Balance!D$102,Balance!D$105))","v":23.794604270444115},{"$f":"AH22*IF($D22=\"BT\",Balance!E$98,IF($D22=\"MT\",Balance!E$102,Balance!E$105))","v":23.782121617616159},{"$f":"AI22*IF($D22=\"BT\",Balance!F$98,IF($D22=\"MT\",Balance!F$102,Balance!F$105))","v":23.498670829042435},{"$f":"AJ22*IF($D22=\"BT\",Balance!G$98,IF($D22=\"MT\",Balance!G$102,Balance!G$105))","v":24.464903320672441},{"$f":"AK22*IF($D22=\"BT\",Balance!H$98,IF($D22=\"MT\",Balance!H$102,Balance!H$105))","v":25.563073887430651},{"$f":"AL22*IF($D22=\"BT\",Balance!I$98,IF($D22=\"MT\",Balance!I$102,Balance!I$105))","v":26.777078784504035},{"$f":"+SUMPRODUCT(BC22:BF22,PremisaCosto!$F$84:$I$84)","v":84.797127339533787},{"$f":"+AN22*IF($D22=\"BT\",Balance!D$99,Balance!D$103)","v":23.575073605768925},{"$f":"+AO22*IF($D22=\"BT\",Balance!E$99,Balance!E$103)","v":23.564466758402673},{"$f":"+AP22*IF($D22=\"BT\",Balance!F$99,Balance!F$103)","v":23.351214167781563},{"$f":"+AQ22*IF($D22=\"BT\",Balance!G$99,Balance!G$103)","v":24.311334787442412},{"$f":"+AR22*IF($D22=\"BT\",Balance!H$99,Balance!H$103)","v":25.402549720959122},{"$f":"+AS22*IF($D22=\"BT\",Balance!I$99,Balance!I$103)","v":26.608860620517685},{"$f":"+SUMPRODUCT(BJ22:BM22,PremisaCosto!$F$84:$I$84)","v":84.264740774355317},{"$f":"+AT22*IF($D22=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU22*IF($D22=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV22*IF($D22=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW22*IF($D22=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX22*IF($D22=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY22*IF($D22=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ22:BT22,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!C105","v":"MTD"},{"$f":"+PremisaCosto!F105","v":"Pp"},{"$f":"+PremisaCosto!B105","v":"MT"},null,0.51800000000000002,0.51800000000000002,0.52228938154878723,0.54373928632508417,0.56811780357510033,0.59506793011501069,null,4.2566278194285329E-4,4.2566278194285329E-4,4.2918755044260446E-4,4.468138557311911E-4,4.6684672729930637E-4,null,0.51757433721805712,0.52186371876684434,0.54331009877464154,0.56767098971936913,0.59460108338771134,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T23:W23)","v":1.8830986634442826},null,0.51800000000000002,0.51800000000000002,0.52228938154878723,0.54373928632508417,0.56811780357510033,0.59506793011501069,null,{"$f":"Z23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$F$4:$F$13))","v":0.45434810778018331},{"$f":"AA23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$F$4:$F$13))","v":0.45434810778018331},{"$f":"AB23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$F$4:$F$13))","v":0.45811040969184103},{"$f":"AC23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$F$4:$F$13))","v":0.47692454800685191},{"$f":"AD23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$F$4:$F$13))","v":0.49830743059957661},{"$f":"AE23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$F$4:$F$13))","v":0.52194592287340824},{"$f":"+SUMPRODUCT(AI23:AL23,PremisaCosto!$F$84:$I$84)","v":1.6530163464241543},{"$f":"Z23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$G$4:$G$13))","v":0.45434810778018331},{"$f":"AA23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$G$4:$G$13))","v":0.45434810778018331},{"$f":"AB23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$G$4:$G$13))","v":0.45811040969184103},{"$f":"AC23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$G$4:$G$13))","v":0.47692454800685191},{"$f":"AD23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$G$4:$G$13))","v":0.49830743059957661},{"$f":"AE23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$G$4:$G$13))","v":0.52194592287340824},{"$f":"Z23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$H$4:$H$13))","v":0},{"$f":"AA23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$H$4:$H$13))","v":0},{"$f":"AB23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$H$4:$H$13))","v":0},{"$f":"AC23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$H$4:$H$13))","v":0},{"$f":"AD23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$H$4:$H$13))","v":0},{"$f":"AE23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG23*IF($D23=\"BT\",Balance!D$98,IF($D23=\"MT\",Balance!D$102,Balance!D$105))","v":0.48434474269451633},{"$f":"AH23*IF($D23=\"BT\",Balance!E$98,IF($D23=\"MT\",Balance!E$102,Balance!E$105))","v":0.48409065537272755},{"$f":"AI23*IF($D23=\"BT\",Balance!F$98,IF($D23=\"MT\",Balance!F$102,Balance!F$105))","v":0.47831307562297876},{"$f":"AJ23*IF($D23=\"BT\",Balance!G$98,IF($D23=\"MT\",Balance!G$102,Balance!G$105))","v":0.49796384045787867},{"$f":"AK23*IF($D23=\"BT\",Balance!H$98,IF($D23=\"MT\",Balance!H$102,Balance!H$105))","v":0.52029888364939136},{"$f":"AL23*IF($D23=\"BT\",Balance!I$98,IF($D23=\"MT\",Balance!I$102,Balance!I$105))","v":0.54499064311411871},{"$f":"+SUMPRODUCT(BC23:BF23,PremisaCosto!$F$84:$I$84)","v":1.7259535599601799},{"$f":"+AN23*IF($D23=\"BT\",Balance!D$99,Balance!D$103)","v":0.47987614460029482},{"$f":"+AO23*IF($D23=\"BT\",Balance!E$99,Balance!E$103)","v":0.47966023973799843},{"$f":"+AP23*IF($D23=\"BT\",Balance!F$99,Balance!F$103)","v":0.47531161014938211},{"$f":"+AQ23*IF($D23=\"BT\",Balance!G$99,Balance!G$103)","v":0.49483807390248452},{"$f":"+AR23*IF($D23=\"BT\",Balance!H$99,Balance!H$103)","v":0.51703164963122605},{"$f":"+AS23*IF($D23=\"BT\",Balance!I$99,Balance!I$103)","v":0.54156691918544841},{"$f":"+SUMPRODUCT(BJ23:BM23,PremisaCosto!$F$84:$I$84)","v":1.7151174089961185},{"$f":"+AT23*IF($D23=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU23*IF($D23=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV23*IF($D23=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW23*IF($D23=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX23*IF($D23=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY23*IF($D23=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ23:BT23,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!C106","v":"MTD"},{"$f":"+PremisaCosto!F106","v":"Pp"},{"$f":"+PremisaCosto!B106","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T24:W24)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$F$4:$F$13))","v":0},{"$f":"AA24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$F$4:$F$13))","v":0},{"$f":"AB24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$F$4:$F$13))","v":0},{"$f":"AC24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$F$4:$F$13))","v":0},{"$f":"AD24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$F$4:$F$13))","v":0},{"$f":"AE24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI24:AL24,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$G$4:$G$13))","v":0},{"$f":"AA24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$G$4:$G$13))","v":0},{"$f":"AB24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$G$4:$G$13))","v":0},{"$f":"AC24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$G$4:$G$13))","v":0},{"$f":"AD24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$G$4:$G$13))","v":0},{"$f":"AE24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$G$4:$G$13))","v":0},{"$f":"Z24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$H$4:$H$13))","v":0},{"$f":"AA24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$H$4:$H$13))","v":0},{"$f":"AB24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$H$4:$H$13))","v":0},{"$f":"AC24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$H$4:$H$13))","v":0},{"$f":"AD24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$H$4:$H$13))","v":0},{"$f":"AE24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG24*IF($D24=\"BT\",Balance!D$98,IF($D24=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH24*IF($D24=\"BT\",Balance!E$98,IF($D24=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI24*IF($D24=\"BT\",Balance!F$98,IF($D24=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ24*IF($D24=\"BT\",Balance!G$98,IF($D24=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK24*IF($D24=\"BT\",Balance!H$98,IF($D24=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL24*IF($D24=\"BT\",Balance!I$98,IF($D24=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC24:BF24,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN24*IF($D24=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO24*IF($D24=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP24*IF($D24=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ24*IF($D24=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR24*IF($D24=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS24*IF($D24=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ24:BM24,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT24*IF($D24=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU24*IF($D24=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV24*IF($D24=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW24*IF($D24=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX24*IF($D24=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY24*IF($D24=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ24:BT24,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!C107","v":"MTD"},{"$f":"+PremisaCosto!F107","v":"Pp"},{"$f":"+PremisaCosto!B107","v":"MT"},null,8.0000000000000002E-3,8.0000000000000002E-3,8.0962221247498148E-3,8.4926969248544076E-3,8.9395471202735818E-3,9.4303699025615282E-3,null,6.5739425782680046E-6,6.5739425782680046E-6,6.6530124186260323E-6,6.9788127398282667E-6,7.3460086805499537E-6,null,7.993426057421732E-3,8.0896481821715466E-3,8.4860439124357818E-3,8.9325683075337538E-3,9.4230238938809788E-3,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T25:W25)","v":2.9508214037325654E-2},null,8.0000000000000002E-3,8.0000000000000002E-3,8.0962221247498148E-3,8.4926969248544076E-3,8.9395471202735818E-3,9.4303699025615282E-3,null,{"$f":"Z25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$F$4:$F$13))","v":7.0169591935163441E-3},{"$f":"AA25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$F$4:$F$13))","v":7.0169591935163441E-3},{"$f":"AB25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$F$4:$F$13))","v":7.101357533876705E-3},{"$f":"AC25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$F$4:$F$13))","v":7.4491134705756403E-3},{"$f":"AD25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$F$4:$F$13))","v":7.8410546689345346E-3},{"$f":"AE25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$F$4:$F$13))","v":8.2715650982548676E-3},{"$f":"+SUMPRODUCT(AI25:AL25,PremisaCosto!$F$84:$I$84)","v":2.5902683833266597E-2},{"$f":"Z25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$G$4:$G$13))","v":7.0169591935163441E-3},{"$f":"AA25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$G$4:$G$13))","v":7.0169591935163441E-3},{"$f":"AB25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$G$4:$G$13))","v":7.101357533876705E-3},{"$f":"AC25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$G$4:$G$13))","v":7.4491134705756403E-3},{"$f":"AD25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$G$4:$G$13))","v":7.8410546689345346E-3},{"$f":"AE25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$G$4:$G$13))","v":8.2715650982548676E-3},{"$f":"Z25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$H$4:$H$13))","v":0},{"$f":"AA25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$H$4:$H$13))","v":0},{"$f":"AB25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$H$4:$H$13))","v":0},{"$f":"AC25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$H$4:$H$13))","v":0},{"$f":"AD25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$H$4:$H$13))","v":0},{"$f":"AE25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG25*IF($D25=\"BT\",Balance!D$98,IF($D25=\"MT\",Balance!D$102,Balance!D$105))","v":7.4802276864017964E-3},{"$f":"AH25*IF($D25=\"BT\",Balance!E$98,IF($D25=\"MT\",Balance!E$102,Balance!E$105))","v":7.476303557879962E-3},{"$f":"AI25*IF($D25=\"BT\",Balance!F$98,IF($D25=\"MT\",Balance!F$102,Balance!F$105))","v":7.4145273525040205E-3},{"$f":"AJ25*IF($D25=\"BT\",Balance!G$98,IF($D25=\"MT\",Balance!G$102,Balance!G$105))","v":7.7777274567151673E-3},{"$f":"AK25*IF($D25=\"BT\",Balance!H$98,IF($D25=\"MT\",Balance!H$102,Balance!H$105))","v":8.1870984463781604E-3},{"$f":"AL25*IF($D25=\"BT\",Balance!I$98,IF($D25=\"MT\",Balance!I$102,Balance!I$105))","v":8.6367674981370855E-3},{"$f":"+SUMPRODUCT(BC25:BF25,PremisaCosto!$F$84:$I$84)","v":2.7045610440997639E-2},{"$f":"+AN25*IF($D25=\"BT\",Balance!D$99,Balance!D$103)","v":7.4112145884215408E-3},{"$f":"+AO25*IF($D25=\"BT\",Balance!E$99,Balance!E$103)","v":7.4078801503937985E-3},{"$f":"+AP25*IF($D25=\"BT\",Balance!F$99,Balance!F$103)","v":7.3680004039722597E-3},{"$f":"+AQ25*IF($D25=\"BT\",Balance!G$99,Balance!G$103)","v":7.7289059191135278E-3},{"$f":"+AR25*IF($D25=\"BT\",Balance!H$99,Balance!H$103)","v":8.1356872913772964E-3},{"$f":"+AS25*IF($D25=\"BT\",Balance!I$99,Balance!I$103)","v":8.582509855509006E-3},{"$f":"+SUMPRODUCT(BJ25:BM25,PremisaCosto!$F$84:$I$84)","v":2.6875807882164576E-2},{"$f":"+AT25*IF($D25=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU25*IF($D25=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV25*IF($D25=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW25*IF($D25=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX25*IF($D25=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY25*IF($D25=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ25:BT25,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!C108","v":"MTD"},{"$f":"+PremisaCosto!F108","v":"Pp"},{"$f":"+PremisaCosto!B108","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T26:W26)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$F$4:$F$13))","v":0},{"$f":"AA26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$F$4:$F$13))","v":0},{"$f":"AB26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$F$4:$F$13))","v":0},{"$f":"AC26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$F$4:$F$13))","v":0},{"$f":"AD26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$F$4:$F$13))","v":0},{"$f":"AE26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI26:AL26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$G$4:$G$13))","v":0},{"$f":"AA26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$G$4:$G$13))","v":0},{"$f":"AB26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$G$4:$G$13))","v":0},{"$f":"AC26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$G$4:$G$13))","v":0},{"$f":"AD26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$G$4:$G$13))","v":0},{"$f":"AE26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$G$4:$G$13))","v":0},{"$f":"Z26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$H$4:$H$13))","v":0},{"$f":"AA26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$H$4:$H$13))","v":0},{"$f":"AB26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$H$4:$H$13))","v":0},{"$f":"AC26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$H$4:$H$13))","v":0},{"$f":"AD26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$H$4:$H$13))","v":0},{"$f":"AE26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG26*IF($D26=\"BT\",Balance!D$98,IF($D26=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH26*IF($D26=\"BT\",Balance!E$98,IF($D26=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI26*IF($D26=\"BT\",Balance!F$98,IF($D26=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ26*IF($D26=\"BT\",Balance!G$98,IF($D26=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK26*IF($D26=\"BT\",Balance!H$98,IF($D26=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL26*IF($D26=\"BT\",Balance!I$98,IF($D26=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC26:BF26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN26*IF($D26=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO26*IF($D26=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP26*IF($D26=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ26*IF($D26=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR26*IF($D26=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS26*IF($D26=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ26:BM26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT26*IF($D26=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU26*IF($D26=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV26*IF($D26=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW26*IF($D26=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX26*IF($D26=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY26*IF($D26=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ26:BT26,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!C109","v":"MTD"},{"$f":"+PremisaCosto!F109","v":"Pp"},{"$f":"+PremisaCosto!B109","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T27:W27)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$F$4:$F$13))","v":0},{"$f":"AA27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$F$4:$F$13))","v":0},{"$f":"AB27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$F$4:$F$13))","v":0},{"$f":"AC27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$F$4:$F$13))","v":0},{"$f":"AD27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$F$4:$F$13))","v":0},{"$f":"AE27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI27:AL27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$G$4:$G$13))","v":0},{"$f":"AA27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$G$4:$G$13))","v":0},{"$f":"AB27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$G$4:$G$13))","v":0},{"$f":"AC27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$G$4:$G$13))","v":0},{"$f":"AD27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$G$4:$G$13))","v":0},{"$f":"AE27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$G$4:$G$13))","v":0},{"$f":"Z27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$H$4:$H$13))","v":0},{"$f":"AA27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$H$4:$H$13))","v":0},{"$f":"AB27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$H$4:$H$13))","v":0},{"$f":"AC27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$H$4:$H$13))","v":0},{"$f":"AD27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$H$4:$H$13))","v":0},{"$f":"AE27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG27*IF($D27=\"BT\",Balance!D$98,IF($D27=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH27*IF($D27=\"BT\",Balance!E$98,IF($D27=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI27*IF($D27=\"BT\",Balance!F$98,IF($D27=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ27*IF($D27=\"BT\",Balance!G$98,IF($D27=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK27*IF($D27=\"BT\",Balance!H$98,IF($D27=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL27*IF($D27=\"BT\",Balance!I$98,IF($D27=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC27:BF27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN27*IF($D27=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO27*IF($D27=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP27*IF($D27=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ27*IF($D27=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR27*IF($D27=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS27*IF($D27=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ27:BM27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT27*IF($D27=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU27*IF($D27=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV27*IF($D27=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW27*IF($D27=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX27*IF($D27=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY27*IF($D27=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ27:BT27,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!C110","v":"MTD"},{"$f":"+PremisaCosto!F110","v":"Pp"},{"$f":"+PremisaCosto!B110","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T28:W28)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$F$4:$F$13))","v":0},{"$f":"AA28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$F$4:$F$13))","v":0},{"$f":"AB28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$F$4:$F$13))","v":0},{"$f":"AC28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$F$4:$F$13))","v":0},{"$f":"AD28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$F$4:$F$13))","v":0},{"$f":"AE28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI28:AL28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$G$4:$G$13))","v":0},{"$f":"AA28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$G$4:$G$13))","v":0},{"$f":"AB28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$G$4:$G$13))","v":0},{"$f":"AC28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$G$4:$G$13))","v":0},{"$f":"AD28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$G$4:$G$13))","v":0},{"$f":"AE28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$G$4:$G$13))","v":0},{"$f":"Z28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$H$4:$H$13))","v":0},{"$f":"AA28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$H$4:$H$13))","v":0},{"$f":"AB28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$H$4:$H$13))","v":0},{"$f":"AC28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$H$4:$H$13))","v":0},{"$f":"AD28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$H$4:$H$13))","v":0},{"$f":"AE28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG28*IF($D28=\"BT\",Balance!D$98,IF($D28=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH28*IF($D28=\"BT\",Balance!E$98,IF($D28=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI28*IF($D28=\"BT\",Balance!F$98,IF($D28=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ28*IF($D28=\"BT\",Balance!G$98,IF($D28=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK28*IF($D28=\"BT\",Balance!H$98,IF($D28=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL28*IF($D28=\"BT\",Balance!I$98,IF($D28=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC28:BF28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN28*IF($D28=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO28*IF($D28=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP28*IF($D28=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ28*IF($D28=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR28*IF($D28=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS28*IF($D28=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ28:BM28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT28*IF($D28=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU28*IF($D28=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV28*IF($D28=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW28*IF($D28=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX28*IF($D28=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY28*IF($D28=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ28:BT28,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!C111","v":"MTD"},{"$f":"+PremisaCosto!F111","v":"Pp"},{"$f":"+PremisaCosto!B111","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T29:W29)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$F$4:$F$13))","v":0},{"$f":"AA29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$F$4:$F$13))","v":0},{"$f":"AB29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$F$4:$F$13))","v":0},{"$f":"AC29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$F$4:$F$13))","v":0},{"$f":"AD29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$F$4:$F$13))","v":0},{"$f":"AE29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI29:AL29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$G$4:$G$13))","v":0},{"$f":"AA29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$G$4:$G$13))","v":0},{"$f":"AB29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$G$4:$G$13))","v":0},{"$f":"AC29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$G$4:$G$13))","v":0},{"$f":"AD29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$G$4:$G$13))","v":0},{"$f":"AE29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$G$4:$G$13))","v":0},{"$f":"Z29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$H$4:$H$13))","v":0},{"$f":"AA29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$H$4:$H$13))","v":0},{"$f":"AB29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$H$4:$H$13))","v":0},{"$f":"AC29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$H$4:$H$13))","v":0},{"$f":"AD29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$H$4:$H$13))","v":0},{"$f":"AE29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG29*IF($D29=\"BT\",Balance!D$98,IF($D29=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH29*IF($D29=\"BT\",Balance!E$98,IF($D29=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI29*IF($D29=\"BT\",Balance!F$98,IF($D29=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ29*IF($D29=\"BT\",Balance!G$98,IF($D29=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK29*IF($D29=\"BT\",Balance!H$98,IF($D29=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL29*IF($D29=\"BT\",Balance!I$98,IF($D29=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC29:BF29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN29*IF($D29=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO29*IF($D29=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP29*IF($D29=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ29*IF($D29=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR29*IF($D29=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS29*IF($D29=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ29:BM29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT29*IF($D29=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU29*IF($D29=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV29*IF($D29=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW29*IF($D29=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX29*IF($D29=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY29*IF($D29=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ29:BT29,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!C112","v":"MTD"},{"$f":"+PremisaCosto!F112","v":"Pp"},{"$f":"+PremisaCosto!B112","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T30:W30)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$F$4:$F$13))","v":0},{"$f":"AA30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$F$4:$F$13))","v":0},{"$f":"AB30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$F$4:$F$13))","v":0},{"$f":"AC30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$F$4:$F$13))","v":0},{"$f":"AD30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$F$4:$F$13))","v":0},{"$f":"AE30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI30:AL30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$G$4:$G$13))","v":0},{"$f":"AA30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$G$4:$G$13))","v":0},{"$f":"AB30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$G$4:$G$13))","v":0},{"$f":"AC30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$G$4:$G$13))","v":0},{"$f":"AD30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$G$4:$G$13))","v":0},{"$f":"AE30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$G$4:$G$13))","v":0},{"$f":"Z30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$H$4:$H$13))","v":0},{"$f":"AA30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$H$4:$H$13))","v":0},{"$f":"AB30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$H$4:$H$13))","v":0},{"$f":"AC30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$H$4:$H$13))","v":0},{"$f":"AD30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$H$4:$H$13))","v":0},{"$f":"AE30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG30*IF($D30=\"BT\",Balance!D$98,IF($D30=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH30*IF($D30=\"BT\",Balance!E$98,IF($D30=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI30*IF($D30=\"BT\",Balance!F$98,IF($D30=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ30*IF($D30=\"BT\",Balance!G$98,IF($D30=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK30*IF($D30=\"BT\",Balance!H$98,IF($D30=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL30*IF($D30=\"BT\",Balance!I$98,IF($D30=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC30:BF30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN30*IF($D30=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO30*IF($D30=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP30*IF($D30=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ30*IF($D30=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR30*IF($D30=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS30*IF($D30=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ30:BM30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT30*IF($D30=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU30*IF($D30=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV30*IF($D30=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW30*IF($D30=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX30*IF($D30=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY30*IF($D30=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ30:BT30,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!C113","v":"MTD"},{"$f":"+PremisaCosto!F113","v":"Pp"},{"$f":"+PremisaCosto!B113","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T31:W31)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$F$4:$F$13))","v":0},{"$f":"AA31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$F$4:$F$13))","v":0},{"$f":"AB31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$F$4:$F$13))","v":0},{"$f":"AC31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$F$4:$F$13))","v":0},{"$f":"AD31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$F$4:$F$13))","v":0},{"$f":"AE31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI31:AL31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$G$4:$G$13))","v":0},{"$f":"AA31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$G$4:$G$13))","v":0},{"$f":"AB31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$G$4:$G$13))","v":0},{"$f":"AC31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$G$4:$G$13))","v":0},{"$f":"AD31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$G$4:$G$13))","v":0},{"$f":"AE31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$G$4:$G$13))","v":0},{"$f":"Z31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$H$4:$H$13))","v":0},{"$f":"AA31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$H$4:$H$13))","v":0},{"$f":"AB31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$H$4:$H$13))","v":0},{"$f":"AC31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$H$4:$H$13))","v":0},{"$f":"AD31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$H$4:$H$13))","v":0},{"$f":"AE31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG31*IF($D31=\"BT\",Balance!D$98,IF($D31=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH31*IF($D31=\"BT\",Balance!E$98,IF($D31=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI31*IF($D31=\"BT\",Balance!F$98,IF($D31=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ31*IF($D31=\"BT\",Balance!G$98,IF($D31=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK31*IF($D31=\"BT\",Balance!H$98,IF($D31=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL31*IF($D31=\"BT\",Balance!I$98,IF($D31=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC31:BF31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN31*IF($D31=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO31*IF($D31=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP31*IF($D31=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ31*IF($D31=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR31*IF($D31=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS31*IF($D31=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ31:BM31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT31*IF($D31=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU31*IF($D31=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV31*IF($D31=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW31*IF($D31=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX31*IF($D31=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY31*IF($D31=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ31:BT31,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!C114","v":0},{"$f":"+PremisaCosto!F114","v":0},{"$f":"+PremisaCosto!B114","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T32:W32)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$F$4:$F$13))","v":0},{"$f":"AA32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$F$4:$F$13))","v":0},{"$f":"AB32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$F$4:$F$13))","v":0},{"$f":"AC32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$F$4:$F$13))","v":0},{"$f":"AD32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$F$4:$F$13))","v":0},{"$f":"AE32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI32:AL32,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$G$4:$G$13))","v":0},{"$f":"AA32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$G$4:$G$13))","v":0},{"$f":"AB32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$G$4:$G$13))","v":0},{"$f":"AC32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$G$4:$G$13))","v":0},{"$f":"AD32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$G$4:$G$13))","v":0},{"$f":"AE32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$G$4:$G$13))","v":0},{"$f":"Z32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$H$4:$H$13))","v":0},{"$f":"AA32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$H$4:$H$13))","v":0},{"$f":"AB32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$H$4:$H$13))","v":0},{"$f":"AC32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$H$4:$H$13))","v":0},{"$f":"AD32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$H$4:$H$13))","v":0},{"$f":"AE32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG32*IF($D32=\"BT\",Balance!D$98,IF($D32=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH32*IF($D32=\"BT\",Balance!E$98,IF($D32=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI32*IF($D32=\"BT\",Balance!F$98,IF($D32=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ32*IF($D32=\"BT\",Balance!G$98,IF($D32=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK32*IF($D32=\"BT\",Balance!H$98,IF($D32=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL32*IF($D32=\"BT\",Balance!I$98,IF($D32=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC32:BF32,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN32*IF($D32=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO32*IF($D32=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP32*IF($D32=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ32*IF($D32=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR32*IF($D32=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS32*IF($D32=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ32:BM32,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT32*IF($D32=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU32*IF($D32=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV32*IF($D32=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW32*IF($D32=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX32*IF($D32=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY32*IF($D32=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ32:BT32,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!C115","v":"MTD"},{"$f":"+PremisaCosto!F115","v":"Pp"},{"$f":"+PremisaCosto!B115","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T33:W33)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$F$4:$F$13))","v":0},{"$f":"AA33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$F$4:$F$13))","v":0},{"$f":"AB33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$F$4:$F$13))","v":0},{"$f":"AC33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$F$4:$F$13))","v":0},{"$f":"AD33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$F$4:$F$13))","v":0},{"$f":"AE33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI33:AL33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$G$4:$G$13))","v":0},{"$f":"AA33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$G$4:$G$13))","v":0},{"$f":"AB33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$G$4:$G$13))","v":0},{"$f":"AC33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$G$4:$G$13))","v":0},{"$f":"AD33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$G$4:$G$13))","v":0},{"$f":"AE33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$G$4:$G$13))","v":0},{"$f":"Z33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$H$4:$H$13))","v":0},{"$f":"AA33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$H$4:$H$13))","v":0},{"$f":"AB33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$H$4:$H$13))","v":0},{"$f":"AC33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$H$4:$H$13))","v":0},{"$f":"AD33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$H$4:$H$13))","v":0},{"$f":"AE33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG33*IF($D33=\"BT\",Balance!D$98,IF($D33=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH33*IF($D33=\"BT\",Balance!E$98,IF($D33=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI33*IF($D33=\"BT\",Balance!F$98,IF($D33=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ33*IF($D33=\"BT\",Balance!G$98,IF($D33=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK33*IF($D33=\"BT\",Balance!H$98,IF($D33=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL33*IF($D33=\"BT\",Balance!I$98,IF($D33=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC33:BF33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN33*IF($D33=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO33*IF($D33=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP33*IF($D33=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ33*IF($D33=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR33*IF($D33=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS33*IF($D33=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ33:BM33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT33*IF($D33=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU33*IF($D33=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV33*IF($D33=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW33*IF($D33=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX33*IF($D33=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY33*IF($D33=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ33:BT33,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!C116","v":"MTD"},{"$f":"+PremisaCosto!F116","v":"Pp"},{"$f":"+PremisaCosto!B116","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T34:W34)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$F$4:$F$13))","v":0},{"$f":"AA34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$F$4:$F$13))","v":0},{"$f":"AB34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$F$4:$F$13))","v":0},{"$f":"AC34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$F$4:$F$13))","v":0},{"$f":"AD34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$F$4:$F$13))","v":0},{"$f":"AE34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI34:AL34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$G$4:$G$13))","v":0},{"$f":"AA34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$G$4:$G$13))","v":0},{"$f":"AB34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$G$4:$G$13))","v":0},{"$f":"AC34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$G$4:$G$13))","v":0},{"$f":"AD34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$G$4:$G$13))","v":0},{"$f":"AE34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$G$4:$G$13))","v":0},{"$f":"Z34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$H$4:$H$13))","v":0},{"$f":"AA34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$H$4:$H$13))","v":0},{"$f":"AB34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$H$4:$H$13))","v":0},{"$f":"AC34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$H$4:$H$13))","v":0},{"$f":"AD34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$H$4:$H$13))","v":0},{"$f":"AE34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG34*IF($D34=\"BT\",Balance!D$98,IF($D34=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH34*IF($D34=\"BT\",Balance!E$98,IF($D34=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI34*IF($D34=\"BT\",Balance!F$98,IF($D34=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ34*IF($D34=\"BT\",Balance!G$98,IF($D34=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK34*IF($D34=\"BT\",Balance!H$98,IF($D34=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL34*IF($D34=\"BT\",Balance!I$98,IF($D34=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC34:BF34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN34*IF($D34=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO34*IF($D34=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP34*IF($D34=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ34*IF($D34=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR34*IF($D34=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS34*IF($D34=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ34:BM34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT34*IF($D34=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU34*IF($D34=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV34*IF($D34=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW34*IF($D34=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX34*IF($D34=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY34*IF($D34=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ34:BT34,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!C117","v":"MTD"},{"$f":"+PremisaCosto!F117","v":"Pp"},{"$f":"+PremisaCosto!B117","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T35:W35)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$F$4:$F$13))","v":0},{"$f":"AA35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$F$4:$F$13))","v":0},{"$f":"AB35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$F$4:$F$13))","v":0},{"$f":"AC35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$F$4:$F$13))","v":0},{"$f":"AD35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$F$4:$F$13))","v":0},{"$f":"AE35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI35:AL35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$G$4:$G$13))","v":0},{"$f":"AA35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$G$4:$G$13))","v":0},{"$f":"AB35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$G$4:$G$13))","v":0},{"$f":"AC35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$G$4:$G$13))","v":0},{"$f":"AD35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$G$4:$G$13))","v":0},{"$f":"AE35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$G$4:$G$13))","v":0},{"$f":"Z35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$H$4:$H$13))","v":0},{"$f":"AA35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$H$4:$H$13))","v":0},{"$f":"AB35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$H$4:$H$13))","v":0},{"$f":"AC35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$H$4:$H$13))","v":0},{"$f":"AD35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$H$4:$H$13))","v":0},{"$f":"AE35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG35*IF($D35=\"BT\",Balance!D$98,IF($D35=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH35*IF($D35=\"BT\",Balance!E$98,IF($D35=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI35*IF($D35=\"BT\",Balance!F$98,IF($D35=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ35*IF($D35=\"BT\",Balance!G$98,IF($D35=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK35*IF($D35=\"BT\",Balance!H$98,IF($D35=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL35*IF($D35=\"BT\",Balance!I$98,IF($D35=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC35:BF35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN35*IF($D35=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO35*IF($D35=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP35*IF($D35=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ35*IF($D35=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR35*IF($D35=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS35*IF($D35=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ35:BM35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT35*IF($D35=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU35*IF($D35=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV35*IF($D35=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW35*IF($D35=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX35*IF($D35=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY35*IF($D35=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ35:BT35,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!C118","v":"MTD"},{"$f":"+PremisaCosto!F118","v":"Pp"},{"$f":"+PremisaCosto!B118","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T36:W36)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$F$4:$F$13))","v":0},{"$f":"AA36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$F$4:$F$13))","v":0},{"$f":"AB36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$F$4:$F$13))","v":0},{"$f":"AC36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$F$4:$F$13))","v":0},{"$f":"AD36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$F$4:$F$13))","v":0},{"$f":"AE36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI36:AL36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$G$4:$G$13))","v":0},{"$f":"AA36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$G$4:$G$13))","v":0},{"$f":"AB36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$G$4:$G$13))","v":0},{"$f":"AC36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$G$4:$G$13))","v":0},{"$f":"AD36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$G$4:$G$13))","v":0},{"$f":"AE36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$G$4:$G$13))","v":0},{"$f":"Z36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$H$4:$H$13))","v":0},{"$f":"AA36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$H$4:$H$13))","v":0},{"$f":"AB36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$H$4:$H$13))","v":0},{"$f":"AC36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$H$4:$H$13))","v":0},{"$f":"AD36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$H$4:$H$13))","v":0},{"$f":"AE36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG36*IF($D36=\"BT\",Balance!D$98,IF($D36=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH36*IF($D36=\"BT\",Balance!E$98,IF($D36=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI36*IF($D36=\"BT\",Balance!F$98,IF($D36=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ36*IF($D36=\"BT\",Balance!G$98,IF($D36=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK36*IF($D36=\"BT\",Balance!H$98,IF($D36=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL36*IF($D36=\"BT\",Balance!I$98,IF($D36=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC36:BF36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN36*IF($D36=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO36*IF($D36=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP36*IF($D36=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ36*IF($D36=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR36*IF($D36=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS36*IF($D36=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ36:BM36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT36*IF($D36=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU36*IF($D36=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV36*IF($D36=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW36*IF($D36=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX36*IF($D36=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY36*IF($D36=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ36:BT36,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!C119","v":"MTD"},{"$f":"+PremisaCosto!F119","v":"Pp"},{"$f":"+PremisaCosto!B119","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T37:W37)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$F$4:$F$13))","v":0},{"$f":"AA37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$F$4:$F$13))","v":0},{"$f":"AB37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$F$4:$F$13))","v":0},{"$f":"AC37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$F$4:$F$13))","v":0},{"$f":"AD37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$F$4:$F$13))","v":0},{"$f":"AE37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI37:AL37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$G$4:$G$13))","v":0},{"$f":"AA37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$G$4:$G$13))","v":0},{"$f":"AB37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$G$4:$G$13))","v":0},{"$f":"AC37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$G$4:$G$13))","v":0},{"$f":"AD37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$G$4:$G$13))","v":0},{"$f":"AE37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$G$4:$G$13))","v":0},{"$f":"Z37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$H$4:$H$13))","v":0},{"$f":"AA37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$H$4:$H$13))","v":0},{"$f":"AB37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$H$4:$H$13))","v":0},{"$f":"AC37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$H$4:$H$13))","v":0},{"$f":"AD37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$H$4:$H$13))","v":0},{"$f":"AE37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG37*IF($D37=\"BT\",Balance!D$98,IF($D37=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH37*IF($D37=\"BT\",Balance!E$98,IF($D37=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI37*IF($D37=\"BT\",Balance!F$98,IF($D37=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ37*IF($D37=\"BT\",Balance!G$98,IF($D37=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK37*IF($D37=\"BT\",Balance!H$98,IF($D37=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL37*IF($D37=\"BT\",Balance!I$98,IF($D37=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC37:BF37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN37*IF($D37=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO37*IF($D37=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP37*IF($D37=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ37*IF($D37=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR37*IF($D37=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS37*IF($D37=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ37:BM37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT37*IF($D37=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU37*IF($D37=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV37*IF($D37=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW37*IF($D37=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX37*IF($D37=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY37*IF($D37=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ37:BT37,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!C120","v":"MTD"},{"$f":"+PremisaCosto!F120","v":"Pp"},{"$f":"+PremisaCosto!B120","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T38:W38)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$F$4:$F$13))","v":0},{"$f":"AA38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$F$4:$F$13))","v":0},{"$f":"AB38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$F$4:$F$13))","v":0},{"$f":"AC38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$F$4:$F$13))","v":0},{"$f":"AD38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$F$4:$F$13))","v":0},{"$f":"AE38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI38:AL38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$G$4:$G$13))","v":0},{"$f":"AA38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$G$4:$G$13))","v":0},{"$f":"AB38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$G$4:$G$13))","v":0},{"$f":"AC38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$G$4:$G$13))","v":0},{"$f":"AD38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$G$4:$G$13))","v":0},{"$f":"AE38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$G$4:$G$13))","v":0},{"$f":"Z38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$H$4:$H$13))","v":0},{"$f":"AA38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$H$4:$H$13))","v":0},{"$f":"AB38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$H$4:$H$13))","v":0},{"$f":"AC38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$H$4:$H$13))","v":0},{"$f":"AD38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$H$4:$H$13))","v":0},{"$f":"AE38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG38*IF($D38=\"BT\",Balance!D$98,IF($D38=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH38*IF($D38=\"BT\",Balance!E$98,IF($D38=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI38*IF($D38=\"BT\",Balance!F$98,IF($D38=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ38*IF($D38=\"BT\",Balance!G$98,IF($D38=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK38*IF($D38=\"BT\",Balance!H$98,IF($D38=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL38*IF($D38=\"BT\",Balance!I$98,IF($D38=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC38:BF38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN38*IF($D38=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO38*IF($D38=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP38*IF($D38=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ38*IF($D38=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR38*IF($D38=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS38*IF($D38=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ38:BM38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT38*IF($D38=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU38*IF($D38=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV38*IF($D38=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW38*IF($D38=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX38*IF($D38=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY38*IF($D38=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ38:BT38,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!C121","v":"MTD"},{"$f":"+PremisaCosto!F121","v":"Pp"},{"$f":"+PremisaCosto!B121","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T39:W39)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$F$4:$F$13))","v":0},{"$f":"AA39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$F$4:$F$13))","v":0},{"$f":"AB39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$F$4:$F$13))","v":0},{"$f":"AC39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$F$4:$F$13))","v":0},{"$f":"AD39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$F$4:$F$13))","v":0},{"$f":"AE39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI39:AL39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$G$4:$G$13))","v":0},{"$f":"AA39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$G$4:$G$13))","v":0},{"$f":"AB39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$G$4:$G$13))","v":0},{"$f":"AC39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$G$4:$G$13))","v":0},{"$f":"AD39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$G$4:$G$13))","v":0},{"$f":"AE39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$G$4:$G$13))","v":0},{"$f":"Z39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$H$4:$H$13))","v":0},{"$f":"AA39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$H$4:$H$13))","v":0},{"$f":"AB39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$H$4:$H$13))","v":0},{"$f":"AC39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$H$4:$H$13))","v":0},{"$f":"AD39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$H$4:$H$13))","v":0},{"$f":"AE39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG39*IF($D39=\"BT\",Balance!D$98,IF($D39=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH39*IF($D39=\"BT\",Balance!E$98,IF($D39=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI39*IF($D39=\"BT\",Balance!F$98,IF($D39=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ39*IF($D39=\"BT\",Balance!G$98,IF($D39=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK39*IF($D39=\"BT\",Balance!H$98,IF($D39=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL39*IF($D39=\"BT\",Balance!I$98,IF($D39=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC39:BF39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN39*IF($D39=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO39*IF($D39=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP39*IF($D39=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ39*IF($D39=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR39*IF($D39=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS39*IF($D39=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ39:BM39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT39*IF($D39=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU39*IF($D39=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV39*IF($D39=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW39*IF($D39=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX39*IF($D39=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY39*IF($D39=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ39:BT39,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!C122","v":"MTD"},{"$f":"+PremisaCosto!F122","v":"Pp"},{"$f":"+PremisaCosto!B122","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T40:W40)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$F$4:$F$13))","v":0},{"$f":"AA40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$F$4:$F$13))","v":0},{"$f":"AB40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$F$4:$F$13))","v":0},{"$f":"AC40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$F$4:$F$13))","v":0},{"$f":"AD40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$F$4:$F$13))","v":0},{"$f":"AE40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI40:AL40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$G$4:$G$13))","v":0},{"$f":"AA40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$G$4:$G$13))","v":0},{"$f":"AB40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$G$4:$G$13))","v":0},{"$f":"AC40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$G$4:$G$13))","v":0},{"$f":"AD40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$G$4:$G$13))","v":0},{"$f":"AE40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$G$4:$G$13))","v":0},{"$f":"Z40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$H$4:$H$13))","v":0},{"$f":"AA40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$H$4:$H$13))","v":0},{"$f":"AB40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$H$4:$H$13))","v":0},{"$f":"AC40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$H$4:$H$13))","v":0},{"$f":"AD40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$H$4:$H$13))","v":0},{"$f":"AE40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG40*IF($D40=\"BT\",Balance!D$98,IF($D40=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH40*IF($D40=\"BT\",Balance!E$98,IF($D40=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI40*IF($D40=\"BT\",Balance!F$98,IF($D40=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ40*IF($D40=\"BT\",Balance!G$98,IF($D40=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK40*IF($D40=\"BT\",Balance!H$98,IF($D40=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL40*IF($D40=\"BT\",Balance!I$98,IF($D40=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC40:BF40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN40*IF($D40=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO40*IF($D40=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP40*IF($D40=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ40*IF($D40=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR40*IF($D40=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS40*IF($D40=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ40:BM40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT40*IF($D40=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU40*IF($D40=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV40*IF($D40=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW40*IF($D40=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX40*IF($D40=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY40*IF($D40=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ40:BT40,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!C123","v":"MTD"},{"$f":"+PremisaCosto!F123","v":"Pp"},{"$f":"+PremisaCosto!B123","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T41:W41)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$F$4:$F$13))","v":0},{"$f":"AA41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$F$4:$F$13))","v":0},{"$f":"AB41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$F$4:$F$13))","v":0},{"$f":"AC41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$F$4:$F$13))","v":0},{"$f":"AD41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$F$4:$F$13))","v":0},{"$f":"AE41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI41:AL41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$G$4:$G$13))","v":0},{"$f":"AA41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$G$4:$G$13))","v":0},{"$f":"AB41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$G$4:$G$13))","v":0},{"$f":"AC41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$G$4:$G$13))","v":0},{"$f":"AD41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$G$4:$G$13))","v":0},{"$f":"AE41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$G$4:$G$13))","v":0},{"$f":"Z41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$H$4:$H$13))","v":0},{"$f":"AA41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$H$4:$H$13))","v":0},{"$f":"AB41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$H$4:$H$13))","v":0},{"$f":"AC41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$H$4:$H$13))","v":0},{"$f":"AD41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$H$4:$H$13))","v":0},{"$f":"AE41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG41*IF($D41=\"BT\",Balance!D$98,IF($D41=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH41*IF($D41=\"BT\",Balance!E$98,IF($D41=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI41*IF($D41=\"BT\",Balance!F$98,IF($D41=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ41*IF($D41=\"BT\",Balance!G$98,IF($D41=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK41*IF($D41=\"BT\",Balance!H$98,IF($D41=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL41*IF($D41=\"BT\",Balance!I$98,IF($D41=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC41:BF41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN41*IF($D41=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO41*IF($D41=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP41*IF($D41=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ41*IF($D41=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR41*IF($D41=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS41*IF($D41=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ41:BM41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT41*IF($D41=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU41*IF($D41=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV41*IF($D41=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW41*IF($D41=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX41*IF($D41=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY41*IF($D41=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ41:BT41,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!C124","v":"MTD"},{"$f":"+PremisaCosto!F124","v":"Pp"},{"$f":"+PremisaCosto!B124","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T42:W42)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$F$4:$F$13))","v":0},{"$f":"AA42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$F$4:$F$13))","v":0},{"$f":"AB42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$F$4:$F$13))","v":0},{"$f":"AC42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$F$4:$F$13))","v":0},{"$f":"AD42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$F$4:$F$13))","v":0},{"$f":"AE42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI42:AL42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$G$4:$G$13))","v":0},{"$f":"AA42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$G$4:$G$13))","v":0},{"$f":"AB42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$G$4:$G$13))","v":0},{"$f":"AC42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$G$4:$G$13))","v":0},{"$f":"AD42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$G$4:$G$13))","v":0},{"$f":"AE42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$G$4:$G$13))","v":0},{"$f":"Z42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$H$4:$H$13))","v":0},{"$f":"AA42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$H$4:$H$13))","v":0},{"$f":"AB42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$H$4:$H$13))","v":0},{"$f":"AC42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$H$4:$H$13))","v":0},{"$f":"AD42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$H$4:$H$13))","v":0},{"$f":"AE42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG42*IF($D42=\"BT\",Balance!D$98,IF($D42=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH42*IF($D42=\"BT\",Balance!E$98,IF($D42=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI42*IF($D42=\"BT\",Balance!F$98,IF($D42=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ42*IF($D42=\"BT\",Balance!G$98,IF($D42=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK42*IF($D42=\"BT\",Balance!H$98,IF($D42=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL42*IF($D42=\"BT\",Balance!I$98,IF($D42=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC42:BF42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN42*IF($D42=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO42*IF($D42=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP42*IF($D42=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ42*IF($D42=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR42*IF($D42=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS42*IF($D42=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ42:BM42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT42*IF($D42=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU42*IF($D42=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV42*IF($D42=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW42*IF($D42=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX42*IF($D42=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY42*IF($D42=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ42:BT42,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!C125","v":0},{"$f":"+PremisaCosto!F125","v":0},{"$f":"+PremisaCosto!B125","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T43:W43)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$F$4:$F$13))","v":0},{"$f":"AA43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$F$4:$F$13))","v":0},{"$f":"AB43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$F$4:$F$13))","v":0},{"$f":"AC43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$F$4:$F$13))","v":0},{"$f":"AD43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$F$4:$F$13))","v":0},{"$f":"AE43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI43:AL43,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$G$4:$G$13))","v":0},{"$f":"AA43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$G$4:$G$13))","v":0},{"$f":"AB43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$G$4:$G$13))","v":0},{"$f":"AC43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$G$4:$G$13))","v":0},{"$f":"AD43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$G$4:$G$13))","v":0},{"$f":"AE43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$G$4:$G$13))","v":0},{"$f":"Z43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$H$4:$H$13))","v":0},{"$f":"AA43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$H$4:$H$13))","v":0},{"$f":"AB43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$H$4:$H$13))","v":0},{"$f":"AC43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$H$4:$H$13))","v":0},{"$f":"AD43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$H$4:$H$13))","v":0},{"$f":"AE43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG43*IF($D43=\"BT\",Balance!D$98,IF($D43=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH43*IF($D43=\"BT\",Balance!E$98,IF($D43=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI43*IF($D43=\"BT\",Balance!F$98,IF($D43=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ43*IF($D43=\"BT\",Balance!G$98,IF($D43=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK43*IF($D43=\"BT\",Balance!H$98,IF($D43=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL43*IF($D43=\"BT\",Balance!I$98,IF($D43=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC43:BF43,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN43*IF($D43=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO43*IF($D43=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP43*IF($D43=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ43*IF($D43=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR43*IF($D43=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS43*IF($D43=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ43:BM43,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT43*IF($D43=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU43*IF($D43=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV43*IF($D43=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW43*IF($D43=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX43*IF($D43=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY43*IF($D43=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ43:BT43,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!C126","v":"MTD"},{"$f":"+PremisaCosto!F126","v":"Pp"},{"$f":"+PremisaCosto!B126","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T44:W44)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$F$4:$F$13))","v":0},{"$f":"AA44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$F$4:$F$13))","v":0},{"$f":"AB44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$F$4:$F$13))","v":0},{"$f":"AC44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$F$4:$F$13))","v":0},{"$f":"AD44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$F$4:$F$13))","v":0},{"$f":"AE44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI44:AL44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$G$4:$G$13))","v":0},{"$f":"AA44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$G$4:$G$13))","v":0},{"$f":"AB44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$G$4:$G$13))","v":0},{"$f":"AC44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$G$4:$G$13))","v":0},{"$f":"AD44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$G$4:$G$13))","v":0},{"$f":"AE44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$G$4:$G$13))","v":0},{"$f":"Z44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$H$4:$H$13))","v":0},{"$f":"AA44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$H$4:$H$13))","v":0},{"$f":"AB44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$H$4:$H$13))","v":0},{"$f":"AC44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$H$4:$H$13))","v":0},{"$f":"AD44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$H$4:$H$13))","v":0},{"$f":"AE44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG44*IF($D44=\"BT\",Balance!D$98,IF($D44=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH44*IF($D44=\"BT\",Balance!E$98,IF($D44=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI44*IF($D44=\"BT\",Balance!F$98,IF($D44=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ44*IF($D44=\"BT\",Balance!G$98,IF($D44=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK44*IF($D44=\"BT\",Balance!H$98,IF($D44=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL44*IF($D44=\"BT\",Balance!I$98,IF($D44=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC44:BF44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN44*IF($D44=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO44*IF($D44=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP44*IF($D44=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ44*IF($D44=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR44*IF($D44=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS44*IF($D44=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ44:BM44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT44*IF($D44=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU44*IF($D44=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV44*IF($D44=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW44*IF($D44=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX44*IF($D44=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY44*IF($D44=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ44:BT44,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!C127","v":"MTD"},{"$f":"+PremisaCosto!F127","v":"Pp"},{"$f":"+PremisaCosto!B127","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T45:W45)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$F$4:$F$13))","v":0},{"$f":"AA45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$F$4:$F$13))","v":0},{"$f":"AB45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$F$4:$F$13))","v":0},{"$f":"AC45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$F$4:$F$13))","v":0},{"$f":"AD45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$F$4:$F$13))","v":0},{"$f":"AE45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI45:AL45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$G$4:$G$13))","v":0},{"$f":"AA45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$G$4:$G$13))","v":0},{"$f":"AB45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$G$4:$G$13))","v":0},{"$f":"AC45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$G$4:$G$13))","v":0},{"$f":"AD45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$G$4:$G$13))","v":0},{"$f":"AE45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$G$4:$G$13))","v":0},{"$f":"Z45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$H$4:$H$13))","v":0},{"$f":"AA45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$H$4:$H$13))","v":0},{"$f":"AB45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$H$4:$H$13))","v":0},{"$f":"AC45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$H$4:$H$13))","v":0},{"$f":"AD45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$H$4:$H$13))","v":0},{"$f":"AE45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG45*IF($D45=\"BT\",Balance!D$98,IF($D45=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH45*IF($D45=\"BT\",Balance!E$98,IF($D45=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI45*IF($D45=\"BT\",Balance!F$98,IF($D45=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ45*IF($D45=\"BT\",Balance!G$98,IF($D45=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK45*IF($D45=\"BT\",Balance!H$98,IF($D45=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL45*IF($D45=\"BT\",Balance!I$98,IF($D45=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC45:BF45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN45*IF($D45=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO45*IF($D45=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP45*IF($D45=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ45*IF($D45=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR45*IF($D45=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS45*IF($D45=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ45:BM45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT45*IF($D45=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU45*IF($D45=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV45*IF($D45=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW45*IF($D45=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX45*IF($D45=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY45*IF($D45=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ45:BT45,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!C128","v":"MTD"},{"$f":"+PremisaCosto!F128","v":"Pp"},{"$f":"+PremisaCosto!B128","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T46:W46)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$F$4:$F$13))","v":0},{"$f":"AA46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$F$4:$F$13))","v":0},{"$f":"AB46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$F$4:$F$13))","v":0},{"$f":"AC46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$F$4:$F$13))","v":0},{"$f":"AD46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$F$4:$F$13))","v":0},{"$f":"AE46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI46:AL46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$G$4:$G$13))","v":0},{"$f":"AA46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$G$4:$G$13))","v":0},{"$f":"AB46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$G$4:$G$13))","v":0},{"$f":"AC46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$G$4:$G$13))","v":0},{"$f":"AD46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$G$4:$G$13))","v":0},{"$f":"AE46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$G$4:$G$13))","v":0},{"$f":"Z46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$H$4:$H$13))","v":0},{"$f":"AA46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$H$4:$H$13))","v":0},{"$f":"AB46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$H$4:$H$13))","v":0},{"$f":"AC46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$H$4:$H$13))","v":0},{"$f":"AD46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$H$4:$H$13))","v":0},{"$f":"AE46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG46*IF($D46=\"BT\",Balance!D$98,IF($D46=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH46*IF($D46=\"BT\",Balance!E$98,IF($D46=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI46*IF($D46=\"BT\",Balance!F$98,IF($D46=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ46*IF($D46=\"BT\",Balance!G$98,IF($D46=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK46*IF($D46=\"BT\",Balance!H$98,IF($D46=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL46*IF($D46=\"BT\",Balance!I$98,IF($D46=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC46:BF46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN46*IF($D46=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO46*IF($D46=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP46*IF($D46=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ46*IF($D46=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR46*IF($D46=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS46*IF($D46=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ46:BM46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT46*IF($D46=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU46*IF($D46=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV46*IF($D46=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW46*IF($D46=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX46*IF($D46=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY46*IF($D46=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ46:BT46,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!C129","v":"MTD"},{"$f":"+PremisaCosto!F129","v":"Pp"},{"$f":"+PremisaCosto!B129","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T47:W47)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$F$4:$F$13))","v":0},{"$f":"AA47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$F$4:$F$13))","v":0},{"$f":"AB47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$F$4:$F$13))","v":0},{"$f":"AC47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$F$4:$F$13))","v":0},{"$f":"AD47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$F$4:$F$13))","v":0},{"$f":"AE47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI47:AL47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$G$4:$G$13))","v":0},{"$f":"AA47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$G$4:$G$13))","v":0},{"$f":"AB47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$G$4:$G$13))","v":0},{"$f":"AC47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$G$4:$G$13))","v":0},{"$f":"AD47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$G$4:$G$13))","v":0},{"$f":"AE47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$G$4:$G$13))","v":0},{"$f":"Z47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$H$4:$H$13))","v":0},{"$f":"AA47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$H$4:$H$13))","v":0},{"$f":"AB47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$H$4:$H$13))","v":0},{"$f":"AC47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$H$4:$H$13))","v":0},{"$f":"AD47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$H$4:$H$13))","v":0},{"$f":"AE47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG47*IF($D47=\"BT\",Balance!D$98,IF($D47=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH47*IF($D47=\"BT\",Balance!E$98,IF($D47=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI47*IF($D47=\"BT\",Balance!F$98,IF($D47=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ47*IF($D47=\"BT\",Balance!G$98,IF($D47=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK47*IF($D47=\"BT\",Balance!H$98,IF($D47=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL47*IF($D47=\"BT\",Balance!I$98,IF($D47=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC47:BF47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN47*IF($D47=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO47*IF($D47=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP47*IF($D47=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ47*IF($D47=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR47*IF($D47=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS47*IF($D47=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ47:BM47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT47*IF($D47=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU47*IF($D47=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV47*IF($D47=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW47*IF($D47=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX47*IF($D47=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY47*IF($D47=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ47:BT47,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!C130","v":"MTD"},{"$f":"+PremisaCosto!F130","v":"Pp"},{"$f":"+PremisaCosto!B130","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T48:W48)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$F$4:$F$13))","v":0},{"$f":"AA48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$F$4:$F$13))","v":0},{"$f":"AB48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$F$4:$F$13))","v":0},{"$f":"AC48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$F$4:$F$13))","v":0},{"$f":"AD48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$F$4:$F$13))","v":0},{"$f":"AE48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI48:AL48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$G$4:$G$13))","v":0},{"$f":"AA48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$G$4:$G$13))","v":0},{"$f":"AB48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$G$4:$G$13))","v":0},{"$f":"AC48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$G$4:$G$13))","v":0},{"$f":"AD48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$G$4:$G$13))","v":0},{"$f":"AE48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$G$4:$G$13))","v":0},{"$f":"Z48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$H$4:$H$13))","v":0},{"$f":"AA48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$H$4:$H$13))","v":0},{"$f":"AB48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$H$4:$H$13))","v":0},{"$f":"AC48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$H$4:$H$13))","v":0},{"$f":"AD48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$H$4:$H$13))","v":0},{"$f":"AE48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG48*IF($D48=\"BT\",Balance!D$98,IF($D48=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH48*IF($D48=\"BT\",Balance!E$98,IF($D48=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI48*IF($D48=\"BT\",Balance!F$98,IF($D48=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ48*IF($D48=\"BT\",Balance!G$98,IF($D48=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK48*IF($D48=\"BT\",Balance!H$98,IF($D48=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL48*IF($D48=\"BT\",Balance!I$98,IF($D48=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC48:BF48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN48*IF($D48=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO48*IF($D48=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP48*IF($D48=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ48*IF($D48=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR48*IF($D48=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS48*IF($D48=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ48:BM48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT48*IF($D48=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU48*IF($D48=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV48*IF($D48=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW48*IF($D48=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX48*IF($D48=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY48*IF($D48=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ48:BT48,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!C131","v":"MTD"},{"$f":"+PremisaCosto!F131","v":"Pp"},{"$f":"+PremisaCosto!B131","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T49:W49)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$F$4:$F$13))","v":0},{"$f":"AA49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$F$4:$F$13))","v":0},{"$f":"AB49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$F$4:$F$13))","v":0},{"$f":"AC49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$F$4:$F$13))","v":0},{"$f":"AD49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$F$4:$F$13))","v":0},{"$f":"AE49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI49:AL49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$G$4:$G$13))","v":0},{"$f":"AA49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$G$4:$G$13))","v":0},{"$f":"AB49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$G$4:$G$13))","v":0},{"$f":"AC49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$G$4:$G$13))","v":0},{"$f":"AD49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$G$4:$G$13))","v":0},{"$f":"AE49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$G$4:$G$13))","v":0},{"$f":"Z49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$H$4:$H$13))","v":0},{"$f":"AA49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$H$4:$H$13))","v":0},{"$f":"AB49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$H$4:$H$13))","v":0},{"$f":"AC49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$H$4:$H$13))","v":0},{"$f":"AD49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$H$4:$H$13))","v":0},{"$f":"AE49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG49*IF($D49=\"BT\",Balance!D$98,IF($D49=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH49*IF($D49=\"BT\",Balance!E$98,IF($D49=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI49*IF($D49=\"BT\",Balance!F$98,IF($D49=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ49*IF($D49=\"BT\",Balance!G$98,IF($D49=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK49*IF($D49=\"BT\",Balance!H$98,IF($D49=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL49*IF($D49=\"BT\",Balance!I$98,IF($D49=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC49:BF49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN49*IF($D49=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO49*IF($D49=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP49*IF($D49=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ49*IF($D49=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR49*IF($D49=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS49*IF($D49=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ49:BM49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT49*IF($D49=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU49*IF($D49=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV49*IF($D49=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW49*IF($D49=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX49*IF($D49=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY49*IF($D49=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ49:BT49,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!C132","v":"MTD"},{"$f":"+PremisaCosto!F132","v":"Pp"},{"$f":"+PremisaCosto!B132","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T50:W50)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$F$4:$F$13))","v":0},{"$f":"AA50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$F$4:$F$13))","v":0},{"$f":"AB50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$F$4:$F$13))","v":0},{"$f":"AC50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$F$4:$F$13))","v":0},{"$f":"AD50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$F$4:$F$13))","v":0},{"$f":"AE50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI50:AL50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$G$4:$G$13))","v":0},{"$f":"AA50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$G$4:$G$13))","v":0},{"$f":"AB50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$G$4:$G$13))","v":0},{"$f":"AC50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$G$4:$G$13))","v":0},{"$f":"AD50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$G$4:$G$13))","v":0},{"$f":"AE50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$G$4:$G$13))","v":0},{"$f":"Z50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$H$4:$H$13))","v":0},{"$f":"AA50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$H$4:$H$13))","v":0},{"$f":"AB50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$H$4:$H$13))","v":0},{"$f":"AC50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$H$4:$H$13))","v":0},{"$f":"AD50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$H$4:$H$13))","v":0},{"$f":"AE50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG50*IF($D50=\"BT\",Balance!D$98,IF($D50=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH50*IF($D50=\"BT\",Balance!E$98,IF($D50=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI50*IF($D50=\"BT\",Balance!F$98,IF($D50=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ50*IF($D50=\"BT\",Balance!G$98,IF($D50=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK50*IF($D50=\"BT\",Balance!H$98,IF($D50=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL50*IF($D50=\"BT\",Balance!I$98,IF($D50=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC50:BF50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN50*IF($D50=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO50*IF($D50=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP50*IF($D50=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ50*IF($D50=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR50*IF($D50=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS50*IF($D50=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ50:BM50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT50*IF($D50=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU50*IF($D50=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV50*IF($D50=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW50*IF($D50=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX50*IF($D50=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY50*IF($D50=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ50:BT50,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!C133","v":"MTD"},{"$f":"+PremisaCosto!F133","v":"Pp"},{"$f":"+PremisaCosto!B133","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T51:W51)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$F$4:$F$13))","v":0},{"$f":"AA51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$F$4:$F$13))","v":0},{"$f":"AB51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$F$4:$F$13))","v":0},{"$f":"AC51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$F$4:$F$13))","v":0},{"$f":"AD51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$F$4:$F$13))","v":0},{"$f":"AE51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI51:AL51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$G$4:$G$13))","v":0},{"$f":"AA51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$G$4:$G$13))","v":0},{"$f":"AB51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$G$4:$G$13))","v":0},{"$f":"AC51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$G$4:$G$13))","v":0},{"$f":"AD51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$G$4:$G$13))","v":0},{"$f":"AE51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$G$4:$G$13))","v":0},{"$f":"Z51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$H$4:$H$13))","v":0},{"$f":"AA51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$H$4:$H$13))","v":0},{"$f":"AB51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$H$4:$H$13))","v":0},{"$f":"AC51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$H$4:$H$13))","v":0},{"$f":"AD51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$H$4:$H$13))","v":0},{"$f":"AE51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG51*IF($D51=\"BT\",Balance!D$98,IF($D51=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH51*IF($D51=\"BT\",Balance!E$98,IF($D51=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI51*IF($D51=\"BT\",Balance!F$98,IF($D51=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ51*IF($D51=\"BT\",Balance!G$98,IF($D51=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK51*IF($D51=\"BT\",Balance!H$98,IF($D51=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL51*IF($D51=\"BT\",Balance!I$98,IF($D51=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC51:BF51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN51*IF($D51=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO51*IF($D51=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP51*IF($D51=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ51*IF($D51=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR51*IF($D51=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS51*IF($D51=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ51:BM51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT51*IF($D51=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU51*IF($D51=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV51*IF($D51=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW51*IF($D51=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX51*IF($D51=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY51*IF($D51=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ51:BT51,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!C134","v":"MTD"},{"$f":"+PremisaCosto!F134","v":"Pp"},{"$f":"+PremisaCosto!B134","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T52:W52)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$F$4:$F$13))","v":0},{"$f":"AA52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$F$4:$F$13))","v":0},{"$f":"AB52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$F$4:$F$13))","v":0},{"$f":"AC52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$F$4:$F$13))","v":0},{"$f":"AD52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$F$4:$F$13))","v":0},{"$f":"AE52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI52:AL52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$G$4:$G$13))","v":0},{"$f":"AA52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$G$4:$G$13))","v":0},{"$f":"AB52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$G$4:$G$13))","v":0},{"$f":"AC52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$G$4:$G$13))","v":0},{"$f":"AD52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$G$4:$G$13))","v":0},{"$f":"AE52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$G$4:$G$13))","v":0},{"$f":"Z52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$H$4:$H$13))","v":0},{"$f":"AA52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$H$4:$H$13))","v":0},{"$f":"AB52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$H$4:$H$13))","v":0},{"$f":"AC52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$H$4:$H$13))","v":0},{"$f":"AD52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$H$4:$H$13))","v":0},{"$f":"AE52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG52*IF($D52=\"BT\",Balance!D$98,IF($D52=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH52*IF($D52=\"BT\",Balance!E$98,IF($D52=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI52*IF($D52=\"BT\",Balance!F$98,IF($D52=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ52*IF($D52=\"BT\",Balance!G$98,IF($D52=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK52*IF($D52=\"BT\",Balance!H$98,IF($D52=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL52*IF($D52=\"BT\",Balance!I$98,IF($D52=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC52:BF52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN52*IF($D52=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO52*IF($D52=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP52*IF($D52=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ52*IF($D52=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR52*IF($D52=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS52*IF($D52=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ52:BM52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT52*IF($D52=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU52*IF($D52=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV52*IF($D52=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW52*IF($D52=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX52*IF($D52=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY52*IF($D52=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ52:BT52,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!C135","v":"MTD"},{"$f":"+PremisaCosto!F135","v":"Pp"},{"$f":"+PremisaCosto!B135","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T53:W53)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$F$4:$F$13))","v":0},{"$f":"AA53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$F$4:$F$13))","v":0},{"$f":"AB53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$F$4:$F$13))","v":0},{"$f":"AC53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$F$4:$F$13))","v":0},{"$f":"AD53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$F$4:$F$13))","v":0},{"$f":"AE53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI53:AL53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$G$4:$G$13))","v":0},{"$f":"AA53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$G$4:$G$13))","v":0},{"$f":"AB53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$G$4:$G$13))","v":0},{"$f":"AC53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$G$4:$G$13))","v":0},{"$f":"AD53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$G$4:$G$13))","v":0},{"$f":"AE53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$G$4:$G$13))","v":0},{"$f":"Z53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$H$4:$H$13))","v":0},{"$f":"AA53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$H$4:$H$13))","v":0},{"$f":"AB53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$H$4:$H$13))","v":0},{"$f":"AC53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$H$4:$H$13))","v":0},{"$f":"AD53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$H$4:$H$13))","v":0},{"$f":"AE53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG53*IF($D53=\"BT\",Balance!D$98,IF($D53=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH53*IF($D53=\"BT\",Balance!E$98,IF($D53=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI53*IF($D53=\"BT\",Balance!F$98,IF($D53=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ53*IF($D53=\"BT\",Balance!G$98,IF($D53=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK53*IF($D53=\"BT\",Balance!H$98,IF($D53=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL53*IF($D53=\"BT\",Balance!I$98,IF($D53=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC53:BF53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN53*IF($D53=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO53*IF($D53=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP53*IF($D53=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ53*IF($D53=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR53*IF($D53=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS53*IF($D53=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ53:BM53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT53*IF($D53=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU53*IF($D53=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV53*IF($D53=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW53*IF($D53=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX53*IF($D53=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY53*IF($D53=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ53:BT53,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!C136","v":0},{"$f":"+PremisaCosto!F136","v":0},{"$f":"+PremisaCosto!B136","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T54:W54)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$F$4:$F$13))","v":0},{"$f":"AA54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$F$4:$F$13))","v":0},{"$f":"AB54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$F$4:$F$13))","v":0},{"$f":"AC54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$F$4:$F$13))","v":0},{"$f":"AD54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$F$4:$F$13))","v":0},{"$f":"AE54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI54:AL54,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$G$4:$G$13))","v":0},{"$f":"AA54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$G$4:$G$13))","v":0},{"$f":"AB54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$G$4:$G$13))","v":0},{"$f":"AC54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$G$4:$G$13))","v":0},{"$f":"AD54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$G$4:$G$13))","v":0},{"$f":"AE54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$G$4:$G$13))","v":0},{"$f":"Z54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$H$4:$H$13))","v":0},{"$f":"AA54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$H$4:$H$13))","v":0},{"$f":"AB54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$H$4:$H$13))","v":0},{"$f":"AC54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$H$4:$H$13))","v":0},{"$f":"AD54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$H$4:$H$13))","v":0},{"$f":"AE54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG54*IF($D54=\"BT\",Balance!D$98,IF($D54=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH54*IF($D54=\"BT\",Balance!E$98,IF($D54=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI54*IF($D54=\"BT\",Balance!F$98,IF($D54=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ54*IF($D54=\"BT\",Balance!G$98,IF($D54=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK54*IF($D54=\"BT\",Balance!H$98,IF($D54=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL54*IF($D54=\"BT\",Balance!I$98,IF($D54=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC54:BF54,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN54*IF($D54=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO54*IF($D54=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP54*IF($D54=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ54*IF($D54=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR54*IF($D54=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS54*IF($D54=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ54:BM54,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT54*IF($D54=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU54*IF($D54=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV54*IF($D54=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW54*IF($D54=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX54*IF($D54=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY54*IF($D54=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ54:BT54,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!C137","v":"MTD"},{"$f":"+PremisaCosto!F137","v":"Pp"},{"$f":"+PremisaCosto!B137","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T55:W55)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$F$4:$F$13))","v":0},{"$f":"AA55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$F$4:$F$13))","v":0},{"$f":"AB55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$F$4:$F$13))","v":0},{"$f":"AC55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$F$4:$F$13))","v":0},{"$f":"AD55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$F$4:$F$13))","v":0},{"$f":"AE55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI55:AL55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$G$4:$G$13))","v":0},{"$f":"AA55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$G$4:$G$13))","v":0},{"$f":"AB55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$G$4:$G$13))","v":0},{"$f":"AC55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$G$4:$G$13))","v":0},{"$f":"AD55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$G$4:$G$13))","v":0},{"$f":"AE55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$G$4:$G$13))","v":0},{"$f":"Z55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$H$4:$H$13))","v":0},{"$f":"AA55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$H$4:$H$13))","v":0},{"$f":"AB55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$H$4:$H$13))","v":0},{"$f":"AC55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$H$4:$H$13))","v":0},{"$f":"AD55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$H$4:$H$13))","v":0},{"$f":"AE55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG55*IF($D55=\"BT\",Balance!D$98,IF($D55=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH55*IF($D55=\"BT\",Balance!E$98,IF($D55=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI55*IF($D55=\"BT\",Balance!F$98,IF($D55=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ55*IF($D55=\"BT\",Balance!G$98,IF($D55=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK55*IF($D55=\"BT\",Balance!H$98,IF($D55=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL55*IF($D55=\"BT\",Balance!I$98,IF($D55=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC55:BF55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN55*IF($D55=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO55*IF($D55=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP55*IF($D55=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ55*IF($D55=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR55*IF($D55=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS55*IF($D55=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ55:BM55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT55*IF($D55=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU55*IF($D55=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV55*IF($D55=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW55*IF($D55=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX55*IF($D55=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY55*IF($D55=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ55:BT55,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!C138","v":"MTD"},{"$f":"+PremisaCosto!F138","v":"Pp"},{"$f":"+PremisaCosto!B138","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T56:W56)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$F$4:$F$13))","v":0},{"$f":"AA56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$F$4:$F$13))","v":0},{"$f":"AB56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$F$4:$F$13))","v":0},{"$f":"AC56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$F$4:$F$13))","v":0},{"$f":"AD56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$F$4:$F$13))","v":0},{"$f":"AE56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI56:AL56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$G$4:$G$13))","v":0},{"$f":"AA56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$G$4:$G$13))","v":0},{"$f":"AB56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$G$4:$G$13))","v":0},{"$f":"AC56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$G$4:$G$13))","v":0},{"$f":"AD56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$G$4:$G$13))","v":0},{"$f":"AE56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$G$4:$G$13))","v":0},{"$f":"Z56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$H$4:$H$13))","v":0},{"$f":"AA56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$H$4:$H$13))","v":0},{"$f":"AB56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$H$4:$H$13))","v":0},{"$f":"AC56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$H$4:$H$13))","v":0},{"$f":"AD56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$H$4:$H$13))","v":0},{"$f":"AE56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG56*IF($D56=\"BT\",Balance!D$98,IF($D56=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH56*IF($D56=\"BT\",Balance!E$98,IF($D56=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI56*IF($D56=\"BT\",Balance!F$98,IF($D56=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ56*IF($D56=\"BT\",Balance!G$98,IF($D56=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK56*IF($D56=\"BT\",Balance!H$98,IF($D56=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL56*IF($D56=\"BT\",Balance!I$98,IF($D56=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC56:BF56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN56*IF($D56=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO56*IF($D56=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP56*IF($D56=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ56*IF($D56=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR56*IF($D56=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS56*IF($D56=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ56:BM56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT56*IF($D56=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU56*IF($D56=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV56*IF($D56=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW56*IF($D56=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX56*IF($D56=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY56*IF($D56=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ56:BT56,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!C139","v":"MTD"},{"$f":"+PremisaCosto!F139","v":"Pp"},{"$f":"+PremisaCosto!B139","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T57:W57)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$F$4:$F$13))","v":0},{"$f":"AA57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$F$4:$F$13))","v":0},{"$f":"AB57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$F$4:$F$13))","v":0},{"$f":"AC57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$F$4:$F$13))","v":0},{"$f":"AD57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$F$4:$F$13))","v":0},{"$f":"AE57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI57:AL57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$G$4:$G$13))","v":0},{"$f":"AA57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$G$4:$G$13))","v":0},{"$f":"AB57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$G$4:$G$13))","v":0},{"$f":"AC57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$G$4:$G$13))","v":0},{"$f":"AD57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$G$4:$G$13))","v":0},{"$f":"AE57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$G$4:$G$13))","v":0},{"$f":"Z57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$H$4:$H$13))","v":0},{"$f":"AA57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$H$4:$H$13))","v":0},{"$f":"AB57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$H$4:$H$13))","v":0},{"$f":"AC57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$H$4:$H$13))","v":0},{"$f":"AD57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$H$4:$H$13))","v":0},{"$f":"AE57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG57*IF($D57=\"BT\",Balance!D$98,IF($D57=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH57*IF($D57=\"BT\",Balance!E$98,IF($D57=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI57*IF($D57=\"BT\",Balance!F$98,IF($D57=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ57*IF($D57=\"BT\",Balance!G$98,IF($D57=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK57*IF($D57=\"BT\",Balance!H$98,IF($D57=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL57*IF($D57=\"BT\",Balance!I$98,IF($D57=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC57:BF57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN57*IF($D57=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO57*IF($D57=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP57*IF($D57=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ57*IF($D57=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR57*IF($D57=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS57*IF($D57=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ57:BM57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT57*IF($D57=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU57*IF($D57=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV57*IF($D57=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW57*IF($D57=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX57*IF($D57=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY57*IF($D57=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ57:BT57,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!C140","v":"MTD"},{"$f":"+PremisaCosto!F140","v":"Pp"},{"$f":"+PremisaCosto!B140","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T58:W58)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$F$4:$F$13))","v":0},{"$f":"AA58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$F$4:$F$13))","v":0},{"$f":"AB58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$F$4:$F$13))","v":0},{"$f":"AC58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$F$4:$F$13))","v":0},{"$f":"AD58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$F$4:$F$13))","v":0},{"$f":"AE58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI58:AL58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$G$4:$G$13))","v":0},{"$f":"AA58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$G$4:$G$13))","v":0},{"$f":"AB58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$G$4:$G$13))","v":0},{"$f":"AC58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$G$4:$G$13))","v":0},{"$f":"AD58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$G$4:$G$13))","v":0},{"$f":"AE58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$G$4:$G$13))","v":0},{"$f":"Z58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$H$4:$H$13))","v":0},{"$f":"AA58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$H$4:$H$13))","v":0},{"$f":"AB58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$H$4:$H$13))","v":0},{"$f":"AC58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$H$4:$H$13))","v":0},{"$f":"AD58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$H$4:$H$13))","v":0},{"$f":"AE58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG58*IF($D58=\"BT\",Balance!D$98,IF($D58=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH58*IF($D58=\"BT\",Balance!E$98,IF($D58=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI58*IF($D58=\"BT\",Balance!F$98,IF($D58=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ58*IF($D58=\"BT\",Balance!G$98,IF($D58=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK58*IF($D58=\"BT\",Balance!H$98,IF($D58=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL58*IF($D58=\"BT\",Balance!I$98,IF($D58=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC58:BF58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN58*IF($D58=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO58*IF($D58=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP58*IF($D58=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ58*IF($D58=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR58*IF($D58=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS58*IF($D58=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ58:BM58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT58*IF($D58=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU58*IF($D58=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV58*IF($D58=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW58*IF($D58=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX58*IF($D58=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY58*IF($D58=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ58:BT58,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!C141","v":"MTD"},{"$f":"+PremisaCosto!F141","v":"Pp"},{"$f":"+PremisaCosto!B141","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T59:W59)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$F$4:$F$13))","v":0},{"$f":"AA59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$F$4:$F$13))","v":0},{"$f":"AB59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$F$4:$F$13))","v":0},{"$f":"AC59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$F$4:$F$13))","v":0},{"$f":"AD59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$F$4:$F$13))","v":0},{"$f":"AE59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI59:AL59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$G$4:$G$13))","v":0},{"$f":"AA59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$G$4:$G$13))","v":0},{"$f":"AB59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$G$4:$G$13))","v":0},{"$f":"AC59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$G$4:$G$13))","v":0},{"$f":"AD59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$G$4:$G$13))","v":0},{"$f":"AE59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$G$4:$G$13))","v":0},{"$f":"Z59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$H$4:$H$13))","v":0},{"$f":"AA59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$H$4:$H$13))","v":0},{"$f":"AB59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$H$4:$H$13))","v":0},{"$f":"AC59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$H$4:$H$13))","v":0},{"$f":"AD59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$H$4:$H$13))","v":0},{"$f":"AE59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG59*IF($D59=\"BT\",Balance!D$98,IF($D59=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH59*IF($D59=\"BT\",Balance!E$98,IF($D59=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI59*IF($D59=\"BT\",Balance!F$98,IF($D59=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ59*IF($D59=\"BT\",Balance!G$98,IF($D59=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK59*IF($D59=\"BT\",Balance!H$98,IF($D59=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL59*IF($D59=\"BT\",Balance!I$98,IF($D59=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC59:BF59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN59*IF($D59=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO59*IF($D59=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP59*IF($D59=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ59*IF($D59=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR59*IF($D59=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS59*IF($D59=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ59:BM59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT59*IF($D59=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU59*IF($D59=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV59*IF($D59=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW59*IF($D59=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX59*IF($D59=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY59*IF($D59=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ59:BT59,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!C142","v":"MTD"},{"$f":"+PremisaCosto!F142","v":"Pp"},{"$f":"+PremisaCosto!B142","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T60:W60)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$F$4:$F$13))","v":0},{"$f":"AA60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$F$4:$F$13))","v":0},{"$f":"AB60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$F$4:$F$13))","v":0},{"$f":"AC60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$F$4:$F$13))","v":0},{"$f":"AD60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$F$4:$F$13))","v":0},{"$f":"AE60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI60:AL60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$G$4:$G$13))","v":0},{"$f":"AA60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$G$4:$G$13))","v":0},{"$f":"AB60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$G$4:$G$13))","v":0},{"$f":"AC60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$G$4:$G$13))","v":0},{"$f":"AD60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$G$4:$G$13))","v":0},{"$f":"AE60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$G$4:$G$13))","v":0},{"$f":"Z60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$H$4:$H$13))","v":0},{"$f":"AA60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$H$4:$H$13))","v":0},{"$f":"AB60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$H$4:$H$13))","v":0},{"$f":"AC60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$H$4:$H$13))","v":0},{"$f":"AD60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$H$4:$H$13))","v":0},{"$f":"AE60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG60*IF($D60=\"BT\",Balance!D$98,IF($D60=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH60*IF($D60=\"BT\",Balance!E$98,IF($D60=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI60*IF($D60=\"BT\",Balance!F$98,IF($D60=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ60*IF($D60=\"BT\",Balance!G$98,IF($D60=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK60*IF($D60=\"BT\",Balance!H$98,IF($D60=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL60*IF($D60=\"BT\",Balance!I$98,IF($D60=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC60:BF60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN60*IF($D60=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO60*IF($D60=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP60*IF($D60=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ60*IF($D60=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR60*IF($D60=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS60*IF($D60=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ60:BM60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT60*IF($D60=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU60*IF($D60=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV60*IF($D60=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW60*IF($D60=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX60*IF($D60=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY60*IF($D60=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ60:BT60,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!C143","v":"MTD"},{"$f":"+PremisaCosto!F143","v":"Pp"},{"$f":"+PremisaCosto!B143","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T61:W61)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$F$4:$F$13))","v":0},{"$f":"AA61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$F$4:$F$13))","v":0},{"$f":"AB61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$F$4:$F$13))","v":0},{"$f":"AC61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$F$4:$F$13))","v":0},{"$f":"AD61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$F$4:$F$13))","v":0},{"$f":"AE61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI61:AL61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$G$4:$G$13))","v":0},{"$f":"AA61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$G$4:$G$13))","v":0},{"$f":"AB61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$G$4:$G$13))","v":0},{"$f":"AC61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$G$4:$G$13))","v":0},{"$f":"AD61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$G$4:$G$13))","v":0},{"$f":"AE61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$G$4:$G$13))","v":0},{"$f":"Z61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$H$4:$H$13))","v":0},{"$f":"AA61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$H$4:$H$13))","v":0},{"$f":"AB61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$H$4:$H$13))","v":0},{"$f":"AC61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$H$4:$H$13))","v":0},{"$f":"AD61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$H$4:$H$13))","v":0},{"$f":"AE61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG61*IF($D61=\"BT\",Balance!D$98,IF($D61=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH61*IF($D61=\"BT\",Balance!E$98,IF($D61=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI61*IF($D61=\"BT\",Balance!F$98,IF($D61=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ61*IF($D61=\"BT\",Balance!G$98,IF($D61=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK61*IF($D61=\"BT\",Balance!H$98,IF($D61=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL61*IF($D61=\"BT\",Balance!I$98,IF($D61=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC61:BF61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN61*IF($D61=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO61*IF($D61=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP61*IF($D61=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ61*IF($D61=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR61*IF($D61=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS61*IF($D61=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ61:BM61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT61*IF($D61=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU61*IF($D61=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV61*IF($D61=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW61*IF($D61=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX61*IF($D61=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY61*IF($D61=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ61:BT61,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!C144","v":"MTD"},{"$f":"+PremisaCosto!F144","v":"Pp"},{"$f":"+PremisaCosto!B144","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T62:W62)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$F$4:$F$13))","v":0},{"$f":"AA62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$F$4:$F$13))","v":0},{"$f":"AB62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$F$4:$F$13))","v":0},{"$f":"AC62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$F$4:$F$13))","v":0},{"$f":"AD62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$F$4:$F$13))","v":0},{"$f":"AE62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI62:AL62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$G$4:$G$13))","v":0},{"$f":"AA62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$G$4:$G$13))","v":0},{"$f":"AB62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$G$4:$G$13))","v":0},{"$f":"AC62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$G$4:$G$13))","v":0},{"$f":"AD62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$G$4:$G$13))","v":0},{"$f":"AE62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$G$4:$G$13))","v":0},{"$f":"Z62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$H$4:$H$13))","v":0},{"$f":"AA62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$H$4:$H$13))","v":0},{"$f":"AB62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$H$4:$H$13))","v":0},{"$f":"AC62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$H$4:$H$13))","v":0},{"$f":"AD62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$H$4:$H$13))","v":0},{"$f":"AE62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG62*IF($D62=\"BT\",Balance!D$98,IF($D62=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH62*IF($D62=\"BT\",Balance!E$98,IF($D62=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI62*IF($D62=\"BT\",Balance!F$98,IF($D62=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ62*IF($D62=\"BT\",Balance!G$98,IF($D62=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK62*IF($D62=\"BT\",Balance!H$98,IF($D62=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL62*IF($D62=\"BT\",Balance!I$98,IF($D62=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC62:BF62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN62*IF($D62=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO62*IF($D62=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP62*IF($D62=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ62*IF($D62=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR62*IF($D62=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS62*IF($D62=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ62:BM62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT62*IF($D62=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU62*IF($D62=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV62*IF($D62=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW62*IF($D62=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX62*IF($D62=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY62*IF($D62=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ62:BT62,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!C145","v":"MTD"},{"$f":"+PremisaCosto!F145","v":"Pp"},{"$f":"+PremisaCosto!B145","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T63:W63)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$F$4:$F$13))","v":0},{"$f":"AA63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$F$4:$F$13))","v":0},{"$f":"AB63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$F$4:$F$13))","v":0},{"$f":"AC63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$F$4:$F$13))","v":0},{"$f":"AD63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$F$4:$F$13))","v":0},{"$f":"AE63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI63:AL63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$G$4:$G$13))","v":0},{"$f":"AA63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$G$4:$G$13))","v":0},{"$f":"AB63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$G$4:$G$13))","v":0},{"$f":"AC63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$G$4:$G$13))","v":0},{"$f":"AD63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$G$4:$G$13))","v":0},{"$f":"AE63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$G$4:$G$13))","v":0},{"$f":"Z63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$H$4:$H$13))","v":0},{"$f":"AA63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$H$4:$H$13))","v":0},{"$f":"AB63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$H$4:$H$13))","v":0},{"$f":"AC63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$H$4:$H$13))","v":0},{"$f":"AD63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$H$4:$H$13))","v":0},{"$f":"AE63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG63*IF($D63=\"BT\",Balance!D$98,IF($D63=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH63*IF($D63=\"BT\",Balance!E$98,IF($D63=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI63*IF($D63=\"BT\",Balance!F$98,IF($D63=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ63*IF($D63=\"BT\",Balance!G$98,IF($D63=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK63*IF($D63=\"BT\",Balance!H$98,IF($D63=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL63*IF($D63=\"BT\",Balance!I$98,IF($D63=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC63:BF63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN63*IF($D63=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO63*IF($D63=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP63*IF($D63=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ63*IF($D63=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR63*IF($D63=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS63*IF($D63=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ63:BM63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT63*IF($D63=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU63*IF($D63=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV63*IF($D63=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW63*IF($D63=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX63*IF($D63=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY63*IF($D63=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ63:BT63,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!C146","v":"MTD"},{"$f":"+PremisaCosto!F146","v":"Pp"},{"$f":"+PremisaCosto!B146","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T64:W64)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$F$4:$F$13))","v":0},{"$f":"AA64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$F$4:$F$13))","v":0},{"$f":"AB64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$F$4:$F$13))","v":0},{"$f":"AC64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$F$4:$F$13))","v":0},{"$f":"AD64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$F$4:$F$13))","v":0},{"$f":"AE64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI64:AL64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$G$4:$G$13))","v":0},{"$f":"AA64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$G$4:$G$13))","v":0},{"$f":"AB64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$G$4:$G$13))","v":0},{"$f":"AC64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$G$4:$G$13))","v":0},{"$f":"AD64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$G$4:$G$13))","v":0},{"$f":"AE64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$G$4:$G$13))","v":0},{"$f":"Z64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$H$4:$H$13))","v":0},{"$f":"AA64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$H$4:$H$13))","v":0},{"$f":"AB64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$H$4:$H$13))","v":0},{"$f":"AC64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$H$4:$H$13))","v":0},{"$f":"AD64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$H$4:$H$13))","v":0},{"$f":"AE64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG64*IF($D64=\"BT\",Balance!D$98,IF($D64=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH64*IF($D64=\"BT\",Balance!E$98,IF($D64=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI64*IF($D64=\"BT\",Balance!F$98,IF($D64=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ64*IF($D64=\"BT\",Balance!G$98,IF($D64=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK64*IF($D64=\"BT\",Balance!H$98,IF($D64=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL64*IF($D64=\"BT\",Balance!I$98,IF($D64=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC64:BF64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN64*IF($D64=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO64*IF($D64=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP64*IF($D64=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ64*IF($D64=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR64*IF($D64=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS64*IF($D64=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ64:BM64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT64*IF($D64=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU64*IF($D64=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV64*IF($D64=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW64*IF($D64=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX64*IF($D64=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY64*IF($D64=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ64:BT64,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!C147","v":0},{"$f":"+PremisaCosto!F147","v":0},{"$f":"+PremisaCosto!B147","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T65:W65)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$F$4:$F$13))","v":0},{"$f":"AA65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$F$4:$F$13))","v":0},{"$f":"AB65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$F$4:$F$13))","v":0},{"$f":"AC65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$F$4:$F$13))","v":0},{"$f":"AD65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$F$4:$F$13))","v":0},{"$f":"AE65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI65:AL65,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$G$4:$G$13))","v":0},{"$f":"AA65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$G$4:$G$13))","v":0},{"$f":"AB65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$G$4:$G$13))","v":0},{"$f":"AC65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$G$4:$G$13))","v":0},{"$f":"AD65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$G$4:$G$13))","v":0},{"$f":"AE65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$G$4:$G$13))","v":0},{"$f":"Z65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$H$4:$H$13))","v":0},{"$f":"AA65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$H$4:$H$13))","v":0},{"$f":"AB65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$H$4:$H$13))","v":0},{"$f":"AC65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$H$4:$H$13))","v":0},{"$f":"AD65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$H$4:$H$13))","v":0},{"$f":"AE65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG65*IF($D65=\"BT\",Balance!D$98,IF($D65=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH65*IF($D65=\"BT\",Balance!E$98,IF($D65=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI65*IF($D65=\"BT\",Balance!F$98,IF($D65=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ65*IF($D65=\"BT\",Balance!G$98,IF($D65=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK65*IF($D65=\"BT\",Balance!H$98,IF($D65=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL65*IF($D65=\"BT\",Balance!I$98,IF($D65=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC65:BF65,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN65*IF($D65=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO65*IF($D65=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP65*IF($D65=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ65*IF($D65=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR65*IF($D65=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS65*IF($D65=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ65:BM65,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT65*IF($D65=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU65*IF($D65=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV65*IF($D65=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW65*IF($D65=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX65*IF($D65=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY65*IF($D65=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ65:BT65,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!C148","v":"MTD"},{"$f":"+PremisaCosto!F148","v":"Pp"},{"$f":"+PremisaCosto!B148","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T66:W66)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$F$4:$F$13))","v":0},{"$f":"AA66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$F$4:$F$13))","v":0},{"$f":"AB66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$F$4:$F$13))","v":0},{"$f":"AC66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$F$4:$F$13))","v":0},{"$f":"AD66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$F$4:$F$13))","v":0},{"$f":"AE66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI66:AL66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$G$4:$G$13))","v":0},{"$f":"AA66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$G$4:$G$13))","v":0},{"$f":"AB66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$G$4:$G$13))","v":0},{"$f":"AC66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$G$4:$G$13))","v":0},{"$f":"AD66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$G$4:$G$13))","v":0},{"$f":"AE66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$G$4:$G$13))","v":0},{"$f":"Z66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$H$4:$H$13))","v":0},{"$f":"AA66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$H$4:$H$13))","v":0},{"$f":"AB66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$H$4:$H$13))","v":0},{"$f":"AC66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$H$4:$H$13))","v":0},{"$f":"AD66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$H$4:$H$13))","v":0},{"$f":"AE66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG66*IF($D66=\"BT\",Balance!D$98,IF($D66=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH66*IF($D66=\"BT\",Balance!E$98,IF($D66=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI66*IF($D66=\"BT\",Balance!F$98,IF($D66=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ66*IF($D66=\"BT\",Balance!G$98,IF($D66=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK66*IF($D66=\"BT\",Balance!H$98,IF($D66=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL66*IF($D66=\"BT\",Balance!I$98,IF($D66=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC66:BF66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN66*IF($D66=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO66*IF($D66=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP66*IF($D66=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ66*IF($D66=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR66*IF($D66=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS66*IF($D66=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ66:BM66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT66*IF($D66=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU66*IF($D66=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV66*IF($D66=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW66*IF($D66=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX66*IF($D66=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY66*IF($D66=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ66:BT66,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!C149","v":"MTD"},{"$f":"+PremisaCosto!F149","v":"Pp"},{"$f":"+PremisaCosto!B149","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T67:W67)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$F$4:$F$13))","v":0},{"$f":"AA67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$F$4:$F$13))","v":0},{"$f":"AB67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$F$4:$F$13))","v":0},{"$f":"AC67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$F$4:$F$13))","v":0},{"$f":"AD67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$F$4:$F$13))","v":0},{"$f":"AE67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI67:AL67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$G$4:$G$13))","v":0},{"$f":"AA67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$G$4:$G$13))","v":0},{"$f":"AB67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$G$4:$G$13))","v":0},{"$f":"AC67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$G$4:$G$13))","v":0},{"$f":"AD67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$G$4:$G$13))","v":0},{"$f":"AE67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$G$4:$G$13))","v":0},{"$f":"Z67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$H$4:$H$13))","v":0},{"$f":"AA67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$H$4:$H$13))","v":0},{"$f":"AB67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$H$4:$H$13))","v":0},{"$f":"AC67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$H$4:$H$13))","v":0},{"$f":"AD67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$H$4:$H$13))","v":0},{"$f":"AE67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG67*IF($D67=\"BT\",Balance!D$98,IF($D67=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH67*IF($D67=\"BT\",Balance!E$98,IF($D67=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI67*IF($D67=\"BT\",Balance!F$98,IF($D67=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ67*IF($D67=\"BT\",Balance!G$98,IF($D67=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK67*IF($D67=\"BT\",Balance!H$98,IF($D67=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL67*IF($D67=\"BT\",Balance!I$98,IF($D67=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC67:BF67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN67*IF($D67=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO67*IF($D67=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP67*IF($D67=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ67*IF($D67=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR67*IF($D67=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS67*IF($D67=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ67:BM67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT67*IF($D67=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU67*IF($D67=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV67*IF($D67=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW67*IF($D67=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX67*IF($D67=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY67*IF($D67=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ67:BT67,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!C150","v":"MTD"},{"$f":"+PremisaCosto!F150","v":"Pp"},{"$f":"+PremisaCosto!B150","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T68:W68)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$F$4:$F$13))","v":0},{"$f":"AA68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$F$4:$F$13))","v":0},{"$f":"AB68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$F$4:$F$13))","v":0},{"$f":"AC68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$F$4:$F$13))","v":0},{"$f":"AD68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$F$4:$F$13))","v":0},{"$f":"AE68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI68:AL68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$G$4:$G$13))","v":0},{"$f":"AA68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$G$4:$G$13))","v":0},{"$f":"AB68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$G$4:$G$13))","v":0},{"$f":"AC68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$G$4:$G$13))","v":0},{"$f":"AD68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$G$4:$G$13))","v":0},{"$f":"AE68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$G$4:$G$13))","v":0},{"$f":"Z68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$H$4:$H$13))","v":0},{"$f":"AA68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$H$4:$H$13))","v":0},{"$f":"AB68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$H$4:$H$13))","v":0},{"$f":"AC68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$H$4:$H$13))","v":0},{"$f":"AD68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$H$4:$H$13))","v":0},{"$f":"AE68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG68*IF($D68=\"BT\",Balance!D$98,IF($D68=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH68*IF($D68=\"BT\",Balance!E$98,IF($D68=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI68*IF($D68=\"BT\",Balance!F$98,IF($D68=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ68*IF($D68=\"BT\",Balance!G$98,IF($D68=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK68*IF($D68=\"BT\",Balance!H$98,IF($D68=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL68*IF($D68=\"BT\",Balance!I$98,IF($D68=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC68:BF68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN68*IF($D68=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO68*IF($D68=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP68*IF($D68=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ68*IF($D68=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR68*IF($D68=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS68*IF($D68=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ68:BM68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT68*IF($D68=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU68*IF($D68=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV68*IF($D68=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW68*IF($D68=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX68*IF($D68=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY68*IF($D68=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ68:BT68,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!C151","v":"MTD"},{"$f":"+PremisaCosto!F151","v":"Pp"},{"$f":"+PremisaCosto!B151","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T69:W69)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$F$4:$F$13))","v":0},{"$f":"AA69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$F$4:$F$13))","v":0},{"$f":"AB69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$F$4:$F$13))","v":0},{"$f":"AC69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$F$4:$F$13))","v":0},{"$f":"AD69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$F$4:$F$13))","v":0},{"$f":"AE69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI69:AL69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$G$4:$G$13))","v":0},{"$f":"AA69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$G$4:$G$13))","v":0},{"$f":"AB69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$G$4:$G$13))","v":0},{"$f":"AC69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$G$4:$G$13))","v":0},{"$f":"AD69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$G$4:$G$13))","v":0},{"$f":"AE69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$G$4:$G$13))","v":0},{"$f":"Z69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$H$4:$H$13))","v":0},{"$f":"AA69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$H$4:$H$13))","v":0},{"$f":"AB69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$H$4:$H$13))","v":0},{"$f":"AC69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$H$4:$H$13))","v":0},{"$f":"AD69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$H$4:$H$13))","v":0},{"$f":"AE69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG69*IF($D69=\"BT\",Balance!D$98,IF($D69=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH69*IF($D69=\"BT\",Balance!E$98,IF($D69=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI69*IF($D69=\"BT\",Balance!F$98,IF($D69=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ69*IF($D69=\"BT\",Balance!G$98,IF($D69=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK69*IF($D69=\"BT\",Balance!H$98,IF($D69=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL69*IF($D69=\"BT\",Balance!I$98,IF($D69=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC69:BF69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN69*IF($D69=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO69*IF($D69=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP69*IF($D69=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ69*IF($D69=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR69*IF($D69=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS69*IF($D69=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ69:BM69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT69*IF($D69=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU69*IF($D69=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV69*IF($D69=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW69*IF($D69=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX69*IF($D69=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY69*IF($D69=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ69:BT69,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!C152","v":"MTD"},{"$f":"+PremisaCosto!F152","v":"Pp"},{"$f":"+PremisaCosto!B152","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T70:W70)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$F$4:$F$13))","v":0},{"$f":"AA70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$F$4:$F$13))","v":0},{"$f":"AB70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$F$4:$F$13))","v":0},{"$f":"AC70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$F$4:$F$13))","v":0},{"$f":"AD70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$F$4:$F$13))","v":0},{"$f":"AE70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI70:AL70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$G$4:$G$13))","v":0},{"$f":"AA70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$G$4:$G$13))","v":0},{"$f":"AB70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$G$4:$G$13))","v":0},{"$f":"AC70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$G$4:$G$13))","v":0},{"$f":"AD70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$G$4:$G$13))","v":0},{"$f":"AE70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$G$4:$G$13))","v":0},{"$f":"Z70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$H$4:$H$13))","v":0},{"$f":"AA70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$H$4:$H$13))","v":0},{"$f":"AB70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$H$4:$H$13))","v":0},{"$f":"AC70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$H$4:$H$13))","v":0},{"$f":"AD70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$H$4:$H$13))","v":0},{"$f":"AE70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG70*IF($D70=\"BT\",Balance!D$98,IF($D70=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH70*IF($D70=\"BT\",Balance!E$98,IF($D70=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI70*IF($D70=\"BT\",Balance!F$98,IF($D70=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ70*IF($D70=\"BT\",Balance!G$98,IF($D70=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK70*IF($D70=\"BT\",Balance!H$98,IF($D70=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL70*IF($D70=\"BT\",Balance!I$98,IF($D70=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC70:BF70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN70*IF($D70=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO70*IF($D70=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP70*IF($D70=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ70*IF($D70=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR70*IF($D70=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS70*IF($D70=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ70:BM70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT70*IF($D70=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU70*IF($D70=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV70*IF($D70=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW70*IF($D70=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX70*IF($D70=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY70*IF($D70=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ70:BT70,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!C153","v":"MTD"},{"$f":"+PremisaCosto!F153","v":"Pp"},{"$f":"+PremisaCosto!B153","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T71:W71)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$F$4:$F$13))","v":0},{"$f":"AA71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$F$4:$F$13))","v":0},{"$f":"AB71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$F$4:$F$13))","v":0},{"$f":"AC71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$F$4:$F$13))","v":0},{"$f":"AD71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$F$4:$F$13))","v":0},{"$f":"AE71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI71:AL71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$G$4:$G$13))","v":0},{"$f":"AA71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$G$4:$G$13))","v":0},{"$f":"AB71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$G$4:$G$13))","v":0},{"$f":"AC71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$G$4:$G$13))","v":0},{"$f":"AD71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$G$4:$G$13))","v":0},{"$f":"AE71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$G$4:$G$13))","v":0},{"$f":"Z71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$H$4:$H$13))","v":0},{"$f":"AA71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$H$4:$H$13))","v":0},{"$f":"AB71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$H$4:$H$13))","v":0},{"$f":"AC71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$H$4:$H$13))","v":0},{"$f":"AD71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$H$4:$H$13))","v":0},{"$f":"AE71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG71*IF($D71=\"BT\",Balance!D$98,IF($D71=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH71*IF($D71=\"BT\",Balance!E$98,IF($D71=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI71*IF($D71=\"BT\",Balance!F$98,IF($D71=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ71*IF($D71=\"BT\",Balance!G$98,IF($D71=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK71*IF($D71=\"BT\",Balance!H$98,IF($D71=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL71*IF($D71=\"BT\",Balance!I$98,IF($D71=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC71:BF71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN71*IF($D71=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO71*IF($D71=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP71*IF($D71=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ71*IF($D71=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR71*IF($D71=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS71*IF($D71=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ71:BM71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT71*IF($D71=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU71*IF($D71=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV71*IF($D71=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW71*IF($D71=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX71*IF($D71=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY71*IF($D71=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ71:BT71,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!C154","v":"MTD"},{"$f":"+PremisaCosto!F154","v":"Pp"},{"$f":"+PremisaCosto!B154","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T72:W72)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$F$4:$F$13))","v":0},{"$f":"AA72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$F$4:$F$13))","v":0},{"$f":"AB72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$F$4:$F$13))","v":0},{"$f":"AC72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$F$4:$F$13))","v":0},{"$f":"AD72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$F$4:$F$13))","v":0},{"$f":"AE72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI72:AL72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$G$4:$G$13))","v":0},{"$f":"AA72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$G$4:$G$13))","v":0},{"$f":"AB72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$G$4:$G$13))","v":0},{"$f":"AC72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$G$4:$G$13))","v":0},{"$f":"AD72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$G$4:$G$13))","v":0},{"$f":"AE72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$G$4:$G$13))","v":0},{"$f":"Z72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$H$4:$H$13))","v":0},{"$f":"AA72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$H$4:$H$13))","v":0},{"$f":"AB72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$H$4:$H$13))","v":0},{"$f":"AC72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$H$4:$H$13))","v":0},{"$f":"AD72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$H$4:$H$13))","v":0},{"$f":"AE72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG72*IF($D72=\"BT\",Balance!D$98,IF($D72=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH72*IF($D72=\"BT\",Balance!E$98,IF($D72=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI72*IF($D72=\"BT\",Balance!F$98,IF($D72=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ72*IF($D72=\"BT\",Balance!G$98,IF($D72=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK72*IF($D72=\"BT\",Balance!H$98,IF($D72=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL72*IF($D72=\"BT\",Balance!I$98,IF($D72=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC72:BF72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN72*IF($D72=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO72*IF($D72=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP72*IF($D72=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ72*IF($D72=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR72*IF($D72=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS72*IF($D72=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ72:BM72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT72*IF($D72=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU72*IF($D72=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV72*IF($D72=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW72*IF($D72=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX72*IF($D72=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY72*IF($D72=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ72:BT72,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!C155","v":"MTD"},{"$f":"+PremisaCosto!F155","v":"Pp"},{"$f":"+PremisaCosto!B155","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T73:W73)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$F$4:$F$13))","v":0},{"$f":"AA73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$F$4:$F$13))","v":0},{"$f":"AB73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$F$4:$F$13))","v":0},{"$f":"AC73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$F$4:$F$13))","v":0},{"$f":"AD73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$F$4:$F$13))","v":0},{"$f":"AE73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI73:AL73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$G$4:$G$13))","v":0},{"$f":"AA73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$G$4:$G$13))","v":0},{"$f":"AB73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$G$4:$G$13))","v":0},{"$f":"AC73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$G$4:$G$13))","v":0},{"$f":"AD73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$G$4:$G$13))","v":0},{"$f":"AE73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$G$4:$G$13))","v":0},{"$f":"Z73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$H$4:$H$13))","v":0},{"$f":"AA73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$H$4:$H$13))","v":0},{"$f":"AB73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$H$4:$H$13))","v":0},{"$f":"AC73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$H$4:$H$13))","v":0},{"$f":"AD73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$H$4:$H$13))","v":0},{"$f":"AE73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG73*IF($D73=\"BT\",Balance!D$98,IF($D73=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH73*IF($D73=\"BT\",Balance!E$98,IF($D73=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI73*IF($D73=\"BT\",Balance!F$98,IF($D73=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ73*IF($D73=\"BT\",Balance!G$98,IF($D73=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK73*IF($D73=\"BT\",Balance!H$98,IF($D73=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL73*IF($D73=\"BT\",Balance!I$98,IF($D73=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC73:BF73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN73*IF($D73=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO73*IF($D73=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP73*IF($D73=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ73*IF($D73=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR73*IF($D73=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS73*IF($D73=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ73:BM73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT73*IF($D73=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU73*IF($D73=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV73*IF($D73=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW73*IF($D73=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX73*IF($D73=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY73*IF($D73=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ73:BT73,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!C156","v":"MTD"},{"$f":"+PremisaCosto!F156","v":"Pp"},{"$f":"+PremisaCosto!B156","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T74:W74)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$F$4:$F$13))","v":0},{"$f":"AA74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$F$4:$F$13))","v":0},{"$f":"AB74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$F$4:$F$13))","v":0},{"$f":"AC74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$F$4:$F$13))","v":0},{"$f":"AD74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$F$4:$F$13))","v":0},{"$f":"AE74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI74:AL74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$G$4:$G$13))","v":0},{"$f":"AA74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$G$4:$G$13))","v":0},{"$f":"AB74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$G$4:$G$13))","v":0},{"$f":"AC74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$G$4:$G$13))","v":0},{"$f":"AD74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$G$4:$G$13))","v":0},{"$f":"AE74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$G$4:$G$13))","v":0},{"$f":"Z74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$H$4:$H$13))","v":0},{"$f":"AA74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$H$4:$H$13))","v":0},{"$f":"AB74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$H$4:$H$13))","v":0},{"$f":"AC74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$H$4:$H$13))","v":0},{"$f":"AD74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$H$4:$H$13))","v":0},{"$f":"AE74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG74*IF($D74=\"BT\",Balance!D$98,IF($D74=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH74*IF($D74=\"BT\",Balance!E$98,IF($D74=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI74*IF($D74=\"BT\",Balance!F$98,IF($D74=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ74*IF($D74=\"BT\",Balance!G$98,IF($D74=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK74*IF($D74=\"BT\",Balance!H$98,IF($D74=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL74*IF($D74=\"BT\",Balance!I$98,IF($D74=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC74:BF74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN74*IF($D74=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO74*IF($D74=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP74*IF($D74=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ74*IF($D74=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR74*IF($D74=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS74*IF($D74=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ74:BM74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT74*IF($D74=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU74*IF($D74=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV74*IF($D74=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW74*IF($D74=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX74*IF($D74=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY74*IF($D74=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ74:BT74,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!C157","v":"MTD"},{"$f":"+PremisaCosto!F157","v":"Pp"},{"$f":"+PremisaCosto!B157","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T75:W75)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$F$4:$F$13))","v":0},{"$f":"AA75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$F$4:$F$13))","v":0},{"$f":"AB75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$F$4:$F$13))","v":0},{"$f":"AC75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$F$4:$F$13))","v":0},{"$f":"AD75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$F$4:$F$13))","v":0},{"$f":"AE75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI75:AL75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$G$4:$G$13))","v":0},{"$f":"AA75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$G$4:$G$13))","v":0},{"$f":"AB75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$G$4:$G$13))","v":0},{"$f":"AC75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$G$4:$G$13))","v":0},{"$f":"AD75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$G$4:$G$13))","v":0},{"$f":"AE75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$G$4:$G$13))","v":0},{"$f":"Z75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$H$4:$H$13))","v":0},{"$f":"AA75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$H$4:$H$13))","v":0},{"$f":"AB75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$H$4:$H$13))","v":0},{"$f":"AC75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$H$4:$H$13))","v":0},{"$f":"AD75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$H$4:$H$13))","v":0},{"$f":"AE75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG75*IF($D75=\"BT\",Balance!D$98,IF($D75=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH75*IF($D75=\"BT\",Balance!E$98,IF($D75=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI75*IF($D75=\"BT\",Balance!F$98,IF($D75=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ75*IF($D75=\"BT\",Balance!G$98,IF($D75=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK75*IF($D75=\"BT\",Balance!H$98,IF($D75=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL75*IF($D75=\"BT\",Balance!I$98,IF($D75=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC75:BF75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN75*IF($D75=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO75*IF($D75=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP75*IF($D75=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ75*IF($D75=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR75*IF($D75=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS75*IF($D75=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ75:BM75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT75*IF($D75=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU75*IF($D75=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV75*IF($D75=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW75*IF($D75=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX75*IF($D75=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY75*IF($D75=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ75:BT75,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!C158","v":0},{"$f":"+PremisaCosto!F158","v":0},{"$f":"+PremisaCosto!B158","v":0},null,2.7426599999999999,2.7426599999999999,2.7653710332019243,2.8789420676300295,3.008019257052672,3.1507123729908004,null,2.2537611689640654E-3,2.2537611689640654E-3,2.2724237974843893E-3,2.3657499798449971E-3,2.471818233773581E-3,null,2.740406238831036,2.7631172720329604,2.8766696438325452,3.005653507072827,3.1482405547570269,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T76:W76)","v":9.9704621240967093},null,2.7426599999999999,2.7426599999999999,2.7653710332019243,2.8789420676300295,3.008019257052672,3.1507123729908004,null,{"$f":"Z76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$F$4:$F$13))","v":0},{"$f":"AA76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$F$4:$F$13))","v":0},{"$f":"AB76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$F$4:$F$13))","v":0},{"$f":"AC76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$F$4:$F$13))","v":0},{"$f":"AD76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$F$4:$F$13))","v":0},{"$f":"AE76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI76:AL76,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$G$4:$G$13))","v":0},{"$f":"AA76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$G$4:$G$13))","v":0},{"$f":"AB76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$G$4:$G$13))","v":0},{"$f":"AC76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$G$4:$G$13))","v":0},{"$f":"AD76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$G$4:$G$13))","v":0},{"$f":"AE76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$G$4:$G$13))","v":0},{"$f":"Z76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$H$4:$H$13))","v":0},{"$f":"AA76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$H$4:$H$13))","v":0},{"$f":"AB76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$H$4:$H$13))","v":0},{"$f":"AC76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$H$4:$H$13))","v":0},{"$f":"AD76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$H$4:$H$13))","v":0},{"$f":"AE76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG76*IF($D76=\"BT\",Balance!D$98,IF($D76=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH76*IF($D76=\"BT\",Balance!E$98,IF($D76=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI76*IF($D76=\"BT\",Balance!F$98,IF($D76=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ76*IF($D76=\"BT\",Balance!G$98,IF($D76=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK76*IF($D76=\"BT\",Balance!H$98,IF($D76=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL76*IF($D76=\"BT\",Balance!I$98,IF($D76=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC76:BF76,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN76*IF($D76=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO76*IF($D76=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP76*IF($D76=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ76*IF($D76=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR76*IF($D76=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS76*IF($D76=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ76:BM76,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT76*IF($D76=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU76*IF($D76=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV76*IF($D76=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW76*IF($D76=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX76*IF($D76=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY76*IF($D76=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ76:BT76,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!C159","v":"BTH"},{"$f":"+PremisaCosto!F159","v":"Pp"},{"$f":"+PremisaCosto!B159","v":"BT"},null,1.1666599999999998,1.1666599999999998,1.1763207140496295,1.2246310343320899,1.2795372909631784,1.3402354273126991,null,9.5869448104526857E-4,9.5869448104526857E-4,9.6663310347368519E-4,1.006331762408014E-3,1.051450584693067E-3,null,1.1657013055189545,1.1753620195685841,1.2236644012286162,1.2785309592007703,1.339183976728006,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T77:W77)","v":4.2411889704515566},null,1.1666599999999998,1.1666599999999998,1.1763207140496295,1.2246310343320899,1.2795372909631784,1.3402354273126991,null,{"$f":"Z77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$F$4:$F$13))","v":0.98020250121596475},{"$f":"AA77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$F$4:$F$13))","v":0.98020250121596475},{"$f":"AB77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$F$4:$F$13))","v":0.98831922423293561},{"$f":"AC77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$F$4:$F$13))","v":1.0289085105506393},{"$f":"AD77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$F$4:$F$13))","v":1.0750395599413773},{"$f":"AE77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$F$4:$F$13))","v":1.1260368214133982},{"$f":"+SUMPRODUCT(AI77:AL77,PremisaCosto!$F$84:$I$84)","v":3.5661879725484389},{"$f":"Z77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$G$4:$G$13))","v":0.98020250121596475},{"$f":"AA77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$G$4:$G$13))","v":0.98020250121596475},{"$f":"AB77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$G$4:$G$13))","v":0.98831922423293561},{"$f":"AC77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$G$4:$G$13))","v":1.0289085105506393},{"$f":"AD77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$G$4:$G$13))","v":1.0750395599413773},{"$f":"AE77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$G$4:$G$13))","v":1.1260368214133982},{"$f":"Z77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$H$4:$H$13))","v":0.98020250121596475},{"$f":"AA77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$H$4:$H$13))","v":0.98020250121596475},{"$f":"AB77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$H$4:$H$13))","v":0.98831922423293561},{"$f":"AC77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$H$4:$H$13))","v":1.0289085105506393},{"$f":"AD77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$H$4:$H$13))","v":1.0750395599413773},{"$f":"AE77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$H$4:$H$13))","v":1.1260368214133982},null,{"$f":"AG77*IF($D77=\"BT\",Balance!D$98,IF($D77=\"MT\",Balance!D$102,Balance!D$105))","v":1.1329965154197157},{"$f":"AH77*IF($D77=\"BT\",Balance!E$98,IF($D77=\"MT\",Balance!E$102,Balance!E$105))","v":1.1319740405256673},{"$f":"AI77*IF($D77=\"BT\",Balance!F$98,IF($D77=\"MT\",Balance!F$102,Balance!F$105))","v":1.0887601523395287},{"$f":"AJ77*IF($D77=\"BT\",Balance!G$98,IF($D77=\"MT\",Balance!G$102,Balance!G$105))","v":1.133510002127518},{"$f":"AK77*IF($D77=\"BT\",Balance!H$98,IF($D77=\"MT\",Balance!H$102,Balance!H$105))","v":1.184376382313358},{"$f":"AL77*IF($D77=\"BT\",Balance!I$98,IF($D77=\"MT\",Balance!I$102,Balance!I$105))","v":1.2406119124071953},{"$f":"+SUMPRODUCT(BC77:BF77,PremisaCosto!$F$84:$I$84)","v":3.9288139430772895},{"$f":"+AN77*IF($D77=\"BT\",Balance!D$99,Balance!D$103)","v":1.1225434112084507},{"$f":"+AO77*IF($D77=\"BT\",Balance!E$99,Balance!E$103)","v":1.1216141721175672},{"$f":"+AP77*IF($D77=\"BT\",Balance!F$99,Balance!F$103)","v":1.0819280664676996},{"$f":"+AQ77*IF($D77=\"BT\",Balance!G$99,Balance!G$103)","v":1.1263948516547506},{"$f":"+AR77*IF($D77=\"BT\",Balance!H$99,Balance!H$103)","v":1.1769390517170211},{"$f":"+AS77*IF($D77=\"BT\",Balance!I$99,Balance!I$103)","v":1.2328181773323483},{"$f":"+SUMPRODUCT(BJ77:BM77,PremisaCosto!$F$84:$I$84)","v":3.9041474500732281},{"$f":"+AT77*IF($D77=\"BT\",Balance!D$100,0)","v":1.0628273160119042},{"$f":"+AU77*IF($D77=\"BT\",Balance!E$100,0)","v":1.0624255140251162},{"$f":"+AV77*IF($D77=\"BT\",Balance!F$100,0)","v":1.0427738334244507},{"$f":"+AW77*IF($D77=\"BT\",Balance!G$100,0)","v":1.0856184756885776},{"$f":"+AX77*IF($D77=\"BT\",Balance!H$100,0)","v":1.1343163909824809},{"$f":"+AY77*IF($D77=\"BT\",Balance!I$100,0)","v":1.1881531136921317},{"$f":"+SUMPRODUCT(BQ77:BT77,PremisaCosto!$F$84:$I$84)","v":3.7627858697056076}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!C160","v":"BTH"},{"$f":"+PremisaCosto!F160","v":"Pfpm"},{"$f":"+PremisaCosto!B160","v":"BT"},null,0.78800000000000003,0.78800000000000003,0.79452515957614744,0.82715551664896991,0.86424098304474739,0.90523847283905112,null,6.4753334395939845E-4,6.4753334395939845E-4,6.5289534700535199E-4,6.7970910871849159E-4,7.1018382454025766E-4,null,0.78735246665604064,0.79387762623218805,0.82650262130196461,0.86356127393602888,0.90452828901451088,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T78:W78)","v":2.8646365768225772},null,{"$f":"+F78","v":0.78800000000000003},{"$f":"+G78","v":0.78800000000000003},{"$f":"+H78","v":0.79452515957614744},{"$f":"+I78","v":0.82715551664896991},{"$f":"+J78","v":0.86424098304474739},{"$f":"+K78","v":0.90523847283905112},null,{"$f":"Z78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$F$4:$F$13))","v":0.44946634894466408},{"$f":"AA78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$F$4:$F$13))","v":0.44946634894466408},{"$f":"AB78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$F$4:$F$13))","v":0.45318822667432435},{"$f":"AC78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$F$4:$F$13))","v":0.47180021583458098},{"$f":"AD78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$F$4:$F$13))","v":0.49295334931151008},{"$f":"AE78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$F$4:$F$13))","v":0.51633785699392354},{"$f":"+SUMPRODUCT(AI78:AL78,PremisaCosto!$F$84:$I$84)","v":1.6352554555648535},{"$f":"Z78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$G$4:$G$13))","v":0.44946634894466408},{"$f":"AA78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$G$4:$G$13))","v":0.44946634894466408},{"$f":"AB78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$G$4:$G$13))","v":0.45318822667432435},{"$f":"AC78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$G$4:$G$13))","v":0.47180021583458098},{"$f":"AD78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$G$4:$G$13))","v":0.49295334931151008},{"$f":"AE78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$G$4:$G$13))","v":0.51633785699392354},{"$f":"Z78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$H$4:$H$13))","v":0.44946634894466408},{"$f":"AA78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$H$4:$H$13))","v":0.44946634894466408},{"$f":"AB78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$H$4:$H$13))","v":0.45318822667432435},{"$f":"AC78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$H$4:$H$13))","v":0.47180021583458098},{"$f":"AD78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$H$4:$H$13))","v":0.49295334931151008},{"$f":"AE78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$H$4:$H$13))","v":0.51633785699392354},null,{"$f":"AG78*IF($D78=\"BT\",Balance!D$98,IF($D78=\"MT\",Balance!D$102,Balance!D$105))","v":0.51952918557236616},{"$f":"AH78*IF($D78=\"BT\",Balance!E$98,IF($D78=\"MT\",Balance!E$102,Balance!E$105))","v":0.51906033545522667},{"$f":"AI78*IF($D78=\"BT\",Balance!F$98,IF($D78=\"MT\",Balance!F$102,Balance!F$105))","v":0.49924484985645323},{"$f":"AJ78*IF($D78=\"BT\",Balance!G$98,IF($D78=\"MT\",Balance!G$102,Balance!G$105))","v":0.51976464201682671},{"$f":"AK78*IF($D78=\"BT\",Balance!H$98,IF($D78=\"MT\",Balance!H$102,Balance!H$105))","v":0.54308913482091459},{"$f":"AL78*IF($D78=\"BT\",Balance!I$98,IF($D78=\"MT\",Balance!I$102,Balance!I$105))","v":0.56887562114480106},{"$f":"+SUMPRODUCT(BC78:BF78,PremisaCosto!$F$84:$I$84)","v":1.8015355566704179},{"$f":"+AN78*IF($D78=\"BT\",Balance!D$99,Balance!D$103)","v":0.51473597337473653},{"$f":"+AO78*IF($D78=\"BT\",Balance!E$99,Balance!E$103)","v":0.51430987601122446},{"$f":"+AP78*IF($D78=\"BT\",Balance!F$99,Balance!F$103)","v":0.49611203527102005},{"$f":"+AQ78*IF($D78=\"BT\",Balance!G$99,Balance!G$103)","v":0.51650202974923964},{"$f":"+AR78*IF($D78=\"BT\",Balance!H$99,Balance!H$103)","v":0.53967878866807051},{"$f":"+AS78*IF($D78=\"BT\",Balance!I$99,Balance!I$103)","v":0.56530184772105663},{"$f":"+SUMPRODUCT(BJ78:BM78,PremisaCosto!$F$84:$I$84)","v":1.7902248749102188},{"$f":"+AT78*IF($D78=\"BT\",Balance!D$100,0)","v":0.48735349348111501},{"$f":"+AU78*IF($D78=\"BT\",Balance!E$100,0)","v":0.48716924943789303},{"$f":"+AV78*IF($D78=\"BT\",Balance!F$100,0)","v":0.4781580817258636},{"$f":"+AW78*IF($D78=\"BT\",Balance!G$100,0)","v":0.49780425168197823},{"$f":"+AX78*IF($D78=\"BT\",Balance!H$100,0)","v":0.52013440709498171},{"$f":"+AY78*IF($D78=\"BT\",Balance!I$100,0)","v":0.54482093377231122},{"$f":"+SUMPRODUCT(BQ78:BT78,PremisaCosto!$F$84:$I$84)","v":1.7254043165765456}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!C161","v":"BTH"},{"$f":"+PremisaCosto!F161","v":"Pfp"},{"$f":"+PremisaCosto!B161","v":"BT"},null,0.78800000000000003,0.78800000000000003,0.79452515957614744,0.82715551664896991,0.86424098304474739,0.90523847283905112,null,6.4753334395939845E-4,6.4753334395939845E-4,6.5289534700535199E-4,6.7970910871849159E-4,7.1018382454025766E-4,null,0.78735246665604064,0.79387762623218805,0.82650262130196461,0.86356127393602888,0.90452828901451088,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T79:W79)","v":2.8646365768225772},null,0.78800000000000003,0.78800000000000003,0.79452515957614744,0.82715551664896991,0.86424098304474739,0.90523847283905112,null,{"$f":"Z79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$F$4:$F$13))","v":0.44946634894466408},{"$f":"AA79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$F$4:$F$13))","v":0.44946634894466408},{"$f":"AB79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$F$4:$F$13))","v":0.45318822667432435},{"$f":"AC79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$F$4:$F$13))","v":0.47180021583458098},{"$f":"AD79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$F$4:$F$13))","v":0.49295334931151008},{"$f":"AE79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$F$4:$F$13))","v":0.51633785699392354},{"$f":"+SUMPRODUCT(AI79:AL79,PremisaCosto!$F$84:$I$84)","v":1.6352554555648535},{"$f":"Z79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$G$4:$G$13))","v":0.44946634894466408},{"$f":"AA79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$G$4:$G$13))","v":0.44946634894466408},{"$f":"AB79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$G$4:$G$13))","v":0.45318822667432435},{"$f":"AC79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$G$4:$G$13))","v":0.47180021583458098},{"$f":"AD79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$G$4:$G$13))","v":0.49295334931151008},{"$f":"AE79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$G$4:$G$13))","v":0.51633785699392354},{"$f":"Z79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$H$4:$H$13))","v":0.44946634894466408},{"$f":"AA79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$H$4:$H$13))","v":0.44946634894466408},{"$f":"AB79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$H$4:$H$13))","v":0.45318822667432435},{"$f":"AC79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$H$4:$H$13))","v":0.47180021583458098},{"$f":"AD79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$H$4:$H$13))","v":0.49295334931151008},{"$f":"AE79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$H$4:$H$13))","v":0.51633785699392354},null,{"$f":"AG79*IF($D79=\"BT\",Balance!D$98,IF($D79=\"MT\",Balance!D$102,Balance!D$105))","v":0.51952918557236616},{"$f":"AH79*IF($D79=\"BT\",Balance!E$98,IF($D79=\"MT\",Balance!E$102,Balance!E$105))","v":0.51906033545522667},{"$f":"AI79*IF($D79=\"BT\",Balance!F$98,IF($D79=\"MT\",Balance!F$102,Balance!F$105))","v":0.49924484985645323},{"$f":"AJ79*IF($D79=\"BT\",Balance!G$98,IF($D79=\"MT\",Balance!G$102,Balance!G$105))","v":0.51976464201682671},{"$f":"AK79*IF($D79=\"BT\",Balance!H$98,IF($D79=\"MT\",Balance!H$102,Balance!H$105))","v":0.54308913482091459},{"$f":"AL79*IF($D79=\"BT\",Balance!I$98,IF($D79=\"MT\",Balance!I$102,Balance!I$105))","v":0.56887562114480106},{"$f":"+SUMPRODUCT(BC79:BF79,PremisaCosto!$F$84:$I$84)","v":1.8015355566704179},{"$f":"+AN79*IF($D79=\"BT\",Balance!D$99,Balance!D$103)","v":0.51473597337473653},{"$f":"+AO79*IF($D79=\"BT\",Balance!E$99,Balance!E$103)","v":0.51430987601122446},{"$f":"+AP79*IF($D79=\"BT\",Balance!F$99,Balance!F$103)","v":0.49611203527102005},{"$f":"+AQ79*IF($D79=\"BT\",Balance!G$99,Balance!G$103)","v":0.51650202974923964},{"$f":"+AR79*IF($D79=\"BT\",Balance!H$99,Balance!H$103)","v":0.53967878866807051},{"$f":"+AS79*IF($D79=\"BT\",Balance!I$99,Balance!I$103)","v":0.56530184772105663},{"$f":"+SUMPRODUCT(BJ79:BM79,PremisaCosto!$F$84:$I$84)","v":1.7902248749102188},{"$f":"+AT79*IF($D79=\"BT\",Balance!D$100,0)","v":0.48735349348111501},{"$f":"+AU79*IF($D79=\"BT\",Balance!E$100,0)","v":0.48716924943789303},{"$f":"+AV79*IF($D79=\"BT\",Balance!F$100,0)","v":0.4781580817258636},{"$f":"+AW79*IF($D79=\"BT\",Balance!G$100,0)","v":0.49780425168197823},{"$f":"+AX79*IF($D79=\"BT\",Balance!H$100,0)","v":0.52013440709498171},{"$f":"+AY79*IF($D79=\"BT\",Balance!I$100,0)","v":0.54482093377231122},{"$f":"+SUMPRODUCT(BQ79:BT79,PremisaCosto!$F$84:$I$84)","v":1.7254043165765456}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!C162","v":0},{"$f":"+PremisaCosto!F162","v":0},{"$f":"+PremisaCosto!B162","v":0},null,45.527000000000001,45.527000000000001,45.903846754403574,47.788768038215672,49.93105945550198,52.299306300774283,null,3.7411485470100932E-2,3.7411485470100932E-2,3.7721156585632902E-2,3.9270077121174897E-2,4.103048971656946E-2,null,45.489588514529899,45.866435268933472,47.751046881630039,49.891789378380807,52.258275811057715,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T80:W80)","v":165.50339618990051},null,{"$f":"+F80","v":45.527000000000001},45.527000000000001,45.903846754403574,47.788768038215672,49.93105945550198,52.299306300774283,null,{"$f":"Z80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$F$4:$F$13))","v":0},{"$f":"AA80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$F$4:$F$13))","v":0},{"$f":"AB80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$F$4:$F$13))","v":0},{"$f":"AC80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$F$4:$F$13))","v":0},{"$f":"AD80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$F$4:$F$13))","v":0},{"$f":"AE80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI80:AL80,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$G$4:$G$13))","v":0},{"$f":"AA80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$G$4:$G$13))","v":0},{"$f":"AB80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$G$4:$G$13))","v":0},{"$f":"AC80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$G$4:$G$13))","v":0},{"$f":"AD80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$G$4:$G$13))","v":0},{"$f":"AE80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$G$4:$G$13))","v":0},{"$f":"Z80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$H$4:$H$13))","v":0},{"$f":"AA80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$H$4:$H$13))","v":0},{"$f":"AB80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$H$4:$H$13))","v":0},{"$f":"AC80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$H$4:$H$13))","v":0},{"$f":"AD80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$H$4:$H$13))","v":0},{"$f":"AE80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG80*IF($D80=\"BT\",Balance!D$98,IF($D80=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH80*IF($D80=\"BT\",Balance!E$98,IF($D80=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI80*IF($D80=\"BT\",Balance!F$98,IF($D80=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ80*IF($D80=\"BT\",Balance!G$98,IF($D80=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK80*IF($D80=\"BT\",Balance!H$98,IF($D80=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL80*IF($D80=\"BT\",Balance!I$98,IF($D80=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC80:BF80,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN80*IF($D80=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO80*IF($D80=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP80*IF($D80=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ80*IF($D80=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR80*IF($D80=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS80*IF($D80=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ80:BM80,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT80*IF($D80=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU80*IF($D80=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV80*IF($D80=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW80*IF($D80=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX80*IF($D80=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY80*IF($D80=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ80:BT80,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!C163","v":0},{"$f":"+PremisaCosto!F163","v":0},{"$f":"+PremisaCosto!B163","v":0},null,15.336,15.336,15.46279041091779,16.097414041702084,16.818707643627686,17.616049892836227,null,1.2602247922539766E-2,1.2602247922539766E-2,1.2706437032645835E-2,1.3227934446094323E-2,1.3820652286235698E-2,null,15.32339775207746,15.45018816299525,16.08470760466944,16.805479709181594,17.602229240549992,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T81:W81)","v":55.748505053847595},null,15.336,{"$f":"+G81","v":15.336},{"$f":"+H81","v":15.46279041091779},{"$f":"+I81","v":16.097414041702084},{"$f":"+J81","v":16.818707643627686},{"$f":"+K81","v":17.616049892836227},null,{"$f":"Z81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$F$4:$F$13))","v":0},{"$f":"AA81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$F$4:$F$13))","v":0},{"$f":"AB81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$F$4:$F$13))","v":0},{"$f":"AC81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$F$4:$F$13))","v":0},{"$f":"AD81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$F$4:$F$13))","v":0},{"$f":"AE81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI81:AL81,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$G$4:$G$13))","v":0},{"$f":"AA81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$G$4:$G$13))","v":0},{"$f":"AB81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$G$4:$G$13))","v":0},{"$f":"AC81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$G$4:$G$13))","v":0},{"$f":"AD81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$G$4:$G$13))","v":0},{"$f":"AE81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$G$4:$G$13))","v":0},{"$f":"Z81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$H$4:$H$13))","v":0},{"$f":"AA81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$H$4:$H$13))","v":0},{"$f":"AB81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$H$4:$H$13))","v":0},{"$f":"AC81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$H$4:$H$13))","v":0},{"$f":"AD81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$H$4:$H$13))","v":0},{"$f":"AE81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG81*IF($D81=\"BT\",Balance!D$98,IF($D81=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH81*IF($D81=\"BT\",Balance!E$98,IF($D81=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI81*IF($D81=\"BT\",Balance!F$98,IF($D81=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ81*IF($D81=\"BT\",Balance!G$98,IF($D81=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK81*IF($D81=\"BT\",Balance!H$98,IF($D81=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL81*IF($D81=\"BT\",Balance!I$98,IF($D81=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC81:BF81,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN81*IF($D81=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO81*IF($D81=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP81*IF($D81=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ81*IF($D81=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR81*IF($D81=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS81*IF($D81=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ81:BM81,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT81*IF($D81=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU81*IF($D81=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV81*IF($D81=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW81*IF($D81=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX81*IF($D81=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY81*IF($D81=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ81:BT81,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!C164","v":"BTD"},{"$f":"+PremisaCosto!F164","v":"Pp"},{"$f":"+PremisaCosto!B164","v":"BT"},null,15.176,15.176,15.30146606481321,15.929465423540531,16.643230259851734,17.432249664813206,null,1.2470769070974405E-2,1.2470769070974405E-2,1.2573869909174817E-2,1.3089923874607633E-2,1.3676455005644721E-2,null,15.163529230929026,15.288995295742236,15.916891553631356,16.630140335977128,17.418573209807562,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T82:W82)","v":55.166860853659443},null,15.176,15.176,15.30146606481321,15.929465423540531,16.643230259851734,17.432249664813206,null,{"$f":"Z82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$F$4:$F$13))","v":12.75054699608582},{"$f":"AA82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$F$4:$F$13))","v":12.75054699608582},{"$f":"AB82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$F$4:$F$13))","v":12.855960870348788},{"$f":"AC82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$F$4:$F$13))","v":13.383592350117137},{"$f":"AD82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$F$4:$F$13))","v":13.983282129343513},{"$f":"AE82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$F$4:$F$13))","v":14.646199169656173},{"$f":"+SUMPRODUCT(AI82:AL82,PremisaCosto!$F$84:$I$84)","v":46.386850645373329},{"$f":"Z82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$G$4:$G$13))","v":12.75054699608582},{"$f":"AA82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$G$4:$G$13))","v":12.75054699608582},{"$f":"AB82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$G$4:$G$13))","v":12.855960870348788},{"$f":"AC82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$G$4:$G$13))","v":13.383592350117137},{"$f":"AD82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$G$4:$G$13))","v":13.983282129343513},{"$f":"AE82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$G$4:$G$13))","v":14.646199169656173},{"$f":"Z82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$H$4:$H$13))","v":12.75054699608582},{"$f":"AA82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$H$4:$H$13))","v":12.75054699608582},{"$f":"AB82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$H$4:$H$13))","v":12.855960870348788},{"$f":"AC82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$H$4:$H$13))","v":13.383592350117137},{"$f":"AD82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$H$4:$H$13))","v":13.983282129343513},{"$f":"AE82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$H$4:$H$13))","v":14.646199169656173},null,{"$f":"AG82*IF($D82=\"BT\",Balance!D$98,IF($D82=\"MT\",Balance!D$102,Balance!D$105))","v":14.738102890310467},{"$f":"AH82*IF($D82=\"BT\",Balance!E$98,IF($D82=\"MT\",Balance!E$102,Balance!E$105))","v":14.724802460886229},{"$f":"AI82*IF($D82=\"BT\",Balance!F$98,IF($D82=\"MT\",Balance!F$102,Balance!F$105))","v":14.162486747675588},{"$f":"AJ82*IF($D82=\"BT\",Balance!G$98,IF($D82=\"MT\",Balance!G$102,Balance!G$105))","v":14.744202849616213},{"$f":"AK82*IF($D82=\"BT\",Balance!H$98,IF($D82=\"MT\",Balance!H$102,Balance!H$105))","v":15.405450848824584},{"$f":"AL82*IF($D82=\"BT\",Balance!I$98,IF($D82=\"MT\",Balance!I$102,Balance!I$105))","v":16.136460918353073},{"$f":"+SUMPRODUCT(BC82:BF82,PremisaCosto!$F$84:$I$84)","v":51.103673381026645},{"$f":"+AN82*IF($D82=\"BT\",Balance!D$99,Balance!D$103)","v":14.602128133731719},{"$f":"+AO82*IF($D82=\"BT\",Balance!E$99,Balance!E$103)","v":14.590040522565445},{"$f":"+AP82*IF($D82=\"BT\",Balance!F$99,Balance!F$103)","v":14.073615635511127},{"$f":"+AQ82*IF($D82=\"BT\",Balance!G$99,Balance!G$103)","v":14.65165208104856},{"$f":"+AR82*IF($D82=\"BT\",Balance!H$99,Balance!H$103)","v":15.308711811590038},{"$f":"+AS82*IF($D82=\"BT\",Balance!I$99,Balance!I$103)","v":16.035088925882643},{"$f":"+SUMPRODUCT(BJ82:BM82,PremisaCosto!$F$84:$I$84)","v":50.782826325305948},{"$f":"+AT82*IF($D82=\"BT\",Balance!D$100,0)","v":13.825336728607015},{"$f":"+AU82*IF($D82=\"BT\",Balance!E$100,0)","v":13.820110058496191},{"$f":"+AV82*IF($D82=\"BT\",Balance!F$100,0)","v":13.564301159408325},{"$f":"+AW82*IF($D82=\"BT\",Balance!G$100,0)","v":14.121250798669903},{"$f":"+AX82*IF($D82=\"BT\",Balance!H$100,0)","v":14.754309245988763},{"$f":"+AY82*IF($D82=\"BT\",Balance!I$100,0)","v":15.454136859698112},{"$f":"+SUMPRODUCT(BQ82:BT82,PremisaCosto!$F$84:$I$84)","v":48.944079047810753}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!C165","v":"BTD"},{"$f":"+PremisaCosto!F165","v":"Pp"},{"$f":"+PremisaCosto!B165","v":"BT"},null,0.14299999999999999,0.14299999999999999,0.1441841342885648,0.15010563309746533,0.15683560986725739,0.16427550966495463,null,1.1750922358654057E-4,1.1750922358654057E-4,1.1848227743878849E-4,1.2334822658216279E-4,1.2887853668687411E-4,null,0.14288249077641343,0.14406662506497825,0.14998715082002653,0.15671226164067523,0.16414663112826777,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T83:W83)","v":0.51985156152998524},null,0.14299999999999999,0.14299999999999999,0.1441841342885648,0.15010563309746533,0.15683560986725739,0.16427550966495463,null,{"$f":"Z83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$F$4:$F$13))","v":0.12014550740908489},{"$f":"AA83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$F$4:$F$13))","v":0.12014550740908489},{"$f":"AB83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$F$4:$F$13))","v":0.12114039142964513},{"$f":"AC83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$F$4:$F$13))","v":0.12611550666753077},{"$f":"AD83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$F$4:$F$13))","v":0.13176988760360084},{"$f":"AE83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$F$4:$F$13))","v":0.13802073051455946},{"$f":"+SUMPRODUCT(AI83:AL83,PremisaCosto!$F$84:$I$84)","v":0.4371152521509496},{"$f":"Z83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$G$4:$G$13))","v":0.12014550740908489},{"$f":"AA83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$G$4:$G$13))","v":0.12014550740908489},{"$f":"AB83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$G$4:$G$13))","v":0.12114039142964513},{"$f":"AC83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$G$4:$G$13))","v":0.12611550666753077},{"$f":"AD83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$G$4:$G$13))","v":0.13176988760360084},{"$f":"AE83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$G$4:$G$13))","v":0.13802073051455946},{"$f":"Z83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$H$4:$H$13))","v":0.12014550740908489},{"$f":"AA83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$H$4:$H$13))","v":0.12014550740908489},{"$f":"AB83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$H$4:$H$13))","v":0.12114039142964513},{"$f":"AC83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$H$4:$H$13))","v":0.12611550666753077},{"$f":"AD83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$H$4:$H$13))","v":0.13176988760360084},{"$f":"AE83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$H$4:$H$13))","v":0.13802073051455946},null,{"$f":"AG83*IF($D83=\"BT\",Balance!D$98,IF($D83=\"MT\",Balance!D$102,Balance!D$105))","v":0.13887379502598818},{"$f":"AH83*IF($D83=\"BT\",Balance!E$98,IF($D83=\"MT\",Balance!E$102,Balance!E$105))","v":0.13874846810139238},{"$f":"AI83*IF($D83=\"BT\",Balance!F$98,IF($D83=\"MT\",Balance!F$102,Balance!F$105))","v":0.13345164982475838},{"$f":"AJ83*IF($D83=\"BT\",Balance!G$98,IF($D83=\"MT\",Balance!G$102,Balance!G$105))","v":0.1389367341849683},{"$f":"AK83*IF($D83=\"BT\",Balance!H$98,IF($D83=\"MT\",Balance!H$102,Balance!H$105))","v":0.14517153469803559},{"$f":"AL83*IF($D83=\"BT\",Balance!I$98,IF($D83=\"MT\",Balance!I$102,Balance!I$105))","v":0.15206444334615818},{"$f":"+SUMPRODUCT(BC83:BF83,PremisaCosto!$F$84:$I$84)","v":0.48156308938341286},{"$f":"+AN83*IF($D83=\"BT\",Balance!D$99,Balance!D$103)","v":0.13759253578832603},{"$f":"+AO83*IF($D83=\"BT\",Balance!E$99,Balance!E$103)","v":0.13747863697462168},{"$f":"+AP83*IF($D83=\"BT\",Balance!F$99,Balance!F$103)","v":0.13261422651404953},{"$f":"+AQ83*IF($D83=\"BT\",Balance!G$99,Balance!G$103)","v":0.13806461504348258},{"$f":"+AR83*IF($D83=\"BT\",Balance!H$99,Balance!H$103)","v":0.14425992525288772},{"$f":"+AS83*IF($D83=\"BT\",Balance!I$99,Balance!I$103)","v":0.15110914864530009},{"$f":"+SUMPRODUCT(BJ83:BM83,PremisaCosto!$F$84:$I$84)","v":0.47853966482134602},{"$f":"+AT83*IF($D83=\"BT\",Balance!D$100,0)","v":0.13027300686549836},{"$f":"+AU83*IF($D83=\"BT\",Balance!E$100,0)","v":0.13022375714054793},{"$f":"+AV83*IF($D83=\"BT\",Balance!F$100,0)","v":0.12781500881121874},{"$f":"+AW83*IF($D83=\"BT\",Balance!G$100,0)","v":0.13306656782907328},{"$f":"+AX83*IF($D83=\"BT\",Balance!H$100,0)","v":0.13903557498370972},{"$f":"+AY83*IF($D83=\"BT\",Balance!I$100,0)","v":0.14563445670373101},{"$f":"+SUMPRODUCT(BQ83:BT83,PremisaCosto!$F$84:$I$84)","v":0.46121267495920137}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!C166","v":"BTD"},{"$f":"+PremisaCosto!F166","v":"Pp"},{"$f":"+PremisaCosto!B166","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T84:W84)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$F$4:$F$13))","v":0},{"$f":"AA84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$F$4:$F$13))","v":0},{"$f":"AB84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$F$4:$F$13))","v":0},{"$f":"AC84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$F$4:$F$13))","v":0},{"$f":"AD84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$F$4:$F$13))","v":0},{"$f":"AE84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI84:AL84,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$G$4:$G$13))","v":0},{"$f":"AA84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$G$4:$G$13))","v":0},{"$f":"AB84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$G$4:$G$13))","v":0},{"$f":"AC84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$G$4:$G$13))","v":0},{"$f":"AD84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$G$4:$G$13))","v":0},{"$f":"AE84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$G$4:$G$13))","v":0},{"$f":"Z84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$H$4:$H$13))","v":0},{"$f":"AA84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$H$4:$H$13))","v":0},{"$f":"AB84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$H$4:$H$13))","v":0},{"$f":"AC84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$H$4:$H$13))","v":0},{"$f":"AD84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$H$4:$H$13))","v":0},{"$f":"AE84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG84*IF($D84=\"BT\",Balance!D$98,IF($D84=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH84*IF($D84=\"BT\",Balance!E$98,IF($D84=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI84*IF($D84=\"BT\",Balance!F$98,IF($D84=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ84*IF($D84=\"BT\",Balance!G$98,IF($D84=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK84*IF($D84=\"BT\",Balance!H$98,IF($D84=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL84*IF($D84=\"BT\",Balance!I$98,IF($D84=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC84:BF84,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN84*IF($D84=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO84*IF($D84=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP84*IF($D84=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ84*IF($D84=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR84*IF($D84=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS84*IF($D84=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ84:BM84,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT84*IF($D84=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU84*IF($D84=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV84*IF($D84=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW84*IF($D84=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX84*IF($D84=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY84*IF($D84=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ84:BT84,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!C167","v":"BTD"},{"$f":"+PremisaCosto!F167","v":"Pp"},{"$f":"+PremisaCosto!B167","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T85:W85)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$F$4:$F$13))","v":0},{"$f":"AA85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$F$4:$F$13))","v":0},{"$f":"AB85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$F$4:$F$13))","v":0},{"$f":"AC85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$F$4:$F$13))","v":0},{"$f":"AD85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$F$4:$F$13))","v":0},{"$f":"AE85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI85:AL85,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$G$4:$G$13))","v":0},{"$f":"AA85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$G$4:$G$13))","v":0},{"$f":"AB85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$G$4:$G$13))","v":0},{"$f":"AC85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$G$4:$G$13))","v":0},{"$f":"AD85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$G$4:$G$13))","v":0},{"$f":"AE85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$G$4:$G$13))","v":0},{"$f":"Z85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$H$4:$H$13))","v":0},{"$f":"AA85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$H$4:$H$13))","v":0},{"$f":"AB85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$H$4:$H$13))","v":0},{"$f":"AC85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$H$4:$H$13))","v":0},{"$f":"AD85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$H$4:$H$13))","v":0},{"$f":"AE85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG85*IF($D85=\"BT\",Balance!D$98,IF($D85=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH85*IF($D85=\"BT\",Balance!E$98,IF($D85=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI85*IF($D85=\"BT\",Balance!F$98,IF($D85=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ85*IF($D85=\"BT\",Balance!G$98,IF($D85=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK85*IF($D85=\"BT\",Balance!H$98,IF($D85=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL85*IF($D85=\"BT\",Balance!I$98,IF($D85=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC85:BF85,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN85*IF($D85=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO85*IF($D85=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP85*IF($D85=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ85*IF($D85=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR85*IF($D85=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS85*IF($D85=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ85:BM85,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT85*IF($D85=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU85*IF($D85=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV85*IF($D85=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW85*IF($D85=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX85*IF($D85=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY85*IF($D85=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ85:BT85,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!C168","v":"BTD"},{"$f":"+PremisaCosto!F168","v":"Pp"},{"$f":"+PremisaCosto!B168","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T86:W86)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$F$4:$F$13))","v":0},{"$f":"AA86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$F$4:$F$13))","v":0},{"$f":"AB86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$F$4:$F$13))","v":0},{"$f":"AC86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$F$4:$F$13))","v":0},{"$f":"AD86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$F$4:$F$13))","v":0},{"$f":"AE86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI86:AL86,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$G$4:$G$13))","v":0},{"$f":"AA86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$G$4:$G$13))","v":0},{"$f":"AB86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$G$4:$G$13))","v":0},{"$f":"AC86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$G$4:$G$13))","v":0},{"$f":"AD86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$G$4:$G$13))","v":0},{"$f":"AE86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$G$4:$G$13))","v":0},{"$f":"Z86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$H$4:$H$13))","v":0},{"$f":"AA86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$H$4:$H$13))","v":0},{"$f":"AB86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$H$4:$H$13))","v":0},{"$f":"AC86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$H$4:$H$13))","v":0},{"$f":"AD86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$H$4:$H$13))","v":0},{"$f":"AE86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG86*IF($D86=\"BT\",Balance!D$98,IF($D86=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH86*IF($D86=\"BT\",Balance!E$98,IF($D86=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI86*IF($D86=\"BT\",Balance!F$98,IF($D86=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ86*IF($D86=\"BT\",Balance!G$98,IF($D86=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK86*IF($D86=\"BT\",Balance!H$98,IF($D86=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL86*IF($D86=\"BT\",Balance!I$98,IF($D86=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC86:BF86,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN86*IF($D86=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO86*IF($D86=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP86*IF($D86=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ86*IF($D86=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR86*IF($D86=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS86*IF($D86=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ86:BM86,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT86*IF($D86=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU86*IF($D86=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV86*IF($D86=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW86*IF($D86=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX86*IF($D86=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY86*IF($D86=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ86:BT86,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!C169","v":"BTD"},{"$f":"+PremisaCosto!F169","v":"Pp"},{"$f":"+PremisaCosto!B169","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T87:W87)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$F$4:$F$13))","v":0},{"$f":"AA87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$F$4:$F$13))","v":0},{"$f":"AB87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$F$4:$F$13))","v":0},{"$f":"AC87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$F$4:$F$13))","v":0},{"$f":"AD87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$F$4:$F$13))","v":0},{"$f":"AE87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI87:AL87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$G$4:$G$13))","v":0},{"$f":"AA87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$G$4:$G$13))","v":0},{"$f":"AB87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$G$4:$G$13))","v":0},{"$f":"AC87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$G$4:$G$13))","v":0},{"$f":"AD87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$G$4:$G$13))","v":0},{"$f":"AE87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$G$4:$G$13))","v":0},{"$f":"Z87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$H$4:$H$13))","v":0},{"$f":"AA87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$H$4:$H$13))","v":0},{"$f":"AB87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$H$4:$H$13))","v":0},{"$f":"AC87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$H$4:$H$13))","v":0},{"$f":"AD87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$H$4:$H$13))","v":0},{"$f":"AE87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG87*IF($D87=\"BT\",Balance!D$98,IF($D87=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH87*IF($D87=\"BT\",Balance!E$98,IF($D87=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI87*IF($D87=\"BT\",Balance!F$98,IF($D87=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ87*IF($D87=\"BT\",Balance!G$98,IF($D87=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK87*IF($D87=\"BT\",Balance!H$98,IF($D87=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL87*IF($D87=\"BT\",Balance!I$98,IF($D87=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC87:BF87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN87*IF($D87=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO87*IF($D87=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP87*IF($D87=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ87*IF($D87=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR87*IF($D87=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS87*IF($D87=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ87:BM87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT87*IF($D87=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU87*IF($D87=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV87*IF($D87=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW87*IF($D87=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX87*IF($D87=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY87*IF($D87=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ87:BT87,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!C170","v":"BTD"},{"$f":"+PremisaCosto!F170","v":"Pp"},{"$f":"+PremisaCosto!B170","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T88:W88)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$F$4:$F$13))","v":0},{"$f":"AA88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$F$4:$F$13))","v":0},{"$f":"AB88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$F$4:$F$13))","v":0},{"$f":"AC88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$F$4:$F$13))","v":0},{"$f":"AD88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$F$4:$F$13))","v":0},{"$f":"AE88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI88:AL88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$G$4:$G$13))","v":0},{"$f":"AA88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$G$4:$G$13))","v":0},{"$f":"AB88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$G$4:$G$13))","v":0},{"$f":"AC88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$G$4:$G$13))","v":0},{"$f":"AD88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$G$4:$G$13))","v":0},{"$f":"AE88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$G$4:$G$13))","v":0},{"$f":"Z88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$H$4:$H$13))","v":0},{"$f":"AA88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$H$4:$H$13))","v":0},{"$f":"AB88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$H$4:$H$13))","v":0},{"$f":"AC88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$H$4:$H$13))","v":0},{"$f":"AD88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$H$4:$H$13))","v":0},{"$f":"AE88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG88*IF($D88=\"BT\",Balance!D$98,IF($D88=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH88*IF($D88=\"BT\",Balance!E$98,IF($D88=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI88*IF($D88=\"BT\",Balance!F$98,IF($D88=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ88*IF($D88=\"BT\",Balance!G$98,IF($D88=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK88*IF($D88=\"BT\",Balance!H$98,IF($D88=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL88*IF($D88=\"BT\",Balance!I$98,IF($D88=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC88:BF88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN88*IF($D88=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO88*IF($D88=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP88*IF($D88=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ88*IF($D88=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR88*IF($D88=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS88*IF($D88=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ88:BM88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT88*IF($D88=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU88*IF($D88=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV88*IF($D88=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW88*IF($D88=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX88*IF($D88=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY88*IF($D88=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ88:BT88,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!C171","v":"BTD"},{"$f":"+PremisaCosto!F171","v":"Pp"},{"$f":"+PremisaCosto!B171","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T89:W89)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$F$4:$F$13))","v":0},{"$f":"AA89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$F$4:$F$13))","v":0},{"$f":"AB89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$F$4:$F$13))","v":0},{"$f":"AC89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$F$4:$F$13))","v":0},{"$f":"AD89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$F$4:$F$13))","v":0},{"$f":"AE89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI89:AL89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$G$4:$G$13))","v":0},{"$f":"AA89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$G$4:$G$13))","v":0},{"$f":"AB89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$G$4:$G$13))","v":0},{"$f":"AC89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$G$4:$G$13))","v":0},{"$f":"AD89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$G$4:$G$13))","v":0},{"$f":"AE89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$G$4:$G$13))","v":0},{"$f":"Z89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$H$4:$H$13))","v":0},{"$f":"AA89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$H$4:$H$13))","v":0},{"$f":"AB89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$H$4:$H$13))","v":0},{"$f":"AC89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$H$4:$H$13))","v":0},{"$f":"AD89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$H$4:$H$13))","v":0},{"$f":"AE89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG89*IF($D89=\"BT\",Balance!D$98,IF($D89=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH89*IF($D89=\"BT\",Balance!E$98,IF($D89=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI89*IF($D89=\"BT\",Balance!F$98,IF($D89=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ89*IF($D89=\"BT\",Balance!G$98,IF($D89=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK89*IF($D89=\"BT\",Balance!H$98,IF($D89=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL89*IF($D89=\"BT\",Balance!I$98,IF($D89=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC89:BF89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN89*IF($D89=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO89*IF($D89=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP89*IF($D89=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ89*IF($D89=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR89*IF($D89=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS89*IF($D89=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ89:BM89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT89*IF($D89=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU89*IF($D89=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV89*IF($D89=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW89*IF($D89=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX89*IF($D89=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY89*IF($D89=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ89:BT89,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!C172","v":"BTD"},{"$f":"+PremisaCosto!F172","v":"Pp"},{"$f":"+PremisaCosto!B172","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T90:W90)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$F$4:$F$13))","v":0},{"$f":"AA90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$F$4:$F$13))","v":0},{"$f":"AB90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$F$4:$F$13))","v":0},{"$f":"AC90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$F$4:$F$13))","v":0},{"$f":"AD90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$F$4:$F$13))","v":0},{"$f":"AE90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI90:AL90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$G$4:$G$13))","v":0},{"$f":"AA90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$G$4:$G$13))","v":0},{"$f":"AB90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$G$4:$G$13))","v":0},{"$f":"AC90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$G$4:$G$13))","v":0},{"$f":"AD90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$G$4:$G$13))","v":0},{"$f":"AE90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$G$4:$G$13))","v":0},{"$f":"Z90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$H$4:$H$13))","v":0},{"$f":"AA90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$H$4:$H$13))","v":0},{"$f":"AB90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$H$4:$H$13))","v":0},{"$f":"AC90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$H$4:$H$13))","v":0},{"$f":"AD90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$H$4:$H$13))","v":0},{"$f":"AE90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG90*IF($D90=\"BT\",Balance!D$98,IF($D90=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH90*IF($D90=\"BT\",Balance!E$98,IF($D90=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI90*IF($D90=\"BT\",Balance!F$98,IF($D90=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ90*IF($D90=\"BT\",Balance!G$98,IF($D90=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK90*IF($D90=\"BT\",Balance!H$98,IF($D90=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL90*IF($D90=\"BT\",Balance!I$98,IF($D90=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC90:BF90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN90*IF($D90=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO90*IF($D90=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP90*IF($D90=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ90*IF($D90=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR90*IF($D90=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS90*IF($D90=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ90:BM90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT90*IF($D90=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU90*IF($D90=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV90*IF($D90=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW90*IF($D90=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX90*IF($D90=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY90*IF($D90=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ90:BT90,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!C173","v":"BTD"},{"$f":"+PremisaCosto!F173","v":"Pp"},{"$f":"+PremisaCosto!B173","v":"BT"},null,1.7000000000000001E-2,1.7000000000000001E-2,1.7140771209130087E-2,1.784472561298539E-2,1.8644792781422208E-2,1.9529256393735872E-2,null,1.396962797881951E-5,1.396962797881951E-5,1.4085305709506329E-5,1.4663775188089285E-5,1.5321224641096924E-5,null,1.698603037202118E-2,1.7126801581151267E-2,1.7830640307275884E-2,1.863012900623412E-2,1.9513935169094776E-2,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T91:W91)","v":6.1800535286781477E-2},null,1.7000000000000001E-2,1.7000000000000001E-2,1.7140771209130087E-2,1.784472561298539E-2,1.8644792781422208E-2,1.9529256393735872E-2,null,{"$f":"Z91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$F$4:$F$13))","v":1.4283032349331771E-2},{"$f":"AA91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$F$4:$F$13))","v":1.4283032349331771E-2},{"$f":"AB91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$F$4:$F$13))","v":1.4401305274852923E-2},{"$f":"AC91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$F$4:$F$13))","v":1.4992752540895268E-2},{"$f":"AD91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$F$4:$F$13))","v":1.5664951673155347E-2},{"$f":"AE91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$F$4:$F$13))","v":1.6408058872360222E-2},{"$f":"+SUMPRODUCT(AI91:AL91,PremisaCosto!$F$84:$I$84)","v":5.1964750255707307E-2},{"$f":"Z91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$G$4:$G$13))","v":1.4283032349331771E-2},{"$f":"AA91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$G$4:$G$13))","v":1.4283032349331771E-2},{"$f":"AB91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$G$4:$G$13))","v":1.4401305274852923E-2},{"$f":"AC91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$G$4:$G$13))","v":1.4992752540895268E-2},{"$f":"AD91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$G$4:$G$13))","v":1.5664951673155347E-2},{"$f":"AE91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$G$4:$G$13))","v":1.6408058872360222E-2},{"$f":"Z91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$H$4:$H$13))","v":1.4283032349331771E-2},{"$f":"AA91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$H$4:$H$13))","v":1.4283032349331771E-2},{"$f":"AB91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$H$4:$H$13))","v":1.4401305274852923E-2},{"$f":"AC91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$H$4:$H$13))","v":1.4992752540895268E-2},{"$f":"AD91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$H$4:$H$13))","v":1.5664951673155347E-2},{"$f":"AE91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$H$4:$H$13))","v":1.6408058872360222E-2},null,{"$f":"AG91*IF($D91=\"BT\",Balance!D$98,IF($D91=\"MT\",Balance!D$102,Balance!D$105))","v":1.6509472135956639E-2},{"$f":"AH91*IF($D91=\"BT\",Balance!E$98,IF($D91=\"MT\",Balance!E$102,Balance!E$105))","v":1.6494573130934762E-2},{"$f":"AI91*IF($D91=\"BT\",Balance!F$98,IF($D91=\"MT\",Balance!F$102,Balance!F$105))","v":1.5864881447698556E-2},{"$f":"AJ91*IF($D91=\"BT\",Balance!G$98,IF($D91=\"MT\",Balance!G$102,Balance!G$105))","v":1.6516954413597632E-2},{"$f":"AK91*IF($D91=\"BT\",Balance!H$98,IF($D91=\"MT\",Balance!H$102,Balance!H$105))","v":1.7258154474591645E-2},{"$f":"AL91*IF($D91=\"BT\",Balance!I$98,IF($D91=\"MT\",Balance!I$102,Balance!I$105))","v":1.8077591167025807E-2},{"$f":"+SUMPRODUCT(BC91:BF91,PremisaCosto!$F$84:$I$84)","v":5.7248758877748399E-2},{"$f":"+AN91*IF($D91=\"BT\",Balance!D$99,Balance!D$103)","v":1.6357154604206593E-2},{"$f":"+AO91*IF($D91=\"BT\",Balance!E$99,Balance!E$103)","v":1.6343614185794188E-2},{"$f":"+AP91*IF($D91=\"BT\",Balance!F$99,Balance!F$103)","v":1.5765327627544356E-2},{"$f":"+AQ91*IF($D91=\"BT\",Balance!G$99,Balance!G$103)","v":1.6413275914260166E-2},{"$f":"+AR91*IF($D91=\"BT\",Balance!H$99,Balance!H$103)","v":1.7149781323769875E-2},{"$f":"+AS91*IF($D91=\"BT\",Balance!I$99,Balance!I$103)","v":1.7964024664126589E-2},{"$f":"+SUMPRODUCT(BJ91:BM91,PremisaCosto!$F$84:$I$84)","v":5.6889330782957243E-2},{"$f":"+AT91*IF($D91=\"BT\",Balance!D$100,0)","v":1.5487000816178128E-2},{"$f":"+AU91*IF($D91=\"BT\",Balance!E$100,0)","v":1.5481145953771432E-2},{"$f":"+AV91*IF($D91=\"BT\",Balance!F$100,0)","v":1.5194791257277757E-2},{"$f":"+AW91*IF($D91=\"BT\",Balance!G$100,0)","v":1.5819102469190532E-2},{"$f":"+AX91*IF($D91=\"BT\",Balance!H$100,0)","v":1.6528704718343116E-2},{"$f":"+AY91*IF($D91=\"BT\",Balance!I$100,0)","v":1.7313187160583415E-2},{"$f":"+SUMPRODUCT(BQ91:BT91,PremisaCosto!$F$84:$I$84)","v":5.4829478841303673E-2}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!C174","v":0},{"$f":"+PremisaCosto!F174","v":0},{"$f":"+PremisaCosto!B174","v":0},null,12.659000000000001,12.659000000000001,12.763824866845752,13.288022443222475,13.883790107060223,14.542403334606021,null,1.0402442387286834E-2,1.0402442387286834E-2,1.0488581469214154E-2,1.0919337065060132E-2,1.1408904866567411E-2,null,12.648597557612714,12.753422424458465,13.277533861753261,13.872870769995163,14.530994429739454,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T92:W92)","v":46.019586835021578},null,12.659000000000001,12.659000000000001,12.763824866845752,13.288022443222475,13.883790107060223,14.542403334606021,null,{"$f":"Z92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$F$4:$F$13))","v":0},{"$f":"AA92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$F$4:$F$13))","v":0},{"$f":"AB92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$F$4:$F$13))","v":0},{"$f":"AC92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$F$4:$F$13))","v":0},{"$f":"AD92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$F$4:$F$13))","v":0},{"$f":"AE92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI92:AL92,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$G$4:$G$13))","v":0},{"$f":"AA92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$G$4:$G$13))","v":0},{"$f":"AB92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$G$4:$G$13))","v":0},{"$f":"AC92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$G$4:$G$13))","v":0},{"$f":"AD92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$G$4:$G$13))","v":0},{"$f":"AE92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$G$4:$G$13))","v":0},{"$f":"Z92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$H$4:$H$13))","v":0},{"$f":"AA92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$H$4:$H$13))","v":0},{"$f":"AB92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$H$4:$H$13))","v":0},{"$f":"AC92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$H$4:$H$13))","v":0},{"$f":"AD92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$H$4:$H$13))","v":0},{"$f":"AE92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG92*IF($D92=\"BT\",Balance!D$98,IF($D92=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH92*IF($D92=\"BT\",Balance!E$98,IF($D92=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI92*IF($D92=\"BT\",Balance!F$98,IF($D92=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ92*IF($D92=\"BT\",Balance!G$98,IF($D92=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK92*IF($D92=\"BT\",Balance!H$98,IF($D92=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL92*IF($D92=\"BT\",Balance!I$98,IF($D92=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC92:BF92,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN92*IF($D92=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO92*IF($D92=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP92*IF($D92=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ92*IF($D92=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR92*IF($D92=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS92*IF($D92=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ92:BM92,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT92*IF($D92=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU92*IF($D92=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV92*IF($D92=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW92*IF($D92=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX92*IF($D92=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY92*IF($D92=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ92:BT92,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!C175","v":"BTD"},{"$f":"+PremisaCosto!F175","v":"Pp"},{"$f":"+PremisaCosto!B175","v":"BT"},null,12.595000000000001,12.595000000000001,12.699294904646672,13.220842299738294,13.813597946000749,14.468881428182545,null,1.034985084666069E-2,1.034985084666069E-2,1.0435554435954834E-2,1.0864132264352032E-2,1.1351224962036222E-2,null,12.58465014915334,12.688945053800012,13.21040674530234,13.802733813736397,14.457530203220509,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T93:W93)","v":45.786925996294862},null,12.595000000000001,12.595000000000001,12.699294904646672,13.220842299738294,13.813597946000749,14.468881428182545,null,{"$f":"Z93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$F$4:$F$13))","v":10.582046614107863},{"$f":"AA93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$F$4:$F$13))","v":10.582046614107863},{"$f":"AB93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$F$4:$F$13))","v":10.669672937457209},{"$f":"AC93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$F$4:$F$13))","v":11.107865779563287},{"$f":"AD93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$F$4:$F$13))","v":11.605886254317154},{"$f":"AE93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$F$4:$F$13))","v":12.156441264551585},{"$f":"+SUMPRODUCT(AI93:AL93,PremisaCosto!$F$84:$I$84)","v":38.499766439449026},{"$f":"Z93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$G$4:$G$13))","v":10.582046614107863},{"$f":"AA93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$G$4:$G$13))","v":10.582046614107863},{"$f":"AB93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$G$4:$G$13))","v":10.669672937457209},{"$f":"AC93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$G$4:$G$13))","v":11.107865779563287},{"$f":"AD93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$G$4:$G$13))","v":11.605886254317154},{"$f":"AE93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$G$4:$G$13))","v":12.156441264551585},{"$f":"Z93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$H$4:$H$13))","v":10.582046614107863},{"$f":"AA93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$H$4:$H$13))","v":10.582046614107863},{"$f":"AB93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$H$4:$H$13))","v":10.669672937457209},{"$f":"AC93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$H$4:$H$13))","v":11.107865779563287},{"$f":"AD93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$H$4:$H$13))","v":11.605886254317154},{"$f":"AE93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$H$4:$H$13))","v":12.156441264551585},null,{"$f":"AG93*IF($D93=\"BT\",Balance!D$98,IF($D93=\"MT\",Balance!D$102,Balance!D$105))","v":12.231576561904346},{"$f":"AH93*IF($D93=\"BT\",Balance!E$98,IF($D93=\"MT\",Balance!E$102,Balance!E$105))","v":12.220538152007254},{"$f":"AI93*IF($D93=\"BT\",Balance!F$98,IF($D93=\"MT\",Balance!F$102,Balance!F$105))","v":11.754010696103723},{"$f":"AJ93*IF($D93=\"BT\",Balance!G$98,IF($D93=\"MT\",Balance!G$102,Balance!G$105))","v":12.237120049368361},{"$f":"AK93*IF($D93=\"BT\",Balance!H$98,IF($D93=\"MT\",Balance!H$102,Balance!H$105))","v":12.786262094557753},{"$f":"AL93*IF($D93=\"BT\",Balance!I$98,IF($D93=\"MT\",Balance!I$102,Balance!I$105))","v":13.393368279334704},{"$f":"+SUMPRODUCT(BC93:BF93,PremisaCosto!$F$84:$I$84)","v":42.414595180308297},{"$f":"+AN93*IF($D93=\"BT\",Balance!D$99,Balance!D$103)","v":12.11872719058718},{"$f":"+AO93*IF($D93=\"BT\",Balance!E$99,Balance!E$103)","v":12.108695333533989},{"$f":"+AP93*IF($D93=\"BT\",Balance!F$99,Balance!F$103)","v":11.680253027583598},{"$f":"+AQ93*IF($D93=\"BT\",Balance!G$99,Balance!G$103)","v":12.160306478829812},{"$f":"+AR93*IF($D93=\"BT\",Balance!H$99,Balance!H$103)","v":12.705970339581269},{"$f":"+AS93*IF($D93=\"BT\",Balance!I$99,Balance!I$103)","v":13.309228861451432},{"$f":"+SUMPRODUCT(BJ93:BM93,PremisaCosto!$F$84:$I$84)","v":42.148301247726252},{"$f":"+AT93*IF($D93=\"BT\",Balance!D$100,0)","v":11.474045604691973},{"$f":"+AU93*IF($D93=\"BT\",Balance!E$100,0)","v":11.469707840455953},{"$f":"+AV93*IF($D93=\"BT\",Balance!F$100,0)","v":11.257552699141961},{"$f":"+AW93*IF($D93=\"BT\",Balance!G$100,0)","v":11.720093858791456},{"$f":"+AX93*IF($D93=\"BT\",Balance!H$100,0)","v":12.245825642795975},{"$f":"+AY93*IF($D93=\"BT\",Balance!I$100,0)","v":12.827034840444004},{"$f":"+SUMPRODUCT(BQ93:BT93,PremisaCosto!$F$84:$I$84)","v":40.622193294483516}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!C176","v":"BTD"},{"$f":"+PremisaCosto!F176","v":"Pp"},{"$f":"+PremisaCosto!B176","v":"BT"},null,6.4000000000000001E-2,6.4000000000000001E-2,6.4529962199077973E-2,6.7180143484180305E-2,7.0192161059471861E-2,7.3521906423476224E-2,null,5.2591540626144036E-5,5.2591540626144036E-5,5.302703325931794E-5,5.5204800708100845E-5,5.7679904531188436E-5,null,6.3947408459373856E-2,6.4477370658451827E-2,6.7127116450920982E-2,7.0136956258763761E-2,7.3464226518945033E-2,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T94:W94)","v":0.23266083872670676},null,6.4000000000000001E-2,6.4000000000000001E-2,6.4529962199077973E-2,6.7180143484180305E-2,7.0192161059471861E-2,7.3521906423476224E-2,null,{"$f":"Z94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$F$4:$F$13))","v":5.3771415903366669E-2},{"$f":"AA94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$F$4:$F$13))","v":5.3771415903366669E-2},{"$f":"AB94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$F$4:$F$13))","v":5.4216678681799232E-2},{"$f":"AC94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$F$4:$F$13))","v":5.644330368337043E-2},{"$f":"AD94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$F$4:$F$13))","v":5.8973935710702495E-2},{"$f":"AE94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$F$4:$F$13))","v":6.1771515754767893E-2},{"$f":"+SUMPRODUCT(AI94:AL94,PremisaCosto!$F$84:$I$84)","v":0.19563200096266281},{"$f":"Z94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$G$4:$G$13))","v":5.3771415903366669E-2},{"$f":"AA94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$G$4:$G$13))","v":5.3771415903366669E-2},{"$f":"AB94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$G$4:$G$13))","v":5.4216678681799232E-2},{"$f":"AC94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$G$4:$G$13))","v":5.644330368337043E-2},{"$f":"AD94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$G$4:$G$13))","v":5.8973935710702495E-2},{"$f":"AE94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$G$4:$G$13))","v":6.1771515754767893E-2},{"$f":"Z94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$H$4:$H$13))","v":5.3771415903366669E-2},{"$f":"AA94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$H$4:$H$13))","v":5.3771415903366669E-2},{"$f":"AB94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$H$4:$H$13))","v":5.4216678681799232E-2},{"$f":"AC94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$H$4:$H$13))","v":5.644330368337043E-2},{"$f":"AD94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$H$4:$H$13))","v":5.8973935710702495E-2},{"$f":"AE94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$H$4:$H$13))","v":6.1771515754767893E-2},null,{"$f":"AG94*IF($D94=\"BT\",Balance!D$98,IF($D94=\"MT\",Balance!D$102,Balance!D$105))","v":6.2153306864777935E-2},{"$f":"AH94*IF($D94=\"BT\",Balance!E$98,IF($D94=\"MT\",Balance!E$102,Balance!E$105))","v":6.2097216492930866E-2},{"$f":"AI94*IF($D94=\"BT\",Balance!F$98,IF($D94=\"MT\",Balance!F$102,Balance!F$105))","v":5.9726612508982785E-2},{"$f":"AJ94*IF($D94=\"BT\",Balance!G$98,IF($D94=\"MT\",Balance!G$102,Balance!G$105))","v":6.2181475439426384E-2},{"$f":"AK94*IF($D94=\"BT\",Balance!H$98,IF($D94=\"MT\",Balance!H$102,Balance!H$105))","v":6.497187566905091E-2},{"$f":"AL94*IF($D94=\"BT\",Balance!I$98,IF($D94=\"MT\",Balance!I$102,Balance!I$105))","v":6.8056813805273619E-2},{"$f":"+SUMPRODUCT(BC94:BF94,PremisaCosto!$F$84:$I$84)","v":0.21552473930446456},{"$f":"+AN94*IF($D94=\"BT\",Balance!D$99,Balance!D$103)","v":6.1579876157013061E-2},{"$f":"+AO94*IF($D94=\"BT\",Balance!E$99,Balance!E$103)","v":6.1528900464166356E-2},{"$f":"+AP94*IF($D94=\"BT\",Balance!F$99,Balance!F$103)","v":5.9351821656637577E-2},{"$f":"+AQ94*IF($D94=\"BT\",Balance!G$99,Balance!G$103)","v":6.1791156383097109E-2},{"$f":"+AR94*IF($D94=\"BT\",Balance!H$99,Balance!H$103)","v":6.4563882630663066E-2},{"$f":"+AS94*IF($D94=\"BT\",Balance!I$99,Balance!I$103)","v":6.7629269323770697E-2},{"$f":"+SUMPRODUCT(BJ94:BM94,PremisaCosto!$F$84:$I$84)","v":0.21417159824172138},{"$f":"+AT94*IF($D94=\"BT\",Balance!D$100,0)","v":5.8304003072670599E-2},{"$f":"+AU94*IF($D94=\"BT\",Balance!E$100,0)","v":5.8281961237727747E-2},{"$f":"+AV94*IF($D94=\"BT\",Balance!F$100,0)","v":5.720392002739861E-2},{"$f":"+AW94*IF($D94=\"BT\",Balance!G$100,0)","v":5.9554268119305545E-2},{"$f":"+AX94*IF($D94=\"BT\",Balance!H$100,0)","v":6.2225711880821155E-2},{"$f":"+AY94*IF($D94=\"BT\",Balance!I$100,0)","v":6.5179057545725796E-2},{"$f":"+SUMPRODUCT(BQ94:BT94,PremisaCosto!$F$84:$I$84)","v":0.20641686152020211}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!C177","v":"BTD"},{"$f":"+PremisaCosto!F177","v":"Pp"},{"$f":"+PremisaCosto!B177","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T95:W95)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$F$4:$F$13))","v":0},{"$f":"AA95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$F$4:$F$13))","v":0},{"$f":"AB95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$F$4:$F$13))","v":0},{"$f":"AC95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$F$4:$F$13))","v":0},{"$f":"AD95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$F$4:$F$13))","v":0},{"$f":"AE95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI95:AL95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$G$4:$G$13))","v":0},{"$f":"AA95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$G$4:$G$13))","v":0},{"$f":"AB95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$G$4:$G$13))","v":0},{"$f":"AC95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$G$4:$G$13))","v":0},{"$f":"AD95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$G$4:$G$13))","v":0},{"$f":"AE95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$G$4:$G$13))","v":0},{"$f":"Z95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$H$4:$H$13))","v":0},{"$f":"AA95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$H$4:$H$13))","v":0},{"$f":"AB95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$H$4:$H$13))","v":0},{"$f":"AC95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$H$4:$H$13))","v":0},{"$f":"AD95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$H$4:$H$13))","v":0},{"$f":"AE95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG95*IF($D95=\"BT\",Balance!D$98,IF($D95=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH95*IF($D95=\"BT\",Balance!E$98,IF($D95=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI95*IF($D95=\"BT\",Balance!F$98,IF($D95=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ95*IF($D95=\"BT\",Balance!G$98,IF($D95=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK95*IF($D95=\"BT\",Balance!H$98,IF($D95=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL95*IF($D95=\"BT\",Balance!I$98,IF($D95=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC95:BF95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN95*IF($D95=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO95*IF($D95=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP95*IF($D95=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ95*IF($D95=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR95*IF($D95=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS95*IF($D95=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ95:BM95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT95*IF($D95=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU95*IF($D95=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV95*IF($D95=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW95*IF($D95=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX95*IF($D95=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY95*IF($D95=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ95:BT95,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!C178","v":"BTD"},{"$f":"+PremisaCosto!F178","v":"Pp"},{"$f":"+PremisaCosto!B178","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T96:W96)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$F$4:$F$13))","v":0},{"$f":"AA96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$F$4:$F$13))","v":0},{"$f":"AB96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$F$4:$F$13))","v":0},{"$f":"AC96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$F$4:$F$13))","v":0},{"$f":"AD96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$F$4:$F$13))","v":0},{"$f":"AE96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI96:AL96,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$G$4:$G$13))","v":0},{"$f":"AA96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$G$4:$G$13))","v":0},{"$f":"AB96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$G$4:$G$13))","v":0},{"$f":"AC96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$G$4:$G$13))","v":0},{"$f":"AD96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$G$4:$G$13))","v":0},{"$f":"AE96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$G$4:$G$13))","v":0},{"$f":"Z96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$H$4:$H$13))","v":0},{"$f":"AA96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$H$4:$H$13))","v":0},{"$f":"AB96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$H$4:$H$13))","v":0},{"$f":"AC96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$H$4:$H$13))","v":0},{"$f":"AD96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$H$4:$H$13))","v":0},{"$f":"AE96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG96*IF($D96=\"BT\",Balance!D$98,IF($D96=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH96*IF($D96=\"BT\",Balance!E$98,IF($D96=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI96*IF($D96=\"BT\",Balance!F$98,IF($D96=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ96*IF($D96=\"BT\",Balance!G$98,IF($D96=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK96*IF($D96=\"BT\",Balance!H$98,IF($D96=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL96*IF($D96=\"BT\",Balance!I$98,IF($D96=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC96:BF96,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN96*IF($D96=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO96*IF($D96=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP96*IF($D96=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ96*IF($D96=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR96*IF($D96=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS96*IF($D96=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ96:BM96,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT96*IF($D96=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU96*IF($D96=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV96*IF($D96=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW96*IF($D96=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX96*IF($D96=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY96*IF($D96=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ96:BT96,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!C179","v":"BTD"},{"$f":"+PremisaCosto!F179","v":"Pp"},{"$f":"+PremisaCosto!B179","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T97:W97)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$F$4:$F$13))","v":0},{"$f":"AA97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$F$4:$F$13))","v":0},{"$f":"AB97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$F$4:$F$13))","v":0},{"$f":"AC97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$F$4:$F$13))","v":0},{"$f":"AD97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$F$4:$F$13))","v":0},{"$f":"AE97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI97:AL97,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$G$4:$G$13))","v":0},{"$f":"AA97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$G$4:$G$13))","v":0},{"$f":"AB97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$G$4:$G$13))","v":0},{"$f":"AC97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$G$4:$G$13))","v":0},{"$f":"AD97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$G$4:$G$13))","v":0},{"$f":"AE97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$G$4:$G$13))","v":0},{"$f":"Z97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$H$4:$H$13))","v":0},{"$f":"AA97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$H$4:$H$13))","v":0},{"$f":"AB97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$H$4:$H$13))","v":0},{"$f":"AC97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$H$4:$H$13))","v":0},{"$f":"AD97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$H$4:$H$13))","v":0},{"$f":"AE97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG97*IF($D97=\"BT\",Balance!D$98,IF($D97=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH97*IF($D97=\"BT\",Balance!E$98,IF($D97=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI97*IF($D97=\"BT\",Balance!F$98,IF($D97=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ97*IF($D97=\"BT\",Balance!G$98,IF($D97=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK97*IF($D97=\"BT\",Balance!H$98,IF($D97=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL97*IF($D97=\"BT\",Balance!I$98,IF($D97=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC97:BF97,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN97*IF($D97=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO97*IF($D97=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP97*IF($D97=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ97*IF($D97=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR97*IF($D97=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS97*IF($D97=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ97:BM97,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT97*IF($D97=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU97*IF($D97=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV97*IF($D97=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW97*IF($D97=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX97*IF($D97=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY97*IF($D97=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ97:BT97,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!C180","v":"BTD"},{"$f":"+PremisaCosto!F180","v":"Pp"},{"$f":"+PremisaCosto!B180","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T98:W98)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$F$4:$F$13))","v":0},{"$f":"AA98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$F$4:$F$13))","v":0},{"$f":"AB98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$F$4:$F$13))","v":0},{"$f":"AC98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$F$4:$F$13))","v":0},{"$f":"AD98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$F$4:$F$13))","v":0},{"$f":"AE98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI98:AL98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$G$4:$G$13))","v":0},{"$f":"AA98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$G$4:$G$13))","v":0},{"$f":"AB98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$G$4:$G$13))","v":0},{"$f":"AC98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$G$4:$G$13))","v":0},{"$f":"AD98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$G$4:$G$13))","v":0},{"$f":"AE98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$G$4:$G$13))","v":0},{"$f":"Z98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$H$4:$H$13))","v":0},{"$f":"AA98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$H$4:$H$13))","v":0},{"$f":"AB98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$H$4:$H$13))","v":0},{"$f":"AC98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$H$4:$H$13))","v":0},{"$f":"AD98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$H$4:$H$13))","v":0},{"$f":"AE98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG98*IF($D98=\"BT\",Balance!D$98,IF($D98=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH98*IF($D98=\"BT\",Balance!E$98,IF($D98=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI98*IF($D98=\"BT\",Balance!F$98,IF($D98=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ98*IF($D98=\"BT\",Balance!G$98,IF($D98=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK98*IF($D98=\"BT\",Balance!H$98,IF($D98=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL98*IF($D98=\"BT\",Balance!I$98,IF($D98=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC98:BF98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN98*IF($D98=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO98*IF($D98=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP98*IF($D98=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ98*IF($D98=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR98*IF($D98=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS98*IF($D98=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ98:BM98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT98*IF($D98=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU98*IF($D98=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV98*IF($D98=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW98*IF($D98=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX98*IF($D98=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY98*IF($D98=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ98:BT98,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!C181","v":"BTD"},{"$f":"+PremisaCosto!F181","v":"Pp"},{"$f":"+PremisaCosto!B181","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T99:W99)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$F$4:$F$13))","v":0},{"$f":"AA99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$F$4:$F$13))","v":0},{"$f":"AB99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$F$4:$F$13))","v":0},{"$f":"AC99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$F$4:$F$13))","v":0},{"$f":"AD99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$F$4:$F$13))","v":0},{"$f":"AE99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI99:AL99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$G$4:$G$13))","v":0},{"$f":"AA99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$G$4:$G$13))","v":0},{"$f":"AB99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$G$4:$G$13))","v":0},{"$f":"AC99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$G$4:$G$13))","v":0},{"$f":"AD99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$G$4:$G$13))","v":0},{"$f":"AE99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$G$4:$G$13))","v":0},{"$f":"Z99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$H$4:$H$13))","v":0},{"$f":"AA99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$H$4:$H$13))","v":0},{"$f":"AB99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$H$4:$H$13))","v":0},{"$f":"AC99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$H$4:$H$13))","v":0},{"$f":"AD99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$H$4:$H$13))","v":0},{"$f":"AE99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG99*IF($D99=\"BT\",Balance!D$98,IF($D99=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH99*IF($D99=\"BT\",Balance!E$98,IF($D99=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI99*IF($D99=\"BT\",Balance!F$98,IF($D99=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ99*IF($D99=\"BT\",Balance!G$98,IF($D99=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK99*IF($D99=\"BT\",Balance!H$98,IF($D99=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL99*IF($D99=\"BT\",Balance!I$98,IF($D99=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC99:BF99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN99*IF($D99=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO99*IF($D99=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP99*IF($D99=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ99*IF($D99=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR99*IF($D99=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS99*IF($D99=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ99:BM99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT99*IF($D99=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU99*IF($D99=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV99*IF($D99=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW99*IF($D99=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX99*IF($D99=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY99*IF($D99=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ99:BT99,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!C182","v":"BTD"},{"$f":"+PremisaCosto!F182","v":"Pp"},{"$f":"+PremisaCosto!B182","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T100:W100)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$F$4:$F$13))","v":0},{"$f":"AA100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$F$4:$F$13))","v":0},{"$f":"AB100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$F$4:$F$13))","v":0},{"$f":"AC100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$F$4:$F$13))","v":0},{"$f":"AD100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$F$4:$F$13))","v":0},{"$f":"AE100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI100:AL100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$G$4:$G$13))","v":0},{"$f":"AA100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$G$4:$G$13))","v":0},{"$f":"AB100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$G$4:$G$13))","v":0},{"$f":"AC100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$G$4:$G$13))","v":0},{"$f":"AD100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$G$4:$G$13))","v":0},{"$f":"AE100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$G$4:$G$13))","v":0},{"$f":"Z100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$H$4:$H$13))","v":0},{"$f":"AA100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$H$4:$H$13))","v":0},{"$f":"AB100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$H$4:$H$13))","v":0},{"$f":"AC100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$H$4:$H$13))","v":0},{"$f":"AD100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$H$4:$H$13))","v":0},{"$f":"AE100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG100*IF($D100=\"BT\",Balance!D$98,IF($D100=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH100*IF($D100=\"BT\",Balance!E$98,IF($D100=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI100*IF($D100=\"BT\",Balance!F$98,IF($D100=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ100*IF($D100=\"BT\",Balance!G$98,IF($D100=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK100*IF($D100=\"BT\",Balance!H$98,IF($D100=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL100*IF($D100=\"BT\",Balance!I$98,IF($D100=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC100:BF100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN100*IF($D100=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO100*IF($D100=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP100*IF($D100=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ100*IF($D100=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR100*IF($D100=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS100*IF($D100=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ100:BM100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT100*IF($D100=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU100*IF($D100=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV100*IF($D100=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW100*IF($D100=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX100*IF($D100=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY100*IF($D100=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ100:BT100,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!C183","v":"BTD"},{"$f":"+PremisaCosto!F183","v":"Pp"},{"$f":"+PremisaCosto!B183","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T101:W101)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$F$4:$F$13))","v":0},{"$f":"AA101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$F$4:$F$13))","v":0},{"$f":"AB101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$F$4:$F$13))","v":0},{"$f":"AC101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$F$4:$F$13))","v":0},{"$f":"AD101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$F$4:$F$13))","v":0},{"$f":"AE101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI101:AL101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$G$4:$G$13))","v":0},{"$f":"AA101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$G$4:$G$13))","v":0},{"$f":"AB101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$G$4:$G$13))","v":0},{"$f":"AC101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$G$4:$G$13))","v":0},{"$f":"AD101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$G$4:$G$13))","v":0},{"$f":"AE101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$G$4:$G$13))","v":0},{"$f":"Z101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$H$4:$H$13))","v":0},{"$f":"AA101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$H$4:$H$13))","v":0},{"$f":"AB101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$H$4:$H$13))","v":0},{"$f":"AC101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$H$4:$H$13))","v":0},{"$f":"AD101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$H$4:$H$13))","v":0},{"$f":"AE101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG101*IF($D101=\"BT\",Balance!D$98,IF($D101=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH101*IF($D101=\"BT\",Balance!E$98,IF($D101=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI101*IF($D101=\"BT\",Balance!F$98,IF($D101=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ101*IF($D101=\"BT\",Balance!G$98,IF($D101=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK101*IF($D101=\"BT\",Balance!H$98,IF($D101=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL101*IF($D101=\"BT\",Balance!I$98,IF($D101=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC101:BF101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN101*IF($D101=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO101*IF($D101=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP101*IF($D101=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ101*IF($D101=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR101*IF($D101=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS101*IF($D101=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ101:BM101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT101*IF($D101=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU101*IF($D101=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV101*IF($D101=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW101*IF($D101=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX101*IF($D101=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY101*IF($D101=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ101:BT101,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!C184","v":"BTD"},{"$f":"+PremisaCosto!F184","v":"Pp"},{"$f":"+PremisaCosto!B184","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T102:W102)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$F$4:$F$13))","v":0},{"$f":"AA102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$F$4:$F$13))","v":0},{"$f":"AB102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$F$4:$F$13))","v":0},{"$f":"AC102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$F$4:$F$13))","v":0},{"$f":"AD102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$F$4:$F$13))","v":0},{"$f":"AE102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI102:AL102,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$G$4:$G$13))","v":0},{"$f":"AA102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$G$4:$G$13))","v":0},{"$f":"AB102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$G$4:$G$13))","v":0},{"$f":"AC102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$G$4:$G$13))","v":0},{"$f":"AD102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$G$4:$G$13))","v":0},{"$f":"AE102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$G$4:$G$13))","v":0},{"$f":"Z102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$H$4:$H$13))","v":0},{"$f":"AA102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$H$4:$H$13))","v":0},{"$f":"AB102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$H$4:$H$13))","v":0},{"$f":"AC102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$H$4:$H$13))","v":0},{"$f":"AD102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$H$4:$H$13))","v":0},{"$f":"AE102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG102*IF($D102=\"BT\",Balance!D$98,IF($D102=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH102*IF($D102=\"BT\",Balance!E$98,IF($D102=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI102*IF($D102=\"BT\",Balance!F$98,IF($D102=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ102*IF($D102=\"BT\",Balance!G$98,IF($D102=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK102*IF($D102=\"BT\",Balance!H$98,IF($D102=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL102*IF($D102=\"BT\",Balance!I$98,IF($D102=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC102:BF102,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN102*IF($D102=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO102*IF($D102=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP102*IF($D102=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ102*IF($D102=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR102*IF($D102=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS102*IF($D102=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ102:BM102,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT102*IF($D102=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU102*IF($D102=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV102*IF($D102=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW102*IF($D102=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX102*IF($D102=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY102*IF($D102=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ102:BT102,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!C185","v":0},{"$f":"+PremisaCosto!F185","v":0},{"$f":"+PremisaCosto!B185","v":0},null,4.5640000000000001,4.5640000000000001,4.6017929293217472,4.7907839822156069,5.0055784855535874,5.2430309518241485,null,3.7504342409018969E-3,3.7504342409018969E-3,3.7814903093051099E-3,3.9367923504964406E-3,4.1132981918803758E-3,null,4.560249565759098,4.5980424950808452,4.7870024919063017,5.0016416932030907,5.2389176536322681,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T103:W103)","v":16.591626061698275},null,4.5640000000000001,4.5640000000000001,4.6017929293217472,4.7907839822156069,5.0055784855535874,5.2430309518241485,null,{"$f":"Z103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$F$4:$F$13))","v":0},{"$f":"AA103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$F$4:$F$13))","v":0},{"$f":"AB103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$F$4:$F$13))","v":0},{"$f":"AC103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$F$4:$F$13))","v":0},{"$f":"AD103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$F$4:$F$13))","v":0},{"$f":"AE103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI103:AL103,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$G$4:$G$13))","v":0},{"$f":"AA103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$G$4:$G$13))","v":0},{"$f":"AB103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$G$4:$G$13))","v":0},{"$f":"AC103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$G$4:$G$13))","v":0},{"$f":"AD103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$G$4:$G$13))","v":0},{"$f":"AE103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$G$4:$G$13))","v":0},{"$f":"Z103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$H$4:$H$13))","v":0},{"$f":"AA103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$H$4:$H$13))","v":0},{"$f":"AB103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$H$4:$H$13))","v":0},{"$f":"AC103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$H$4:$H$13))","v":0},{"$f":"AD103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$H$4:$H$13))","v":0},{"$f":"AE103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG103*IF($D103=\"BT\",Balance!D$98,IF($D103=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH103*IF($D103=\"BT\",Balance!E$98,IF($D103=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI103*IF($D103=\"BT\",Balance!F$98,IF($D103=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ103*IF($D103=\"BT\",Balance!G$98,IF($D103=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK103*IF($D103=\"BT\",Balance!H$98,IF($D103=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL103*IF($D103=\"BT\",Balance!I$98,IF($D103=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC103:BF103,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN103*IF($D103=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO103*IF($D103=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP103*IF($D103=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ103*IF($D103=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR103*IF($D103=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS103*IF($D103=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ103:BM103,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT103*IF($D103=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU103*IF($D103=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV103*IF($D103=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW103*IF($D103=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX103*IF($D103=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY103*IF($D103=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ103:BT103,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!C186","v":"BTD"},{"$f":"+PremisaCosto!F186","v":"Pp"},{"$f":"+PremisaCosto!B186","v":"BT"},null,4.5640000000000001,4.5640000000000001,4.6017929293217472,4.7907839822156069,5.0055784855535874,5.2430309518241485,null,3.7504342409018969E-3,3.7504342409018969E-3,3.7814903093051099E-3,3.9367923504964406E-3,4.1132981918803758E-3,null,4.560249565759098,4.5980424950808452,4.7870024919063017,5.0016416932030907,5.2389176536322681,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T104:W104)","v":16.591626061698275},null,4.5640000000000001,4.5640000000000001,4.6017929293217472,4.7907839822156069,5.0055784855535874,5.2430309518241485,null,{"$f":"Z104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$F$4:$F$13))","v":3.8345740966088355},{"$f":"AA104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$F$4:$F$13))","v":3.8345740966088355},{"$f":"AB104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$F$4:$F$13))","v":3.8663268984958075},{"$f":"AC104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$F$4:$F$13))","v":4.0251130939203525},{"$f":"AD104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$F$4:$F$13))","v":4.2055787903694721},{"$f":"AE104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$F$4:$F$13))","v":4.4050812172618858},{"$f":"+SUMPRODUCT(AI104:AL104,PremisaCosto!$F$84:$I$84)","v":13.951007068649892},{"$f":"Z104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$G$4:$G$13))","v":3.8345740966088355},{"$f":"AA104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$G$4:$G$13))","v":3.8345740966088355},{"$f":"AB104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$G$4:$G$13))","v":3.8663268984958075},{"$f":"AC104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$G$4:$G$13))","v":4.0251130939203525},{"$f":"AD104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$G$4:$G$13))","v":4.2055787903694721},{"$f":"AE104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$G$4:$G$13))","v":4.4050812172618858},{"$f":"Z104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$H$4:$H$13))","v":3.8345740966088355},{"$f":"AA104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$H$4:$H$13))","v":3.8345740966088355},{"$f":"AB104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$H$4:$H$13))","v":3.8663268984958075},{"$f":"AC104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$H$4:$H$13))","v":4.0251130939203525},{"$f":"AD104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$H$4:$H$13))","v":4.2055787903694721},{"$f":"AE104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$H$4:$H$13))","v":4.4050812172618858},null,{"$f":"AG104*IF($D104=\"BT\",Balance!D$98,IF($D104=\"MT\",Balance!D$102,Balance!D$105))","v":4.432307695794476},{"$f":"AH104*IF($D104=\"BT\",Balance!E$98,IF($D104=\"MT\",Balance!E$102,Balance!E$105))","v":4.4283077511521318},{"$f":"AI104*IF($D104=\"BT\",Balance!F$98,IF($D104=\"MT\",Balance!F$102,Balance!F$105))","v":4.2592540545468349},{"$f":"AJ104*IF($D104=\"BT\",Balance!G$98,IF($D104=\"MT\",Balance!G$102,Balance!G$105))","v":4.4343164672740931},{"$f":"AK104*IF($D104=\"BT\",Balance!H$98,IF($D104=\"MT\",Balance!H$102,Balance!H$105))","v":4.633306883649194},{"$f":"AL104*IF($D104=\"BT\",Balance!I$98,IF($D104=\"MT\",Balance!I$102,Balance!I$105))","v":4.8533015344885753},{"$f":"+SUMPRODUCT(BC104:BF104,PremisaCosto!$F$84:$I$84)","v":15.369607971649629},{"$f":"+AN104*IF($D104=\"BT\",Balance!D$99,Balance!D$103)","v":4.3914149184469933},{"$f":"+AO104*IF($D104=\"BT\",Balance!E$99,Balance!E$103)","v":4.387779714350863},{"$f":"+AP104*IF($D104=\"BT\",Balance!F$99,Balance!F$103)","v":4.2325267818889669},{"$f":"+AQ104*IF($D104=\"BT\",Balance!G$99,Balance!G$103)","v":4.4064818395696115},{"$f":"+AR104*IF($D104=\"BT\",Balance!H$99,Balance!H$103)","v":4.60421188009916},{"$f":"+AS104*IF($D104=\"BT\",Balance!I$99,Balance!I$103)","v":4.8228122686513979},{"$f":"+SUMPRODUCT(BJ104:BM104,PremisaCosto!$F$84:$I$84)","v":15.273112099612753},{"$f":"+AT104*IF($D104=\"BT\",Balance!D$100,0)","v":4.1578042191198223},{"$f":"+AU104*IF($D104=\"BT\",Balance!E$100,0)","v":4.1562323607654594},{"$f":"+AV104*IF($D104=\"BT\",Balance!F$100,0)","v":4.079354546953863},{"$f":"+AW104*IF($D104=\"BT\",Balance!G$100,0)","v":4.2469637452579754},{"$f":"+AX104*IF($D104=\"BT\",Balance!H$100,0)","v":4.4374710785010594},{"$f":"+AY104*IF($D104=\"BT\",Balance!I$100,0)","v":4.6480815412295717},{"$f":"+SUMPRODUCT(BQ104:BT104,PremisaCosto!$F$84:$I$84)","v":14.720102437159412}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!C187","v":"BTD"},{"$f":"+PremisaCosto!F187","v":"Pp"},{"$f":"+PremisaCosto!B187","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T105:W105)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$F$4:$F$13))","v":0},{"$f":"AA105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$F$4:$F$13))","v":0},{"$f":"AB105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$F$4:$F$13))","v":0},{"$f":"AC105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$F$4:$F$13))","v":0},{"$f":"AD105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$F$4:$F$13))","v":0},{"$f":"AE105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI105:AL105,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$G$4:$G$13))","v":0},{"$f":"AA105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$G$4:$G$13))","v":0},{"$f":"AB105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$G$4:$G$13))","v":0},{"$f":"AC105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$G$4:$G$13))","v":0},{"$f":"AD105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$G$4:$G$13))","v":0},{"$f":"AE105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$G$4:$G$13))","v":0},{"$f":"Z105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$H$4:$H$13))","v":0},{"$f":"AA105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$H$4:$H$13))","v":0},{"$f":"AB105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$H$4:$H$13))","v":0},{"$f":"AC105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$H$4:$H$13))","v":0},{"$f":"AD105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$H$4:$H$13))","v":0},{"$f":"AE105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG105*IF($D105=\"BT\",Balance!D$98,IF($D105=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH105*IF($D105=\"BT\",Balance!E$98,IF($D105=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI105*IF($D105=\"BT\",Balance!F$98,IF($D105=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ105*IF($D105=\"BT\",Balance!G$98,IF($D105=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK105*IF($D105=\"BT\",Balance!H$98,IF($D105=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL105*IF($D105=\"BT\",Balance!I$98,IF($D105=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC105:BF105,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN105*IF($D105=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO105*IF($D105=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP105*IF($D105=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ105*IF($D105=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR105*IF($D105=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS105*IF($D105=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ105:BM105,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT105*IF($D105=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU105*IF($D105=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV105*IF($D105=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW105*IF($D105=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX105*IF($D105=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY105*IF($D105=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ105:BT105,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!C188","v":"BTD"},{"$f":"+PremisaCosto!F188","v":"Pp"},{"$f":"+PremisaCosto!B188","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T106:W106)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$F$4:$F$13))","v":0},{"$f":"AA106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$F$4:$F$13))","v":0},{"$f":"AB106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$F$4:$F$13))","v":0},{"$f":"AC106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$F$4:$F$13))","v":0},{"$f":"AD106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$F$4:$F$13))","v":0},{"$f":"AE106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI106:AL106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$G$4:$G$13))","v":0},{"$f":"AA106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$G$4:$G$13))","v":0},{"$f":"AB106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$G$4:$G$13))","v":0},{"$f":"AC106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$G$4:$G$13))","v":0},{"$f":"AD106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$G$4:$G$13))","v":0},{"$f":"AE106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$G$4:$G$13))","v":0},{"$f":"Z106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$H$4:$H$13))","v":0},{"$f":"AA106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$H$4:$H$13))","v":0},{"$f":"AB106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$H$4:$H$13))","v":0},{"$f":"AC106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$H$4:$H$13))","v":0},{"$f":"AD106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$H$4:$H$13))","v":0},{"$f":"AE106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG106*IF($D106=\"BT\",Balance!D$98,IF($D106=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH106*IF($D106=\"BT\",Balance!E$98,IF($D106=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI106*IF($D106=\"BT\",Balance!F$98,IF($D106=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ106*IF($D106=\"BT\",Balance!G$98,IF($D106=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK106*IF($D106=\"BT\",Balance!H$98,IF($D106=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL106*IF($D106=\"BT\",Balance!I$98,IF($D106=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC106:BF106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN106*IF($D106=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO106*IF($D106=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP106*IF($D106=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ106*IF($D106=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR106*IF($D106=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS106*IF($D106=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ106:BM106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT106*IF($D106=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU106*IF($D106=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV106*IF($D106=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW106*IF($D106=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX106*IF($D106=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY106*IF($D106=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ106:BT106,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!C189","v":"BTD"},{"$f":"+PremisaCosto!F189","v":"Pp"},{"$f":"+PremisaCosto!B189","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T107:W107)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$F$4:$F$13))","v":0},{"$f":"AA107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$F$4:$F$13))","v":0},{"$f":"AB107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$F$4:$F$13))","v":0},{"$f":"AC107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$F$4:$F$13))","v":0},{"$f":"AD107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$F$4:$F$13))","v":0},{"$f":"AE107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI107:AL107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$G$4:$G$13))","v":0},{"$f":"AA107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$G$4:$G$13))","v":0},{"$f":"AB107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$G$4:$G$13))","v":0},{"$f":"AC107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$G$4:$G$13))","v":0},{"$f":"AD107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$G$4:$G$13))","v":0},{"$f":"AE107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$G$4:$G$13))","v":0},{"$f":"Z107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$H$4:$H$13))","v":0},{"$f":"AA107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$H$4:$H$13))","v":0},{"$f":"AB107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$H$4:$H$13))","v":0},{"$f":"AC107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$H$4:$H$13))","v":0},{"$f":"AD107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$H$4:$H$13))","v":0},{"$f":"AE107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG107*IF($D107=\"BT\",Balance!D$98,IF($D107=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH107*IF($D107=\"BT\",Balance!E$98,IF($D107=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI107*IF($D107=\"BT\",Balance!F$98,IF($D107=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ107*IF($D107=\"BT\",Balance!G$98,IF($D107=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK107*IF($D107=\"BT\",Balance!H$98,IF($D107=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL107*IF($D107=\"BT\",Balance!I$98,IF($D107=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC107:BF107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN107*IF($D107=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO107*IF($D107=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP107*IF($D107=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ107*IF($D107=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR107*IF($D107=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS107*IF($D107=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ107:BM107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT107*IF($D107=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU107*IF($D107=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV107*IF($D107=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW107*IF($D107=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX107*IF($D107=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY107*IF($D107=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ107:BT107,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!C190","v":"BTD"},{"$f":"+PremisaCosto!F190","v":"Pp"},{"$f":"+PremisaCosto!B190","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T108:W108)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$F$4:$F$13))","v":0},{"$f":"AA108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$F$4:$F$13))","v":0},{"$f":"AB108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$F$4:$F$13))","v":0},{"$f":"AC108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$F$4:$F$13))","v":0},{"$f":"AD108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$F$4:$F$13))","v":0},{"$f":"AE108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI108:AL108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$G$4:$G$13))","v":0},{"$f":"AA108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$G$4:$G$13))","v":0},{"$f":"AB108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$G$4:$G$13))","v":0},{"$f":"AC108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$G$4:$G$13))","v":0},{"$f":"AD108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$G$4:$G$13))","v":0},{"$f":"AE108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$G$4:$G$13))","v":0},{"$f":"Z108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$H$4:$H$13))","v":0},{"$f":"AA108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$H$4:$H$13))","v":0},{"$f":"AB108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$H$4:$H$13))","v":0},{"$f":"AC108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$H$4:$H$13))","v":0},{"$f":"AD108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$H$4:$H$13))","v":0},{"$f":"AE108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG108*IF($D108=\"BT\",Balance!D$98,IF($D108=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH108*IF($D108=\"BT\",Balance!E$98,IF($D108=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI108*IF($D108=\"BT\",Balance!F$98,IF($D108=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ108*IF($D108=\"BT\",Balance!G$98,IF($D108=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK108*IF($D108=\"BT\",Balance!H$98,IF($D108=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL108*IF($D108=\"BT\",Balance!I$98,IF($D108=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC108:BF108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN108*IF($D108=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO108*IF($D108=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP108*IF($D108=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ108*IF($D108=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR108*IF($D108=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS108*IF($D108=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ108:BM108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT108*IF($D108=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU108*IF($D108=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV108*IF($D108=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW108*IF($D108=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX108*IF($D108=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY108*IF($D108=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ108:BT108,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!C191","v":"BTD"},{"$f":"+PremisaCosto!F191","v":"Pp"},{"$f":"+PremisaCosto!B191","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T109:W109)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$F$4:$F$13))","v":0},{"$f":"AA109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$F$4:$F$13))","v":0},{"$f":"AB109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$F$4:$F$13))","v":0},{"$f":"AC109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$F$4:$F$13))","v":0},{"$f":"AD109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$F$4:$F$13))","v":0},{"$f":"AE109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI109:AL109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$G$4:$G$13))","v":0},{"$f":"AA109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$G$4:$G$13))","v":0},{"$f":"AB109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$G$4:$G$13))","v":0},{"$f":"AC109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$G$4:$G$13))","v":0},{"$f":"AD109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$G$4:$G$13))","v":0},{"$f":"AE109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$G$4:$G$13))","v":0},{"$f":"Z109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$H$4:$H$13))","v":0},{"$f":"AA109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$H$4:$H$13))","v":0},{"$f":"AB109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$H$4:$H$13))","v":0},{"$f":"AC109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$H$4:$H$13))","v":0},{"$f":"AD109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$H$4:$H$13))","v":0},{"$f":"AE109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG109*IF($D109=\"BT\",Balance!D$98,IF($D109=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH109*IF($D109=\"BT\",Balance!E$98,IF($D109=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI109*IF($D109=\"BT\",Balance!F$98,IF($D109=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ109*IF($D109=\"BT\",Balance!G$98,IF($D109=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK109*IF($D109=\"BT\",Balance!H$98,IF($D109=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL109*IF($D109=\"BT\",Balance!I$98,IF($D109=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC109:BF109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN109*IF($D109=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO109*IF($D109=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP109*IF($D109=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ109*IF($D109=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR109*IF($D109=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS109*IF($D109=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ109:BM109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT109*IF($D109=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU109*IF($D109=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV109*IF($D109=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW109*IF($D109=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX109*IF($D109=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY109*IF($D109=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ109:BT109,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!C192","v":"BTD"},{"$f":"+PremisaCosto!F192","v":"Pp"},{"$f":"+PremisaCosto!B192","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T110:W110)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$F$4:$F$13))","v":0},{"$f":"AA110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$F$4:$F$13))","v":0},{"$f":"AB110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$F$4:$F$13))","v":0},{"$f":"AC110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$F$4:$F$13))","v":0},{"$f":"AD110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$F$4:$F$13))","v":0},{"$f":"AE110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI110:AL110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$G$4:$G$13))","v":0},{"$f":"AA110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$G$4:$G$13))","v":0},{"$f":"AB110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$G$4:$G$13))","v":0},{"$f":"AC110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$G$4:$G$13))","v":0},{"$f":"AD110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$G$4:$G$13))","v":0},{"$f":"AE110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$G$4:$G$13))","v":0},{"$f":"Z110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$H$4:$H$13))","v":0},{"$f":"AA110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$H$4:$H$13))","v":0},{"$f":"AB110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$H$4:$H$13))","v":0},{"$f":"AC110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$H$4:$H$13))","v":0},{"$f":"AD110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$H$4:$H$13))","v":0},{"$f":"AE110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG110*IF($D110=\"BT\",Balance!D$98,IF($D110=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH110*IF($D110=\"BT\",Balance!E$98,IF($D110=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI110*IF($D110=\"BT\",Balance!F$98,IF($D110=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ110*IF($D110=\"BT\",Balance!G$98,IF($D110=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK110*IF($D110=\"BT\",Balance!H$98,IF($D110=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL110*IF($D110=\"BT\",Balance!I$98,IF($D110=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC110:BF110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN110*IF($D110=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO110*IF($D110=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP110*IF($D110=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ110*IF($D110=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR110*IF($D110=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS110*IF($D110=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ110:BM110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT110*IF($D110=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU110*IF($D110=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV110*IF($D110=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW110*IF($D110=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX110*IF($D110=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY110*IF($D110=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ110:BT110,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!C193","v":"BTD"},{"$f":"+PremisaCosto!F193","v":"Pp"},{"$f":"+PremisaCosto!B193","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T111:W111)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$F$4:$F$13))","v":0},{"$f":"AA111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$F$4:$F$13))","v":0},{"$f":"AB111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$F$4:$F$13))","v":0},{"$f":"AC111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$F$4:$F$13))","v":0},{"$f":"AD111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$F$4:$F$13))","v":0},{"$f":"AE111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI111:AL111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$G$4:$G$13))","v":0},{"$f":"AA111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$G$4:$G$13))","v":0},{"$f":"AB111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$G$4:$G$13))","v":0},{"$f":"AC111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$G$4:$G$13))","v":0},{"$f":"AD111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$G$4:$G$13))","v":0},{"$f":"AE111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$G$4:$G$13))","v":0},{"$f":"Z111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$H$4:$H$13))","v":0},{"$f":"AA111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$H$4:$H$13))","v":0},{"$f":"AB111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$H$4:$H$13))","v":0},{"$f":"AC111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$H$4:$H$13))","v":0},{"$f":"AD111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$H$4:$H$13))","v":0},{"$f":"AE111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG111*IF($D111=\"BT\",Balance!D$98,IF($D111=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH111*IF($D111=\"BT\",Balance!E$98,IF($D111=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI111*IF($D111=\"BT\",Balance!F$98,IF($D111=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ111*IF($D111=\"BT\",Balance!G$98,IF($D111=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK111*IF($D111=\"BT\",Balance!H$98,IF($D111=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL111*IF($D111=\"BT\",Balance!I$98,IF($D111=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC111:BF111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN111*IF($D111=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO111*IF($D111=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP111*IF($D111=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ111*IF($D111=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR111*IF($D111=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS111*IF($D111=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ111:BM111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT111*IF($D111=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU111*IF($D111=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV111*IF($D111=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW111*IF($D111=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX111*IF($D111=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY111*IF($D111=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ111:BT111,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!C194","v":"BTD"},{"$f":"+PremisaCosto!F194","v":"Pp"},{"$f":"+PremisaCosto!B194","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T112:W112)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$F$4:$F$13))","v":0},{"$f":"AA112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$F$4:$F$13))","v":0},{"$f":"AB112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$F$4:$F$13))","v":0},{"$f":"AC112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$F$4:$F$13))","v":0},{"$f":"AD112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$F$4:$F$13))","v":0},{"$f":"AE112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI112:AL112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$G$4:$G$13))","v":0},{"$f":"AA112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$G$4:$G$13))","v":0},{"$f":"AB112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$G$4:$G$13))","v":0},{"$f":"AC112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$G$4:$G$13))","v":0},{"$f":"AD112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$G$4:$G$13))","v":0},{"$f":"AE112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$G$4:$G$13))","v":0},{"$f":"Z112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$H$4:$H$13))","v":0},{"$f":"AA112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$H$4:$H$13))","v":0},{"$f":"AB112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$H$4:$H$13))","v":0},{"$f":"AC112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$H$4:$H$13))","v":0},{"$f":"AD112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$H$4:$H$13))","v":0},{"$f":"AE112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG112*IF($D112=\"BT\",Balance!D$98,IF($D112=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH112*IF($D112=\"BT\",Balance!E$98,IF($D112=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI112*IF($D112=\"BT\",Balance!F$98,IF($D112=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ112*IF($D112=\"BT\",Balance!G$98,IF($D112=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK112*IF($D112=\"BT\",Balance!H$98,IF($D112=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL112*IF($D112=\"BT\",Balance!I$98,IF($D112=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC112:BF112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN112*IF($D112=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO112*IF($D112=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP112*IF($D112=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ112*IF($D112=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR112*IF($D112=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS112*IF($D112=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ112:BM112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT112*IF($D112=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU112*IF($D112=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV112*IF($D112=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW112*IF($D112=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX112*IF($D112=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY112*IF($D112=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ112:BT112,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!C195","v":"BTD"},{"$f":"+PremisaCosto!F195","v":"Pp"},{"$f":"+PremisaCosto!B195","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T113:W113)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$F$4:$F$13))","v":0},{"$f":"AA113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$F$4:$F$13))","v":0},{"$f":"AB113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$F$4:$F$13))","v":0},{"$f":"AC113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$F$4:$F$13))","v":0},{"$f":"AD113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$F$4:$F$13))","v":0},{"$f":"AE113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI113:AL113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$G$4:$G$13))","v":0},{"$f":"AA113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$G$4:$G$13))","v":0},{"$f":"AB113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$G$4:$G$13))","v":0},{"$f":"AC113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$G$4:$G$13))","v":0},{"$f":"AD113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$G$4:$G$13))","v":0},{"$f":"AE113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$G$4:$G$13))","v":0},{"$f":"Z113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$H$4:$H$13))","v":0},{"$f":"AA113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$H$4:$H$13))","v":0},{"$f":"AB113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$H$4:$H$13))","v":0},{"$f":"AC113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$H$4:$H$13))","v":0},{"$f":"AD113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$H$4:$H$13))","v":0},{"$f":"AE113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG113*IF($D113=\"BT\",Balance!D$98,IF($D113=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH113*IF($D113=\"BT\",Balance!E$98,IF($D113=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI113*IF($D113=\"BT\",Balance!F$98,IF($D113=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ113*IF($D113=\"BT\",Balance!G$98,IF($D113=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK113*IF($D113=\"BT\",Balance!H$98,IF($D113=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL113*IF($D113=\"BT\",Balance!I$98,IF($D113=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC113:BF113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN113*IF($D113=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO113*IF($D113=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP113*IF($D113=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ113*IF($D113=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR113*IF($D113=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS113*IF($D113=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ113:BM113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT113*IF($D113=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU113*IF($D113=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV113*IF($D113=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW113*IF($D113=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX113*IF($D113=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY113*IF($D113=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ113:BT113,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!C196","v":0},{"$f":"+PremisaCosto!F196","v":0},{"$f":"+PremisaCosto!B196","v":0},null,12.968,12.968,13.075383590588173,13.612376573482033,14.222686634675485,14.897376289056869,null,1.0656360919372436E-2,1.0656360919372436E-2,1.0744602614169296E-2,1.1185872743478932E-2,1.1687390655632056E-2,null,12.957343639080628,13.064727229668801,13.601631970867864,14.211500761932006,14.885688898401236,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T114:W114)","v":47.14290244699896},null,12.968,12.968,13.075383590588173,13.612376573482033,14.222686634675485,14.897376289056869,null,{"$f":"Z114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$F$4:$F$13))","v":0},{"$f":"AA114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$F$4:$F$13))","v":0},{"$f":"AB114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$F$4:$F$13))","v":0},{"$f":"AC114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$F$4:$F$13))","v":0},{"$f":"AD114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$F$4:$F$13))","v":0},{"$f":"AE114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI114:AL114,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$G$4:$G$13))","v":0},{"$f":"AA114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$G$4:$G$13))","v":0},{"$f":"AB114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$G$4:$G$13))","v":0},{"$f":"AC114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$G$4:$G$13))","v":0},{"$f":"AD114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$G$4:$G$13))","v":0},{"$f":"AE114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$G$4:$G$13))","v":0},{"$f":"Z114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$H$4:$H$13))","v":0},{"$f":"AA114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$H$4:$H$13))","v":0},{"$f":"AB114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$H$4:$H$13))","v":0},{"$f":"AC114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$H$4:$H$13))","v":0},{"$f":"AD114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$H$4:$H$13))","v":0},{"$f":"AE114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG114*IF($D114=\"BT\",Balance!D$98,IF($D114=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH114*IF($D114=\"BT\",Balance!E$98,IF($D114=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI114*IF($D114=\"BT\",Balance!F$98,IF($D114=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ114*IF($D114=\"BT\",Balance!G$98,IF($D114=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK114*IF($D114=\"BT\",Balance!H$98,IF($D114=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL114*IF($D114=\"BT\",Balance!I$98,IF($D114=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC114:BF114,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN114*IF($D114=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO114*IF($D114=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP114*IF($D114=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ114*IF($D114=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR114*IF($D114=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS114*IF($D114=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ114:BM114,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT114*IF($D114=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU114*IF($D114=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV114*IF($D114=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW114*IF($D114=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX114*IF($D114=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY114*IF($D114=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ114:BT114,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!C197","v":"BTD"},{"$f":"+PremisaCosto!F197","v":"Pp"},{"$f":"+PremisaCosto!B197","v":"BT"},null,12.968,12.968,13.075383590588173,13.612376573482033,14.222686634675485,14.897376289056869,null,1.0656360919372436E-2,1.0656360919372436E-2,1.0744602614169296E-2,1.1185872743478932E-2,1.1687390655632056E-2,null,12.957343639080628,13.064727229668801,13.601631970867864,14.211500761932006,14.885688898401236,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T115:W115)","v":47.14290244699896},null,12.968,12.968,13.075383590588173,13.612376573482033,14.222686634675485,14.897376289056869,null,{"$f":"Z115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$F$4:$F$13))","v":10.89543314741967},{"$f":"AA115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$F$4:$F$13))","v":10.89543314741967},{"$f":"AB115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$F$4:$F$13))","v":10.985654517899569},{"$f":"AC115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$F$4:$F$13))","v":11.436824408842931},{"$f":"AD115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$F$4:$F$13))","v":11.949593723381092},{"$f":"AE115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$F$4:$F$13))","v":12.516453379809844},{"$f":"+SUMPRODUCT(AI115:AL115,PremisaCosto!$F$84:$I$84)","v":39.639934195059546},{"$f":"Z115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$G$4:$G$13))","v":10.89543314741967},{"$f":"AA115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$G$4:$G$13))","v":10.89543314741967},{"$f":"AB115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$G$4:$G$13))","v":10.985654517899569},{"$f":"AC115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$G$4:$G$13))","v":11.436824408842931},{"$f":"AD115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$G$4:$G$13))","v":11.949593723381092},{"$f":"AE115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$G$4:$G$13))","v":12.516453379809844},{"$f":"Z115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$H$4:$H$13))","v":10.89543314741967},{"$f":"AA115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$H$4:$H$13))","v":10.89543314741967},{"$f":"AB115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$H$4:$H$13))","v":10.985654517899569},{"$f":"AC115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$H$4:$H$13))","v":11.436824408842931},{"$f":"AD115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$H$4:$H$13))","v":11.949593723381092},{"$f":"AE115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$H$4:$H$13))","v":12.516453379809844},null,{"$f":"AG115*IF($D115=\"BT\",Balance!D$98,IF($D115=\"MT\",Balance!D$102,Balance!D$105))","v":12.593813803475626},{"$f":"AH115*IF($D115=\"BT\",Balance!E$98,IF($D115=\"MT\",Balance!E$102,Balance!E$105))","v":12.582448491880115},{"$f":"AI115*IF($D115=\"BT\",Balance!F$98,IF($D115=\"MT\",Balance!F$102,Balance!F$105))","v":12.102104859632636},{"$f":"AJ115*IF($D115=\"BT\",Balance!G$98,IF($D115=\"MT\",Balance!G$102,Balance!G$105))","v":12.599521460913769},{"$f":"AK115*IF($D115=\"BT\",Balance!H$98,IF($D115=\"MT\",Balance!H$102,Balance!H$105))","v":13.164926307441441},{"$f":"AL115*IF($D115=\"BT\",Balance!I$98,IF($D115=\"MT\",Balance!I$102,Balance!I$105))","v":13.790011897293567},{"$f":"+SUMPRODUCT(BC115:BF115,PremisaCosto!$F$84:$I$84)","v":43.67070030156713},{"$f":"+AN115*IF($D115=\"BT\",Balance!D$99,Balance!D$103)","v":12.477622406314769},{"$f":"+AO115*IF($D115=\"BT\",Balance!E$99,Balance!E$103)","v":12.467293456551706},{"$f":"+AP115*IF($D115=\"BT\",Balance!F$99,Balance!F$103)","v":12.026162863176188},{"$f":"+AQ115*IF($D115=\"BT\",Balance!G$99,Balance!G$103)","v":12.520433062125049},{"$f":"+AR115*IF($D115=\"BT\",Balance!H$99,Balance!H$103)","v":13.082256718038103},{"$f":"+AS115*IF($D115=\"BT\",Balance!I$99,Balance!I$103)","v":13.703380696729036},{"$f":"+SUMPRODUCT(BJ115:BM115,PremisaCosto!$F$84:$I$84)","v":43.396520093728789},{"$f":"+AT115*IF($D115=\"BT\",Balance!D$100,0)","v":11.813848622599879},{"$f":"+AU115*IF($D115=\"BT\",Balance!E$100,0)","v":11.809382395794582},{"$f":"+AV115*IF($D115=\"BT\",Balance!F$100,0)","v":11.590944295551642},{"$f":"+AW115*IF($D115=\"BT\",Balance!G$100,0)","v":12.067183577674284},{"$f":"+AX115*IF($D115=\"BT\",Balance!H$100,0)","v":12.608484869851385},{"$f":"+AY115*IF($D115=\"BT\",Balance!I$100,0)","v":13.206906535202689},{"$f":"+SUMPRODUCT(BQ115:BT115,PremisaCosto!$F$84:$I$84)","v":41.825216565530937}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!C198","v":"BTD"},{"$f":"+PremisaCosto!F198","v":"Pp"},{"$f":"+PremisaCosto!B198","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T116:W116)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$F$4:$F$13))","v":0},{"$f":"AA116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$F$4:$F$13))","v":0},{"$f":"AB116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$F$4:$F$13))","v":0},{"$f":"AC116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$F$4:$F$13))","v":0},{"$f":"AD116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$F$4:$F$13))","v":0},{"$f":"AE116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI116:AL116,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$G$4:$G$13))","v":0},{"$f":"AA116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$G$4:$G$13))","v":0},{"$f":"AB116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$G$4:$G$13))","v":0},{"$f":"AC116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$G$4:$G$13))","v":0},{"$f":"AD116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$G$4:$G$13))","v":0},{"$f":"AE116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$G$4:$G$13))","v":0},{"$f":"Z116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$H$4:$H$13))","v":0},{"$f":"AA116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$H$4:$H$13))","v":0},{"$f":"AB116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$H$4:$H$13))","v":0},{"$f":"AC116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$H$4:$H$13))","v":0},{"$f":"AD116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$H$4:$H$13))","v":0},{"$f":"AE116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG116*IF($D116=\"BT\",Balance!D$98,IF($D116=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH116*IF($D116=\"BT\",Balance!E$98,IF($D116=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI116*IF($D116=\"BT\",Balance!F$98,IF($D116=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ116*IF($D116=\"BT\",Balance!G$98,IF($D116=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK116*IF($D116=\"BT\",Balance!H$98,IF($D116=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL116*IF($D116=\"BT\",Balance!I$98,IF($D116=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC116:BF116,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN116*IF($D116=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO116*IF($D116=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP116*IF($D116=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ116*IF($D116=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR116*IF($D116=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS116*IF($D116=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ116:BM116,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT116*IF($D116=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU116*IF($D116=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV116*IF($D116=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW116*IF($D116=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX116*IF($D116=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY116*IF($D116=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ116:BT116,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!C199","v":"BTD"},{"$f":"+PremisaCosto!F199","v":"Pp"},{"$f":"+PremisaCosto!B199","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T117:W117)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$F$4:$F$13))","v":0},{"$f":"AA117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$F$4:$F$13))","v":0},{"$f":"AB117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$F$4:$F$13))","v":0},{"$f":"AC117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$F$4:$F$13))","v":0},{"$f":"AD117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$F$4:$F$13))","v":0},{"$f":"AE117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI117:AL117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$G$4:$G$13))","v":0},{"$f":"AA117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$G$4:$G$13))","v":0},{"$f":"AB117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$G$4:$G$13))","v":0},{"$f":"AC117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$G$4:$G$13))","v":0},{"$f":"AD117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$G$4:$G$13))","v":0},{"$f":"AE117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$G$4:$G$13))","v":0},{"$f":"Z117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$H$4:$H$13))","v":0},{"$f":"AA117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$H$4:$H$13))","v":0},{"$f":"AB117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$H$4:$H$13))","v":0},{"$f":"AC117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$H$4:$H$13))","v":0},{"$f":"AD117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$H$4:$H$13))","v":0},{"$f":"AE117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG117*IF($D117=\"BT\",Balance!D$98,IF($D117=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH117*IF($D117=\"BT\",Balance!E$98,IF($D117=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI117*IF($D117=\"BT\",Balance!F$98,IF($D117=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ117*IF($D117=\"BT\",Balance!G$98,IF($D117=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK117*IF($D117=\"BT\",Balance!H$98,IF($D117=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL117*IF($D117=\"BT\",Balance!I$98,IF($D117=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC117:BF117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN117*IF($D117=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO117*IF($D117=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP117*IF($D117=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ117*IF($D117=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR117*IF($D117=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS117*IF($D117=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ117:BM117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT117*IF($D117=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU117*IF($D117=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV117*IF($D117=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW117*IF($D117=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX117*IF($D117=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY117*IF($D117=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ117:BT117,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!C200","v":"BTD"},{"$f":"+PremisaCosto!F200","v":"Pp"},{"$f":"+PremisaCosto!B200","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T118:W118)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$F$4:$F$13))","v":0},{"$f":"AA118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$F$4:$F$13))","v":0},{"$f":"AB118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$F$4:$F$13))","v":0},{"$f":"AC118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$F$4:$F$13))","v":0},{"$f":"AD118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$F$4:$F$13))","v":0},{"$f":"AE118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI118:AL118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$G$4:$G$13))","v":0},{"$f":"AA118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$G$4:$G$13))","v":0},{"$f":"AB118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$G$4:$G$13))","v":0},{"$f":"AC118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$G$4:$G$13))","v":0},{"$f":"AD118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$G$4:$G$13))","v":0},{"$f":"AE118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$G$4:$G$13))","v":0},{"$f":"Z118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$H$4:$H$13))","v":0},{"$f":"AA118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$H$4:$H$13))","v":0},{"$f":"AB118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$H$4:$H$13))","v":0},{"$f":"AC118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$H$4:$H$13))","v":0},{"$f":"AD118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$H$4:$H$13))","v":0},{"$f":"AE118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG118*IF($D118=\"BT\",Balance!D$98,IF($D118=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH118*IF($D118=\"BT\",Balance!E$98,IF($D118=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI118*IF($D118=\"BT\",Balance!F$98,IF($D118=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ118*IF($D118=\"BT\",Balance!G$98,IF($D118=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK118*IF($D118=\"BT\",Balance!H$98,IF($D118=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL118*IF($D118=\"BT\",Balance!I$98,IF($D118=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC118:BF118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN118*IF($D118=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO118*IF($D118=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP118*IF($D118=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ118*IF($D118=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR118*IF($D118=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS118*IF($D118=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ118:BM118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT118*IF($D118=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU118*IF($D118=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV118*IF($D118=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW118*IF($D118=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX118*IF($D118=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY118*IF($D118=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ118:BT118,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!C201","v":"BTD"},{"$f":"+PremisaCosto!F201","v":"Pp"},{"$f":"+PremisaCosto!B201","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T119:W119)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$F$4:$F$13))","v":0},{"$f":"AA119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$F$4:$F$13))","v":0},{"$f":"AB119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$F$4:$F$13))","v":0},{"$f":"AC119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$F$4:$F$13))","v":0},{"$f":"AD119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$F$4:$F$13))","v":0},{"$f":"AE119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI119:AL119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$G$4:$G$13))","v":0},{"$f":"AA119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$G$4:$G$13))","v":0},{"$f":"AB119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$G$4:$G$13))","v":0},{"$f":"AC119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$G$4:$G$13))","v":0},{"$f":"AD119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$G$4:$G$13))","v":0},{"$f":"AE119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$G$4:$G$13))","v":0},{"$f":"Z119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$H$4:$H$13))","v":0},{"$f":"AA119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$H$4:$H$13))","v":0},{"$f":"AB119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$H$4:$H$13))","v":0},{"$f":"AC119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$H$4:$H$13))","v":0},{"$f":"AD119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$H$4:$H$13))","v":0},{"$f":"AE119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG119*IF($D119=\"BT\",Balance!D$98,IF($D119=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH119*IF($D119=\"BT\",Balance!E$98,IF($D119=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI119*IF($D119=\"BT\",Balance!F$98,IF($D119=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ119*IF($D119=\"BT\",Balance!G$98,IF($D119=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK119*IF($D119=\"BT\",Balance!H$98,IF($D119=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL119*IF($D119=\"BT\",Balance!I$98,IF($D119=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC119:BF119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN119*IF($D119=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO119*IF($D119=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP119*IF($D119=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ119*IF($D119=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR119*IF($D119=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS119*IF($D119=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ119:BM119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT119*IF($D119=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU119*IF($D119=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV119*IF($D119=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW119*IF($D119=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX119*IF($D119=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY119*IF($D119=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ119:BT119,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!C202","v":"BTD"},{"$f":"+PremisaCosto!F202","v":"Pp"},{"$f":"+PremisaCosto!B202","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T120:W120)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$F$4:$F$13))","v":0},{"$f":"AA120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$F$4:$F$13))","v":0},{"$f":"AB120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$F$4:$F$13))","v":0},{"$f":"AC120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$F$4:$F$13))","v":0},{"$f":"AD120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$F$4:$F$13))","v":0},{"$f":"AE120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI120:AL120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$G$4:$G$13))","v":0},{"$f":"AA120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$G$4:$G$13))","v":0},{"$f":"AB120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$G$4:$G$13))","v":0},{"$f":"AC120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$G$4:$G$13))","v":0},{"$f":"AD120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$G$4:$G$13))","v":0},{"$f":"AE120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$G$4:$G$13))","v":0},{"$f":"Z120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$H$4:$H$13))","v":0},{"$f":"AA120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$H$4:$H$13))","v":0},{"$f":"AB120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$H$4:$H$13))","v":0},{"$f":"AC120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$H$4:$H$13))","v":0},{"$f":"AD120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$H$4:$H$13))","v":0},{"$f":"AE120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG120*IF($D120=\"BT\",Balance!D$98,IF($D120=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH120*IF($D120=\"BT\",Balance!E$98,IF($D120=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI120*IF($D120=\"BT\",Balance!F$98,IF($D120=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ120*IF($D120=\"BT\",Balance!G$98,IF($D120=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK120*IF($D120=\"BT\",Balance!H$98,IF($D120=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL120*IF($D120=\"BT\",Balance!I$98,IF($D120=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC120:BF120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN120*IF($D120=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO120*IF($D120=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP120*IF($D120=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ120*IF($D120=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR120*IF($D120=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS120*IF($D120=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ120:BM120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT120*IF($D120=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU120*IF($D120=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV120*IF($D120=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW120*IF($D120=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX120*IF($D120=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY120*IF($D120=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ120:BT120,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!C203","v":"BTD"},{"$f":"+PremisaCosto!F203","v":"Pp"},{"$f":"+PremisaCosto!B203","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T121:W121)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$F$4:$F$13))","v":0},{"$f":"AA121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$F$4:$F$13))","v":0},{"$f":"AB121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$F$4:$F$13))","v":0},{"$f":"AC121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$F$4:$F$13))","v":0},{"$f":"AD121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$F$4:$F$13))","v":0},{"$f":"AE121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI121:AL121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$G$4:$G$13))","v":0},{"$f":"AA121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$G$4:$G$13))","v":0},{"$f":"AB121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$G$4:$G$13))","v":0},{"$f":"AC121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$G$4:$G$13))","v":0},{"$f":"AD121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$G$4:$G$13))","v":0},{"$f":"AE121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$G$4:$G$13))","v":0},{"$f":"Z121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$H$4:$H$13))","v":0},{"$f":"AA121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$H$4:$H$13))","v":0},{"$f":"AB121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$H$4:$H$13))","v":0},{"$f":"AC121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$H$4:$H$13))","v":0},{"$f":"AD121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$H$4:$H$13))","v":0},{"$f":"AE121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG121*IF($D121=\"BT\",Balance!D$98,IF($D121=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH121*IF($D121=\"BT\",Balance!E$98,IF($D121=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI121*IF($D121=\"BT\",Balance!F$98,IF($D121=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ121*IF($D121=\"BT\",Balance!G$98,IF($D121=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK121*IF($D121=\"BT\",Balance!H$98,IF($D121=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL121*IF($D121=\"BT\",Balance!I$98,IF($D121=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC121:BF121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN121*IF($D121=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO121*IF($D121=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP121*IF($D121=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ121*IF($D121=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR121*IF($D121=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS121*IF($D121=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ121:BM121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT121*IF($D121=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU121*IF($D121=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV121*IF($D121=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW121*IF($D121=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX121*IF($D121=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY121*IF($D121=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ121:BT121,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!C204","v":"BTD"},{"$f":"+PremisaCosto!F204","v":"Pp"},{"$f":"+PremisaCosto!B204","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T122:W122)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$F$4:$F$13))","v":0},{"$f":"AA122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$F$4:$F$13))","v":0},{"$f":"AB122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$F$4:$F$13))","v":0},{"$f":"AC122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$F$4:$F$13))","v":0},{"$f":"AD122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$F$4:$F$13))","v":0},{"$f":"AE122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI122:AL122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$G$4:$G$13))","v":0},{"$f":"AA122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$G$4:$G$13))","v":0},{"$f":"AB122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$G$4:$G$13))","v":0},{"$f":"AC122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$G$4:$G$13))","v":0},{"$f":"AD122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$G$4:$G$13))","v":0},{"$f":"AE122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$G$4:$G$13))","v":0},{"$f":"Z122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$H$4:$H$13))","v":0},{"$f":"AA122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$H$4:$H$13))","v":0},{"$f":"AB122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$H$4:$H$13))","v":0},{"$f":"AC122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$H$4:$H$13))","v":0},{"$f":"AD122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$H$4:$H$13))","v":0},{"$f":"AE122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG122*IF($D122=\"BT\",Balance!D$98,IF($D122=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH122*IF($D122=\"BT\",Balance!E$98,IF($D122=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI122*IF($D122=\"BT\",Balance!F$98,IF($D122=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ122*IF($D122=\"BT\",Balance!G$98,IF($D122=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK122*IF($D122=\"BT\",Balance!H$98,IF($D122=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL122*IF($D122=\"BT\",Balance!I$98,IF($D122=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC122:BF122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN122*IF($D122=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO122*IF($D122=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP122*IF($D122=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ122*IF($D122=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR122*IF($D122=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS122*IF($D122=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ122:BM122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT122*IF($D122=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU122*IF($D122=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV122*IF($D122=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW122*IF($D122=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX122*IF($D122=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY122*IF($D122=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ122:BT122,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!C205","v":"BTD"},{"$f":"+PremisaCosto!F205","v":"Pp"},{"$f":"+PremisaCosto!B205","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T123:W123)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$F$4:$F$13))","v":0},{"$f":"AA123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$F$4:$F$13))","v":0},{"$f":"AB123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$F$4:$F$13))","v":0},{"$f":"AC123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$F$4:$F$13))","v":0},{"$f":"AD123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$F$4:$F$13))","v":0},{"$f":"AE123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI123:AL123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$G$4:$G$13))","v":0},{"$f":"AA123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$G$4:$G$13))","v":0},{"$f":"AB123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$G$4:$G$13))","v":0},{"$f":"AC123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$G$4:$G$13))","v":0},{"$f":"AD123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$G$4:$G$13))","v":0},{"$f":"AE123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$G$4:$G$13))","v":0},{"$f":"Z123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$H$4:$H$13))","v":0},{"$f":"AA123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$H$4:$H$13))","v":0},{"$f":"AB123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$H$4:$H$13))","v":0},{"$f":"AC123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$H$4:$H$13))","v":0},{"$f":"AD123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$H$4:$H$13))","v":0},{"$f":"AE123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG123*IF($D123=\"BT\",Balance!D$98,IF($D123=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH123*IF($D123=\"BT\",Balance!E$98,IF($D123=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI123*IF($D123=\"BT\",Balance!F$98,IF($D123=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ123*IF($D123=\"BT\",Balance!G$98,IF($D123=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK123*IF($D123=\"BT\",Balance!H$98,IF($D123=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL123*IF($D123=\"BT\",Balance!I$98,IF($D123=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC123:BF123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN123*IF($D123=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO123*IF($D123=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP123*IF($D123=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ123*IF($D123=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR123*IF($D123=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS123*IF($D123=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ123:BM123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT123*IF($D123=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU123*IF($D123=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV123*IF($D123=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW123*IF($D123=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX123*IF($D123=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY123*IF($D123=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ123:BT123,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!C206","v":"BTD"},{"$f":"+PremisaCosto!F206","v":"Pp"},{"$f":"+PremisaCosto!B206","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T124:W124)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$F$4:$F$13))","v":0},{"$f":"AA124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$F$4:$F$13))","v":0},{"$f":"AB124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$F$4:$F$13))","v":0},{"$f":"AC124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$F$4:$F$13))","v":0},{"$f":"AD124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$F$4:$F$13))","v":0},{"$f":"AE124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI124:AL124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$G$4:$G$13))","v":0},{"$f":"AA124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$G$4:$G$13))","v":0},{"$f":"AB124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$G$4:$G$13))","v":0},{"$f":"AC124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$G$4:$G$13))","v":0},{"$f":"AD124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$G$4:$G$13))","v":0},{"$f":"AE124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$G$4:$G$13))","v":0},{"$f":"Z124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$H$4:$H$13))","v":0},{"$f":"AA124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$H$4:$H$13))","v":0},{"$f":"AB124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$H$4:$H$13))","v":0},{"$f":"AC124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$H$4:$H$13))","v":0},{"$f":"AD124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$H$4:$H$13))","v":0},{"$f":"AE124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG124*IF($D124=\"BT\",Balance!D$98,IF($D124=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH124*IF($D124=\"BT\",Balance!E$98,IF($D124=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI124*IF($D124=\"BT\",Balance!F$98,IF($D124=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ124*IF($D124=\"BT\",Balance!G$98,IF($D124=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK124*IF($D124=\"BT\",Balance!H$98,IF($D124=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL124*IF($D124=\"BT\",Balance!I$98,IF($D124=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC124:BF124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN124*IF($D124=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO124*IF($D124=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP124*IF($D124=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ124*IF($D124=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR124*IF($D124=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS124*IF($D124=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ124:BM124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT124*IF($D124=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU124*IF($D124=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV124*IF($D124=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW124*IF($D124=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX124*IF($D124=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY124*IF($D124=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ124:BT124,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!C207","v":0},{"$f":"+PremisaCosto!F207","v":0},{"$f":"+PremisaCosto!B207","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T125:W125)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$F$4:$F$13))","v":0},{"$f":"AA125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$F$4:$F$13))","v":0},{"$f":"AB125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$F$4:$F$13))","v":0},{"$f":"AC125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$F$4:$F$13))","v":0},{"$f":"AD125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$F$4:$F$13))","v":0},{"$f":"AE125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI125:AL125,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$G$4:$G$13))","v":0},{"$f":"AA125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$G$4:$G$13))","v":0},{"$f":"AB125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$G$4:$G$13))","v":0},{"$f":"AC125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$G$4:$G$13))","v":0},{"$f":"AD125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$G$4:$G$13))","v":0},{"$f":"AE125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$G$4:$G$13))","v":0},{"$f":"Z125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$H$4:$H$13))","v":0},{"$f":"AA125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$H$4:$H$13))","v":0},{"$f":"AB125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$H$4:$H$13))","v":0},{"$f":"AC125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$H$4:$H$13))","v":0},{"$f":"AD125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$H$4:$H$13))","v":0},{"$f":"AE125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG125*IF($D125=\"BT\",Balance!D$98,IF($D125=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH125*IF($D125=\"BT\",Balance!E$98,IF($D125=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI125*IF($D125=\"BT\",Balance!F$98,IF($D125=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ125*IF($D125=\"BT\",Balance!G$98,IF($D125=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK125*IF($D125=\"BT\",Balance!H$98,IF($D125=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL125*IF($D125=\"BT\",Balance!I$98,IF($D125=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC125:BF125,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN125*IF($D125=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO125*IF($D125=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP125*IF($D125=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ125*IF($D125=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR125*IF($D125=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS125*IF($D125=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ125:BM125,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT125*IF($D125=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU125*IF($D125=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV125*IF($D125=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW125*IF($D125=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX125*IF($D125=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY125*IF($D125=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ125:BT125,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!C208","v":"BTD"},{"$f":"+PremisaCosto!F208","v":"Pp"},{"$f":"+PremisaCosto!B208","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T126:W126)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$F$4:$F$13))","v":0},{"$f":"AA126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$F$4:$F$13))","v":0},{"$f":"AB126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$F$4:$F$13))","v":0},{"$f":"AC126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$F$4:$F$13))","v":0},{"$f":"AD126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$F$4:$F$13))","v":0},{"$f":"AE126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI126:AL126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$G$4:$G$13))","v":0},{"$f":"AA126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$G$4:$G$13))","v":0},{"$f":"AB126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$G$4:$G$13))","v":0},{"$f":"AC126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$G$4:$G$13))","v":0},{"$f":"AD126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$G$4:$G$13))","v":0},{"$f":"AE126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$G$4:$G$13))","v":0},{"$f":"Z126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$H$4:$H$13))","v":0},{"$f":"AA126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$H$4:$H$13))","v":0},{"$f":"AB126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$H$4:$H$13))","v":0},{"$f":"AC126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$H$4:$H$13))","v":0},{"$f":"AD126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$H$4:$H$13))","v":0},{"$f":"AE126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG126*IF($D126=\"BT\",Balance!D$98,IF($D126=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH126*IF($D126=\"BT\",Balance!E$98,IF($D126=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI126*IF($D126=\"BT\",Balance!F$98,IF($D126=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ126*IF($D126=\"BT\",Balance!G$98,IF($D126=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK126*IF($D126=\"BT\",Balance!H$98,IF($D126=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL126*IF($D126=\"BT\",Balance!I$98,IF($D126=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC126:BF126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN126*IF($D126=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO126*IF($D126=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP126*IF($D126=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ126*IF($D126=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR126*IF($D126=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS126*IF($D126=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ126:BM126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT126*IF($D126=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU126*IF($D126=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV126*IF($D126=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW126*IF($D126=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX126*IF($D126=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY126*IF($D126=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ126:BT126,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!C209","v":"BTD"},{"$f":"+PremisaCosto!F209","v":"Pp"},{"$f":"+PremisaCosto!B209","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T127:W127)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$F$4:$F$13))","v":0},{"$f":"AA127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$F$4:$F$13))","v":0},{"$f":"AB127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$F$4:$F$13))","v":0},{"$f":"AC127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$F$4:$F$13))","v":0},{"$f":"AD127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$F$4:$F$13))","v":0},{"$f":"AE127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI127:AL127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$G$4:$G$13))","v":0},{"$f":"AA127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$G$4:$G$13))","v":0},{"$f":"AB127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$G$4:$G$13))","v":0},{"$f":"AC127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$G$4:$G$13))","v":0},{"$f":"AD127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$G$4:$G$13))","v":0},{"$f":"AE127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$G$4:$G$13))","v":0},{"$f":"Z127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$H$4:$H$13))","v":0},{"$f":"AA127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$H$4:$H$13))","v":0},{"$f":"AB127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$H$4:$H$13))","v":0},{"$f":"AC127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$H$4:$H$13))","v":0},{"$f":"AD127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$H$4:$H$13))","v":0},{"$f":"AE127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG127*IF($D127=\"BT\",Balance!D$98,IF($D127=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH127*IF($D127=\"BT\",Balance!E$98,IF($D127=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI127*IF($D127=\"BT\",Balance!F$98,IF($D127=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ127*IF($D127=\"BT\",Balance!G$98,IF($D127=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK127*IF($D127=\"BT\",Balance!H$98,IF($D127=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL127*IF($D127=\"BT\",Balance!I$98,IF($D127=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC127:BF127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN127*IF($D127=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO127*IF($D127=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP127*IF($D127=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ127*IF($D127=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR127*IF($D127=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS127*IF($D127=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ127:BM127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT127*IF($D127=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU127*IF($D127=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV127*IF($D127=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW127*IF($D127=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX127*IF($D127=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY127*IF($D127=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ127:BT127,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!C210","v":"BTD"},{"$f":"+PremisaCosto!F210","v":"Pp"},{"$f":"+PremisaCosto!B210","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T128:W128)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$F$4:$F$13))","v":0},{"$f":"AA128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$F$4:$F$13))","v":0},{"$f":"AB128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$F$4:$F$13))","v":0},{"$f":"AC128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$F$4:$F$13))","v":0},{"$f":"AD128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$F$4:$F$13))","v":0},{"$f":"AE128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI128:AL128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$G$4:$G$13))","v":0},{"$f":"AA128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$G$4:$G$13))","v":0},{"$f":"AB128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$G$4:$G$13))","v":0},{"$f":"AC128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$G$4:$G$13))","v":0},{"$f":"AD128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$G$4:$G$13))","v":0},{"$f":"AE128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$G$4:$G$13))","v":0},{"$f":"Z128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$H$4:$H$13))","v":0},{"$f":"AA128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$H$4:$H$13))","v":0},{"$f":"AB128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$H$4:$H$13))","v":0},{"$f":"AC128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$H$4:$H$13))","v":0},{"$f":"AD128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$H$4:$H$13))","v":0},{"$f":"AE128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG128*IF($D128=\"BT\",Balance!D$98,IF($D128=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH128*IF($D128=\"BT\",Balance!E$98,IF($D128=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI128*IF($D128=\"BT\",Balance!F$98,IF($D128=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ128*IF($D128=\"BT\",Balance!G$98,IF($D128=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK128*IF($D128=\"BT\",Balance!H$98,IF($D128=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL128*IF($D128=\"BT\",Balance!I$98,IF($D128=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC128:BF128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN128*IF($D128=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO128*IF($D128=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP128*IF($D128=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ128*IF($D128=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR128*IF($D128=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS128*IF($D128=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ128:BM128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT128*IF($D128=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU128*IF($D128=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV128*IF($D128=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW128*IF($D128=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX128*IF($D128=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY128*IF($D128=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ128:BT128,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!C211","v":"BTD"},{"$f":"+PremisaCosto!F211","v":"Pp"},{"$f":"+PremisaCosto!B211","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T129:W129)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$F$4:$F$13))","v":0},{"$f":"AA129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$F$4:$F$13))","v":0},{"$f":"AB129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$F$4:$F$13))","v":0},{"$f":"AC129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$F$4:$F$13))","v":0},{"$f":"AD129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$F$4:$F$13))","v":0},{"$f":"AE129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI129:AL129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$G$4:$G$13))","v":0},{"$f":"AA129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$G$4:$G$13))","v":0},{"$f":"AB129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$G$4:$G$13))","v":0},{"$f":"AC129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$G$4:$G$13))","v":0},{"$f":"AD129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$G$4:$G$13))","v":0},{"$f":"AE129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$G$4:$G$13))","v":0},{"$f":"Z129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$H$4:$H$13))","v":0},{"$f":"AA129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$H$4:$H$13))","v":0},{"$f":"AB129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$H$4:$H$13))","v":0},{"$f":"AC129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$H$4:$H$13))","v":0},{"$f":"AD129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$H$4:$H$13))","v":0},{"$f":"AE129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG129*IF($D129=\"BT\",Balance!D$98,IF($D129=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH129*IF($D129=\"BT\",Balance!E$98,IF($D129=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI129*IF($D129=\"BT\",Balance!F$98,IF($D129=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ129*IF($D129=\"BT\",Balance!G$98,IF($D129=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK129*IF($D129=\"BT\",Balance!H$98,IF($D129=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL129*IF($D129=\"BT\",Balance!I$98,IF($D129=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC129:BF129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN129*IF($D129=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO129*IF($D129=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP129*IF($D129=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ129*IF($D129=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR129*IF($D129=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS129*IF($D129=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ129:BM129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT129*IF($D129=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU129*IF($D129=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV129*IF($D129=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW129*IF($D129=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX129*IF($D129=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY129*IF($D129=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ129:BT129,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!C212","v":"BTD"},{"$f":"+PremisaCosto!F212","v":"Pp"},{"$f":"+PremisaCosto!B212","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T130:W130)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$F$4:$F$13))","v":0},{"$f":"AA130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$F$4:$F$13))","v":0},{"$f":"AB130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$F$4:$F$13))","v":0},{"$f":"AC130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$F$4:$F$13))","v":0},{"$f":"AD130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$F$4:$F$13))","v":0},{"$f":"AE130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI130:AL130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$G$4:$G$13))","v":0},{"$f":"AA130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$G$4:$G$13))","v":0},{"$f":"AB130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$G$4:$G$13))","v":0},{"$f":"AC130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$G$4:$G$13))","v":0},{"$f":"AD130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$G$4:$G$13))","v":0},{"$f":"AE130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$G$4:$G$13))","v":0},{"$f":"Z130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$H$4:$H$13))","v":0},{"$f":"AA130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$H$4:$H$13))","v":0},{"$f":"AB130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$H$4:$H$13))","v":0},{"$f":"AC130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$H$4:$H$13))","v":0},{"$f":"AD130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$H$4:$H$13))","v":0},{"$f":"AE130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG130*IF($D130=\"BT\",Balance!D$98,IF($D130=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH130*IF($D130=\"BT\",Balance!E$98,IF($D130=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI130*IF($D130=\"BT\",Balance!F$98,IF($D130=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ130*IF($D130=\"BT\",Balance!G$98,IF($D130=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK130*IF($D130=\"BT\",Balance!H$98,IF($D130=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL130*IF($D130=\"BT\",Balance!I$98,IF($D130=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC130:BF130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN130*IF($D130=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO130*IF($D130=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP130*IF($D130=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ130*IF($D130=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR130*IF($D130=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS130*IF($D130=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ130:BM130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT130*IF($D130=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU130*IF($D130=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV130*IF($D130=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW130*IF($D130=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX130*IF($D130=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY130*IF($D130=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ130:BT130,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!C213","v":"BTD"},{"$f":"+PremisaCosto!F213","v":"Pp"},{"$f":"+PremisaCosto!B213","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T131:W131)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$F$4:$F$13))","v":0},{"$f":"AA131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$F$4:$F$13))","v":0},{"$f":"AB131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$F$4:$F$13))","v":0},{"$f":"AC131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$F$4:$F$13))","v":0},{"$f":"AD131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$F$4:$F$13))","v":0},{"$f":"AE131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI131:AL131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$G$4:$G$13))","v":0},{"$f":"AA131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$G$4:$G$13))","v":0},{"$f":"AB131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$G$4:$G$13))","v":0},{"$f":"AC131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$G$4:$G$13))","v":0},{"$f":"AD131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$G$4:$G$13))","v":0},{"$f":"AE131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$G$4:$G$13))","v":0},{"$f":"Z131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$H$4:$H$13))","v":0},{"$f":"AA131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$H$4:$H$13))","v":0},{"$f":"AB131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$H$4:$H$13))","v":0},{"$f":"AC131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$H$4:$H$13))","v":0},{"$f":"AD131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$H$4:$H$13))","v":0},{"$f":"AE131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG131*IF($D131=\"BT\",Balance!D$98,IF($D131=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH131*IF($D131=\"BT\",Balance!E$98,IF($D131=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI131*IF($D131=\"BT\",Balance!F$98,IF($D131=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ131*IF($D131=\"BT\",Balance!G$98,IF($D131=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK131*IF($D131=\"BT\",Balance!H$98,IF($D131=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL131*IF($D131=\"BT\",Balance!I$98,IF($D131=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC131:BF131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN131*IF($D131=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO131*IF($D131=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP131*IF($D131=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ131*IF($D131=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR131*IF($D131=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS131*IF($D131=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ131:BM131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT131*IF($D131=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU131*IF($D131=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV131*IF($D131=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW131*IF($D131=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX131*IF($D131=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY131*IF($D131=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ131:BT131,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!C214","v":"BTD"},{"$f":"+PremisaCosto!F214","v":"Pp"},{"$f":"+PremisaCosto!B214","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T132:W132)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$F$4:$F$13))","v":0},{"$f":"AA132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$F$4:$F$13))","v":0},{"$f":"AB132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$F$4:$F$13))","v":0},{"$f":"AC132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$F$4:$F$13))","v":0},{"$f":"AD132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$F$4:$F$13))","v":0},{"$f":"AE132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI132:AL132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$G$4:$G$13))","v":0},{"$f":"AA132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$G$4:$G$13))","v":0},{"$f":"AB132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$G$4:$G$13))","v":0},{"$f":"AC132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$G$4:$G$13))","v":0},{"$f":"AD132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$G$4:$G$13))","v":0},{"$f":"AE132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$G$4:$G$13))","v":0},{"$f":"Z132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$H$4:$H$13))","v":0},{"$f":"AA132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$H$4:$H$13))","v":0},{"$f":"AB132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$H$4:$H$13))","v":0},{"$f":"AC132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$H$4:$H$13))","v":0},{"$f":"AD132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$H$4:$H$13))","v":0},{"$f":"AE132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG132*IF($D132=\"BT\",Balance!D$98,IF($D132=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH132*IF($D132=\"BT\",Balance!E$98,IF($D132=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI132*IF($D132=\"BT\",Balance!F$98,IF($D132=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ132*IF($D132=\"BT\",Balance!G$98,IF($D132=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK132*IF($D132=\"BT\",Balance!H$98,IF($D132=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL132*IF($D132=\"BT\",Balance!I$98,IF($D132=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC132:BF132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN132*IF($D132=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO132*IF($D132=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP132*IF($D132=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ132*IF($D132=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR132*IF($D132=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS132*IF($D132=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ132:BM132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT132*IF($D132=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU132*IF($D132=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV132*IF($D132=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW132*IF($D132=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX132*IF($D132=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY132*IF($D132=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ132:BT132,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!C215","v":"BTD"},{"$f":"+PremisaCosto!F215","v":"Pp"},{"$f":"+PremisaCosto!B215","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T133:W133)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$F$4:$F$13))","v":0},{"$f":"AA133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$F$4:$F$13))","v":0},{"$f":"AB133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$F$4:$F$13))","v":0},{"$f":"AC133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$F$4:$F$13))","v":0},{"$f":"AD133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$F$4:$F$13))","v":0},{"$f":"AE133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI133:AL133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$G$4:$G$13))","v":0},{"$f":"AA133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$G$4:$G$13))","v":0},{"$f":"AB133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$G$4:$G$13))","v":0},{"$f":"AC133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$G$4:$G$13))","v":0},{"$f":"AD133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$G$4:$G$13))","v":0},{"$f":"AE133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$G$4:$G$13))","v":0},{"$f":"Z133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$H$4:$H$13))","v":0},{"$f":"AA133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$H$4:$H$13))","v":0},{"$f":"AB133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$H$4:$H$13))","v":0},{"$f":"AC133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$H$4:$H$13))","v":0},{"$f":"AD133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$H$4:$H$13))","v":0},{"$f":"AE133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG133*IF($D133=\"BT\",Balance!D$98,IF($D133=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH133*IF($D133=\"BT\",Balance!E$98,IF($D133=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI133*IF($D133=\"BT\",Balance!F$98,IF($D133=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ133*IF($D133=\"BT\",Balance!G$98,IF($D133=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK133*IF($D133=\"BT\",Balance!H$98,IF($D133=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL133*IF($D133=\"BT\",Balance!I$98,IF($D133=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC133:BF133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN133*IF($D133=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO133*IF($D133=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP133*IF($D133=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ133*IF($D133=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR133*IF($D133=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS133*IF($D133=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ133:BM133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT133*IF($D133=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU133*IF($D133=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV133*IF($D133=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW133*IF($D133=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX133*IF($D133=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY133*IF($D133=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ133:BT133,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!C216","v":"BTD"},{"$f":"+PremisaCosto!F216","v":"Pp"},{"$f":"+PremisaCosto!B216","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T134:W134)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$F$4:$F$13))","v":0},{"$f":"AA134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$F$4:$F$13))","v":0},{"$f":"AB134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$F$4:$F$13))","v":0},{"$f":"AC134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$F$4:$F$13))","v":0},{"$f":"AD134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$F$4:$F$13))","v":0},{"$f":"AE134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI134:AL134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$G$4:$G$13))","v":0},{"$f":"AA134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$G$4:$G$13))","v":0},{"$f":"AB134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$G$4:$G$13))","v":0},{"$f":"AC134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$G$4:$G$13))","v":0},{"$f":"AD134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$G$4:$G$13))","v":0},{"$f":"AE134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$G$4:$G$13))","v":0},{"$f":"Z134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$H$4:$H$13))","v":0},{"$f":"AA134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$H$4:$H$13))","v":0},{"$f":"AB134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$H$4:$H$13))","v":0},{"$f":"AC134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$H$4:$H$13))","v":0},{"$f":"AD134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$H$4:$H$13))","v":0},{"$f":"AE134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG134*IF($D134=\"BT\",Balance!D$98,IF($D134=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH134*IF($D134=\"BT\",Balance!E$98,IF($D134=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI134*IF($D134=\"BT\",Balance!F$98,IF($D134=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ134*IF($D134=\"BT\",Balance!G$98,IF($D134=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK134*IF($D134=\"BT\",Balance!H$98,IF($D134=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL134*IF($D134=\"BT\",Balance!I$98,IF($D134=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC134:BF134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN134*IF($D134=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO134*IF($D134=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP134*IF($D134=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ134*IF($D134=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR134*IF($D134=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS134*IF($D134=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ134:BM134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT134*IF($D134=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU134*IF($D134=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV134*IF($D134=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW134*IF($D134=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX134*IF($D134=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY134*IF($D134=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ134:BT134,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!C217","v":"BTD"},{"$f":"+PremisaCosto!F217","v":"Pp"},{"$f":"+PremisaCosto!B217","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T135:W135)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$F$4:$F$13))","v":0},{"$f":"AA135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$F$4:$F$13))","v":0},{"$f":"AB135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$F$4:$F$13))","v":0},{"$f":"AC135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$F$4:$F$13))","v":0},{"$f":"AD135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$F$4:$F$13))","v":0},{"$f":"AE135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI135:AL135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$G$4:$G$13))","v":0},{"$f":"AA135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$G$4:$G$13))","v":0},{"$f":"AB135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$G$4:$G$13))","v":0},{"$f":"AC135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$G$4:$G$13))","v":0},{"$f":"AD135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$G$4:$G$13))","v":0},{"$f":"AE135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$G$4:$G$13))","v":0},{"$f":"Z135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$H$4:$H$13))","v":0},{"$f":"AA135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$H$4:$H$13))","v":0},{"$f":"AB135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$H$4:$H$13))","v":0},{"$f":"AC135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$H$4:$H$13))","v":0},{"$f":"AD135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$H$4:$H$13))","v":0},{"$f":"AE135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG135*IF($D135=\"BT\",Balance!D$98,IF($D135=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH135*IF($D135=\"BT\",Balance!E$98,IF($D135=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI135*IF($D135=\"BT\",Balance!F$98,IF($D135=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ135*IF($D135=\"BT\",Balance!G$98,IF($D135=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK135*IF($D135=\"BT\",Balance!H$98,IF($D135=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL135*IF($D135=\"BT\",Balance!I$98,IF($D135=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC135:BF135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN135*IF($D135=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO135*IF($D135=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP135*IF($D135=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ135*IF($D135=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR135*IF($D135=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS135*IF($D135=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ135:BM135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT135*IF($D135=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU135*IF($D135=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV135*IF($D135=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW135*IF($D135=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX135*IF($D135=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY135*IF($D135=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ135:BT135,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!C218","v":0},{"$f":"+PremisaCosto!F218","v":0},{"$f":"+PremisaCosto!B218","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T136:W136)","v":0},null,{"$f":"+Energía!F136/(Parametros!$D$4*24*365)","v":200.44724541555368},{"$f":"+Energía!G136/(Parametros!$D$4*24*365)","v":206.91390496693813},{"$f":"+Energía!H136/(Parametros!$D$4*24*365)","v":209.1617544423944},{"$f":"+Energía!I136/(Parametros!$D$4*24*365)","v":218.89245003599919},{"$f":"+Energía!J136/(Parametros!$D$4*24*365)","v":229.88471779374632},{"$f":"+Energía!K136/(Parametros!$D$4*24*365)","v":241.97977078969518},null,{"$f":"Z136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$F$4:$F$13))","v":0},{"$f":"AA136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$F$4:$F$13))","v":0},{"$f":"AB136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$F$4:$F$13))","v":0},{"$f":"AC136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$F$4:$F$13))","v":0},{"$f":"AD136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$F$4:$F$13))","v":0},{"$f":"AE136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI136:AL136,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$G$4:$G$13))","v":0},{"$f":"AA136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$G$4:$G$13))","v":0},{"$f":"AB136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$G$4:$G$13))","v":0},{"$f":"AC136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$G$4:$G$13))","v":0},{"$f":"AD136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$G$4:$G$13))","v":0},{"$f":"AE136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$G$4:$G$13))","v":0},{"$f":"Z136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$H$4:$H$13))","v":0},{"$f":"AA136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$H$4:$H$13))","v":0},{"$f":"AB136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$H$4:$H$13))","v":0},{"$f":"AC136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$H$4:$H$13))","v":0},{"$f":"AD136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$H$4:$H$13))","v":0},{"$f":"AE136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG136*IF($D136=\"BT\",Balance!D$98,IF($D136=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH136*IF($D136=\"BT\",Balance!E$98,IF($D136=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI136*IF($D136=\"BT\",Balance!F$98,IF($D136=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ136*IF($D136=\"BT\",Balance!G$98,IF($D136=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK136*IF($D136=\"BT\",Balance!H$98,IF($D136=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL136*IF($D136=\"BT\",Balance!I$98,IF($D136=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC136:BF136,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN136*IF($D136=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO136*IF($D136=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP136*IF($D136=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ136*IF($D136=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR136*IF($D136=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS136*IF($D136=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ136:BM136,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT136*IF($D136=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU136*IF($D136=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV136*IF($D136=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW136*IF($D136=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX136*IF($D136=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY136*IF($D136=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ136:BT136,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!C219","v":0},{"$f":"+PremisaCosto!F219","v":0},{"$f":"+PremisaCosto!B219","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T137:W137)","v":0},null,{"$f":"+Energía!F137/(Parametros!$D$4*24*365)","v":74.167844108873496},{"$f":"+Energía!G137/(Parametros!$D$4*24*365)","v":76.199953936451095},{"$f":"+Energía!H137/(Parametros!$D$4*24*365)","v":77.101636214564692},{"$f":"+Energía!I137/(Parametros!$D$4*24*365)","v":80.845795979935247},{"$f":"+Energía!J137/(Parametros!$D$4*24*365)","v":85.06723478620485},{"$f":"+Energía!K137/(Parametros!$D$4*24*365)","v":89.70539520353617},null,{"$f":"Z137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$F$4:$F$13))","v":0},{"$f":"AA137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$F$4:$F$13))","v":0},{"$f":"AB137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$F$4:$F$13))","v":0},{"$f":"AC137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$F$4:$F$13))","v":0},{"$f":"AD137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$F$4:$F$13))","v":0},{"$f":"AE137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI137:AL137,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$G$4:$G$13))","v":0},{"$f":"AA137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$G$4:$G$13))","v":0},{"$f":"AB137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$G$4:$G$13))","v":0},{"$f":"AC137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$G$4:$G$13))","v":0},{"$f":"AD137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$G$4:$G$13))","v":0},{"$f":"AE137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$G$4:$G$13))","v":0},{"$f":"Z137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$H$4:$H$13))","v":0},{"$f":"AA137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$H$4:$H$13))","v":0},{"$f":"AB137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$H$4:$H$13))","v":0},{"$f":"AC137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$H$4:$H$13))","v":0},{"$f":"AD137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$H$4:$H$13))","v":0},{"$f":"AE137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG137*IF($D137=\"BT\",Balance!D$98,IF($D137=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH137*IF($D137=\"BT\",Balance!E$98,IF($D137=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI137*IF($D137=\"BT\",Balance!F$98,IF($D137=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ137*IF($D137=\"BT\",Balance!G$98,IF($D137=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK137*IF($D137=\"BT\",Balance!H$98,IF($D137=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL137*IF($D137=\"BT\",Balance!I$98,IF($D137=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC137:BF137,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN137*IF($D137=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO137*IF($D137=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP137*IF($D137=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ137*IF($D137=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR137*IF($D137=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS137*IF($D137=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ137:BM137,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT137*IF($D137=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU137*IF($D137=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV137*IF($D137=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW137*IF($D137=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX137*IF($D137=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY137*IF($D137=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ137:BT137,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!C220","v":"BTS"},{"$f":"+PremisaCosto!F220","v":"Pp"},{"$f":"+PremisaCosto!B220","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T138:W138)","v":0},null,{"$f":"+Energía!F138/(Parametros!$D$4*24*365)","v":53.205941998127621},{"$f":"+Energía!G138/(Parametros!$D$4*24*365)","v":54.683897624047894},{"$f":"+Energía!H138/(Parametros!$D$4*24*365)","v":55.326831599884343},{"$f":"+Energía!I138/(Parametros!$D$4*24*365)","v":58.004760473560218},{"$f":"+Energía!J138/(Parametros!$D$4*24*365)","v":61.02449057976515},{"$f":"+Energía!K138/(Parametros!$D$4*24*365)","v":64.342683647680502},null,{"$f":"Z138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$F$4:$F$13))","v":20.907806882698367},{"$f":"AA138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$F$4:$F$13))","v":21.488584323102039},{"$f":"AB138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$F$4:$F$13))","v":21.741231657220979},{"$f":"AC138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$F$4:$F$13))","v":22.793550583148228},{"$f":"AD138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$F$4:$F$13))","v":23.980183720864776},{"$f":"AE138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$F$4:$F$13))","v":25.284100863538882},{"$f":"+SUMPRODUCT(AI138:AL138,PremisaCosto!$F$84:$I$84)","v":79.241261798997243},{"$f":"Z138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$G$4:$G$13))","v":20.907806882698367},{"$f":"AA138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$G$4:$G$13))","v":21.488584323102039},{"$f":"AB138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$G$4:$G$13))","v":21.741231657220979},{"$f":"AC138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$G$4:$G$13))","v":22.793550583148228},{"$f":"AD138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$G$4:$G$13))","v":23.980183720864776},{"$f":"AE138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$G$4:$G$13))","v":25.284100863538882},{"$f":"Z138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$H$4:$H$13))","v":20.907806882698367},{"$f":"AA138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$H$4:$H$13))","v":21.488584323102039},{"$f":"AB138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$H$4:$H$13))","v":21.741231657220979},{"$f":"AC138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$H$4:$H$13))","v":22.793550583148228},{"$f":"AD138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$H$4:$H$13))","v":23.980183720864776},{"$f":"AE138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$H$4:$H$13))","v":25.284100863538882},null,{"$f":"AG138*IF($D138=\"BT\",Balance!D$98,IF($D138=\"MT\",Balance!D$102,Balance!D$105))","v":24.166916850119726},{"$f":"AH138*IF($D138=\"BT\",Balance!E$98,IF($D138=\"MT\",Balance!E$102,Balance!E$105))","v":24.815810601608518},{"$f":"AI138*IF($D138=\"BT\",Balance!F$98,IF($D138=\"MT\",Balance!F$102,Balance!F$105))","v":23.95075003173865},{"$f":"AJ138*IF($D138=\"BT\",Balance!G$98,IF($D138=\"MT\",Balance!G$102,Balance!G$105))","v":25.110801694283822},{"$f":"AK138*IF($D138=\"BT\",Balance!H$98,IF($D138=\"MT\",Balance!H$102,Balance!H$105))","v":26.419086609311627},{"$f":"AL138*IF($D138=\"BT\",Balance!I$98,IF($D138=\"MT\",Balance!I$102,Balance!I$105))","v":27.856777086950558},{"$f":"+SUMPRODUCT(BC138:BF138,PremisaCosto!$F$84:$I$84)","v":87.298896077594378},{"$f":"+AN138*IF($D138=\"BT\",Balance!D$99,Balance!D$103)","v":23.943951203834661},{"$f":"+AO138*IF($D138=\"BT\",Balance!E$99,Balance!E$103)","v":24.588695382470092},{"$f":"+AP138*IF($D138=\"BT\",Balance!F$99,Balance!F$103)","v":23.800456525349812},{"$f":"+AQ138*IF($D138=\"BT\",Balance!G$99,Balance!G$103)","v":24.953178795313981},{"$f":"+AR138*IF($D138=\"BT\",Balance!H$99,Balance!H$103)","v":26.253187082690769},{"$f":"+AS138*IF($D138=\"BT\",Balance!I$99,Balance!I$103)","v":27.681776074560229},{"$f":"+SUMPRODUCT(BJ138:BM138,PremisaCosto!$F$84:$I$84)","v":86.750800760453316},{"$f":"+AT138*IF($D138=\"BT\",Balance!D$100,0)","v":22.670201560664616},{"$f":"+AU138*IF($D138=\"BT\",Balance!E$100,0)","v":23.291126289539712},{"$f":"+AV138*IF($D138=\"BT\",Balance!F$100,0)","v":22.939134363358296},{"$f":"+AW138*IF($D138=\"BT\",Balance!G$100,0)","v":24.049854176407848},{"$f":"+AX138*IF($D138=\"BT\",Balance!H$100,0)","v":25.302432084296015},{"$f":"+AY138*IF($D138=\"BT\",Balance!I$100,0)","v":26.678863955986611},{"$f":"+SUMPRODUCT(BQ138:BT138,PremisaCosto!$F$84:$I$84)","v":83.609713025022813}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!C221","v":"BTS"},{"$f":"+PremisaCosto!F221","v":"Pp"},{"$f":"+PremisaCosto!B221","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T139:W139)","v":0},null,{"$f":"+Energía!F139/(Parametros!$D$4*24*365)","v":1.0309116266505099E-2},{"$f":"+Energía!G139/(Parametros!$D$4*24*365)","v":1.0778156711329121E-2},{"$f":"+Energía!H139/(Parametros!$D$4*24*365)","v":1.0867406955590729E-2},{"$f":"+Energía!I139/(Parametros!$D$4*24*365)","v":1.1313720536907362E-2},{"$f":"+Energía!J139/(Parametros!$D$4*24*365)","v":1.1820970496966269E-2},{"$f":"+Energía!K139/(Parametros!$D$4*24*365)","v":1.2381728580435966E-2},null,{"$f":"Z139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$F$4:$F$13))","v":4.0510703116384663E-3},{"$f":"AA139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$F$4:$F$13))","v":4.2353844440881968E-3},{"$f":"AB139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$F$4:$F$13))","v":4.2704562199308467E-3},{"$f":"AC139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$F$4:$F$13))","v":4.4458396041329729E-3},{"$f":"AD139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$F$4:$F$13))","v":4.6451685476284442E-3},{"$f":"AE139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$F$4:$F$13))","v":4.8655240432140508E-3},{"$f":"+SUMPRODUCT(AI139:AL139,PremisaCosto!$F$84:$I$84)","v":1.5409241503555635E-2},{"$f":"Z139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$G$4:$G$13))","v":4.0510703116384663E-3},{"$f":"AA139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$G$4:$G$13))","v":4.2353844440881968E-3},{"$f":"AB139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$G$4:$G$13))","v":4.2704562199308467E-3},{"$f":"AC139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$G$4:$G$13))","v":4.4458396041329729E-3},{"$f":"AD139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$G$4:$G$13))","v":4.6451685476284442E-3},{"$f":"AE139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$G$4:$G$13))","v":4.8655240432140508E-3},{"$f":"Z139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$H$4:$H$13))","v":4.0510703116384663E-3},{"$f":"AA139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$H$4:$H$13))","v":4.2353844440881968E-3},{"$f":"AB139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$H$4:$H$13))","v":4.2704562199308467E-3},{"$f":"AC139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$H$4:$H$13))","v":4.4458396041329729E-3},{"$f":"AD139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$H$4:$H$13))","v":4.6451685476284442E-3},{"$f":"AE139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$H$4:$H$13))","v":4.8655240432140508E-3},null,{"$f":"AG139*IF($D139=\"BT\",Balance!D$98,IF($D139=\"MT\",Balance!D$102,Balance!D$105))","v":4.6825513514940301E-3},{"$f":"AH139*IF($D139=\"BT\",Balance!E$98,IF($D139=\"MT\",Balance!E$102,Balance!E$105))","v":4.8911783395844972E-3},{"$f":"AI139*IF($D139=\"BT\",Balance!F$98,IF($D139=\"MT\",Balance!F$102,Balance!F$105))","v":4.7044542396509756E-3},{"$f":"AJ139*IF($D139=\"BT\",Balance!G$98,IF($D139=\"MT\",Balance!G$102,Balance!G$105))","v":4.8978151190939611E-3},{"$f":"AK139*IF($D139=\"BT\",Balance!H$98,IF($D139=\"MT\",Balance!H$102,Balance!H$105))","v":5.117605086063977E-3},{"$f":"AL139*IF($D139=\"BT\",Balance!I$98,IF($D139=\"MT\",Balance!I$102,Balance!I$105))","v":5.3605947632674369E-3},{"$f":"+SUMPRODUCT(BC139:BF139,PremisaCosto!$F$84:$I$84)","v":1.6976122217178594E-2},{"$f":"+AN139*IF($D139=\"BT\",Balance!D$99,Balance!D$103)","v":4.6393498088717778E-3},{"$f":"+AO139*IF($D139=\"BT\",Balance!E$99,Balance!E$103)","v":4.8464140939882697E-3},{"$f":"+AP139*IF($D139=\"BT\",Balance!F$99,Balance!F$103)","v":4.6749332884329121E-3},{"$f":"+AQ139*IF($D139=\"BT\",Balance!G$99,Balance!G$103)","v":4.8670710661127443E-3},{"$f":"+AR139*IF($D139=\"BT\",Balance!H$99,Balance!H$103)","v":5.0854689159621968E-3},{"$f":"+AS139*IF($D139=\"BT\",Balance!I$99,Balance!I$103)","v":5.3269185950711685E-3},{"$f":"+SUMPRODUCT(BJ139:BM139,PremisaCosto!$F$84:$I$84)","v":1.6869540076620886E-2},{"$f":"+AT139*IF($D139=\"BT\",Balance!D$100,0)","v":4.3925496833083309E-3},{"$f":"+AU139*IF($D139=\"BT\",Balance!E$100,0)","v":4.590664163295133E-3},{"$f":"+AV139*IF($D139=\"BT\",Balance!F$100,0)","v":4.5057506661218489E-3},{"$f":"+AW139*IF($D139=\"BT\",Balance!G$100,0)","v":4.6908792810079541E-3},{"$f":"+AX139*IF($D139=\"BT\",Balance!H$100,0)","v":4.9012994672852379E-3},{"$f":"+AY139*IF($D139=\"BT\",Balance!I$100,0)","v":5.1339240704690505E-3},{"$f":"+SUMPRODUCT(BQ139:BT139,PremisaCosto!$F$84:$I$84)","v":1.6258726864312192E-2}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!C222","v":"BTS"},{"$f":"+PremisaCosto!F222","v":"Pp"},{"$f":"+PremisaCosto!B222","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T140:W140)","v":0},null,{"$f":"+Energía!F140/(Parametros!$D$4*24*365)","v":20.9446650286663},{"$f":"+Energía!G140/(Parametros!$D$4*24*365)","v":21.498160328104834},{"$f":"+Energía!H140/(Parametros!$D$4*24*365)","v":21.756735161227635},{"$f":"+Energía!I140/(Parametros!$D$4*24*365)","v":22.822170013565366},{"$f":"+Energía!J140/(Parametros!$D$4*24*365)","v":24.022977156536168},{"$f":"+Energía!K140/(Parametros!$D$4*24*365)","v":25.341950514825268},null,{"$f":"Z140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$F$4:$F$13))","v":8.2304155362491578},{"$f":"AA140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$F$4:$F$13))","v":8.4479170482334656},{"$f":"AB140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$F$4:$F$13))","v":8.5495266142448649},{"$f":"AC140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$F$4:$F$13))","v":8.9681998921196833},{"$f":"AD140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$F$4:$F$13))","v":9.440069065105698},{"$f":"AE140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$F$4:$F$13))","v":9.9583728338746642},{"$f":"+SUMPRODUCT(AI140:AL140,PremisaCosto!$F$84:$I$84)","v":31.184978894026763},{"$f":"Z140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$G$4:$G$13))","v":8.2304155362491578},{"$f":"AA140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$G$4:$G$13))","v":8.4479170482334656},{"$f":"AB140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$G$4:$G$13))","v":8.5495266142448649},{"$f":"AC140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$G$4:$G$13))","v":8.9681998921196833},{"$f":"AD140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$G$4:$G$13))","v":9.440069065105698},{"$f":"AE140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$G$4:$G$13))","v":9.9583728338746642},{"$f":"Z140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$H$4:$H$13))","v":8.2304155362491578},{"$f":"AA140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$H$4:$H$13))","v":8.4479170482334656},{"$f":"AB140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$H$4:$H$13))","v":8.5495266142448649},{"$f":"AC140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$H$4:$H$13))","v":8.9681998921196833},{"$f":"AD140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$H$4:$H$13))","v":9.440069065105698},{"$f":"AE140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$H$4:$H$13))","v":9.9583728338746642},null,{"$f":"AG140*IF($D140=\"BT\",Balance!D$98,IF($D140=\"MT\",Balance!D$102,Balance!D$105))","v":9.5133731157170693},{"$f":"AH140*IF($D140=\"BT\",Balance!E$98,IF($D140=\"MT\",Balance!E$102,Balance!E$105))","v":9.7559665306419774},{"$f":"AI140*IF($D140=\"BT\",Balance!F$98,IF($D140=\"MT\",Balance!F$102,Balance!F$105))","v":9.4183980951909678},{"$f":"AJ140*IF($D140=\"BT\",Balance!G$98,IF($D140=\"MT\",Balance!G$102,Balance!G$105))","v":9.8799302120227495},{"$f":"AK140*IF($D140=\"BT\",Balance!H$98,IF($D140=\"MT\",Balance!H$102,Balance!H$105))","v":10.400170621374915},{"$f":"AL140*IF($D140=\"BT\",Balance!I$98,IF($D140=\"MT\",Balance!I$102,Balance!I$105))","v":10.971644737504946},{"$f":"+SUMPRODUCT(BC140:BF140,PremisaCosto!$F$84:$I$84)","v":34.356019026201842},{"$f":"+AN140*IF($D140=\"BT\",Balance!D$99,Balance!D$103)","v":9.4256020773900886},{"$f":"+AO140*IF($D140=\"BT\",Balance!E$99,Balance!E$103)","v":9.6666795630677527},{"$f":"+AP140*IF($D140=\"BT\",Balance!F$99,Balance!F$103)","v":9.3592966444048162},{"$f":"+AQ140*IF($D140=\"BT\",Balance!G$99,Balance!G$103)","v":9.8179129470784261},{"$f":"+AR140*IF($D140=\"BT\",Balance!H$99,Balance!H$103)","v":10.334862406583943},{"$f":"+AS140*IF($D140=\"BT\",Balance!I$99,Balance!I$103)","v":10.902718998872036},{"$f":"+SUMPRODUCT(BJ140:BM140,PremisaCosto!$F$84:$I$84)","v":34.140318958656536},{"$f":"+AT140*IF($D140=\"BT\",Balance!D$100,0)","v":8.9241870360490534},{"$f":"+AU140*IF($D140=\"BT\",Balance!E$100,0)","v":9.1565595897551049},{"$f":"+AV140*IF($D140=\"BT\",Balance!F$100,0)","v":9.0205901321203754},{"$f":"+AW140*IF($D140=\"BT\",Balance!G$100,0)","v":9.4624968077511724},{"$f":"+AX140*IF($D140=\"BT\",Balance!H$100,0)","v":9.9605870068074278},{"$f":"+AY140*IF($D140=\"BT\",Balance!I$100,0)","v":10.507712949407585},{"$f":"+SUMPRODUCT(BQ140:BT140,PremisaCosto!$F$84:$I$84)","v":32.904160183978249}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!C223","v":"BTS"},{"$f":"+PremisaCosto!F223","v":"Pp"},{"$f":"+PremisaCosto!B223","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T141:W141)","v":0},null,{"$f":"+Energía!F141/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G141/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H141/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I141/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J141/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K141/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$F$4:$F$13))","v":0},{"$f":"AA141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$F$4:$F$13))","v":0},{"$f":"AB141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$F$4:$F$13))","v":0},{"$f":"AC141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$F$4:$F$13))","v":0},{"$f":"AD141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$F$4:$F$13))","v":0},{"$f":"AE141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI141:AL141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$G$4:$G$13))","v":0},{"$f":"AA141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$G$4:$G$13))","v":0},{"$f":"AB141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$G$4:$G$13))","v":0},{"$f":"AC141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$G$4:$G$13))","v":0},{"$f":"AD141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$G$4:$G$13))","v":0},{"$f":"AE141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$G$4:$G$13))","v":0},{"$f":"Z141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$H$4:$H$13))","v":0},{"$f":"AA141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$H$4:$H$13))","v":0},{"$f":"AB141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$H$4:$H$13))","v":0},{"$f":"AC141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$H$4:$H$13))","v":0},{"$f":"AD141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$H$4:$H$13))","v":0},{"$f":"AE141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG141*IF($D141=\"BT\",Balance!D$98,IF($D141=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH141*IF($D141=\"BT\",Balance!E$98,IF($D141=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI141*IF($D141=\"BT\",Balance!F$98,IF($D141=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ141*IF($D141=\"BT\",Balance!G$98,IF($D141=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK141*IF($D141=\"BT\",Balance!H$98,IF($D141=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL141*IF($D141=\"BT\",Balance!I$98,IF($D141=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC141:BF141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN141*IF($D141=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO141*IF($D141=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP141*IF($D141=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ141*IF($D141=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR141*IF($D141=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS141*IF($D141=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ141:BM141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT141*IF($D141=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU141*IF($D141=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV141*IF($D141=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW141*IF($D141=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX141*IF($D141=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY141*IF($D141=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ141:BT141,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!C224","v":"BTS"},{"$f":"+PremisaCosto!F224","v":"Pp"},{"$f":"+PremisaCosto!B224","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T142:W142)","v":0},null,{"$f":"+Energía!F142/(Parametros!$D$4*24*365)","v":3.5548676781052069E-4},{"$f":"+Energía!G142/(Parametros!$D$4*24*365)","v":3.7166057625272832E-4},{"$f":"+Energía!H142/(Parametros!$D$4*24*365)","v":3.7473817088243895E-4},{"$f":"+Energía!I142/(Parametros!$D$4*24*365)","v":3.9012829437611588E-4},{"$f":"+Energía!J142/(Parametros!$D$4*24*365)","v":4.0761967230918159E-4},{"$f":"+Energía!K142/(Parametros!$D$4*24*365)","v":4.2695615794606783E-4},null,{"$f":"Z142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$F$4:$F$13))","v":1.3969207971167125E-4},{"$f":"AA142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$F$4:$F$13))","v":1.4604773945131713E-4},{"$f":"AB142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$F$4:$F$13))","v":1.4725711103209818E-4},{"$f":"AC142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$F$4:$F$13))","v":1.5330481393561974E-4},{"$f":"AD142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$F$4:$F$13))","v":1.6017822578029113E-4},{"$f":"AE142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$F$4:$F$13))","v":1.6777669114531211E-4},{"$f":"+SUMPRODUCT(AI142:AL142,PremisaCosto!$F$84:$I$84)","v":5.3135315529502199E-4},{"$f":"Z142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$G$4:$G$13))","v":1.3969207971167125E-4},{"$f":"AA142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$G$4:$G$13))","v":1.4604773945131713E-4},{"$f":"AB142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$G$4:$G$13))","v":1.4725711103209818E-4},{"$f":"AC142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$G$4:$G$13))","v":1.5330481393561974E-4},{"$f":"AD142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$G$4:$G$13))","v":1.6017822578029113E-4},{"$f":"AE142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$G$4:$G$13))","v":1.6777669114531211E-4},{"$f":"Z142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$H$4:$H$13))","v":1.3969207971167125E-4},{"$f":"AA142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$H$4:$H$13))","v":1.4604773945131713E-4},{"$f":"AB142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$H$4:$H$13))","v":1.4725711103209818E-4},{"$f":"AC142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$H$4:$H$13))","v":1.5330481393561974E-4},{"$f":"AD142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$H$4:$H$13))","v":1.6017822578029113E-4},{"$f":"AE142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$H$4:$H$13))","v":1.6777669114531211E-4},null,{"$f":"AG142*IF($D142=\"BT\",Balance!D$98,IF($D142=\"MT\",Balance!D$102,Balance!D$105))","v":1.6146728798255275E-4},{"$f":"AH142*IF($D142=\"BT\",Balance!E$98,IF($D142=\"MT\",Balance!E$102,Balance!E$105))","v":1.6866132205463783E-4},{"$f":"AI142*IF($D142=\"BT\",Balance!F$98,IF($D142=\"MT\",Balance!F$102,Balance!F$105))","v":1.622225599879647E-4},{"$f":"AJ142*IF($D142=\"BT\",Balance!G$98,IF($D142=\"MT\",Balance!G$102,Balance!G$105))","v":1.6889017652048141E-4},{"$f":"AK142*IF($D142=\"BT\",Balance!H$98,IF($D142=\"MT\",Balance!H$102,Balance!H$105))","v":1.7646914089875778E-4},{"$f":"AL142*IF($D142=\"BT\",Balance!I$98,IF($D142=\"MT\",Balance!I$102,Balance!I$105))","v":1.8484809528508404E-4},{"$f":"+SUMPRODUCT(BC142:BF142,PremisaCosto!$F$84:$I$84)","v":5.853835247302963E-4},{"$f":"+AN142*IF($D142=\"BT\",Balance!D$99,Balance!D$103)","v":1.5997757961626821E-4},{"$f":"+AO142*IF($D142=\"BT\",Balance!E$99,Balance!E$103)","v":1.6711772737890585E-4},{"$f":"+AP142*IF($D142=\"BT\",Balance!F$99,Balance!F$103)","v":1.6120459615285906E-4},{"$f":"+AQ142*IF($D142=\"BT\",Balance!G$99,Balance!G$103)","v":1.678300367625084E-4},{"$f":"+AR142*IF($D142=\"BT\",Balance!H$99,Balance!H$103)","v":1.7536099710214467E-4},{"$f":"+AS142*IF($D142=\"BT\",Balance!I$99,Balance!I$103)","v":1.8368684810590239E-4},{"$f":"+SUMPRODUCT(BJ142:BM142,PremisaCosto!$F$84:$I$84)","v":5.8170827850416852E-4},{"$f":"+AT142*IF($D142=\"BT\",Balance!D$100,0)","v":1.5146723045890794E-4},{"$f":"+AU142*IF($D142=\"BT\",Balance!E$100,0)","v":1.5829876425155632E-4},{"$f":"+AV142*IF($D142=\"BT\",Balance!F$100,0)","v":1.5537071262489136E-4},{"$f":"+AW142*IF($D142=\"BT\",Balance!G$100,0)","v":1.6175445796579152E-4},{"$f":"+AX142*IF($D142=\"BT\",Balance!H$100,0)","v":1.6901032645811161E-4},{"$f":"+AY142*IF($D142=\"BT\",Balance!I$100,0)","v":1.770318644989328E-4},{"$f":"+SUMPRODUCT(BQ142:BT142,PremisaCosto!$F$84:$I$84)","v":5.6064575394179964E-4}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!C225","v":"BTS"},{"$f":"+PremisaCosto!F225","v":"Pp"},{"$f":"+PremisaCosto!B225","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T143:W143)","v":0},null,{"$f":"+Energía!F143/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G143/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H143/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I143/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J143/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K143/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$F$4:$F$13))","v":0},{"$f":"AA143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$F$4:$F$13))","v":0},{"$f":"AB143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$F$4:$F$13))","v":0},{"$f":"AC143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$F$4:$F$13))","v":0},{"$f":"AD143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$F$4:$F$13))","v":0},{"$f":"AE143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI143:AL143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$G$4:$G$13))","v":0},{"$f":"AA143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$G$4:$G$13))","v":0},{"$f":"AB143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$G$4:$G$13))","v":0},{"$f":"AC143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$G$4:$G$13))","v":0},{"$f":"AD143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$G$4:$G$13))","v":0},{"$f":"AE143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$G$4:$G$13))","v":0},{"$f":"Z143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$H$4:$H$13))","v":0},{"$f":"AA143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$H$4:$H$13))","v":0},{"$f":"AB143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$H$4:$H$13))","v":0},{"$f":"AC143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$H$4:$H$13))","v":0},{"$f":"AD143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$H$4:$H$13))","v":0},{"$f":"AE143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG143*IF($D143=\"BT\",Balance!D$98,IF($D143=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH143*IF($D143=\"BT\",Balance!E$98,IF($D143=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI143*IF($D143=\"BT\",Balance!F$98,IF($D143=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ143*IF($D143=\"BT\",Balance!G$98,IF($D143=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK143*IF($D143=\"BT\",Balance!H$98,IF($D143=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL143*IF($D143=\"BT\",Balance!I$98,IF($D143=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC143:BF143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN143*IF($D143=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO143*IF($D143=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP143*IF($D143=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ143*IF($D143=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR143*IF($D143=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS143*IF($D143=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ143:BM143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT143*IF($D143=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU143*IF($D143=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV143*IF($D143=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW143*IF($D143=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX143*IF($D143=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY143*IF($D143=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ143:BT143,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!C226","v":"BTS"},{"$f":"+PremisaCosto!F226","v":"Pp"},{"$f":"+PremisaCosto!B226","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T144:W144)","v":0},null,{"$f":"+Energía!F144/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G144/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H144/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I144/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J144/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K144/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$F$4:$F$13))","v":0},{"$f":"AA144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$F$4:$F$13))","v":0},{"$f":"AB144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$F$4:$F$13))","v":0},{"$f":"AC144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$F$4:$F$13))","v":0},{"$f":"AD144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$F$4:$F$13))","v":0},{"$f":"AE144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI144:AL144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$G$4:$G$13))","v":0},{"$f":"AA144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$G$4:$G$13))","v":0},{"$f":"AB144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$G$4:$G$13))","v":0},{"$f":"AC144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$G$4:$G$13))","v":0},{"$f":"AD144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$G$4:$G$13))","v":0},{"$f":"AE144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$G$4:$G$13))","v":0},{"$f":"Z144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$H$4:$H$13))","v":0},{"$f":"AA144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$H$4:$H$13))","v":0},{"$f":"AB144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$H$4:$H$13))","v":0},{"$f":"AC144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$H$4:$H$13))","v":0},{"$f":"AD144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$H$4:$H$13))","v":0},{"$f":"AE144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG144*IF($D144=\"BT\",Balance!D$98,IF($D144=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH144*IF($D144=\"BT\",Balance!E$98,IF($D144=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI144*IF($D144=\"BT\",Balance!F$98,IF($D144=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ144*IF($D144=\"BT\",Balance!G$98,IF($D144=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK144*IF($D144=\"BT\",Balance!H$98,IF($D144=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL144*IF($D144=\"BT\",Balance!I$98,IF($D144=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC144:BF144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN144*IF($D144=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO144*IF($D144=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP144*IF($D144=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ144*IF($D144=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR144*IF($D144=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS144*IF($D144=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ144:BM144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT144*IF($D144=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU144*IF($D144=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV144*IF($D144=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW144*IF($D144=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX144*IF($D144=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY144*IF($D144=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ144:BT144,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!C227","v":"BTS"},{"$f":"+PremisaCosto!F227","v":"Pp"},{"$f":"+PremisaCosto!B227","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T145:W145)","v":0},null,{"$f":"+Energía!F145/(Parametros!$D$4*24*365)","v":6.5724790452745489E-3},{"$f":"+Energía!G145/(Parametros!$D$4*24*365)","v":6.7461670107893338E-3},{"$f":"+Energía!H145/(Parametros!$D$4*24*365)","v":6.8273083262512402E-3},{"$f":"+Energía!I145/(Parametros!$D$4*24*365)","v":7.161643978385604E-3},{"$f":"+Energía!J145/(Parametros!$D$4*24*365)","v":7.5384597342733044E-3},{"$f":"+Energía!K145/(Parametros!$D$4*24*365)","v":7.952356292025153E-3},null,{"$f":"Z145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$F$4:$F$13))","v":2.5827213551452175E-3},{"$f":"AA145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$F$4:$F$13))","v":2.6509737777968023E-3},{"$f":"AB145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$F$4:$F$13))","v":2.6828590689912581E-3},{"$f":"AC145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$F$4:$F$13))","v":2.8142396063205719E-3},{"$f":"AD145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$F$4:$F$13))","v":2.9623131251530228E-3},{"$f":"AE145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$F$4:$F$13))","v":3.1249579158268504E-3},{"$f":"+SUMPRODUCT(AI145:AL145,PremisaCosto!$F$84:$I$84)","v":9.7859106377587868E-3},{"$f":"Z145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$G$4:$G$13))","v":2.5827213551452175E-3},{"$f":"AA145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$G$4:$G$13))","v":2.6509737777968023E-3},{"$f":"AB145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$G$4:$G$13))","v":2.6828590689912581E-3},{"$f":"AC145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$G$4:$G$13))","v":2.8142396063205719E-3},{"$f":"AD145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$G$4:$G$13))","v":2.9623131251530228E-3},{"$f":"AE145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$G$4:$G$13))","v":3.1249579158268504E-3},{"$f":"Z145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$H$4:$H$13))","v":2.5827213551452175E-3},{"$f":"AA145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$H$4:$H$13))","v":2.6509737777968023E-3},{"$f":"AB145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$H$4:$H$13))","v":2.6828590689912581E-3},{"$f":"AC145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$H$4:$H$13))","v":2.8142396063205719E-3},{"$f":"AD145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$H$4:$H$13))","v":2.9623131251530228E-3},{"$f":"AE145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$H$4:$H$13))","v":3.1249579158268504E-3},null,{"$f":"AG145*IF($D145=\"BT\",Balance!D$98,IF($D145=\"MT\",Balance!D$102,Balance!D$105))","v":2.9853160872876558E-3},{"$f":"AH145*IF($D145=\"BT\",Balance!E$98,IF($D145=\"MT\",Balance!E$102,Balance!E$105))","v":3.0614424007872178E-3},{"$f":"AI145*IF($D145=\"BT\",Balance!F$98,IF($D145=\"MT\",Balance!F$102,Balance!F$105))","v":2.9555127301378534E-3},{"$f":"AJ145*IF($D145=\"BT\",Balance!G$98,IF($D145=\"MT\",Balance!G$102,Balance!G$105))","v":3.1003424594482228E-3},{"$f":"AK145*IF($D145=\"BT\",Balance!H$98,IF($D145=\"MT\",Balance!H$102,Balance!H$105))","v":3.2635949719277638E-3},{"$f":"AL145*IF($D145=\"BT\",Balance!I$98,IF($D145=\"MT\",Balance!I$102,Balance!I$105))","v":3.442924727168094E-3},{"$f":"+SUMPRODUCT(BC145:BF145,PremisaCosto!$F$84:$I$84)","v":1.0780989565586954E-2},{"$f":"+AN145*IF($D145=\"BT\",Balance!D$99,Balance!D$103)","v":2.9577733545967048E-3},{"$f":"+AO145*IF($D145=\"BT\",Balance!E$99,Balance!E$103)","v":3.0334239663747068E-3},{"$f":"+AP145*IF($D145=\"BT\",Balance!F$99,Balance!F$103)","v":2.9369665730947275E-3},{"$f":"+AQ145*IF($D145=\"BT\",Balance!G$99,Balance!G$103)","v":3.0808813139138391E-3},{"$f":"+AR145*IF($D145=\"BT\",Balance!H$99,Balance!H$103)","v":3.2431011195500591E-3},{"$f":"+AS145*IF($D145=\"BT\",Balance!I$99,Balance!I$103)","v":3.4212956883543986E-3},{"$f":"+SUMPRODUCT(BJ145:BM145,PremisaCosto!$F$84:$I$84)","v":1.0713302439912442E-2},{"$f":"+AT145*IF($D145=\"BT\",Balance!D$100,0)","v":2.8004282813912408E-3},{"$f":"+AU145*IF($D145=\"BT\",Balance!E$100,0)","v":2.8733472675788758E-3},{"$f":"+AV145*IF($D145=\"BT\",Balance!F$100,0)","v":2.8306797715898736E-3},{"$f":"+AW145*IF($D145=\"BT\",Balance!G$100,0)","v":2.9693509970105322E-3},{"$f":"+AX145*IF($D145=\"BT\",Balance!H$100,0)","v":3.1256527278557501E-3},{"$f":"+AY145*IF($D145=\"BT\",Balance!I$100,0)","v":3.2973419760697433E-3},{"$f":"+SUMPRODUCT(BQ145:BT145,PremisaCosto!$F$84:$I$84)","v":1.0325393269148176E-2}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!C228","v":"BTS"},{"$f":"+PremisaCosto!F228","v":"Pp"},{"$f":"+PremisaCosto!B228","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T146:W146)","v":0},null,{"$f":"+Energía!F146/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G146/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H146/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I146/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J146/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K146/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$F$4:$F$13))","v":0},{"$f":"AA146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$F$4:$F$13))","v":0},{"$f":"AB146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$F$4:$F$13))","v":0},{"$f":"AC146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$F$4:$F$13))","v":0},{"$f":"AD146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$F$4:$F$13))","v":0},{"$f":"AE146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI146:AL146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$G$4:$G$13))","v":0},{"$f":"AA146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$G$4:$G$13))","v":0},{"$f":"AB146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$G$4:$G$13))","v":0},{"$f":"AC146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$G$4:$G$13))","v":0},{"$f":"AD146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$G$4:$G$13))","v":0},{"$f":"AE146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$G$4:$G$13))","v":0},{"$f":"Z146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$H$4:$H$13))","v":0},{"$f":"AA146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$H$4:$H$13))","v":0},{"$f":"AB146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$H$4:$H$13))","v":0},{"$f":"AC146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$H$4:$H$13))","v":0},{"$f":"AD146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$H$4:$H$13))","v":0},{"$f":"AE146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG146*IF($D146=\"BT\",Balance!D$98,IF($D146=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH146*IF($D146=\"BT\",Balance!E$98,IF($D146=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI146*IF($D146=\"BT\",Balance!F$98,IF($D146=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ146*IF($D146=\"BT\",Balance!G$98,IF($D146=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK146*IF($D146=\"BT\",Balance!H$98,IF($D146=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL146*IF($D146=\"BT\",Balance!I$98,IF($D146=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC146:BF146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN146*IF($D146=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO146*IF($D146=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP146*IF($D146=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ146*IF($D146=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR146*IF($D146=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS146*IF($D146=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ146:BM146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT146*IF($D146=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU146*IF($D146=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV146*IF($D146=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW146*IF($D146=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX146*IF($D146=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY146*IF($D146=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ146:BT146,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!C229","v":"BTS"},{"$f":"+PremisaCosto!F229","v":"Pp"},{"$f":"+PremisaCosto!B229","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T147:W147)","v":0},null,{"$f":"+Energía!F147/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G147/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H147/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I147/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J147/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K147/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$F$4:$F$13))","v":0},{"$f":"AA147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$F$4:$F$13))","v":0},{"$f":"AB147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$F$4:$F$13))","v":0},{"$f":"AC147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$F$4:$F$13))","v":0},{"$f":"AD147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$F$4:$F$13))","v":0},{"$f":"AE147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI147:AL147,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$G$4:$G$13))","v":0},{"$f":"AA147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$G$4:$G$13))","v":0},{"$f":"AB147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$G$4:$G$13))","v":0},{"$f":"AC147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$G$4:$G$13))","v":0},{"$f":"AD147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$G$4:$G$13))","v":0},{"$f":"AE147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$G$4:$G$13))","v":0},{"$f":"Z147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$H$4:$H$13))","v":0},{"$f":"AA147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$H$4:$H$13))","v":0},{"$f":"AB147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$H$4:$H$13))","v":0},{"$f":"AC147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$H$4:$H$13))","v":0},{"$f":"AD147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$H$4:$H$13))","v":0},{"$f":"AE147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG147*IF($D147=\"BT\",Balance!D$98,IF($D147=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH147*IF($D147=\"BT\",Balance!E$98,IF($D147=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI147*IF($D147=\"BT\",Balance!F$98,IF($D147=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ147*IF($D147=\"BT\",Balance!G$98,IF($D147=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK147*IF($D147=\"BT\",Balance!H$98,IF($D147=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL147*IF($D147=\"BT\",Balance!I$98,IF($D147=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC147:BF147,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN147*IF($D147=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO147*IF($D147=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP147*IF($D147=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ147*IF($D147=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR147*IF($D147=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS147*IF($D147=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ147:BM147,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT147*IF($D147=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU147*IF($D147=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV147*IF($D147=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW147*IF($D147=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX147*IF($D147=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY147*IF($D147=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ147:BT147,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!C230","v":0},{"$f":"+PremisaCosto!F230","v":0},{"$f":"+PremisaCosto!B230","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T148:W148)","v":0},null,{"$f":"+Energía!F148/(Parametros!$D$4*24*365)","v":51.699069012049812},{"$f":"+Energía!G148/(Parametros!$D$4*24*365)","v":53.207444517739461},{"$f":"+Energía!H148/(Parametros!$D$4*24*365)","v":53.818161811324543},{"$f":"+Energía!I148/(Parametros!$D$4*24*365)","v":56.391474184537849},{"$f":"+Energía!J148/(Parametros!$D$4*24*365)","v":59.294808646672855},{"$f":"+Energía!K148/(Parametros!$D$4*24*365)","v":62.486421950918945},null,{"$f":"Z148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$F$4:$F$13))","v":0},{"$f":"AA148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$F$4:$F$13))","v":0},{"$f":"AB148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$F$4:$F$13))","v":0},{"$f":"AC148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$F$4:$F$13))","v":0},{"$f":"AD148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$F$4:$F$13))","v":0},{"$f":"AE148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI148:AL148,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$G$4:$G$13))","v":0},{"$f":"AA148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$G$4:$G$13))","v":0},{"$f":"AB148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$G$4:$G$13))","v":0},{"$f":"AC148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$G$4:$G$13))","v":0},{"$f":"AD148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$G$4:$G$13))","v":0},{"$f":"AE148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$G$4:$G$13))","v":0},{"$f":"Z148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$H$4:$H$13))","v":0},{"$f":"AA148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$H$4:$H$13))","v":0},{"$f":"AB148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$H$4:$H$13))","v":0},{"$f":"AC148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$H$4:$H$13))","v":0},{"$f":"AD148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$H$4:$H$13))","v":0},{"$f":"AE148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG148*IF($D148=\"BT\",Balance!D$98,IF($D148=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH148*IF($D148=\"BT\",Balance!E$98,IF($D148=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI148*IF($D148=\"BT\",Balance!F$98,IF($D148=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ148*IF($D148=\"BT\",Balance!G$98,IF($D148=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK148*IF($D148=\"BT\",Balance!H$98,IF($D148=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL148*IF($D148=\"BT\",Balance!I$98,IF($D148=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC148:BF148,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN148*IF($D148=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO148*IF($D148=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP148*IF($D148=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ148*IF($D148=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR148*IF($D148=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS148*IF($D148=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ148:BM148,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT148*IF($D148=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU148*IF($D148=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV148*IF($D148=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW148*IF($D148=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX148*IF($D148=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY148*IF($D148=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ148:BT148,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!C231","v":"BTS"},{"$f":"+PremisaCosto!F231","v":"Pp"},{"$f":"+PremisaCosto!B231","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T149:W149)","v":0},null,{"$f":"+Energía!F149/(Parametros!$D$4*24*365)","v":34.428395612736665},{"$f":"+Energía!G149/(Parametros!$D$4*24*365)","v":35.479614226766557},{"$f":"+Energía!H149/(Parametros!$D$4*24*365)","v":35.877259917460911},{"$f":"+Energía!I149/(Parametros!$D$4*24*365)","v":37.572328778084596},{"$f":"+Energía!J149/(Parametros!$D$4*24*365)","v":39.485815456374795},{"$f":"+Energía!K149/(Parametros!$D$4*24*365)","v":41.590160607555887},null,{"$f":"Z149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$F$4:$F$13))","v":13.528982285053225},{"$f":"AA149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$F$4:$F$13))","v":13.942069149945276},{"$f":"AB149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$F$4:$F$13))","v":14.098327999926116},{"$f":"AC149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$F$4:$F$13))","v":14.764422256692452},{"$f":"AD149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$F$4:$F$13))","v":15.516345978740551},{"$f":"AE149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$F$4:$F$13))","v":16.343269445991357},{"$f":"+SUMPRODUCT(AI149:AL149,PremisaCosto!$F$84:$I$84)","v":51.303917343789259},{"$f":"Z149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$G$4:$G$13))","v":13.528982285053225},{"$f":"AA149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$G$4:$G$13))","v":13.942069149945276},{"$f":"AB149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$G$4:$G$13))","v":14.098327999926116},{"$f":"AC149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$G$4:$G$13))","v":14.764422256692452},{"$f":"AD149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$G$4:$G$13))","v":15.516345978740551},{"$f":"AE149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$G$4:$G$13))","v":16.343269445991357},{"$f":"Z149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$H$4:$H$13))","v":13.528982285053225},{"$f":"AA149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$H$4:$H$13))","v":13.942069149945276},{"$f":"AB149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$H$4:$H$13))","v":14.098327999926116},{"$f":"AC149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$H$4:$H$13))","v":14.764422256692452},{"$f":"AD149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$H$4:$H$13))","v":15.516345978740551},{"$f":"AE149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$H$4:$H$13))","v":16.343269445991357},null,{"$f":"AG149*IF($D149=\"BT\",Balance!D$98,IF($D149=\"MT\",Balance!D$102,Balance!D$105))","v":15.637880710491205},{"$f":"AH149*IF($D149=\"BT\",Balance!E$98,IF($D149=\"MT\",Balance!E$102,Balance!E$105))","v":16.100816238862667},{"$f":"AI149*IF($D149=\"BT\",Balance!F$98,IF($D149=\"MT\",Balance!F$102,Balance!F$105))","v":15.531113191535423},{"$f":"AJ149*IF($D149=\"BT\",Balance!G$98,IF($D149=\"MT\",Balance!G$102,Balance!G$105))","v":16.265411484096543},{"$f":"AK149*IF($D149=\"BT\",Balance!H$98,IF($D149=\"MT\",Balance!H$102,Balance!H$105))","v":17.094434848542015},{"$f":"AL149*IF($D149=\"BT\",Balance!I$98,IF($D149=\"MT\",Balance!I$102,Balance!I$105))","v":18.006209367938318},{"$f":"+SUMPRODUCT(BC149:BF149,PremisaCosto!$F$84:$I$84)","v":56.520744676730018},{"$f":"+AN149*IF($D149=\"BT\",Balance!D$99,Balance!D$103)","v":15.493604541513278},{"$f":"+AO149*IF($D149=\"BT\",Balance!E$99,Balance!E$103)","v":15.953460971404274},{"$f":"+AP149*IF($D149=\"BT\",Balance!F$99,Balance!F$103)","v":15.43365380272361},{"$f":"+AQ149*IF($D149=\"BT\",Balance!G$99,Balance!G$103)","v":16.163311943736414},{"$f":"+AR149*IF($D149=\"BT\",Balance!H$99,Balance!H$103)","v":16.987089780517422},{"$f":"+AS149*IF($D149=\"BT\",Balance!I$99,Balance!I$103)","v":17.893091297643764},{"$f":"+SUMPRODUCT(BJ149:BM149,PremisaCosto!$F$84:$I$84)","v":56.165886352937278},{"$f":"+AT149*IF($D149=\"BT\",Balance!D$100,0)","v":14.669389144139355},{"$f":"+AU149*IF($D149=\"BT\",Balance!E$100,0)","v":15.111581499566849},{"$f":"+AV149*IF($D149=\"BT\",Balance!F$100,0)","v":14.875120480195456},{"$f":"+AW149*IF($D149=\"BT\",Balance!G$100,0)","v":15.578187390203439},{"$f":"+AX149*IF($D149=\"BT\",Balance!H$100,0)","v":16.371905023476788},{"$f":"+AY149*IF($D149=\"BT\",Balance!I$100,0)","v":17.244823713482397},{"$f":"+SUMPRODUCT(BQ149:BT149,PremisaCosto!$F$84:$I$84)","v":54.13222341629784}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!C232","v":"BTS"},{"$f":"+PremisaCosto!F232","v":"Pp"},{"$f":"+PremisaCosto!B232","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T150:W150)","v":0},null,{"$f":"+Energía!F150/(Parametros!$D$4*24*365)","v":3.9459031226967797E-2},{"$f":"+Energía!G150/(Parametros!$D$4*24*365)","v":4.1254323964052847E-2},{"$f":"+Energía!H150/(Parametros!$D$4*24*365)","v":4.159593696795072E-2},{"$f":"+Energía!I150/(Parametros!$D$4*24*365)","v":4.3304240675748867E-2},{"$f":"+Energía!J150/(Parametros!$D$4*24*365)","v":4.5245783626319161E-2},{"$f":"+Energía!K150/(Parametros!$D$4*24*365)","v":4.7392133532013526E-2},null,{"$f":"Z150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$F$4:$F$13))","v":1.5505820847995511E-2},{"$f":"AA150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$F$4:$F$13))","v":1.6211299079096204E-2},{"$f":"AB150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$F$4:$F$13))","v":1.6345539324562897E-2},{"$f":"AC150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$F$4:$F$13))","v":1.7016834346853794E-2},{"$f":"AD150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$F$4:$F$13))","v":1.7779783061612316E-2},{"$f":"AE150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$F$4:$F$13))","v":1.8623212717129644E-2},{"$f":"+SUMPRODUCT(AI150:AL150,PremisaCosto!$F$84:$I$84)","v":5.8980200237747429E-2},{"$f":"Z150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$G$4:$G$13))","v":1.5505820847995511E-2},{"$f":"AA150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$G$4:$G$13))","v":1.6211299079096204E-2},{"$f":"AB150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$G$4:$G$13))","v":1.6345539324562897E-2},{"$f":"AC150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$G$4:$G$13))","v":1.7016834346853794E-2},{"$f":"AD150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$G$4:$G$13))","v":1.7779783061612316E-2},{"$f":"AE150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$G$4:$G$13))","v":1.8623212717129644E-2},{"$f":"Z150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$H$4:$H$13))","v":1.5505820847995511E-2},{"$f":"AA150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$H$4:$H$13))","v":1.6211299079096204E-2},{"$f":"AB150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$H$4:$H$13))","v":1.6345539324562897E-2},{"$f":"AC150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$H$4:$H$13))","v":1.7016834346853794E-2},{"$f":"AD150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$H$4:$H$13))","v":1.7779783061612316E-2},{"$f":"AE150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$H$4:$H$13))","v":1.8623212717129644E-2},null,{"$f":"AG150*IF($D150=\"BT\",Balance!D$98,IF($D150=\"MT\",Balance!D$102,Balance!D$105))","v":1.7922868966063359E-2},{"$f":"AH150*IF($D150=\"BT\",Balance!E$98,IF($D150=\"MT\",Balance!E$102,Balance!E$105))","v":1.8721406748064801E-2},{"$f":"AI150*IF($D150=\"BT\",Balance!F$98,IF($D150=\"MT\",Balance!F$102,Balance!F$105))","v":1.800670415866408E-2},{"$f":"AJ150*IF($D150=\"BT\",Balance!G$98,IF($D150=\"MT\",Balance!G$102,Balance!G$105))","v":1.874680959377344E-2},{"$f":"AK150*IF($D150=\"BT\",Balance!H$98,IF($D150=\"MT\",Balance!H$102,Balance!H$105))","v":1.9588074639762115E-2},{"$f":"AL150*IF($D150=\"BT\",Balance!I$98,IF($D150=\"MT\",Balance!I$102,Balance!I$105))","v":2.0518138576644328E-2},{"$f":"+SUMPRODUCT(BC150:BF150,PremisaCosto!$F$84:$I$84)","v":6.4977571245062885E-2},{"$f":"+AN150*IF($D150=\"BT\",Balance!D$99,Balance!D$103)","v":1.7757511337405774E-2},{"$f":"+AO150*IF($D150=\"BT\",Balance!E$99,Balance!E$103)","v":1.855006773905855E-2},{"$f":"+AP150*IF($D150=\"BT\",Balance!F$99,Balance!F$103)","v":1.7893710172967356E-2},{"$f":"+AQ150*IF($D150=\"BT\",Balance!G$99,Balance!G$103)","v":1.8629134080638435E-2},{"$f":"+AR150*IF($D150=\"BT\",Balance!H$99,Balance!H$103)","v":1.9465070678338057E-2},{"$f":"+AS150*IF($D150=\"BT\",Balance!I$99,Balance!I$103)","v":2.0389240139755165E-2},{"$f":"+SUMPRODUCT(BJ150:BM150,PremisaCosto!$F$84:$I$84)","v":6.4569618913962706E-2},{"$f":"+AT150*IF($D150=\"BT\",Balance!D$100,0)","v":1.6812862580938785E-2},{"$f":"+AU150*IF($D150=\"BT\",Balance!E$100,0)","v":1.7571162831922754E-2},{"$f":"+AV150*IF($D150=\"BT\",Balance!F$100,0)","v":1.7246149101362938E-2},{"$f":"+AW150*IF($D150=\"BT\",Balance!G$100,0)","v":1.7954744834202861E-2},{"$f":"+AX150*IF($D150=\"BT\",Balance!H$100,0)","v":1.8760146236850388E-2},{"$f":"+AY150*IF($D150=\"BT\",Balance!I$100,0)","v":1.9650536959381539E-2},{"$f":"+SUMPRODUCT(BQ150:BT150,PremisaCosto!$F$84:$I$84)","v":6.223167868753976E-2}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!C233","v":"BTS"},{"$f":"+PremisaCosto!F233","v":"Pp"},{"$f":"+PremisaCosto!B233","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T151:W151)","v":0},null,{"$f":"+Energía!F151/(Parametros!$D$4*24*365)","v":14.10015837846233},{"$f":"+Energía!G151/(Parametros!$D$4*24*365)","v":14.472776960480052},{"$f":"+Energía!H151/(Parametros!$D$4*24*365)","v":14.646852129250997},{"$f":"+Energía!I151/(Parametros!$D$4*24*365)","v":15.364113548296581},{"$f":"+Energía!J151/(Parametros!$D$4*24*365)","v":16.172508949927661},{"$f":"+Energía!K151/(Parametros!$D$4*24*365)","v":17.060455031824624},null,{"$f":"Z151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$F$4:$F$13))","v":5.540798213904873},{"$f":"AA151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$F$4:$F$13))","v":5.6872224113000733},{"$f":"AB151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$F$4:$F$13))","v":5.7556269893425807},{"$f":"AC151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$F$4:$F$13))","v":6.0374820354263994},{"$f":"AD151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$F$4:$F$13))","v":6.3551490911616177},{"$f":"AE151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$F$4:$F$13))","v":6.7040763820872007},{"$f":"+SUMPRODUCT(AI151:AL151,PremisaCosto!$F$84:$I$84)","v":20.994040288205184},{"$f":"Z151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$G$4:$G$13))","v":5.540798213904873},{"$f":"AA151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$G$4:$G$13))","v":5.6872224113000733},{"$f":"AB151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$G$4:$G$13))","v":5.7556269893425807},{"$f":"AC151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$G$4:$G$13))","v":6.0374820354263994},{"$f":"AD151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$G$4:$G$13))","v":6.3551490911616177},{"$f":"AE151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$G$4:$G$13))","v":6.7040763820872007},{"$f":"Z151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$H$4:$H$13))","v":5.540798213904873},{"$f":"AA151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$H$4:$H$13))","v":5.6872224113000733},{"$f":"AB151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$H$4:$H$13))","v":5.7556269893425807},{"$f":"AC151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$H$4:$H$13))","v":6.0374820354263994},{"$f":"AD151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$H$4:$H$13))","v":6.3551490911616177},{"$f":"AE151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$H$4:$H$13))","v":6.7040763820872007},null,{"$f":"AG151*IF($D151=\"BT\",Balance!D$98,IF($D151=\"MT\",Balance!D$102,Balance!D$105))","v":6.4044981125944505},{"$f":"AH151*IF($D151=\"BT\",Balance!E$98,IF($D151=\"MT\",Balance!E$102,Balance!E$105))","v":6.5678144304888439},{"$f":"AI151*IF($D151=\"BT\",Balance!F$98,IF($D151=\"MT\",Balance!F$102,Balance!F$105))","v":6.3405599770557428},{"$f":"AJ151*IF($D151=\"BT\",Balance!G$98,IF($D151=\"MT\",Balance!G$102,Balance!G$105))","v":6.6512680230029204},{"$f":"AK151*IF($D151=\"BT\",Balance!H$98,IF($D151=\"MT\",Balance!H$102,Balance!H$105))","v":7.0014990797756953},{"$f":"AL151*IF($D151=\"BT\",Balance!I$98,IF($D151=\"MT\",Balance!I$102,Balance!I$105))","v":7.3862211813512815},{"$f":"+SUMPRODUCT(BC151:BF151,PremisaCosto!$F$84:$I$84)","v":23.128816281372544},{"$f":"+AN151*IF($D151=\"BT\",Balance!D$99,Balance!D$103)","v":6.3454097700614636},{"$f":"+AO151*IF($D151=\"BT\",Balance!E$99,Balance!E$103)","v":6.5077055491958706},{"$f":"+AP151*IF($D151=\"BT\",Balance!F$99,Balance!F$103)","v":6.3007722881458905},{"$f":"+AQ151*IF($D151=\"BT\",Balance!G$99,Balance!G$103)","v":6.6095173787831545},{"$f":"+AR151*IF($D151=\"BT\",Balance!H$99,Balance!H$103)","v":6.9575329351413933},{"$f":"+AS151*IF($D151=\"BT\",Balance!I$99,Balance!I$103)","v":7.3398196834163008},{"$f":"+SUMPRODUCT(BJ151:BM151,PremisaCosto!$F$84:$I$84)","v":22.983604834425492},{"$f":"+AT151*IF($D151=\"BT\",Balance!D$100,0)","v":6.0078521396780076},{"$f":"+AU151*IF($D151=\"BT\",Balance!E$100,0)","v":6.1642876713792143},{"$f":"+AV151*IF($D151=\"BT\",Balance!F$100,0)","v":6.072751669984144},{"$f":"+AW151*IF($D151=\"BT\",Balance!G$100,0)","v":6.3702476722532611},{"$f":"+AX151*IF($D151=\"BT\",Balance!H$100,0)","v":6.7055669854932018},{"$f":"+AY151*IF($D151=\"BT\",Balance!I$100,0)","v":7.0738976526616195},{"$f":"+SUMPRODUCT(BQ151:BT151,PremisaCosto!$F$84:$I$84)","v":22.151410360079225}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!C234","v":"BTS"},{"$f":"+PremisaCosto!F234","v":"Pp"},{"$f":"+PremisaCosto!B234","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T152:W152)","v":0},null,{"$f":"+Energía!F152/(Parametros!$D$4*24*365)","v":3.1222926842301479},{"$f":"+Energía!G152/(Parametros!$D$4*24*365)","v":3.2048041171810886},{"$f":"+Energía!H152/(Parametros!$D$4*24*365)","v":3.2433507498763539},{"$f":"+Energía!I152/(Parametros!$D$4*24*365)","v":3.4021787588430721},{"$f":"+Energía!J152/(Parametros!$D$4*24*365)","v":3.5811871770983905},{"$f":"+Energía!K152/(Parametros!$D$4*24*365)","v":3.7778110362837269},null,{"$f":"Z152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$F$4:$F$13))","v":1.2269361282137086},{"$f":"AA152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$F$4:$F$13))","v":1.2593598207744696},{"$f":"AB152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$F$4:$F$13))","v":1.274507105496903},{"$f":"AC152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$F$4:$F$13))","v":1.3369201596470672},{"$f":"AD152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$F$4:$F$13))","v":1.4072633073990835},{"$f":"AE152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$F$4:$F$13))","v":1.4845286187908553},{"$f":"+SUMPRODUCT(AI152:AL152,PremisaCosto!$F$84:$I$84)","v":4.6488512146375216},{"$f":"Z152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$G$4:$G$13))","v":1.2269361282137086},{"$f":"AA152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$G$4:$G$13))","v":1.2593598207744696},{"$f":"AB152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$G$4:$G$13))","v":1.274507105496903},{"$f":"AC152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$G$4:$G$13))","v":1.3369201596470672},{"$f":"AD152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$G$4:$G$13))","v":1.4072633073990835},{"$f":"AE152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$G$4:$G$13))","v":1.4845286187908553},{"$f":"Z152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$H$4:$H$13))","v":1.2269361282137086},{"$f":"AA152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$H$4:$H$13))","v":1.2593598207744696},{"$f":"AB152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$H$4:$H$13))","v":1.274507105496903},{"$f":"AC152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$H$4:$H$13))","v":1.3369201596470672},{"$f":"AD152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$H$4:$H$13))","v":1.4072633073990835},{"$f":"AE152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$H$4:$H$13))","v":1.4845286187908553},null,{"$f":"AG152*IF($D152=\"BT\",Balance!D$98,IF($D152=\"MT\",Balance!D$102,Balance!D$105))","v":1.4181909923553746},{"$f":"AH152*IF($D152=\"BT\",Balance!E$98,IF($D152=\"MT\",Balance!E$102,Balance!E$105))","v":1.4543552205073051},{"$f":"AI152*IF($D152=\"BT\",Balance!F$98,IF($D152=\"MT\",Balance!F$102,Balance!F$105))","v":1.404032741967155},{"$f":"AJ152*IF($D152=\"BT\",Balance!G$98,IF($D152=\"MT\",Balance!G$102,Balance!G$105))","v":1.472834909485653},{"$f":"AK152*IF($D152=\"BT\",Balance!H$98,IF($D152=\"MT\",Balance!H$102,Balance!H$105))","v":1.5503889224974619},{"$f":"AL152*IF($D152=\"BT\",Balance!I$98,IF($D152=\"MT\",Balance!I$102,Balance!I$105))","v":1.6355805190007984},{"$f":"+SUMPRODUCT(BC152:BF152,PremisaCosto!$F$84:$I$84)","v":5.1215689875185584},{"$f":"+AN152*IF($D152=\"BT\",Balance!D$99,Balance!D$103)","v":1.4051066641753567},{"$f":"+AO152*IF($D152=\"BT\",Balance!E$99,Balance!E$103)","v":1.4410449075816729},{"$f":"+AP152*IF($D152=\"BT\",Balance!F$99,Balance!F$103)","v":1.3952222870296125},{"$f":"+AQ152*IF($D152=\"BT\",Balance!G$99,Balance!G$103)","v":1.4635897841820686},{"$f":"+AR152*IF($D152=\"BT\",Balance!H$99,Balance!H$103)","v":1.5406532040706977},{"$f":"+AS152*IF($D152=\"BT\",Balance!I$99,Balance!I$103)","v":1.6253055239510257},{"$f":"+SUMPRODUCT(BJ152:BM152,PremisaCosto!$F$84:$I$84)","v":5.0894138424272946},{"$f":"+AT152*IF($D152=\"BT\",Balance!D$100,0)","v":1.3303590130098053},{"$f":"+AU152*IF($D152=\"BT\",Balance!E$100,0)","v":1.3649995825037202},{"$f":"+AV152*IF($D152=\"BT\",Balance!F$100,0)","v":1.344730151492501},{"$f":"+AW152*IF($D152=\"BT\",Balance!G$100,0)","v":1.4106066875242811},{"$f":"+AX152*IF($D152=\"BT\",Balance!H$100,0)","v":1.4848586931052514},{"$f":"+AY152*IF($D152=\"BT\",Balance!I$100,0)","v":1.5664206242984651},{"$f":"+SUMPRODUCT(BQ152:BT152,PremisaCosto!$F$84:$I$84)","v":4.9051354358047821}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!C235","v":"BTS"},{"$f":"+PremisaCosto!F235","v":"Pp"},{"$f":"+PremisaCosto!B235","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T153:W153)","v":0},null,{"$f":"+Energía!F153/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G153/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H153/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I153/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J153/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K153/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$F$4:$F$13))","v":0},{"$f":"AA153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$F$4:$F$13))","v":0},{"$f":"AB153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$F$4:$F$13))","v":0},{"$f":"AC153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$F$4:$F$13))","v":0},{"$f":"AD153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$F$4:$F$13))","v":0},{"$f":"AE153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI153:AL153,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$G$4:$G$13))","v":0},{"$f":"AA153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$G$4:$G$13))","v":0},{"$f":"AB153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$G$4:$G$13))","v":0},{"$f":"AC153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$G$4:$G$13))","v":0},{"$f":"AD153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$G$4:$G$13))","v":0},{"$f":"AE153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$G$4:$G$13))","v":0},{"$f":"Z153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$H$4:$H$13))","v":0},{"$f":"AA153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$H$4:$H$13))","v":0},{"$f":"AB153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$H$4:$H$13))","v":0},{"$f":"AC153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$H$4:$H$13))","v":0},{"$f":"AD153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$H$4:$H$13))","v":0},{"$f":"AE153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG153*IF($D153=\"BT\",Balance!D$98,IF($D153=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH153*IF($D153=\"BT\",Balance!E$98,IF($D153=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI153*IF($D153=\"BT\",Balance!F$98,IF($D153=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ153*IF($D153=\"BT\",Balance!G$98,IF($D153=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK153*IF($D153=\"BT\",Balance!H$98,IF($D153=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL153*IF($D153=\"BT\",Balance!I$98,IF($D153=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC153:BF153,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN153*IF($D153=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO153*IF($D153=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP153*IF($D153=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ153*IF($D153=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR153*IF($D153=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS153*IF($D153=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ153:BM153,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT153*IF($D153=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU153*IF($D153=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV153*IF($D153=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW153*IF($D153=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX153*IF($D153=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY153*IF($D153=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ153:BT153,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!C236","v":"BTS"},{"$f":"+PremisaCosto!F236","v":"Pp"},{"$f":"+PremisaCosto!B236","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T154:W154)","v":0},null,{"$f":"+Energía!F154/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G154/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H154/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I154/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J154/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K154/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$F$4:$F$13))","v":0},{"$f":"AA154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$F$4:$F$13))","v":0},{"$f":"AB154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$F$4:$F$13))","v":0},{"$f":"AC154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$F$4:$F$13))","v":0},{"$f":"AD154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$F$4:$F$13))","v":0},{"$f":"AE154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI154:AL154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$G$4:$G$13))","v":0},{"$f":"AA154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$G$4:$G$13))","v":0},{"$f":"AB154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$G$4:$G$13))","v":0},{"$f":"AC154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$G$4:$G$13))","v":0},{"$f":"AD154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$G$4:$G$13))","v":0},{"$f":"AE154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$G$4:$G$13))","v":0},{"$f":"Z154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$H$4:$H$13))","v":0},{"$f":"AA154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$H$4:$H$13))","v":0},{"$f":"AB154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$H$4:$H$13))","v":0},{"$f":"AC154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$H$4:$H$13))","v":0},{"$f":"AD154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$H$4:$H$13))","v":0},{"$f":"AE154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG154*IF($D154=\"BT\",Balance!D$98,IF($D154=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH154*IF($D154=\"BT\",Balance!E$98,IF($D154=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI154*IF($D154=\"BT\",Balance!F$98,IF($D154=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ154*IF($D154=\"BT\",Balance!G$98,IF($D154=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK154*IF($D154=\"BT\",Balance!H$98,IF($D154=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL154*IF($D154=\"BT\",Balance!I$98,IF($D154=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC154:BF154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN154*IF($D154=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO154*IF($D154=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP154*IF($D154=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ154*IF($D154=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR154*IF($D154=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS154*IF($D154=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ154:BM154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT154*IF($D154=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU154*IF($D154=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV154*IF($D154=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW154*IF($D154=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX154*IF($D154=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY154*IF($D154=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ154:BT154,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!C237","v":"BTS"},{"$f":"+PremisaCosto!F237","v":"Pp"},{"$f":"+PremisaCosto!B237","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T155:W155)","v":0},null,{"$f":"+Energía!F155/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G155/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H155/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I155/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J155/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K155/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$F$4:$F$13))","v":0},{"$f":"AA155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$F$4:$F$13))","v":0},{"$f":"AB155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$F$4:$F$13))","v":0},{"$f":"AC155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$F$4:$F$13))","v":0},{"$f":"AD155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$F$4:$F$13))","v":0},{"$f":"AE155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI155:AL155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$G$4:$G$13))","v":0},{"$f":"AA155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$G$4:$G$13))","v":0},{"$f":"AB155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$G$4:$G$13))","v":0},{"$f":"AC155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$G$4:$G$13))","v":0},{"$f":"AD155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$G$4:$G$13))","v":0},{"$f":"AE155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$G$4:$G$13))","v":0},{"$f":"Z155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$H$4:$H$13))","v":0},{"$f":"AA155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$H$4:$H$13))","v":0},{"$f":"AB155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$H$4:$H$13))","v":0},{"$f":"AC155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$H$4:$H$13))","v":0},{"$f":"AD155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$H$4:$H$13))","v":0},{"$f":"AE155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG155*IF($D155=\"BT\",Balance!D$98,IF($D155=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH155*IF($D155=\"BT\",Balance!E$98,IF($D155=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI155*IF($D155=\"BT\",Balance!F$98,IF($D155=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ155*IF($D155=\"BT\",Balance!G$98,IF($D155=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK155*IF($D155=\"BT\",Balance!H$98,IF($D155=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL155*IF($D155=\"BT\",Balance!I$98,IF($D155=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC155:BF155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN155*IF($D155=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO155*IF($D155=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP155*IF($D155=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ155*IF($D155=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR155*IF($D155=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS155*IF($D155=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ155:BM155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT155*IF($D155=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU155*IF($D155=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV155*IF($D155=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW155*IF($D155=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX155*IF($D155=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY155*IF($D155=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ155:BT155,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!C238","v":"BTS"},{"$f":"+PremisaCosto!F238","v":"Pp"},{"$f":"+PremisaCosto!B238","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T156:W156)","v":0},null,{"$f":"+Energía!F156/(Parametros!$D$4*24*365)","v":8.7633053936993985E-3},{"$f":"+Energía!G156/(Parametros!$D$4*24*365)","v":8.9948893477191112E-3},{"$f":"+Energía!H156/(Parametros!$D$4*24*365)","v":9.103077768334987E-3},{"$f":"+Energía!I156/(Parametros!$D$4*24*365)","v":9.5488586378474714E-3},{"$f":"+Energía!J156/(Parametros!$D$4*24*365)","v":1.0051279645697738E-2},{"$f":"+Energía!K156/(Parametros!$D$4*24*365)","v":1.0603141722700202E-2},null,{"$f":"Z156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$F$4:$F$13))","v":3.4436284735269566E-3},{"$f":"AA156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$F$4:$F$13))","v":3.5346317037290693E-3},{"$f":"AB156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$F$4:$F$13))","v":3.5771454253216775E-3},{"$f":"AC156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$F$4:$F$13))","v":3.7523194750940956E-3},{"$f":"AD156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$F$4:$F$13))","v":3.9497508335373634E-3},{"$f":"AE156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$F$4:$F$13))","v":4.1666105544357996E-3},{"$f":"+SUMPRODUCT(AI156:AL156,PremisaCosto!$F$84:$I$84)","v":1.3047880850345049E-2},{"$f":"Z156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$G$4:$G$13))","v":3.4436284735269566E-3},{"$f":"AA156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$G$4:$G$13))","v":3.5346317037290693E-3},{"$f":"AB156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$G$4:$G$13))","v":3.5771454253216775E-3},{"$f":"AC156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$G$4:$G$13))","v":3.7523194750940956E-3},{"$f":"AD156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$G$4:$G$13))","v":3.9497508335373634E-3},{"$f":"AE156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$G$4:$G$13))","v":4.1666105544357996E-3},{"$f":"Z156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$H$4:$H$13))","v":3.4436284735269566E-3},{"$f":"AA156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$H$4:$H$13))","v":3.5346317037290693E-3},{"$f":"AB156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$H$4:$H$13))","v":3.5771454253216775E-3},{"$f":"AC156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$H$4:$H$13))","v":3.7523194750940956E-3},{"$f":"AD156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$H$4:$H$13))","v":3.9497508335373634E-3},{"$f":"AE156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$H$4:$H$13))","v":4.1666105544357996E-3},null,{"$f":"AG156*IF($D156=\"BT\",Balance!D$98,IF($D156=\"MT\",Balance!D$102,Balance!D$105))","v":3.9804214497168745E-3},{"$f":"AH156*IF($D156=\"BT\",Balance!E$98,IF($D156=\"MT\",Balance!E$102,Balance!E$105))","v":4.0819232010496226E-3},{"$f":"AI156*IF($D156=\"BT\",Balance!F$98,IF($D156=\"MT\",Balance!F$102,Balance!F$105))","v":3.9406836401838039E-3},{"$f":"AJ156*IF($D156=\"BT\",Balance!G$98,IF($D156=\"MT\",Balance!G$102,Balance!G$105))","v":4.1337899459309635E-3},{"$f":"AK156*IF($D156=\"BT\",Balance!H$98,IF($D156=\"MT\",Balance!H$102,Balance!H$105))","v":4.3514599625703518E-3},{"$f":"AL156*IF($D156=\"BT\",Balance!I$98,IF($D156=\"MT\",Balance!I$102,Balance!I$105))","v":4.5905663028907914E-3},{"$f":"+SUMPRODUCT(BC156:BF156,PremisaCosto!$F$84:$I$84)","v":1.4374652754115936E-2},{"$f":"+AN156*IF($D156=\"BT\",Balance!D$99,Balance!D$103)","v":3.94369780612894E-3},{"$f":"+AO156*IF($D156=\"BT\",Balance!E$99,Balance!E$103)","v":4.0445652884996078E-3},{"$f":"+AP156*IF($D156=\"BT\",Balance!F$99,Balance!F$103)","v":3.9159554307929704E-3},{"$f":"+AQ156*IF($D156=\"BT\",Balance!G$99,Balance!G$103)","v":4.1078417518851185E-3},{"$f":"+AR156*IF($D156=\"BT\",Balance!H$99,Balance!H$103)","v":4.3241348260667448E-3},{"$f":"+AS156*IF($D156=\"BT\",Balance!I$99,Balance!I$103)","v":4.5617275844725309E-3},{"$f":"+SUMPRODUCT(BJ156:BM156,PremisaCosto!$F$84:$I$84)","v":1.4284403253216588E-2},{"$f":"+AT156*IF($D156=\"BT\",Balance!D$100,0)","v":3.7339043751883206E-3},{"$f":"+AU156*IF($D156=\"BT\",Balance!E$100,0)","v":3.831129690105167E-3},{"$f":"+AV156*IF($D156=\"BT\",Balance!F$100,0)","v":3.7742396954531647E-3},{"$f":"+AW156*IF($D156=\"BT\",Balance!G$100,0)","v":3.9591346626807094E-3},{"$f":"+AX156*IF($D156=\"BT\",Balance!H$100,0)","v":4.1675369704743332E-3},{"$f":"+AY156*IF($D156=\"BT\",Balance!I$100,0)","v":4.39645596809299E-3},{"$f":"+SUMPRODUCT(BQ156:BT156,PremisaCosto!$F$84:$I$84)","v":1.3767191025530902E-2}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!C239","v":"BTS"},{"$f":"+PremisaCosto!F239","v":"Pp"},{"$f":"+PremisaCosto!B239","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T157:W157)","v":0},null,{"$f":"+Energía!F157/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G157/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H157/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I157/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J157/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K157/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$F$4:$F$13))","v":0},{"$f":"AA157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$F$4:$F$13))","v":0},{"$f":"AB157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$F$4:$F$13))","v":0},{"$f":"AC157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$F$4:$F$13))","v":0},{"$f":"AD157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$F$4:$F$13))","v":0},{"$f":"AE157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI157:AL157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$G$4:$G$13))","v":0},{"$f":"AA157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$G$4:$G$13))","v":0},{"$f":"AB157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$G$4:$G$13))","v":0},{"$f":"AC157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$G$4:$G$13))","v":0},{"$f":"AD157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$G$4:$G$13))","v":0},{"$f":"AE157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$G$4:$G$13))","v":0},{"$f":"Z157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$H$4:$H$13))","v":0},{"$f":"AA157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$H$4:$H$13))","v":0},{"$f":"AB157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$H$4:$H$13))","v":0},{"$f":"AC157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$H$4:$H$13))","v":0},{"$f":"AD157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$H$4:$H$13))","v":0},{"$f":"AE157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG157*IF($D157=\"BT\",Balance!D$98,IF($D157=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH157*IF($D157=\"BT\",Balance!E$98,IF($D157=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI157*IF($D157=\"BT\",Balance!F$98,IF($D157=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ157*IF($D157=\"BT\",Balance!G$98,IF($D157=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK157*IF($D157=\"BT\",Balance!H$98,IF($D157=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL157*IF($D157=\"BT\",Balance!I$98,IF($D157=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC157:BF157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN157*IF($D157=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO157*IF($D157=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP157*IF($D157=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ157*IF($D157=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR157*IF($D157=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS157*IF($D157=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ157:BM157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT157*IF($D157=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU157*IF($D157=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV157*IF($D157=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW157*IF($D157=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX157*IF($D157=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY157*IF($D157=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ157:BT157,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!C240","v":"BTS"},{"$f":"+PremisaCosto!F240","v":"Pp"},{"$f":"+PremisaCosto!B240","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T158:W158)","v":0},null,{"$f":"+Energía!F158/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G158/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H158/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I158/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J158/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K158/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$F$4:$F$13))","v":0},{"$f":"AA158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$F$4:$F$13))","v":0},{"$f":"AB158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$F$4:$F$13))","v":0},{"$f":"AC158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$F$4:$F$13))","v":0},{"$f":"AD158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$F$4:$F$13))","v":0},{"$f":"AE158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI158:AL158,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$G$4:$G$13))","v":0},{"$f":"AA158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$G$4:$G$13))","v":0},{"$f":"AB158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$G$4:$G$13))","v":0},{"$f":"AC158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$G$4:$G$13))","v":0},{"$f":"AD158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$G$4:$G$13))","v":0},{"$f":"AE158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$G$4:$G$13))","v":0},{"$f":"Z158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$H$4:$H$13))","v":0},{"$f":"AA158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$H$4:$H$13))","v":0},{"$f":"AB158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$H$4:$H$13))","v":0},{"$f":"AC158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$H$4:$H$13))","v":0},{"$f":"AD158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$H$4:$H$13))","v":0},{"$f":"AE158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG158*IF($D158=\"BT\",Balance!D$98,IF($D158=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH158*IF($D158=\"BT\",Balance!E$98,IF($D158=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI158*IF($D158=\"BT\",Balance!F$98,IF($D158=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ158*IF($D158=\"BT\",Balance!G$98,IF($D158=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK158*IF($D158=\"BT\",Balance!H$98,IF($D158=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL158*IF($D158=\"BT\",Balance!I$98,IF($D158=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC158:BF158,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN158*IF($D158=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO158*IF($D158=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP158*IF($D158=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ158*IF($D158=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR158*IF($D158=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS158*IF($D158=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ158:BM158,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT158*IF($D158=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU158*IF($D158=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV158*IF($D158=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW158*IF($D158=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX158*IF($D158=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY158*IF($D158=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ158:BT158,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!C241","v":0},{"$f":"+PremisaCosto!F241","v":0},{"$f":"+PremisaCosto!B241","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T159:W159)","v":0},null,{"$f":"+Energía!F159/(Parametros!$D$4*24*365)","v":74.580332294630338},{"$f":"+Energía!G159/(Parametros!$D$4*24*365)","v":77.506506512747563},{"$f":"+Energía!H159/(Parametros!$D$4*24*365)","v":78.241956416505133},{"$f":"+Energía!I159/(Parametros!$D$4*24*365)","v":81.655179871526059},{"$f":"+Energía!J159/(Parametros!$D$4*24*365)","v":85.522674360868592},{"$f":"+Energía!K159/(Parametros!$D$4*24*365)","v":89.787953635240058},null,{"$f":"Z159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$F$4:$F$13))","v":0},{"$f":"AA159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$F$4:$F$13))","v":0},{"$f":"AB159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$F$4:$F$13))","v":0},{"$f":"AC159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$F$4:$F$13))","v":0},{"$f":"AD159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$F$4:$F$13))","v":0},{"$f":"AE159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI159:AL159,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$G$4:$G$13))","v":0},{"$f":"AA159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$G$4:$G$13))","v":0},{"$f":"AB159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$G$4:$G$13))","v":0},{"$f":"AC159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$G$4:$G$13))","v":0},{"$f":"AD159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$G$4:$G$13))","v":0},{"$f":"AE159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$G$4:$G$13))","v":0},{"$f":"Z159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$H$4:$H$13))","v":0},{"$f":"AA159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$H$4:$H$13))","v":0},{"$f":"AB159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$H$4:$H$13))","v":0},{"$f":"AC159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$H$4:$H$13))","v":0},{"$f":"AD159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$H$4:$H$13))","v":0},{"$f":"AE159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG159*IF($D159=\"BT\",Balance!D$98,IF($D159=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH159*IF($D159=\"BT\",Balance!E$98,IF($D159=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI159*IF($D159=\"BT\",Balance!F$98,IF($D159=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ159*IF($D159=\"BT\",Balance!G$98,IF($D159=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK159*IF($D159=\"BT\",Balance!H$98,IF($D159=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL159*IF($D159=\"BT\",Balance!I$98,IF($D159=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC159:BF159,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN159*IF($D159=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO159*IF($D159=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP159*IF($D159=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ159*IF($D159=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR159*IF($D159=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS159*IF($D159=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ159:BM159,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT159*IF($D159=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU159*IF($D159=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV159*IF($D159=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW159*IF($D159=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX159*IF($D159=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY159*IF($D159=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ159:BT159,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!C242","v":"BTS"},{"$f":"+PremisaCosto!F242","v":"Pp"},{"$f":"+PremisaCosto!B242","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T160:W160)","v":0},null,{"$f":"+Energía!F160/(Parametros!$D$4*24*365)","v":68.604569999517679},{"$f":"+Energía!G160/(Parametros!$D$4*24*365)","v":71.364303564099444},{"$f":"+Energía!H160/(Parametros!$D$4*24*365)","v":72.027627053700542},{"$f":"+Energía!I160/(Parametros!$D$4*24*365)","v":75.14025454323334},{"$f":"+Energía!J160/(Parametros!$D$4*24*365)","v":78.668776582977813},{"$f":"+Energía!K160/(Parametros!$D$4*24*365)","v":82.56157091282158},null,{"$f":"Z160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$F$4:$F$13))","v":26.958851717557316},{"$f":"AA160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$F$4:$F$13))","v":28.043316614692429},{"$f":"AB160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$F$4:$F$13))","v":28.303976212107798},{"$f":"AC160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$F$4:$F$13))","v":29.527114305428654},{"$f":"AD160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$F$4:$F$13))","v":30.913682320537166},{"$f":"AE160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$F$4:$F$13))","v":32.443394774181925},{"$f":"+SUMPRODUCT(AI160:AL160,PremisaCosto!$F$84:$I$84)","v":102.43166366208659},{"$f":"Z160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$G$4:$G$13))","v":26.958851717557316},{"$f":"AA160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$G$4:$G$13))","v":28.043316614692429},{"$f":"AB160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$G$4:$G$13))","v":28.303976212107798},{"$f":"AC160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$G$4:$G$13))","v":29.527114305428654},{"$f":"AD160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$G$4:$G$13))","v":30.913682320537166},{"$f":"AE160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$G$4:$G$13))","v":32.443394774181925},{"$f":"Z160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$H$4:$H$13))","v":26.958851717557316},{"$f":"AA160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$H$4:$H$13))","v":28.043316614692429},{"$f":"AB160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$H$4:$H$13))","v":28.303976212107798},{"$f":"AC160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$H$4:$H$13))","v":29.527114305428654},{"$f":"AD160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$H$4:$H$13))","v":30.913682320537166},{"$f":"AE160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$H$4:$H$13))","v":32.443394774181925},null,{"$f":"AG160*IF($D160=\"BT\",Balance!D$98,IF($D160=\"MT\",Balance!D$102,Balance!D$105))","v":31.161198852092642},{"$f":"AH160*IF($D160=\"BT\",Balance!E$98,IF($D160=\"MT\",Balance!E$102,Balance!E$105))","v":32.385457473016437},{"$f":"AI160*IF($D160=\"BT\",Balance!F$98,IF($D160=\"MT\",Balance!F$102,Balance!F$105))","v":31.18045333624498},{"$f":"AJ160*IF($D160=\"BT\",Balance!G$98,IF($D160=\"MT\",Balance!G$102,Balance!G$105))","v":32.528916862835743},{"$f":"AK160*IF($D160=\"BT\",Balance!H$98,IF($D160=\"MT\",Balance!H$102,Balance!H$105))","v":34.057756193436063},{"$f":"AL160*IF($D160=\"BT\",Balance!I$98,IF($D160=\"MT\",Balance!I$102,Balance!I$105))","v":35.744534521755853},{"$f":"+SUMPRODUCT(BC160:BF160,PremisaCosto!$F$84:$I$84)","v":112.84738471041578},{"$f":"+AN160*IF($D160=\"BT\",Balance!D$99,Balance!D$103)","v":30.87370347632071},{"$f":"+AO160*IF($D160=\"BT\",Balance!E$99,Balance!E$103)","v":32.08906456492398},{"$f":"+AP160*IF($D160=\"BT\",Balance!F$99,Balance!F$103)","v":30.984792671903033},{"$f":"+AQ160*IF($D160=\"BT\",Balance!G$99,Balance!G$103)","v":32.324729746920752},{"$f":"+AR160*IF($D160=\"BT\",Balance!H$99,Balance!H$103)","v":33.843889388961898},{"$f":"+AS160*IF($D160=\"BT\",Balance!I$99,Balance!I$103)","v":35.519981275369766},{"$f":"+SUMPRODUCT(BJ160:BM160,PremisaCosto!$F$84:$I$84)","v":112.13888797374977},{"$f":"+AT160*IF($D160=\"BT\",Balance!D$100,0)","v":29.231310854838782},{"$f":"+AU160*IF($D160=\"BT\",Balance!E$100,0)","v":30.395693779982803},{"$f":"+AV160*IF($D160=\"BT\",Balance!F$100,0)","v":29.863474323047111},{"$f":"+AW160*IF($D160=\"BT\",Balance!G$100,0)","v":31.154549209226516},{"$f":"+AX160*IF($D160=\"BT\",Balance!H$100,0)","v":32.618238312758287},{"$f":"+AY160*IF($D160=\"BT\",Balance!I$100,0)","v":34.233090594055618},{"$f":"+SUMPRODUCT(BQ160:BT160,PremisaCosto!$F$84:$I$84)","v":108.07855326116949}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!C243","v":"BTS"},{"$f":"+PremisaCosto!F243","v":"Pp"},{"$f":"+PremisaCosto!B243","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T161:W161)","v":0},null,{"$f":"+Energía!F161/(Parametros!$D$4*24*365)","v":0.43440483026445637},{"$f":"+Energía!G161/(Parametros!$D$4*24*365)","v":0.45416922418083405},{"$f":"+Energía!H161/(Parametros!$D$4*24*365)","v":0.45793004481834049},{"$f":"+Energía!I161/(Parametros!$D$4*24*365)","v":0.47673677572761369},{"$f":"+Energía!J161/(Parametros!$D$4*24*365)","v":0.49811123956182002},{"$f":"+Energía!K161/(Parametros!$D$4*24*365)","v":0.52174042501009488},null,{"$f":"Z161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$F$4:$F$13))","v":0.17070372140766232},{"$f":"AA161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$F$4:$F$13))","v":0.17847033760950956},{"$f":"AB161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$F$4:$F$13))","v":0.179948189681224},{"$f":"AC161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$F$4:$F$13))","v":0.18733848262932734},{"$f":"AD161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$F$4:$F$13))","v":0.19573779190351581},{"$f":"AE161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$F$4:$F$13))","v":0.2050231165795714},{"$f":"+SUMPRODUCT(AI161:AL161,PremisaCosto!$F$84:$I$84)","v":0.64931355577051675},{"$f":"Z161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$G$4:$G$13))","v":0.17070372140766232},{"$f":"AA161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$G$4:$G$13))","v":0.17847033760950956},{"$f":"AB161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$G$4:$G$13))","v":0.179948189681224},{"$f":"AC161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$G$4:$G$13))","v":0.18733848262932734},{"$f":"AD161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$G$4:$G$13))","v":0.19573779190351581},{"$f":"AE161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$G$4:$G$13))","v":0.2050231165795714},{"$f":"Z161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$H$4:$H$13))","v":0.17070372140766232},{"$f":"AA161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$H$4:$H$13))","v":0.17847033760950956},{"$f":"AB161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$H$4:$H$13))","v":0.179948189681224},{"$f":"AC161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$H$4:$H$13))","v":0.18733848262932734},{"$f":"AD161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$H$4:$H$13))","v":0.19573779190351581},{"$f":"AE161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$H$4:$H$13))","v":0.2050231165795714},null,{"$f":"AG161*IF($D161=\"BT\",Balance!D$98,IF($D161=\"MT\",Balance!D$102,Balance!D$105))","v":0.19731302591467953},{"$f":"AH161*IF($D161=\"BT\",Balance!E$98,IF($D161=\"MT\",Balance!E$102,Balance!E$105))","v":0.20610413555076745},{"$f":"AI161*IF($D161=\"BT\",Balance!F$98,IF($D161=\"MT\",Balance!F$102,Balance!F$105))","v":0.19823596830529289},{"$f":"AJ161*IF($D161=\"BT\",Balance!G$98,IF($D161=\"MT\",Balance!G$102,Balance!G$105))","v":0.20638379570802831},{"$f":"AK161*IF($D161=\"BT\",Balance!H$98,IF($D161=\"MT\",Balance!H$102,Balance!H$105))","v":0.21564529017828205},{"$f":"AL161*IF($D161=\"BT\",Balance!I$98,IF($D161=\"MT\",Balance!I$102,Balance!I$105))","v":0.2258843724383727},{"$f":"+SUMPRODUCT(BC161:BF161,PremisaCosto!$F$84:$I$84)","v":0.71533866722042216},{"$f":"+AN161*IF($D161=\"BT\",Balance!D$99,Balance!D$103)","v":0.19549260229107981},{"$f":"+AO161*IF($D161=\"BT\",Balance!E$99,Balance!E$103)","v":0.20421786285702298},{"$f":"+AP161*IF($D161=\"BT\",Balance!F$99,Balance!F$103)","v":0.1969920164987938},{"$f":"+AQ161*IF($D161=\"BT\",Balance!G$99,Balance!G$103)","v":0.20508830492378527},{"$f":"+AR161*IF($D161=\"BT\",Balance!H$99,Balance!H$103)","v":0.21429113845882083},{"$f":"+AS161*IF($D161=\"BT\",Balance!I$99,Balance!I$103)","v":0.22446532838541272},{"$f":"+SUMPRODUCT(BJ161:BM161,PremisaCosto!$F$84:$I$84)","v":0.71084751633209398},{"$f":"+AT161*IF($D161=\"BT\",Balance!D$100,0)","v":0.18509295562078557},{"$f":"+AU161*IF($D161=\"BT\",Balance!E$100,0)","v":0.19344108991540185},{"$f":"+AV161*IF($D161=\"BT\",Balance!F$100,0)","v":0.18986301082761725},{"$f":"+AW161*IF($D161=\"BT\",Balance!G$100,0)","v":0.19766394763419726},{"$f":"+AX161*IF($D161=\"BT\",Balance!H$100,0)","v":0.20653061893181243},{"$f":"+AY161*IF($D161=\"BT\",Balance!I$100,0)","v":0.21633293841769588},{"$f":"+SUMPRODUCT(BQ161:BT161,PremisaCosto!$F$84:$I$84)","v":0.68510911131687924}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!C244","v":"BTS"},{"$f":"+PremisaCosto!F244","v":"Pp"},{"$f":"+PremisaCosto!B244","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T162:W162)","v":0},null,{"$f":"+Energía!F162/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G162/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H162/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I162/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J162/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K162/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$F$4:$F$13))","v":0},{"$f":"AA162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$F$4:$F$13))","v":0},{"$f":"AB162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$F$4:$F$13))","v":0},{"$f":"AC162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$F$4:$F$13))","v":0},{"$f":"AD162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$F$4:$F$13))","v":0},{"$f":"AE162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI162:AL162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$G$4:$G$13))","v":0},{"$f":"AA162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$G$4:$G$13))","v":0},{"$f":"AB162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$G$4:$G$13))","v":0},{"$f":"AC162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$G$4:$G$13))","v":0},{"$f":"AD162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$G$4:$G$13))","v":0},{"$f":"AE162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$G$4:$G$13))","v":0},{"$f":"Z162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$H$4:$H$13))","v":0},{"$f":"AA162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$H$4:$H$13))","v":0},{"$f":"AB162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$H$4:$H$13))","v":0},{"$f":"AC162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$H$4:$H$13))","v":0},{"$f":"AD162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$H$4:$H$13))","v":0},{"$f":"AE162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG162*IF($D162=\"BT\",Balance!D$98,IF($D162=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH162*IF($D162=\"BT\",Balance!E$98,IF($D162=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI162*IF($D162=\"BT\",Balance!F$98,IF($D162=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ162*IF($D162=\"BT\",Balance!G$98,IF($D162=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK162*IF($D162=\"BT\",Balance!H$98,IF($D162=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL162*IF($D162=\"BT\",Balance!I$98,IF($D162=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC162:BF162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN162*IF($D162=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO162*IF($D162=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP162*IF($D162=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ162*IF($D162=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR162*IF($D162=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS162*IF($D162=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ162:BM162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT162*IF($D162=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU162*IF($D162=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV162*IF($D162=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW162*IF($D162=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX162*IF($D162=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY162*IF($D162=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ162:BT162,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!C245","v":"BTS"},{"$f":"+PremisaCosto!F245","v":"Pp"},{"$f":"+PremisaCosto!B245","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T163:W163)","v":0},null,{"$f":"+Energía!F163/(Parametros!$D$4*24*365)","v":5.5278200148006329},{"$f":"+Energía!G163/(Parametros!$D$4*24*365)","v":5.6739012431299853},{"$f":"+Energía!H163/(Parametros!$D$4*24*365)","v":5.7421455972843072},{"$f":"+Energía!I163/(Parametros!$D$4*24*365)","v":6.0233404549322032},{"$f":"+Energía!J163/(Parametros!$D$4*24*365)","v":6.3402634398424187},{"$f":"+Energía!K163/(Parametros!$D$4*24*365)","v":6.6883734391649332},null,{"$f":"Z163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$F$4:$F$13))","v":2.172212144196858},{"$f":"AA163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$F$4:$F$13))","v":2.2296162234480996},{"$f":"AB163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$F$4:$F$13))","v":2.2564335247477034},{"$f":"AC163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$F$4:$F$13))","v":2.3669318555603964},{"$f":"AD163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$F$4:$F$13))","v":2.4914699112050891},{"$f":"AE163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$F$4:$F$13))","v":2.6282632159834827},{"$f":"+SUMPRODUCT(AI163:AL163,PremisaCosto!$F$84:$I$84)","v":8.2304945080572374},{"$f":"Z163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$G$4:$G$13))","v":2.172212144196858},{"$f":"AA163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$G$4:$G$13))","v":2.2296162234480996},{"$f":"AB163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$G$4:$G$13))","v":2.2564335247477034},{"$f":"AC163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$G$4:$G$13))","v":2.3669318555603964},{"$f":"AD163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$G$4:$G$13))","v":2.4914699112050891},{"$f":"AE163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$G$4:$G$13))","v":2.6282632159834827},{"$f":"Z163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$H$4:$H$13))","v":2.172212144196858},{"$f":"AA163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$H$4:$H$13))","v":2.2296162234480996},{"$f":"AB163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$H$4:$H$13))","v":2.2564335247477034},{"$f":"AC163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$H$4:$H$13))","v":2.3669318555603964},{"$f":"AD163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$H$4:$H$13))","v":2.4914699112050891},{"$f":"AE163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$H$4:$H$13))","v":2.6282632159834827},null,{"$f":"AG163*IF($D163=\"BT\",Balance!D$98,IF($D163=\"MT\",Balance!D$102,Balance!D$105))","v":2.5108166803026566},{"$f":"AH163*IF($D163=\"BT\",Balance!E$98,IF($D163=\"MT\",Balance!E$102,Balance!E$105))","v":2.5748431391954272},{"$f":"AI163*IF($D163=\"BT\",Balance!F$98,IF($D163=\"MT\",Balance!F$102,Balance!F$105))","v":2.4857504011976093},{"$f":"AJ163*IF($D163=\"BT\",Balance!G$98,IF($D163=\"MT\",Balance!G$102,Balance!G$105))","v":2.6075602496437025},{"$f":"AK163*IF($D163=\"BT\",Balance!H$98,IF($D163=\"MT\",Balance!H$102,Balance!H$105))","v":2.7448646822230227},{"$f":"AL163*IF($D163=\"BT\",Balance!I$98,IF($D163=\"MT\",Balance!I$102,Balance!I$105))","v":2.8956909691443209},{"$f":"+SUMPRODUCT(BC163:BF163,PremisaCosto!$F$84:$I$84)","v":9.0674111685233818},{"$f":"+AN163*IF($D163=\"BT\",Balance!D$99,Balance!D$103)","v":2.4876517119577506},{"$f":"+AO163*IF($D163=\"BT\",Balance!E$99,Balance!E$103)","v":2.551278079274816},{"$f":"+AP163*IF($D163=\"BT\",Balance!F$99,Balance!F$103)","v":2.4701520527822827},{"$f":"+AQ163*IF($D163=\"BT\",Balance!G$99,Balance!G$103)","v":2.5911923450745333},{"$f":"+AR163*IF($D163=\"BT\",Balance!H$99,Balance!H$103)","v":2.7276282138260188},{"$f":"+AS163*IF($D163=\"BT\",Balance!I$99,Balance!I$103)","v":2.8774997458887359},{"$f":"+SUMPRODUCT(BJ163:BM163,PremisaCosto!$F$84:$I$84)","v":9.0104825354352478},{"$f":"+AT163*IF($D163=\"BT\",Balance!D$100,0)","v":2.3553157639989992},{"$f":"+AU163*IF($D163=\"BT\",Balance!E$100,0)","v":2.4166446824375889},{"$f":"+AV163*IF($D163=\"BT\",Balance!F$100,0)","v":2.3807589478943947},{"$f":"+AW163*IF($D163=\"BT\",Balance!G$100,0)","v":2.4973891524301357},{"$f":"+AX163*IF($D163=\"BT\",Balance!H$100,0)","v":2.6288475915004552},{"$f":"+AY163*IF($D163=\"BT\",Balance!I$100,0)","v":2.773247787539991},{"$f":"+SUMPRODUCT(BQ163:BT163,PremisaCosto!$F$84:$I$84)","v":8.6842293723130144}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!C246","v":"BTS"},{"$f":"+PremisaCosto!F246","v":"Pp"},{"$f":"+PremisaCosto!B246","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T164:W164)","v":0},null,{"$f":"+Energía!F164/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G164/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H164/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I164/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J164/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K164/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$F$4:$F$13))","v":0},{"$f":"AA164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$F$4:$F$13))","v":0},{"$f":"AB164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$F$4:$F$13))","v":0},{"$f":"AC164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$F$4:$F$13))","v":0},{"$f":"AD164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$F$4:$F$13))","v":0},{"$f":"AE164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI164:AL164,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$G$4:$G$13))","v":0},{"$f":"AA164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$G$4:$G$13))","v":0},{"$f":"AB164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$G$4:$G$13))","v":0},{"$f":"AC164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$G$4:$G$13))","v":0},{"$f":"AD164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$G$4:$G$13))","v":0},{"$f":"AE164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$G$4:$G$13))","v":0},{"$f":"Z164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$H$4:$H$13))","v":0},{"$f":"AA164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$H$4:$H$13))","v":0},{"$f":"AB164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$H$4:$H$13))","v":0},{"$f":"AC164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$H$4:$H$13))","v":0},{"$f":"AD164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$H$4:$H$13))","v":0},{"$f":"AE164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG164*IF($D164=\"BT\",Balance!D$98,IF($D164=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH164*IF($D164=\"BT\",Balance!E$98,IF($D164=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI164*IF($D164=\"BT\",Balance!F$98,IF($D164=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ164*IF($D164=\"BT\",Balance!G$98,IF($D164=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK164*IF($D164=\"BT\",Balance!H$98,IF($D164=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL164*IF($D164=\"BT\",Balance!I$98,IF($D164=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC164:BF164,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN164*IF($D164=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO164*IF($D164=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP164*IF($D164=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ164*IF($D164=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR164*IF($D164=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS164*IF($D164=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ164:BM164,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT164*IF($D164=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU164*IF($D164=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV164*IF($D164=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW164*IF($D164=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX164*IF($D164=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY164*IF($D164=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ164:BT164,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!C247","v":"BTS"},{"$f":"+PremisaCosto!F247","v":"Pp"},{"$f":"+PremisaCosto!B247","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T165:W165)","v":0},null,{"$f":"+Energía!F165/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G165/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H165/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I165/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J165/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K165/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$F$4:$F$13))","v":0},{"$f":"AA165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$F$4:$F$13))","v":0},{"$f":"AB165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$F$4:$F$13))","v":0},{"$f":"AC165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$F$4:$F$13))","v":0},{"$f":"AD165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$F$4:$F$13))","v":0},{"$f":"AE165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI165:AL165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$G$4:$G$13))","v":0},{"$f":"AA165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$G$4:$G$13))","v":0},{"$f":"AB165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$G$4:$G$13))","v":0},{"$f":"AC165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$G$4:$G$13))","v":0},{"$f":"AD165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$G$4:$G$13))","v":0},{"$f":"AE165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$G$4:$G$13))","v":0},{"$f":"Z165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$H$4:$H$13))","v":0},{"$f":"AA165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$H$4:$H$13))","v":0},{"$f":"AB165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$H$4:$H$13))","v":0},{"$f":"AC165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$H$4:$H$13))","v":0},{"$f":"AD165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$H$4:$H$13))","v":0},{"$f":"AE165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG165*IF($D165=\"BT\",Balance!D$98,IF($D165=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH165*IF($D165=\"BT\",Balance!E$98,IF($D165=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI165*IF($D165=\"BT\",Balance!F$98,IF($D165=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ165*IF($D165=\"BT\",Balance!G$98,IF($D165=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK165*IF($D165=\"BT\",Balance!H$98,IF($D165=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL165*IF($D165=\"BT\",Balance!I$98,IF($D165=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC165:BF165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN165*IF($D165=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO165*IF($D165=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP165*IF($D165=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ165*IF($D165=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR165*IF($D165=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS165*IF($D165=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ165:BM165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT165*IF($D165=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU165*IF($D165=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV165*IF($D165=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW165*IF($D165=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX165*IF($D165=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY165*IF($D165=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ165:BT165,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!C248","v":"BTS"},{"$f":"+PremisaCosto!F248","v":"Pp"},{"$f":"+PremisaCosto!B248","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T166:W166)","v":0},null,{"$f":"+Energía!F166/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G166/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H166/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I166/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J166/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K166/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$F$4:$F$13))","v":0},{"$f":"AA166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$F$4:$F$13))","v":0},{"$f":"AB166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$F$4:$F$13))","v":0},{"$f":"AC166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$F$4:$F$13))","v":0},{"$f":"AD166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$F$4:$F$13))","v":0},{"$f":"AE166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI166:AL166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$G$4:$G$13))","v":0},{"$f":"AA166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$G$4:$G$13))","v":0},{"$f":"AB166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$G$4:$G$13))","v":0},{"$f":"AC166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$G$4:$G$13))","v":0},{"$f":"AD166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$G$4:$G$13))","v":0},{"$f":"AE166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$G$4:$G$13))","v":0},{"$f":"Z166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$H$4:$H$13))","v":0},{"$f":"AA166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$H$4:$H$13))","v":0},{"$f":"AB166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$H$4:$H$13))","v":0},{"$f":"AC166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$H$4:$H$13))","v":0},{"$f":"AD166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$H$4:$H$13))","v":0},{"$f":"AE166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG166*IF($D166=\"BT\",Balance!D$98,IF($D166=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH166*IF($D166=\"BT\",Balance!E$98,IF($D166=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI166*IF($D166=\"BT\",Balance!F$98,IF($D166=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ166*IF($D166=\"BT\",Balance!G$98,IF($D166=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK166*IF($D166=\"BT\",Balance!H$98,IF($D166=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL166*IF($D166=\"BT\",Balance!I$98,IF($D166=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC166:BF166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN166*IF($D166=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO166*IF($D166=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP166*IF($D166=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ166*IF($D166=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR166*IF($D166=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS166*IF($D166=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ166:BM166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT166*IF($D166=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU166*IF($D166=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV166*IF($D166=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW166*IF($D166=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX166*IF($D166=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY166*IF($D166=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ166:BT166,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!C249","v":"BTS"},{"$f":"+PremisaCosto!F249","v":"Pp"},{"$f":"+PremisaCosto!B249","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T167:W167)","v":0},null,{"$f":"+Energía!F167/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G167/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H167/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I167/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J167/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K167/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$F$4:$F$13))","v":0},{"$f":"AA167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$F$4:$F$13))","v":0},{"$f":"AB167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$F$4:$F$13))","v":0},{"$f":"AC167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$F$4:$F$13))","v":0},{"$f":"AD167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$F$4:$F$13))","v":0},{"$f":"AE167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI167:AL167,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$G$4:$G$13))","v":0},{"$f":"AA167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$G$4:$G$13))","v":0},{"$f":"AB167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$G$4:$G$13))","v":0},{"$f":"AC167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$G$4:$G$13))","v":0},{"$f":"AD167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$G$4:$G$13))","v":0},{"$f":"AE167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$G$4:$G$13))","v":0},{"$f":"Z167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$H$4:$H$13))","v":0},{"$f":"AA167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$H$4:$H$13))","v":0},{"$f":"AB167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$H$4:$H$13))","v":0},{"$f":"AC167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$H$4:$H$13))","v":0},{"$f":"AD167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$H$4:$H$13))","v":0},{"$f":"AE167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG167*IF($D167=\"BT\",Balance!D$98,IF($D167=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH167*IF($D167=\"BT\",Balance!E$98,IF($D167=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI167*IF($D167=\"BT\",Balance!F$98,IF($D167=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ167*IF($D167=\"BT\",Balance!G$98,IF($D167=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK167*IF($D167=\"BT\",Balance!H$98,IF($D167=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL167*IF($D167=\"BT\",Balance!I$98,IF($D167=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC167:BF167,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN167*IF($D167=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO167*IF($D167=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP167*IF($D167=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ167*IF($D167=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR167*IF($D167=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS167*IF($D167=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ167:BM167,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT167*IF($D167=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU167*IF($D167=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV167*IF($D167=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW167*IF($D167=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX167*IF($D167=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY167*IF($D167=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ167:BT167,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!C250","v":"BTS"},{"$f":"+PremisaCosto!F250","v":"Pp"},{"$f":"+PremisaCosto!B250","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T168:W168)","v":0},null,{"$f":"+Energía!F168/(Parametros!$D$4*24*365)","v":1.0954131742124248E-3},{"$f":"+Energía!G168/(Parametros!$D$4*24*365)","v":1.1243611684648889E-3},{"$f":"+Energía!H168/(Parametros!$D$4*24*365)","v":1.1378847210418734E-3},{"$f":"+Energía!I168/(Parametros!$D$4*24*365)","v":1.1936073297309339E-3},{"$f":"+Energía!J168/(Parametros!$D$4*24*365)","v":1.2564099557122173E-3},{"$f":"+Energía!K168/(Parametros!$D$4*24*365)","v":1.3253927153375252E-3},null,{"$f":"Z168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$F$4:$F$13))","v":4.3045355919086957E-4},{"$f":"AA168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$F$4:$F$13))","v":4.4182896296613366E-4},{"$f":"AB168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$F$4:$F$13))","v":4.4714317816520969E-4},{"$f":"AC168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$F$4:$F$13))","v":4.6903993438676195E-4},{"$f":"AD168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$F$4:$F$13))","v":4.9371885419217042E-4},{"$f":"AE168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$F$4:$F$13))","v":5.2082631930447495E-4},{"$f":"+SUMPRODUCT(AI168:AL168,PremisaCosto!$F$84:$I$84)","v":1.6309851062931311E-3},{"$f":"Z168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$G$4:$G$13))","v":4.3045355919086957E-4},{"$f":"AA168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$G$4:$G$13))","v":4.4182896296613366E-4},{"$f":"AB168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$G$4:$G$13))","v":4.4714317816520969E-4},{"$f":"AC168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$G$4:$G$13))","v":4.6903993438676195E-4},{"$f":"AD168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$G$4:$G$13))","v":4.9371885419217042E-4},{"$f":"AE168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$G$4:$G$13))","v":5.2082631930447495E-4},{"$f":"Z168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$H$4:$H$13))","v":4.3045355919086957E-4},{"$f":"AA168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$H$4:$H$13))","v":4.4182896296613366E-4},{"$f":"AB168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$H$4:$H$13))","v":4.4714317816520969E-4},{"$f":"AC168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$H$4:$H$13))","v":4.6903993438676195E-4},{"$f":"AD168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$H$4:$H$13))","v":4.9371885419217042E-4},{"$f":"AE168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$H$4:$H$13))","v":5.2082631930447495E-4},null,{"$f":"AG168*IF($D168=\"BT\",Balance!D$98,IF($D168=\"MT\",Balance!D$102,Balance!D$105))","v":4.9755268121460931E-4},{"$f":"AH168*IF($D168=\"BT\",Balance!E$98,IF($D168=\"MT\",Balance!E$102,Balance!E$105))","v":5.1024040013120282E-4},{"$f":"AI168*IF($D168=\"BT\",Balance!F$98,IF($D168=\"MT\",Balance!F$102,Balance!F$105))","v":4.9258545502297549E-4},{"$f":"AJ168*IF($D168=\"BT\",Balance!G$98,IF($D168=\"MT\",Balance!G$102,Balance!G$105))","v":5.1672374324137043E-4},{"$f":"AK168*IF($D168=\"BT\",Balance!H$98,IF($D168=\"MT\",Balance!H$102,Balance!H$105))","v":5.4393249532129397E-4},{"$f":"AL168*IF($D168=\"BT\",Balance!I$98,IF($D168=\"MT\",Balance!I$102,Balance!I$105))","v":5.7382078786134892E-4},{"$f":"+SUMPRODUCT(BC168:BF168,PremisaCosto!$F$84:$I$84)","v":1.796831594264492E-3},{"$f":"+AN168*IF($D168=\"BT\",Balance!D$99,Balance!D$103)","v":4.929622257661175E-4},{"$f":"+AO168*IF($D168=\"BT\",Balance!E$99,Balance!E$103)","v":5.0557066106245098E-4},{"$f":"+AP168*IF($D168=\"BT\",Balance!F$99,Balance!F$103)","v":4.8949442884912129E-4},{"$f":"+AQ168*IF($D168=\"BT\",Balance!G$99,Balance!G$103)","v":5.1348021898563981E-4},{"$f":"+AR168*IF($D168=\"BT\",Balance!H$99,Balance!H$103)","v":5.405168532583431E-4},{"$f":"+AS168*IF($D168=\"BT\",Balance!I$99,Balance!I$103)","v":5.7021594805906637E-4},{"$f":"+SUMPRODUCT(BJ168:BM168,PremisaCosto!$F$84:$I$84)","v":1.7855504066520735E-3},{"$f":"+AT168*IF($D168=\"BT\",Balance!D$100,0)","v":4.6673804689854008E-4},{"$f":"+AU168*IF($D168=\"BT\",Balance!E$100,0)","v":4.7889121126314587E-4},{"$f":"+AV168*IF($D168=\"BT\",Balance!F$100,0)","v":4.7177996193164558E-4},{"$f":"+AW168*IF($D168=\"BT\",Balance!G$100,0)","v":4.9489183283508867E-4},{"$f":"+AX168*IF($D168=\"BT\",Balance!H$100,0)","v":5.2094212130929165E-4},{"$f":"+AY168*IF($D168=\"BT\",Balance!I$100,0)","v":5.4955699601162374E-4},{"$f":"+SUMPRODUCT(BQ168:BT168,PremisaCosto!$F$84:$I$84)","v":1.7208988781913627E-3}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!C251","v":"BTS"},{"$f":"+PremisaCosto!F251","v":"Pp"},{"$f":"+PremisaCosto!B251","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T169:W169)","v":0},null,{"$f":"+Energía!F169/(Parametros!$D$4*24*365)","v":1.2442036873368227E-2},{"$f":"+Energía!G169/(Parametros!$D$4*24*365)","v":1.3008120168845493E-2},{"$f":"+Energía!H169/(Parametros!$D$4*24*365)","v":1.3115835980885365E-2},{"$f":"+Energía!I169/(Parametros!$D$4*24*365)","v":1.3654490303164056E-2},{"$f":"+Energía!J169/(Parametros!$D$4*24*365)","v":1.4266688530821359E-2},{"$f":"+Energía!K169/(Parametros!$D$4*24*365)","v":1.4943465528112375E-2},null,{"$f":"Z169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$F$4:$F$13))","v":4.8892227899084949E-3},{"$f":"AA169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$F$4:$F$13))","v":5.1116708807961006E-3},{"$f":"AB169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$F$4:$F$13))","v":5.1539988861234367E-3},{"$f":"AC169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$F$4:$F$13))","v":5.3656684877466908E-3},{"$f":"AD169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$F$4:$F$13))","v":5.606237902310191E-3},{"$f":"AE169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$F$4:$F$13))","v":5.8721841900859243E-3},{"$f":"+SUMPRODUCT(AI169:AL169,PremisaCosto!$F$84:$I$84)","v":1.8597360435325769E-2},{"$f":"Z169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$G$4:$G$13))","v":4.8892227899084949E-3},{"$f":"AA169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$G$4:$G$13))","v":5.1116708807961006E-3},{"$f":"AB169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$G$4:$G$13))","v":5.1539988861234367E-3},{"$f":"AC169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$G$4:$G$13))","v":5.3656684877466908E-3},{"$f":"AD169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$G$4:$G$13))","v":5.606237902310191E-3},{"$f":"AE169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$G$4:$G$13))","v":5.8721841900859243E-3},{"$f":"Z169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$H$4:$H$13))","v":4.8892227899084949E-3},{"$f":"AA169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$H$4:$H$13))","v":5.1116708807961006E-3},{"$f":"AB169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$H$4:$H$13))","v":5.1539988861234367E-3},{"$f":"AC169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$H$4:$H$13))","v":5.3656684877466908E-3},{"$f":"AD169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$H$4:$H$13))","v":5.606237902310191E-3},{"$f":"AE169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$H$4:$H$13))","v":5.8721841900859243E-3},null,{"$f":"AG169*IF($D169=\"BT\",Balance!D$98,IF($D169=\"MT\",Balance!D$102,Balance!D$105))","v":5.6513550793893478E-3},{"$f":"AH169*IF($D169=\"BT\",Balance!E$98,IF($D169=\"MT\",Balance!E$102,Balance!E$105))","v":5.9031462719123249E-3},{"$f":"AI169*IF($D169=\"BT\",Balance!F$98,IF($D169=\"MT\",Balance!F$102,Balance!F$105))","v":5.6777895995787642E-3},{"$f":"AJ169*IF($D169=\"BT\",Balance!G$98,IF($D169=\"MT\",Balance!G$102,Balance!G$105))","v":5.9111561782168491E-3},{"$f":"AK169*IF($D169=\"BT\",Balance!H$98,IF($D169=\"MT\",Balance!H$102,Balance!H$105))","v":6.1764199314565237E-3},{"$f":"AL169*IF($D169=\"BT\",Balance!I$98,IF($D169=\"MT\",Balance!I$102,Balance!I$105))","v":6.4696833349779416E-3},{"$f":"+SUMPRODUCT(BC169:BF169,PremisaCosto!$F$84:$I$84)","v":2.0488423365560372E-2},{"$f":"+AN169*IF($D169=\"BT\",Balance!D$99,Balance!D$103)","v":5.5992152865693883E-3},{"$f":"+AO169*IF($D169=\"BT\",Balance!E$99,Balance!E$103)","v":5.8491204582617057E-3},{"$f":"+AP169*IF($D169=\"BT\",Balance!F$99,Balance!F$103)","v":5.6421608653500679E-3},{"$f":"+AQ169*IF($D169=\"BT\",Balance!G$99,Balance!G$103)","v":5.8740512866877941E-3},{"$f":"+AR169*IF($D169=\"BT\",Balance!H$99,Balance!H$103)","v":6.1376348985750645E-3},{"$f":"+AS169*IF($D169=\"BT\",Balance!I$99,Balance!I$103)","v":6.4290396837065836E-3},{"$f":"+SUMPRODUCT(BJ169:BM169,PremisaCosto!$F$84:$I$84)","v":2.03597897476459E-2},{"$f":"+AT169*IF($D169=\"BT\",Balance!D$100,0)","v":5.3013530660617793E-3},{"$f":"+AU169*IF($D169=\"BT\",Balance!E$100,0)","v":5.5404567488044724E-3},{"$f":"+AV169*IF($D169=\"BT\",Balance!F$100,0)","v":5.4379749418711982E-3},{"$f":"+AW169*IF($D169=\"BT\",Balance!G$100,0)","v":5.6614060288027023E-3},{"$f":"+AX169*IF($D169=\"BT\",Balance!H$100,0)","v":5.9153614260339079E-3},{"$f":"+AY169*IF($D169=\"BT\",Balance!I$100,0)","v":6.1961152574626487E-3},{"$f":"+SUMPRODUCT(BQ169:BT169,PremisaCosto!$F$84:$I$84)","v":1.9622601387962992E-2}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!C252","v":0},{"$f":"+PremisaCosto!F252","v":0},{"$f":"+PremisaCosto!B252","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T170:W170)","v":0},null,{"$f":"+Energía!F170/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G170/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H170/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I170/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J170/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K170/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$F$4:$F$13))","v":0},{"$f":"AA170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$F$4:$F$13))","v":0},{"$f":"AB170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$F$4:$F$13))","v":0},{"$f":"AC170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$F$4:$F$13))","v":0},{"$f":"AD170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$F$4:$F$13))","v":0},{"$f":"AE170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI170:AL170,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$G$4:$G$13))","v":0},{"$f":"AA170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$G$4:$G$13))","v":0},{"$f":"AB170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$G$4:$G$13))","v":0},{"$f":"AC170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$G$4:$G$13))","v":0},{"$f":"AD170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$G$4:$G$13))","v":0},{"$f":"AE170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$G$4:$G$13))","v":0},{"$f":"Z170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$H$4:$H$13))","v":0},{"$f":"AA170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$H$4:$H$13))","v":0},{"$f":"AB170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$H$4:$H$13))","v":0},{"$f":"AC170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$H$4:$H$13))","v":0},{"$f":"AD170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$H$4:$H$13))","v":0},{"$f":"AE170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG170*IF($D170=\"BT\",Balance!D$98,IF($D170=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH170*IF($D170=\"BT\",Balance!E$98,IF($D170=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI170*IF($D170=\"BT\",Balance!F$98,IF($D170=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ170*IF($D170=\"BT\",Balance!G$98,IF($D170=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK170*IF($D170=\"BT\",Balance!H$98,IF($D170=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL170*IF($D170=\"BT\",Balance!I$98,IF($D170=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC170:BF170,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN170*IF($D170=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO170*IF($D170=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP170*IF($D170=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ170*IF($D170=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR170*IF($D170=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS170*IF($D170=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ170:BM170,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT170*IF($D170=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU170*IF($D170=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV170*IF($D170=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW170*IF($D170=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX170*IF($D170=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY170*IF($D170=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ170:BT170,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!C253","v":"BTS"},{"$f":"+PremisaCosto!F253","v":"Pp"},{"$f":"+PremisaCosto!B253","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T171:W171)","v":0},null,{"$f":"+Energía!F171/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G171/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H171/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I171/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J171/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K171/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$F$4:$F$13))","v":0},{"$f":"AA171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$F$4:$F$13))","v":0},{"$f":"AB171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$F$4:$F$13))","v":0},{"$f":"AC171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$F$4:$F$13))","v":0},{"$f":"AD171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$F$4:$F$13))","v":0},{"$f":"AE171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI171:AL171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$G$4:$G$13))","v":0},{"$f":"AA171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$G$4:$G$13))","v":0},{"$f":"AB171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$G$4:$G$13))","v":0},{"$f":"AC171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$G$4:$G$13))","v":0},{"$f":"AD171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$G$4:$G$13))","v":0},{"$f":"AE171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$G$4:$G$13))","v":0},{"$f":"Z171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$H$4:$H$13))","v":0},{"$f":"AA171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$H$4:$H$13))","v":0},{"$f":"AB171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$H$4:$H$13))","v":0},{"$f":"AC171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$H$4:$H$13))","v":0},{"$f":"AD171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$H$4:$H$13))","v":0},{"$f":"AE171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG171*IF($D171=\"BT\",Balance!D$98,IF($D171=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH171*IF($D171=\"BT\",Balance!E$98,IF($D171=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI171*IF($D171=\"BT\",Balance!F$98,IF($D171=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ171*IF($D171=\"BT\",Balance!G$98,IF($D171=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK171*IF($D171=\"BT\",Balance!H$98,IF($D171=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL171*IF($D171=\"BT\",Balance!I$98,IF($D171=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC171:BF171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN171*IF($D171=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO171*IF($D171=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP171*IF($D171=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ171*IF($D171=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR171*IF($D171=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS171*IF($D171=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ171:BM171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT171*IF($D171=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU171*IF($D171=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV171*IF($D171=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW171*IF($D171=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX171*IF($D171=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY171*IF($D171=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ171:BT171,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!C254","v":"BTS"},{"$f":"+PremisaCosto!F254","v":"Pp"},{"$f":"+PremisaCosto!B254","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T172:W172)","v":0},null,{"$f":"+Energía!F172/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G172/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H172/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I172/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J172/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K172/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$F$4:$F$13))","v":0},{"$f":"AA172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$F$4:$F$13))","v":0},{"$f":"AB172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$F$4:$F$13))","v":0},{"$f":"AC172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$F$4:$F$13))","v":0},{"$f":"AD172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$F$4:$F$13))","v":0},{"$f":"AE172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI172:AL172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$G$4:$G$13))","v":0},{"$f":"AA172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$G$4:$G$13))","v":0},{"$f":"AB172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$G$4:$G$13))","v":0},{"$f":"AC172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$G$4:$G$13))","v":0},{"$f":"AD172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$G$4:$G$13))","v":0},{"$f":"AE172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$G$4:$G$13))","v":0},{"$f":"Z172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$H$4:$H$13))","v":0},{"$f":"AA172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$H$4:$H$13))","v":0},{"$f":"AB172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$H$4:$H$13))","v":0},{"$f":"AC172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$H$4:$H$13))","v":0},{"$f":"AD172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$H$4:$H$13))","v":0},{"$f":"AE172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG172*IF($D172=\"BT\",Balance!D$98,IF($D172=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH172*IF($D172=\"BT\",Balance!E$98,IF($D172=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI172*IF($D172=\"BT\",Balance!F$98,IF($D172=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ172*IF($D172=\"BT\",Balance!G$98,IF($D172=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK172*IF($D172=\"BT\",Balance!H$98,IF($D172=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL172*IF($D172=\"BT\",Balance!I$98,IF($D172=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC172:BF172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN172*IF($D172=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO172*IF($D172=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP172*IF($D172=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ172*IF($D172=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR172*IF($D172=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS172*IF($D172=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ172:BM172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT172*IF($D172=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU172*IF($D172=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV172*IF($D172=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW172*IF($D172=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX172*IF($D172=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY172*IF($D172=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ172:BT172,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!C255","v":"BTS"},{"$f":"+PremisaCosto!F255","v":"Pp"},{"$f":"+PremisaCosto!B255","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T173:W173)","v":0},null,{"$f":"+Energía!F173/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G173/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H173/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I173/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J173/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K173/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$F$4:$F$13))","v":0},{"$f":"AA173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$F$4:$F$13))","v":0},{"$f":"AB173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$F$4:$F$13))","v":0},{"$f":"AC173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$F$4:$F$13))","v":0},{"$f":"AD173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$F$4:$F$13))","v":0},{"$f":"AE173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI173:AL173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$G$4:$G$13))","v":0},{"$f":"AA173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$G$4:$G$13))","v":0},{"$f":"AB173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$G$4:$G$13))","v":0},{"$f":"AC173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$G$4:$G$13))","v":0},{"$f":"AD173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$G$4:$G$13))","v":0},{"$f":"AE173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$G$4:$G$13))","v":0},{"$f":"Z173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$H$4:$H$13))","v":0},{"$f":"AA173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$H$4:$H$13))","v":0},{"$f":"AB173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$H$4:$H$13))","v":0},{"$f":"AC173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$H$4:$H$13))","v":0},{"$f":"AD173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$H$4:$H$13))","v":0},{"$f":"AE173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG173*IF($D173=\"BT\",Balance!D$98,IF($D173=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH173*IF($D173=\"BT\",Balance!E$98,IF($D173=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI173*IF($D173=\"BT\",Balance!F$98,IF($D173=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ173*IF($D173=\"BT\",Balance!G$98,IF($D173=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK173*IF($D173=\"BT\",Balance!H$98,IF($D173=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL173*IF($D173=\"BT\",Balance!I$98,IF($D173=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC173:BF173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN173*IF($D173=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO173*IF($D173=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP173*IF($D173=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ173*IF($D173=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR173*IF($D173=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS173*IF($D173=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ173:BM173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT173*IF($D173=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU173*IF($D173=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV173*IF($D173=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW173*IF($D173=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX173*IF($D173=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY173*IF($D173=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ173:BT173,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!C256","v":"BTS"},{"$f":"+PremisaCosto!F256","v":"Pp"},{"$f":"+PremisaCosto!B256","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T174:W174)","v":0},null,{"$f":"+Energía!F174/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G174/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H174/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I174/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J174/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K174/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$F$4:$F$13))","v":0},{"$f":"AA174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$F$4:$F$13))","v":0},{"$f":"AB174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$F$4:$F$13))","v":0},{"$f":"AC174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$F$4:$F$13))","v":0},{"$f":"AD174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$F$4:$F$13))","v":0},{"$f":"AE174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI174:AL174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$G$4:$G$13))","v":0},{"$f":"AA174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$G$4:$G$13))","v":0},{"$f":"AB174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$G$4:$G$13))","v":0},{"$f":"AC174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$G$4:$G$13))","v":0},{"$f":"AD174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$G$4:$G$13))","v":0},{"$f":"AE174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$G$4:$G$13))","v":0},{"$f":"Z174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$H$4:$H$13))","v":0},{"$f":"AA174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$H$4:$H$13))","v":0},{"$f":"AB174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$H$4:$H$13))","v":0},{"$f":"AC174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$H$4:$H$13))","v":0},{"$f":"AD174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$H$4:$H$13))","v":0},{"$f":"AE174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG174*IF($D174=\"BT\",Balance!D$98,IF($D174=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH174*IF($D174=\"BT\",Balance!E$98,IF($D174=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI174*IF($D174=\"BT\",Balance!F$98,IF($D174=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ174*IF($D174=\"BT\",Balance!G$98,IF($D174=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK174*IF($D174=\"BT\",Balance!H$98,IF($D174=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL174*IF($D174=\"BT\",Balance!I$98,IF($D174=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC174:BF174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN174*IF($D174=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO174*IF($D174=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP174*IF($D174=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ174*IF($D174=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR174*IF($D174=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS174*IF($D174=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ174:BM174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT174*IF($D174=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU174*IF($D174=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV174*IF($D174=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW174*IF($D174=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX174*IF($D174=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY174*IF($D174=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ174:BT174,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!C257","v":"BTS"},{"$f":"+PremisaCosto!F257","v":"Pp"},{"$f":"+PremisaCosto!B257","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T175:W175)","v":0},null,{"$f":"+Energía!F175/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G175/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H175/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I175/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J175/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K175/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$F$4:$F$13))","v":0},{"$f":"AA175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$F$4:$F$13))","v":0},{"$f":"AB175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$F$4:$F$13))","v":0},{"$f":"AC175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$F$4:$F$13))","v":0},{"$f":"AD175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$F$4:$F$13))","v":0},{"$f":"AE175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI175:AL175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$G$4:$G$13))","v":0},{"$f":"AA175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$G$4:$G$13))","v":0},{"$f":"AB175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$G$4:$G$13))","v":0},{"$f":"AC175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$G$4:$G$13))","v":0},{"$f":"AD175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$G$4:$G$13))","v":0},{"$f":"AE175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$G$4:$G$13))","v":0},{"$f":"Z175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$H$4:$H$13))","v":0},{"$f":"AA175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$H$4:$H$13))","v":0},{"$f":"AB175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$H$4:$H$13))","v":0},{"$f":"AC175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$H$4:$H$13))","v":0},{"$f":"AD175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$H$4:$H$13))","v":0},{"$f":"AE175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG175*IF($D175=\"BT\",Balance!D$98,IF($D175=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH175*IF($D175=\"BT\",Balance!E$98,IF($D175=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI175*IF($D175=\"BT\",Balance!F$98,IF($D175=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ175*IF($D175=\"BT\",Balance!G$98,IF($D175=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK175*IF($D175=\"BT\",Balance!H$98,IF($D175=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL175*IF($D175=\"BT\",Balance!I$98,IF($D175=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC175:BF175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN175*IF($D175=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO175*IF($D175=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP175*IF($D175=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ175*IF($D175=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR175*IF($D175=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS175*IF($D175=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ175:BM175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT175*IF($D175=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU175*IF($D175=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV175*IF($D175=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW175*IF($D175=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX175*IF($D175=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY175*IF($D175=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ175:BT175,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!C258","v":"BTS"},{"$f":"+PremisaCosto!F258","v":"Pp"},{"$f":"+PremisaCosto!B258","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T176:W176)","v":0},null,{"$f":"+Energía!F176/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G176/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H176/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I176/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J176/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K176/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$F$4:$F$13))","v":0},{"$f":"AA176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$F$4:$F$13))","v":0},{"$f":"AB176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$F$4:$F$13))","v":0},{"$f":"AC176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$F$4:$F$13))","v":0},{"$f":"AD176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$F$4:$F$13))","v":0},{"$f":"AE176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI176:AL176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$G$4:$G$13))","v":0},{"$f":"AA176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$G$4:$G$13))","v":0},{"$f":"AB176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$G$4:$G$13))","v":0},{"$f":"AC176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$G$4:$G$13))","v":0},{"$f":"AD176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$G$4:$G$13))","v":0},{"$f":"AE176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$G$4:$G$13))","v":0},{"$f":"Z176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$H$4:$H$13))","v":0},{"$f":"AA176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$H$4:$H$13))","v":0},{"$f":"AB176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$H$4:$H$13))","v":0},{"$f":"AC176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$H$4:$H$13))","v":0},{"$f":"AD176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$H$4:$H$13))","v":0},{"$f":"AE176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG176*IF($D176=\"BT\",Balance!D$98,IF($D176=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH176*IF($D176=\"BT\",Balance!E$98,IF($D176=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI176*IF($D176=\"BT\",Balance!F$98,IF($D176=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ176*IF($D176=\"BT\",Balance!G$98,IF($D176=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK176*IF($D176=\"BT\",Balance!H$98,IF($D176=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL176*IF($D176=\"BT\",Balance!I$98,IF($D176=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC176:BF176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN176*IF($D176=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO176*IF($D176=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP176*IF($D176=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ176*IF($D176=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR176*IF($D176=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS176*IF($D176=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ176:BM176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT176*IF($D176=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU176*IF($D176=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV176*IF($D176=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW176*IF($D176=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX176*IF($D176=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY176*IF($D176=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ176:BT176,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!C259","v":"BTS"},{"$f":"+PremisaCosto!F259","v":"Pp"},{"$f":"+PremisaCosto!B259","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T177:W177)","v":0},null,{"$f":"+Energía!F177/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G177/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H177/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I177/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J177/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K177/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$F$4:$F$13))","v":0},{"$f":"AA177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$F$4:$F$13))","v":0},{"$f":"AB177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$F$4:$F$13))","v":0},{"$f":"AC177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$F$4:$F$13))","v":0},{"$f":"AD177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$F$4:$F$13))","v":0},{"$f":"AE177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI177:AL177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$G$4:$G$13))","v":0},{"$f":"AA177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$G$4:$G$13))","v":0},{"$f":"AB177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$G$4:$G$13))","v":0},{"$f":"AC177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$G$4:$G$13))","v":0},{"$f":"AD177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$G$4:$G$13))","v":0},{"$f":"AE177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$G$4:$G$13))","v":0},{"$f":"Z177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$H$4:$H$13))","v":0},{"$f":"AA177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$H$4:$H$13))","v":0},{"$f":"AB177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$H$4:$H$13))","v":0},{"$f":"AC177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$H$4:$H$13))","v":0},{"$f":"AD177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$H$4:$H$13))","v":0},{"$f":"AE177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG177*IF($D177=\"BT\",Balance!D$98,IF($D177=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH177*IF($D177=\"BT\",Balance!E$98,IF($D177=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI177*IF($D177=\"BT\",Balance!F$98,IF($D177=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ177*IF($D177=\"BT\",Balance!G$98,IF($D177=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK177*IF($D177=\"BT\",Balance!H$98,IF($D177=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL177*IF($D177=\"BT\",Balance!I$98,IF($D177=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC177:BF177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN177*IF($D177=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO177*IF($D177=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP177*IF($D177=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ177*IF($D177=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR177*IF($D177=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS177*IF($D177=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ177:BM177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT177*IF($D177=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU177*IF($D177=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV177*IF($D177=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW177*IF($D177=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX177*IF($D177=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY177*IF($D177=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ177:BT177,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!C260","v":"BTS"},{"$f":"+PremisaCosto!F260","v":"Pp"},{"$f":"+PremisaCosto!B260","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T178:W178)","v":0},null,{"$f":"+Energía!F178/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G178/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H178/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I178/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J178/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K178/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$F$4:$F$13))","v":0},{"$f":"AA178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$F$4:$F$13))","v":0},{"$f":"AB178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$F$4:$F$13))","v":0},{"$f":"AC178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$F$4:$F$13))","v":0},{"$f":"AD178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$F$4:$F$13))","v":0},{"$f":"AE178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI178:AL178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$G$4:$G$13))","v":0},{"$f":"AA178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$G$4:$G$13))","v":0},{"$f":"AB178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$G$4:$G$13))","v":0},{"$f":"AC178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$G$4:$G$13))","v":0},{"$f":"AD178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$G$4:$G$13))","v":0},{"$f":"AE178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$G$4:$G$13))","v":0},{"$f":"Z178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$H$4:$H$13))","v":0},{"$f":"AA178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$H$4:$H$13))","v":0},{"$f":"AB178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$H$4:$H$13))","v":0},{"$f":"AC178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$H$4:$H$13))","v":0},{"$f":"AD178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$H$4:$H$13))","v":0},{"$f":"AE178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG178*IF($D178=\"BT\",Balance!D$98,IF($D178=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH178*IF($D178=\"BT\",Balance!E$98,IF($D178=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI178*IF($D178=\"BT\",Balance!F$98,IF($D178=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ178*IF($D178=\"BT\",Balance!G$98,IF($D178=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK178*IF($D178=\"BT\",Balance!H$98,IF($D178=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL178*IF($D178=\"BT\",Balance!I$98,IF($D178=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC178:BF178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN178*IF($D178=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO178*IF($D178=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP178*IF($D178=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ178*IF($D178=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR178*IF($D178=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS178*IF($D178=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ178:BM178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT178*IF($D178=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU178*IF($D178=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV178*IF($D178=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW178*IF($D178=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX178*IF($D178=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY178*IF($D178=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ178:BT178,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!C261","v":"BTS"},{"$f":"+PremisaCosto!F261","v":"Pp"},{"$f":"+PremisaCosto!B261","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T179:W179)","v":0},null,{"$f":"+Energía!F179/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G179/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H179/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I179/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J179/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K179/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$F$4:$F$13))","v":0},{"$f":"AA179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$F$4:$F$13))","v":0},{"$f":"AB179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$F$4:$F$13))","v":0},{"$f":"AC179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$F$4:$F$13))","v":0},{"$f":"AD179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$F$4:$F$13))","v":0},{"$f":"AE179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI179:AL179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$G$4:$G$13))","v":0},{"$f":"AA179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$G$4:$G$13))","v":0},{"$f":"AB179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$G$4:$G$13))","v":0},{"$f":"AC179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$G$4:$G$13))","v":0},{"$f":"AD179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$G$4:$G$13))","v":0},{"$f":"AE179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$G$4:$G$13))","v":0},{"$f":"Z179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$H$4:$H$13))","v":0},{"$f":"AA179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$H$4:$H$13))","v":0},{"$f":"AB179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$H$4:$H$13))","v":0},{"$f":"AC179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$H$4:$H$13))","v":0},{"$f":"AD179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$H$4:$H$13))","v":0},{"$f":"AE179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG179*IF($D179=\"BT\",Balance!D$98,IF($D179=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH179*IF($D179=\"BT\",Balance!E$98,IF($D179=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI179*IF($D179=\"BT\",Balance!F$98,IF($D179=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ179*IF($D179=\"BT\",Balance!G$98,IF($D179=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK179*IF($D179=\"BT\",Balance!H$98,IF($D179=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL179*IF($D179=\"BT\",Balance!I$98,IF($D179=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC179:BF179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN179*IF($D179=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO179*IF($D179=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP179*IF($D179=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ179*IF($D179=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR179*IF($D179=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS179*IF($D179=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ179:BM179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT179*IF($D179=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU179*IF($D179=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV179*IF($D179=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW179*IF($D179=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX179*IF($D179=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY179*IF($D179=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ179:BT179,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!C262","v":"BTS"},{"$f":"+PremisaCosto!F262","v":"Pp"},{"$f":"+PremisaCosto!B262","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T180:W180)","v":0},null,{"$f":"+Energía!F180/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G180/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H180/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I180/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J180/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K180/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$F$4:$F$13))","v":0},{"$f":"AA180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$F$4:$F$13))","v":0},{"$f":"AB180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$F$4:$F$13))","v":0},{"$f":"AC180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$F$4:$F$13))","v":0},{"$f":"AD180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$F$4:$F$13))","v":0},{"$f":"AE180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI180:AL180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$G$4:$G$13))","v":0},{"$f":"AA180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$G$4:$G$13))","v":0},{"$f":"AB180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$G$4:$G$13))","v":0},{"$f":"AC180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$G$4:$G$13))","v":0},{"$f":"AD180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$G$4:$G$13))","v":0},{"$f":"AE180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$G$4:$G$13))","v":0},{"$f":"Z180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$H$4:$H$13))","v":0},{"$f":"AA180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$H$4:$H$13))","v":0},{"$f":"AB180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$H$4:$H$13))","v":0},{"$f":"AC180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$H$4:$H$13))","v":0},{"$f":"AD180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$H$4:$H$13))","v":0},{"$f":"AE180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG180*IF($D180=\"BT\",Balance!D$98,IF($D180=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH180*IF($D180=\"BT\",Balance!E$98,IF($D180=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI180*IF($D180=\"BT\",Balance!F$98,IF($D180=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ180*IF($D180=\"BT\",Balance!G$98,IF($D180=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK180*IF($D180=\"BT\",Balance!H$98,IF($D180=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL180*IF($D180=\"BT\",Balance!I$98,IF($D180=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC180:BF180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN180*IF($D180=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO180*IF($D180=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP180*IF($D180=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ180*IF($D180=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR180*IF($D180=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS180*IF($D180=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ180:BM180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT180*IF($D180=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU180*IF($D180=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV180*IF($D180=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW180*IF($D180=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX180*IF($D180=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY180*IF($D180=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ180:BT180,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!C263","v":0},{"$f":"+PremisaCosto!F263","v":0},{"$f":"+PremisaCosto!B263","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T181:W181)","v":0},null,{"$f":"+Energía!F181/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G181/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H181/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I181/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J181/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K181/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$F$4:$F$13))","v":0},{"$f":"AA181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$F$4:$F$13))","v":0},{"$f":"AB181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$F$4:$F$13))","v":0},{"$f":"AC181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$F$4:$F$13))","v":0},{"$f":"AD181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$F$4:$F$13))","v":0},{"$f":"AE181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI181:AL181,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$G$4:$G$13))","v":0},{"$f":"AA181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$G$4:$G$13))","v":0},{"$f":"AB181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$G$4:$G$13))","v":0},{"$f":"AC181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$G$4:$G$13))","v":0},{"$f":"AD181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$G$4:$G$13))","v":0},{"$f":"AE181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$G$4:$G$13))","v":0},{"$f":"Z181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$H$4:$H$13))","v":0},{"$f":"AA181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$H$4:$H$13))","v":0},{"$f":"AB181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$H$4:$H$13))","v":0},{"$f":"AC181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$H$4:$H$13))","v":0},{"$f":"AD181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$H$4:$H$13))","v":0},{"$f":"AE181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG181*IF($D181=\"BT\",Balance!D$98,IF($D181=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH181*IF($D181=\"BT\",Balance!E$98,IF($D181=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI181*IF($D181=\"BT\",Balance!F$98,IF($D181=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ181*IF($D181=\"BT\",Balance!G$98,IF($D181=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK181*IF($D181=\"BT\",Balance!H$98,IF($D181=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL181*IF($D181=\"BT\",Balance!I$98,IF($D181=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC181:BF181,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN181*IF($D181=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO181*IF($D181=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP181*IF($D181=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ181*IF($D181=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR181*IF($D181=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS181*IF($D181=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ181:BM181,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT181*IF($D181=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU181*IF($D181=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV181*IF($D181=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW181*IF($D181=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX181*IF($D181=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY181*IF($D181=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ181:BT181,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!C264","v":"BTS"},{"$f":"+PremisaCosto!F264","v":"Pp"},{"$f":"+PremisaCosto!B264","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T182:W182)","v":0},null,{"$f":"+Energía!F182/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G182/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H182/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I182/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J182/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K182/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$F$4:$F$13))","v":0},{"$f":"AA182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$F$4:$F$13))","v":0},{"$f":"AB182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$F$4:$F$13))","v":0},{"$f":"AC182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$F$4:$F$13))","v":0},{"$f":"AD182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$F$4:$F$13))","v":0},{"$f":"AE182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI182:AL182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$G$4:$G$13))","v":0},{"$f":"AA182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$G$4:$G$13))","v":0},{"$f":"AB182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$G$4:$G$13))","v":0},{"$f":"AC182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$G$4:$G$13))","v":0},{"$f":"AD182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$G$4:$G$13))","v":0},{"$f":"AE182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$G$4:$G$13))","v":0},{"$f":"Z182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$H$4:$H$13))","v":0},{"$f":"AA182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$H$4:$H$13))","v":0},{"$f":"AB182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$H$4:$H$13))","v":0},{"$f":"AC182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$H$4:$H$13))","v":0},{"$f":"AD182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$H$4:$H$13))","v":0},{"$f":"AE182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG182*IF($D182=\"BT\",Balance!D$98,IF($D182=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH182*IF($D182=\"BT\",Balance!E$98,IF($D182=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI182*IF($D182=\"BT\",Balance!F$98,IF($D182=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ182*IF($D182=\"BT\",Balance!G$98,IF($D182=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK182*IF($D182=\"BT\",Balance!H$98,IF($D182=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL182*IF($D182=\"BT\",Balance!I$98,IF($D182=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC182:BF182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN182*IF($D182=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO182*IF($D182=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP182*IF($D182=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ182*IF($D182=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR182*IF($D182=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS182*IF($D182=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ182:BM182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT182*IF($D182=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU182*IF($D182=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV182*IF($D182=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW182*IF($D182=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX182*IF($D182=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY182*IF($D182=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ182:BT182,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!C265","v":"BTS"},{"$f":"+PremisaCosto!F265","v":"Pp"},{"$f":"+PremisaCosto!B265","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T183:W183)","v":0},null,{"$f":"+Energía!F183/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G183/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H183/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I183/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J183/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K183/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$F$4:$F$13))","v":0},{"$f":"AA183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$F$4:$F$13))","v":0},{"$f":"AB183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$F$4:$F$13))","v":0},{"$f":"AC183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$F$4:$F$13))","v":0},{"$f":"AD183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$F$4:$F$13))","v":0},{"$f":"AE183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI183:AL183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$G$4:$G$13))","v":0},{"$f":"AA183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$G$4:$G$13))","v":0},{"$f":"AB183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$G$4:$G$13))","v":0},{"$f":"AC183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$G$4:$G$13))","v":0},{"$f":"AD183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$G$4:$G$13))","v":0},{"$f":"AE183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$G$4:$G$13))","v":0},{"$f":"Z183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$H$4:$H$13))","v":0},{"$f":"AA183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$H$4:$H$13))","v":0},{"$f":"AB183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$H$4:$H$13))","v":0},{"$f":"AC183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$H$4:$H$13))","v":0},{"$f":"AD183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$H$4:$H$13))","v":0},{"$f":"AE183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG183*IF($D183=\"BT\",Balance!D$98,IF($D183=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH183*IF($D183=\"BT\",Balance!E$98,IF($D183=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI183*IF($D183=\"BT\",Balance!F$98,IF($D183=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ183*IF($D183=\"BT\",Balance!G$98,IF($D183=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK183*IF($D183=\"BT\",Balance!H$98,IF($D183=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL183*IF($D183=\"BT\",Balance!I$98,IF($D183=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC183:BF183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN183*IF($D183=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO183*IF($D183=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP183*IF($D183=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ183*IF($D183=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR183*IF($D183=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS183*IF($D183=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ183:BM183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT183*IF($D183=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU183*IF($D183=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV183*IF($D183=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW183*IF($D183=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX183*IF($D183=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY183*IF($D183=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ183:BT183,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!C266","v":"BTS"},{"$f":"+PremisaCosto!F266","v":"Pp"},{"$f":"+PremisaCosto!B266","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T184:W184)","v":0},null,{"$f":"+Energía!F184/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G184/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H184/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I184/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J184/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K184/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$F$4:$F$13))","v":0},{"$f":"AA184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$F$4:$F$13))","v":0},{"$f":"AB184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$F$4:$F$13))","v":0},{"$f":"AC184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$F$4:$F$13))","v":0},{"$f":"AD184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$F$4:$F$13))","v":0},{"$f":"AE184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI184:AL184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$G$4:$G$13))","v":0},{"$f":"AA184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$G$4:$G$13))","v":0},{"$f":"AB184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$G$4:$G$13))","v":0},{"$f":"AC184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$G$4:$G$13))","v":0},{"$f":"AD184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$G$4:$G$13))","v":0},{"$f":"AE184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$G$4:$G$13))","v":0},{"$f":"Z184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$H$4:$H$13))","v":0},{"$f":"AA184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$H$4:$H$13))","v":0},{"$f":"AB184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$H$4:$H$13))","v":0},{"$f":"AC184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$H$4:$H$13))","v":0},{"$f":"AD184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$H$4:$H$13))","v":0},{"$f":"AE184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG184*IF($D184=\"BT\",Balance!D$98,IF($D184=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH184*IF($D184=\"BT\",Balance!E$98,IF($D184=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI184*IF($D184=\"BT\",Balance!F$98,IF($D184=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ184*IF($D184=\"BT\",Balance!G$98,IF($D184=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK184*IF($D184=\"BT\",Balance!H$98,IF($D184=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL184*IF($D184=\"BT\",Balance!I$98,IF($D184=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC184:BF184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN184*IF($D184=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO184*IF($D184=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP184*IF($D184=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ184*IF($D184=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR184*IF($D184=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS184*IF($D184=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ184:BM184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT184*IF($D184=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU184*IF($D184=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV184*IF($D184=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW184*IF($D184=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX184*IF($D184=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY184*IF($D184=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ184:BT184,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!C267","v":"BTS"},{"$f":"+PremisaCosto!F267","v":"Pp"},{"$f":"+PremisaCosto!B267","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T185:W185)","v":0},null,{"$f":"+Energía!F185/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G185/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H185/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I185/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J185/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K185/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$F$4:$F$13))","v":0},{"$f":"AA185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$F$4:$F$13))","v":0},{"$f":"AB185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$F$4:$F$13))","v":0},{"$f":"AC185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$F$4:$F$13))","v":0},{"$f":"AD185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$F$4:$F$13))","v":0},{"$f":"AE185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI185:AL185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$G$4:$G$13))","v":0},{"$f":"AA185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$G$4:$G$13))","v":0},{"$f":"AB185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$G$4:$G$13))","v":0},{"$f":"AC185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$G$4:$G$13))","v":0},{"$f":"AD185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$G$4:$G$13))","v":0},{"$f":"AE185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$G$4:$G$13))","v":0},{"$f":"Z185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$H$4:$H$13))","v":0},{"$f":"AA185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$H$4:$H$13))","v":0},{"$f":"AB185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$H$4:$H$13))","v":0},{"$f":"AC185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$H$4:$H$13))","v":0},{"$f":"AD185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$H$4:$H$13))","v":0},{"$f":"AE185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG185*IF($D185=\"BT\",Balance!D$98,IF($D185=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH185*IF($D185=\"BT\",Balance!E$98,IF($D185=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI185*IF($D185=\"BT\",Balance!F$98,IF($D185=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ185*IF($D185=\"BT\",Balance!G$98,IF($D185=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK185*IF($D185=\"BT\",Balance!H$98,IF($D185=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL185*IF($D185=\"BT\",Balance!I$98,IF($D185=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC185:BF185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN185*IF($D185=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO185*IF($D185=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP185*IF($D185=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ185*IF($D185=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR185*IF($D185=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS185*IF($D185=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ185:BM185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT185*IF($D185=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU185*IF($D185=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV185*IF($D185=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW185*IF($D185=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX185*IF($D185=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY185*IF($D185=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ185:BT185,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!C268","v":"BTS"},{"$f":"+PremisaCosto!F268","v":"Pp"},{"$f":"+PremisaCosto!B268","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T186:W186)","v":0},null,{"$f":"+Energía!F186/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G186/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H186/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I186/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J186/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K186/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$F$4:$F$13))","v":0},{"$f":"AA186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$F$4:$F$13))","v":0},{"$f":"AB186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$F$4:$F$13))","v":0},{"$f":"AC186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$F$4:$F$13))","v":0},{"$f":"AD186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$F$4:$F$13))","v":0},{"$f":"AE186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI186:AL186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$G$4:$G$13))","v":0},{"$f":"AA186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$G$4:$G$13))","v":0},{"$f":"AB186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$G$4:$G$13))","v":0},{"$f":"AC186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$G$4:$G$13))","v":0},{"$f":"AD186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$G$4:$G$13))","v":0},{"$f":"AE186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$G$4:$G$13))","v":0},{"$f":"Z186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$H$4:$H$13))","v":0},{"$f":"AA186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$H$4:$H$13))","v":0},{"$f":"AB186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$H$4:$H$13))","v":0},{"$f":"AC186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$H$4:$H$13))","v":0},{"$f":"AD186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$H$4:$H$13))","v":0},{"$f":"AE186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG186*IF($D186=\"BT\",Balance!D$98,IF($D186=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH186*IF($D186=\"BT\",Balance!E$98,IF($D186=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI186*IF($D186=\"BT\",Balance!F$98,IF($D186=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ186*IF($D186=\"BT\",Balance!G$98,IF($D186=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK186*IF($D186=\"BT\",Balance!H$98,IF($D186=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL186*IF($D186=\"BT\",Balance!I$98,IF($D186=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC186:BF186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN186*IF($D186=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO186*IF($D186=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP186*IF($D186=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ186*IF($D186=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR186*IF($D186=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS186*IF($D186=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ186:BM186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT186*IF($D186=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU186*IF($D186=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV186*IF($D186=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW186*IF($D186=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX186*IF($D186=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY186*IF($D186=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ186:BT186,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!C269","v":"BTS"},{"$f":"+PremisaCosto!F269","v":"Pp"},{"$f":"+PremisaCosto!B269","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T187:W187)","v":0},null,{"$f":"+Energía!F187/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G187/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H187/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I187/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J187/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K187/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$F$4:$F$13))","v":0},{"$f":"AA187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$F$4:$F$13))","v":0},{"$f":"AB187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$F$4:$F$13))","v":0},{"$f":"AC187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$F$4:$F$13))","v":0},{"$f":"AD187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$F$4:$F$13))","v":0},{"$f":"AE187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI187:AL187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$G$4:$G$13))","v":0},{"$f":"AA187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$G$4:$G$13))","v":0},{"$f":"AB187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$G$4:$G$13))","v":0},{"$f":"AC187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$G$4:$G$13))","v":0},{"$f":"AD187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$G$4:$G$13))","v":0},{"$f":"AE187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$G$4:$G$13))","v":0},{"$f":"Z187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$H$4:$H$13))","v":0},{"$f":"AA187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$H$4:$H$13))","v":0},{"$f":"AB187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$H$4:$H$13))","v":0},{"$f":"AC187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$H$4:$H$13))","v":0},{"$f":"AD187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$H$4:$H$13))","v":0},{"$f":"AE187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG187*IF($D187=\"BT\",Balance!D$98,IF($D187=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH187*IF($D187=\"BT\",Balance!E$98,IF($D187=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI187*IF($D187=\"BT\",Balance!F$98,IF($D187=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ187*IF($D187=\"BT\",Balance!G$98,IF($D187=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK187*IF($D187=\"BT\",Balance!H$98,IF($D187=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL187*IF($D187=\"BT\",Balance!I$98,IF($D187=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC187:BF187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN187*IF($D187=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO187*IF($D187=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP187*IF($D187=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ187*IF($D187=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR187*IF($D187=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS187*IF($D187=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ187:BM187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT187*IF($D187=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU187*IF($D187=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV187*IF($D187=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW187*IF($D187=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX187*IF($D187=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY187*IF($D187=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ187:BT187,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!C270","v":"BTS"},{"$f":"+PremisaCosto!F270","v":"Pp"},{"$f":"+PremisaCosto!B270","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T188:W188)","v":0},null,{"$f":"+Energía!F188/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G188/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H188/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I188/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J188/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K188/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$F$4:$F$13))","v":0},{"$f":"AA188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$F$4:$F$13))","v":0},{"$f":"AB188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$F$4:$F$13))","v":0},{"$f":"AC188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$F$4:$F$13))","v":0},{"$f":"AD188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$F$4:$F$13))","v":0},{"$f":"AE188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI188:AL188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$G$4:$G$13))","v":0},{"$f":"AA188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$G$4:$G$13))","v":0},{"$f":"AB188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$G$4:$G$13))","v":0},{"$f":"AC188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$G$4:$G$13))","v":0},{"$f":"AD188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$G$4:$G$13))","v":0},{"$f":"AE188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$G$4:$G$13))","v":0},{"$f":"Z188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$H$4:$H$13))","v":0},{"$f":"AA188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$H$4:$H$13))","v":0},{"$f":"AB188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$H$4:$H$13))","v":0},{"$f":"AC188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$H$4:$H$13))","v":0},{"$f":"AD188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$H$4:$H$13))","v":0},{"$f":"AE188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG188*IF($D188=\"BT\",Balance!D$98,IF($D188=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH188*IF($D188=\"BT\",Balance!E$98,IF($D188=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI188*IF($D188=\"BT\",Balance!F$98,IF($D188=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ188*IF($D188=\"BT\",Balance!G$98,IF($D188=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK188*IF($D188=\"BT\",Balance!H$98,IF($D188=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL188*IF($D188=\"BT\",Balance!I$98,IF($D188=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC188:BF188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN188*IF($D188=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO188*IF($D188=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP188*IF($D188=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ188*IF($D188=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR188*IF($D188=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS188*IF($D188=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ188:BM188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT188*IF($D188=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU188*IF($D188=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV188*IF($D188=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW188*IF($D188=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX188*IF($D188=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY188*IF($D188=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ188:BT188,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!C271","v":"BTS"},{"$f":"+PremisaCosto!F271","v":"Pp"},{"$f":"+PremisaCosto!B271","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T189:W189)","v":0},null,{"$f":"+Energía!F189/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G189/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H189/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I189/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J189/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K189/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$F$4:$F$13))","v":0},{"$f":"AA189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$F$4:$F$13))","v":0},{"$f":"AB189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$F$4:$F$13))","v":0},{"$f":"AC189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$F$4:$F$13))","v":0},{"$f":"AD189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$F$4:$F$13))","v":0},{"$f":"AE189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI189:AL189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$G$4:$G$13))","v":0},{"$f":"AA189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$G$4:$G$13))","v":0},{"$f":"AB189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$G$4:$G$13))","v":0},{"$f":"AC189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$G$4:$G$13))","v":0},{"$f":"AD189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$G$4:$G$13))","v":0},{"$f":"AE189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$G$4:$G$13))","v":0},{"$f":"Z189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$H$4:$H$13))","v":0},{"$f":"AA189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$H$4:$H$13))","v":0},{"$f":"AB189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$H$4:$H$13))","v":0},{"$f":"AC189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$H$4:$H$13))","v":0},{"$f":"AD189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$H$4:$H$13))","v":0},{"$f":"AE189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG189*IF($D189=\"BT\",Balance!D$98,IF($D189=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH189*IF($D189=\"BT\",Balance!E$98,IF($D189=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI189*IF($D189=\"BT\",Balance!F$98,IF($D189=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ189*IF($D189=\"BT\",Balance!G$98,IF($D189=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK189*IF($D189=\"BT\",Balance!H$98,IF($D189=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL189*IF($D189=\"BT\",Balance!I$98,IF($D189=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC189:BF189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN189*IF($D189=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO189*IF($D189=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP189*IF($D189=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ189*IF($D189=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR189*IF($D189=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS189*IF($D189=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ189:BM189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT189*IF($D189=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU189*IF($D189=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV189*IF($D189=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW189*IF($D189=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX189*IF($D189=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY189*IF($D189=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ189:BT189,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!C272","v":"BTS"},{"$f":"+PremisaCosto!F272","v":"Pp"},{"$f":"+PremisaCosto!B272","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T190:W190)","v":0},null,{"$f":"+Energía!F190/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G190/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H190/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I190/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J190/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K190/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$F$4:$F$13))","v":0},{"$f":"AA190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$F$4:$F$13))","v":0},{"$f":"AB190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$F$4:$F$13))","v":0},{"$f":"AC190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$F$4:$F$13))","v":0},{"$f":"AD190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$F$4:$F$13))","v":0},{"$f":"AE190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI190:AL190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$G$4:$G$13))","v":0},{"$f":"AA190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$G$4:$G$13))","v":0},{"$f":"AB190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$G$4:$G$13))","v":0},{"$f":"AC190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$G$4:$G$13))","v":0},{"$f":"AD190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$G$4:$G$13))","v":0},{"$f":"AE190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$G$4:$G$13))","v":0},{"$f":"Z190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$H$4:$H$13))","v":0},{"$f":"AA190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$H$4:$H$13))","v":0},{"$f":"AB190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$H$4:$H$13))","v":0},{"$f":"AC190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$H$4:$H$13))","v":0},{"$f":"AD190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$H$4:$H$13))","v":0},{"$f":"AE190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG190*IF($D190=\"BT\",Balance!D$98,IF($D190=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH190*IF($D190=\"BT\",Balance!E$98,IF($D190=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI190*IF($D190=\"BT\",Balance!F$98,IF($D190=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ190*IF($D190=\"BT\",Balance!G$98,IF($D190=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK190*IF($D190=\"BT\",Balance!H$98,IF($D190=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL190*IF($D190=\"BT\",Balance!I$98,IF($D190=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC190:BF190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN190*IF($D190=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO190*IF($D190=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP190*IF($D190=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ190*IF($D190=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR190*IF($D190=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS190*IF($D190=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ190:BM190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT190*IF($D190=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU190*IF($D190=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV190*IF($D190=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW190*IF($D190=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX190*IF($D190=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY190*IF($D190=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ190:BT190,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!C273","v":"BTS"},{"$f":"+PremisaCosto!F273","v":"Pp"},{"$f":"+PremisaCosto!B273","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T191:W191)","v":0},null,{"$f":"+Energía!F191/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G191/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H191/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I191/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J191/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K191/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$F$4:$F$13))","v":0},{"$f":"AA191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$F$4:$F$13))","v":0},{"$f":"AB191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$F$4:$F$13))","v":0},{"$f":"AC191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$F$4:$F$13))","v":0},{"$f":"AD191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$F$4:$F$13))","v":0},{"$f":"AE191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI191:AL191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$G$4:$G$13))","v":0},{"$f":"AA191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$G$4:$G$13))","v":0},{"$f":"AB191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$G$4:$G$13))","v":0},{"$f":"AC191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$G$4:$G$13))","v":0},{"$f":"AD191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$G$4:$G$13))","v":0},{"$f":"AE191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$G$4:$G$13))","v":0},{"$f":"Z191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$H$4:$H$13))","v":0},{"$f":"AA191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$H$4:$H$13))","v":0},{"$f":"AB191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$H$4:$H$13))","v":0},{"$f":"AC191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$H$4:$H$13))","v":0},{"$f":"AD191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$H$4:$H$13))","v":0},{"$f":"AE191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG191*IF($D191=\"BT\",Balance!D$98,IF($D191=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH191*IF($D191=\"BT\",Balance!E$98,IF($D191=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI191*IF($D191=\"BT\",Balance!F$98,IF($D191=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ191*IF($D191=\"BT\",Balance!G$98,IF($D191=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK191*IF($D191=\"BT\",Balance!H$98,IF($D191=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL191*IF($D191=\"BT\",Balance!I$98,IF($D191=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC191:BF191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN191*IF($D191=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO191*IF($D191=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP191*IF($D191=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ191*IF($D191=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR191*IF($D191=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS191*IF($D191=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ191:BM191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT191*IF($D191=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU191*IF($D191=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV191*IF($D191=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW191*IF($D191=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX191*IF($D191=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY191*IF($D191=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ191:BT191,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!C274","v":"AP-BT"},{"$f":"+PremisaCosto!F274","v":"Pfp"},{"$f":"+PremisaCosto!B274","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T192:W192)","v":0},null,{"$f":"+F192","v":0},{"$f":"+G192","v":0},{"$f":"+H192","v":0},{"$f":"+I192","v":0},{"$f":"+J192","v":0},{"$f":"+K192","v":0},null,{"$f":"Z192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$F$4:$F$13))","v":0},{"$f":"AA192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$F$4:$F$13))","v":0},{"$f":"AB192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$F$4:$F$13))","v":0},{"$f":"AC192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$F$4:$F$13))","v":0},{"$f":"AD192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$F$4:$F$13))","v":0},{"$f":"AE192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI192:AL192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$G$4:$G$13))","v":0},{"$f":"AA192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$G$4:$G$13))","v":0},{"$f":"AB192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$G$4:$G$13))","v":0},{"$f":"AC192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$G$4:$G$13))","v":0},{"$f":"AD192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$G$4:$G$13))","v":0},{"$f":"AE192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$G$4:$G$13))","v":0},{"$f":"Z192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$H$4:$H$13))","v":0},{"$f":"AA192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$H$4:$H$13))","v":0},{"$f":"AB192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$H$4:$H$13))","v":0},{"$f":"AC192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$H$4:$H$13))","v":0},{"$f":"AD192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$H$4:$H$13))","v":0},{"$f":"AE192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG192*IF($D192=\"BT\",Balance!D$98,IF($D192=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH192*IF($D192=\"BT\",Balance!E$98,IF($D192=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI192*IF($D192=\"BT\",Balance!F$98,IF($D192=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ192*IF($D192=\"BT\",Balance!G$98,IF($D192=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK192*IF($D192=\"BT\",Balance!H$98,IF($D192=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL192*IF($D192=\"BT\",Balance!I$98,IF($D192=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC192:BF192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN192*IF($D192=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO192*IF($D192=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP192*IF($D192=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ192*IF($D192=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR192*IF($D192=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS192*IF($D192=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ192:BM192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT192*IF($D192=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU192*IF($D192=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV192*IF($D192=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW192*IF($D192=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX192*IF($D192=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY192*IF($D192=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ192:BT192,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!C275","v":0},{"$f":"+PremisaCosto!F275","v":0},{"$f":"+PremisaCosto!B275","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T193:W193)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$F$4:$F$13))","v":0},{"$f":"AA193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$F$4:$F$13))","v":0},{"$f":"AB193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$F$4:$F$13))","v":0},{"$f":"AC193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$F$4:$F$13))","v":0},{"$f":"AD193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$F$4:$F$13))","v":0},{"$f":"AE193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI193:AL193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$G$4:$G$13))","v":0},{"$f":"AA193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$G$4:$G$13))","v":0},{"$f":"AB193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$G$4:$G$13))","v":0},{"$f":"AC193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$G$4:$G$13))","v":0},{"$f":"AD193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$G$4:$G$13))","v":0},{"$f":"AE193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$G$4:$G$13))","v":0},{"$f":"Z193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$H$4:$H$13))","v":0},{"$f":"AA193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$H$4:$H$13))","v":0},{"$f":"AB193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$H$4:$H$13))","v":0},{"$f":"AC193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$H$4:$H$13))","v":0},{"$f":"AD193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$H$4:$H$13))","v":0},{"$f":"AE193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG193*IF($D193=\"BT\",Balance!D$98,IF($D193=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH193*IF($D193=\"BT\",Balance!E$98,IF($D193=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI193*IF($D193=\"BT\",Balance!F$98,IF($D193=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ193*IF($D193=\"BT\",Balance!G$98,IF($D193=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK193*IF($D193=\"BT\",Balance!H$98,IF($D193=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL193*IF($D193=\"BT\",Balance!I$98,IF($D193=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC193:BF193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN193*IF($D193=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO193*IF($D193=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP193*IF($D193=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ193*IF($D193=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR193*IF($D193=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS193*IF($D193=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ193:BM193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT193*IF($D193=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU193*IF($D193=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV193*IF($D193=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW193*IF($D193=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX193*IF($D193=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY193*IF($D193=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ193:BT193,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!C276","v":"MTD_GC"},{"$f":"+PremisaCosto!F276","v":"Pp"},{"$f":"+PremisaCosto!B276","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T194:W194)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$F$4:$F$13))","v":0},{"$f":"AA194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$F$4:$F$13))","v":0},{"$f":"AB194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$F$4:$F$13))","v":0},{"$f":"AC194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$F$4:$F$13))","v":0},{"$f":"AD194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$F$4:$F$13))","v":0},{"$f":"AE194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI194:AL194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$G$4:$G$13))","v":0},{"$f":"AA194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$G$4:$G$13))","v":0},{"$f":"AB194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$G$4:$G$13))","v":0},{"$f":"AC194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$G$4:$G$13))","v":0},{"$f":"AD194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$G$4:$G$13))","v":0},{"$f":"AE194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$G$4:$G$13))","v":0},{"$f":"Z194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$H$4:$H$13))","v":0},{"$f":"AA194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$H$4:$H$13))","v":0},{"$f":"AB194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$H$4:$H$13))","v":0},{"$f":"AC194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$H$4:$H$13))","v":0},{"$f":"AD194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$H$4:$H$13))","v":0},{"$f":"AE194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG194*IF($D194=\"BT\",Balance!D$98,IF($D194=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH194*IF($D194=\"BT\",Balance!E$98,IF($D194=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI194*IF($D194=\"BT\",Balance!F$98,IF($D194=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ194*IF($D194=\"BT\",Balance!G$98,IF($D194=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK194*IF($D194=\"BT\",Balance!H$98,IF($D194=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL194*IF($D194=\"BT\",Balance!I$98,IF($D194=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC194:BF194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN194*IF($D194=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO194*IF($D194=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP194*IF($D194=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ194*IF($D194=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR194*IF($D194=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS194*IF($D194=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ194:BM194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT194*IF($D194=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU194*IF($D194=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV194*IF($D194=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW194*IF($D194=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX194*IF($D194=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY194*IF($D194=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ194:BT194,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!C277","v":"BTD_GC"},{"$f":"+PremisaCosto!F277","v":"Pp"},{"$f":"+PremisaCosto!B277","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T195:W195)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$F$4:$F$13))","v":0},{"$f":"AA195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$F$4:$F$13))","v":0},{"$f":"AB195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$F$4:$F$13))","v":0},{"$f":"AC195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$F$4:$F$13))","v":0},{"$f":"AD195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$F$4:$F$13))","v":0},{"$f":"AE195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI195:AL195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$G$4:$G$13))","v":0},{"$f":"AA195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$G$4:$G$13))","v":0},{"$f":"AB195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$G$4:$G$13))","v":0},{"$f":"AC195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$G$4:$G$13))","v":0},{"$f":"AD195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$G$4:$G$13))","v":0},{"$f":"AE195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$G$4:$G$13))","v":0},{"$f":"Z195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$H$4:$H$13))","v":0},{"$f":"AA195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$H$4:$H$13))","v":0},{"$f":"AB195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$H$4:$H$13))","v":0},{"$f":"AC195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$H$4:$H$13))","v":0},{"$f":"AD195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$H$4:$H$13))","v":0},{"$f":"AE195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG195*IF($D195=\"BT\",Balance!D$98,IF($D195=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH195*IF($D195=\"BT\",Balance!E$98,IF($D195=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI195*IF($D195=\"BT\",Balance!F$98,IF($D195=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ195*IF($D195=\"BT\",Balance!G$98,IF($D195=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK195*IF($D195=\"BT\",Balance!H$98,IF($D195=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL195*IF($D195=\"BT\",Balance!I$98,IF($D195=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC195:BF195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN195*IF($D195=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO195*IF($D195=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP195*IF($D195=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ195*IF($D195=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR195*IF($D195=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS195*IF($D195=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ195:BM195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT195*IF($D195=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU195*IF($D195=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV195*IF($D195=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW195*IF($D195=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX195*IF($D195=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY195*IF($D195=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ195:BT195,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!C278","v":0},{"$f":"+PremisaCosto!F278","v":0},{"$f":"+PremisaCosto!B278","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T196:W196)","v":0},null,{"$f":"+Energía!F196/(Parametros!$D$4*24*365)","v":2.0044724541555363E-2},{"$f":"+Energía!G196/(Parametros!$D$4*24*365)","v":2.0691390496693812E-2},{"$f":"+Energía!H196/(Parametros!$D$4*24*365)","v":2.0916175444239439E-2},{"$f":"+Energía!I196/(Parametros!$D$4*24*365)","v":2.1889245003599914E-2},{"$f":"+Energía!J196/(Parametros!$D$4*24*365)","v":2.2988471779374627E-2},{"$f":"+Energía!K196/(Parametros!$D$4*24*365)","v":2.4197977078969517E-2},null,{"$f":"Z196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$F$4:$F$13))","v":0},{"$f":"AA196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$F$4:$F$13))","v":0},{"$f":"AB196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$F$4:$F$13))","v":0},{"$f":"AC196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$F$4:$F$13))","v":0},{"$f":"AD196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$F$4:$F$13))","v":0},{"$f":"AE196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI196:AL196,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$G$4:$G$13))","v":0},{"$f":"AA196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$G$4:$G$13))","v":0},{"$f":"AB196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$G$4:$G$13))","v":0},{"$f":"AC196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$G$4:$G$13))","v":0},{"$f":"AD196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$G$4:$G$13))","v":0},{"$f":"AE196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$G$4:$G$13))","v":0},{"$f":"Z196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$H$4:$H$13))","v":0},{"$f":"AA196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$H$4:$H$13))","v":0},{"$f":"AB196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$H$4:$H$13))","v":0},{"$f":"AC196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$H$4:$H$13))","v":0},{"$f":"AD196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$H$4:$H$13))","v":0},{"$f":"AE196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG196*IF($D196=\"BT\",Balance!D$98,IF($D196=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH196*IF($D196=\"BT\",Balance!E$98,IF($D196=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI196*IF($D196=\"BT\",Balance!F$98,IF($D196=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ196*IF($D196=\"BT\",Balance!G$98,IF($D196=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK196*IF($D196=\"BT\",Balance!H$98,IF($D196=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL196*IF($D196=\"BT\",Balance!I$98,IF($D196=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC196:BF196,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN196*IF($D196=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO196*IF($D196=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP196*IF($D196=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ196*IF($D196=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR196*IF($D196=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS196*IF($D196=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ196:BM196,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT196*IF($D196=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU196*IF($D196=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV196*IF($D196=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW196*IF($D196=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX196*IF($D196=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY196*IF($D196=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ196:BT196,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!C279","v":0},{"$f":"+PremisaCosto!F279","v":0},{"$f":"+PremisaCosto!B279","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T197:W197)","v":0},null,{"$f":"+Energía!F197/(Parametros!$D$12*24*365)","v":2.0044724541555363E-2},{"$f":"+Energía!G197/(Parametros!$D$12*24*365)","v":2.0691390496693812E-2},{"$f":"+Energía!H197/(Parametros!$D$12*24*365)","v":2.0916175444239439E-2},{"$f":"+Energía!I197/(Parametros!$D$12*24*365)","v":2.1889245003599914E-2},{"$f":"+Energía!J197/(Parametros!$D$12*24*365)","v":2.2988471779374627E-2},{"$f":"+Energía!K197/(Parametros!$D$12*24*365)","v":2.4197977078969517E-2},null,{"$f":"Z197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$F$4:$F$13))","v":0},{"$f":"AA197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$F$4:$F$13))","v":0},{"$f":"AB197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$F$4:$F$13))","v":0},{"$f":"AC197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$F$4:$F$13))","v":0},{"$f":"AD197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$F$4:$F$13))","v":0},{"$f":"AE197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI197:AL197,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$G$4:$G$13))","v":0},{"$f":"AA197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$G$4:$G$13))","v":0},{"$f":"AB197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$G$4:$G$13))","v":0},{"$f":"AC197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$G$4:$G$13))","v":0},{"$f":"AD197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$G$4:$G$13))","v":0},{"$f":"AE197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$G$4:$G$13))","v":0},{"$f":"Z197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$H$4:$H$13))","v":0},{"$f":"AA197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$H$4:$H$13))","v":0},{"$f":"AB197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$H$4:$H$13))","v":0},{"$f":"AC197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$H$4:$H$13))","v":0},{"$f":"AD197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$H$4:$H$13))","v":0},{"$f":"AE197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG197*IF($D197=\"BT\",Balance!D$98,IF($D197=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH197*IF($D197=\"BT\",Balance!E$98,IF($D197=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI197*IF($D197=\"BT\",Balance!F$98,IF($D197=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ197*IF($D197=\"BT\",Balance!G$98,IF($D197=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK197*IF($D197=\"BT\",Balance!H$98,IF($D197=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL197*IF($D197=\"BT\",Balance!I$98,IF($D197=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC197:BF197,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN197*IF($D197=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO197*IF($D197=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP197*IF($D197=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ197*IF($D197=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR197*IF($D197=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS197*IF($D197=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ197:BM197,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT197*IF($D197=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU197*IF($D197=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV197*IF($D197=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW197*IF($D197=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX197*IF($D197=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY197*IF($D197=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ197:BT197,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!C280","v":"BTSH"},{"$f":"+PremisaCosto!F280","v":"Pp"},{"$f":"+PremisaCosto!B280","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T198:W198)","v":0},null,{"$f":"+Energía!F198/(Parametros!$D$12*24*365)","v":4.0089449083110735E-3},{"$f":"+Energía!G198/(Parametros!$D$12*24*365)","v":4.1382780993387625E-3},{"$f":"+Energía!H198/(Parametros!$D$12*24*365)","v":4.1832350888478878E-3},{"$f":"+Energía!I198/(Parametros!$D$12*24*365)","v":4.3778490007199836E-3},{"$f":"+Energía!J198/(Parametros!$D$12*24*365)","v":4.597694355874927E-3},{"$f":"+Energía!K198/(Parametros!$D$12*24*365)","v":4.8395954157939031E-3},null,{"$f":"Z198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$F$4:$F$13))","v":1.5753549847739657E-3},{"$f":"AA198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$F$4:$F$13))","v":1.6261777553138656E-3},{"$f":"AB198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$F$4:$F$13))","v":1.6438440538396461E-3},{"$f":"AC198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$F$4:$F$13))","v":1.7203195363384139E-3},{"$f":"AD198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$F$4:$F$13))","v":1.8067099667493545E-3},{"$f":"AE198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$F$4:$F$13))","v":1.9017674068691815E-3},{"$f":"+SUMPRODUCT(AI198:AL198,PremisaCosto!$F$84:$I$84)","v":5.9760500839499331E-3},{"$f":"Z198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$G$4:$G$13))","v":1.5753549847739657E-3},{"$f":"AA198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$G$4:$G$13))","v":1.6261777553138656E-3},{"$f":"AB198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$G$4:$G$13))","v":1.6438440538396461E-3},{"$f":"AC198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$G$4:$G$13))","v":1.7203195363384139E-3},{"$f":"AD198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$G$4:$G$13))","v":1.8067099667493545E-3},{"$f":"AE198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$G$4:$G$13))","v":1.9017674068691815E-3},{"$f":"Z198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$H$4:$H$13))","v":1.5753549847739657E-3},{"$f":"AA198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$H$4:$H$13))","v":1.6261777553138656E-3},{"$f":"AB198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$H$4:$H$13))","v":1.6438440538396461E-3},{"$f":"AC198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$H$4:$H$13))","v":1.7203195363384139E-3},{"$f":"AD198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$H$4:$H$13))","v":1.8067099667493545E-3},{"$f":"AE198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$H$4:$H$13))","v":1.9017674068691815E-3},null,{"$f":"AG198*IF($D198=\"BT\",Balance!D$98,IF($D198=\"MT\",Balance!D$102,Balance!D$105))","v":1.820921397449819E-3},{"$f":"AH198*IF($D198=\"BT\",Balance!E$98,IF($D198=\"MT\",Balance!E$102,Balance!E$105))","v":1.8779701153711105E-3},{"$f":"AI198*IF($D198=\"BT\",Balance!F$98,IF($D198=\"MT\",Balance!F$102,Balance!F$105))","v":1.8109046739123811E-3},{"$f":"AJ198*IF($D198=\"BT\",Balance!G$98,IF($D198=\"MT\",Balance!G$102,Balance!G$105))","v":1.895211655165908E-3},{"$f":"AK198*IF($D198=\"BT\",Balance!H$98,IF($D198=\"MT\",Balance!H$102,Balance!H$105))","v":1.9904612760713418E-3},{"$f":"AL198*IF($D198=\"BT\",Balance!I$98,IF($D198=\"MT\",Balance!I$102,Balance!I$105))","v":2.0952736666534507E-3},{"$f":"+SUMPRODUCT(BC198:BF198,PremisaCosto!$F$84:$I$84)","v":6.5837231913968685E-3},{"$f":"+AN198*IF($D198=\"BT\",Balance!D$99,Balance!D$103)","v":1.8041214506988668E-3},{"$f":"+AO198*IF($D198=\"BT\",Balance!E$99,Balance!E$103)","v":1.860782863214202E-3},{"$f":"+AP198*IF($D198=\"BT\",Balance!F$99,Balance!F$103)","v":1.7995410542838699E-3},{"$f":"+AQ198*IF($D198=\"BT\",Balance!G$99,Balance!G$103)","v":1.8833152307153624E-3},{"$f":"+AR198*IF($D198=\"BT\",Balance!H$99,Balance!H$103)","v":1.9779621087707964E-3},{"$f":"+AS198*IF($D198=\"BT\",Balance!I$99,Balance!I$103)","v":2.0821108010514958E-3},{"$f":"+SUMPRODUCT(BJ198:BM198,PremisaCosto!$F$84:$I$84)","v":6.5423881337506708E-3},{"$f":"+AT198*IF($D198=\"BT\",Balance!D$100,0)","v":1.7081473554252729E-3},{"$f":"+AU198*IF($D198=\"BT\",Balance!E$100,0)","v":1.7625875627151522E-3},{"$f":"+AV198*IF($D198=\"BT\",Balance!F$100,0)","v":1.734416900475417E-3},{"$f":"+AW198*IF($D198=\"BT\",Balance!G$100,0)","v":1.8151377441105075E-3},{"$f":"+AX198*IF($D198=\"BT\",Balance!H$100,0)","v":1.9063305253129105E-3},{"$f":"+AY198*IF($D198=\"BT\",Balance!I$100,0)","v":2.0066758235788395E-3},{"$f":"+SUMPRODUCT(BQ198:BT198,PremisaCosto!$F$84:$I$84)","v":6.3055004260369786E-3}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!C281","v":"BTSH"},{"$f":"+PremisaCosto!F281","v":"Pfp"},{"$f":"+PremisaCosto!B281","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T199:W199)","v":0},null,{"$f":"+Energía!F199/(Parametros!$D$12*24*365)","v":8.0178898166221469E-3},{"$f":"+Energía!G199/(Parametros!$D$12*24*365)","v":8.276556198677525E-3},{"$f":"+Energía!H199/(Parametros!$D$12*24*365)","v":8.3664701776957756E-3},{"$f":"+Energía!I199/(Parametros!$D$12*24*365)","v":8.7556980014399672E-3},{"$f":"+Energía!J199/(Parametros!$D$12*24*365)","v":9.195388711749854E-3},{"$f":"+Energía!K199/(Parametros!$D$12*24*365)","v":9.6791908315878063E-3},null,{"$f":"Z199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$F$4:$F$13))","v":2.7927757643434075E-3},{"$f":"AA199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$F$4:$F$13))","v":2.8828739347319591E-3},{"$f":"AB199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$F$4:$F$13))","v":2.9141925967765868E-3},{"$f":"AC199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$F$4:$F$13))","v":3.0497676742374117E-3},{"$f":"AD199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$F$4:$F$13))","v":3.2029198860593642E-3},{"$f":"AE199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$F$4:$F$13))","v":3.371436898131578E-3},{"$f":"+SUMPRODUCT(AI199:AL199,PremisaCosto!$F$84:$I$84)","v":1.0594290177304027E-2},{"$f":"Z199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$G$4:$G$13))","v":2.7927757643434075E-3},{"$f":"AA199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$G$4:$G$13))","v":2.8828739347319591E-3},{"$f":"AB199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$G$4:$G$13))","v":2.9141925967765868E-3},{"$f":"AC199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$G$4:$G$13))","v":3.0497676742374117E-3},{"$f":"AD199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$G$4:$G$13))","v":3.2029198860593642E-3},{"$f":"AE199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$G$4:$G$13))","v":3.371436898131578E-3},{"$f":"Z199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$H$4:$H$13))","v":2.7927757643434075E-3},{"$f":"AA199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$H$4:$H$13))","v":2.8828739347319591E-3},{"$f":"AB199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$H$4:$H$13))","v":2.9141925967765868E-3},{"$f":"AC199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$H$4:$H$13))","v":3.0497676742374117E-3},{"$f":"AD199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$H$4:$H$13))","v":3.2029198860593642E-3},{"$f":"AE199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$H$4:$H$13))","v":3.371436898131578E-3},null,{"$f":"AG199*IF($D199=\"BT\",Balance!D$98,IF($D199=\"MT\",Balance!D$102,Balance!D$105))","v":3.2281137881452469E-3},{"$f":"AH199*IF($D199=\"BT\",Balance!E$98,IF($D199=\"MT\",Balance!E$102,Balance!E$105))","v":3.3292492644901588E-3},{"$f":"AI199*IF($D199=\"BT\",Balance!F$98,IF($D199=\"MT\",Balance!F$102,Balance!F$105))","v":3.210356226831218E-3},{"$f":"AJ199*IF($D199=\"BT\",Balance!G$98,IF($D199=\"MT\",Balance!G$102,Balance!G$105))","v":3.3598149179106681E-3},{"$f":"AK199*IF($D199=\"BT\",Balance!H$98,IF($D199=\"MT\",Balance!H$102,Balance!H$105))","v":3.5286726264262898E-3},{"$f":"AL199*IF($D199=\"BT\",Balance!I$98,IF($D199=\"MT\",Balance!I$102,Balance!I$105))","v":3.7144831307569103E-3},{"$f":"+SUMPRODUCT(BC199:BF199,PremisaCosto!$F$84:$I$84)","v":1.1671567834418594E-2},{"$f":"+AN199*IF($D199=\"BT\",Balance!D$99,Balance!D$103)","v":3.1983309870738737E-3},{"$f":"+AO199*IF($D199=\"BT\",Balance!E$99,Balance!E$103)","v":3.2987798517270664E-3},{"$f":"+AP199*IF($D199=\"BT\",Balance!F$99,Balance!F$103)","v":3.1902108997141835E-3},{"$f":"+AQ199*IF($D199=\"BT\",Balance!G$99,Balance!G$103)","v":3.3387250389888116E-3},{"$f":"+AR199*IF($D199=\"BT\",Balance!H$99,Balance!H$103)","v":3.5065142101653062E-3},{"$f":"+AS199*IF($D199=\"BT\",Balance!I$99,Balance!I$103)","v":3.691148115856936E-3},{"$f":"+SUMPRODUCT(BJ199:BM199,PremisaCosto!$F$84:$I$84)","v":1.1598289399825896E-2},{"$f":"+AT199*IF($D199=\"BT\",Balance!D$100,0)","v":3.0281889366309787E-3},{"$f":"+AU199*IF($D199=\"BT\",Balance!E$100,0)","v":3.1247000677693494E-3},{"$f":"+AV199*IF($D199=\"BT\",Balance!F$100,0)","v":3.0747593601008973E-3},{"$f":"+AW199*IF($D199=\"BT\",Balance!G$100,0)","v":3.2178605772616629E-3},{"$f":"+AX199*IF($D199=\"BT\",Balance!H$100,0)","v":3.3795263552524467E-3},{"$f":"+AY199*IF($D199=\"BT\",Balance!I$100,0)","v":3.5574176367550122E-3},{"$f":"+SUMPRODUCT(BQ199:BT199,PremisaCosto!$F$84:$I$84)","v":1.1178336909518711E-2}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!C282","v":"BTSH"},{"$f":"+PremisaCosto!F282","v":"Pfp"},{"$f":"+PremisaCosto!B282","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T200:W200)","v":0},null,{"$f":"+Energía!F200/(Parametros!$D$12*24*365)","v":8.0178898166221469E-3},{"$f":"+Energía!G200/(Parametros!$D$12*24*365)","v":8.276556198677525E-3},{"$f":"+Energía!H200/(Parametros!$D$12*24*365)","v":8.3664701776957756E-3},{"$f":"+Energía!I200/(Parametros!$D$12*24*365)","v":8.7556980014399672E-3},{"$f":"+Energía!J200/(Parametros!$D$12*24*365)","v":9.195388711749854E-3},{"$f":"+Energía!K200/(Parametros!$D$12*24*365)","v":9.6791908315878063E-3},null,{"$f":"Z200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$F$4:$F$13))","v":2.7927757643434075E-3},{"$f":"AA200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$F$4:$F$13))","v":2.8828739347319591E-3},{"$f":"AB200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$F$4:$F$13))","v":2.9141925967765868E-3},{"$f":"AC200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$F$4:$F$13))","v":3.0497676742374117E-3},{"$f":"AD200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$F$4:$F$13))","v":3.2029198860593642E-3},{"$f":"AE200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$F$4:$F$13))","v":3.371436898131578E-3},{"$f":"+SUMPRODUCT(AI200:AL200,PremisaCosto!$F$84:$I$84)","v":1.0594290177304027E-2},{"$f":"Z200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$G$4:$G$13))","v":2.7927757643434075E-3},{"$f":"AA200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$G$4:$G$13))","v":2.8828739347319591E-3},{"$f":"AB200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$G$4:$G$13))","v":2.9141925967765868E-3},{"$f":"AC200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$G$4:$G$13))","v":3.0497676742374117E-3},{"$f":"AD200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$G$4:$G$13))","v":3.2029198860593642E-3},{"$f":"AE200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$G$4:$G$13))","v":3.371436898131578E-3},{"$f":"Z200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$H$4:$H$13))","v":2.7927757643434075E-3},{"$f":"AA200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$H$4:$H$13))","v":2.8828739347319591E-3},{"$f":"AB200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$H$4:$H$13))","v":2.9141925967765868E-3},{"$f":"AC200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$H$4:$H$13))","v":3.0497676742374117E-3},{"$f":"AD200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$H$4:$H$13))","v":3.2029198860593642E-3},{"$f":"AE200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$H$4:$H$13))","v":3.371436898131578E-3},null,{"$f":"AG200*IF($D200=\"BT\",Balance!D$98,IF($D200=\"MT\",Balance!D$102,Balance!D$105))","v":3.2281137881452469E-3},{"$f":"AH200*IF($D200=\"BT\",Balance!E$98,IF($D200=\"MT\",Balance!E$102,Balance!E$105))","v":3.3292492644901588E-3},{"$f":"AI200*IF($D200=\"BT\",Balance!F$98,IF($D200=\"MT\",Balance!F$102,Balance!F$105))","v":3.210356226831218E-3},{"$f":"AJ200*IF($D200=\"BT\",Balance!G$98,IF($D200=\"MT\",Balance!G$102,Balance!G$105))","v":3.3598149179106681E-3},{"$f":"AK200*IF($D200=\"BT\",Balance!H$98,IF($D200=\"MT\",Balance!H$102,Balance!H$105))","v":3.5286726264262898E-3},{"$f":"AL200*IF($D200=\"BT\",Balance!I$98,IF($D200=\"MT\",Balance!I$102,Balance!I$105))","v":3.7144831307569103E-3},{"$f":"+SUMPRODUCT(BC200:BF200,PremisaCosto!$F$84:$I$84)","v":1.1671567834418594E-2},{"$f":"+AN200*IF($D200=\"BT\",Balance!D$99,Balance!D$103)","v":3.1983309870738737E-3},{"$f":"+AO200*IF($D200=\"BT\",Balance!E$99,Balance!E$103)","v":3.2987798517270664E-3},{"$f":"+AP200*IF($D200=\"BT\",Balance!F$99,Balance!F$103)","v":3.1902108997141835E-3},{"$f":"+AQ200*IF($D200=\"BT\",Balance!G$99,Balance!G$103)","v":3.3387250389888116E-3},{"$f":"+AR200*IF($D200=\"BT\",Balance!H$99,Balance!H$103)","v":3.5065142101653062E-3},{"$f":"+AS200*IF($D200=\"BT\",Balance!I$99,Balance!I$103)","v":3.691148115856936E-3},{"$f":"+SUMPRODUCT(BJ200:BM200,PremisaCosto!$F$84:$I$84)","v":1.1598289399825896E-2},{"$f":"+AT200*IF($D200=\"BT\",Balance!D$100,0)","v":3.0281889366309787E-3},{"$f":"+AU200*IF($D200=\"BT\",Balance!E$100,0)","v":3.1247000677693494E-3},{"$f":"+AV200*IF($D200=\"BT\",Balance!F$100,0)","v":3.0747593601008973E-3},{"$f":"+AW200*IF($D200=\"BT\",Balance!G$100,0)","v":3.2178605772616629E-3},{"$f":"+AX200*IF($D200=\"BT\",Balance!H$100,0)","v":3.3795263552524467E-3},{"$f":"+AY200*IF($D200=\"BT\",Balance!I$100,0)","v":3.5574176367550122E-3},{"$f":"+SUMPRODUCT(BQ200:BT200,PremisaCosto!$F$84:$I$84)","v":1.1178336909518711E-2}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!C283","v":0},{"$f":"+PremisaCosto!F283","v":0},{"$f":"+PremisaCosto!B283","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T201:W201)","v":0},null,{"$f":"+Energía!F201/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!G201/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!H201/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!I201/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!J201/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!K201/(Parametros!$D$12*24*365)","v":0},null,{"$f":"Z201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$F$4:$F$13))","v":0},{"$f":"AA201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$F$4:$F$13))","v":0},{"$f":"AB201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$F$4:$F$13))","v":0},{"$f":"AC201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$F$4:$F$13))","v":0},{"$f":"AD201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$F$4:$F$13))","v":0},{"$f":"AE201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI201:AL201,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$G$4:$G$13))","v":0},{"$f":"AA201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$G$4:$G$13))","v":0},{"$f":"AB201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$G$4:$G$13))","v":0},{"$f":"AC201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$G$4:$G$13))","v":0},{"$f":"AD201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$G$4:$G$13))","v":0},{"$f":"AE201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$G$4:$G$13))","v":0},{"$f":"Z201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$H$4:$H$13))","v":0},{"$f":"AA201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$H$4:$H$13))","v":0},{"$f":"AB201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$H$4:$H$13))","v":0},{"$f":"AC201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$H$4:$H$13))","v":0},{"$f":"AD201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$H$4:$H$13))","v":0},{"$f":"AE201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG201*IF($D201=\"BT\",Balance!D$98,IF($D201=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH201*IF($D201=\"BT\",Balance!E$98,IF($D201=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI201*IF($D201=\"BT\",Balance!F$98,IF($D201=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ201*IF($D201=\"BT\",Balance!G$98,IF($D201=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK201*IF($D201=\"BT\",Balance!H$98,IF($D201=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL201*IF($D201=\"BT\",Balance!I$98,IF($D201=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC201:BF201,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN201*IF($D201=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO201*IF($D201=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP201*IF($D201=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ201*IF($D201=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR201*IF($D201=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS201*IF($D201=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ201:BM201,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT201*IF($D201=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU201*IF($D201=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV201*IF($D201=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW201*IF($D201=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX201*IF($D201=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY201*IF($D201=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ201:BT201,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!C284","v":"BTSH"},{"$f":"+PremisaCosto!F284","v":"Pp"},{"$f":"+PremisaCosto!B284","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T202:W202)","v":0},null,{"$f":"+Energía!F202/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!G202/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!H202/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!I202/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!J202/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!K202/(Parametros!$D$12*24*365)","v":0},null,{"$f":"Z202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$F$4:$F$13))","v":0},{"$f":"AA202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$F$4:$F$13))","v":0},{"$f":"AB202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$F$4:$F$13))","v":0},{"$f":"AC202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$F$4:$F$13))","v":0},{"$f":"AD202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$F$4:$F$13))","v":0},{"$f":"AE202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI202:AL202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$G$4:$G$13))","v":0},{"$f":"AA202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$G$4:$G$13))","v":0},{"$f":"AB202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$G$4:$G$13))","v":0},{"$f":"AC202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$G$4:$G$13))","v":0},{"$f":"AD202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$G$4:$G$13))","v":0},{"$f":"AE202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$G$4:$G$13))","v":0},{"$f":"Z202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$H$4:$H$13))","v":0},{"$f":"AA202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$H$4:$H$13))","v":0},{"$f":"AB202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$H$4:$H$13))","v":0},{"$f":"AC202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$H$4:$H$13))","v":0},{"$f":"AD202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$H$4:$H$13))","v":0},{"$f":"AE202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG202*IF($D202=\"BT\",Balance!D$98,IF($D202=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH202*IF($D202=\"BT\",Balance!E$98,IF($D202=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI202*IF($D202=\"BT\",Balance!F$98,IF($D202=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ202*IF($D202=\"BT\",Balance!G$98,IF($D202=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK202*IF($D202=\"BT\",Balance!H$98,IF($D202=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL202*IF($D202=\"BT\",Balance!I$98,IF($D202=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC202:BF202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN202*IF($D202=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO202*IF($D202=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP202*IF($D202=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ202*IF($D202=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR202*IF($D202=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS202*IF($D202=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ202:BM202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT202*IF($D202=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU202*IF($D202=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV202*IF($D202=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW202*IF($D202=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX202*IF($D202=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY202*IF($D202=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ202:BT202,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!C285","v":"BTSH"},{"$f":"+PremisaCosto!F285","v":"Pfp"},{"$f":"+PremisaCosto!B285","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T203:W203)","v":0},null,{"$f":"+Energía!F203/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!G203/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!H203/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!I203/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!J203/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!K203/(Parametros!$D$12*24*365)","v":0},null,{"$f":"Z203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$F$4:$F$13))","v":0},{"$f":"AA203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$F$4:$F$13))","v":0},{"$f":"AB203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$F$4:$F$13))","v":0},{"$f":"AC203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$F$4:$F$13))","v":0},{"$f":"AD203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$F$4:$F$13))","v":0},{"$f":"AE203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI203:AL203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$G$4:$G$13))","v":0},{"$f":"AA203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$G$4:$G$13))","v":0},{"$f":"AB203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$G$4:$G$13))","v":0},{"$f":"AC203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$G$4:$G$13))","v":0},{"$f":"AD203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$G$4:$G$13))","v":0},{"$f":"AE203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$G$4:$G$13))","v":0},{"$f":"Z203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$H$4:$H$13))","v":0},{"$f":"AA203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$H$4:$H$13))","v":0},{"$f":"AB203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$H$4:$H$13))","v":0},{"$f":"AC203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$H$4:$H$13))","v":0},{"$f":"AD203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$H$4:$H$13))","v":0},{"$f":"AE203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG203*IF($D203=\"BT\",Balance!D$98,IF($D203=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH203*IF($D203=\"BT\",Balance!E$98,IF($D203=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI203*IF($D203=\"BT\",Balance!F$98,IF($D203=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ203*IF($D203=\"BT\",Balance!G$98,IF($D203=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK203*IF($D203=\"BT\",Balance!H$98,IF($D203=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL203*IF($D203=\"BT\",Balance!I$98,IF($D203=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC203:BF203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN203*IF($D203=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO203*IF($D203=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP203*IF($D203=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ203*IF($D203=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR203*IF($D203=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS203*IF($D203=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ203:BM203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT203*IF($D203=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU203*IF($D203=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV203*IF($D203=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW203*IF($D203=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX203*IF($D203=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY203*IF($D203=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ203:BT203,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!C286","v":"BTSH"},{"$f":"+PremisaCosto!F286","v":"Pfp"},{"$f":"+PremisaCosto!B286","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T204:W204)","v":0},null,{"$f":"+Energía!F204/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!G204/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!H204/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!I204/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!J204/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!K204/(Parametros!$D$12*24*365)","v":0},null,{"$f":"Z204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$F$4:$F$13))","v":0},{"$f":"AA204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$F$4:$F$13))","v":0},{"$f":"AB204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$F$4:$F$13))","v":0},{"$f":"AC204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$F$4:$F$13))","v":0},{"$f":"AD204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$F$4:$F$13))","v":0},{"$f":"AE204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI204:AL204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$G$4:$G$13))","v":0},{"$f":"AA204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$G$4:$G$13))","v":0},{"$f":"AB204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$G$4:$G$13))","v":0},{"$f":"AC204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$G$4:$G$13))","v":0},{"$f":"AD204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$G$4:$G$13))","v":0},{"$f":"AE204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$G$4:$G$13))","v":0},{"$f":"Z204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$H$4:$H$13))","v":0},{"$f":"AA204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$H$4:$H$13))","v":0},{"$f":"AB204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$H$4:$H$13))","v":0},{"$f":"AC204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$H$4:$H$13))","v":0},{"$f":"AD204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$H$4:$H$13))","v":0},{"$f":"AE204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG204*IF($D204=\"BT\",Balance!D$98,IF($D204=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH204*IF($D204=\"BT\",Balance!E$98,IF($D204=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI204*IF($D204=\"BT\",Balance!F$98,IF($D204=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ204*IF($D204=\"BT\",Balance!G$98,IF($D204=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK204*IF($D204=\"BT\",Balance!H$98,IF($D204=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL204*IF($D204=\"BT\",Balance!I$98,IF($D204=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC204:BF204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN204*IF($D204=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO204*IF($D204=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP204*IF($D204=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ204*IF($D204=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR204*IF($D204=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS204*IF($D204=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ204:BM204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT204*IF($D204=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU204*IF($D204=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV204*IF($D204=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW204*IF($D204=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX204*IF($D204=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY204*IF($D204=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ204:BT204,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!C287","v":0},{"$f":"+PremisaCosto!F287","v":0},{"$f":"+PremisaCosto!B287","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T205:W205)","v":0},null,{"$f":"+Energía!F205/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!G205/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!H205/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!I205/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!J205/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!K205/(Parametros!$D$12*24*365)","v":0},null,{"$f":"Z205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$F$4:$F$13))","v":0},{"$f":"AA205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$F$4:$F$13))","v":0},{"$f":"AB205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$F$4:$F$13))","v":0},{"$f":"AC205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$F$4:$F$13))","v":0},{"$f":"AD205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$F$4:$F$13))","v":0},{"$f":"AE205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI205:AL205,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$G$4:$G$13))","v":0},{"$f":"AA205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$G$4:$G$13))","v":0},{"$f":"AB205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$G$4:$G$13))","v":0},{"$f":"AC205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$G$4:$G$13))","v":0},{"$f":"AD205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$G$4:$G$13))","v":0},{"$f":"AE205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$G$4:$G$13))","v":0},{"$f":"Z205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$H$4:$H$13))","v":0},{"$f":"AA205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$H$4:$H$13))","v":0},{"$f":"AB205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$H$4:$H$13))","v":0},{"$f":"AC205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$H$4:$H$13))","v":0},{"$f":"AD205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$H$4:$H$13))","v":0},{"$f":"AE205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG205*IF($D205=\"BT\",Balance!D$98,IF($D205=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH205*IF($D205=\"BT\",Balance!E$98,IF($D205=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI205*IF($D205=\"BT\",Balance!F$98,IF($D205=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ205*IF($D205=\"BT\",Balance!G$98,IF($D205=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK205*IF($D205=\"BT\",Balance!H$98,IF($D205=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL205*IF($D205=\"BT\",Balance!I$98,IF($D205=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC205:BF205,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN205*IF($D205=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO205*IF($D205=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP205*IF($D205=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ205*IF($D205=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR205*IF($D205=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS205*IF($D205=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ205:BM205,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT205*IF($D205=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU205*IF($D205=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV205*IF($D205=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW205*IF($D205=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX205*IF($D205=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY205*IF($D205=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ205:BT205,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!C288","v":"BTSH"},{"$f":"+PremisaCosto!F288","v":"Pp"},{"$f":"+PremisaCosto!B288","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T206:W206)","v":0},null,{"$f":"+Energía!F206/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!G206/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!H206/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!I206/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!J206/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!K206/(Parametros!$D$12*24*365)","v":0},null,{"$f":"Z206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$F$4:$F$13))","v":0},{"$f":"AA206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$F$4:$F$13))","v":0},{"$f":"AB206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$F$4:$F$13))","v":0},{"$f":"AC206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$F$4:$F$13))","v":0},{"$f":"AD206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$F$4:$F$13))","v":0},{"$f":"AE206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI206:AL206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$G$4:$G$13))","v":0},{"$f":"AA206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$G$4:$G$13))","v":0},{"$f":"AB206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$G$4:$G$13))","v":0},{"$f":"AC206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$G$4:$G$13))","v":0},{"$f":"AD206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$G$4:$G$13))","v":0},{"$f":"AE206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$G$4:$G$13))","v":0},{"$f":"Z206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$H$4:$H$13))","v":0},{"$f":"AA206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$H$4:$H$13))","v":0},{"$f":"AB206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$H$4:$H$13))","v":0},{"$f":"AC206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$H$4:$H$13))","v":0},{"$f":"AD206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$H$4:$H$13))","v":0},{"$f":"AE206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG206*IF($D206=\"BT\",Balance!D$98,IF($D206=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH206*IF($D206=\"BT\",Balance!E$98,IF($D206=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI206*IF($D206=\"BT\",Balance!F$98,IF($D206=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ206*IF($D206=\"BT\",Balance!G$98,IF($D206=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK206*IF($D206=\"BT\",Balance!H$98,IF($D206=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL206*IF($D206=\"BT\",Balance!I$98,IF($D206=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC206:BF206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN206*IF($D206=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO206*IF($D206=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP206*IF($D206=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ206*IF($D206=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR206*IF($D206=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS206*IF($D206=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ206:BM206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT206*IF($D206=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU206*IF($D206=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV206*IF($D206=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW206*IF($D206=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX206*IF($D206=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY206*IF($D206=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ206:BT206,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!C289","v":"BTSH"},{"$f":"+PremisaCosto!F289","v":"Pfp"},{"$f":"+PremisaCosto!B289","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T207:W207)","v":0},null,{"$f":"+Energía!F207/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!G207/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!H207/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!I207/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!J207/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!K207/(Parametros!$D$12*24*365)","v":0},null,{"$f":"Z207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$F$4:$F$13))","v":0},{"$f":"AA207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$F$4:$F$13))","v":0},{"$f":"AB207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$F$4:$F$13))","v":0},{"$f":"AC207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$F$4:$F$13))","v":0},{"$f":"AD207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$F$4:$F$13))","v":0},{"$f":"AE207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI207:AL207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$G$4:$G$13))","v":0},{"$f":"AA207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$G$4:$G$13))","v":0},{"$f":"AB207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$G$4:$G$13))","v":0},{"$f":"AC207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$G$4:$G$13))","v":0},{"$f":"AD207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$G$4:$G$13))","v":0},{"$f":"AE207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$G$4:$G$13))","v":0},{"$f":"Z207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$H$4:$H$13))","v":0},{"$f":"AA207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$H$4:$H$13))","v":0},{"$f":"AB207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$H$4:$H$13))","v":0},{"$f":"AC207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$H$4:$H$13))","v":0},{"$f":"AD207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$H$4:$H$13))","v":0},{"$f":"AE207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG207*IF($D207=\"BT\",Balance!D$98,IF($D207=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH207*IF($D207=\"BT\",Balance!E$98,IF($D207=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI207*IF($D207=\"BT\",Balance!F$98,IF($D207=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ207*IF($D207=\"BT\",Balance!G$98,IF($D207=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK207*IF($D207=\"BT\",Balance!H$98,IF($D207=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL207*IF($D207=\"BT\",Balance!I$98,IF($D207=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC207:BF207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN207*IF($D207=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO207*IF($D207=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP207*IF($D207=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ207*IF($D207=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR207*IF($D207=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS207*IF($D207=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ207:BM207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT207*IF($D207=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU207*IF($D207=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV207*IF($D207=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW207*IF($D207=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX207*IF($D207=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY207*IF($D207=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ207:BT207,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!C290","v":"BTSH"},{"$f":"+PremisaCosto!F290","v":"Pfp"},{"$f":"+PremisaCosto!B290","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T208:W208)","v":0},null,{"$f":"+Energía!F208/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!G208/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!H208/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!I208/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!J208/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!K208/(Parametros!$D$12*24*365)","v":0},null,{"$f":"Z208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$F$4:$F$13))","v":0},{"$f":"AA208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$F$4:$F$13))","v":0},{"$f":"AB208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$F$4:$F$13))","v":0},{"$f":"AC208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$F$4:$F$13))","v":0},{"$f":"AD208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$F$4:$F$13))","v":0},{"$f":"AE208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI208:AL208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$G$4:$G$13))","v":0},{"$f":"AA208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$G$4:$G$13))","v":0},{"$f":"AB208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$G$4:$G$13))","v":0},{"$f":"AC208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$G$4:$G$13))","v":0},{"$f":"AD208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$G$4:$G$13))","v":0},{"$f":"AE208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$G$4:$G$13))","v":0},{"$f":"Z208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$H$4:$H$13))","v":0},{"$f":"AA208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$H$4:$H$13))","v":0},{"$f":"AB208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$H$4:$H$13))","v":0},{"$f":"AC208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$H$4:$H$13))","v":0},{"$f":"AD208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$H$4:$H$13))","v":0},{"$f":"AE208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG208*IF($D208=\"BT\",Balance!D$98,IF($D208=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH208*IF($D208=\"BT\",Balance!E$98,IF($D208=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI208*IF($D208=\"BT\",Balance!F$98,IF($D208=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ208*IF($D208=\"BT\",Balance!G$98,IF($D208=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK208*IF($D208=\"BT\",Balance!H$98,IF($D208=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL208*IF($D208=\"BT\",Balance!I$98,IF($D208=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC208:BF208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN208*IF($D208=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO208*IF($D208=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP208*IF($D208=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ208*IF($D208=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR208*IF($D208=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS208*IF($D208=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ208:BM208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT208*IF($D208=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU208*IF($D208=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV208*IF($D208=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW208*IF($D208=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX208*IF($D208=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY208*IF($D208=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ208:BT208,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!C291","v":0},{"$f":"+PremisaCosto!F291","v":0},{"$f":"+PremisaCosto!B291","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T209:W209)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$F$4:$F$13))","v":0},{"$f":"AA209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$F$4:$F$13))","v":0},{"$f":"AB209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$F$4:$F$13))","v":0},{"$f":"AC209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$F$4:$F$13))","v":0},{"$f":"AD209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$F$4:$F$13))","v":0},{"$f":"AE209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI209:AL209,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$G$4:$G$13))","v":0},{"$f":"AA209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$G$4:$G$13))","v":0},{"$f":"AB209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$G$4:$G$13))","v":0},{"$f":"AC209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$G$4:$G$13))","v":0},{"$f":"AD209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$G$4:$G$13))","v":0},{"$f":"AE209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$G$4:$G$13))","v":0},{"$f":"Z209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$H$4:$H$13))","v":0},{"$f":"AA209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$H$4:$H$13))","v":0},{"$f":"AB209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$H$4:$H$13))","v":0},{"$f":"AC209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$H$4:$H$13))","v":0},{"$f":"AD209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$H$4:$H$13))","v":0},{"$f":"AE209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG209*IF($D209=\"BT\",Balance!D$98,IF($D209=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH209*IF($D209=\"BT\",Balance!E$98,IF($D209=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI209*IF($D209=\"BT\",Balance!F$98,IF($D209=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ209*IF($D209=\"BT\",Balance!G$98,IF($D209=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK209*IF($D209=\"BT\",Balance!H$98,IF($D209=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL209*IF($D209=\"BT\",Balance!I$98,IF($D209=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC209:BF209,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN209*IF($D209=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO209*IF($D209=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP209*IF($D209=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ209*IF($D209=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR209*IF($D209=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS209*IF($D209=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ209:BM209,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT209*IF($D209=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU209*IF($D209=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV209*IF($D209=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW209*IF($D209=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX209*IF($D209=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY209*IF($D209=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ209:BT209,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!C292","v":0},{"$f":"+PremisaCosto!F292","v":0},{"$f":"+PremisaCosto!B292","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T210:W210)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$F$4:$F$13))","v":0},{"$f":"AA210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$F$4:$F$13))","v":0},{"$f":"AB210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$F$4:$F$13))","v":0},{"$f":"AC210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$F$4:$F$13))","v":0},{"$f":"AD210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$F$4:$F$13))","v":0},{"$f":"AE210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI210:AL210,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$G$4:$G$13))","v":0},{"$f":"AA210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$G$4:$G$13))","v":0},{"$f":"AB210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$G$4:$G$13))","v":0},{"$f":"AC210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$G$4:$G$13))","v":0},{"$f":"AD210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$G$4:$G$13))","v":0},{"$f":"AE210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$G$4:$G$13))","v":0},{"$f":"Z210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$H$4:$H$13))","v":0},{"$f":"AA210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$H$4:$H$13))","v":0},{"$f":"AB210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$H$4:$H$13))","v":0},{"$f":"AC210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$H$4:$H$13))","v":0},{"$f":"AD210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$H$4:$H$13))","v":0},{"$f":"AE210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG210*IF($D210=\"BT\",Balance!D$98,IF($D210=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH210*IF($D210=\"BT\",Balance!E$98,IF($D210=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI210*IF($D210=\"BT\",Balance!F$98,IF($D210=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ210*IF($D210=\"BT\",Balance!G$98,IF($D210=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK210*IF($D210=\"BT\",Balance!H$98,IF($D210=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL210*IF($D210=\"BT\",Balance!I$98,IF($D210=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC210:BF210,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN210*IF($D210=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO210*IF($D210=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP210*IF($D210=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ210*IF($D210=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR210*IF($D210=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS210*IF($D210=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ210:BM210,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT210*IF($D210=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU210*IF($D210=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV210*IF($D210=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW210*IF($D210=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX210*IF($D210=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY210*IF($D210=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ210:BT210,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!C293","v":"BTS Prepago"},{"$f":"+PremisaCosto!F293","v":"Pp"},{"$f":"+PremisaCosto!B293","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T211:W211)","v":0},null,{"$f":"+Energía!F211/(Parametros!$D$13*24*365)","v":0.76471088535855825},{"$f":"+Energía!G211/(Parametros!$D$13*24*365)","v":0.78544444493052157},{"$f":"+Energía!H211/(Parametros!$D$13*24*365)","v":0.79478376411149199},{"$f":"+Energía!I211/(Parametros!$D$13*24*365)","v":0.83347535739904821},{"$f":"+Energía!J211/(Parametros!$D$13*24*365)","v":0.8770943260607541},{"$f":"+Energía!K211/(Parametros!$D$13*24*365)","v":0.92501523729713875},null,{"$f":"Z211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$F$4:$F$13))","v":0.30050078829046345},{"$f":"AA211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$F$4:$F$13))","v":0.30864824782678341},{"$f":"AB211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$F$4:$F$13))","v":0.31231822667723741},{"$f":"AC211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$F$4:$F$13))","v":0.32752247511378613},{"$f":"AD211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$F$4:$F$13))","v":0.34466298496949949},{"$f":"AE211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$F$4:$F$13))","v":0.36349398617249518},{"$f":"+SUMPRODUCT(AI211:AL211,PremisaCosto!$F$84:$I$84)","v":1.1387546586643604},{"$f":"Z211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$G$4:$G$13))","v":0.30050078829046345},{"$f":"AA211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$G$4:$G$13))","v":0.30864824782678341},{"$f":"AB211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$G$4:$G$13))","v":0.31231822667723741},{"$f":"AC211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$G$4:$G$13))","v":0.32752247511378613},{"$f":"AD211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$G$4:$G$13))","v":0.34466298496949949},{"$f":"AE211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$G$4:$G$13))","v":0.36349398617249518},{"$f":"Z211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$H$4:$H$13))","v":0.30050078829046345},{"$f":"AA211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$H$4:$H$13))","v":0.30864824782678341},{"$f":"AB211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$H$4:$H$13))","v":0.31231822667723741},{"$f":"AC211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$H$4:$H$13))","v":0.32752247511378613},{"$f":"AD211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$H$4:$H$13))","v":0.34466298496949949},{"$f":"AE211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$H$4:$H$13))","v":0.36349398617249518},null,{"$f":"AG211*IF($D211=\"BT\",Balance!D$98,IF($D211=\"MT\",Balance!D$102,Balance!D$105))","v":0.34734286598087244},{"$f":"AH211*IF($D211=\"BT\",Balance!E$98,IF($D211=\"MT\",Balance!E$102,Balance!E$105))","v":0.35643839284253509},{"$f":"AI211*IF($D211=\"BT\",Balance!F$98,IF($D211=\"MT\",Balance!F$102,Balance!F$105))","v":0.34405851036585422},{"$f":"AJ211*IF($D211=\"BT\",Balance!G$98,IF($D211=\"MT\",Balance!G$102,Balance!G$105))","v":0.3608192542448273},{"$f":"AK211*IF($D211=\"BT\",Balance!H$98,IF($D211=\"MT\",Balance!H$102,Balance!H$105))","v":0.37971690946680986},{"$f":"AL211*IF($D211=\"BT\",Balance!I$98,IF($D211=\"MT\",Balance!I$102,Balance!I$105))","v":0.40047977184967753},{"$f":"+SUMPRODUCT(BC211:BF211,PremisaCosto!$F$84:$I$84)","v":1.2545487482406039},{"$f":"+AN211*IF($D211=\"BT\",Balance!D$99,Balance!D$103)","v":0.34413825667649828},{"$f":"+AO211*IF($D211=\"BT\",Balance!E$99,Balance!E$103)","v":0.35317625544958875},{"$f":"+AP211*IF($D211=\"BT\",Balance!F$99,Balance!F$103)","v":0.34189950658278767},{"$f":"+AQ211*IF($D211=\"BT\",Balance!G$99,Balance!G$103)","v":0.35855435734704516},{"$f":"+AR211*IF($D211=\"BT\",Balance!H$99,Balance!H$103)","v":0.37733246459700592},{"$f":"+AS211*IF($D211=\"BT\",Balance!I$99,Balance!I$103)","v":0.39796388979710612},{"$f":"+SUMPRODUCT(BJ211:BM211,PremisaCosto!$F$84:$I$84)","v":1.2466722182000023},{"$f":"+AT211*IF($D211=\"BT\",Balance!D$100,0)","v":0.32583108682340189},{"$f":"+AU211*IF($D211=\"BT\",Balance!E$100,0)","v":0.33453880493421961},{"$f":"+AV211*IF($D211=\"BT\",Balance!F$100,0)","v":0.32952639845017423},{"$f":"+AW211*IF($D211=\"BT\",Balance!G$100,0)","v":0.34557440874552758},{"$f":"+AX211*IF($D211=\"BT\",Balance!H$100,0)","v":0.36366742935224716},{"$f":"+AY211*IF($D211=\"BT\",Balance!I$100,0)","v":0.38354563835409228},{"$f":"+SUMPRODUCT(BQ211:BT211,PremisaCosto!$F$84:$I$84)","v":1.2015324932004026}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!C294","v":"BTS Prepago"},{"$f":"+PremisaCosto!F294","v":"Pp"},{"$f":"+PremisaCosto!B294","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T212:W212)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$F$4:$F$13))","v":0},{"$f":"AA212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$F$4:$F$13))","v":0},{"$f":"AB212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$F$4:$F$13))","v":0},{"$f":"AC212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$F$4:$F$13))","v":0},{"$f":"AD212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$F$4:$F$13))","v":0},{"$f":"AE212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI212:AL212,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$G$4:$G$13))","v":0},{"$f":"AA212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$G$4:$G$13))","v":0},{"$f":"AB212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$G$4:$G$13))","v":0},{"$f":"AC212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$G$4:$G$13))","v":0},{"$f":"AD212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$G$4:$G$13))","v":0},{"$f":"AE212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$G$4:$G$13))","v":0},{"$f":"Z212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$H$4:$H$13))","v":0},{"$f":"AA212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$H$4:$H$13))","v":0},{"$f":"AB212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$H$4:$H$13))","v":0},{"$f":"AC212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$H$4:$H$13))","v":0},{"$f":"AD212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$H$4:$H$13))","v":0},{"$f":"AE212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG212*IF($D212=\"BT\",Balance!D$98,IF($D212=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH212*IF($D212=\"BT\",Balance!E$98,IF($D212=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI212*IF($D212=\"BT\",Balance!F$98,IF($D212=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ212*IF($D212=\"BT\",Balance!G$98,IF($D212=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK212*IF($D212=\"BT\",Balance!H$98,IF($D212=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL212*IF($D212=\"BT\",Balance!I$98,IF($D212=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC212:BF212,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN212*IF($D212=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO212*IF($D212=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP212*IF($D212=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ212*IF($D212=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR212*IF($D212=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS212*IF($D212=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ212:BM212,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT212*IF($D212=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU212*IF($D212=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV212*IF($D212=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW212*IF($D212=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX212*IF($D212=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY212*IF($D212=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ212:BT212,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!C295","v":"BTS Prepago"},{"$f":"+PremisaCosto!F295","v":"Pp"},{"$f":"+PremisaCosto!B295","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T213:W213)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$F$4:$F$13))","v":0},{"$f":"AA213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$F$4:$F$13))","v":0},{"$f":"AB213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$F$4:$F$13))","v":0},{"$f":"AC213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$F$4:$F$13))","v":0},{"$f":"AD213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$F$4:$F$13))","v":0},{"$f":"AE213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI213:AL213,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$G$4:$G$13))","v":0},{"$f":"AA213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$G$4:$G$13))","v":0},{"$f":"AB213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$G$4:$G$13))","v":0},{"$f":"AC213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$G$4:$G$13))","v":0},{"$f":"AD213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$G$4:$G$13))","v":0},{"$f":"AE213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$G$4:$G$13))","v":0},{"$f":"Z213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$H$4:$H$13))","v":0},{"$f":"AA213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$H$4:$H$13))","v":0},{"$f":"AB213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$H$4:$H$13))","v":0},{"$f":"AC213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$H$4:$H$13))","v":0},{"$f":"AD213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$H$4:$H$13))","v":0},{"$f":"AE213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG213*IF($D213=\"BT\",Balance!D$98,IF($D213=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH213*IF($D213=\"BT\",Balance!E$98,IF($D213=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI213*IF($D213=\"BT\",Balance!F$98,IF($D213=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ213*IF($D213=\"BT\",Balance!G$98,IF($D213=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK213*IF($D213=\"BT\",Balance!H$98,IF($D213=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL213*IF($D213=\"BT\",Balance!I$98,IF($D213=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC213:BF213,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN213*IF($D213=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO213*IF($D213=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP213*IF($D213=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ213*IF($D213=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR213*IF($D213=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS213*IF($D213=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ213:BM213,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT213*IF($D213=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU213*IF($D213=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV213*IF($D213=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW213*IF($D213=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX213*IF($D213=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY213*IF($D213=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ213:BT213,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!C296","v":"BTS Prepago"},{"$f":"+PremisaCosto!F296","v":"Pp"},{"$f":"+PremisaCosto!B296","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T214:W214)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$F$4:$F$13))","v":0},{"$f":"AA214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$F$4:$F$13))","v":0},{"$f":"AB214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$F$4:$F$13))","v":0},{"$f":"AC214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$F$4:$F$13))","v":0},{"$f":"AD214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$F$4:$F$13))","v":0},{"$f":"AE214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI214:AL214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$G$4:$G$13))","v":0},{"$f":"AA214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$G$4:$G$13))","v":0},{"$f":"AB214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$G$4:$G$13))","v":0},{"$f":"AC214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$G$4:$G$13))","v":0},{"$f":"AD214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$G$4:$G$13))","v":0},{"$f":"AE214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$G$4:$G$13))","v":0},{"$f":"Z214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$H$4:$H$13))","v":0},{"$f":"AA214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$H$4:$H$13))","v":0},{"$f":"AB214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$H$4:$H$13))","v":0},{"$f":"AC214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$H$4:$H$13))","v":0},{"$f":"AD214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$H$4:$H$13))","v":0},{"$f":"AE214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG214*IF($D214=\"BT\",Balance!D$98,IF($D214=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH214*IF($D214=\"BT\",Balance!E$98,IF($D214=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI214*IF($D214=\"BT\",Balance!F$98,IF($D214=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ214*IF($D214=\"BT\",Balance!G$98,IF($D214=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK214*IF($D214=\"BT\",Balance!H$98,IF($D214=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL214*IF($D214=\"BT\",Balance!I$98,IF($D214=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC214:BF214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN214*IF($D214=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO214*IF($D214=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP214*IF($D214=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ214*IF($D214=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR214*IF($D214=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS214*IF($D214=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ214:BM214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT214*IF($D214=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU214*IF($D214=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV214*IF($D214=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW214*IF($D214=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX214*IF($D214=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY214*IF($D214=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ214:BT214,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!C297","v":"BTS Prepago"},{"$f":"+PremisaCosto!F297","v":"Pp"},{"$f":"+PremisaCosto!B297","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T215:W215)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$F$4:$F$13))","v":0},{"$f":"AA215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$F$4:$F$13))","v":0},{"$f":"AB215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$F$4:$F$13))","v":0},{"$f":"AC215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$F$4:$F$13))","v":0},{"$f":"AD215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$F$4:$F$13))","v":0},{"$f":"AE215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI215:AL215,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$G$4:$G$13))","v":0},{"$f":"AA215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$G$4:$G$13))","v":0},{"$f":"AB215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$G$4:$G$13))","v":0},{"$f":"AC215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$G$4:$G$13))","v":0},{"$f":"AD215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$G$4:$G$13))","v":0},{"$f":"AE215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$G$4:$G$13))","v":0},{"$f":"Z215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$H$4:$H$13))","v":0},{"$f":"AA215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$H$4:$H$13))","v":0},{"$f":"AB215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$H$4:$H$13))","v":0},{"$f":"AC215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$H$4:$H$13))","v":0},{"$f":"AD215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$H$4:$H$13))","v":0},{"$f":"AE215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG215*IF($D215=\"BT\",Balance!D$98,IF($D215=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH215*IF($D215=\"BT\",Balance!E$98,IF($D215=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI215*IF($D215=\"BT\",Balance!F$98,IF($D215=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ215*IF($D215=\"BT\",Balance!G$98,IF($D215=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK215*IF($D215=\"BT\",Balance!H$98,IF($D215=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL215*IF($D215=\"BT\",Balance!I$98,IF($D215=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC215:BF215,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN215*IF($D215=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO215*IF($D215=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP215*IF($D215=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ215*IF($D215=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR215*IF($D215=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS215*IF($D215=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ215:BM215,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT215*IF($D215=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU215*IF($D215=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV215*IF($D215=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW215*IF($D215=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX215*IF($D215=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY215*IF($D215=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ215:BT215,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!C298","v":"BTS Prepago"},{"$f":"+PremisaCosto!F298","v":"Pp"},{"$f":"+PremisaCosto!B298","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T216:W216)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$F$4:$F$13))","v":0},{"$f":"AA216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$F$4:$F$13))","v":0},{"$f":"AB216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$F$4:$F$13))","v":0},{"$f":"AC216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$F$4:$F$13))","v":0},{"$f":"AD216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$F$4:$F$13))","v":0},{"$f":"AE216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI216:AL216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$G$4:$G$13))","v":0},{"$f":"AA216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$G$4:$G$13))","v":0},{"$f":"AB216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$G$4:$G$13))","v":0},{"$f":"AC216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$G$4:$G$13))","v":0},{"$f":"AD216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$G$4:$G$13))","v":0},{"$f":"AE216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$G$4:$G$13))","v":0},{"$f":"Z216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$H$4:$H$13))","v":0},{"$f":"AA216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$H$4:$H$13))","v":0},{"$f":"AB216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$H$4:$H$13))","v":0},{"$f":"AC216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$H$4:$H$13))","v":0},{"$f":"AD216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$H$4:$H$13))","v":0},{"$f":"AE216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG216*IF($D216=\"BT\",Balance!D$98,IF($D216=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH216*IF($D216=\"BT\",Balance!E$98,IF($D216=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI216*IF($D216=\"BT\",Balance!F$98,IF($D216=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ216*IF($D216=\"BT\",Balance!G$98,IF($D216=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK216*IF($D216=\"BT\",Balance!H$98,IF($D216=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL216*IF($D216=\"BT\",Balance!I$98,IF($D216=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC216:BF216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN216*IF($D216=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO216*IF($D216=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP216*IF($D216=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ216*IF($D216=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR216*IF($D216=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS216*IF($D216=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ216:BM216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT216*IF($D216=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU216*IF($D216=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV216*IF($D216=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW216*IF($D216=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX216*IF($D216=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY216*IF($D216=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ216:BT216,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!C299","v":"BTS Prepago"},{"$f":"+PremisaCosto!F299","v":"Pp"},{"$f":"+PremisaCosto!B299","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T217:W217)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$F$4:$F$13))","v":0},{"$f":"AA217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$F$4:$F$13))","v":0},{"$f":"AB217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$F$4:$F$13))","v":0},{"$f":"AC217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$F$4:$F$13))","v":0},{"$f":"AD217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$F$4:$F$13))","v":0},{"$f":"AE217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI217:AL217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$G$4:$G$13))","v":0},{"$f":"AA217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$G$4:$G$13))","v":0},{"$f":"AB217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$G$4:$G$13))","v":0},{"$f":"AC217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$G$4:$G$13))","v":0},{"$f":"AD217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$G$4:$G$13))","v":0},{"$f":"AE217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$G$4:$G$13))","v":0},{"$f":"Z217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$H$4:$H$13))","v":0},{"$f":"AA217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$H$4:$H$13))","v":0},{"$f":"AB217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$H$4:$H$13))","v":0},{"$f":"AC217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$H$4:$H$13))","v":0},{"$f":"AD217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$H$4:$H$13))","v":0},{"$f":"AE217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG217*IF($D217=\"BT\",Balance!D$98,IF($D217=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH217*IF($D217=\"BT\",Balance!E$98,IF($D217=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI217*IF($D217=\"BT\",Balance!F$98,IF($D217=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ217*IF($D217=\"BT\",Balance!G$98,IF($D217=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK217*IF($D217=\"BT\",Balance!H$98,IF($D217=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL217*IF($D217=\"BT\",Balance!I$98,IF($D217=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC217:BF217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN217*IF($D217=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO217*IF($D217=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP217*IF($D217=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ217*IF($D217=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR217*IF($D217=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS217*IF($D217=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ217:BM217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT217*IF($D217=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU217*IF($D217=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV217*IF($D217=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW217*IF($D217=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX217*IF($D217=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY217*IF($D217=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ217:BT217,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!C300","v":"BTS Prepago"},{"$f":"+PremisaCosto!F300","v":"Pp"},{"$f":"+PremisaCosto!B300","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T218:W218)","v":0},null,{"$f":"+F218","v":0},0,0,0,0,0,null,{"$f":"Z218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$F$4:$F$13))","v":0},{"$f":"AA218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$F$4:$F$13))","v":0},{"$f":"AB218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$F$4:$F$13))","v":0},{"$f":"AC218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$F$4:$F$13))","v":0},{"$f":"AD218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$F$4:$F$13))","v":0},{"$f":"AE218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI218:AL218,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$G$4:$G$13))","v":0},{"$f":"AA218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$G$4:$G$13))","v":0},{"$f":"AB218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$G$4:$G$13))","v":0},{"$f":"AC218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$G$4:$G$13))","v":0},{"$f":"AD218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$G$4:$G$13))","v":0},{"$f":"AE218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$G$4:$G$13))","v":0},{"$f":"Z218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$H$4:$H$13))","v":0},{"$f":"AA218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$H$4:$H$13))","v":0},{"$f":"AB218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$H$4:$H$13))","v":0},{"$f":"AC218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$H$4:$H$13))","v":0},{"$f":"AD218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$H$4:$H$13))","v":0},{"$f":"AE218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG218*IF($D218=\"BT\",Balance!D$98,IF($D218=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH218*IF($D218=\"BT\",Balance!E$98,IF($D218=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI218*IF($D218=\"BT\",Balance!F$98,IF($D218=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ218*IF($D218=\"BT\",Balance!G$98,IF($D218=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK218*IF($D218=\"BT\",Balance!H$98,IF($D218=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL218*IF($D218=\"BT\",Balance!I$98,IF($D218=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC218:BF218,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN218*IF($D218=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO218*IF($D218=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP218*IF($D218=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ218*IF($D218=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR218*IF($D218=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS218*IF($D218=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ218:BM218,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT218*IF($D218=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU218*IF($D218=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV218*IF($D218=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW218*IF($D218=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX218*IF($D218=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY218*IF($D218=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ218:BT218,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!C301","v":"BTS Prepago"},{"$f":"+PremisaCosto!F301","v":"Pp"},{"$f":"+PremisaCosto!B301","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T219:W219)","v":0},null,0,{"$f":"+G219","v":0},{"$f":"+H219","v":0},{"$f":"+I219","v":0},{"$f":"+J219","v":0},{"$f":"+K219","v":0},null,{"$f":"Z219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$F$4:$F$13))","v":0},{"$f":"AA219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$F$4:$F$13))","v":0},{"$f":"AB219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$F$4:$F$13))","v":0},{"$f":"AC219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$F$4:$F$13))","v":0},{"$f":"AD219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$F$4:$F$13))","v":0},{"$f":"AE219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI219:AL219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$G$4:$G$13))","v":0},{"$f":"AA219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$G$4:$G$13))","v":0},{"$f":"AB219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$G$4:$G$13))","v":0},{"$f":"AC219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$G$4:$G$13))","v":0},{"$f":"AD219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$G$4:$G$13))","v":0},{"$f":"AE219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$G$4:$G$13))","v":0},{"$f":"Z219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$H$4:$H$13))","v":0},{"$f":"AA219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$H$4:$H$13))","v":0},{"$f":"AB219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$H$4:$H$13))","v":0},{"$f":"AC219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$H$4:$H$13))","v":0},{"$f":"AD219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$H$4:$H$13))","v":0},{"$f":"AE219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG219*IF($D219=\"BT\",Balance!D$98,IF($D219=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH219*IF($D219=\"BT\",Balance!E$98,IF($D219=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI219*IF($D219=\"BT\",Balance!F$98,IF($D219=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ219*IF($D219=\"BT\",Balance!G$98,IF($D219=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK219*IF($D219=\"BT\",Balance!H$98,IF($D219=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL219*IF($D219=\"BT\",Balance!I$98,IF($D219=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC219:BF219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN219*IF($D219=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO219*IF($D219=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP219*IF($D219=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ219*IF($D219=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR219*IF($D219=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS219*IF($D219=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ219:BM219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT219*IF($D219=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU219*IF($D219=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV219*IF($D219=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW219*IF($D219=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX219*IF($D219=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY219*IF($D219=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ219:BT219,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!C302","v":"BTS Prepago"},{"$f":"+PremisaCosto!F302","v":"Pp"},{"$f":"+PremisaCosto!B302","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T220:W220)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$F$4:$F$13))","v":0},{"$f":"AA220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$F$4:$F$13))","v":0},{"$f":"AB220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$F$4:$F$13))","v":0},{"$f":"AC220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$F$4:$F$13))","v":0},{"$f":"AD220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$F$4:$F$13))","v":0},{"$f":"AE220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI220:AL220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$G$4:$G$13))","v":0},{"$f":"AA220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$G$4:$G$13))","v":0},{"$f":"AB220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$G$4:$G$13))","v":0},{"$f":"AC220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$G$4:$G$13))","v":0},{"$f":"AD220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$G$4:$G$13))","v":0},{"$f":"AE220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$G$4:$G$13))","v":0},{"$f":"Z220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$H$4:$H$13))","v":0},{"$f":"AA220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$H$4:$H$13))","v":0},{"$f":"AB220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$H$4:$H$13))","v":0},{"$f":"AC220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$H$4:$H$13))","v":0},{"$f":"AD220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$H$4:$H$13))","v":0},{"$f":"AE220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG220*IF($D220=\"BT\",Balance!D$98,IF($D220=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH220*IF($D220=\"BT\",Balance!E$98,IF($D220=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI220*IF($D220=\"BT\",Balance!F$98,IF($D220=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ220*IF($D220=\"BT\",Balance!G$98,IF($D220=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK220*IF($D220=\"BT\",Balance!H$98,IF($D220=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL220*IF($D220=\"BT\",Balance!I$98,IF($D220=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC220:BF220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN220*IF($D220=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO220*IF($D220=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP220*IF($D220=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ220*IF($D220=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR220*IF($D220=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS220*IF($D220=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ220:BM220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT220*IF($D220=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU220*IF($D220=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV220*IF($D220=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW220*IF($D220=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX220*IF($D220=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY220*IF($D220=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ220:BT220,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!C303","v":0},{"$f":"+PremisaCosto!F303","v":0},{"$f":"+PremisaCosto!B303","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T221:W221)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$F$4:$F$13))","v":0},{"$f":"AA221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$F$4:$F$13))","v":0},{"$f":"AB221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$F$4:$F$13))","v":0},{"$f":"AC221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$F$4:$F$13))","v":0},{"$f":"AD221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$F$4:$F$13))","v":0},{"$f":"AE221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI221:AL221,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$G$4:$G$13))","v":0},{"$f":"AA221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$G$4:$G$13))","v":0},{"$f":"AB221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$G$4:$G$13))","v":0},{"$f":"AC221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$G$4:$G$13))","v":0},{"$f":"AD221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$G$4:$G$13))","v":0},{"$f":"AE221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$G$4:$G$13))","v":0},{"$f":"Z221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$H$4:$H$13))","v":0},{"$f":"AA221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$H$4:$H$13))","v":0},{"$f":"AB221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$H$4:$H$13))","v":0},{"$f":"AC221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$H$4:$H$13))","v":0},{"$f":"AD221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$H$4:$H$13))","v":0},{"$f":"AE221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG221*IF($D221=\"BT\",Balance!D$98,IF($D221=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH221*IF($D221=\"BT\",Balance!E$98,IF($D221=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI221*IF($D221=\"BT\",Balance!F$98,IF($D221=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ221*IF($D221=\"BT\",Balance!G$98,IF($D221=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK221*IF($D221=\"BT\",Balance!H$98,IF($D221=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL221*IF($D221=\"BT\",Balance!I$98,IF($D221=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC221:BF221,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN221*IF($D221=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO221*IF($D221=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP221*IF($D221=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ221*IF($D221=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR221*IF($D221=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS221*IF($D221=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ221:BM221,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT221*IF($D221=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU221*IF($D221=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV221*IF($D221=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW221*IF($D221=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX221*IF($D221=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY221*IF($D221=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ221:BT221,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!C304","v":"BTS Prepago"},{"$f":"+PremisaCosto!F304","v":"Pp"},{"$f":"+PremisaCosto!B304","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T222:W222)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$F$4:$F$13))","v":0},{"$f":"AA222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$F$4:$F$13))","v":0},{"$f":"AB222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$F$4:$F$13))","v":0},{"$f":"AC222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$F$4:$F$13))","v":0},{"$f":"AD222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$F$4:$F$13))","v":0},{"$f":"AE222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI222:AL222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$G$4:$G$13))","v":0},{"$f":"AA222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$G$4:$G$13))","v":0},{"$f":"AB222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$G$4:$G$13))","v":0},{"$f":"AC222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$G$4:$G$13))","v":0},{"$f":"AD222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$G$4:$G$13))","v":0},{"$f":"AE222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$G$4:$G$13))","v":0},{"$f":"Z222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$H$4:$H$13))","v":0},{"$f":"AA222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$H$4:$H$13))","v":0},{"$f":"AB222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$H$4:$H$13))","v":0},{"$f":"AC222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$H$4:$H$13))","v":0},{"$f":"AD222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$H$4:$H$13))","v":0},{"$f":"AE222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG222*IF($D222=\"BT\",Balance!D$98,IF($D222=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH222*IF($D222=\"BT\",Balance!E$98,IF($D222=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI222*IF($D222=\"BT\",Balance!F$98,IF($D222=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ222*IF($D222=\"BT\",Balance!G$98,IF($D222=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK222*IF($D222=\"BT\",Balance!H$98,IF($D222=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL222*IF($D222=\"BT\",Balance!I$98,IF($D222=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC222:BF222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN222*IF($D222=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO222*IF($D222=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP222*IF($D222=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ222*IF($D222=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR222*IF($D222=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS222*IF($D222=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ222:BM222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT222*IF($D222=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU222*IF($D222=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV222*IF($D222=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW222*IF($D222=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX222*IF($D222=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY222*IF($D222=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ222:BT222,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!C305","v":"BTS Prepago"},{"$f":"+PremisaCosto!F305","v":"Pp"},{"$f":"+PremisaCosto!B305","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T223:W223)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$F$4:$F$13))","v":0},{"$f":"AA223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$F$4:$F$13))","v":0},{"$f":"AB223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$F$4:$F$13))","v":0},{"$f":"AC223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$F$4:$F$13))","v":0},{"$f":"AD223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$F$4:$F$13))","v":0},{"$f":"AE223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI223:AL223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$G$4:$G$13))","v":0},{"$f":"AA223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$G$4:$G$13))","v":0},{"$f":"AB223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$G$4:$G$13))","v":0},{"$f":"AC223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$G$4:$G$13))","v":0},{"$f":"AD223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$G$4:$G$13))","v":0},{"$f":"AE223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$G$4:$G$13))","v":0},{"$f":"Z223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$H$4:$H$13))","v":0},{"$f":"AA223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$H$4:$H$13))","v":0},{"$f":"AB223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$H$4:$H$13))","v":0},{"$f":"AC223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$H$4:$H$13))","v":0},{"$f":"AD223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$H$4:$H$13))","v":0},{"$f":"AE223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG223*IF($D223=\"BT\",Balance!D$98,IF($D223=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH223*IF($D223=\"BT\",Balance!E$98,IF($D223=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI223*IF($D223=\"BT\",Balance!F$98,IF($D223=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ223*IF($D223=\"BT\",Balance!G$98,IF($D223=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK223*IF($D223=\"BT\",Balance!H$98,IF($D223=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL223*IF($D223=\"BT\",Balance!I$98,IF($D223=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC223:BF223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN223*IF($D223=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO223*IF($D223=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP223*IF($D223=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ223*IF($D223=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR223*IF($D223=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS223*IF($D223=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ223:BM223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT223*IF($D223=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU223*IF($D223=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV223*IF($D223=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW223*IF($D223=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX223*IF($D223=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY223*IF($D223=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ223:BT223,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!C306","v":"BTS Prepago"},{"$f":"+PremisaCosto!F306","v":"Pp"},{"$f":"+PremisaCosto!B306","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T224:W224)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$F$4:$F$13))","v":0},{"$f":"AA224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$F$4:$F$13))","v":0},{"$f":"AB224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$F$4:$F$13))","v":0},{"$f":"AC224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$F$4:$F$13))","v":0},{"$f":"AD224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$F$4:$F$13))","v":0},{"$f":"AE224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI224:AL224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$G$4:$G$13))","v":0},{"$f":"AA224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$G$4:$G$13))","v":0},{"$f":"AB224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$G$4:$G$13))","v":0},{"$f":"AC224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$G$4:$G$13))","v":0},{"$f":"AD224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$G$4:$G$13))","v":0},{"$f":"AE224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$G$4:$G$13))","v":0},{"$f":"Z224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$H$4:$H$13))","v":0},{"$f":"AA224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$H$4:$H$13))","v":0},{"$f":"AB224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$H$4:$H$13))","v":0},{"$f":"AC224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$H$4:$H$13))","v":0},{"$f":"AD224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$H$4:$H$13))","v":0},{"$f":"AE224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG224*IF($D224=\"BT\",Balance!D$98,IF($D224=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH224*IF($D224=\"BT\",Balance!E$98,IF($D224=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI224*IF($D224=\"BT\",Balance!F$98,IF($D224=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ224*IF($D224=\"BT\",Balance!G$98,IF($D224=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK224*IF($D224=\"BT\",Balance!H$98,IF($D224=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL224*IF($D224=\"BT\",Balance!I$98,IF($D224=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC224:BF224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN224*IF($D224=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO224*IF($D224=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP224*IF($D224=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ224*IF($D224=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR224*IF($D224=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS224*IF($D224=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ224:BM224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT224*IF($D224=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU224*IF($D224=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV224*IF($D224=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW224*IF($D224=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX224*IF($D224=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY224*IF($D224=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ224:BT224,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!C307","v":"BTS Prepago"},{"$f":"+PremisaCosto!F307","v":"Pp"},{"$f":"+PremisaCosto!B307","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T225:W225)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$F$4:$F$13))","v":0},{"$f":"AA225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$F$4:$F$13))","v":0},{"$f":"AB225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$F$4:$F$13))","v":0},{"$f":"AC225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$F$4:$F$13))","v":0},{"$f":"AD225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$F$4:$F$13))","v":0},{"$f":"AE225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI225:AL225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$G$4:$G$13))","v":0},{"$f":"AA225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$G$4:$G$13))","v":0},{"$f":"AB225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$G$4:$G$13))","v":0},{"$f":"AC225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$G$4:$G$13))","v":0},{"$f":"AD225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$G$4:$G$13))","v":0},{"$f":"AE225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$G$4:$G$13))","v":0},{"$f":"Z225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$H$4:$H$13))","v":0},{"$f":"AA225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$H$4:$H$13))","v":0},{"$f":"AB225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$H$4:$H$13))","v":0},{"$f":"AC225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$H$4:$H$13))","v":0},{"$f":"AD225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$H$4:$H$13))","v":0},{"$f":"AE225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG225*IF($D225=\"BT\",Balance!D$98,IF($D225=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH225*IF($D225=\"BT\",Balance!E$98,IF($D225=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI225*IF($D225=\"BT\",Balance!F$98,IF($D225=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ225*IF($D225=\"BT\",Balance!G$98,IF($D225=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK225*IF($D225=\"BT\",Balance!H$98,IF($D225=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL225*IF($D225=\"BT\",Balance!I$98,IF($D225=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC225:BF225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN225*IF($D225=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO225*IF($D225=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP225*IF($D225=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ225*IF($D225=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR225*IF($D225=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS225*IF($D225=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ225:BM225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT225*IF($D225=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU225*IF($D225=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV225*IF($D225=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW225*IF($D225=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX225*IF($D225=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY225*IF($D225=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ225:BT225,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!C308","v":"BTS Prepago"},{"$f":"+PremisaCosto!F308","v":"Pp"},{"$f":"+PremisaCosto!B308","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T226:W226)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$F$4:$F$13))","v":0},{"$f":"AA226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$F$4:$F$13))","v":0},{"$f":"AB226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$F$4:$F$13))","v":0},{"$f":"AC226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$F$4:$F$13))","v":0},{"$f":"AD226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$F$4:$F$13))","v":0},{"$f":"AE226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI226:AL226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$G$4:$G$13))","v":0},{"$f":"AA226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$G$4:$G$13))","v":0},{"$f":"AB226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$G$4:$G$13))","v":0},{"$f":"AC226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$G$4:$G$13))","v":0},{"$f":"AD226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$G$4:$G$13))","v":0},{"$f":"AE226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$G$4:$G$13))","v":0},{"$f":"Z226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$H$4:$H$13))","v":0},{"$f":"AA226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$H$4:$H$13))","v":0},{"$f":"AB226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$H$4:$H$13))","v":0},{"$f":"AC226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$H$4:$H$13))","v":0},{"$f":"AD226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$H$4:$H$13))","v":0},{"$f":"AE226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG226*IF($D226=\"BT\",Balance!D$98,IF($D226=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH226*IF($D226=\"BT\",Balance!E$98,IF($D226=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI226*IF($D226=\"BT\",Balance!F$98,IF($D226=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ226*IF($D226=\"BT\",Balance!G$98,IF($D226=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK226*IF($D226=\"BT\",Balance!H$98,IF($D226=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL226*IF($D226=\"BT\",Balance!I$98,IF($D226=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC226:BF226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN226*IF($D226=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO226*IF($D226=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP226*IF($D226=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ226*IF($D226=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR226*IF($D226=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS226*IF($D226=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ226:BM226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT226*IF($D226=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU226*IF($D226=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV226*IF($D226=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW226*IF($D226=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX226*IF($D226=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY226*IF($D226=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ226:BT226,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!C309","v":"BTS Prepago"},{"$f":"+PremisaCosto!F309","v":"Pp"},{"$f":"+PremisaCosto!B309","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T227:W227)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$F$4:$F$13))","v":0},{"$f":"AA227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$F$4:$F$13))","v":0},{"$f":"AB227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$F$4:$F$13))","v":0},{"$f":"AC227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$F$4:$F$13))","v":0},{"$f":"AD227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$F$4:$F$13))","v":0},{"$f":"AE227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI227:AL227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$G$4:$G$13))","v":0},{"$f":"AA227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$G$4:$G$13))","v":0},{"$f":"AB227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$G$4:$G$13))","v":0},{"$f":"AC227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$G$4:$G$13))","v":0},{"$f":"AD227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$G$4:$G$13))","v":0},{"$f":"AE227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$G$4:$G$13))","v":0},{"$f":"Z227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$H$4:$H$13))","v":0},{"$f":"AA227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$H$4:$H$13))","v":0},{"$f":"AB227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$H$4:$H$13))","v":0},{"$f":"AC227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$H$4:$H$13))","v":0},{"$f":"AD227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$H$4:$H$13))","v":0},{"$f":"AE227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG227*IF($D227=\"BT\",Balance!D$98,IF($D227=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH227*IF($D227=\"BT\",Balance!E$98,IF($D227=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI227*IF($D227=\"BT\",Balance!F$98,IF($D227=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ227*IF($D227=\"BT\",Balance!G$98,IF($D227=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK227*IF($D227=\"BT\",Balance!H$98,IF($D227=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL227*IF($D227=\"BT\",Balance!I$98,IF($D227=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC227:BF227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN227*IF($D227=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO227*IF($D227=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP227*IF($D227=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ227*IF($D227=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR227*IF($D227=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS227*IF($D227=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ227:BM227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT227*IF($D227=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU227*IF($D227=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV227*IF($D227=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW227*IF($D227=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX227*IF($D227=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY227*IF($D227=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ227:BT227,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!C310","v":"BTS Prepago"},{"$f":"+PremisaCosto!F310","v":"Pp"},{"$f":"+PremisaCosto!B310","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T228:W228)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$F$4:$F$13))","v":0},{"$f":"AA228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$F$4:$F$13))","v":0},{"$f":"AB228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$F$4:$F$13))","v":0},{"$f":"AC228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$F$4:$F$13))","v":0},{"$f":"AD228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$F$4:$F$13))","v":0},{"$f":"AE228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI228:AL228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$G$4:$G$13))","v":0},{"$f":"AA228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$G$4:$G$13))","v":0},{"$f":"AB228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$G$4:$G$13))","v":0},{"$f":"AC228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$G$4:$G$13))","v":0},{"$f":"AD228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$G$4:$G$13))","v":0},{"$f":"AE228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$G$4:$G$13))","v":0},{"$f":"Z228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$H$4:$H$13))","v":0},{"$f":"AA228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$H$4:$H$13))","v":0},{"$f":"AB228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$H$4:$H$13))","v":0},{"$f":"AC228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$H$4:$H$13))","v":0},{"$f":"AD228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$H$4:$H$13))","v":0},{"$f":"AE228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG228*IF($D228=\"BT\",Balance!D$98,IF($D228=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH228*IF($D228=\"BT\",Balance!E$98,IF($D228=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI228*IF($D228=\"BT\",Balance!F$98,IF($D228=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ228*IF($D228=\"BT\",Balance!G$98,IF($D228=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK228*IF($D228=\"BT\",Balance!H$98,IF($D228=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL228*IF($D228=\"BT\",Balance!I$98,IF($D228=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC228:BF228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN228*IF($D228=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO228*IF($D228=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP228*IF($D228=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ228*IF($D228=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR228*IF($D228=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS228*IF($D228=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ228:BM228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT228*IF($D228=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU228*IF($D228=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV228*IF($D228=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW228*IF($D228=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX228*IF($D228=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY228*IF($D228=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ228:BT228,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!C311","v":"BTS Prepago"},{"$f":"+PremisaCosto!F311","v":"Pp"},{"$f":"+PremisaCosto!B311","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T229:W229)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$F$4:$F$13))","v":0},{"$f":"AA229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$F$4:$F$13))","v":0},{"$f":"AB229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$F$4:$F$13))","v":0},{"$f":"AC229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$F$4:$F$13))","v":0},{"$f":"AD229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$F$4:$F$13))","v":0},{"$f":"AE229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI229:AL229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$G$4:$G$13))","v":0},{"$f":"AA229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$G$4:$G$13))","v":0},{"$f":"AB229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$G$4:$G$13))","v":0},{"$f":"AC229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$G$4:$G$13))","v":0},{"$f":"AD229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$G$4:$G$13))","v":0},{"$f":"AE229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$G$4:$G$13))","v":0},{"$f":"Z229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$H$4:$H$13))","v":0},{"$f":"AA229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$H$4:$H$13))","v":0},{"$f":"AB229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$H$4:$H$13))","v":0},{"$f":"AC229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$H$4:$H$13))","v":0},{"$f":"AD229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$H$4:$H$13))","v":0},{"$f":"AE229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG229*IF($D229=\"BT\",Balance!D$98,IF($D229=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH229*IF($D229=\"BT\",Balance!E$98,IF($D229=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI229*IF($D229=\"BT\",Balance!F$98,IF($D229=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ229*IF($D229=\"BT\",Balance!G$98,IF($D229=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK229*IF($D229=\"BT\",Balance!H$98,IF($D229=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL229*IF($D229=\"BT\",Balance!I$98,IF($D229=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC229:BF229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN229*IF($D229=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO229*IF($D229=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP229*IF($D229=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ229*IF($D229=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR229*IF($D229=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS229*IF($D229=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ229:BM229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT229*IF($D229=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU229*IF($D229=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV229*IF($D229=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW229*IF($D229=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX229*IF($D229=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY229*IF($D229=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ229:BT229,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!C312","v":"BTS Prepago"},{"$f":"+PremisaCosto!F312","v":"Pp"},{"$f":"+PremisaCosto!B312","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T230:W230)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$F$4:$F$13))","v":0},{"$f":"AA230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$F$4:$F$13))","v":0},{"$f":"AB230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$F$4:$F$13))","v":0},{"$f":"AC230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$F$4:$F$13))","v":0},{"$f":"AD230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$F$4:$F$13))","v":0},{"$f":"AE230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI230:AL230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$G$4:$G$13))","v":0},{"$f":"AA230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$G$4:$G$13))","v":0},{"$f":"AB230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$G$4:$G$13))","v":0},{"$f":"AC230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$G$4:$G$13))","v":0},{"$f":"AD230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$G$4:$G$13))","v":0},{"$f":"AE230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$G$4:$G$13))","v":0},{"$f":"Z230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$H$4:$H$13))","v":0},{"$f":"AA230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$H$4:$H$13))","v":0},{"$f":"AB230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$H$4:$H$13))","v":0},{"$f":"AC230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$H$4:$H$13))","v":0},{"$f":"AD230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$H$4:$H$13))","v":0},{"$f":"AE230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG230*IF($D230=\"BT\",Balance!D$98,IF($D230=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH230*IF($D230=\"BT\",Balance!E$98,IF($D230=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI230*IF($D230=\"BT\",Balance!F$98,IF($D230=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ230*IF($D230=\"BT\",Balance!G$98,IF($D230=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK230*IF($D230=\"BT\",Balance!H$98,IF($D230=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL230*IF($D230=\"BT\",Balance!I$98,IF($D230=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC230:BF230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN230*IF($D230=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO230*IF($D230=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP230*IF($D230=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ230*IF($D230=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR230*IF($D230=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS230*IF($D230=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ230:BM230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT230*IF($D230=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU230*IF($D230=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV230*IF($D230=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW230*IF($D230=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX230*IF($D230=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY230*IF($D230=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ230:BT230,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!C313","v":"BTS Prepago"},{"$f":"+PremisaCosto!F313","v":"Pp"},{"$f":"+PremisaCosto!B313","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T231:W231)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$F$4:$F$13))","v":0},{"$f":"AA231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$F$4:$F$13))","v":0},{"$f":"AB231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$F$4:$F$13))","v":0},{"$f":"AC231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$F$4:$F$13))","v":0},{"$f":"AD231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$F$4:$F$13))","v":0},{"$f":"AE231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI231:AL231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$G$4:$G$13))","v":0},{"$f":"AA231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$G$4:$G$13))","v":0},{"$f":"AB231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$G$4:$G$13))","v":0},{"$f":"AC231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$G$4:$G$13))","v":0},{"$f":"AD231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$G$4:$G$13))","v":0},{"$f":"AE231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$G$4:$G$13))","v":0},{"$f":"Z231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$H$4:$H$13))","v":0},{"$f":"AA231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$H$4:$H$13))","v":0},{"$f":"AB231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$H$4:$H$13))","v":0},{"$f":"AC231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$H$4:$H$13))","v":0},{"$f":"AD231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$H$4:$H$13))","v":0},{"$f":"AE231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG231*IF($D231=\"BT\",Balance!D$98,IF($D231=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH231*IF($D231=\"BT\",Balance!E$98,IF($D231=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI231*IF($D231=\"BT\",Balance!F$98,IF($D231=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ231*IF($D231=\"BT\",Balance!G$98,IF($D231=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK231*IF($D231=\"BT\",Balance!H$98,IF($D231=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL231*IF($D231=\"BT\",Balance!I$98,IF($D231=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC231:BF231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN231*IF($D231=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO231*IF($D231=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP231*IF($D231=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ231*IF($D231=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR231*IF($D231=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS231*IF($D231=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ231:BM231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT231*IF($D231=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU231*IF($D231=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV231*IF($D231=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW231*IF($D231=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX231*IF($D231=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY231*IF($D231=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ231:BT231,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!C314","v":0},{"$f":"+PremisaCosto!F314","v":0},{"$f":"+PremisaCosto!B314","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T232:W232)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$F$4:$F$13))","v":0},{"$f":"AA232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$F$4:$F$13))","v":0},{"$f":"AB232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$F$4:$F$13))","v":0},{"$f":"AC232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$F$4:$F$13))","v":0},{"$f":"AD232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$F$4:$F$13))","v":0},{"$f":"AE232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI232:AL232,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$G$4:$G$13))","v":0},{"$f":"AA232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$G$4:$G$13))","v":0},{"$f":"AB232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$G$4:$G$13))","v":0},{"$f":"AC232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$G$4:$G$13))","v":0},{"$f":"AD232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$G$4:$G$13))","v":0},{"$f":"AE232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$G$4:$G$13))","v":0},{"$f":"Z232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$H$4:$H$13))","v":0},{"$f":"AA232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$H$4:$H$13))","v":0},{"$f":"AB232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$H$4:$H$13))","v":0},{"$f":"AC232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$H$4:$H$13))","v":0},{"$f":"AD232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$H$4:$H$13))","v":0},{"$f":"AE232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG232*IF($D232=\"BT\",Balance!D$98,IF($D232=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH232*IF($D232=\"BT\",Balance!E$98,IF($D232=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI232*IF($D232=\"BT\",Balance!F$98,IF($D232=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ232*IF($D232=\"BT\",Balance!G$98,IF($D232=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK232*IF($D232=\"BT\",Balance!H$98,IF($D232=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL232*IF($D232=\"BT\",Balance!I$98,IF($D232=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC232:BF232,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN232*IF($D232=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO232*IF($D232=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP232*IF($D232=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ232*IF($D232=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR232*IF($D232=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS232*IF($D232=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ232:BM232,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT232*IF($D232=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU232*IF($D232=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV232*IF($D232=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW232*IF($D232=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX232*IF($D232=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY232*IF($D232=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ232:BT232,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!C315","v":"BTS Prepago"},{"$f":"+PremisaCosto!F315","v":"Pp"},{"$f":"+PremisaCosto!B315","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T233:W233)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$F$4:$F$13))","v":0},{"$f":"AA233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$F$4:$F$13))","v":0},{"$f":"AB233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$F$4:$F$13))","v":0},{"$f":"AC233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$F$4:$F$13))","v":0},{"$f":"AD233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$F$4:$F$13))","v":0},{"$f":"AE233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI233:AL233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$G$4:$G$13))","v":0},{"$f":"AA233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$G$4:$G$13))","v":0},{"$f":"AB233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$G$4:$G$13))","v":0},{"$f":"AC233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$G$4:$G$13))","v":0},{"$f":"AD233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$G$4:$G$13))","v":0},{"$f":"AE233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$G$4:$G$13))","v":0},{"$f":"Z233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$H$4:$H$13))","v":0},{"$f":"AA233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$H$4:$H$13))","v":0},{"$f":"AB233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$H$4:$H$13))","v":0},{"$f":"AC233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$H$4:$H$13))","v":0},{"$f":"AD233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$H$4:$H$13))","v":0},{"$f":"AE233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG233*IF($D233=\"BT\",Balance!D$98,IF($D233=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH233*IF($D233=\"BT\",Balance!E$98,IF($D233=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI233*IF($D233=\"BT\",Balance!F$98,IF($D233=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ233*IF($D233=\"BT\",Balance!G$98,IF($D233=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK233*IF($D233=\"BT\",Balance!H$98,IF($D233=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL233*IF($D233=\"BT\",Balance!I$98,IF($D233=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC233:BF233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN233*IF($D233=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO233*IF($D233=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP233*IF($D233=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ233*IF($D233=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR233*IF($D233=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS233*IF($D233=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ233:BM233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT233*IF($D233=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU233*IF($D233=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV233*IF($D233=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW233*IF($D233=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX233*IF($D233=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY233*IF($D233=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ233:BT233,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!C316","v":"BTS Prepago"},{"$f":"+PremisaCosto!F316","v":"Pp"},{"$f":"+PremisaCosto!B316","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T234:W234)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$F$4:$F$13))","v":0},{"$f":"AA234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$F$4:$F$13))","v":0},{"$f":"AB234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$F$4:$F$13))","v":0},{"$f":"AC234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$F$4:$F$13))","v":0},{"$f":"AD234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$F$4:$F$13))","v":0},{"$f":"AE234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI234:AL234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$G$4:$G$13))","v":0},{"$f":"AA234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$G$4:$G$13))","v":0},{"$f":"AB234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$G$4:$G$13))","v":0},{"$f":"AC234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$G$4:$G$13))","v":0},{"$f":"AD234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$G$4:$G$13))","v":0},{"$f":"AE234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$G$4:$G$13))","v":0},{"$f":"Z234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$H$4:$H$13))","v":0},{"$f":"AA234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$H$4:$H$13))","v":0},{"$f":"AB234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$H$4:$H$13))","v":0},{"$f":"AC234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$H$4:$H$13))","v":0},{"$f":"AD234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$H$4:$H$13))","v":0},{"$f":"AE234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG234*IF($D234=\"BT\",Balance!D$98,IF($D234=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH234*IF($D234=\"BT\",Balance!E$98,IF($D234=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI234*IF($D234=\"BT\",Balance!F$98,IF($D234=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ234*IF($D234=\"BT\",Balance!G$98,IF($D234=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK234*IF($D234=\"BT\",Balance!H$98,IF($D234=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL234*IF($D234=\"BT\",Balance!I$98,IF($D234=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC234:BF234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN234*IF($D234=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO234*IF($D234=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP234*IF($D234=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ234*IF($D234=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR234*IF($D234=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS234*IF($D234=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ234:BM234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT234*IF($D234=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU234*IF($D234=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV234*IF($D234=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW234*IF($D234=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX234*IF($D234=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY234*IF($D234=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ234:BT234,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!C317","v":"BTS Prepago"},{"$f":"+PremisaCosto!F317","v":"Pp"},{"$f":"+PremisaCosto!B317","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T235:W235)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$F$4:$F$13))","v":0},{"$f":"AA235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$F$4:$F$13))","v":0},{"$f":"AB235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$F$4:$F$13))","v":0},{"$f":"AC235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$F$4:$F$13))","v":0},{"$f":"AD235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$F$4:$F$13))","v":0},{"$f":"AE235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI235:AL235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$G$4:$G$13))","v":0},{"$f":"AA235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$G$4:$G$13))","v":0},{"$f":"AB235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$G$4:$G$13))","v":0},{"$f":"AC235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$G$4:$G$13))","v":0},{"$f":"AD235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$G$4:$G$13))","v":0},{"$f":"AE235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$G$4:$G$13))","v":0},{"$f":"Z235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$H$4:$H$13))","v":0},{"$f":"AA235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$H$4:$H$13))","v":0},{"$f":"AB235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$H$4:$H$13))","v":0},{"$f":"AC235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$H$4:$H$13))","v":0},{"$f":"AD235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$H$4:$H$13))","v":0},{"$f":"AE235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG235*IF($D235=\"BT\",Balance!D$98,IF($D235=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH235*IF($D235=\"BT\",Balance!E$98,IF($D235=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI235*IF($D235=\"BT\",Balance!F$98,IF($D235=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ235*IF($D235=\"BT\",Balance!G$98,IF($D235=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK235*IF($D235=\"BT\",Balance!H$98,IF($D235=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL235*IF($D235=\"BT\",Balance!I$98,IF($D235=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC235:BF235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN235*IF($D235=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO235*IF($D235=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP235*IF($D235=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ235*IF($D235=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR235*IF($D235=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS235*IF($D235=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ235:BM235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT235*IF($D235=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU235*IF($D235=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV235*IF($D235=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW235*IF($D235=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX235*IF($D235=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY235*IF($D235=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ235:BT235,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!C318","v":"BTS Prepago"},{"$f":"+PremisaCosto!F318","v":"Pp"},{"$f":"+PremisaCosto!B318","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T236:W236)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$F$4:$F$13))","v":0},{"$f":"AA236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$F$4:$F$13))","v":0},{"$f":"AB236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$F$4:$F$13))","v":0},{"$f":"AC236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$F$4:$F$13))","v":0},{"$f":"AD236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$F$4:$F$13))","v":0},{"$f":"AE236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI236:AL236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$G$4:$G$13))","v":0},{"$f":"AA236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$G$4:$G$13))","v":0},{"$f":"AB236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$G$4:$G$13))","v":0},{"$f":"AC236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$G$4:$G$13))","v":0},{"$f":"AD236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$G$4:$G$13))","v":0},{"$f":"AE236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$G$4:$G$13))","v":0},{"$f":"Z236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$H$4:$H$13))","v":0},{"$f":"AA236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$H$4:$H$13))","v":0},{"$f":"AB236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$H$4:$H$13))","v":0},{"$f":"AC236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$H$4:$H$13))","v":0},{"$f":"AD236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$H$4:$H$13))","v":0},{"$f":"AE236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG236*IF($D236=\"BT\",Balance!D$98,IF($D236=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH236*IF($D236=\"BT\",Balance!E$98,IF($D236=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI236*IF($D236=\"BT\",Balance!F$98,IF($D236=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ236*IF($D236=\"BT\",Balance!G$98,IF($D236=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK236*IF($D236=\"BT\",Balance!H$98,IF($D236=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL236*IF($D236=\"BT\",Balance!I$98,IF($D236=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC236:BF236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN236*IF($D236=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO236*IF($D236=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP236*IF($D236=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ236*IF($D236=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR236*IF($D236=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS236*IF($D236=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ236:BM236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT236*IF($D236=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU236*IF($D236=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV236*IF($D236=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW236*IF($D236=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX236*IF($D236=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY236*IF($D236=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ236:BT236,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!C319","v":"BTS Prepago"},{"$f":"+PremisaCosto!F319","v":"Pp"},{"$f":"+PremisaCosto!B319","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T237:W237)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$F$4:$F$13))","v":0},{"$f":"AA237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$F$4:$F$13))","v":0},{"$f":"AB237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$F$4:$F$13))","v":0},{"$f":"AC237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$F$4:$F$13))","v":0},{"$f":"AD237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$F$4:$F$13))","v":0},{"$f":"AE237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI237:AL237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$G$4:$G$13))","v":0},{"$f":"AA237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$G$4:$G$13))","v":0},{"$f":"AB237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$G$4:$G$13))","v":0},{"$f":"AC237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$G$4:$G$13))","v":0},{"$f":"AD237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$G$4:$G$13))","v":0},{"$f":"AE237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$G$4:$G$13))","v":0},{"$f":"Z237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$H$4:$H$13))","v":0},{"$f":"AA237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$H$4:$H$13))","v":0},{"$f":"AB237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$H$4:$H$13))","v":0},{"$f":"AC237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$H$4:$H$13))","v":0},{"$f":"AD237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$H$4:$H$13))","v":0},{"$f":"AE237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG237*IF($D237=\"BT\",Balance!D$98,IF($D237=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH237*IF($D237=\"BT\",Balance!E$98,IF($D237=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI237*IF($D237=\"BT\",Balance!F$98,IF($D237=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ237*IF($D237=\"BT\",Balance!G$98,IF($D237=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK237*IF($D237=\"BT\",Balance!H$98,IF($D237=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL237*IF($D237=\"BT\",Balance!I$98,IF($D237=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC237:BF237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN237*IF($D237=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO237*IF($D237=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP237*IF($D237=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ237*IF($D237=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR237*IF($D237=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS237*IF($D237=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ237:BM237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT237*IF($D237=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU237*IF($D237=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV237*IF($D237=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW237*IF($D237=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX237*IF($D237=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY237*IF($D237=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ237:BT237,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!C320","v":"BTS Prepago"},{"$f":"+PremisaCosto!F320","v":"Pp"},{"$f":"+PremisaCosto!B320","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T238:W238)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$F$4:$F$13))","v":0},{"$f":"AA238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$F$4:$F$13))","v":0},{"$f":"AB238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$F$4:$F$13))","v":0},{"$f":"AC238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$F$4:$F$13))","v":0},{"$f":"AD238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$F$4:$F$13))","v":0},{"$f":"AE238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI238:AL238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$G$4:$G$13))","v":0},{"$f":"AA238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$G$4:$G$13))","v":0},{"$f":"AB238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$G$4:$G$13))","v":0},{"$f":"AC238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$G$4:$G$13))","v":0},{"$f":"AD238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$G$4:$G$13))","v":0},{"$f":"AE238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$G$4:$G$13))","v":0},{"$f":"Z238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$H$4:$H$13))","v":0},{"$f":"AA238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$H$4:$H$13))","v":0},{"$f":"AB238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$H$4:$H$13))","v":0},{"$f":"AC238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$H$4:$H$13))","v":0},{"$f":"AD238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$H$4:$H$13))","v":0},{"$f":"AE238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG238*IF($D238=\"BT\",Balance!D$98,IF($D238=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH238*IF($D238=\"BT\",Balance!E$98,IF($D238=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI238*IF($D238=\"BT\",Balance!F$98,IF($D238=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ238*IF($D238=\"BT\",Balance!G$98,IF($D238=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK238*IF($D238=\"BT\",Balance!H$98,IF($D238=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL238*IF($D238=\"BT\",Balance!I$98,IF($D238=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC238:BF238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN238*IF($D238=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO238*IF($D238=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP238*IF($D238=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ238*IF($D238=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR238*IF($D238=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS238*IF($D238=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ238:BM238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT238*IF($D238=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU238*IF($D238=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV238*IF($D238=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW238*IF($D238=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX238*IF($D238=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY238*IF($D238=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ238:BT238,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!C321","v":"BTS Prepago"},{"$f":"+PremisaCosto!F321","v":"Pp"},{"$f":"+PremisaCosto!B321","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T239:W239)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$F$4:$F$13))","v":0},{"$f":"AA239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$F$4:$F$13))","v":0},{"$f":"AB239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$F$4:$F$13))","v":0},{"$f":"AC239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$F$4:$F$13))","v":0},{"$f":"AD239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$F$4:$F$13))","v":0},{"$f":"AE239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI239:AL239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$G$4:$G$13))","v":0},{"$f":"AA239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$G$4:$G$13))","v":0},{"$f":"AB239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$G$4:$G$13))","v":0},{"$f":"AC239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$G$4:$G$13))","v":0},{"$f":"AD239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$G$4:$G$13))","v":0},{"$f":"AE239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$G$4:$G$13))","v":0},{"$f":"Z239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$H$4:$H$13))","v":0},{"$f":"AA239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$H$4:$H$13))","v":0},{"$f":"AB239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$H$4:$H$13))","v":0},{"$f":"AC239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$H$4:$H$13))","v":0},{"$f":"AD239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$H$4:$H$13))","v":0},{"$f":"AE239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG239*IF($D239=\"BT\",Balance!D$98,IF($D239=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH239*IF($D239=\"BT\",Balance!E$98,IF($D239=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI239*IF($D239=\"BT\",Balance!F$98,IF($D239=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ239*IF($D239=\"BT\",Balance!G$98,IF($D239=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK239*IF($D239=\"BT\",Balance!H$98,IF($D239=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL239*IF($D239=\"BT\",Balance!I$98,IF($D239=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC239:BF239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN239*IF($D239=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO239*IF($D239=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP239*IF($D239=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ239*IF($D239=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR239*IF($D239=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS239*IF($D239=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ239:BM239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT239*IF($D239=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU239*IF($D239=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV239*IF($D239=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW239*IF($D239=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX239*IF($D239=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY239*IF($D239=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ239:BT239,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!C322","v":"BTS Prepago"},{"$f":"+PremisaCosto!F322","v":"Pp"},{"$f":"+PremisaCosto!B322","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T240:W240)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$F$4:$F$13))","v":0},{"$f":"AA240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$F$4:$F$13))","v":0},{"$f":"AB240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$F$4:$F$13))","v":0},{"$f":"AC240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$F$4:$F$13))","v":0},{"$f":"AD240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$F$4:$F$13))","v":0},{"$f":"AE240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI240:AL240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$G$4:$G$13))","v":0},{"$f":"AA240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$G$4:$G$13))","v":0},{"$f":"AB240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$G$4:$G$13))","v":0},{"$f":"AC240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$G$4:$G$13))","v":0},{"$f":"AD240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$G$4:$G$13))","v":0},{"$f":"AE240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$G$4:$G$13))","v":0},{"$f":"Z240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$H$4:$H$13))","v":0},{"$f":"AA240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$H$4:$H$13))","v":0},{"$f":"AB240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$H$4:$H$13))","v":0},{"$f":"AC240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$H$4:$H$13))","v":0},{"$f":"AD240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$H$4:$H$13))","v":0},{"$f":"AE240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG240*IF($D240=\"BT\",Balance!D$98,IF($D240=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH240*IF($D240=\"BT\",Balance!E$98,IF($D240=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI240*IF($D240=\"BT\",Balance!F$98,IF($D240=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ240*IF($D240=\"BT\",Balance!G$98,IF($D240=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK240*IF($D240=\"BT\",Balance!H$98,IF($D240=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL240*IF($D240=\"BT\",Balance!I$98,IF($D240=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC240:BF240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN240*IF($D240=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO240*IF($D240=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP240*IF($D240=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ240*IF($D240=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR240*IF($D240=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS240*IF($D240=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ240:BM240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT240*IF($D240=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU240*IF($D240=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV240*IF($D240=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW240*IF($D240=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX240*IF($D240=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY240*IF($D240=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ240:BT240,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!C323","v":"BTS Prepago"},{"$f":"+PremisaCosto!F323","v":"Pp"},{"$f":"+PremisaCosto!B323","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T241:W241)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$F$4:$F$13))","v":0},{"$f":"AA241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$F$4:$F$13))","v":0},{"$f":"AB241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$F$4:$F$13))","v":0},{"$f":"AC241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$F$4:$F$13))","v":0},{"$f":"AD241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$F$4:$F$13))","v":0},{"$f":"AE241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI241:AL241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$G$4:$G$13))","v":0},{"$f":"AA241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$G$4:$G$13))","v":0},{"$f":"AB241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$G$4:$G$13))","v":0},{"$f":"AC241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$G$4:$G$13))","v":0},{"$f":"AD241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$G$4:$G$13))","v":0},{"$f":"AE241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$G$4:$G$13))","v":0},{"$f":"Z241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$H$4:$H$13))","v":0},{"$f":"AA241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$H$4:$H$13))","v":0},{"$f":"AB241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$H$4:$H$13))","v":0},{"$f":"AC241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$H$4:$H$13))","v":0},{"$f":"AD241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$H$4:$H$13))","v":0},{"$f":"AE241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG241*IF($D241=\"BT\",Balance!D$98,IF($D241=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH241*IF($D241=\"BT\",Balance!E$98,IF($D241=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI241*IF($D241=\"BT\",Balance!F$98,IF($D241=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ241*IF($D241=\"BT\",Balance!G$98,IF($D241=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK241*IF($D241=\"BT\",Balance!H$98,IF($D241=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL241*IF($D241=\"BT\",Balance!I$98,IF($D241=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC241:BF241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN241*IF($D241=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO241*IF($D241=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP241*IF($D241=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ241*IF($D241=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR241*IF($D241=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS241*IF($D241=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ241:BM241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT241*IF($D241=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU241*IF($D241=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV241*IF($D241=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW241*IF($D241=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX241*IF($D241=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY241*IF($D241=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ241:BT241,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!C324","v":"BTS Prepago"},{"$f":"+PremisaCosto!F324","v":"Pp"},{"$f":"+PremisaCosto!B324","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T242:W242)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$F$4:$F$13))","v":0},{"$f":"AA242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$F$4:$F$13))","v":0},{"$f":"AB242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$F$4:$F$13))","v":0},{"$f":"AC242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$F$4:$F$13))","v":0},{"$f":"AD242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$F$4:$F$13))","v":0},{"$f":"AE242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI242:AL242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$G$4:$G$13))","v":0},{"$f":"AA242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$G$4:$G$13))","v":0},{"$f":"AB242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$G$4:$G$13))","v":0},{"$f":"AC242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$G$4:$G$13))","v":0},{"$f":"AD242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$G$4:$G$13))","v":0},{"$f":"AE242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$G$4:$G$13))","v":0},{"$f":"Z242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$H$4:$H$13))","v":0},{"$f":"AA242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$H$4:$H$13))","v":0},{"$f":"AB242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$H$4:$H$13))","v":0},{"$f":"AC242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$H$4:$H$13))","v":0},{"$f":"AD242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$H$4:$H$13))","v":0},{"$f":"AE242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG242*IF($D242=\"BT\",Balance!D$98,IF($D242=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH242*IF($D242=\"BT\",Balance!E$98,IF($D242=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI242*IF($D242=\"BT\",Balance!F$98,IF($D242=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ242*IF($D242=\"BT\",Balance!G$98,IF($D242=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK242*IF($D242=\"BT\",Balance!H$98,IF($D242=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL242*IF($D242=\"BT\",Balance!I$98,IF($D242=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC242:BF242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN242*IF($D242=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO242*IF($D242=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP242*IF($D242=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ242*IF($D242=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR242*IF($D242=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS242*IF($D242=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ242:BM242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT242*IF($D242=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU242*IF($D242=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV242*IF($D242=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW242*IF($D242=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX242*IF($D242=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY242*IF($D242=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ242:BT242,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!C325","v":0},{"$f":"+PremisaCosto!F325","v":0},{"$f":"+PremisaCosto!B325","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T243:W243)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$F$4:$F$13))","v":0},{"$f":"AA243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$F$4:$F$13))","v":0},{"$f":"AB243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$F$4:$F$13))","v":0},{"$f":"AC243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$F$4:$F$13))","v":0},{"$f":"AD243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$F$4:$F$13))","v":0},{"$f":"AE243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI243:AL243,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$G$4:$G$13))","v":0},{"$f":"AA243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$G$4:$G$13))","v":0},{"$f":"AB243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$G$4:$G$13))","v":0},{"$f":"AC243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$G$4:$G$13))","v":0},{"$f":"AD243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$G$4:$G$13))","v":0},{"$f":"AE243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$G$4:$G$13))","v":0},{"$f":"Z243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$H$4:$H$13))","v":0},{"$f":"AA243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$H$4:$H$13))","v":0},{"$f":"AB243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$H$4:$H$13))","v":0},{"$f":"AC243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$H$4:$H$13))","v":0},{"$f":"AD243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$H$4:$H$13))","v":0},{"$f":"AE243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG243*IF($D243=\"BT\",Balance!D$98,IF($D243=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH243*IF($D243=\"BT\",Balance!E$98,IF($D243=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI243*IF($D243=\"BT\",Balance!F$98,IF($D243=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ243*IF($D243=\"BT\",Balance!G$98,IF($D243=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK243*IF($D243=\"BT\",Balance!H$98,IF($D243=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL243*IF($D243=\"BT\",Balance!I$98,IF($D243=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC243:BF243,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN243*IF($D243=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO243*IF($D243=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP243*IF($D243=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ243*IF($D243=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR243*IF($D243=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS243*IF($D243=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ243:BM243,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT243*IF($D243=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU243*IF($D243=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV243*IF($D243=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW243*IF($D243=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX243*IF($D243=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY243*IF($D243=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ243:BT243,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!C326","v":"BTS Prepago"},{"$f":"+PremisaCosto!F326","v":"Pp"},{"$f":"+PremisaCosto!B326","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T244:W244)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$F$4:$F$13))","v":0},{"$f":"AA244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$F$4:$F$13))","v":0},{"$f":"AB244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$F$4:$F$13))","v":0},{"$f":"AC244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$F$4:$F$13))","v":0},{"$f":"AD244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$F$4:$F$13))","v":0},{"$f":"AE244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI244:AL244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$G$4:$G$13))","v":0},{"$f":"AA244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$G$4:$G$13))","v":0},{"$f":"AB244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$G$4:$G$13))","v":0},{"$f":"AC244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$G$4:$G$13))","v":0},{"$f":"AD244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$G$4:$G$13))","v":0},{"$f":"AE244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$G$4:$G$13))","v":0},{"$f":"Z244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$H$4:$H$13))","v":0},{"$f":"AA244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$H$4:$H$13))","v":0},{"$f":"AB244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$H$4:$H$13))","v":0},{"$f":"AC244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$H$4:$H$13))","v":0},{"$f":"AD244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$H$4:$H$13))","v":0},{"$f":"AE244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG244*IF($D244=\"BT\",Balance!D$98,IF($D244=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH244*IF($D244=\"BT\",Balance!E$98,IF($D244=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI244*IF($D244=\"BT\",Balance!F$98,IF($D244=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ244*IF($D244=\"BT\",Balance!G$98,IF($D244=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK244*IF($D244=\"BT\",Balance!H$98,IF($D244=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL244*IF($D244=\"BT\",Balance!I$98,IF($D244=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC244:BF244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN244*IF($D244=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO244*IF($D244=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP244*IF($D244=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ244*IF($D244=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR244*IF($D244=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS244*IF($D244=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ244:BM244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT244*IF($D244=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU244*IF($D244=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV244*IF($D244=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW244*IF($D244=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX244*IF($D244=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY244*IF($D244=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ244:BT244,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!C327","v":"BTS Prepago"},{"$f":"+PremisaCosto!F327","v":"Pp"},{"$f":"+PremisaCosto!B327","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T245:W245)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$F$4:$F$13))","v":0},{"$f":"AA245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$F$4:$F$13))","v":0},{"$f":"AB245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$F$4:$F$13))","v":0},{"$f":"AC245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$F$4:$F$13))","v":0},{"$f":"AD245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$F$4:$F$13))","v":0},{"$f":"AE245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI245:AL245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$G$4:$G$13))","v":0},{"$f":"AA245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$G$4:$G$13))","v":0},{"$f":"AB245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$G$4:$G$13))","v":0},{"$f":"AC245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$G$4:$G$13))","v":0},{"$f":"AD245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$G$4:$G$13))","v":0},{"$f":"AE245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$G$4:$G$13))","v":0},{"$f":"Z245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$H$4:$H$13))","v":0},{"$f":"AA245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$H$4:$H$13))","v":0},{"$f":"AB245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$H$4:$H$13))","v":0},{"$f":"AC245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$H$4:$H$13))","v":0},{"$f":"AD245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$H$4:$H$13))","v":0},{"$f":"AE245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG245*IF($D245=\"BT\",Balance!D$98,IF($D245=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH245*IF($D245=\"BT\",Balance!E$98,IF($D245=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI245*IF($D245=\"BT\",Balance!F$98,IF($D245=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ245*IF($D245=\"BT\",Balance!G$98,IF($D245=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK245*IF($D245=\"BT\",Balance!H$98,IF($D245=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL245*IF($D245=\"BT\",Balance!I$98,IF($D245=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC245:BF245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN245*IF($D245=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO245*IF($D245=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP245*IF($D245=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ245*IF($D245=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR245*IF($D245=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS245*IF($D245=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ245:BM245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT245*IF($D245=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU245*IF($D245=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV245*IF($D245=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW245*IF($D245=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX245*IF($D245=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY245*IF($D245=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ245:BT245,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!C328","v":"BTS Prepago"},{"$f":"+PremisaCosto!F328","v":"Pp"},{"$f":"+PremisaCosto!B328","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T246:W246)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$F$4:$F$13))","v":0},{"$f":"AA246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$F$4:$F$13))","v":0},{"$f":"AB246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$F$4:$F$13))","v":0},{"$f":"AC246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$F$4:$F$13))","v":0},{"$f":"AD246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$F$4:$F$13))","v":0},{"$f":"AE246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI246:AL246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$G$4:$G$13))","v":0},{"$f":"AA246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$G$4:$G$13))","v":0},{"$f":"AB246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$G$4:$G$13))","v":0},{"$f":"AC246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$G$4:$G$13))","v":0},{"$f":"AD246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$G$4:$G$13))","v":0},{"$f":"AE246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$G$4:$G$13))","v":0},{"$f":"Z246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$H$4:$H$13))","v":0},{"$f":"AA246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$H$4:$H$13))","v":0},{"$f":"AB246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$H$4:$H$13))","v":0},{"$f":"AC246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$H$4:$H$13))","v":0},{"$f":"AD246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$H$4:$H$13))","v":0},{"$f":"AE246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG246*IF($D246=\"BT\",Balance!D$98,IF($D246=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH246*IF($D246=\"BT\",Balance!E$98,IF($D246=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI246*IF($D246=\"BT\",Balance!F$98,IF($D246=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ246*IF($D246=\"BT\",Balance!G$98,IF($D246=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK246*IF($D246=\"BT\",Balance!H$98,IF($D246=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL246*IF($D246=\"BT\",Balance!I$98,IF($D246=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC246:BF246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN246*IF($D246=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO246*IF($D246=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP246*IF($D246=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ246*IF($D246=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR246*IF($D246=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS246*IF($D246=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ246:BM246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT246*IF($D246=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU246*IF($D246=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV246*IF($D246=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW246*IF($D246=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX246*IF($D246=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY246*IF($D246=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ246:BT246,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!C329","v":"BTS Prepago"},{"$f":"+PremisaCosto!F329","v":"Pp"},{"$f":"+PremisaCosto!B329","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T247:W247)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$F$4:$F$13))","v":0},{"$f":"AA247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$F$4:$F$13))","v":0},{"$f":"AB247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$F$4:$F$13))","v":0},{"$f":"AC247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$F$4:$F$13))","v":0},{"$f":"AD247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$F$4:$F$13))","v":0},{"$f":"AE247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI247:AL247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$G$4:$G$13))","v":0},{"$f":"AA247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$G$4:$G$13))","v":0},{"$f":"AB247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$G$4:$G$13))","v":0},{"$f":"AC247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$G$4:$G$13))","v":0},{"$f":"AD247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$G$4:$G$13))","v":0},{"$f":"AE247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$G$4:$G$13))","v":0},{"$f":"Z247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$H$4:$H$13))","v":0},{"$f":"AA247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$H$4:$H$13))","v":0},{"$f":"AB247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$H$4:$H$13))","v":0},{"$f":"AC247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$H$4:$H$13))","v":0},{"$f":"AD247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$H$4:$H$13))","v":0},{"$f":"AE247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG247*IF($D247=\"BT\",Balance!D$98,IF($D247=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH247*IF($D247=\"BT\",Balance!E$98,IF($D247=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI247*IF($D247=\"BT\",Balance!F$98,IF($D247=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ247*IF($D247=\"BT\",Balance!G$98,IF($D247=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK247*IF($D247=\"BT\",Balance!H$98,IF($D247=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL247*IF($D247=\"BT\",Balance!I$98,IF($D247=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC247:BF247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN247*IF($D247=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO247*IF($D247=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP247*IF($D247=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ247*IF($D247=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR247*IF($D247=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS247*IF($D247=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ247:BM247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT247*IF($D247=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU247*IF($D247=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV247*IF($D247=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW247*IF($D247=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX247*IF($D247=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY247*IF($D247=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ247:BT247,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!C330","v":"BTS Prepago"},{"$f":"+PremisaCosto!F330","v":"Pp"},{"$f":"+PremisaCosto!B330","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T248:W248)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$F$4:$F$13))","v":0},{"$f":"AA248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$F$4:$F$13))","v":0},{"$f":"AB248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$F$4:$F$13))","v":0},{"$f":"AC248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$F$4:$F$13))","v":0},{"$f":"AD248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$F$4:$F$13))","v":0},{"$f":"AE248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI248:AL248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$G$4:$G$13))","v":0},{"$f":"AA248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$G$4:$G$13))","v":0},{"$f":"AB248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$G$4:$G$13))","v":0},{"$f":"AC248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$G$4:$G$13))","v":0},{"$f":"AD248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$G$4:$G$13))","v":0},{"$f":"AE248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$G$4:$G$13))","v":0},{"$f":"Z248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$H$4:$H$13))","v":0},{"$f":"AA248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$H$4:$H$13))","v":0},{"$f":"AB248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$H$4:$H$13))","v":0},{"$f":"AC248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$H$4:$H$13))","v":0},{"$f":"AD248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$H$4:$H$13))","v":0},{"$f":"AE248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG248*IF($D248=\"BT\",Balance!D$98,IF($D248=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH248*IF($D248=\"BT\",Balance!E$98,IF($D248=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI248*IF($D248=\"BT\",Balance!F$98,IF($D248=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ248*IF($D248=\"BT\",Balance!G$98,IF($D248=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK248*IF($D248=\"BT\",Balance!H$98,IF($D248=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL248*IF($D248=\"BT\",Balance!I$98,IF($D248=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC248:BF248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN248*IF($D248=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO248*IF($D248=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP248*IF($D248=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ248*IF($D248=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR248*IF($D248=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS248*IF($D248=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ248:BM248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT248*IF($D248=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU248*IF($D248=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV248*IF($D248=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW248*IF($D248=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX248*IF($D248=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY248*IF($D248=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ248:BT248,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!C331","v":"BTS Prepago"},{"$f":"+PremisaCosto!F331","v":"Pp"},{"$f":"+PremisaCosto!B331","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T249:W249)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$F$4:$F$13))","v":0},{"$f":"AA249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$F$4:$F$13))","v":0},{"$f":"AB249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$F$4:$F$13))","v":0},{"$f":"AC249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$F$4:$F$13))","v":0},{"$f":"AD249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$F$4:$F$13))","v":0},{"$f":"AE249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI249:AL249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$G$4:$G$13))","v":0},{"$f":"AA249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$G$4:$G$13))","v":0},{"$f":"AB249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$G$4:$G$13))","v":0},{"$f":"AC249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$G$4:$G$13))","v":0},{"$f":"AD249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$G$4:$G$13))","v":0},{"$f":"AE249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$G$4:$G$13))","v":0},{"$f":"Z249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$H$4:$H$13))","v":0},{"$f":"AA249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$H$4:$H$13))","v":0},{"$f":"AB249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$H$4:$H$13))","v":0},{"$f":"AC249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$H$4:$H$13))","v":0},{"$f":"AD249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$H$4:$H$13))","v":0},{"$f":"AE249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG249*IF($D249=\"BT\",Balance!D$98,IF($D249=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH249*IF($D249=\"BT\",Balance!E$98,IF($D249=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI249*IF($D249=\"BT\",Balance!F$98,IF($D249=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ249*IF($D249=\"BT\",Balance!G$98,IF($D249=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK249*IF($D249=\"BT\",Balance!H$98,IF($D249=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL249*IF($D249=\"BT\",Balance!I$98,IF($D249=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC249:BF249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN249*IF($D249=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO249*IF($D249=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP249*IF($D249=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ249*IF($D249=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR249*IF($D249=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS249*IF($D249=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ249:BM249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT249*IF($D249=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU249*IF($D249=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV249*IF($D249=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW249*IF($D249=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX249*IF($D249=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY249*IF($D249=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ249:BT249,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!C332","v":"BTS Prepago"},{"$f":"+PremisaCosto!F332","v":"Pp"},{"$f":"+PremisaCosto!B332","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T250:W250)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$F$4:$F$13))","v":0},{"$f":"AA250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$F$4:$F$13))","v":0},{"$f":"AB250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$F$4:$F$13))","v":0},{"$f":"AC250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$F$4:$F$13))","v":0},{"$f":"AD250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$F$4:$F$13))","v":0},{"$f":"AE250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI250:AL250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$G$4:$G$13))","v":0},{"$f":"AA250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$G$4:$G$13))","v":0},{"$f":"AB250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$G$4:$G$13))","v":0},{"$f":"AC250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$G$4:$G$13))","v":0},{"$f":"AD250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$G$4:$G$13))","v":0},{"$f":"AE250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$G$4:$G$13))","v":0},{"$f":"Z250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$H$4:$H$13))","v":0},{"$f":"AA250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$H$4:$H$13))","v":0},{"$f":"AB250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$H$4:$H$13))","v":0},{"$f":"AC250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$H$4:$H$13))","v":0},{"$f":"AD250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$H$4:$H$13))","v":0},{"$f":"AE250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG250*IF($D250=\"BT\",Balance!D$98,IF($D250=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH250*IF($D250=\"BT\",Balance!E$98,IF($D250=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI250*IF($D250=\"BT\",Balance!F$98,IF($D250=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ250*IF($D250=\"BT\",Balance!G$98,IF($D250=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK250*IF($D250=\"BT\",Balance!H$98,IF($D250=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL250*IF($D250=\"BT\",Balance!I$98,IF($D250=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC250:BF250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN250*IF($D250=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO250*IF($D250=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP250*IF($D250=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ250*IF($D250=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR250*IF($D250=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS250*IF($D250=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ250:BM250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT250*IF($D250=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU250*IF($D250=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV250*IF($D250=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW250*IF($D250=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX250*IF($D250=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY250*IF($D250=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ250:BT250,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!C333","v":"BTS Prepago"},{"$f":"+PremisaCosto!F333","v":"Pp"},{"$f":"+PremisaCosto!B333","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T251:W251)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$F$4:$F$13))","v":0},{"$f":"AA251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$F$4:$F$13))","v":0},{"$f":"AB251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$F$4:$F$13))","v":0},{"$f":"AC251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$F$4:$F$13))","v":0},{"$f":"AD251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$F$4:$F$13))","v":0},{"$f":"AE251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI251:AL251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$G$4:$G$13))","v":0},{"$f":"AA251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$G$4:$G$13))","v":0},{"$f":"AB251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$G$4:$G$13))","v":0},{"$f":"AC251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$G$4:$G$13))","v":0},{"$f":"AD251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$G$4:$G$13))","v":0},{"$f":"AE251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$G$4:$G$13))","v":0},{"$f":"Z251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$H$4:$H$13))","v":0},{"$f":"AA251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$H$4:$H$13))","v":0},{"$f":"AB251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$H$4:$H$13))","v":0},{"$f":"AC251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$H$4:$H$13))","v":0},{"$f":"AD251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$H$4:$H$13))","v":0},{"$f":"AE251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG251*IF($D251=\"BT\",Balance!D$98,IF($D251=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH251*IF($D251=\"BT\",Balance!E$98,IF($D251=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI251*IF($D251=\"BT\",Balance!F$98,IF($D251=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ251*IF($D251=\"BT\",Balance!G$98,IF($D251=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK251*IF($D251=\"BT\",Balance!H$98,IF($D251=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL251*IF($D251=\"BT\",Balance!I$98,IF($D251=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC251:BF251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN251*IF($D251=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO251*IF($D251=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP251*IF($D251=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ251*IF($D251=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR251*IF($D251=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS251*IF($D251=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ251:BM251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT251*IF($D251=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU251*IF($D251=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV251*IF($D251=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW251*IF($D251=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX251*IF($D251=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY251*IF($D251=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ251:BT251,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!C334","v":"BTS Prepago"},{"$f":"+PremisaCosto!F334","v":"Pp"},{"$f":"+PremisaCosto!B334","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T252:W252)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$F$4:$F$13))","v":0},{"$f":"AA252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$F$4:$F$13))","v":0},{"$f":"AB252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$F$4:$F$13))","v":0},{"$f":"AC252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$F$4:$F$13))","v":0},{"$f":"AD252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$F$4:$F$13))","v":0},{"$f":"AE252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI252:AL252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$G$4:$G$13))","v":0},{"$f":"AA252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$G$4:$G$13))","v":0},{"$f":"AB252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$G$4:$G$13))","v":0},{"$f":"AC252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$G$4:$G$13))","v":0},{"$f":"AD252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$G$4:$G$13))","v":0},{"$f":"AE252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$G$4:$G$13))","v":0},{"$f":"Z252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$H$4:$H$13))","v":0},{"$f":"AA252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$H$4:$H$13))","v":0},{"$f":"AB252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$H$4:$H$13))","v":0},{"$f":"AC252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$H$4:$H$13))","v":0},{"$f":"AD252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$H$4:$H$13))","v":0},{"$f":"AE252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG252*IF($D252=\"BT\",Balance!D$98,IF($D252=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH252*IF($D252=\"BT\",Balance!E$98,IF($D252=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI252*IF($D252=\"BT\",Balance!F$98,IF($D252=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ252*IF($D252=\"BT\",Balance!G$98,IF($D252=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK252*IF($D252=\"BT\",Balance!H$98,IF($D252=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL252*IF($D252=\"BT\",Balance!I$98,IF($D252=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC252:BF252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN252*IF($D252=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO252*IF($D252=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP252*IF($D252=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ252*IF($D252=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR252*IF($D252=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS252*IF($D252=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ252:BM252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT252*IF($D252=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU252*IF($D252=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV252*IF($D252=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW252*IF($D252=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX252*IF($D252=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY252*IF($D252=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ252:BT252,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!C335","v":"BTS Prepago"},{"$f":"+PremisaCosto!F335","v":"Pp"},{"$f":"+PremisaCosto!B335","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T253:W253)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$F$4:$F$13))","v":0},{"$f":"AA253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$F$4:$F$13))","v":0},{"$f":"AB253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$F$4:$F$13))","v":0},{"$f":"AC253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$F$4:$F$13))","v":0},{"$f":"AD253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$F$4:$F$13))","v":0},{"$f":"AE253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI253:AL253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$G$4:$G$13))","v":0},{"$f":"AA253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$G$4:$G$13))","v":0},{"$f":"AB253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$G$4:$G$13))","v":0},{"$f":"AC253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$G$4:$G$13))","v":0},{"$f":"AD253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$G$4:$G$13))","v":0},{"$f":"AE253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$G$4:$G$13))","v":0},{"$f":"Z253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$H$4:$H$13))","v":0},{"$f":"AA253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$H$4:$H$13))","v":0},{"$f":"AB253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$H$4:$H$13))","v":0},{"$f":"AC253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$H$4:$H$13))","v":0},{"$f":"AD253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$H$4:$H$13))","v":0},{"$f":"AE253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG253*IF($D253=\"BT\",Balance!D$98,IF($D253=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH253*IF($D253=\"BT\",Balance!E$98,IF($D253=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI253*IF($D253=\"BT\",Balance!F$98,IF($D253=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ253*IF($D253=\"BT\",Balance!G$98,IF($D253=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK253*IF($D253=\"BT\",Balance!H$98,IF($D253=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL253*IF($D253=\"BT\",Balance!I$98,IF($D253=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC253:BF253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN253*IF($D253=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO253*IF($D253=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP253*IF($D253=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ253*IF($D253=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR253*IF($D253=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS253*IF($D253=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ253:BM253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT253*IF($D253=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU253*IF($D253=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV253*IF($D253=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW253*IF($D253=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX253*IF($D253=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY253*IF($D253=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ253:BT253,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!C336","v":0},{"$f":"+PremisaCosto!F336","v":0},{"$f":"+PremisaCosto!B336","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T254:W254)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$F$4:$F$13))","v":0},{"$f":"AA254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$F$4:$F$13))","v":0},{"$f":"AB254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$F$4:$F$13))","v":0},{"$f":"AC254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$F$4:$F$13))","v":0},{"$f":"AD254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$F$4:$F$13))","v":0},{"$f":"AE254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI254:AL254,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$G$4:$G$13))","v":0},{"$f":"AA254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$G$4:$G$13))","v":0},{"$f":"AB254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$G$4:$G$13))","v":0},{"$f":"AC254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$G$4:$G$13))","v":0},{"$f":"AD254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$G$4:$G$13))","v":0},{"$f":"AE254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$G$4:$G$13))","v":0},{"$f":"Z254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$H$4:$H$13))","v":0},{"$f":"AA254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$H$4:$H$13))","v":0},{"$f":"AB254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$H$4:$H$13))","v":0},{"$f":"AC254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$H$4:$H$13))","v":0},{"$f":"AD254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$H$4:$H$13))","v":0},{"$f":"AE254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG254*IF($D254=\"BT\",Balance!D$98,IF($D254=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH254*IF($D254=\"BT\",Balance!E$98,IF($D254=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI254*IF($D254=\"BT\",Balance!F$98,IF($D254=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ254*IF($D254=\"BT\",Balance!G$98,IF($D254=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK254*IF($D254=\"BT\",Balance!H$98,IF($D254=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL254*IF($D254=\"BT\",Balance!I$98,IF($D254=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC254:BF254,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN254*IF($D254=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO254*IF($D254=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP254*IF($D254=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ254*IF($D254=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR254*IF($D254=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS254*IF($D254=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ254:BM254,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT254*IF($D254=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU254*IF($D254=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV254*IF($D254=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW254*IF($D254=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX254*IF($D254=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY254*IF($D254=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ254:BT254,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!C337","v":"BTS Prepago"},{"$f":"+PremisaCosto!F337","v":"Pp"},{"$f":"+PremisaCosto!B337","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T255:W255)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$F$4:$F$13))","v":0},{"$f":"AA255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$F$4:$F$13))","v":0},{"$f":"AB255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$F$4:$F$13))","v":0},{"$f":"AC255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$F$4:$F$13))","v":0},{"$f":"AD255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$F$4:$F$13))","v":0},{"$f":"AE255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI255:AL255,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$G$4:$G$13))","v":0},{"$f":"AA255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$G$4:$G$13))","v":0},{"$f":"AB255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$G$4:$G$13))","v":0},{"$f":"AC255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$G$4:$G$13))","v":0},{"$f":"AD255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$G$4:$G$13))","v":0},{"$f":"AE255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$G$4:$G$13))","v":0},{"$f":"Z255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$H$4:$H$13))","v":0},{"$f":"AA255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$H$4:$H$13))","v":0},{"$f":"AB255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$H$4:$H$13))","v":0},{"$f":"AC255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$H$4:$H$13))","v":0},{"$f":"AD255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$H$4:$H$13))","v":0},{"$f":"AE255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG255*IF($D255=\"BT\",Balance!D$98,IF($D255=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH255*IF($D255=\"BT\",Balance!E$98,IF($D255=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI255*IF($D255=\"BT\",Balance!F$98,IF($D255=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ255*IF($D255=\"BT\",Balance!G$98,IF($D255=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK255*IF($D255=\"BT\",Balance!H$98,IF($D255=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL255*IF($D255=\"BT\",Balance!I$98,IF($D255=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC255:BF255,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN255*IF($D255=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO255*IF($D255=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP255*IF($D255=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ255*IF($D255=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR255*IF($D255=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS255*IF($D255=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ255:BM255,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT255*IF($D255=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU255*IF($D255=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV255*IF($D255=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW255*IF($D255=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX255*IF($D255=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY255*IF($D255=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ255:BT255,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!C338","v":"BTS Prepago"},{"$f":"+PremisaCosto!F338","v":"Pp"},{"$f":"+PremisaCosto!B338","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T256:W256)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$F$4:$F$13))","v":0},{"$f":"AA256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$F$4:$F$13))","v":0},{"$f":"AB256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$F$4:$F$13))","v":0},{"$f":"AC256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$F$4:$F$13))","v":0},{"$f":"AD256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$F$4:$F$13))","v":0},{"$f":"AE256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI256:AL256,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$G$4:$G$13))","v":0},{"$f":"AA256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$G$4:$G$13))","v":0},{"$f":"AB256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$G$4:$G$13))","v":0},{"$f":"AC256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$G$4:$G$13))","v":0},{"$f":"AD256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$G$4:$G$13))","v":0},{"$f":"AE256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$G$4:$G$13))","v":0},{"$f":"Z256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$H$4:$H$13))","v":0},{"$f":"AA256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$H$4:$H$13))","v":0},{"$f":"AB256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$H$4:$H$13))","v":0},{"$f":"AC256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$H$4:$H$13))","v":0},{"$f":"AD256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$H$4:$H$13))","v":0},{"$f":"AE256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG256*IF($D256=\"BT\",Balance!D$98,IF($D256=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH256*IF($D256=\"BT\",Balance!E$98,IF($D256=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI256*IF($D256=\"BT\",Balance!F$98,IF($D256=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ256*IF($D256=\"BT\",Balance!G$98,IF($D256=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK256*IF($D256=\"BT\",Balance!H$98,IF($D256=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL256*IF($D256=\"BT\",Balance!I$98,IF($D256=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC256:BF256,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN256*IF($D256=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO256*IF($D256=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP256*IF($D256=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ256*IF($D256=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR256*IF($D256=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS256*IF($D256=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ256:BM256,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT256*IF($D256=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU256*IF($D256=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV256*IF($D256=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW256*IF($D256=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX256*IF($D256=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY256*IF($D256=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ256:BT256,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!C339","v":"BTS Prepago"},{"$f":"+PremisaCosto!F339","v":"Pp"},{"$f":"+PremisaCosto!B339","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T257:W257)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$F$4:$F$13))","v":0},{"$f":"AA257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$F$4:$F$13))","v":0},{"$f":"AB257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$F$4:$F$13))","v":0},{"$f":"AC257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$F$4:$F$13))","v":0},{"$f":"AD257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$F$4:$F$13))","v":0},{"$f":"AE257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI257:AL257,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$G$4:$G$13))","v":0},{"$f":"AA257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$G$4:$G$13))","v":0},{"$f":"AB257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$G$4:$G$13))","v":0},{"$f":"AC257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$G$4:$G$13))","v":0},{"$f":"AD257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$G$4:$G$13))","v":0},{"$f":"AE257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$G$4:$G$13))","v":0},{"$f":"Z257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$H$4:$H$13))","v":0},{"$f":"AA257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$H$4:$H$13))","v":0},{"$f":"AB257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$H$4:$H$13))","v":0},{"$f":"AC257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$H$4:$H$13))","v":0},{"$f":"AD257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$H$4:$H$13))","v":0},{"$f":"AE257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG257*IF($D257=\"BT\",Balance!D$98,IF($D257=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH257*IF($D257=\"BT\",Balance!E$98,IF($D257=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI257*IF($D257=\"BT\",Balance!F$98,IF($D257=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ257*IF($D257=\"BT\",Balance!G$98,IF($D257=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK257*IF($D257=\"BT\",Balance!H$98,IF($D257=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL257*IF($D257=\"BT\",Balance!I$98,IF($D257=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC257:BF257,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN257*IF($D257=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO257*IF($D257=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP257*IF($D257=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ257*IF($D257=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR257*IF($D257=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS257*IF($D257=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ257:BM257,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT257*IF($D257=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU257*IF($D257=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV257*IF($D257=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW257*IF($D257=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX257*IF($D257=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY257*IF($D257=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ257:BT257,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!C340","v":"BTS Prepago"},{"$f":"+PremisaCosto!F340","v":"Pp"},{"$f":"+PremisaCosto!B340","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T258:W258)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$F$4:$F$13))","v":0},{"$f":"AA258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$F$4:$F$13))","v":0},{"$f":"AB258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$F$4:$F$13))","v":0},{"$f":"AC258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$F$4:$F$13))","v":0},{"$f":"AD258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$F$4:$F$13))","v":0},{"$f":"AE258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI258:AL258,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$G$4:$G$13))","v":0},{"$f":"AA258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$G$4:$G$13))","v":0},{"$f":"AB258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$G$4:$G$13))","v":0},{"$f":"AC258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$G$4:$G$13))","v":0},{"$f":"AD258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$G$4:$G$13))","v":0},{"$f":"AE258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$G$4:$G$13))","v":0},{"$f":"Z258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$H$4:$H$13))","v":0},{"$f":"AA258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$H$4:$H$13))","v":0},{"$f":"AB258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$H$4:$H$13))","v":0},{"$f":"AC258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$H$4:$H$13))","v":0},{"$f":"AD258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$H$4:$H$13))","v":0},{"$f":"AE258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG258*IF($D258=\"BT\",Balance!D$98,IF($D258=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH258*IF($D258=\"BT\",Balance!E$98,IF($D258=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI258*IF($D258=\"BT\",Balance!F$98,IF($D258=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ258*IF($D258=\"BT\",Balance!G$98,IF($D258=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK258*IF($D258=\"BT\",Balance!H$98,IF($D258=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL258*IF($D258=\"BT\",Balance!I$98,IF($D258=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC258:BF258,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN258*IF($D258=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO258*IF($D258=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP258*IF($D258=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ258*IF($D258=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR258*IF($D258=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS258*IF($D258=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ258:BM258,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT258*IF($D258=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU258*IF($D258=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV258*IF($D258=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW258*IF($D258=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX258*IF($D258=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY258*IF($D258=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ258:BT258,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!C341","v":"BTS Prepago"},{"$f":"+PremisaCosto!F341","v":"Pp"},{"$f":"+PremisaCosto!B341","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T259:W259)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$F$4:$F$13))","v":0},{"$f":"AA259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$F$4:$F$13))","v":0},{"$f":"AB259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$F$4:$F$13))","v":0},{"$f":"AC259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$F$4:$F$13))","v":0},{"$f":"AD259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$F$4:$F$13))","v":0},{"$f":"AE259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI259:AL259,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$G$4:$G$13))","v":0},{"$f":"AA259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$G$4:$G$13))","v":0},{"$f":"AB259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$G$4:$G$13))","v":0},{"$f":"AC259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$G$4:$G$13))","v":0},{"$f":"AD259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$G$4:$G$13))","v":0},{"$f":"AE259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$G$4:$G$13))","v":0},{"$f":"Z259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$H$4:$H$13))","v":0},{"$f":"AA259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$H$4:$H$13))","v":0},{"$f":"AB259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$H$4:$H$13))","v":0},{"$f":"AC259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$H$4:$H$13))","v":0},{"$f":"AD259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$H$4:$H$13))","v":0},{"$f":"AE259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG259*IF($D259=\"BT\",Balance!D$98,IF($D259=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH259*IF($D259=\"BT\",Balance!E$98,IF($D259=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI259*IF($D259=\"BT\",Balance!F$98,IF($D259=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ259*IF($D259=\"BT\",Balance!G$98,IF($D259=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK259*IF($D259=\"BT\",Balance!H$98,IF($D259=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL259*IF($D259=\"BT\",Balance!I$98,IF($D259=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC259:BF259,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN259*IF($D259=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO259*IF($D259=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP259*IF($D259=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ259*IF($D259=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR259*IF($D259=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS259*IF($D259=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ259:BM259,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT259*IF($D259=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU259*IF($D259=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV259*IF($D259=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW259*IF($D259=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX259*IF($D259=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY259*IF($D259=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ259:BT259,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!C342","v":"BTS Prepago"},{"$f":"+PremisaCosto!F342","v":"Pp"},{"$f":"+PremisaCosto!B342","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T260:W260)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$F$4:$F$13))","v":0},{"$f":"AA260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$F$4:$F$13))","v":0},{"$f":"AB260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$F$4:$F$13))","v":0},{"$f":"AC260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$F$4:$F$13))","v":0},{"$f":"AD260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$F$4:$F$13))","v":0},{"$f":"AE260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI260:AL260,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$G$4:$G$13))","v":0},{"$f":"AA260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$G$4:$G$13))","v":0},{"$f":"AB260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$G$4:$G$13))","v":0},{"$f":"AC260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$G$4:$G$13))","v":0},{"$f":"AD260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$G$4:$G$13))","v":0},{"$f":"AE260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$G$4:$G$13))","v":0},{"$f":"Z260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$H$4:$H$13))","v":0},{"$f":"AA260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$H$4:$H$13))","v":0},{"$f":"AB260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$H$4:$H$13))","v":0},{"$f":"AC260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$H$4:$H$13))","v":0},{"$f":"AD260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$H$4:$H$13))","v":0},{"$f":"AE260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG260*IF($D260=\"BT\",Balance!D$98,IF($D260=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH260*IF($D260=\"BT\",Balance!E$98,IF($D260=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI260*IF($D260=\"BT\",Balance!F$98,IF($D260=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ260*IF($D260=\"BT\",Balance!G$98,IF($D260=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK260*IF($D260=\"BT\",Balance!H$98,IF($D260=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL260*IF($D260=\"BT\",Balance!I$98,IF($D260=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC260:BF260,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN260*IF($D260=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO260*IF($D260=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP260*IF($D260=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ260*IF($D260=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR260*IF($D260=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS260*IF($D260=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ260:BM260,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT260*IF($D260=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU260*IF($D260=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV260*IF($D260=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW260*IF($D260=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX260*IF($D260=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY260*IF($D260=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ260:BT260,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!C343","v":"BTS Prepago"},{"$f":"+PremisaCosto!F343","v":"Pp"},{"$f":"+PremisaCosto!B343","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T261:W261)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$F$4:$F$13))","v":0},{"$f":"AA261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$F$4:$F$13))","v":0},{"$f":"AB261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$F$4:$F$13))","v":0},{"$f":"AC261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$F$4:$F$13))","v":0},{"$f":"AD261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$F$4:$F$13))","v":0},{"$f":"AE261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI261:AL261,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$G$4:$G$13))","v":0},{"$f":"AA261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$G$4:$G$13))","v":0},{"$f":"AB261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$G$4:$G$13))","v":0},{"$f":"AC261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$G$4:$G$13))","v":0},{"$f":"AD261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$G$4:$G$13))","v":0},{"$f":"AE261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$G$4:$G$13))","v":0},{"$f":"Z261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$H$4:$H$13))","v":0},{"$f":"AA261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$H$4:$H$13))","v":0},{"$f":"AB261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$H$4:$H$13))","v":0},{"$f":"AC261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$H$4:$H$13))","v":0},{"$f":"AD261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$H$4:$H$13))","v":0},{"$f":"AE261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG261*IF($D261=\"BT\",Balance!D$98,IF($D261=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH261*IF($D261=\"BT\",Balance!E$98,IF($D261=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI261*IF($D261=\"BT\",Balance!F$98,IF($D261=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ261*IF($D261=\"BT\",Balance!G$98,IF($D261=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK261*IF($D261=\"BT\",Balance!H$98,IF($D261=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL261*IF($D261=\"BT\",Balance!I$98,IF($D261=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC261:BF261,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN261*IF($D261=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO261*IF($D261=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP261*IF($D261=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ261*IF($D261=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR261*IF($D261=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS261*IF($D261=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ261:BM261,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT261*IF($D261=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU261*IF($D261=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV261*IF($D261=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW261*IF($D261=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX261*IF($D261=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY261*IF($D261=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ261:BT261,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!C344","v":"BTS Prepago"},{"$f":"+PremisaCosto!F344","v":"Pp"},{"$f":"+PremisaCosto!B344","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T262:W262)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$F$4:$F$13))","v":0},{"$f":"AA262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$F$4:$F$13))","v":0},{"$f":"AB262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$F$4:$F$13))","v":0},{"$f":"AC262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$F$4:$F$13))","v":0},{"$f":"AD262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$F$4:$F$13))","v":0},{"$f":"AE262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI262:AL262,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$G$4:$G$13))","v":0},{"$f":"AA262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$G$4:$G$13))","v":0},{"$f":"AB262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$G$4:$G$13))","v":0},{"$f":"AC262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$G$4:$G$13))","v":0},{"$f":"AD262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$G$4:$G$13))","v":0},{"$f":"AE262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$G$4:$G$13))","v":0},{"$f":"Z262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$H$4:$H$13))","v":0},{"$f":"AA262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$H$4:$H$13))","v":0},{"$f":"AB262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$H$4:$H$13))","v":0},{"$f":"AC262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$H$4:$H$13))","v":0},{"$f":"AD262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$H$4:$H$13))","v":0},{"$f":"AE262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG262*IF($D262=\"BT\",Balance!D$98,IF($D262=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH262*IF($D262=\"BT\",Balance!E$98,IF($D262=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI262*IF($D262=\"BT\",Balance!F$98,IF($D262=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ262*IF($D262=\"BT\",Balance!G$98,IF($D262=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK262*IF($D262=\"BT\",Balance!H$98,IF($D262=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL262*IF($D262=\"BT\",Balance!I$98,IF($D262=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC262:BF262,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN262*IF($D262=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO262*IF($D262=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP262*IF($D262=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ262*IF($D262=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR262*IF($D262=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS262*IF($D262=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ262:BM262,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT262*IF($D262=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU262*IF($D262=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV262*IF($D262=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW262*IF($D262=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX262*IF($D262=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY262*IF($D262=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ262:BT262,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!C345","v":"BTS Prepago"},{"$f":"+PremisaCosto!F345","v":"Pp"},{"$f":"+PremisaCosto!B345","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T263:W263)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$F$4:$F$13))","v":0},{"$f":"AA263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$F$4:$F$13))","v":0},{"$f":"AB263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$F$4:$F$13))","v":0},{"$f":"AC263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$F$4:$F$13))","v":0},{"$f":"AD263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$F$4:$F$13))","v":0},{"$f":"AE263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI263:AL263,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$G$4:$G$13))","v":0},{"$f":"AA263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$G$4:$G$13))","v":0},{"$f":"AB263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$G$4:$G$13))","v":0},{"$f":"AC263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$G$4:$G$13))","v":0},{"$f":"AD263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$G$4:$G$13))","v":0},{"$f":"AE263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$G$4:$G$13))","v":0},{"$f":"Z263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$H$4:$H$13))","v":0},{"$f":"AA263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$H$4:$H$13))","v":0},{"$f":"AB263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$H$4:$H$13))","v":0},{"$f":"AC263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$H$4:$H$13))","v":0},{"$f":"AD263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$H$4:$H$13))","v":0},{"$f":"AE263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG263*IF($D263=\"BT\",Balance!D$98,IF($D263=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH263*IF($D263=\"BT\",Balance!E$98,IF($D263=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI263*IF($D263=\"BT\",Balance!F$98,IF($D263=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ263*IF($D263=\"BT\",Balance!G$98,IF($D263=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK263*IF($D263=\"BT\",Balance!H$98,IF($D263=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL263*IF($D263=\"BT\",Balance!I$98,IF($D263=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC263:BF263,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN263*IF($D263=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO263*IF($D263=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP263*IF($D263=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ263*IF($D263=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR263*IF($D263=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS263*IF($D263=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ263:BM263,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT263*IF($D263=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU263*IF($D263=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV263*IF($D263=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW263*IF($D263=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX263*IF($D263=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY263*IF($D263=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ263:BT263,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!C346","v":"BTS Prepago"},{"$f":"+PremisaCosto!F346","v":"Pp"},{"$f":"+PremisaCosto!B346","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T264:W264)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$F$4:$F$13))","v":0},{"$f":"AA264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$F$4:$F$13))","v":0},{"$f":"AB264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$F$4:$F$13))","v":0},{"$f":"AC264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$F$4:$F$13))","v":0},{"$f":"AD264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$F$4:$F$13))","v":0},{"$f":"AE264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI264:AL264,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$G$4:$G$13))","v":0},{"$f":"AA264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$G$4:$G$13))","v":0},{"$f":"AB264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$G$4:$G$13))","v":0},{"$f":"AC264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$G$4:$G$13))","v":0},{"$f":"AD264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$G$4:$G$13))","v":0},{"$f":"AE264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$G$4:$G$13))","v":0},{"$f":"Z264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$H$4:$H$13))","v":0},{"$f":"AA264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$H$4:$H$13))","v":0},{"$f":"AB264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$H$4:$H$13))","v":0},{"$f":"AC264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$H$4:$H$13))","v":0},{"$f":"AD264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$H$4:$H$13))","v":0},{"$f":"AE264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG264*IF($D264=\"BT\",Balance!D$98,IF($D264=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH264*IF($D264=\"BT\",Balance!E$98,IF($D264=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI264*IF($D264=\"BT\",Balance!F$98,IF($D264=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ264*IF($D264=\"BT\",Balance!G$98,IF($D264=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK264*IF($D264=\"BT\",Balance!H$98,IF($D264=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL264*IF($D264=\"BT\",Balance!I$98,IF($D264=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC264:BF264,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN264*IF($D264=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO264*IF($D264=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP264*IF($D264=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ264*IF($D264=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR264*IF($D264=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS264*IF($D264=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ264:BM264,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT264*IF($D264=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU264*IF($D264=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV264*IF($D264=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW264*IF($D264=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX264*IF($D264=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY264*IF($D264=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ264:BT264,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!C347","v":0},{"$f":"+PremisaCosto!F347","v":0},{"$f":"+PremisaCosto!B347","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T265:W265)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$F$4:$F$13))","v":0},{"$f":"AA265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$F$4:$F$13))","v":0},{"$f":"AB265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$F$4:$F$13))","v":0},{"$f":"AC265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$F$4:$F$13))","v":0},{"$f":"AD265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$F$4:$F$13))","v":0},{"$f":"AE265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI265:AL265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$G$4:$G$13))","v":0},{"$f":"AA265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$G$4:$G$13))","v":0},{"$f":"AB265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$G$4:$G$13))","v":0},{"$f":"AC265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$G$4:$G$13))","v":0},{"$f":"AD265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$G$4:$G$13))","v":0},{"$f":"AE265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$G$4:$G$13))","v":0},{"$f":"Z265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$H$4:$H$13))","v":0},{"$f":"AA265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$H$4:$H$13))","v":0},{"$f":"AB265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$H$4:$H$13))","v":0},{"$f":"AC265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$H$4:$H$13))","v":0},{"$f":"AD265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$H$4:$H$13))","v":0},{"$f":"AE265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG265*IF($D265=\"BT\",Balance!D$98,IF($D265=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH265*IF($D265=\"BT\",Balance!E$98,IF($D265=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI265*IF($D265=\"BT\",Balance!F$98,IF($D265=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ265*IF($D265=\"BT\",Balance!G$98,IF($D265=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK265*IF($D265=\"BT\",Balance!H$98,IF($D265=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL265*IF($D265=\"BT\",Balance!I$98,IF($D265=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC265:BF265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN265*IF($D265=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO265*IF($D265=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP265*IF($D265=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ265*IF($D265=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR265*IF($D265=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS265*IF($D265=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ265:BM265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT265*IF($D265=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU265*IF($D265=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV265*IF($D265=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW265*IF($D265=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX265*IF($D265=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY265*IF($D265=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ265:BT265,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!C348","v":"X2H"},{"$f":"+PremisaCosto!F348","v":"Pp"},{"$f":"+PremisaCosto!B348","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T266:W266)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$F$4:$F$13))","v":0},{"$f":"AA266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$F$4:$F$13))","v":0},{"$f":"AB266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$F$4:$F$13))","v":0},{"$f":"AC266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$F$4:$F$13))","v":0},{"$f":"AD266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$F$4:$F$13))","v":0},{"$f":"AE266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI266:AL266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$G$4:$G$13))","v":0},{"$f":"AA266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$G$4:$G$13))","v":0},{"$f":"AB266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$G$4:$G$13))","v":0},{"$f":"AC266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$G$4:$G$13))","v":0},{"$f":"AD266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$G$4:$G$13))","v":0},{"$f":"AE266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$G$4:$G$13))","v":0},{"$f":"Z266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$H$4:$H$13))","v":0},{"$f":"AA266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$H$4:$H$13))","v":0},{"$f":"AB266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$H$4:$H$13))","v":0},{"$f":"AC266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$H$4:$H$13))","v":0},{"$f":"AD266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$H$4:$H$13))","v":0},{"$f":"AE266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG266*IF($D266=\"BT\",Balance!D$98,IF($D266=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH266*IF($D266=\"BT\",Balance!E$98,IF($D266=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI266*IF($D266=\"BT\",Balance!F$98,IF($D266=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ266*IF($D266=\"BT\",Balance!G$98,IF($D266=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK266*IF($D266=\"BT\",Balance!H$98,IF($D266=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL266*IF($D266=\"BT\",Balance!I$98,IF($D266=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC266:BF266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN266*IF($D266=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO266*IF($D266=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP266*IF($D266=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ266*IF($D266=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR266*IF($D266=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS266*IF($D266=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ266:BM266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT266*IF($D266=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU266*IF($D266=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV266*IF($D266=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW266*IF($D266=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX266*IF($D266=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY266*IF($D266=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ266:BT266,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!C349","v":"X2H"},{"$f":"+PremisaCosto!F349","v":"Pfp"},{"$f":"+PremisaCosto!B349","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T267:W267)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$F$4:$F$13))","v":0},{"$f":"AA267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$F$4:$F$13))","v":0},{"$f":"AB267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$F$4:$F$13))","v":0},{"$f":"AC267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$F$4:$F$13))","v":0},{"$f":"AD267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$F$4:$F$13))","v":0},{"$f":"AE267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI267:AL267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$G$4:$G$13))","v":0},{"$f":"AA267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$G$4:$G$13))","v":0},{"$f":"AB267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$G$4:$G$13))","v":0},{"$f":"AC267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$G$4:$G$13))","v":0},{"$f":"AD267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$G$4:$G$13))","v":0},{"$f":"AE267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$G$4:$G$13))","v":0},{"$f":"Z267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$H$4:$H$13))","v":0},{"$f":"AA267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$H$4:$H$13))","v":0},{"$f":"AB267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$H$4:$H$13))","v":0},{"$f":"AC267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$H$4:$H$13))","v":0},{"$f":"AD267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$H$4:$H$13))","v":0},{"$f":"AE267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG267*IF($D267=\"BT\",Balance!D$98,IF($D267=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH267*IF($D267=\"BT\",Balance!E$98,IF($D267=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI267*IF($D267=\"BT\",Balance!F$98,IF($D267=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ267*IF($D267=\"BT\",Balance!G$98,IF($D267=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK267*IF($D267=\"BT\",Balance!H$98,IF($D267=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL267*IF($D267=\"BT\",Balance!I$98,IF($D267=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC267:BF267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN267*IF($D267=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO267*IF($D267=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP267*IF($D267=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ267*IF($D267=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR267*IF($D267=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS267*IF($D267=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ267:BM267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT267*IF($D267=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU267*IF($D267=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV267*IF($D267=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW267*IF($D267=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX267*IF($D267=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY267*IF($D267=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ267:BT267,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!C350","v":0},{"$f":"+PremisaCosto!F350","v":0},{"$f":"+PremisaCosto!B350","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T268:W268)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$F$4:$F$13))","v":0},{"$f":"AA268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$F$4:$F$13))","v":0},{"$f":"AB268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$F$4:$F$13))","v":0},{"$f":"AC268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$F$4:$F$13))","v":0},{"$f":"AD268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$F$4:$F$13))","v":0},{"$f":"AE268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI268:AL268,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$G$4:$G$13))","v":0},{"$f":"AA268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$G$4:$G$13))","v":0},{"$f":"AB268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$G$4:$G$13))","v":0},{"$f":"AC268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$G$4:$G$13))","v":0},{"$f":"AD268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$G$4:$G$13))","v":0},{"$f":"AE268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$G$4:$G$13))","v":0},{"$f":"Z268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$H$4:$H$13))","v":0},{"$f":"AA268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$H$4:$H$13))","v":0},{"$f":"AB268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$H$4:$H$13))","v":0},{"$f":"AC268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$H$4:$H$13))","v":0},{"$f":"AD268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$H$4:$H$13))","v":0},{"$f":"AE268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG268*IF($D268=\"BT\",Balance!D$98,IF($D268=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH268*IF($D268=\"BT\",Balance!E$98,IF($D268=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI268*IF($D268=\"BT\",Balance!F$98,IF($D268=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ268*IF($D268=\"BT\",Balance!G$98,IF($D268=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK268*IF($D268=\"BT\",Balance!H$98,IF($D268=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL268*IF($D268=\"BT\",Balance!I$98,IF($D268=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC268:BF268,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN268*IF($D268=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO268*IF($D268=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP268*IF($D268=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ268*IF($D268=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR268*IF($D268=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS268*IF($D268=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ268:BM268,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT268*IF($D268=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU268*IF($D268=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV268*IF($D268=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW268*IF($D268=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX268*IF($D268=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY268*IF($D268=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ268:BT268,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0-10,000)"},{"$f":"+PremisaCosto!C351","v":0},{"$f":"+PremisaCosto!F351","v":0},{"$f":"+PremisaCosto!B351","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T269:W269)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$F$4:$F$13))","v":0},{"$f":"AA269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$F$4:$F$13))","v":0},{"$f":"AB269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$F$4:$F$13))","v":0},{"$f":"AC269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$F$4:$F$13))","v":0},{"$f":"AD269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$F$4:$F$13))","v":0},{"$f":"AE269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI269:AL269,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$G$4:$G$13))","v":0},{"$f":"AA269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$G$4:$G$13))","v":0},{"$f":"AB269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$G$4:$G$13))","v":0},{"$f":"AC269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$G$4:$G$13))","v":0},{"$f":"AD269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$G$4:$G$13))","v":0},{"$f":"AE269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$G$4:$G$13))","v":0},{"$f":"Z269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$H$4:$H$13))","v":0},{"$f":"AA269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$H$4:$H$13))","v":0},{"$f":"AB269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$H$4:$H$13))","v":0},{"$f":"AC269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$H$4:$H$13))","v":0},{"$f":"AD269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$H$4:$H$13))","v":0},{"$f":"AE269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG269*IF($D269=\"BT\",Balance!D$98,IF($D269=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH269*IF($D269=\"BT\",Balance!E$98,IF($D269=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI269*IF($D269=\"BT\",Balance!F$98,IF($D269=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ269*IF($D269=\"BT\",Balance!G$98,IF($D269=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK269*IF($D269=\"BT\",Balance!H$98,IF($D269=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL269*IF($D269=\"BT\",Balance!I$98,IF($D269=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC269:BF269,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN269*IF($D269=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO269*IF($D269=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP269*IF($D269=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ269*IF($D269=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR269*IF($D269=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS269*IF($D269=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ269:BM269,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT269*IF($D269=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU269*IF($D269=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV269*IF($D269=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW269*IF($D269=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX269*IF($D269=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY269*IF($D269=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ269:BT269,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!C352","v":"X2D"},{"$f":"+PremisaCosto!F352","v":"Pp"},{"$f":"+PremisaCosto!B352","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T270:W270)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$F$4:$F$13))","v":0},{"$f":"AA270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$F$4:$F$13))","v":0},{"$f":"AB270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$F$4:$F$13))","v":0},{"$f":"AC270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$F$4:$F$13))","v":0},{"$f":"AD270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$F$4:$F$13))","v":0},{"$f":"AE270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI270:AL270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$G$4:$G$13))","v":0},{"$f":"AA270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$G$4:$G$13))","v":0},{"$f":"AB270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$G$4:$G$13))","v":0},{"$f":"AC270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$G$4:$G$13))","v":0},{"$f":"AD270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$G$4:$G$13))","v":0},{"$f":"AE270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$G$4:$G$13))","v":0},{"$f":"Z270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$H$4:$H$13))","v":0},{"$f":"AA270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$H$4:$H$13))","v":0},{"$f":"AB270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$H$4:$H$13))","v":0},{"$f":"AC270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$H$4:$H$13))","v":0},{"$f":"AD270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$H$4:$H$13))","v":0},{"$f":"AE270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG270*IF($D270=\"BT\",Balance!D$98,IF($D270=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH270*IF($D270=\"BT\",Balance!E$98,IF($D270=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI270*IF($D270=\"BT\",Balance!F$98,IF($D270=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ270*IF($D270=\"BT\",Balance!G$98,IF($D270=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK270*IF($D270=\"BT\",Balance!H$98,IF($D270=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL270*IF($D270=\"BT\",Balance!I$98,IF($D270=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC270:BF270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN270*IF($D270=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO270*IF($D270=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP270*IF($D270=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ270*IF($D270=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR270*IF($D270=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS270*IF($D270=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ270:BM270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT270*IF($D270=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU270*IF($D270=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV270*IF($D270=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW270*IF($D270=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX270*IF($D270=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY270*IF($D270=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ270:BT270,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!C353","v":"X2D"},{"$f":"+PremisaCosto!F353","v":"Pp"},{"$f":"+PremisaCosto!B353","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T271:W271)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$F$4:$F$13))","v":0},{"$f":"AA271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$F$4:$F$13))","v":0},{"$f":"AB271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$F$4:$F$13))","v":0},{"$f":"AC271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$F$4:$F$13))","v":0},{"$f":"AD271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$F$4:$F$13))","v":0},{"$f":"AE271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI271:AL271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$G$4:$G$13))","v":0},{"$f":"AA271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$G$4:$G$13))","v":0},{"$f":"AB271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$G$4:$G$13))","v":0},{"$f":"AC271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$G$4:$G$13))","v":0},{"$f":"AD271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$G$4:$G$13))","v":0},{"$f":"AE271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$G$4:$G$13))","v":0},{"$f":"Z271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$H$4:$H$13))","v":0},{"$f":"AA271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$H$4:$H$13))","v":0},{"$f":"AB271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$H$4:$H$13))","v":0},{"$f":"AC271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$H$4:$H$13))","v":0},{"$f":"AD271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$H$4:$H$13))","v":0},{"$f":"AE271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG271*IF($D271=\"BT\",Balance!D$98,IF($D271=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH271*IF($D271=\"BT\",Balance!E$98,IF($D271=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI271*IF($D271=\"BT\",Balance!F$98,IF($D271=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ271*IF($D271=\"BT\",Balance!G$98,IF($D271=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK271*IF($D271=\"BT\",Balance!H$98,IF($D271=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL271*IF($D271=\"BT\",Balance!I$98,IF($D271=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC271:BF271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN271*IF($D271=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO271*IF($D271=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP271*IF($D271=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ271*IF($D271=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR271*IF($D271=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS271*IF($D271=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ271:BM271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT271*IF($D271=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU271*IF($D271=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV271*IF($D271=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW271*IF($D271=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX271*IF($D271=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY271*IF($D271=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ271:BT271,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!C354","v":"X2D"},{"$f":"+PremisaCosto!F354","v":"Pp"},{"$f":"+PremisaCosto!B354","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T272:W272)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$F$4:$F$13))","v":0},{"$f":"AA272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$F$4:$F$13))","v":0},{"$f":"AB272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$F$4:$F$13))","v":0},{"$f":"AC272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$F$4:$F$13))","v":0},{"$f":"AD272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$F$4:$F$13))","v":0},{"$f":"AE272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI272:AL272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$G$4:$G$13))","v":0},{"$f":"AA272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$G$4:$G$13))","v":0},{"$f":"AB272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$G$4:$G$13))","v":0},{"$f":"AC272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$G$4:$G$13))","v":0},{"$f":"AD272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$G$4:$G$13))","v":0},{"$f":"AE272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$G$4:$G$13))","v":0},{"$f":"Z272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$H$4:$H$13))","v":0},{"$f":"AA272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$H$4:$H$13))","v":0},{"$f":"AB272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$H$4:$H$13))","v":0},{"$f":"AC272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$H$4:$H$13))","v":0},{"$f":"AD272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$H$4:$H$13))","v":0},{"$f":"AE272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG272*IF($D272=\"BT\",Balance!D$98,IF($D272=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH272*IF($D272=\"BT\",Balance!E$98,IF($D272=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI272*IF($D272=\"BT\",Balance!F$98,IF($D272=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ272*IF($D272=\"BT\",Balance!G$98,IF($D272=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK272*IF($D272=\"BT\",Balance!H$98,IF($D272=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL272*IF($D272=\"BT\",Balance!I$98,IF($D272=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC272:BF272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN272*IF($D272=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO272*IF($D272=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP272*IF($D272=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ272*IF($D272=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR272*IF($D272=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS272*IF($D272=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ272:BM272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT272*IF($D272=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU272*IF($D272=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV272*IF($D272=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW272*IF($D272=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX272*IF($D272=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY272*IF($D272=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ272:BT272,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!C355","v":"X2D"},{"$f":"+PremisaCosto!F355","v":"Pp"},{"$f":"+PremisaCosto!B355","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T273:W273)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$F$4:$F$13))","v":0},{"$f":"AA273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$F$4:$F$13))","v":0},{"$f":"AB273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$F$4:$F$13))","v":0},{"$f":"AC273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$F$4:$F$13))","v":0},{"$f":"AD273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$F$4:$F$13))","v":0},{"$f":"AE273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI273:AL273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$G$4:$G$13))","v":0},{"$f":"AA273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$G$4:$G$13))","v":0},{"$f":"AB273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$G$4:$G$13))","v":0},{"$f":"AC273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$G$4:$G$13))","v":0},{"$f":"AD273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$G$4:$G$13))","v":0},{"$f":"AE273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$G$4:$G$13))","v":0},{"$f":"Z273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$H$4:$H$13))","v":0},{"$f":"AA273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$H$4:$H$13))","v":0},{"$f":"AB273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$H$4:$H$13))","v":0},{"$f":"AC273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$H$4:$H$13))","v":0},{"$f":"AD273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$H$4:$H$13))","v":0},{"$f":"AE273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG273*IF($D273=\"BT\",Balance!D$98,IF($D273=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH273*IF($D273=\"BT\",Balance!E$98,IF($D273=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI273*IF($D273=\"BT\",Balance!F$98,IF($D273=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ273*IF($D273=\"BT\",Balance!G$98,IF($D273=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK273*IF($D273=\"BT\",Balance!H$98,IF($D273=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL273*IF($D273=\"BT\",Balance!I$98,IF($D273=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC273:BF273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN273*IF($D273=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO273*IF($D273=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP273*IF($D273=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ273*IF($D273=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR273*IF($D273=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS273*IF($D273=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ273:BM273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT273*IF($D273=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU273*IF($D273=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV273*IF($D273=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW273*IF($D273=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX273*IF($D273=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY273*IF($D273=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ273:BT273,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!C356","v":"X2D"},{"$f":"+PremisaCosto!F356","v":"Pp"},{"$f":"+PremisaCosto!B356","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T274:W274)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$F$4:$F$13))","v":0},{"$f":"AA274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$F$4:$F$13))","v":0},{"$f":"AB274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$F$4:$F$13))","v":0},{"$f":"AC274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$F$4:$F$13))","v":0},{"$f":"AD274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$F$4:$F$13))","v":0},{"$f":"AE274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI274:AL274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$G$4:$G$13))","v":0},{"$f":"AA274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$G$4:$G$13))","v":0},{"$f":"AB274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$G$4:$G$13))","v":0},{"$f":"AC274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$G$4:$G$13))","v":0},{"$f":"AD274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$G$4:$G$13))","v":0},{"$f":"AE274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$G$4:$G$13))","v":0},{"$f":"Z274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$H$4:$H$13))","v":0},{"$f":"AA274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$H$4:$H$13))","v":0},{"$f":"AB274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$H$4:$H$13))","v":0},{"$f":"AC274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$H$4:$H$13))","v":0},{"$f":"AD274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$H$4:$H$13))","v":0},{"$f":"AE274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG274*IF($D274=\"BT\",Balance!D$98,IF($D274=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH274*IF($D274=\"BT\",Balance!E$98,IF($D274=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI274*IF($D274=\"BT\",Balance!F$98,IF($D274=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ274*IF($D274=\"BT\",Balance!G$98,IF($D274=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK274*IF($D274=\"BT\",Balance!H$98,IF($D274=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL274*IF($D274=\"BT\",Balance!I$98,IF($D274=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC274:BF274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN274*IF($D274=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO274*IF($D274=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP274*IF($D274=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ274*IF($D274=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR274*IF($D274=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS274*IF($D274=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ274:BM274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT274*IF($D274=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU274*IF($D274=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV274*IF($D274=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW274*IF($D274=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX274*IF($D274=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY274*IF($D274=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ274:BT274,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!C357","v":"X2D"},{"$f":"+PremisaCosto!F357","v":"Pp"},{"$f":"+PremisaCosto!B357","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T275:W275)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$F$4:$F$13))","v":0},{"$f":"AA275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$F$4:$F$13))","v":0},{"$f":"AB275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$F$4:$F$13))","v":0},{"$f":"AC275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$F$4:$F$13))","v":0},{"$f":"AD275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$F$4:$F$13))","v":0},{"$f":"AE275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI275:AL275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$G$4:$G$13))","v":0},{"$f":"AA275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$G$4:$G$13))","v":0},{"$f":"AB275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$G$4:$G$13))","v":0},{"$f":"AC275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$G$4:$G$13))","v":0},{"$f":"AD275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$G$4:$G$13))","v":0},{"$f":"AE275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$G$4:$G$13))","v":0},{"$f":"Z275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$H$4:$H$13))","v":0},{"$f":"AA275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$H$4:$H$13))","v":0},{"$f":"AB275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$H$4:$H$13))","v":0},{"$f":"AC275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$H$4:$H$13))","v":0},{"$f":"AD275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$H$4:$H$13))","v":0},{"$f":"AE275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG275*IF($D275=\"BT\",Balance!D$98,IF($D275=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH275*IF($D275=\"BT\",Balance!E$98,IF($D275=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI275*IF($D275=\"BT\",Balance!F$98,IF($D275=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ275*IF($D275=\"BT\",Balance!G$98,IF($D275=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK275*IF($D275=\"BT\",Balance!H$98,IF($D275=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL275*IF($D275=\"BT\",Balance!I$98,IF($D275=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC275:BF275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN275*IF($D275=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO275*IF($D275=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP275*IF($D275=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ275*IF($D275=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR275*IF($D275=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS275*IF($D275=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ275:BM275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT275*IF($D275=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU275*IF($D275=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV275*IF($D275=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW275*IF($D275=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX275*IF($D275=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY275*IF($D275=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ275:BT275,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!C358","v":"X2D"},{"$f":"+PremisaCosto!F358","v":"Pp"},{"$f":"+PremisaCosto!B358","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T276:W276)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$F$4:$F$13))","v":0},{"$f":"AA276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$F$4:$F$13))","v":0},{"$f":"AB276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$F$4:$F$13))","v":0},{"$f":"AC276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$F$4:$F$13))","v":0},{"$f":"AD276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$F$4:$F$13))","v":0},{"$f":"AE276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI276:AL276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$G$4:$G$13))","v":0},{"$f":"AA276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$G$4:$G$13))","v":0},{"$f":"AB276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$G$4:$G$13))","v":0},{"$f":"AC276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$G$4:$G$13))","v":0},{"$f":"AD276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$G$4:$G$13))","v":0},{"$f":"AE276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$G$4:$G$13))","v":0},{"$f":"Z276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$H$4:$H$13))","v":0},{"$f":"AA276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$H$4:$H$13))","v":0},{"$f":"AB276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$H$4:$H$13))","v":0},{"$f":"AC276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$H$4:$H$13))","v":0},{"$f":"AD276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$H$4:$H$13))","v":0},{"$f":"AE276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG276*IF($D276=\"BT\",Balance!D$98,IF($D276=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH276*IF($D276=\"BT\",Balance!E$98,IF($D276=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI276*IF($D276=\"BT\",Balance!F$98,IF($D276=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ276*IF($D276=\"BT\",Balance!G$98,IF($D276=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK276*IF($D276=\"BT\",Balance!H$98,IF($D276=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL276*IF($D276=\"BT\",Balance!I$98,IF($D276=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC276:BF276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN276*IF($D276=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO276*IF($D276=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP276*IF($D276=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ276*IF($D276=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR276*IF($D276=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS276*IF($D276=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ276:BM276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT276*IF($D276=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU276*IF($D276=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV276*IF($D276=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW276*IF($D276=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX276*IF($D276=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY276*IF($D276=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ276:BT276,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!C359","v":"X2D"},{"$f":"+PremisaCosto!F359","v":"Pp"},{"$f":"+PremisaCosto!B359","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T277:W277)","v":0},null,{"$f":"+F277","v":0},0,0,0,0,0,null,{"$f":"Z277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$F$4:$F$13))","v":0},{"$f":"AA277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$F$4:$F$13))","v":0},{"$f":"AB277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$F$4:$F$13))","v":0},{"$f":"AC277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$F$4:$F$13))","v":0},{"$f":"AD277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$F$4:$F$13))","v":0},{"$f":"AE277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI277:AL277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$G$4:$G$13))","v":0},{"$f":"AA277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$G$4:$G$13))","v":0},{"$f":"AB277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$G$4:$G$13))","v":0},{"$f":"AC277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$G$4:$G$13))","v":0},{"$f":"AD277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$G$4:$G$13))","v":0},{"$f":"AE277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$G$4:$G$13))","v":0},{"$f":"Z277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$H$4:$H$13))","v":0},{"$f":"AA277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$H$4:$H$13))","v":0},{"$f":"AB277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$H$4:$H$13))","v":0},{"$f":"AC277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$H$4:$H$13))","v":0},{"$f":"AD277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$H$4:$H$13))","v":0},{"$f":"AE277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG277*IF($D277=\"BT\",Balance!D$98,IF($D277=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH277*IF($D277=\"BT\",Balance!E$98,IF($D277=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI277*IF($D277=\"BT\",Balance!F$98,IF($D277=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ277*IF($D277=\"BT\",Balance!G$98,IF($D277=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK277*IF($D277=\"BT\",Balance!H$98,IF($D277=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL277*IF($D277=\"BT\",Balance!I$98,IF($D277=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC277:BF277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN277*IF($D277=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO277*IF($D277=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP277*IF($D277=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ277*IF($D277=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR277*IF($D277=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS277*IF($D277=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ277:BM277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT277*IF($D277=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU277*IF($D277=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV277*IF($D277=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW277*IF($D277=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX277*IF($D277=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY277*IF($D277=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ277:BT277,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!C360","v":"X2D"},{"$f":"+PremisaCosto!F360","v":"Pp"},{"$f":"+PremisaCosto!B360","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T278:W278)","v":0},null,0,{"$f":"+G278","v":0},{"$f":"+H278","v":0},{"$f":"+I278","v":0},{"$f":"+J278","v":0},{"$f":"+K278","v":0},null,{"$f":"Z278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$F$4:$F$13))","v":0},{"$f":"AA278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$F$4:$F$13))","v":0},{"$f":"AB278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$F$4:$F$13))","v":0},{"$f":"AC278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$F$4:$F$13))","v":0},{"$f":"AD278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$F$4:$F$13))","v":0},{"$f":"AE278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI278:AL278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$G$4:$G$13))","v":0},{"$f":"AA278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$G$4:$G$13))","v":0},{"$f":"AB278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$G$4:$G$13))","v":0},{"$f":"AC278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$G$4:$G$13))","v":0},{"$f":"AD278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$G$4:$G$13))","v":0},{"$f":"AE278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$G$4:$G$13))","v":0},{"$f":"Z278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$H$4:$H$13))","v":0},{"$f":"AA278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$H$4:$H$13))","v":0},{"$f":"AB278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$H$4:$H$13))","v":0},{"$f":"AC278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$H$4:$H$13))","v":0},{"$f":"AD278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$H$4:$H$13))","v":0},{"$f":"AE278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG278*IF($D278=\"BT\",Balance!D$98,IF($D278=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH278*IF($D278=\"BT\",Balance!E$98,IF($D278=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI278*IF($D278=\"BT\",Balance!F$98,IF($D278=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ278*IF($D278=\"BT\",Balance!G$98,IF($D278=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK278*IF($D278=\"BT\",Balance!H$98,IF($D278=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL278*IF($D278=\"BT\",Balance!I$98,IF($D278=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC278:BF278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN278*IF($D278=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO278*IF($D278=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP278*IF($D278=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ278*IF($D278=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR278*IF($D278=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS278*IF($D278=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ278:BM278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT278*IF($D278=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU278*IF($D278=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV278*IF($D278=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW278*IF($D278=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX278*IF($D278=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY278*IF($D278=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ278:BT278,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!C361","v":"X2D"},{"$f":"+PremisaCosto!F361","v":"Pp"},{"$f":"+PremisaCosto!B361","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T279:W279)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$F$4:$F$13))","v":0},{"$f":"AA279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$F$4:$F$13))","v":0},{"$f":"AB279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$F$4:$F$13))","v":0},{"$f":"AC279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$F$4:$F$13))","v":0},{"$f":"AD279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$F$4:$F$13))","v":0},{"$f":"AE279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI279:AL279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$G$4:$G$13))","v":0},{"$f":"AA279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$G$4:$G$13))","v":0},{"$f":"AB279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$G$4:$G$13))","v":0},{"$f":"AC279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$G$4:$G$13))","v":0},{"$f":"AD279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$G$4:$G$13))","v":0},{"$f":"AE279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$G$4:$G$13))","v":0},{"$f":"Z279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$H$4:$H$13))","v":0},{"$f":"AA279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$H$4:$H$13))","v":0},{"$f":"AB279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$H$4:$H$13))","v":0},{"$f":"AC279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$H$4:$H$13))","v":0},{"$f":"AD279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$H$4:$H$13))","v":0},{"$f":"AE279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG279*IF($D279=\"BT\",Balance!D$98,IF($D279=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH279*IF($D279=\"BT\",Balance!E$98,IF($D279=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI279*IF($D279=\"BT\",Balance!F$98,IF($D279=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ279*IF($D279=\"BT\",Balance!G$98,IF($D279=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK279*IF($D279=\"BT\",Balance!H$98,IF($D279=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL279*IF($D279=\"BT\",Balance!I$98,IF($D279=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC279:BF279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN279*IF($D279=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO279*IF($D279=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP279*IF($D279=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ279*IF($D279=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR279*IF($D279=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS279*IF($D279=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ279:BM279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT279*IF($D279=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU279*IF($D279=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV279*IF($D279=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW279*IF($D279=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX279*IF($D279=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY279*IF($D279=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ279:BT279,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!C362","v":0},{"$f":"+PremisaCosto!F362","v":0},{"$f":"+PremisaCosto!B362","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T280:W280)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$F$4:$F$13))","v":0},{"$f":"AA280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$F$4:$F$13))","v":0},{"$f":"AB280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$F$4:$F$13))","v":0},{"$f":"AC280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$F$4:$F$13))","v":0},{"$f":"AD280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$F$4:$F$13))","v":0},{"$f":"AE280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI280:AL280,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$G$4:$G$13))","v":0},{"$f":"AA280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$G$4:$G$13))","v":0},{"$f":"AB280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$G$4:$G$13))","v":0},{"$f":"AC280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$G$4:$G$13))","v":0},{"$f":"AD280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$G$4:$G$13))","v":0},{"$f":"AE280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$G$4:$G$13))","v":0},{"$f":"Z280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$H$4:$H$13))","v":0},{"$f":"AA280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$H$4:$H$13))","v":0},{"$f":"AB280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$H$4:$H$13))","v":0},{"$f":"AC280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$H$4:$H$13))","v":0},{"$f":"AD280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$H$4:$H$13))","v":0},{"$f":"AE280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG280*IF($D280=\"BT\",Balance!D$98,IF($D280=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH280*IF($D280=\"BT\",Balance!E$98,IF($D280=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI280*IF($D280=\"BT\",Balance!F$98,IF($D280=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ280*IF($D280=\"BT\",Balance!G$98,IF($D280=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK280*IF($D280=\"BT\",Balance!H$98,IF($D280=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL280*IF($D280=\"BT\",Balance!I$98,IF($D280=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC280:BF280,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN280*IF($D280=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO280*IF($D280=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP280*IF($D280=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ280*IF($D280=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR280*IF($D280=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS280*IF($D280=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ280:BM280,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT280*IF($D280=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU280*IF($D280=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV280*IF($D280=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW280*IF($D280=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX280*IF($D280=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY280*IF($D280=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ280:BT280,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!C363","v":"X2D"},{"$f":"+PremisaCosto!F363","v":"Pp"},{"$f":"+PremisaCosto!B363","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T281:W281)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$F$4:$F$13))","v":0},{"$f":"AA281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$F$4:$F$13))","v":0},{"$f":"AB281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$F$4:$F$13))","v":0},{"$f":"AC281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$F$4:$F$13))","v":0},{"$f":"AD281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$F$4:$F$13))","v":0},{"$f":"AE281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI281:AL281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$G$4:$G$13))","v":0},{"$f":"AA281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$G$4:$G$13))","v":0},{"$f":"AB281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$G$4:$G$13))","v":0},{"$f":"AC281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$G$4:$G$13))","v":0},{"$f":"AD281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$G$4:$G$13))","v":0},{"$f":"AE281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$G$4:$G$13))","v":0},{"$f":"Z281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$H$4:$H$13))","v":0},{"$f":"AA281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$H$4:$H$13))","v":0},{"$f":"AB281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$H$4:$H$13))","v":0},{"$f":"AC281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$H$4:$H$13))","v":0},{"$f":"AD281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$H$4:$H$13))","v":0},{"$f":"AE281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG281*IF($D281=\"BT\",Balance!D$98,IF($D281=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH281*IF($D281=\"BT\",Balance!E$98,IF($D281=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI281*IF($D281=\"BT\",Balance!F$98,IF($D281=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ281*IF($D281=\"BT\",Balance!G$98,IF($D281=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK281*IF($D281=\"BT\",Balance!H$98,IF($D281=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL281*IF($D281=\"BT\",Balance!I$98,IF($D281=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC281:BF281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN281*IF($D281=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO281*IF($D281=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP281*IF($D281=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ281*IF($D281=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR281*IF($D281=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS281*IF($D281=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ281:BM281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT281*IF($D281=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU281*IF($D281=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV281*IF($D281=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW281*IF($D281=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX281*IF($D281=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY281*IF($D281=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ281:BT281,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!C364","v":"X2D"},{"$f":"+PremisaCosto!F364","v":"Pp"},{"$f":"+PremisaCosto!B364","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T282:W282)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$F$4:$F$13))","v":0},{"$f":"AA282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$F$4:$F$13))","v":0},{"$f":"AB282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$F$4:$F$13))","v":0},{"$f":"AC282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$F$4:$F$13))","v":0},{"$f":"AD282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$F$4:$F$13))","v":0},{"$f":"AE282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI282:AL282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$G$4:$G$13))","v":0},{"$f":"AA282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$G$4:$G$13))","v":0},{"$f":"AB282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$G$4:$G$13))","v":0},{"$f":"AC282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$G$4:$G$13))","v":0},{"$f":"AD282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$G$4:$G$13))","v":0},{"$f":"AE282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$G$4:$G$13))","v":0},{"$f":"Z282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$H$4:$H$13))","v":0},{"$f":"AA282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$H$4:$H$13))","v":0},{"$f":"AB282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$H$4:$H$13))","v":0},{"$f":"AC282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$H$4:$H$13))","v":0},{"$f":"AD282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$H$4:$H$13))","v":0},{"$f":"AE282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG282*IF($D282=\"BT\",Balance!D$98,IF($D282=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH282*IF($D282=\"BT\",Balance!E$98,IF($D282=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI282*IF($D282=\"BT\",Balance!F$98,IF($D282=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ282*IF($D282=\"BT\",Balance!G$98,IF($D282=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK282*IF($D282=\"BT\",Balance!H$98,IF($D282=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL282*IF($D282=\"BT\",Balance!I$98,IF($D282=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC282:BF282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN282*IF($D282=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO282*IF($D282=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP282*IF($D282=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ282*IF($D282=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR282*IF($D282=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS282*IF($D282=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ282:BM282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT282*IF($D282=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU282*IF($D282=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV282*IF($D282=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW282*IF($D282=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX282*IF($D282=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY282*IF($D282=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ282:BT282,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!C365","v":"X2D"},{"$f":"+PremisaCosto!F365","v":"Pp"},{"$f":"+PremisaCosto!B365","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T283:W283)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$F$4:$F$13))","v":0},{"$f":"AA283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$F$4:$F$13))","v":0},{"$f":"AB283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$F$4:$F$13))","v":0},{"$f":"AC283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$F$4:$F$13))","v":0},{"$f":"AD283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$F$4:$F$13))","v":0},{"$f":"AE283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI283:AL283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$G$4:$G$13))","v":0},{"$f":"AA283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$G$4:$G$13))","v":0},{"$f":"AB283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$G$4:$G$13))","v":0},{"$f":"AC283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$G$4:$G$13))","v":0},{"$f":"AD283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$G$4:$G$13))","v":0},{"$f":"AE283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$G$4:$G$13))","v":0},{"$f":"Z283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$H$4:$H$13))","v":0},{"$f":"AA283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$H$4:$H$13))","v":0},{"$f":"AB283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$H$4:$H$13))","v":0},{"$f":"AC283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$H$4:$H$13))","v":0},{"$f":"AD283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$H$4:$H$13))","v":0},{"$f":"AE283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG283*IF($D283=\"BT\",Balance!D$98,IF($D283=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH283*IF($D283=\"BT\",Balance!E$98,IF($D283=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI283*IF($D283=\"BT\",Balance!F$98,IF($D283=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ283*IF($D283=\"BT\",Balance!G$98,IF($D283=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK283*IF($D283=\"BT\",Balance!H$98,IF($D283=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL283*IF($D283=\"BT\",Balance!I$98,IF($D283=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC283:BF283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN283*IF($D283=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO283*IF($D283=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP283*IF($D283=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ283*IF($D283=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR283*IF($D283=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS283*IF($D283=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ283:BM283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT283*IF($D283=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU283*IF($D283=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV283*IF($D283=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW283*IF($D283=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX283*IF($D283=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY283*IF($D283=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ283:BT283,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!C366","v":"X2D"},{"$f":"+PremisaCosto!F366","v":"Pp"},{"$f":"+PremisaCosto!B366","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T284:W284)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$F$4:$F$13))","v":0},{"$f":"AA284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$F$4:$F$13))","v":0},{"$f":"AB284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$F$4:$F$13))","v":0},{"$f":"AC284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$F$4:$F$13))","v":0},{"$f":"AD284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$F$4:$F$13))","v":0},{"$f":"AE284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI284:AL284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$G$4:$G$13))","v":0},{"$f":"AA284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$G$4:$G$13))","v":0},{"$f":"AB284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$G$4:$G$13))","v":0},{"$f":"AC284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$G$4:$G$13))","v":0},{"$f":"AD284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$G$4:$G$13))","v":0},{"$f":"AE284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$G$4:$G$13))","v":0},{"$f":"Z284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$H$4:$H$13))","v":0},{"$f":"AA284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$H$4:$H$13))","v":0},{"$f":"AB284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$H$4:$H$13))","v":0},{"$f":"AC284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$H$4:$H$13))","v":0},{"$f":"AD284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$H$4:$H$13))","v":0},{"$f":"AE284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG284*IF($D284=\"BT\",Balance!D$98,IF($D284=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH284*IF($D284=\"BT\",Balance!E$98,IF($D284=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI284*IF($D284=\"BT\",Balance!F$98,IF($D284=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ284*IF($D284=\"BT\",Balance!G$98,IF($D284=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK284*IF($D284=\"BT\",Balance!H$98,IF($D284=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL284*IF($D284=\"BT\",Balance!I$98,IF($D284=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC284:BF284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN284*IF($D284=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO284*IF($D284=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP284*IF($D284=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ284*IF($D284=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR284*IF($D284=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS284*IF($D284=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ284:BM284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT284*IF($D284=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU284*IF($D284=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV284*IF($D284=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW284*IF($D284=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX284*IF($D284=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY284*IF($D284=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ284:BT284,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!C367","v":"X2D"},{"$f":"+PremisaCosto!F367","v":"Pp"},{"$f":"+PremisaCosto!B367","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T285:W285)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$F$4:$F$13))","v":0},{"$f":"AA285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$F$4:$F$13))","v":0},{"$f":"AB285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$F$4:$F$13))","v":0},{"$f":"AC285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$F$4:$F$13))","v":0},{"$f":"AD285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$F$4:$F$13))","v":0},{"$f":"AE285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI285:AL285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$G$4:$G$13))","v":0},{"$f":"AA285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$G$4:$G$13))","v":0},{"$f":"AB285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$G$4:$G$13))","v":0},{"$f":"AC285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$G$4:$G$13))","v":0},{"$f":"AD285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$G$4:$G$13))","v":0},{"$f":"AE285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$G$4:$G$13))","v":0},{"$f":"Z285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$H$4:$H$13))","v":0},{"$f":"AA285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$H$4:$H$13))","v":0},{"$f":"AB285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$H$4:$H$13))","v":0},{"$f":"AC285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$H$4:$H$13))","v":0},{"$f":"AD285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$H$4:$H$13))","v":0},{"$f":"AE285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG285*IF($D285=\"BT\",Balance!D$98,IF($D285=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH285*IF($D285=\"BT\",Balance!E$98,IF($D285=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI285*IF($D285=\"BT\",Balance!F$98,IF($D285=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ285*IF($D285=\"BT\",Balance!G$98,IF($D285=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK285*IF($D285=\"BT\",Balance!H$98,IF($D285=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL285*IF($D285=\"BT\",Balance!I$98,IF($D285=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC285:BF285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN285*IF($D285=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO285*IF($D285=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP285*IF($D285=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ285*IF($D285=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR285*IF($D285=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS285*IF($D285=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ285:BM285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT285*IF($D285=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU285*IF($D285=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV285*IF($D285=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW285*IF($D285=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX285*IF($D285=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY285*IF($D285=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ285:BT285,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!C368","v":"X2D"},{"$f":"+PremisaCosto!F368","v":"Pp"},{"$f":"+PremisaCosto!B368","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T286:W286)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$F$4:$F$13))","v":0},{"$f":"AA286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$F$4:$F$13))","v":0},{"$f":"AB286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$F$4:$F$13))","v":0},{"$f":"AC286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$F$4:$F$13))","v":0},{"$f":"AD286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$F$4:$F$13))","v":0},{"$f":"AE286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI286:AL286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$G$4:$G$13))","v":0},{"$f":"AA286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$G$4:$G$13))","v":0},{"$f":"AB286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$G$4:$G$13))","v":0},{"$f":"AC286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$G$4:$G$13))","v":0},{"$f":"AD286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$G$4:$G$13))","v":0},{"$f":"AE286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$G$4:$G$13))","v":0},{"$f":"Z286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$H$4:$H$13))","v":0},{"$f":"AA286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$H$4:$H$13))","v":0},{"$f":"AB286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$H$4:$H$13))","v":0},{"$f":"AC286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$H$4:$H$13))","v":0},{"$f":"AD286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$H$4:$H$13))","v":0},{"$f":"AE286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG286*IF($D286=\"BT\",Balance!D$98,IF($D286=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH286*IF($D286=\"BT\",Balance!E$98,IF($D286=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI286*IF($D286=\"BT\",Balance!F$98,IF($D286=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ286*IF($D286=\"BT\",Balance!G$98,IF($D286=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK286*IF($D286=\"BT\",Balance!H$98,IF($D286=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL286*IF($D286=\"BT\",Balance!I$98,IF($D286=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC286:BF286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN286*IF($D286=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO286*IF($D286=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP286*IF($D286=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ286*IF($D286=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR286*IF($D286=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS286*IF($D286=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ286:BM286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT286*IF($D286=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU286*IF($D286=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV286*IF($D286=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW286*IF($D286=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX286*IF($D286=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY286*IF($D286=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ286:BT286,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!C369","v":"X2D"},{"$f":"+PremisaCosto!F369","v":"Pp"},{"$f":"+PremisaCosto!B369","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T287:W287)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$F$4:$F$13))","v":0},{"$f":"AA287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$F$4:$F$13))","v":0},{"$f":"AB287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$F$4:$F$13))","v":0},{"$f":"AC287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$F$4:$F$13))","v":0},{"$f":"AD287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$F$4:$F$13))","v":0},{"$f":"AE287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI287:AL287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$G$4:$G$13))","v":0},{"$f":"AA287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$G$4:$G$13))","v":0},{"$f":"AB287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$G$4:$G$13))","v":0},{"$f":"AC287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$G$4:$G$13))","v":0},{"$f":"AD287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$G$4:$G$13))","v":0},{"$f":"AE287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$G$4:$G$13))","v":0},{"$f":"Z287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$H$4:$H$13))","v":0},{"$f":"AA287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$H$4:$H$13))","v":0},{"$f":"AB287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$H$4:$H$13))","v":0},{"$f":"AC287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$H$4:$H$13))","v":0},{"$f":"AD287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$H$4:$H$13))","v":0},{"$f":"AE287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG287*IF($D287=\"BT\",Balance!D$98,IF($D287=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH287*IF($D287=\"BT\",Balance!E$98,IF($D287=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI287*IF($D287=\"BT\",Balance!F$98,IF($D287=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ287*IF($D287=\"BT\",Balance!G$98,IF($D287=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK287*IF($D287=\"BT\",Balance!H$98,IF($D287=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL287*IF($D287=\"BT\",Balance!I$98,IF($D287=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC287:BF287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN287*IF($D287=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO287*IF($D287=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP287*IF($D287=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ287*IF($D287=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR287*IF($D287=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS287*IF($D287=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ287:BM287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT287*IF($D287=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU287*IF($D287=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV287*IF($D287=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW287*IF($D287=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX287*IF($D287=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY287*IF($D287=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ287:BT287,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!C370","v":"X2D"},{"$f":"+PremisaCosto!F370","v":"Pp"},{"$f":"+PremisaCosto!B370","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T288:W288)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$F$4:$F$13))","v":0},{"$f":"AA288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$F$4:$F$13))","v":0},{"$f":"AB288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$F$4:$F$13))","v":0},{"$f":"AC288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$F$4:$F$13))","v":0},{"$f":"AD288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$F$4:$F$13))","v":0},{"$f":"AE288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI288:AL288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$G$4:$G$13))","v":0},{"$f":"AA288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$G$4:$G$13))","v":0},{"$f":"AB288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$G$4:$G$13))","v":0},{"$f":"AC288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$G$4:$G$13))","v":0},{"$f":"AD288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$G$4:$G$13))","v":0},{"$f":"AE288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$G$4:$G$13))","v":0},{"$f":"Z288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$H$4:$H$13))","v":0},{"$f":"AA288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$H$4:$H$13))","v":0},{"$f":"AB288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$H$4:$H$13))","v":0},{"$f":"AC288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$H$4:$H$13))","v":0},{"$f":"AD288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$H$4:$H$13))","v":0},{"$f":"AE288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG288*IF($D288=\"BT\",Balance!D$98,IF($D288=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH288*IF($D288=\"BT\",Balance!E$98,IF($D288=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI288*IF($D288=\"BT\",Balance!F$98,IF($D288=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ288*IF($D288=\"BT\",Balance!G$98,IF($D288=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK288*IF($D288=\"BT\",Balance!H$98,IF($D288=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL288*IF($D288=\"BT\",Balance!I$98,IF($D288=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC288:BF288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN288*IF($D288=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO288*IF($D288=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP288*IF($D288=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ288*IF($D288=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR288*IF($D288=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS288*IF($D288=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ288:BM288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT288*IF($D288=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU288*IF($D288=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV288*IF($D288=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW288*IF($D288=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX288*IF($D288=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY288*IF($D288=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ288:BT288,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!C371","v":"X2D"},{"$f":"+PremisaCosto!F371","v":"Pp"},{"$f":"+PremisaCosto!B371","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T289:W289)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$F$4:$F$13))","v":0},{"$f":"AA289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$F$4:$F$13))","v":0},{"$f":"AB289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$F$4:$F$13))","v":0},{"$f":"AC289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$F$4:$F$13))","v":0},{"$f":"AD289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$F$4:$F$13))","v":0},{"$f":"AE289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI289:AL289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$G$4:$G$13))","v":0},{"$f":"AA289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$G$4:$G$13))","v":0},{"$f":"AB289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$G$4:$G$13))","v":0},{"$f":"AC289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$G$4:$G$13))","v":0},{"$f":"AD289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$G$4:$G$13))","v":0},{"$f":"AE289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$G$4:$G$13))","v":0},{"$f":"Z289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$H$4:$H$13))","v":0},{"$f":"AA289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$H$4:$H$13))","v":0},{"$f":"AB289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$H$4:$H$13))","v":0},{"$f":"AC289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$H$4:$H$13))","v":0},{"$f":"AD289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$H$4:$H$13))","v":0},{"$f":"AE289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG289*IF($D289=\"BT\",Balance!D$98,IF($D289=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH289*IF($D289=\"BT\",Balance!E$98,IF($D289=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI289*IF($D289=\"BT\",Balance!F$98,IF($D289=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ289*IF($D289=\"BT\",Balance!G$98,IF($D289=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK289*IF($D289=\"BT\",Balance!H$98,IF($D289=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL289*IF($D289=\"BT\",Balance!I$98,IF($D289=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC289:BF289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN289*IF($D289=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO289*IF($D289=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP289*IF($D289=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ289*IF($D289=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR289*IF($D289=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS289*IF($D289=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ289:BM289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT289*IF($D289=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU289*IF($D289=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV289*IF($D289=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW289*IF($D289=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX289*IF($D289=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY289*IF($D289=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ289:BT289,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!C372","v":"X2D"},{"$f":"+PremisaCosto!F372","v":"Pp"},{"$f":"+PremisaCosto!B372","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T290:W290)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$F$4:$F$13))","v":0},{"$f":"AA290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$F$4:$F$13))","v":0},{"$f":"AB290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$F$4:$F$13))","v":0},{"$f":"AC290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$F$4:$F$13))","v":0},{"$f":"AD290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$F$4:$F$13))","v":0},{"$f":"AE290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI290:AL290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$G$4:$G$13))","v":0},{"$f":"AA290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$G$4:$G$13))","v":0},{"$f":"AB290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$G$4:$G$13))","v":0},{"$f":"AC290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$G$4:$G$13))","v":0},{"$f":"AD290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$G$4:$G$13))","v":0},{"$f":"AE290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$G$4:$G$13))","v":0},{"$f":"Z290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$H$4:$H$13))","v":0},{"$f":"AA290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$H$4:$H$13))","v":0},{"$f":"AB290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$H$4:$H$13))","v":0},{"$f":"AC290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$H$4:$H$13))","v":0},{"$f":"AD290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$H$4:$H$13))","v":0},{"$f":"AE290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG290*IF($D290=\"BT\",Balance!D$98,IF($D290=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH290*IF($D290=\"BT\",Balance!E$98,IF($D290=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI290*IF($D290=\"BT\",Balance!F$98,IF($D290=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ290*IF($D290=\"BT\",Balance!G$98,IF($D290=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK290*IF($D290=\"BT\",Balance!H$98,IF($D290=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL290*IF($D290=\"BT\",Balance!I$98,IF($D290=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC290:BF290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN290*IF($D290=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO290*IF($D290=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP290*IF($D290=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ290*IF($D290=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR290*IF($D290=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS290*IF($D290=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ290:BM290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT290*IF($D290=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU290*IF($D290=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV290*IF($D290=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW290*IF($D290=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX290*IF($D290=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY290*IF($D290=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ290:BT290,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!C373","v":0},{"$f":"+PremisaCosto!F373","v":0},{"$f":"+PremisaCosto!B373","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T291:W291)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$F$4:$F$13))","v":0},{"$f":"AA291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$F$4:$F$13))","v":0},{"$f":"AB291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$F$4:$F$13))","v":0},{"$f":"AC291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$F$4:$F$13))","v":0},{"$f":"AD291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$F$4:$F$13))","v":0},{"$f":"AE291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI291:AL291,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$G$4:$G$13))","v":0},{"$f":"AA291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$G$4:$G$13))","v":0},{"$f":"AB291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$G$4:$G$13))","v":0},{"$f":"AC291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$G$4:$G$13))","v":0},{"$f":"AD291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$G$4:$G$13))","v":0},{"$f":"AE291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$G$4:$G$13))","v":0},{"$f":"Z291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$H$4:$H$13))","v":0},{"$f":"AA291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$H$4:$H$13))","v":0},{"$f":"AB291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$H$4:$H$13))","v":0},{"$f":"AC291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$H$4:$H$13))","v":0},{"$f":"AD291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$H$4:$H$13))","v":0},{"$f":"AE291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG291*IF($D291=\"BT\",Balance!D$98,IF($D291=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH291*IF($D291=\"BT\",Balance!E$98,IF($D291=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI291*IF($D291=\"BT\",Balance!F$98,IF($D291=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ291*IF($D291=\"BT\",Balance!G$98,IF($D291=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK291*IF($D291=\"BT\",Balance!H$98,IF($D291=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL291*IF($D291=\"BT\",Balance!I$98,IF($D291=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC291:BF291,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN291*IF($D291=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO291*IF($D291=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP291*IF($D291=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ291*IF($D291=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR291*IF($D291=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS291*IF($D291=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ291:BM291,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT291*IF($D291=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU291*IF($D291=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV291*IF($D291=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW291*IF($D291=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX291*IF($D291=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY291*IF($D291=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ291:BT291,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!C374","v":"X2D"},{"$f":"+PremisaCosto!F374","v":"Pp"},{"$f":"+PremisaCosto!B374","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T292:W292)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$F$4:$F$13))","v":0},{"$f":"AA292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$F$4:$F$13))","v":0},{"$f":"AB292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$F$4:$F$13))","v":0},{"$f":"AC292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$F$4:$F$13))","v":0},{"$f":"AD292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$F$4:$F$13))","v":0},{"$f":"AE292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI292:AL292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$G$4:$G$13))","v":0},{"$f":"AA292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$G$4:$G$13))","v":0},{"$f":"AB292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$G$4:$G$13))","v":0},{"$f":"AC292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$G$4:$G$13))","v":0},{"$f":"AD292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$G$4:$G$13))","v":0},{"$f":"AE292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$G$4:$G$13))","v":0},{"$f":"Z292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$H$4:$H$13))","v":0},{"$f":"AA292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$H$4:$H$13))","v":0},{"$f":"AB292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$H$4:$H$13))","v":0},{"$f":"AC292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$H$4:$H$13))","v":0},{"$f":"AD292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$H$4:$H$13))","v":0},{"$f":"AE292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG292*IF($D292=\"BT\",Balance!D$98,IF($D292=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH292*IF($D292=\"BT\",Balance!E$98,IF($D292=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI292*IF($D292=\"BT\",Balance!F$98,IF($D292=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ292*IF($D292=\"BT\",Balance!G$98,IF($D292=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK292*IF($D292=\"BT\",Balance!H$98,IF($D292=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL292*IF($D292=\"BT\",Balance!I$98,IF($D292=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC292:BF292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN292*IF($D292=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO292*IF($D292=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP292*IF($D292=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ292*IF($D292=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR292*IF($D292=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS292*IF($D292=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ292:BM292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT292*IF($D292=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU292*IF($D292=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV292*IF($D292=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW292*IF($D292=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX292*IF($D292=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY292*IF($D292=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ292:BT292,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!C375","v":"X2D"},{"$f":"+PremisaCosto!F375","v":"Pp"},{"$f":"+PremisaCosto!B375","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T293:W293)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$F$4:$F$13))","v":0},{"$f":"AA293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$F$4:$F$13))","v":0},{"$f":"AB293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$F$4:$F$13))","v":0},{"$f":"AC293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$F$4:$F$13))","v":0},{"$f":"AD293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$F$4:$F$13))","v":0},{"$f":"AE293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI293:AL293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$G$4:$G$13))","v":0},{"$f":"AA293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$G$4:$G$13))","v":0},{"$f":"AB293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$G$4:$G$13))","v":0},{"$f":"AC293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$G$4:$G$13))","v":0},{"$f":"AD293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$G$4:$G$13))","v":0},{"$f":"AE293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$G$4:$G$13))","v":0},{"$f":"Z293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$H$4:$H$13))","v":0},{"$f":"AA293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$H$4:$H$13))","v":0},{"$f":"AB293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$H$4:$H$13))","v":0},{"$f":"AC293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$H$4:$H$13))","v":0},{"$f":"AD293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$H$4:$H$13))","v":0},{"$f":"AE293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG293*IF($D293=\"BT\",Balance!D$98,IF($D293=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH293*IF($D293=\"BT\",Balance!E$98,IF($D293=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI293*IF($D293=\"BT\",Balance!F$98,IF($D293=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ293*IF($D293=\"BT\",Balance!G$98,IF($D293=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK293*IF($D293=\"BT\",Balance!H$98,IF($D293=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL293*IF($D293=\"BT\",Balance!I$98,IF($D293=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC293:BF293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN293*IF($D293=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO293*IF($D293=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP293*IF($D293=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ293*IF($D293=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR293*IF($D293=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS293*IF($D293=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ293:BM293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT293*IF($D293=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU293*IF($D293=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV293*IF($D293=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW293*IF($D293=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX293*IF($D293=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY293*IF($D293=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ293:BT293,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!C376","v":"X2D"},{"$f":"+PremisaCosto!F376","v":"Pp"},{"$f":"+PremisaCosto!B376","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T294:W294)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$F$4:$F$13))","v":0},{"$f":"AA294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$F$4:$F$13))","v":0},{"$f":"AB294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$F$4:$F$13))","v":0},{"$f":"AC294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$F$4:$F$13))","v":0},{"$f":"AD294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$F$4:$F$13))","v":0},{"$f":"AE294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI294:AL294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$G$4:$G$13))","v":0},{"$f":"AA294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$G$4:$G$13))","v":0},{"$f":"AB294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$G$4:$G$13))","v":0},{"$f":"AC294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$G$4:$G$13))","v":0},{"$f":"AD294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$G$4:$G$13))","v":0},{"$f":"AE294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$G$4:$G$13))","v":0},{"$f":"Z294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$H$4:$H$13))","v":0},{"$f":"AA294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$H$4:$H$13))","v":0},{"$f":"AB294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$H$4:$H$13))","v":0},{"$f":"AC294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$H$4:$H$13))","v":0},{"$f":"AD294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$H$4:$H$13))","v":0},{"$f":"AE294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG294*IF($D294=\"BT\",Balance!D$98,IF($D294=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH294*IF($D294=\"BT\",Balance!E$98,IF($D294=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI294*IF($D294=\"BT\",Balance!F$98,IF($D294=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ294*IF($D294=\"BT\",Balance!G$98,IF($D294=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK294*IF($D294=\"BT\",Balance!H$98,IF($D294=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL294*IF($D294=\"BT\",Balance!I$98,IF($D294=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC294:BF294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN294*IF($D294=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO294*IF($D294=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP294*IF($D294=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ294*IF($D294=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR294*IF($D294=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS294*IF($D294=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ294:BM294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT294*IF($D294=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU294*IF($D294=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV294*IF($D294=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW294*IF($D294=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX294*IF($D294=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY294*IF($D294=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ294:BT294,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!C377","v":"X2D"},{"$f":"+PremisaCosto!F377","v":"Pp"},{"$f":"+PremisaCosto!B377","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T295:W295)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$F$4:$F$13))","v":0},{"$f":"AA295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$F$4:$F$13))","v":0},{"$f":"AB295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$F$4:$F$13))","v":0},{"$f":"AC295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$F$4:$F$13))","v":0},{"$f":"AD295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$F$4:$F$13))","v":0},{"$f":"AE295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI295:AL295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$G$4:$G$13))","v":0},{"$f":"AA295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$G$4:$G$13))","v":0},{"$f":"AB295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$G$4:$G$13))","v":0},{"$f":"AC295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$G$4:$G$13))","v":0},{"$f":"AD295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$G$4:$G$13))","v":0},{"$f":"AE295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$G$4:$G$13))","v":0},{"$f":"Z295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$H$4:$H$13))","v":0},{"$f":"AA295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$H$4:$H$13))","v":0},{"$f":"AB295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$H$4:$H$13))","v":0},{"$f":"AC295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$H$4:$H$13))","v":0},{"$f":"AD295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$H$4:$H$13))","v":0},{"$f":"AE295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG295*IF($D295=\"BT\",Balance!D$98,IF($D295=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH295*IF($D295=\"BT\",Balance!E$98,IF($D295=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI295*IF($D295=\"BT\",Balance!F$98,IF($D295=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ295*IF($D295=\"BT\",Balance!G$98,IF($D295=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK295*IF($D295=\"BT\",Balance!H$98,IF($D295=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL295*IF($D295=\"BT\",Balance!I$98,IF($D295=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC295:BF295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN295*IF($D295=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO295*IF($D295=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP295*IF($D295=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ295*IF($D295=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR295*IF($D295=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS295*IF($D295=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ295:BM295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT295*IF($D295=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU295*IF($D295=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV295*IF($D295=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW295*IF($D295=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX295*IF($D295=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY295*IF($D295=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ295:BT295,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!C378","v":"X2D"},{"$f":"+PremisaCosto!F378","v":"Pp"},{"$f":"+PremisaCosto!B378","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T296:W296)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$F$4:$F$13))","v":0},{"$f":"AA296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$F$4:$F$13))","v":0},{"$f":"AB296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$F$4:$F$13))","v":0},{"$f":"AC296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$F$4:$F$13))","v":0},{"$f":"AD296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$F$4:$F$13))","v":0},{"$f":"AE296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI296:AL296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$G$4:$G$13))","v":0},{"$f":"AA296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$G$4:$G$13))","v":0},{"$f":"AB296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$G$4:$G$13))","v":0},{"$f":"AC296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$G$4:$G$13))","v":0},{"$f":"AD296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$G$4:$G$13))","v":0},{"$f":"AE296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$G$4:$G$13))","v":0},{"$f":"Z296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$H$4:$H$13))","v":0},{"$f":"AA296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$H$4:$H$13))","v":0},{"$f":"AB296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$H$4:$H$13))","v":0},{"$f":"AC296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$H$4:$H$13))","v":0},{"$f":"AD296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$H$4:$H$13))","v":0},{"$f":"AE296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG296*IF($D296=\"BT\",Balance!D$98,IF($D296=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH296*IF($D296=\"BT\",Balance!E$98,IF($D296=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI296*IF($D296=\"BT\",Balance!F$98,IF($D296=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ296*IF($D296=\"BT\",Balance!G$98,IF($D296=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK296*IF($D296=\"BT\",Balance!H$98,IF($D296=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL296*IF($D296=\"BT\",Balance!I$98,IF($D296=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC296:BF296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN296*IF($D296=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO296*IF($D296=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP296*IF($D296=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ296*IF($D296=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR296*IF($D296=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS296*IF($D296=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ296:BM296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT296*IF($D296=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU296*IF($D296=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV296*IF($D296=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW296*IF($D296=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX296*IF($D296=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY296*IF($D296=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ296:BT296,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!C379","v":"X2D"},{"$f":"+PremisaCosto!F379","v":"Pp"},{"$f":"+PremisaCosto!B379","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T297:W297)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$F$4:$F$13))","v":0},{"$f":"AA297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$F$4:$F$13))","v":0},{"$f":"AB297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$F$4:$F$13))","v":0},{"$f":"AC297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$F$4:$F$13))","v":0},{"$f":"AD297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$F$4:$F$13))","v":0},{"$f":"AE297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI297:AL297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$G$4:$G$13))","v":0},{"$f":"AA297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$G$4:$G$13))","v":0},{"$f":"AB297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$G$4:$G$13))","v":0},{"$f":"AC297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$G$4:$G$13))","v":0},{"$f":"AD297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$G$4:$G$13))","v":0},{"$f":"AE297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$G$4:$G$13))","v":0},{"$f":"Z297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$H$4:$H$13))","v":0},{"$f":"AA297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$H$4:$H$13))","v":0},{"$f":"AB297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$H$4:$H$13))","v":0},{"$f":"AC297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$H$4:$H$13))","v":0},{"$f":"AD297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$H$4:$H$13))","v":0},{"$f":"AE297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG297*IF($D297=\"BT\",Balance!D$98,IF($D297=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH297*IF($D297=\"BT\",Balance!E$98,IF($D297=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI297*IF($D297=\"BT\",Balance!F$98,IF($D297=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ297*IF($D297=\"BT\",Balance!G$98,IF($D297=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK297*IF($D297=\"BT\",Balance!H$98,IF($D297=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL297*IF($D297=\"BT\",Balance!I$98,IF($D297=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC297:BF297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN297*IF($D297=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO297*IF($D297=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP297*IF($D297=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ297*IF($D297=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR297*IF($D297=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS297*IF($D297=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ297:BM297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT297*IF($D297=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU297*IF($D297=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV297*IF($D297=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW297*IF($D297=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX297*IF($D297=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY297*IF($D297=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ297:BT297,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!C380","v":"X2D"},{"$f":"+PremisaCosto!F380","v":"Pp"},{"$f":"+PremisaCosto!B380","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T298:W298)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$F$4:$F$13))","v":0},{"$f":"AA298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$F$4:$F$13))","v":0},{"$f":"AB298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$F$4:$F$13))","v":0},{"$f":"AC298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$F$4:$F$13))","v":0},{"$f":"AD298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$F$4:$F$13))","v":0},{"$f":"AE298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI298:AL298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$G$4:$G$13))","v":0},{"$f":"AA298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$G$4:$G$13))","v":0},{"$f":"AB298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$G$4:$G$13))","v":0},{"$f":"AC298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$G$4:$G$13))","v":0},{"$f":"AD298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$G$4:$G$13))","v":0},{"$f":"AE298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$G$4:$G$13))","v":0},{"$f":"Z298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$H$4:$H$13))","v":0},{"$f":"AA298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$H$4:$H$13))","v":0},{"$f":"AB298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$H$4:$H$13))","v":0},{"$f":"AC298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$H$4:$H$13))","v":0},{"$f":"AD298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$H$4:$H$13))","v":0},{"$f":"AE298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG298*IF($D298=\"BT\",Balance!D$98,IF($D298=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH298*IF($D298=\"BT\",Balance!E$98,IF($D298=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI298*IF($D298=\"BT\",Balance!F$98,IF($D298=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ298*IF($D298=\"BT\",Balance!G$98,IF($D298=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK298*IF($D298=\"BT\",Balance!H$98,IF($D298=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL298*IF($D298=\"BT\",Balance!I$98,IF($D298=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC298:BF298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN298*IF($D298=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO298*IF($D298=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP298*IF($D298=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ298*IF($D298=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR298*IF($D298=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS298*IF($D298=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ298:BM298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT298*IF($D298=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU298*IF($D298=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV298*IF($D298=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW298*IF($D298=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX298*IF($D298=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY298*IF($D298=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ298:BT298,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!C381","v":"X2D"},{"$f":"+PremisaCosto!F381","v":"Pp"},{"$f":"+PremisaCosto!B381","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T299:W299)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$F$4:$F$13))","v":0},{"$f":"AA299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$F$4:$F$13))","v":0},{"$f":"AB299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$F$4:$F$13))","v":0},{"$f":"AC299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$F$4:$F$13))","v":0},{"$f":"AD299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$F$4:$F$13))","v":0},{"$f":"AE299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI299:AL299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$G$4:$G$13))","v":0},{"$f":"AA299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$G$4:$G$13))","v":0},{"$f":"AB299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$G$4:$G$13))","v":0},{"$f":"AC299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$G$4:$G$13))","v":0},{"$f":"AD299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$G$4:$G$13))","v":0},{"$f":"AE299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$G$4:$G$13))","v":0},{"$f":"Z299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$H$4:$H$13))","v":0},{"$f":"AA299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$H$4:$H$13))","v":0},{"$f":"AB299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$H$4:$H$13))","v":0},{"$f":"AC299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$H$4:$H$13))","v":0},{"$f":"AD299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$H$4:$H$13))","v":0},{"$f":"AE299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG299*IF($D299=\"BT\",Balance!D$98,IF($D299=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH299*IF($D299=\"BT\",Balance!E$98,IF($D299=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI299*IF($D299=\"BT\",Balance!F$98,IF($D299=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ299*IF($D299=\"BT\",Balance!G$98,IF($D299=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK299*IF($D299=\"BT\",Balance!H$98,IF($D299=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL299*IF($D299=\"BT\",Balance!I$98,IF($D299=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC299:BF299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN299*IF($D299=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO299*IF($D299=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP299*IF($D299=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ299*IF($D299=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR299*IF($D299=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS299*IF($D299=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ299:BM299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT299*IF($D299=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU299*IF($D299=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV299*IF($D299=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW299*IF($D299=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX299*IF($D299=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY299*IF($D299=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ299:BT299,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!C382","v":"X2D"},{"$f":"+PremisaCosto!F382","v":"Pp"},{"$f":"+PremisaCosto!B382","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T300:W300)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$F$4:$F$13))","v":0},{"$f":"AA300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$F$4:$F$13))","v":0},{"$f":"AB300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$F$4:$F$13))","v":0},{"$f":"AC300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$F$4:$F$13))","v":0},{"$f":"AD300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$F$4:$F$13))","v":0},{"$f":"AE300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI300:AL300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$G$4:$G$13))","v":0},{"$f":"AA300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$G$4:$G$13))","v":0},{"$f":"AB300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$G$4:$G$13))","v":0},{"$f":"AC300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$G$4:$G$13))","v":0},{"$f":"AD300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$G$4:$G$13))","v":0},{"$f":"AE300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$G$4:$G$13))","v":0},{"$f":"Z300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$H$4:$H$13))","v":0},{"$f":"AA300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$H$4:$H$13))","v":0},{"$f":"AB300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$H$4:$H$13))","v":0},{"$f":"AC300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$H$4:$H$13))","v":0},{"$f":"AD300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$H$4:$H$13))","v":0},{"$f":"AE300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG300*IF($D300=\"BT\",Balance!D$98,IF($D300=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH300*IF($D300=\"BT\",Balance!E$98,IF($D300=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI300*IF($D300=\"BT\",Balance!F$98,IF($D300=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ300*IF($D300=\"BT\",Balance!G$98,IF($D300=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK300*IF($D300=\"BT\",Balance!H$98,IF($D300=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL300*IF($D300=\"BT\",Balance!I$98,IF($D300=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC300:BF300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN300*IF($D300=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO300*IF($D300=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP300*IF($D300=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ300*IF($D300=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR300*IF($D300=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS300*IF($D300=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ300:BM300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT300*IF($D300=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU300*IF($D300=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV300*IF($D300=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW300*IF($D300=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX300*IF($D300=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY300*IF($D300=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ300:BT300,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!C383","v":"X2D"},{"$f":"+PremisaCosto!F383","v":"Pp"},{"$f":"+PremisaCosto!B383","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T301:W301)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$F$4:$F$13))","v":0},{"$f":"AA301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$F$4:$F$13))","v":0},{"$f":"AB301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$F$4:$F$13))","v":0},{"$f":"AC301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$F$4:$F$13))","v":0},{"$f":"AD301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$F$4:$F$13))","v":0},{"$f":"AE301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI301:AL301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$G$4:$G$13))","v":0},{"$f":"AA301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$G$4:$G$13))","v":0},{"$f":"AB301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$G$4:$G$13))","v":0},{"$f":"AC301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$G$4:$G$13))","v":0},{"$f":"AD301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$G$4:$G$13))","v":0},{"$f":"AE301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$G$4:$G$13))","v":0},{"$f":"Z301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$H$4:$H$13))","v":0},{"$f":"AA301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$H$4:$H$13))","v":0},{"$f":"AB301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$H$4:$H$13))","v":0},{"$f":"AC301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$H$4:$H$13))","v":0},{"$f":"AD301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$H$4:$H$13))","v":0},{"$f":"AE301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG301*IF($D301=\"BT\",Balance!D$98,IF($D301=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH301*IF($D301=\"BT\",Balance!E$98,IF($D301=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI301*IF($D301=\"BT\",Balance!F$98,IF($D301=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ301*IF($D301=\"BT\",Balance!G$98,IF($D301=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK301*IF($D301=\"BT\",Balance!H$98,IF($D301=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL301*IF($D301=\"BT\",Balance!I$98,IF($D301=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC301:BF301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN301*IF($D301=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO301*IF($D301=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP301*IF($D301=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ301*IF($D301=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR301*IF($D301=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS301*IF($D301=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ301:BM301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT301*IF($D301=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU301*IF($D301=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV301*IF($D301=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW301*IF($D301=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX301*IF($D301=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY301*IF($D301=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ301:BT301,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!C384","v":0},{"$f":"+PremisaCosto!F384","v":0},{"$f":"+PremisaCosto!B384","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T302:W302)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$F$4:$F$13))","v":0},{"$f":"AA302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$F$4:$F$13))","v":0},{"$f":"AB302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$F$4:$F$13))","v":0},{"$f":"AC302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$F$4:$F$13))","v":0},{"$f":"AD302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$F$4:$F$13))","v":0},{"$f":"AE302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI302:AL302,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$G$4:$G$13))","v":0},{"$f":"AA302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$G$4:$G$13))","v":0},{"$f":"AB302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$G$4:$G$13))","v":0},{"$f":"AC302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$G$4:$G$13))","v":0},{"$f":"AD302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$G$4:$G$13))","v":0},{"$f":"AE302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$G$4:$G$13))","v":0},{"$f":"Z302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$H$4:$H$13))","v":0},{"$f":"AA302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$H$4:$H$13))","v":0},{"$f":"AB302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$H$4:$H$13))","v":0},{"$f":"AC302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$H$4:$H$13))","v":0},{"$f":"AD302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$H$4:$H$13))","v":0},{"$f":"AE302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG302*IF($D302=\"BT\",Balance!D$98,IF($D302=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH302*IF($D302=\"BT\",Balance!E$98,IF($D302=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI302*IF($D302=\"BT\",Balance!F$98,IF($D302=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ302*IF($D302=\"BT\",Balance!G$98,IF($D302=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK302*IF($D302=\"BT\",Balance!H$98,IF($D302=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL302*IF($D302=\"BT\",Balance!I$98,IF($D302=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC302:BF302,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN302*IF($D302=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO302*IF($D302=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP302*IF($D302=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ302*IF($D302=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR302*IF($D302=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS302*IF($D302=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ302:BM302,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT302*IF($D302=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU302*IF($D302=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV302*IF($D302=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW302*IF($D302=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX302*IF($D302=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY302*IF($D302=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ302:BT302,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!C385","v":"X2D"},{"$f":"+PremisaCosto!F385","v":"Pp"},{"$f":"+PremisaCosto!B385","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T303:W303)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$F$4:$F$13))","v":0},{"$f":"AA303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$F$4:$F$13))","v":0},{"$f":"AB303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$F$4:$F$13))","v":0},{"$f":"AC303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$F$4:$F$13))","v":0},{"$f":"AD303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$F$4:$F$13))","v":0},{"$f":"AE303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI303:AL303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$G$4:$G$13))","v":0},{"$f":"AA303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$G$4:$G$13))","v":0},{"$f":"AB303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$G$4:$G$13))","v":0},{"$f":"AC303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$G$4:$G$13))","v":0},{"$f":"AD303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$G$4:$G$13))","v":0},{"$f":"AE303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$G$4:$G$13))","v":0},{"$f":"Z303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$H$4:$H$13))","v":0},{"$f":"AA303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$H$4:$H$13))","v":0},{"$f":"AB303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$H$4:$H$13))","v":0},{"$f":"AC303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$H$4:$H$13))","v":0},{"$f":"AD303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$H$4:$H$13))","v":0},{"$f":"AE303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG303*IF($D303=\"BT\",Balance!D$98,IF($D303=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH303*IF($D303=\"BT\",Balance!E$98,IF($D303=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI303*IF($D303=\"BT\",Balance!F$98,IF($D303=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ303*IF($D303=\"BT\",Balance!G$98,IF($D303=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK303*IF($D303=\"BT\",Balance!H$98,IF($D303=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL303*IF($D303=\"BT\",Balance!I$98,IF($D303=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC303:BF303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN303*IF($D303=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO303*IF($D303=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP303*IF($D303=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ303*IF($D303=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR303*IF($D303=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS303*IF($D303=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ303:BM303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT303*IF($D303=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU303*IF($D303=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV303*IF($D303=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW303*IF($D303=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX303*IF($D303=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY303*IF($D303=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ303:BT303,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!C386","v":"X2D"},{"$f":"+PremisaCosto!F386","v":"Pp"},{"$f":"+PremisaCosto!B386","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T304:W304)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$F$4:$F$13))","v":0},{"$f":"AA304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$F$4:$F$13))","v":0},{"$f":"AB304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$F$4:$F$13))","v":0},{"$f":"AC304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$F$4:$F$13))","v":0},{"$f":"AD304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$F$4:$F$13))","v":0},{"$f":"AE304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI304:AL304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$G$4:$G$13))","v":0},{"$f":"AA304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$G$4:$G$13))","v":0},{"$f":"AB304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$G$4:$G$13))","v":0},{"$f":"AC304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$G$4:$G$13))","v":0},{"$f":"AD304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$G$4:$G$13))","v":0},{"$f":"AE304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$G$4:$G$13))","v":0},{"$f":"Z304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$H$4:$H$13))","v":0},{"$f":"AA304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$H$4:$H$13))","v":0},{"$f":"AB304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$H$4:$H$13))","v":0},{"$f":"AC304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$H$4:$H$13))","v":0},{"$f":"AD304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$H$4:$H$13))","v":0},{"$f":"AE304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG304*IF($D304=\"BT\",Balance!D$98,IF($D304=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH304*IF($D304=\"BT\",Balance!E$98,IF($D304=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI304*IF($D304=\"BT\",Balance!F$98,IF($D304=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ304*IF($D304=\"BT\",Balance!G$98,IF($D304=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK304*IF($D304=\"BT\",Balance!H$98,IF($D304=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL304*IF($D304=\"BT\",Balance!I$98,IF($D304=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC304:BF304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN304*IF($D304=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO304*IF($D304=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP304*IF($D304=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ304*IF($D304=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR304*IF($D304=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS304*IF($D304=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ304:BM304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT304*IF($D304=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU304*IF($D304=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV304*IF($D304=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW304*IF($D304=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX304*IF($D304=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY304*IF($D304=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ304:BT304,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!C387","v":"X2D"},{"$f":"+PremisaCosto!F387","v":"Pp"},{"$f":"+PremisaCosto!B387","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T305:W305)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$F$4:$F$13))","v":0},{"$f":"AA305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$F$4:$F$13))","v":0},{"$f":"AB305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$F$4:$F$13))","v":0},{"$f":"AC305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$F$4:$F$13))","v":0},{"$f":"AD305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$F$4:$F$13))","v":0},{"$f":"AE305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI305:AL305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$G$4:$G$13))","v":0},{"$f":"AA305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$G$4:$G$13))","v":0},{"$f":"AB305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$G$4:$G$13))","v":0},{"$f":"AC305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$G$4:$G$13))","v":0},{"$f":"AD305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$G$4:$G$13))","v":0},{"$f":"AE305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$G$4:$G$13))","v":0},{"$f":"Z305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$H$4:$H$13))","v":0},{"$f":"AA305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$H$4:$H$13))","v":0},{"$f":"AB305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$H$4:$H$13))","v":0},{"$f":"AC305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$H$4:$H$13))","v":0},{"$f":"AD305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$H$4:$H$13))","v":0},{"$f":"AE305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG305*IF($D305=\"BT\",Balance!D$98,IF($D305=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH305*IF($D305=\"BT\",Balance!E$98,IF($D305=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI305*IF($D305=\"BT\",Balance!F$98,IF($D305=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ305*IF($D305=\"BT\",Balance!G$98,IF($D305=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK305*IF($D305=\"BT\",Balance!H$98,IF($D305=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL305*IF($D305=\"BT\",Balance!I$98,IF($D305=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC305:BF305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN305*IF($D305=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO305*IF($D305=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP305*IF($D305=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ305*IF($D305=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR305*IF($D305=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS305*IF($D305=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ305:BM305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT305*IF($D305=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU305*IF($D305=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV305*IF($D305=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW305*IF($D305=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX305*IF($D305=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY305*IF($D305=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ305:BT305,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!C388","v":"X2D"},{"$f":"+PremisaCosto!F388","v":"Pp"},{"$f":"+PremisaCosto!B388","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T306:W306)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$F$4:$F$13))","v":0},{"$f":"AA306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$F$4:$F$13))","v":0},{"$f":"AB306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$F$4:$F$13))","v":0},{"$f":"AC306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$F$4:$F$13))","v":0},{"$f":"AD306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$F$4:$F$13))","v":0},{"$f":"AE306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI306:AL306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$G$4:$G$13))","v":0},{"$f":"AA306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$G$4:$G$13))","v":0},{"$f":"AB306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$G$4:$G$13))","v":0},{"$f":"AC306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$G$4:$G$13))","v":0},{"$f":"AD306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$G$4:$G$13))","v":0},{"$f":"AE306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$G$4:$G$13))","v":0},{"$f":"Z306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$H$4:$H$13))","v":0},{"$f":"AA306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$H$4:$H$13))","v":0},{"$f":"AB306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$H$4:$H$13))","v":0},{"$f":"AC306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$H$4:$H$13))","v":0},{"$f":"AD306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$H$4:$H$13))","v":0},{"$f":"AE306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG306*IF($D306=\"BT\",Balance!D$98,IF($D306=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH306*IF($D306=\"BT\",Balance!E$98,IF($D306=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI306*IF($D306=\"BT\",Balance!F$98,IF($D306=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ306*IF($D306=\"BT\",Balance!G$98,IF($D306=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK306*IF($D306=\"BT\",Balance!H$98,IF($D306=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL306*IF($D306=\"BT\",Balance!I$98,IF($D306=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC306:BF306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN306*IF($D306=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO306*IF($D306=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP306*IF($D306=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ306*IF($D306=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR306*IF($D306=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS306*IF($D306=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ306:BM306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT306*IF($D306=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU306*IF($D306=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV306*IF($D306=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW306*IF($D306=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX306*IF($D306=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY306*IF($D306=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ306:BT306,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!C389","v":"X2D"},{"$f":"+PremisaCosto!F389","v":"Pp"},{"$f":"+PremisaCosto!B389","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T307:W307)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$F$4:$F$13))","v":0},{"$f":"AA307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$F$4:$F$13))","v":0},{"$f":"AB307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$F$4:$F$13))","v":0},{"$f":"AC307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$F$4:$F$13))","v":0},{"$f":"AD307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$F$4:$F$13))","v":0},{"$f":"AE307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI307:AL307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$G$4:$G$13))","v":0},{"$f":"AA307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$G$4:$G$13))","v":0},{"$f":"AB307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$G$4:$G$13))","v":0},{"$f":"AC307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$G$4:$G$13))","v":0},{"$f":"AD307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$G$4:$G$13))","v":0},{"$f":"AE307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$G$4:$G$13))","v":0},{"$f":"Z307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$H$4:$H$13))","v":0},{"$f":"AA307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$H$4:$H$13))","v":0},{"$f":"AB307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$H$4:$H$13))","v":0},{"$f":"AC307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$H$4:$H$13))","v":0},{"$f":"AD307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$H$4:$H$13))","v":0},{"$f":"AE307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG307*IF($D307=\"BT\",Balance!D$98,IF($D307=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH307*IF($D307=\"BT\",Balance!E$98,IF($D307=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI307*IF($D307=\"BT\",Balance!F$98,IF($D307=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ307*IF($D307=\"BT\",Balance!G$98,IF($D307=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK307*IF($D307=\"BT\",Balance!H$98,IF($D307=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL307*IF($D307=\"BT\",Balance!I$98,IF($D307=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC307:BF307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN307*IF($D307=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO307*IF($D307=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP307*IF($D307=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ307*IF($D307=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR307*IF($D307=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS307*IF($D307=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ307:BM307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT307*IF($D307=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU307*IF($D307=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV307*IF($D307=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW307*IF($D307=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX307*IF($D307=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY307*IF($D307=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ307:BT307,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!C390","v":"X2D"},{"$f":"+PremisaCosto!F390","v":"Pp"},{"$f":"+PremisaCosto!B390","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T308:W308)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$F$4:$F$13))","v":0},{"$f":"AA308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$F$4:$F$13))","v":0},{"$f":"AB308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$F$4:$F$13))","v":0},{"$f":"AC308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$F$4:$F$13))","v":0},{"$f":"AD308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$F$4:$F$13))","v":0},{"$f":"AE308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI308:AL308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$G$4:$G$13))","v":0},{"$f":"AA308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$G$4:$G$13))","v":0},{"$f":"AB308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$G$4:$G$13))","v":0},{"$f":"AC308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$G$4:$G$13))","v":0},{"$f":"AD308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$G$4:$G$13))","v":0},{"$f":"AE308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$G$4:$G$13))","v":0},{"$f":"Z308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$H$4:$H$13))","v":0},{"$f":"AA308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$H$4:$H$13))","v":0},{"$f":"AB308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$H$4:$H$13))","v":0},{"$f":"AC308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$H$4:$H$13))","v":0},{"$f":"AD308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$H$4:$H$13))","v":0},{"$f":"AE308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG308*IF($D308=\"BT\",Balance!D$98,IF($D308=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH308*IF($D308=\"BT\",Balance!E$98,IF($D308=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI308*IF($D308=\"BT\",Balance!F$98,IF($D308=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ308*IF($D308=\"BT\",Balance!G$98,IF($D308=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK308*IF($D308=\"BT\",Balance!H$98,IF($D308=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL308*IF($D308=\"BT\",Balance!I$98,IF($D308=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC308:BF308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN308*IF($D308=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO308*IF($D308=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP308*IF($D308=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ308*IF($D308=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR308*IF($D308=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS308*IF($D308=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ308:BM308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT308*IF($D308=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU308*IF($D308=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV308*IF($D308=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW308*IF($D308=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX308*IF($D308=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY308*IF($D308=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ308:BT308,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!C391","v":"X2D"},{"$f":"+PremisaCosto!F391","v":"Pp"},{"$f":"+PremisaCosto!B391","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T309:W309)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$F$4:$F$13))","v":0},{"$f":"AA309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$F$4:$F$13))","v":0},{"$f":"AB309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$F$4:$F$13))","v":0},{"$f":"AC309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$F$4:$F$13))","v":0},{"$f":"AD309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$F$4:$F$13))","v":0},{"$f":"AE309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI309:AL309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$G$4:$G$13))","v":0},{"$f":"AA309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$G$4:$G$13))","v":0},{"$f":"AB309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$G$4:$G$13))","v":0},{"$f":"AC309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$G$4:$G$13))","v":0},{"$f":"AD309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$G$4:$G$13))","v":0},{"$f":"AE309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$G$4:$G$13))","v":0},{"$f":"Z309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$H$4:$H$13))","v":0},{"$f":"AA309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$H$4:$H$13))","v":0},{"$f":"AB309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$H$4:$H$13))","v":0},{"$f":"AC309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$H$4:$H$13))","v":0},{"$f":"AD309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$H$4:$H$13))","v":0},{"$f":"AE309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG309*IF($D309=\"BT\",Balance!D$98,IF($D309=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH309*IF($D309=\"BT\",Balance!E$98,IF($D309=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI309*IF($D309=\"BT\",Balance!F$98,IF($D309=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ309*IF($D309=\"BT\",Balance!G$98,IF($D309=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK309*IF($D309=\"BT\",Balance!H$98,IF($D309=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL309*IF($D309=\"BT\",Balance!I$98,IF($D309=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC309:BF309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN309*IF($D309=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO309*IF($D309=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP309*IF($D309=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ309*IF($D309=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR309*IF($D309=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS309*IF($D309=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ309:BM309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT309*IF($D309=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU309*IF($D309=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV309*IF($D309=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW309*IF($D309=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX309*IF($D309=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY309*IF($D309=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ309:BT309,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!C392","v":"X2D"},{"$f":"+PremisaCosto!F392","v":"Pp"},{"$f":"+PremisaCosto!B392","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T310:W310)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$F$4:$F$13))","v":0},{"$f":"AA310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$F$4:$F$13))","v":0},{"$f":"AB310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$F$4:$F$13))","v":0},{"$f":"AC310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$F$4:$F$13))","v":0},{"$f":"AD310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$F$4:$F$13))","v":0},{"$f":"AE310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI310:AL310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$G$4:$G$13))","v":0},{"$f":"AA310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$G$4:$G$13))","v":0},{"$f":"AB310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$G$4:$G$13))","v":0},{"$f":"AC310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$G$4:$G$13))","v":0},{"$f":"AD310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$G$4:$G$13))","v":0},{"$f":"AE310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$G$4:$G$13))","v":0},{"$f":"Z310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$H$4:$H$13))","v":0},{"$f":"AA310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$H$4:$H$13))","v":0},{"$f":"AB310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$H$4:$H$13))","v":0},{"$f":"AC310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$H$4:$H$13))","v":0},{"$f":"AD310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$H$4:$H$13))","v":0},{"$f":"AE310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG310*IF($D310=\"BT\",Balance!D$98,IF($D310=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH310*IF($D310=\"BT\",Balance!E$98,IF($D310=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI310*IF($D310=\"BT\",Balance!F$98,IF($D310=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ310*IF($D310=\"BT\",Balance!G$98,IF($D310=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK310*IF($D310=\"BT\",Balance!H$98,IF($D310=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL310*IF($D310=\"BT\",Balance!I$98,IF($D310=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC310:BF310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN310*IF($D310=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO310*IF($D310=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP310*IF($D310=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ310*IF($D310=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR310*IF($D310=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS310*IF($D310=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ310:BM310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT310*IF($D310=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU310*IF($D310=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV310*IF($D310=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW310*IF($D310=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX310*IF($D310=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY310*IF($D310=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ310:BT310,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!C393","v":"X2D"},{"$f":"+PremisaCosto!F393","v":"Pp"},{"$f":"+PremisaCosto!B393","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T311:W311)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$F$4:$F$13))","v":0},{"$f":"AA311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$F$4:$F$13))","v":0},{"$f":"AB311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$F$4:$F$13))","v":0},{"$f":"AC311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$F$4:$F$13))","v":0},{"$f":"AD311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$F$4:$F$13))","v":0},{"$f":"AE311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI311:AL311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$G$4:$G$13))","v":0},{"$f":"AA311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$G$4:$G$13))","v":0},{"$f":"AB311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$G$4:$G$13))","v":0},{"$f":"AC311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$G$4:$G$13))","v":0},{"$f":"AD311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$G$4:$G$13))","v":0},{"$f":"AE311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$G$4:$G$13))","v":0},{"$f":"Z311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$H$4:$H$13))","v":0},{"$f":"AA311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$H$4:$H$13))","v":0},{"$f":"AB311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$H$4:$H$13))","v":0},{"$f":"AC311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$H$4:$H$13))","v":0},{"$f":"AD311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$H$4:$H$13))","v":0},{"$f":"AE311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG311*IF($D311=\"BT\",Balance!D$98,IF($D311=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH311*IF($D311=\"BT\",Balance!E$98,IF($D311=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI311*IF($D311=\"BT\",Balance!F$98,IF($D311=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ311*IF($D311=\"BT\",Balance!G$98,IF($D311=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK311*IF($D311=\"BT\",Balance!H$98,IF($D311=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL311*IF($D311=\"BT\",Balance!I$98,IF($D311=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC311:BF311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN311*IF($D311=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO311*IF($D311=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP311*IF($D311=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ311*IF($D311=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR311*IF($D311=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS311*IF($D311=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ311:BM311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT311*IF($D311=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU311*IF($D311=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV311*IF($D311=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW311*IF($D311=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX311*IF($D311=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY311*IF($D311=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ311:BT311,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!C394","v":"X2D"},{"$f":"+PremisaCosto!F394","v":"Pp"},{"$f":"+PremisaCosto!B394","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T312:W312)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$F$4:$F$13))","v":0},{"$f":"AA312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$F$4:$F$13))","v":0},{"$f":"AB312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$F$4:$F$13))","v":0},{"$f":"AC312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$F$4:$F$13))","v":0},{"$f":"AD312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$F$4:$F$13))","v":0},{"$f":"AE312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI312:AL312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$G$4:$G$13))","v":0},{"$f":"AA312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$G$4:$G$13))","v":0},{"$f":"AB312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$G$4:$G$13))","v":0},{"$f":"AC312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$G$4:$G$13))","v":0},{"$f":"AD312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$G$4:$G$13))","v":0},{"$f":"AE312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$G$4:$G$13))","v":0},{"$f":"Z312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$H$4:$H$13))","v":0},{"$f":"AA312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$H$4:$H$13))","v":0},{"$f":"AB312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$H$4:$H$13))","v":0},{"$f":"AC312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$H$4:$H$13))","v":0},{"$f":"AD312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$H$4:$H$13))","v":0},{"$f":"AE312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG312*IF($D312=\"BT\",Balance!D$98,IF($D312=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH312*IF($D312=\"BT\",Balance!E$98,IF($D312=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI312*IF($D312=\"BT\",Balance!F$98,IF($D312=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ312*IF($D312=\"BT\",Balance!G$98,IF($D312=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK312*IF($D312=\"BT\",Balance!H$98,IF($D312=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL312*IF($D312=\"BT\",Balance!I$98,IF($D312=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC312:BF312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN312*IF($D312=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO312*IF($D312=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP312*IF($D312=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ312*IF($D312=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR312*IF($D312=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS312*IF($D312=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ312:BM312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT312*IF($D312=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU312*IF($D312=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV312*IF($D312=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW312*IF($D312=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX312*IF($D312=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY312*IF($D312=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ312:BT312,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!C395","v":0},{"$f":"+PremisaCosto!F395","v":0},{"$f":"+PremisaCosto!B395","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T313:W313)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$F$4:$F$13))","v":0},{"$f":"AA313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$F$4:$F$13))","v":0},{"$f":"AB313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$F$4:$F$13))","v":0},{"$f":"AC313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$F$4:$F$13))","v":0},{"$f":"AD313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$F$4:$F$13))","v":0},{"$f":"AE313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI313:AL313,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$G$4:$G$13))","v":0},{"$f":"AA313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$G$4:$G$13))","v":0},{"$f":"AB313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$G$4:$G$13))","v":0},{"$f":"AC313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$G$4:$G$13))","v":0},{"$f":"AD313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$G$4:$G$13))","v":0},{"$f":"AE313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$G$4:$G$13))","v":0},{"$f":"Z313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$H$4:$H$13))","v":0},{"$f":"AA313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$H$4:$H$13))","v":0},{"$f":"AB313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$H$4:$H$13))","v":0},{"$f":"AC313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$H$4:$H$13))","v":0},{"$f":"AD313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$H$4:$H$13))","v":0},{"$f":"AE313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG313*IF($D313=\"BT\",Balance!D$98,IF($D313=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH313*IF($D313=\"BT\",Balance!E$98,IF($D313=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI313*IF($D313=\"BT\",Balance!F$98,IF($D313=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ313*IF($D313=\"BT\",Balance!G$98,IF($D313=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK313*IF($D313=\"BT\",Balance!H$98,IF($D313=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL313*IF($D313=\"BT\",Balance!I$98,IF($D313=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC313:BF313,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN313*IF($D313=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO313*IF($D313=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP313*IF($D313=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ313*IF($D313=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR313*IF($D313=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS313*IF($D313=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ313:BM313,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT313*IF($D313=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU313*IF($D313=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV313*IF($D313=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW313*IF($D313=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX313*IF($D313=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY313*IF($D313=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ313:BT313,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!C396","v":"X2D"},{"$f":"+PremisaCosto!F396","v":"Pp"},{"$f":"+PremisaCosto!B396","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T314:W314)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$F$4:$F$13))","v":0},{"$f":"AA314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$F$4:$F$13))","v":0},{"$f":"AB314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$F$4:$F$13))","v":0},{"$f":"AC314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$F$4:$F$13))","v":0},{"$f":"AD314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$F$4:$F$13))","v":0},{"$f":"AE314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI314:AL314,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$G$4:$G$13))","v":0},{"$f":"AA314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$G$4:$G$13))","v":0},{"$f":"AB314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$G$4:$G$13))","v":0},{"$f":"AC314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$G$4:$G$13))","v":0},{"$f":"AD314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$G$4:$G$13))","v":0},{"$f":"AE314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$G$4:$G$13))","v":0},{"$f":"Z314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$H$4:$H$13))","v":0},{"$f":"AA314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$H$4:$H$13))","v":0},{"$f":"AB314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$H$4:$H$13))","v":0},{"$f":"AC314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$H$4:$H$13))","v":0},{"$f":"AD314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$H$4:$H$13))","v":0},{"$f":"AE314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG314*IF($D314=\"BT\",Balance!D$98,IF($D314=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH314*IF($D314=\"BT\",Balance!E$98,IF($D314=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI314*IF($D314=\"BT\",Balance!F$98,IF($D314=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ314*IF($D314=\"BT\",Balance!G$98,IF($D314=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK314*IF($D314=\"BT\",Balance!H$98,IF($D314=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL314*IF($D314=\"BT\",Balance!I$98,IF($D314=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC314:BF314,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN314*IF($D314=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO314*IF($D314=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP314*IF($D314=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ314*IF($D314=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR314*IF($D314=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS314*IF($D314=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ314:BM314,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT314*IF($D314=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU314*IF($D314=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV314*IF($D314=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW314*IF($D314=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX314*IF($D314=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY314*IF($D314=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ314:BT314,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!C397","v":"X2D"},{"$f":"+PremisaCosto!F397","v":"Pp"},{"$f":"+PremisaCosto!B397","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T315:W315)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$F$4:$F$13))","v":0},{"$f":"AA315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$F$4:$F$13))","v":0},{"$f":"AB315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$F$4:$F$13))","v":0},{"$f":"AC315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$F$4:$F$13))","v":0},{"$f":"AD315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$F$4:$F$13))","v":0},{"$f":"AE315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI315:AL315,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$G$4:$G$13))","v":0},{"$f":"AA315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$G$4:$G$13))","v":0},{"$f":"AB315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$G$4:$G$13))","v":0},{"$f":"AC315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$G$4:$G$13))","v":0},{"$f":"AD315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$G$4:$G$13))","v":0},{"$f":"AE315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$G$4:$G$13))","v":0},{"$f":"Z315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$H$4:$H$13))","v":0},{"$f":"AA315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$H$4:$H$13))","v":0},{"$f":"AB315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$H$4:$H$13))","v":0},{"$f":"AC315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$H$4:$H$13))","v":0},{"$f":"AD315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$H$4:$H$13))","v":0},{"$f":"AE315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG315*IF($D315=\"BT\",Balance!D$98,IF($D315=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH315*IF($D315=\"BT\",Balance!E$98,IF($D315=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI315*IF($D315=\"BT\",Balance!F$98,IF($D315=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ315*IF($D315=\"BT\",Balance!G$98,IF($D315=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK315*IF($D315=\"BT\",Balance!H$98,IF($D315=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL315*IF($D315=\"BT\",Balance!I$98,IF($D315=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC315:BF315,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN315*IF($D315=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO315*IF($D315=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP315*IF($D315=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ315*IF($D315=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR315*IF($D315=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS315*IF($D315=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ315:BM315,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT315*IF($D315=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU315*IF($D315=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV315*IF($D315=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW315*IF($D315=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX315*IF($D315=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY315*IF($D315=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ315:BT315,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!C398","v":"X2D"},{"$f":"+PremisaCosto!F398","v":"Pp"},{"$f":"+PremisaCosto!B398","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T316:W316)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$F$4:$F$13))","v":0},{"$f":"AA316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$F$4:$F$13))","v":0},{"$f":"AB316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$F$4:$F$13))","v":0},{"$f":"AC316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$F$4:$F$13))","v":0},{"$f":"AD316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$F$4:$F$13))","v":0},{"$f":"AE316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI316:AL316,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$G$4:$G$13))","v":0},{"$f":"AA316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$G$4:$G$13))","v":0},{"$f":"AB316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$G$4:$G$13))","v":0},{"$f":"AC316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$G$4:$G$13))","v":0},{"$f":"AD316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$G$4:$G$13))","v":0},{"$f":"AE316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$G$4:$G$13))","v":0},{"$f":"Z316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$H$4:$H$13))","v":0},{"$f":"AA316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$H$4:$H$13))","v":0},{"$f":"AB316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$H$4:$H$13))","v":0},{"$f":"AC316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$H$4:$H$13))","v":0},{"$f":"AD316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$H$4:$H$13))","v":0},{"$f":"AE316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG316*IF($D316=\"BT\",Balance!D$98,IF($D316=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH316*IF($D316=\"BT\",Balance!E$98,IF($D316=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI316*IF($D316=\"BT\",Balance!F$98,IF($D316=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ316*IF($D316=\"BT\",Balance!G$98,IF($D316=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK316*IF($D316=\"BT\",Balance!H$98,IF($D316=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL316*IF($D316=\"BT\",Balance!I$98,IF($D316=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC316:BF316,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN316*IF($D316=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO316*IF($D316=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP316*IF($D316=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ316*IF($D316=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR316*IF($D316=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS316*IF($D316=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ316:BM316,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT316*IF($D316=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU316*IF($D316=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV316*IF($D316=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW316*IF($D316=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX316*IF($D316=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY316*IF($D316=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ316:BT316,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!C399","v":"X2D"},{"$f":"+PremisaCosto!F399","v":"Pp"},{"$f":"+PremisaCosto!B399","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T317:W317)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$F$4:$F$13))","v":0},{"$f":"AA317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$F$4:$F$13))","v":0},{"$f":"AB317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$F$4:$F$13))","v":0},{"$f":"AC317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$F$4:$F$13))","v":0},{"$f":"AD317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$F$4:$F$13))","v":0},{"$f":"AE317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI317:AL317,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$G$4:$G$13))","v":0},{"$f":"AA317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$G$4:$G$13))","v":0},{"$f":"AB317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$G$4:$G$13))","v":0},{"$f":"AC317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$G$4:$G$13))","v":0},{"$f":"AD317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$G$4:$G$13))","v":0},{"$f":"AE317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$G$4:$G$13))","v":0},{"$f":"Z317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$H$4:$H$13))","v":0},{"$f":"AA317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$H$4:$H$13))","v":0},{"$f":"AB317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$H$4:$H$13))","v":0},{"$f":"AC317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$H$4:$H$13))","v":0},{"$f":"AD317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$H$4:$H$13))","v":0},{"$f":"AE317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG317*IF($D317=\"BT\",Balance!D$98,IF($D317=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH317*IF($D317=\"BT\",Balance!E$98,IF($D317=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI317*IF($D317=\"BT\",Balance!F$98,IF($D317=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ317*IF($D317=\"BT\",Balance!G$98,IF($D317=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK317*IF($D317=\"BT\",Balance!H$98,IF($D317=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL317*IF($D317=\"BT\",Balance!I$98,IF($D317=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC317:BF317,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN317*IF($D317=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO317*IF($D317=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP317*IF($D317=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ317*IF($D317=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR317*IF($D317=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS317*IF($D317=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ317:BM317,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT317*IF($D317=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU317*IF($D317=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV317*IF($D317=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW317*IF($D317=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX317*IF($D317=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY317*IF($D317=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ317:BT317,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!C400","v":"X2D"},{"$f":"+PremisaCosto!F400","v":"Pp"},{"$f":"+PremisaCosto!B400","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T318:W318)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$F$4:$F$13))","v":0},{"$f":"AA318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$F$4:$F$13))","v":0},{"$f":"AB318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$F$4:$F$13))","v":0},{"$f":"AC318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$F$4:$F$13))","v":0},{"$f":"AD318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$F$4:$F$13))","v":0},{"$f":"AE318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI318:AL318,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$G$4:$G$13))","v":0},{"$f":"AA318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$G$4:$G$13))","v":0},{"$f":"AB318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$G$4:$G$13))","v":0},{"$f":"AC318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$G$4:$G$13))","v":0},{"$f":"AD318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$G$4:$G$13))","v":0},{"$f":"AE318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$G$4:$G$13))","v":0},{"$f":"Z318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$H$4:$H$13))","v":0},{"$f":"AA318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$H$4:$H$13))","v":0},{"$f":"AB318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$H$4:$H$13))","v":0},{"$f":"AC318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$H$4:$H$13))","v":0},{"$f":"AD318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$H$4:$H$13))","v":0},{"$f":"AE318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG318*IF($D318=\"BT\",Balance!D$98,IF($D318=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH318*IF($D318=\"BT\",Balance!E$98,IF($D318=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI318*IF($D318=\"BT\",Balance!F$98,IF($D318=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ318*IF($D318=\"BT\",Balance!G$98,IF($D318=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK318*IF($D318=\"BT\",Balance!H$98,IF($D318=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL318*IF($D318=\"BT\",Balance!I$98,IF($D318=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC318:BF318,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN318*IF($D318=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO318*IF($D318=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP318*IF($D318=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ318*IF($D318=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR318*IF($D318=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS318*IF($D318=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ318:BM318,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT318*IF($D318=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU318*IF($D318=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV318*IF($D318=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW318*IF($D318=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX318*IF($D318=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY318*IF($D318=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ318:BT318,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!C401","v":"X2D"},{"$f":"+PremisaCosto!F401","v":"Pp"},{"$f":"+PremisaCosto!B401","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T319:W319)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$F$4:$F$13))","v":0},{"$f":"AA319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$F$4:$F$13))","v":0},{"$f":"AB319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$F$4:$F$13))","v":0},{"$f":"AC319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$F$4:$F$13))","v":0},{"$f":"AD319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$F$4:$F$13))","v":0},{"$f":"AE319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI319:AL319,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$G$4:$G$13))","v":0},{"$f":"AA319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$G$4:$G$13))","v":0},{"$f":"AB319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$G$4:$G$13))","v":0},{"$f":"AC319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$G$4:$G$13))","v":0},{"$f":"AD319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$G$4:$G$13))","v":0},{"$f":"AE319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$G$4:$G$13))","v":0},{"$f":"Z319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$H$4:$H$13))","v":0},{"$f":"AA319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$H$4:$H$13))","v":0},{"$f":"AB319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$H$4:$H$13))","v":0},{"$f":"AC319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$H$4:$H$13))","v":0},{"$f":"AD319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$H$4:$H$13))","v":0},{"$f":"AE319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG319*IF($D319=\"BT\",Balance!D$98,IF($D319=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH319*IF($D319=\"BT\",Balance!E$98,IF($D319=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI319*IF($D319=\"BT\",Balance!F$98,IF($D319=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ319*IF($D319=\"BT\",Balance!G$98,IF($D319=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK319*IF($D319=\"BT\",Balance!H$98,IF($D319=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL319*IF($D319=\"BT\",Balance!I$98,IF($D319=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC319:BF319,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN319*IF($D319=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO319*IF($D319=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP319*IF($D319=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ319*IF($D319=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR319*IF($D319=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS319*IF($D319=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ319:BM319,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT319*IF($D319=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU319*IF($D319=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV319*IF($D319=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW319*IF($D319=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX319*IF($D319=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY319*IF($D319=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ319:BT319,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!C402","v":"X2D"},{"$f":"+PremisaCosto!F402","v":"Pp"},{"$f":"+PremisaCosto!B402","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T320:W320)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$F$4:$F$13))","v":0},{"$f":"AA320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$F$4:$F$13))","v":0},{"$f":"AB320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$F$4:$F$13))","v":0},{"$f":"AC320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$F$4:$F$13))","v":0},{"$f":"AD320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$F$4:$F$13))","v":0},{"$f":"AE320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI320:AL320,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$G$4:$G$13))","v":0},{"$f":"AA320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$G$4:$G$13))","v":0},{"$f":"AB320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$G$4:$G$13))","v":0},{"$f":"AC320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$G$4:$G$13))","v":0},{"$f":"AD320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$G$4:$G$13))","v":0},{"$f":"AE320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$G$4:$G$13))","v":0},{"$f":"Z320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$H$4:$H$13))","v":0},{"$f":"AA320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$H$4:$H$13))","v":0},{"$f":"AB320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$H$4:$H$13))","v":0},{"$f":"AC320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$H$4:$H$13))","v":0},{"$f":"AD320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$H$4:$H$13))","v":0},{"$f":"AE320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG320*IF($D320=\"BT\",Balance!D$98,IF($D320=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH320*IF($D320=\"BT\",Balance!E$98,IF($D320=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI320*IF($D320=\"BT\",Balance!F$98,IF($D320=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ320*IF($D320=\"BT\",Balance!G$98,IF($D320=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK320*IF($D320=\"BT\",Balance!H$98,IF($D320=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL320*IF($D320=\"BT\",Balance!I$98,IF($D320=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC320:BF320,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN320*IF($D320=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO320*IF($D320=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP320*IF($D320=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ320*IF($D320=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR320*IF($D320=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS320*IF($D320=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ320:BM320,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT320*IF($D320=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU320*IF($D320=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV320*IF($D320=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW320*IF($D320=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX320*IF($D320=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY320*IF($D320=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ320:BT320,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!C403","v":"X2D"},{"$f":"+PremisaCosto!F403","v":"Pp"},{"$f":"+PremisaCosto!B403","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T321:W321)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$F$4:$F$13))","v":0},{"$f":"AA321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$F$4:$F$13))","v":0},{"$f":"AB321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$F$4:$F$13))","v":0},{"$f":"AC321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$F$4:$F$13))","v":0},{"$f":"AD321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$F$4:$F$13))","v":0},{"$f":"AE321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI321:AL321,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$G$4:$G$13))","v":0},{"$f":"AA321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$G$4:$G$13))","v":0},{"$f":"AB321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$G$4:$G$13))","v":0},{"$f":"AC321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$G$4:$G$13))","v":0},{"$f":"AD321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$G$4:$G$13))","v":0},{"$f":"AE321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$G$4:$G$13))","v":0},{"$f":"Z321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$H$4:$H$13))","v":0},{"$f":"AA321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$H$4:$H$13))","v":0},{"$f":"AB321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$H$4:$H$13))","v":0},{"$f":"AC321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$H$4:$H$13))","v":0},{"$f":"AD321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$H$4:$H$13))","v":0},{"$f":"AE321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG321*IF($D321=\"BT\",Balance!D$98,IF($D321=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH321*IF($D321=\"BT\",Balance!E$98,IF($D321=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI321*IF($D321=\"BT\",Balance!F$98,IF($D321=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ321*IF($D321=\"BT\",Balance!G$98,IF($D321=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK321*IF($D321=\"BT\",Balance!H$98,IF($D321=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL321*IF($D321=\"BT\",Balance!I$98,IF($D321=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC321:BF321,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN321*IF($D321=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO321*IF($D321=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP321*IF($D321=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ321*IF($D321=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR321*IF($D321=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS321*IF($D321=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ321:BM321,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT321*IF($D321=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU321*IF($D321=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV321*IF($D321=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW321*IF($D321=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX321*IF($D321=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY321*IF($D321=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ321:BT321,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!C404","v":"X2D"},{"$f":"+PremisaCosto!F404","v":"Pp"},{"$f":"+PremisaCosto!B404","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T322:W322)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$F$4:$F$13))","v":0},{"$f":"AA322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$F$4:$F$13))","v":0},{"$f":"AB322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$F$4:$F$13))","v":0},{"$f":"AC322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$F$4:$F$13))","v":0},{"$f":"AD322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$F$4:$F$13))","v":0},{"$f":"AE322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI322:AL322,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$G$4:$G$13))","v":0},{"$f":"AA322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$G$4:$G$13))","v":0},{"$f":"AB322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$G$4:$G$13))","v":0},{"$f":"AC322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$G$4:$G$13))","v":0},{"$f":"AD322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$G$4:$G$13))","v":0},{"$f":"AE322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$G$4:$G$13))","v":0},{"$f":"Z322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$H$4:$H$13))","v":0},{"$f":"AA322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$H$4:$H$13))","v":0},{"$f":"AB322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$H$4:$H$13))","v":0},{"$f":"AC322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$H$4:$H$13))","v":0},{"$f":"AD322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$H$4:$H$13))","v":0},{"$f":"AE322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG322*IF($D322=\"BT\",Balance!D$98,IF($D322=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH322*IF($D322=\"BT\",Balance!E$98,IF($D322=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI322*IF($D322=\"BT\",Balance!F$98,IF($D322=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ322*IF($D322=\"BT\",Balance!G$98,IF($D322=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK322*IF($D322=\"BT\",Balance!H$98,IF($D322=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL322*IF($D322=\"BT\",Balance!I$98,IF($D322=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC322:BF322,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN322*IF($D322=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO322*IF($D322=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP322*IF($D322=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ322*IF($D322=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR322*IF($D322=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS322*IF($D322=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ322:BM322,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT322*IF($D322=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU322*IF($D322=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV322*IF($D322=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW322*IF($D322=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX322*IF($D322=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY322*IF($D322=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ322:BT322,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!C405","v":"X2D"},{"$f":"+PremisaCosto!F405","v":"Pp"},{"$f":"+PremisaCosto!B405","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T323:W323)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$F$4:$F$13))","v":0},{"$f":"AA323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$F$4:$F$13))","v":0},{"$f":"AB323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$F$4:$F$13))","v":0},{"$f":"AC323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$F$4:$F$13))","v":0},{"$f":"AD323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$F$4:$F$13))","v":0},{"$f":"AE323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI323:AL323,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$G$4:$G$13))","v":0},{"$f":"AA323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$G$4:$G$13))","v":0},{"$f":"AB323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$G$4:$G$13))","v":0},{"$f":"AC323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$G$4:$G$13))","v":0},{"$f":"AD323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$G$4:$G$13))","v":0},{"$f":"AE323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$G$4:$G$13))","v":0},{"$f":"Z323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$H$4:$H$13))","v":0},{"$f":"AA323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$H$4:$H$13))","v":0},{"$f":"AB323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$H$4:$H$13))","v":0},{"$f":"AC323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$H$4:$H$13))","v":0},{"$f":"AD323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$H$4:$H$13))","v":0},{"$f":"AE323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG323*IF($D323=\"BT\",Balance!D$98,IF($D323=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH323*IF($D323=\"BT\",Balance!E$98,IF($D323=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI323*IF($D323=\"BT\",Balance!F$98,IF($D323=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ323*IF($D323=\"BT\",Balance!G$98,IF($D323=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK323*IF($D323=\"BT\",Balance!H$98,IF($D323=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL323*IF($D323=\"BT\",Balance!I$98,IF($D323=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC323:BF323,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN323*IF($D323=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO323*IF($D323=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP323*IF($D323=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ323*IF($D323=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR323*IF($D323=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS323*IF($D323=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ323:BM323,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT323*IF($D323=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU323*IF($D323=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV323*IF($D323=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW323*IF($D323=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX323*IF($D323=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY323*IF($D323=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ323:BT323,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!C406","v":0},{"$f":"+PremisaCosto!F406","v":0},{"$f":"+PremisaCosto!B406","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T324:W324)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$F$4:$F$13))","v":0},{"$f":"AA324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$F$4:$F$13))","v":0},{"$f":"AB324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$F$4:$F$13))","v":0},{"$f":"AC324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$F$4:$F$13))","v":0},{"$f":"AD324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$F$4:$F$13))","v":0},{"$f":"AE324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI324:AL324,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$G$4:$G$13))","v":0},{"$f":"AA324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$G$4:$G$13))","v":0},{"$f":"AB324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$G$4:$G$13))","v":0},{"$f":"AC324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$G$4:$G$13))","v":0},{"$f":"AD324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$G$4:$G$13))","v":0},{"$f":"AE324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$G$4:$G$13))","v":0},{"$f":"Z324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$H$4:$H$13))","v":0},{"$f":"AA324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$H$4:$H$13))","v":0},{"$f":"AB324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$H$4:$H$13))","v":0},{"$f":"AC324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$H$4:$H$13))","v":0},{"$f":"AD324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$H$4:$H$13))","v":0},{"$f":"AE324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG324*IF($D324=\"BT\",Balance!D$98,IF($D324=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH324*IF($D324=\"BT\",Balance!E$98,IF($D324=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI324*IF($D324=\"BT\",Balance!F$98,IF($D324=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ324*IF($D324=\"BT\",Balance!G$98,IF($D324=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK324*IF($D324=\"BT\",Balance!H$98,IF($D324=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL324*IF($D324=\"BT\",Balance!I$98,IF($D324=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC324:BF324,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN324*IF($D324=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO324*IF($D324=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP324*IF($D324=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ324*IF($D324=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR324*IF($D324=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS324*IF($D324=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ324:BM324,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT324*IF($D324=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU324*IF($D324=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV324*IF($D324=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW324*IF($D324=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX324*IF($D324=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY324*IF($D324=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ324:BT324,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!C407","v":0},{"$f":"+PremisaCosto!F407","v":0},{"$f":"+PremisaCosto!B407","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T325:W325)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$F$4:$F$13))","v":0},{"$f":"AA325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$F$4:$F$13))","v":0},{"$f":"AB325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$F$4:$F$13))","v":0},{"$f":"AC325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$F$4:$F$13))","v":0},{"$f":"AD325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$F$4:$F$13))","v":0},{"$f":"AE325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI325:AL325,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$G$4:$G$13))","v":0},{"$f":"AA325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$G$4:$G$13))","v":0},{"$f":"AB325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$G$4:$G$13))","v":0},{"$f":"AC325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$G$4:$G$13))","v":0},{"$f":"AD325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$G$4:$G$13))","v":0},{"$f":"AE325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$G$4:$G$13))","v":0},{"$f":"Z325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$H$4:$H$13))","v":0},{"$f":"AA325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$H$4:$H$13))","v":0},{"$f":"AB325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$H$4:$H$13))","v":0},{"$f":"AC325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$H$4:$H$13))","v":0},{"$f":"AD325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$H$4:$H$13))","v":0},{"$f":"AE325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG325*IF($D325=\"BT\",Balance!D$98,IF($D325=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH325*IF($D325=\"BT\",Balance!E$98,IF($D325=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI325*IF($D325=\"BT\",Balance!F$98,IF($D325=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ325*IF($D325=\"BT\",Balance!G$98,IF($D325=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK325*IF($D325=\"BT\",Balance!H$98,IF($D325=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL325*IF($D325=\"BT\",Balance!I$98,IF($D325=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC325:BF325,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN325*IF($D325=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO325*IF($D325=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP325*IF($D325=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ325*IF($D325=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR325*IF($D325=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS325*IF($D325=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ325:BM325,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT325*IF($D325=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU325*IF($D325=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV325*IF($D325=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW325*IF($D325=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX325*IF($D325=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY325*IF($D325=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ325:BT325,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!C408","v":"X3D"},{"$f":"+PremisaCosto!F408","v":"Pp"},{"$f":"+PremisaCosto!B408","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T326:W326)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$F$4:$F$13))","v":0},{"$f":"AA326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$F$4:$F$13))","v":0},{"$f":"AB326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$F$4:$F$13))","v":0},{"$f":"AC326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$F$4:$F$13))","v":0},{"$f":"AD326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$F$4:$F$13))","v":0},{"$f":"AE326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI326:AL326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$G$4:$G$13))","v":0},{"$f":"AA326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$G$4:$G$13))","v":0},{"$f":"AB326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$G$4:$G$13))","v":0},{"$f":"AC326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$G$4:$G$13))","v":0},{"$f":"AD326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$G$4:$G$13))","v":0},{"$f":"AE326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$G$4:$G$13))","v":0},{"$f":"Z326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$H$4:$H$13))","v":0},{"$f":"AA326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$H$4:$H$13))","v":0},{"$f":"AB326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$H$4:$H$13))","v":0},{"$f":"AC326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$H$4:$H$13))","v":0},{"$f":"AD326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$H$4:$H$13))","v":0},{"$f":"AE326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG326*IF($D326=\"BT\",Balance!D$98,IF($D326=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH326*IF($D326=\"BT\",Balance!E$98,IF($D326=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI326*IF($D326=\"BT\",Balance!F$98,IF($D326=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ326*IF($D326=\"BT\",Balance!G$98,IF($D326=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK326*IF($D326=\"BT\",Balance!H$98,IF($D326=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL326*IF($D326=\"BT\",Balance!I$98,IF($D326=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC326:BF326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN326*IF($D326=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO326*IF($D326=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP326*IF($D326=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ326*IF($D326=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR326*IF($D326=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS326*IF($D326=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ326:BM326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT326*IF($D326=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU326*IF($D326=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV326*IF($D326=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW326*IF($D326=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX326*IF($D326=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY326*IF($D326=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ326:BT326,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!C409","v":"X3D"},{"$f":"+PremisaCosto!F409","v":"Pp"},{"$f":"+PremisaCosto!B409","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T327:W327)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$F$4:$F$13))","v":0},{"$f":"AA327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$F$4:$F$13))","v":0},{"$f":"AB327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$F$4:$F$13))","v":0},{"$f":"AC327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$F$4:$F$13))","v":0},{"$f":"AD327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$F$4:$F$13))","v":0},{"$f":"AE327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI327:AL327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$G$4:$G$13))","v":0},{"$f":"AA327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$G$4:$G$13))","v":0},{"$f":"AB327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$G$4:$G$13))","v":0},{"$f":"AC327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$G$4:$G$13))","v":0},{"$f":"AD327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$G$4:$G$13))","v":0},{"$f":"AE327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$G$4:$G$13))","v":0},{"$f":"Z327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$H$4:$H$13))","v":0},{"$f":"AA327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$H$4:$H$13))","v":0},{"$f":"AB327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$H$4:$H$13))","v":0},{"$f":"AC327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$H$4:$H$13))","v":0},{"$f":"AD327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$H$4:$H$13))","v":0},{"$f":"AE327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG327*IF($D327=\"BT\",Balance!D$98,IF($D327=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH327*IF($D327=\"BT\",Balance!E$98,IF($D327=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI327*IF($D327=\"BT\",Balance!F$98,IF($D327=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ327*IF($D327=\"BT\",Balance!G$98,IF($D327=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK327*IF($D327=\"BT\",Balance!H$98,IF($D327=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL327*IF($D327=\"BT\",Balance!I$98,IF($D327=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC327:BF327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN327*IF($D327=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO327*IF($D327=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP327*IF($D327=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ327*IF($D327=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR327*IF($D327=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS327*IF($D327=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ327:BM327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT327*IF($D327=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU327*IF($D327=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV327*IF($D327=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW327*IF($D327=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX327*IF($D327=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY327*IF($D327=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ327:BT327,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!C410","v":"X3D"},{"$f":"+PremisaCosto!F410","v":"Pp"},{"$f":"+PremisaCosto!B410","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T328:W328)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$F$4:$F$13))","v":0},{"$f":"AA328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$F$4:$F$13))","v":0},{"$f":"AB328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$F$4:$F$13))","v":0},{"$f":"AC328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$F$4:$F$13))","v":0},{"$f":"AD328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$F$4:$F$13))","v":0},{"$f":"AE328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI328:AL328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$G$4:$G$13))","v":0},{"$f":"AA328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$G$4:$G$13))","v":0},{"$f":"AB328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$G$4:$G$13))","v":0},{"$f":"AC328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$G$4:$G$13))","v":0},{"$f":"AD328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$G$4:$G$13))","v":0},{"$f":"AE328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$G$4:$G$13))","v":0},{"$f":"Z328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$H$4:$H$13))","v":0},{"$f":"AA328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$H$4:$H$13))","v":0},{"$f":"AB328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$H$4:$H$13))","v":0},{"$f":"AC328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$H$4:$H$13))","v":0},{"$f":"AD328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$H$4:$H$13))","v":0},{"$f":"AE328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG328*IF($D328=\"BT\",Balance!D$98,IF($D328=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH328*IF($D328=\"BT\",Balance!E$98,IF($D328=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI328*IF($D328=\"BT\",Balance!F$98,IF($D328=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ328*IF($D328=\"BT\",Balance!G$98,IF($D328=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK328*IF($D328=\"BT\",Balance!H$98,IF($D328=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL328*IF($D328=\"BT\",Balance!I$98,IF($D328=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC328:BF328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN328*IF($D328=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO328*IF($D328=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP328*IF($D328=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ328*IF($D328=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR328*IF($D328=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS328*IF($D328=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ328:BM328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT328*IF($D328=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU328*IF($D328=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV328*IF($D328=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW328*IF($D328=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX328*IF($D328=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY328*IF($D328=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ328:BT328,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!C411","v":"X3D"},{"$f":"+PremisaCosto!F411","v":"Pp"},{"$f":"+PremisaCosto!B411","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T329:W329)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$F$4:$F$13))","v":0},{"$f":"AA329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$F$4:$F$13))","v":0},{"$f":"AB329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$F$4:$F$13))","v":0},{"$f":"AC329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$F$4:$F$13))","v":0},{"$f":"AD329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$F$4:$F$13))","v":0},{"$f":"AE329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI329:AL329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$G$4:$G$13))","v":0},{"$f":"AA329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$G$4:$G$13))","v":0},{"$f":"AB329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$G$4:$G$13))","v":0},{"$f":"AC329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$G$4:$G$13))","v":0},{"$f":"AD329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$G$4:$G$13))","v":0},{"$f":"AE329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$G$4:$G$13))","v":0},{"$f":"Z329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$H$4:$H$13))","v":0},{"$f":"AA329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$H$4:$H$13))","v":0},{"$f":"AB329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$H$4:$H$13))","v":0},{"$f":"AC329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$H$4:$H$13))","v":0},{"$f":"AD329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$H$4:$H$13))","v":0},{"$f":"AE329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG329*IF($D329=\"BT\",Balance!D$98,IF($D329=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH329*IF($D329=\"BT\",Balance!E$98,IF($D329=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI329*IF($D329=\"BT\",Balance!F$98,IF($D329=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ329*IF($D329=\"BT\",Balance!G$98,IF($D329=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK329*IF($D329=\"BT\",Balance!H$98,IF($D329=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL329*IF($D329=\"BT\",Balance!I$98,IF($D329=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC329:BF329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN329*IF($D329=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO329*IF($D329=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP329*IF($D329=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ329*IF($D329=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR329*IF($D329=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS329*IF($D329=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ329:BM329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT329*IF($D329=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU329*IF($D329=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV329*IF($D329=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW329*IF($D329=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX329*IF($D329=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY329*IF($D329=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ329:BT329,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!C412","v":"X3D"},{"$f":"+PremisaCosto!F412","v":"Pp"},{"$f":"+PremisaCosto!B412","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T330:W330)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$F$4:$F$13))","v":0},{"$f":"AA330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$F$4:$F$13))","v":0},{"$f":"AB330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$F$4:$F$13))","v":0},{"$f":"AC330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$F$4:$F$13))","v":0},{"$f":"AD330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$F$4:$F$13))","v":0},{"$f":"AE330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI330:AL330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$G$4:$G$13))","v":0},{"$f":"AA330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$G$4:$G$13))","v":0},{"$f":"AB330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$G$4:$G$13))","v":0},{"$f":"AC330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$G$4:$G$13))","v":0},{"$f":"AD330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$G$4:$G$13))","v":0},{"$f":"AE330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$G$4:$G$13))","v":0},{"$f":"Z330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$H$4:$H$13))","v":0},{"$f":"AA330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$H$4:$H$13))","v":0},{"$f":"AB330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$H$4:$H$13))","v":0},{"$f":"AC330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$H$4:$H$13))","v":0},{"$f":"AD330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$H$4:$H$13))","v":0},{"$f":"AE330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG330*IF($D330=\"BT\",Balance!D$98,IF($D330=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH330*IF($D330=\"BT\",Balance!E$98,IF($D330=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI330*IF($D330=\"BT\",Balance!F$98,IF($D330=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ330*IF($D330=\"BT\",Balance!G$98,IF($D330=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK330*IF($D330=\"BT\",Balance!H$98,IF($D330=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL330*IF($D330=\"BT\",Balance!I$98,IF($D330=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC330:BF330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN330*IF($D330=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO330*IF($D330=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP330*IF($D330=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ330*IF($D330=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR330*IF($D330=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS330*IF($D330=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ330:BM330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT330*IF($D330=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU330*IF($D330=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV330*IF($D330=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW330*IF($D330=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX330*IF($D330=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY330*IF($D330=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ330:BT330,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!C413","v":"X3D"},{"$f":"+PremisaCosto!F413","v":"Pp"},{"$f":"+PremisaCosto!B413","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T331:W331)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$F$4:$F$13))","v":0},{"$f":"AA331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$F$4:$F$13))","v":0},{"$f":"AB331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$F$4:$F$13))","v":0},{"$f":"AC331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$F$4:$F$13))","v":0},{"$f":"AD331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$F$4:$F$13))","v":0},{"$f":"AE331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI331:AL331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$G$4:$G$13))","v":0},{"$f":"AA331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$G$4:$G$13))","v":0},{"$f":"AB331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$G$4:$G$13))","v":0},{"$f":"AC331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$G$4:$G$13))","v":0},{"$f":"AD331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$G$4:$G$13))","v":0},{"$f":"AE331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$G$4:$G$13))","v":0},{"$f":"Z331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$H$4:$H$13))","v":0},{"$f":"AA331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$H$4:$H$13))","v":0},{"$f":"AB331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$H$4:$H$13))","v":0},{"$f":"AC331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$H$4:$H$13))","v":0},{"$f":"AD331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$H$4:$H$13))","v":0},{"$f":"AE331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG331*IF($D331=\"BT\",Balance!D$98,IF($D331=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH331*IF($D331=\"BT\",Balance!E$98,IF($D331=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI331*IF($D331=\"BT\",Balance!F$98,IF($D331=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ331*IF($D331=\"BT\",Balance!G$98,IF($D331=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK331*IF($D331=\"BT\",Balance!H$98,IF($D331=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL331*IF($D331=\"BT\",Balance!I$98,IF($D331=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC331:BF331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN331*IF($D331=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO331*IF($D331=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP331*IF($D331=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ331*IF($D331=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR331*IF($D331=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS331*IF($D331=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ331:BM331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT331*IF($D331=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU331*IF($D331=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV331*IF($D331=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW331*IF($D331=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX331*IF($D331=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY331*IF($D331=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ331:BT331,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!C414","v":"X3D"},{"$f":"+PremisaCosto!F414","v":"Pp"},{"$f":"+PremisaCosto!B414","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T332:W332)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$F$4:$F$13))","v":0},{"$f":"AA332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$F$4:$F$13))","v":0},{"$f":"AB332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$F$4:$F$13))","v":0},{"$f":"AC332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$F$4:$F$13))","v":0},{"$f":"AD332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$F$4:$F$13))","v":0},{"$f":"AE332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI332:AL332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$G$4:$G$13))","v":0},{"$f":"AA332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$G$4:$G$13))","v":0},{"$f":"AB332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$G$4:$G$13))","v":0},{"$f":"AC332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$G$4:$G$13))","v":0},{"$f":"AD332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$G$4:$G$13))","v":0},{"$f":"AE332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$G$4:$G$13))","v":0},{"$f":"Z332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$H$4:$H$13))","v":0},{"$f":"AA332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$H$4:$H$13))","v":0},{"$f":"AB332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$H$4:$H$13))","v":0},{"$f":"AC332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$H$4:$H$13))","v":0},{"$f":"AD332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$H$4:$H$13))","v":0},{"$f":"AE332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG332*IF($D332=\"BT\",Balance!D$98,IF($D332=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH332*IF($D332=\"BT\",Balance!E$98,IF($D332=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI332*IF($D332=\"BT\",Balance!F$98,IF($D332=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ332*IF($D332=\"BT\",Balance!G$98,IF($D332=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK332*IF($D332=\"BT\",Balance!H$98,IF($D332=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL332*IF($D332=\"BT\",Balance!I$98,IF($D332=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC332:BF332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN332*IF($D332=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO332*IF($D332=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP332*IF($D332=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ332*IF($D332=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR332*IF($D332=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS332*IF($D332=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ332:BM332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT332*IF($D332=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU332*IF($D332=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV332*IF($D332=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW332*IF($D332=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX332*IF($D332=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY332*IF($D332=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ332:BT332,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!C415","v":"X3D"},{"$f":"+PremisaCosto!F415","v":"Pp"},{"$f":"+PremisaCosto!B415","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T333:W333)","v":0},null,{"$f":"+F333","v":0},0,0,0,0,0,null,{"$f":"Z333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$F$4:$F$13))","v":0},{"$f":"AA333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$F$4:$F$13))","v":0},{"$f":"AB333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$F$4:$F$13))","v":0},{"$f":"AC333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$F$4:$F$13))","v":0},{"$f":"AD333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$F$4:$F$13))","v":0},{"$f":"AE333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI333:AL333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$G$4:$G$13))","v":0},{"$f":"AA333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$G$4:$G$13))","v":0},{"$f":"AB333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$G$4:$G$13))","v":0},{"$f":"AC333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$G$4:$G$13))","v":0},{"$f":"AD333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$G$4:$G$13))","v":0},{"$f":"AE333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$G$4:$G$13))","v":0},{"$f":"Z333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$H$4:$H$13))","v":0},{"$f":"AA333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$H$4:$H$13))","v":0},{"$f":"AB333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$H$4:$H$13))","v":0},{"$f":"AC333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$H$4:$H$13))","v":0},{"$f":"AD333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$H$4:$H$13))","v":0},{"$f":"AE333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG333*IF($D333=\"BT\",Balance!D$98,IF($D333=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH333*IF($D333=\"BT\",Balance!E$98,IF($D333=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI333*IF($D333=\"BT\",Balance!F$98,IF($D333=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ333*IF($D333=\"BT\",Balance!G$98,IF($D333=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK333*IF($D333=\"BT\",Balance!H$98,IF($D333=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL333*IF($D333=\"BT\",Balance!I$98,IF($D333=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC333:BF333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN333*IF($D333=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO333*IF($D333=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP333*IF($D333=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ333*IF($D333=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR333*IF($D333=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS333*IF($D333=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ333:BM333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT333*IF($D333=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU333*IF($D333=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV333*IF($D333=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW333*IF($D333=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX333*IF($D333=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY333*IF($D333=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ333:BT333,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!C416","v":"X3D"},{"$f":"+PremisaCosto!F416","v":"Pp"},{"$f":"+PremisaCosto!B416","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T334:W334)","v":0},null,0,{"$f":"+G334","v":0},{"$f":"+H334","v":0},{"$f":"+I334","v":0},{"$f":"+J334","v":0},{"$f":"+K334","v":0},null,{"$f":"Z334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$F$4:$F$13))","v":0},{"$f":"AA334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$F$4:$F$13))","v":0},{"$f":"AB334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$F$4:$F$13))","v":0},{"$f":"AC334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$F$4:$F$13))","v":0},{"$f":"AD334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$F$4:$F$13))","v":0},{"$f":"AE334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI334:AL334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$G$4:$G$13))","v":0},{"$f":"AA334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$G$4:$G$13))","v":0},{"$f":"AB334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$G$4:$G$13))","v":0},{"$f":"AC334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$G$4:$G$13))","v":0},{"$f":"AD334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$G$4:$G$13))","v":0},{"$f":"AE334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$G$4:$G$13))","v":0},{"$f":"Z334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$H$4:$H$13))","v":0},{"$f":"AA334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$H$4:$H$13))","v":0},{"$f":"AB334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$H$4:$H$13))","v":0},{"$f":"AC334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$H$4:$H$13))","v":0},{"$f":"AD334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$H$4:$H$13))","v":0},{"$f":"AE334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG334*IF($D334=\"BT\",Balance!D$98,IF($D334=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH334*IF($D334=\"BT\",Balance!E$98,IF($D334=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI334*IF($D334=\"BT\",Balance!F$98,IF($D334=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ334*IF($D334=\"BT\",Balance!G$98,IF($D334=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK334*IF($D334=\"BT\",Balance!H$98,IF($D334=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL334*IF($D334=\"BT\",Balance!I$98,IF($D334=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC334:BF334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN334*IF($D334=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO334*IF($D334=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP334*IF($D334=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ334*IF($D334=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR334*IF($D334=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS334*IF($D334=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ334:BM334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT334*IF($D334=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU334*IF($D334=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV334*IF($D334=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW334*IF($D334=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX334*IF($D334=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY334*IF($D334=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ334:BT334,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!C417","v":"X3D"},{"$f":"+PremisaCosto!F417","v":"Pp"},{"$f":"+PremisaCosto!B417","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T335:W335)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$F$4:$F$13))","v":0},{"$f":"AA335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$F$4:$F$13))","v":0},{"$f":"AB335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$F$4:$F$13))","v":0},{"$f":"AC335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$F$4:$F$13))","v":0},{"$f":"AD335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$F$4:$F$13))","v":0},{"$f":"AE335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI335:AL335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$G$4:$G$13))","v":0},{"$f":"AA335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$G$4:$G$13))","v":0},{"$f":"AB335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$G$4:$G$13))","v":0},{"$f":"AC335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$G$4:$G$13))","v":0},{"$f":"AD335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$G$4:$G$13))","v":0},{"$f":"AE335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$G$4:$G$13))","v":0},{"$f":"Z335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$H$4:$H$13))","v":0},{"$f":"AA335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$H$4:$H$13))","v":0},{"$f":"AB335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$H$4:$H$13))","v":0},{"$f":"AC335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$H$4:$H$13))","v":0},{"$f":"AD335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$H$4:$H$13))","v":0},{"$f":"AE335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG335*IF($D335=\"BT\",Balance!D$98,IF($D335=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH335*IF($D335=\"BT\",Balance!E$98,IF($D335=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI335*IF($D335=\"BT\",Balance!F$98,IF($D335=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ335*IF($D335=\"BT\",Balance!G$98,IF($D335=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK335*IF($D335=\"BT\",Balance!H$98,IF($D335=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL335*IF($D335=\"BT\",Balance!I$98,IF($D335=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC335:BF335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN335*IF($D335=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO335*IF($D335=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP335*IF($D335=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ335*IF($D335=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR335*IF($D335=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS335*IF($D335=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ335:BM335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT335*IF($D335=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU335*IF($D335=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV335*IF($D335=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW335*IF($D335=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX335*IF($D335=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY335*IF($D335=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ335:BT335,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!C418","v":0},{"$f":"+PremisaCosto!F418","v":0},{"$f":"+PremisaCosto!B418","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T336:W336)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$F$4:$F$13))","v":0},{"$f":"AA336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$F$4:$F$13))","v":0},{"$f":"AB336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$F$4:$F$13))","v":0},{"$f":"AC336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$F$4:$F$13))","v":0},{"$f":"AD336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$F$4:$F$13))","v":0},{"$f":"AE336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI336:AL336,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$G$4:$G$13))","v":0},{"$f":"AA336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$G$4:$G$13))","v":0},{"$f":"AB336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$G$4:$G$13))","v":0},{"$f":"AC336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$G$4:$G$13))","v":0},{"$f":"AD336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$G$4:$G$13))","v":0},{"$f":"AE336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$G$4:$G$13))","v":0},{"$f":"Z336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$H$4:$H$13))","v":0},{"$f":"AA336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$H$4:$H$13))","v":0},{"$f":"AB336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$H$4:$H$13))","v":0},{"$f":"AC336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$H$4:$H$13))","v":0},{"$f":"AD336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$H$4:$H$13))","v":0},{"$f":"AE336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG336*IF($D336=\"BT\",Balance!D$98,IF($D336=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH336*IF($D336=\"BT\",Balance!E$98,IF($D336=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI336*IF($D336=\"BT\",Balance!F$98,IF($D336=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ336*IF($D336=\"BT\",Balance!G$98,IF($D336=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK336*IF($D336=\"BT\",Balance!H$98,IF($D336=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL336*IF($D336=\"BT\",Balance!I$98,IF($D336=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC336:BF336,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN336*IF($D336=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO336*IF($D336=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP336*IF($D336=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ336*IF($D336=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR336*IF($D336=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS336*IF($D336=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ336:BM336,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT336*IF($D336=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU336*IF($D336=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV336*IF($D336=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW336*IF($D336=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX336*IF($D336=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY336*IF($D336=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ336:BT336,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!C419","v":"X3D"},{"$f":"+PremisaCosto!F419","v":"Pp"},{"$f":"+PremisaCosto!B419","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T337:W337)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$F$4:$F$13))","v":0},{"$f":"AA337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$F$4:$F$13))","v":0},{"$f":"AB337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$F$4:$F$13))","v":0},{"$f":"AC337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$F$4:$F$13))","v":0},{"$f":"AD337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$F$4:$F$13))","v":0},{"$f":"AE337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI337:AL337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$G$4:$G$13))","v":0},{"$f":"AA337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$G$4:$G$13))","v":0},{"$f":"AB337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$G$4:$G$13))","v":0},{"$f":"AC337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$G$4:$G$13))","v":0},{"$f":"AD337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$G$4:$G$13))","v":0},{"$f":"AE337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$G$4:$G$13))","v":0},{"$f":"Z337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$H$4:$H$13))","v":0},{"$f":"AA337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$H$4:$H$13))","v":0},{"$f":"AB337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$H$4:$H$13))","v":0},{"$f":"AC337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$H$4:$H$13))","v":0},{"$f":"AD337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$H$4:$H$13))","v":0},{"$f":"AE337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG337*IF($D337=\"BT\",Balance!D$98,IF($D337=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH337*IF($D337=\"BT\",Balance!E$98,IF($D337=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI337*IF($D337=\"BT\",Balance!F$98,IF($D337=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ337*IF($D337=\"BT\",Balance!G$98,IF($D337=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK337*IF($D337=\"BT\",Balance!H$98,IF($D337=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL337*IF($D337=\"BT\",Balance!I$98,IF($D337=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC337:BF337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN337*IF($D337=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO337*IF($D337=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP337*IF($D337=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ337*IF($D337=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR337*IF($D337=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS337*IF($D337=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ337:BM337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT337*IF($D337=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU337*IF($D337=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV337*IF($D337=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW337*IF($D337=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX337*IF($D337=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY337*IF($D337=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ337:BT337,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!C420","v":"X3D"},{"$f":"+PremisaCosto!F420","v":"Pp"},{"$f":"+PremisaCosto!B420","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T338:W338)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$F$4:$F$13))","v":0},{"$f":"AA338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$F$4:$F$13))","v":0},{"$f":"AB338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$F$4:$F$13))","v":0},{"$f":"AC338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$F$4:$F$13))","v":0},{"$f":"AD338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$F$4:$F$13))","v":0},{"$f":"AE338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI338:AL338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$G$4:$G$13))","v":0},{"$f":"AA338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$G$4:$G$13))","v":0},{"$f":"AB338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$G$4:$G$13))","v":0},{"$f":"AC338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$G$4:$G$13))","v":0},{"$f":"AD338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$G$4:$G$13))","v":0},{"$f":"AE338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$G$4:$G$13))","v":0},{"$f":"Z338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$H$4:$H$13))","v":0},{"$f":"AA338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$H$4:$H$13))","v":0},{"$f":"AB338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$H$4:$H$13))","v":0},{"$f":"AC338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$H$4:$H$13))","v":0},{"$f":"AD338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$H$4:$H$13))","v":0},{"$f":"AE338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG338*IF($D338=\"BT\",Balance!D$98,IF($D338=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH338*IF($D338=\"BT\",Balance!E$98,IF($D338=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI338*IF($D338=\"BT\",Balance!F$98,IF($D338=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ338*IF($D338=\"BT\",Balance!G$98,IF($D338=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK338*IF($D338=\"BT\",Balance!H$98,IF($D338=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL338*IF($D338=\"BT\",Balance!I$98,IF($D338=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC338:BF338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN338*IF($D338=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO338*IF($D338=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP338*IF($D338=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ338*IF($D338=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR338*IF($D338=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS338*IF($D338=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ338:BM338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT338*IF($D338=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU338*IF($D338=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV338*IF($D338=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW338*IF($D338=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX338*IF($D338=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY338*IF($D338=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ338:BT338,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!C421","v":"X3D"},{"$f":"+PremisaCosto!F421","v":"Pp"},{"$f":"+PremisaCosto!B421","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T339:W339)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$F$4:$F$13))","v":0},{"$f":"AA339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$F$4:$F$13))","v":0},{"$f":"AB339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$F$4:$F$13))","v":0},{"$f":"AC339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$F$4:$F$13))","v":0},{"$f":"AD339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$F$4:$F$13))","v":0},{"$f":"AE339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI339:AL339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$G$4:$G$13))","v":0},{"$f":"AA339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$G$4:$G$13))","v":0},{"$f":"AB339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$G$4:$G$13))","v":0},{"$f":"AC339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$G$4:$G$13))","v":0},{"$f":"AD339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$G$4:$G$13))","v":0},{"$f":"AE339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$G$4:$G$13))","v":0},{"$f":"Z339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$H$4:$H$13))","v":0},{"$f":"AA339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$H$4:$H$13))","v":0},{"$f":"AB339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$H$4:$H$13))","v":0},{"$f":"AC339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$H$4:$H$13))","v":0},{"$f":"AD339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$H$4:$H$13))","v":0},{"$f":"AE339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG339*IF($D339=\"BT\",Balance!D$98,IF($D339=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH339*IF($D339=\"BT\",Balance!E$98,IF($D339=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI339*IF($D339=\"BT\",Balance!F$98,IF($D339=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ339*IF($D339=\"BT\",Balance!G$98,IF($D339=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK339*IF($D339=\"BT\",Balance!H$98,IF($D339=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL339*IF($D339=\"BT\",Balance!I$98,IF($D339=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC339:BF339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN339*IF($D339=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO339*IF($D339=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP339*IF($D339=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ339*IF($D339=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR339*IF($D339=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS339*IF($D339=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ339:BM339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT339*IF($D339=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU339*IF($D339=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV339*IF($D339=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW339*IF($D339=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX339*IF($D339=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY339*IF($D339=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ339:BT339,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!C422","v":"X3D"},{"$f":"+PremisaCosto!F422","v":"Pp"},{"$f":"+PremisaCosto!B422","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T340:W340)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$F$4:$F$13))","v":0},{"$f":"AA340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$F$4:$F$13))","v":0},{"$f":"AB340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$F$4:$F$13))","v":0},{"$f":"AC340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$F$4:$F$13))","v":0},{"$f":"AD340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$F$4:$F$13))","v":0},{"$f":"AE340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI340:AL340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$G$4:$G$13))","v":0},{"$f":"AA340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$G$4:$G$13))","v":0},{"$f":"AB340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$G$4:$G$13))","v":0},{"$f":"AC340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$G$4:$G$13))","v":0},{"$f":"AD340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$G$4:$G$13))","v":0},{"$f":"AE340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$G$4:$G$13))","v":0},{"$f":"Z340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$H$4:$H$13))","v":0},{"$f":"AA340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$H$4:$H$13))","v":0},{"$f":"AB340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$H$4:$H$13))","v":0},{"$f":"AC340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$H$4:$H$13))","v":0},{"$f":"AD340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$H$4:$H$13))","v":0},{"$f":"AE340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG340*IF($D340=\"BT\",Balance!D$98,IF($D340=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH340*IF($D340=\"BT\",Balance!E$98,IF($D340=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI340*IF($D340=\"BT\",Balance!F$98,IF($D340=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ340*IF($D340=\"BT\",Balance!G$98,IF($D340=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK340*IF($D340=\"BT\",Balance!H$98,IF($D340=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL340*IF($D340=\"BT\",Balance!I$98,IF($D340=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC340:BF340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN340*IF($D340=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO340*IF($D340=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP340*IF($D340=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ340*IF($D340=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR340*IF($D340=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS340*IF($D340=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ340:BM340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT340*IF($D340=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU340*IF($D340=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV340*IF($D340=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW340*IF($D340=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX340*IF($D340=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY340*IF($D340=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ340:BT340,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!C423","v":"X3D"},{"$f":"+PremisaCosto!F423","v":"Pp"},{"$f":"+PremisaCosto!B423","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T341:W341)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$F$4:$F$13))","v":0},{"$f":"AA341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$F$4:$F$13))","v":0},{"$f":"AB341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$F$4:$F$13))","v":0},{"$f":"AC341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$F$4:$F$13))","v":0},{"$f":"AD341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$F$4:$F$13))","v":0},{"$f":"AE341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI341:AL341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$G$4:$G$13))","v":0},{"$f":"AA341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$G$4:$G$13))","v":0},{"$f":"AB341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$G$4:$G$13))","v":0},{"$f":"AC341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$G$4:$G$13))","v":0},{"$f":"AD341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$G$4:$G$13))","v":0},{"$f":"AE341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$G$4:$G$13))","v":0},{"$f":"Z341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$H$4:$H$13))","v":0},{"$f":"AA341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$H$4:$H$13))","v":0},{"$f":"AB341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$H$4:$H$13))","v":0},{"$f":"AC341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$H$4:$H$13))","v":0},{"$f":"AD341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$H$4:$H$13))","v":0},{"$f":"AE341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG341*IF($D341=\"BT\",Balance!D$98,IF($D341=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH341*IF($D341=\"BT\",Balance!E$98,IF($D341=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI341*IF($D341=\"BT\",Balance!F$98,IF($D341=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ341*IF($D341=\"BT\",Balance!G$98,IF($D341=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK341*IF($D341=\"BT\",Balance!H$98,IF($D341=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL341*IF($D341=\"BT\",Balance!I$98,IF($D341=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC341:BF341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN341*IF($D341=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO341*IF($D341=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP341*IF($D341=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ341*IF($D341=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR341*IF($D341=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS341*IF($D341=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ341:BM341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT341*IF($D341=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU341*IF($D341=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV341*IF($D341=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW341*IF($D341=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX341*IF($D341=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY341*IF($D341=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ341:BT341,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!C424","v":"X3D"},{"$f":"+PremisaCosto!F424","v":"Pp"},{"$f":"+PremisaCosto!B424","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T342:W342)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$F$4:$F$13))","v":0},{"$f":"AA342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$F$4:$F$13))","v":0},{"$f":"AB342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$F$4:$F$13))","v":0},{"$f":"AC342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$F$4:$F$13))","v":0},{"$f":"AD342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$F$4:$F$13))","v":0},{"$f":"AE342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI342:AL342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$G$4:$G$13))","v":0},{"$f":"AA342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$G$4:$G$13))","v":0},{"$f":"AB342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$G$4:$G$13))","v":0},{"$f":"AC342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$G$4:$G$13))","v":0},{"$f":"AD342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$G$4:$G$13))","v":0},{"$f":"AE342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$G$4:$G$13))","v":0},{"$f":"Z342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$H$4:$H$13))","v":0},{"$f":"AA342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$H$4:$H$13))","v":0},{"$f":"AB342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$H$4:$H$13))","v":0},{"$f":"AC342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$H$4:$H$13))","v":0},{"$f":"AD342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$H$4:$H$13))","v":0},{"$f":"AE342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG342*IF($D342=\"BT\",Balance!D$98,IF($D342=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH342*IF($D342=\"BT\",Balance!E$98,IF($D342=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI342*IF($D342=\"BT\",Balance!F$98,IF($D342=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ342*IF($D342=\"BT\",Balance!G$98,IF($D342=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK342*IF($D342=\"BT\",Balance!H$98,IF($D342=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL342*IF($D342=\"BT\",Balance!I$98,IF($D342=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC342:BF342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN342*IF($D342=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO342*IF($D342=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP342*IF($D342=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ342*IF($D342=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR342*IF($D342=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS342*IF($D342=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ342:BM342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT342*IF($D342=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU342*IF($D342=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV342*IF($D342=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW342*IF($D342=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX342*IF($D342=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY342*IF($D342=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ342:BT342,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!C425","v":"X3D"},{"$f":"+PremisaCosto!F425","v":"Pp"},{"$f":"+PremisaCosto!B425","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T343:W343)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$F$4:$F$13))","v":0},{"$f":"AA343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$F$4:$F$13))","v":0},{"$f":"AB343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$F$4:$F$13))","v":0},{"$f":"AC343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$F$4:$F$13))","v":0},{"$f":"AD343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$F$4:$F$13))","v":0},{"$f":"AE343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI343:AL343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$G$4:$G$13))","v":0},{"$f":"AA343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$G$4:$G$13))","v":0},{"$f":"AB343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$G$4:$G$13))","v":0},{"$f":"AC343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$G$4:$G$13))","v":0},{"$f":"AD343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$G$4:$G$13))","v":0},{"$f":"AE343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$G$4:$G$13))","v":0},{"$f":"Z343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$H$4:$H$13))","v":0},{"$f":"AA343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$H$4:$H$13))","v":0},{"$f":"AB343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$H$4:$H$13))","v":0},{"$f":"AC343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$H$4:$H$13))","v":0},{"$f":"AD343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$H$4:$H$13))","v":0},{"$f":"AE343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG343*IF($D343=\"BT\",Balance!D$98,IF($D343=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH343*IF($D343=\"BT\",Balance!E$98,IF($D343=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI343*IF($D343=\"BT\",Balance!F$98,IF($D343=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ343*IF($D343=\"BT\",Balance!G$98,IF($D343=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK343*IF($D343=\"BT\",Balance!H$98,IF($D343=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL343*IF($D343=\"BT\",Balance!I$98,IF($D343=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC343:BF343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN343*IF($D343=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO343*IF($D343=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP343*IF($D343=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ343*IF($D343=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR343*IF($D343=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS343*IF($D343=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ343:BM343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT343*IF($D343=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU343*IF($D343=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV343*IF($D343=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW343*IF($D343=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX343*IF($D343=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY343*IF($D343=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ343:BT343,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!C426","v":"X3D"},{"$f":"+PremisaCosto!F426","v":"Pp"},{"$f":"+PremisaCosto!B426","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T344:W344)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$F$4:$F$13))","v":0},{"$f":"AA344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$F$4:$F$13))","v":0},{"$f":"AB344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$F$4:$F$13))","v":0},{"$f":"AC344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$F$4:$F$13))","v":0},{"$f":"AD344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$F$4:$F$13))","v":0},{"$f":"AE344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI344:AL344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$G$4:$G$13))","v":0},{"$f":"AA344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$G$4:$G$13))","v":0},{"$f":"AB344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$G$4:$G$13))","v":0},{"$f":"AC344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$G$4:$G$13))","v":0},{"$f":"AD344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$G$4:$G$13))","v":0},{"$f":"AE344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$G$4:$G$13))","v":0},{"$f":"Z344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$H$4:$H$13))","v":0},{"$f":"AA344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$H$4:$H$13))","v":0},{"$f":"AB344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$H$4:$H$13))","v":0},{"$f":"AC344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$H$4:$H$13))","v":0},{"$f":"AD344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$H$4:$H$13))","v":0},{"$f":"AE344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG344*IF($D344=\"BT\",Balance!D$98,IF($D344=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH344*IF($D344=\"BT\",Balance!E$98,IF($D344=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI344*IF($D344=\"BT\",Balance!F$98,IF($D344=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ344*IF($D344=\"BT\",Balance!G$98,IF($D344=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK344*IF($D344=\"BT\",Balance!H$98,IF($D344=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL344*IF($D344=\"BT\",Balance!I$98,IF($D344=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC344:BF344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN344*IF($D344=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO344*IF($D344=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP344*IF($D344=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ344*IF($D344=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR344*IF($D344=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS344*IF($D344=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ344:BM344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT344*IF($D344=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU344*IF($D344=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV344*IF($D344=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW344*IF($D344=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX344*IF($D344=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY344*IF($D344=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ344:BT344,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!C427","v":"X3D"},{"$f":"+PremisaCosto!F427","v":"Pp"},{"$f":"+PremisaCosto!B427","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T345:W345)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$F$4:$F$13))","v":0},{"$f":"AA345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$F$4:$F$13))","v":0},{"$f":"AB345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$F$4:$F$13))","v":0},{"$f":"AC345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$F$4:$F$13))","v":0},{"$f":"AD345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$F$4:$F$13))","v":0},{"$f":"AE345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI345:AL345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$G$4:$G$13))","v":0},{"$f":"AA345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$G$4:$G$13))","v":0},{"$f":"AB345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$G$4:$G$13))","v":0},{"$f":"AC345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$G$4:$G$13))","v":0},{"$f":"AD345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$G$4:$G$13))","v":0},{"$f":"AE345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$G$4:$G$13))","v":0},{"$f":"Z345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$H$4:$H$13))","v":0},{"$f":"AA345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$H$4:$H$13))","v":0},{"$f":"AB345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$H$4:$H$13))","v":0},{"$f":"AC345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$H$4:$H$13))","v":0},{"$f":"AD345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$H$4:$H$13))","v":0},{"$f":"AE345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG345*IF($D345=\"BT\",Balance!D$98,IF($D345=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH345*IF($D345=\"BT\",Balance!E$98,IF($D345=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI345*IF($D345=\"BT\",Balance!F$98,IF($D345=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ345*IF($D345=\"BT\",Balance!G$98,IF($D345=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK345*IF($D345=\"BT\",Balance!H$98,IF($D345=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL345*IF($D345=\"BT\",Balance!I$98,IF($D345=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC345:BF345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN345*IF($D345=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO345*IF($D345=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP345*IF($D345=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ345*IF($D345=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR345*IF($D345=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS345*IF($D345=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ345:BM345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT345*IF($D345=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU345*IF($D345=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV345*IF($D345=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW345*IF($D345=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX345*IF($D345=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY345*IF($D345=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ345:BT345,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!C428","v":"X3D"},{"$f":"+PremisaCosto!F428","v":"Pp"},{"$f":"+PremisaCosto!B428","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T346:W346)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$F$4:$F$13))","v":0},{"$f":"AA346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$F$4:$F$13))","v":0},{"$f":"AB346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$F$4:$F$13))","v":0},{"$f":"AC346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$F$4:$F$13))","v":0},{"$f":"AD346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$F$4:$F$13))","v":0},{"$f":"AE346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI346:AL346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$G$4:$G$13))","v":0},{"$f":"AA346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$G$4:$G$13))","v":0},{"$f":"AB346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$G$4:$G$13))","v":0},{"$f":"AC346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$G$4:$G$13))","v":0},{"$f":"AD346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$G$4:$G$13))","v":0},{"$f":"AE346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$G$4:$G$13))","v":0},{"$f":"Z346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$H$4:$H$13))","v":0},{"$f":"AA346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$H$4:$H$13))","v":0},{"$f":"AB346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$H$4:$H$13))","v":0},{"$f":"AC346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$H$4:$H$13))","v":0},{"$f":"AD346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$H$4:$H$13))","v":0},{"$f":"AE346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG346*IF($D346=\"BT\",Balance!D$98,IF($D346=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH346*IF($D346=\"BT\",Balance!E$98,IF($D346=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI346*IF($D346=\"BT\",Balance!F$98,IF($D346=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ346*IF($D346=\"BT\",Balance!G$98,IF($D346=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK346*IF($D346=\"BT\",Balance!H$98,IF($D346=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL346*IF($D346=\"BT\",Balance!I$98,IF($D346=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC346:BF346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN346*IF($D346=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO346*IF($D346=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP346*IF($D346=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ346*IF($D346=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR346*IF($D346=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS346*IF($D346=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ346:BM346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT346*IF($D346=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU346*IF($D346=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV346*IF($D346=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW346*IF($D346=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX346*IF($D346=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY346*IF($D346=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ346:BT346,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!C429","v":0},{"$f":"+PremisaCosto!F429","v":0},{"$f":"+PremisaCosto!B429","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T347:W347)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$F$4:$F$13))","v":0},{"$f":"AA347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$F$4:$F$13))","v":0},{"$f":"AB347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$F$4:$F$13))","v":0},{"$f":"AC347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$F$4:$F$13))","v":0},{"$f":"AD347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$F$4:$F$13))","v":0},{"$f":"AE347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI347:AL347,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$G$4:$G$13))","v":0},{"$f":"AA347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$G$4:$G$13))","v":0},{"$f":"AB347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$G$4:$G$13))","v":0},{"$f":"AC347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$G$4:$G$13))","v":0},{"$f":"AD347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$G$4:$G$13))","v":0},{"$f":"AE347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$G$4:$G$13))","v":0},{"$f":"Z347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$H$4:$H$13))","v":0},{"$f":"AA347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$H$4:$H$13))","v":0},{"$f":"AB347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$H$4:$H$13))","v":0},{"$f":"AC347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$H$4:$H$13))","v":0},{"$f":"AD347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$H$4:$H$13))","v":0},{"$f":"AE347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG347*IF($D347=\"BT\",Balance!D$98,IF($D347=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH347*IF($D347=\"BT\",Balance!E$98,IF($D347=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI347*IF($D347=\"BT\",Balance!F$98,IF($D347=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ347*IF($D347=\"BT\",Balance!G$98,IF($D347=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK347*IF($D347=\"BT\",Balance!H$98,IF($D347=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL347*IF($D347=\"BT\",Balance!I$98,IF($D347=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC347:BF347,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN347*IF($D347=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO347*IF($D347=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP347*IF($D347=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ347*IF($D347=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR347*IF($D347=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS347*IF($D347=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ347:BM347,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT347*IF($D347=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU347*IF($D347=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV347*IF($D347=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW347*IF($D347=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX347*IF($D347=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY347*IF($D347=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ347:BT347,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!C430","v":"X3D"},{"$f":"+PremisaCosto!F430","v":"Pp"},{"$f":"+PremisaCosto!B430","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T348:W348)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$F$4:$F$13))","v":0},{"$f":"AA348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$F$4:$F$13))","v":0},{"$f":"AB348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$F$4:$F$13))","v":0},{"$f":"AC348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$F$4:$F$13))","v":0},{"$f":"AD348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$F$4:$F$13))","v":0},{"$f":"AE348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI348:AL348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$G$4:$G$13))","v":0},{"$f":"AA348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$G$4:$G$13))","v":0},{"$f":"AB348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$G$4:$G$13))","v":0},{"$f":"AC348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$G$4:$G$13))","v":0},{"$f":"AD348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$G$4:$G$13))","v":0},{"$f":"AE348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$G$4:$G$13))","v":0},{"$f":"Z348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$H$4:$H$13))","v":0},{"$f":"AA348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$H$4:$H$13))","v":0},{"$f":"AB348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$H$4:$H$13))","v":0},{"$f":"AC348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$H$4:$H$13))","v":0},{"$f":"AD348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$H$4:$H$13))","v":0},{"$f":"AE348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG348*IF($D348=\"BT\",Balance!D$98,IF($D348=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH348*IF($D348=\"BT\",Balance!E$98,IF($D348=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI348*IF($D348=\"BT\",Balance!F$98,IF($D348=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ348*IF($D348=\"BT\",Balance!G$98,IF($D348=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK348*IF($D348=\"BT\",Balance!H$98,IF($D348=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL348*IF($D348=\"BT\",Balance!I$98,IF($D348=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC348:BF348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN348*IF($D348=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO348*IF($D348=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP348*IF($D348=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ348*IF($D348=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR348*IF($D348=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS348*IF($D348=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ348:BM348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT348*IF($D348=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU348*IF($D348=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV348*IF($D348=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW348*IF($D348=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX348*IF($D348=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY348*IF($D348=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ348:BT348,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!C431","v":"X3D"},{"$f":"+PremisaCosto!F431","v":"Pp"},{"$f":"+PremisaCosto!B431","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T349:W349)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$F$4:$F$13))","v":0},{"$f":"AA349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$F$4:$F$13))","v":0},{"$f":"AB349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$F$4:$F$13))","v":0},{"$f":"AC349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$F$4:$F$13))","v":0},{"$f":"AD349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$F$4:$F$13))","v":0},{"$f":"AE349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI349:AL349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$G$4:$G$13))","v":0},{"$f":"AA349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$G$4:$G$13))","v":0},{"$f":"AB349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$G$4:$G$13))","v":0},{"$f":"AC349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$G$4:$G$13))","v":0},{"$f":"AD349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$G$4:$G$13))","v":0},{"$f":"AE349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$G$4:$G$13))","v":0},{"$f":"Z349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$H$4:$H$13))","v":0},{"$f":"AA349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$H$4:$H$13))","v":0},{"$f":"AB349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$H$4:$H$13))","v":0},{"$f":"AC349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$H$4:$H$13))","v":0},{"$f":"AD349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$H$4:$H$13))","v":0},{"$f":"AE349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG349*IF($D349=\"BT\",Balance!D$98,IF($D349=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH349*IF($D349=\"BT\",Balance!E$98,IF($D349=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI349*IF($D349=\"BT\",Balance!F$98,IF($D349=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ349*IF($D349=\"BT\",Balance!G$98,IF($D349=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK349*IF($D349=\"BT\",Balance!H$98,IF($D349=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL349*IF($D349=\"BT\",Balance!I$98,IF($D349=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC349:BF349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN349*IF($D349=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO349*IF($D349=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP349*IF($D349=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ349*IF($D349=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR349*IF($D349=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS349*IF($D349=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ349:BM349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT349*IF($D349=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU349*IF($D349=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV349*IF($D349=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW349*IF($D349=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX349*IF($D349=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY349*IF($D349=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ349:BT349,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!C432","v":"X3D"},{"$f":"+PremisaCosto!F432","v":"Pp"},{"$f":"+PremisaCosto!B432","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T350:W350)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$F$4:$F$13))","v":0},{"$f":"AA350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$F$4:$F$13))","v":0},{"$f":"AB350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$F$4:$F$13))","v":0},{"$f":"AC350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$F$4:$F$13))","v":0},{"$f":"AD350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$F$4:$F$13))","v":0},{"$f":"AE350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI350:AL350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$G$4:$G$13))","v":0},{"$f":"AA350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$G$4:$G$13))","v":0},{"$f":"AB350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$G$4:$G$13))","v":0},{"$f":"AC350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$G$4:$G$13))","v":0},{"$f":"AD350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$G$4:$G$13))","v":0},{"$f":"AE350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$G$4:$G$13))","v":0},{"$f":"Z350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$H$4:$H$13))","v":0},{"$f":"AA350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$H$4:$H$13))","v":0},{"$f":"AB350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$H$4:$H$13))","v":0},{"$f":"AC350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$H$4:$H$13))","v":0},{"$f":"AD350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$H$4:$H$13))","v":0},{"$f":"AE350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG350*IF($D350=\"BT\",Balance!D$98,IF($D350=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH350*IF($D350=\"BT\",Balance!E$98,IF($D350=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI350*IF($D350=\"BT\",Balance!F$98,IF($D350=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ350*IF($D350=\"BT\",Balance!G$98,IF($D350=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK350*IF($D350=\"BT\",Balance!H$98,IF($D350=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL350*IF($D350=\"BT\",Balance!I$98,IF($D350=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC350:BF350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN350*IF($D350=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO350*IF($D350=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP350*IF($D350=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ350*IF($D350=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR350*IF($D350=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS350*IF($D350=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ350:BM350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT350*IF($D350=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU350*IF($D350=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV350*IF($D350=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW350*IF($D350=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX350*IF($D350=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY350*IF($D350=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ350:BT350,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!C433","v":"X3D"},{"$f":"+PremisaCosto!F433","v":"Pp"},{"$f":"+PremisaCosto!B433","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T351:W351)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$F$4:$F$13))","v":0},{"$f":"AA351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$F$4:$F$13))","v":0},{"$f":"AB351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$F$4:$F$13))","v":0},{"$f":"AC351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$F$4:$F$13))","v":0},{"$f":"AD351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$F$4:$F$13))","v":0},{"$f":"AE351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI351:AL351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$G$4:$G$13))","v":0},{"$f":"AA351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$G$4:$G$13))","v":0},{"$f":"AB351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$G$4:$G$13))","v":0},{"$f":"AC351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$G$4:$G$13))","v":0},{"$f":"AD351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$G$4:$G$13))","v":0},{"$f":"AE351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$G$4:$G$13))","v":0},{"$f":"Z351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$H$4:$H$13))","v":0},{"$f":"AA351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$H$4:$H$13))","v":0},{"$f":"AB351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$H$4:$H$13))","v":0},{"$f":"AC351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$H$4:$H$13))","v":0},{"$f":"AD351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$H$4:$H$13))","v":0},{"$f":"AE351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG351*IF($D351=\"BT\",Balance!D$98,IF($D351=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH351*IF($D351=\"BT\",Balance!E$98,IF($D351=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI351*IF($D351=\"BT\",Balance!F$98,IF($D351=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ351*IF($D351=\"BT\",Balance!G$98,IF($D351=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK351*IF($D351=\"BT\",Balance!H$98,IF($D351=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL351*IF($D351=\"BT\",Balance!I$98,IF($D351=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC351:BF351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN351*IF($D351=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO351*IF($D351=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP351*IF($D351=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ351*IF($D351=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR351*IF($D351=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS351*IF($D351=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ351:BM351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT351*IF($D351=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU351*IF($D351=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV351*IF($D351=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW351*IF($D351=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX351*IF($D351=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY351*IF($D351=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ351:BT351,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!C434","v":"X3D"},{"$f":"+PremisaCosto!F434","v":"Pp"},{"$f":"+PremisaCosto!B434","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T352:W352)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$F$4:$F$13))","v":0},{"$f":"AA352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$F$4:$F$13))","v":0},{"$f":"AB352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$F$4:$F$13))","v":0},{"$f":"AC352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$F$4:$F$13))","v":0},{"$f":"AD352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$F$4:$F$13))","v":0},{"$f":"AE352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI352:AL352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$G$4:$G$13))","v":0},{"$f":"AA352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$G$4:$G$13))","v":0},{"$f":"AB352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$G$4:$G$13))","v":0},{"$f":"AC352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$G$4:$G$13))","v":0},{"$f":"AD352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$G$4:$G$13))","v":0},{"$f":"AE352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$G$4:$G$13))","v":0},{"$f":"Z352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$H$4:$H$13))","v":0},{"$f":"AA352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$H$4:$H$13))","v":0},{"$f":"AB352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$H$4:$H$13))","v":0},{"$f":"AC352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$H$4:$H$13))","v":0},{"$f":"AD352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$H$4:$H$13))","v":0},{"$f":"AE352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG352*IF($D352=\"BT\",Balance!D$98,IF($D352=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH352*IF($D352=\"BT\",Balance!E$98,IF($D352=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI352*IF($D352=\"BT\",Balance!F$98,IF($D352=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ352*IF($D352=\"BT\",Balance!G$98,IF($D352=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK352*IF($D352=\"BT\",Balance!H$98,IF($D352=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL352*IF($D352=\"BT\",Balance!I$98,IF($D352=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC352:BF352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN352*IF($D352=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO352*IF($D352=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP352*IF($D352=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ352*IF($D352=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR352*IF($D352=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS352*IF($D352=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ352:BM352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT352*IF($D352=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU352*IF($D352=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV352*IF($D352=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW352*IF($D352=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX352*IF($D352=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY352*IF($D352=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ352:BT352,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!C435","v":"X3D"},{"$f":"+PremisaCosto!F435","v":"Pp"},{"$f":"+PremisaCosto!B435","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T353:W353)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$F$4:$F$13))","v":0},{"$f":"AA353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$F$4:$F$13))","v":0},{"$f":"AB353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$F$4:$F$13))","v":0},{"$f":"AC353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$F$4:$F$13))","v":0},{"$f":"AD353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$F$4:$F$13))","v":0},{"$f":"AE353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI353:AL353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$G$4:$G$13))","v":0},{"$f":"AA353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$G$4:$G$13))","v":0},{"$f":"AB353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$G$4:$G$13))","v":0},{"$f":"AC353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$G$4:$G$13))","v":0},{"$f":"AD353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$G$4:$G$13))","v":0},{"$f":"AE353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$G$4:$G$13))","v":0},{"$f":"Z353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$H$4:$H$13))","v":0},{"$f":"AA353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$H$4:$H$13))","v":0},{"$f":"AB353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$H$4:$H$13))","v":0},{"$f":"AC353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$H$4:$H$13))","v":0},{"$f":"AD353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$H$4:$H$13))","v":0},{"$f":"AE353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG353*IF($D353=\"BT\",Balance!D$98,IF($D353=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH353*IF($D353=\"BT\",Balance!E$98,IF($D353=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI353*IF($D353=\"BT\",Balance!F$98,IF($D353=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ353*IF($D353=\"BT\",Balance!G$98,IF($D353=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK353*IF($D353=\"BT\",Balance!H$98,IF($D353=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL353*IF($D353=\"BT\",Balance!I$98,IF($D353=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC353:BF353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN353*IF($D353=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO353*IF($D353=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP353*IF($D353=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ353*IF($D353=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR353*IF($D353=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS353*IF($D353=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ353:BM353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT353*IF($D353=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU353*IF($D353=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV353*IF($D353=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW353*IF($D353=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX353*IF($D353=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY353*IF($D353=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ353:BT353,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!C436","v":"X3D"},{"$f":"+PremisaCosto!F436","v":"Pp"},{"$f":"+PremisaCosto!B436","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T354:W354)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$F$4:$F$13))","v":0},{"$f":"AA354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$F$4:$F$13))","v":0},{"$f":"AB354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$F$4:$F$13))","v":0},{"$f":"AC354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$F$4:$F$13))","v":0},{"$f":"AD354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$F$4:$F$13))","v":0},{"$f":"AE354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI354:AL354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$G$4:$G$13))","v":0},{"$f":"AA354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$G$4:$G$13))","v":0},{"$f":"AB354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$G$4:$G$13))","v":0},{"$f":"AC354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$G$4:$G$13))","v":0},{"$f":"AD354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$G$4:$G$13))","v":0},{"$f":"AE354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$G$4:$G$13))","v":0},{"$f":"Z354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$H$4:$H$13))","v":0},{"$f":"AA354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$H$4:$H$13))","v":0},{"$f":"AB354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$H$4:$H$13))","v":0},{"$f":"AC354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$H$4:$H$13))","v":0},{"$f":"AD354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$H$4:$H$13))","v":0},{"$f":"AE354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG354*IF($D354=\"BT\",Balance!D$98,IF($D354=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH354*IF($D354=\"BT\",Balance!E$98,IF($D354=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI354*IF($D354=\"BT\",Balance!F$98,IF($D354=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ354*IF($D354=\"BT\",Balance!G$98,IF($D354=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK354*IF($D354=\"BT\",Balance!H$98,IF($D354=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL354*IF($D354=\"BT\",Balance!I$98,IF($D354=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC354:BF354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN354*IF($D354=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO354*IF($D354=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP354*IF($D354=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ354*IF($D354=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR354*IF($D354=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS354*IF($D354=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ354:BM354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT354*IF($D354=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU354*IF($D354=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV354*IF($D354=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW354*IF($D354=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX354*IF($D354=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY354*IF($D354=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ354:BT354,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!C437","v":"X3D"},{"$f":"+PremisaCosto!F437","v":"Pp"},{"$f":"+PremisaCosto!B437","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T355:W355)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$F$4:$F$13))","v":0},{"$f":"AA355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$F$4:$F$13))","v":0},{"$f":"AB355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$F$4:$F$13))","v":0},{"$f":"AC355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$F$4:$F$13))","v":0},{"$f":"AD355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$F$4:$F$13))","v":0},{"$f":"AE355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI355:AL355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$G$4:$G$13))","v":0},{"$f":"AA355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$G$4:$G$13))","v":0},{"$f":"AB355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$G$4:$G$13))","v":0},{"$f":"AC355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$G$4:$G$13))","v":0},{"$f":"AD355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$G$4:$G$13))","v":0},{"$f":"AE355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$G$4:$G$13))","v":0},{"$f":"Z355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$H$4:$H$13))","v":0},{"$f":"AA355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$H$4:$H$13))","v":0},{"$f":"AB355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$H$4:$H$13))","v":0},{"$f":"AC355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$H$4:$H$13))","v":0},{"$f":"AD355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$H$4:$H$13))","v":0},{"$f":"AE355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG355*IF($D355=\"BT\",Balance!D$98,IF($D355=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH355*IF($D355=\"BT\",Balance!E$98,IF($D355=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI355*IF($D355=\"BT\",Balance!F$98,IF($D355=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ355*IF($D355=\"BT\",Balance!G$98,IF($D355=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK355*IF($D355=\"BT\",Balance!H$98,IF($D355=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL355*IF($D355=\"BT\",Balance!I$98,IF($D355=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC355:BF355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN355*IF($D355=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO355*IF($D355=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP355*IF($D355=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ355*IF($D355=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR355*IF($D355=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS355*IF($D355=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ355:BM355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT355*IF($D355=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU355*IF($D355=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV355*IF($D355=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW355*IF($D355=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX355*IF($D355=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY355*IF($D355=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ355:BT355,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!C438","v":"X3D"},{"$f":"+PremisaCosto!F438","v":"Pp"},{"$f":"+PremisaCosto!B438","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T356:W356)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$F$4:$F$13))","v":0},{"$f":"AA356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$F$4:$F$13))","v":0},{"$f":"AB356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$F$4:$F$13))","v":0},{"$f":"AC356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$F$4:$F$13))","v":0},{"$f":"AD356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$F$4:$F$13))","v":0},{"$f":"AE356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI356:AL356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$G$4:$G$13))","v":0},{"$f":"AA356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$G$4:$G$13))","v":0},{"$f":"AB356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$G$4:$G$13))","v":0},{"$f":"AC356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$G$4:$G$13))","v":0},{"$f":"AD356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$G$4:$G$13))","v":0},{"$f":"AE356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$G$4:$G$13))","v":0},{"$f":"Z356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$H$4:$H$13))","v":0},{"$f":"AA356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$H$4:$H$13))","v":0},{"$f":"AB356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$H$4:$H$13))","v":0},{"$f":"AC356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$H$4:$H$13))","v":0},{"$f":"AD356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$H$4:$H$13))","v":0},{"$f":"AE356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG356*IF($D356=\"BT\",Balance!D$98,IF($D356=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH356*IF($D356=\"BT\",Balance!E$98,IF($D356=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI356*IF($D356=\"BT\",Balance!F$98,IF($D356=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ356*IF($D356=\"BT\",Balance!G$98,IF($D356=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK356*IF($D356=\"BT\",Balance!H$98,IF($D356=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL356*IF($D356=\"BT\",Balance!I$98,IF($D356=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC356:BF356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN356*IF($D356=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO356*IF($D356=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP356*IF($D356=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ356*IF($D356=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR356*IF($D356=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS356*IF($D356=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ356:BM356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT356*IF($D356=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU356*IF($D356=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV356*IF($D356=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW356*IF($D356=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX356*IF($D356=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY356*IF($D356=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ356:BT356,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!C439","v":"X3D"},{"$f":"+PremisaCosto!F439","v":"Pp"},{"$f":"+PremisaCosto!B439","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T357:W357)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$F$4:$F$13))","v":0},{"$f":"AA357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$F$4:$F$13))","v":0},{"$f":"AB357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$F$4:$F$13))","v":0},{"$f":"AC357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$F$4:$F$13))","v":0},{"$f":"AD357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$F$4:$F$13))","v":0},{"$f":"AE357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI357:AL357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$G$4:$G$13))","v":0},{"$f":"AA357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$G$4:$G$13))","v":0},{"$f":"AB357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$G$4:$G$13))","v":0},{"$f":"AC357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$G$4:$G$13))","v":0},{"$f":"AD357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$G$4:$G$13))","v":0},{"$f":"AE357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$G$4:$G$13))","v":0},{"$f":"Z357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$H$4:$H$13))","v":0},{"$f":"AA357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$H$4:$H$13))","v":0},{"$f":"AB357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$H$4:$H$13))","v":0},{"$f":"AC357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$H$4:$H$13))","v":0},{"$f":"AD357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$H$4:$H$13))","v":0},{"$f":"AE357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG357*IF($D357=\"BT\",Balance!D$98,IF($D357=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH357*IF($D357=\"BT\",Balance!E$98,IF($D357=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI357*IF($D357=\"BT\",Balance!F$98,IF($D357=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ357*IF($D357=\"BT\",Balance!G$98,IF($D357=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK357*IF($D357=\"BT\",Balance!H$98,IF($D357=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL357*IF($D357=\"BT\",Balance!I$98,IF($D357=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC357:BF357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN357*IF($D357=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO357*IF($D357=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP357*IF($D357=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ357*IF($D357=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR357*IF($D357=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS357*IF($D357=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ357:BM357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT357*IF($D357=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU357*IF($D357=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV357*IF($D357=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW357*IF($D357=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX357*IF($D357=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY357*IF($D357=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ357:BT357,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!C440","v":0},{"$f":"+PremisaCosto!F440","v":0},{"$f":"+PremisaCosto!B440","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T358:W358)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$F$4:$F$13))","v":0},{"$f":"AA358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$F$4:$F$13))","v":0},{"$f":"AB358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$F$4:$F$13))","v":0},{"$f":"AC358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$F$4:$F$13))","v":0},{"$f":"AD358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$F$4:$F$13))","v":0},{"$f":"AE358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI358:AL358,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$G$4:$G$13))","v":0},{"$f":"AA358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$G$4:$G$13))","v":0},{"$f":"AB358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$G$4:$G$13))","v":0},{"$f":"AC358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$G$4:$G$13))","v":0},{"$f":"AD358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$G$4:$G$13))","v":0},{"$f":"AE358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$G$4:$G$13))","v":0},{"$f":"Z358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$H$4:$H$13))","v":0},{"$f":"AA358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$H$4:$H$13))","v":0},{"$f":"AB358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$H$4:$H$13))","v":0},{"$f":"AC358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$H$4:$H$13))","v":0},{"$f":"AD358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$H$4:$H$13))","v":0},{"$f":"AE358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG358*IF($D358=\"BT\",Balance!D$98,IF($D358=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH358*IF($D358=\"BT\",Balance!E$98,IF($D358=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI358*IF($D358=\"BT\",Balance!F$98,IF($D358=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ358*IF($D358=\"BT\",Balance!G$98,IF($D358=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK358*IF($D358=\"BT\",Balance!H$98,IF($D358=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL358*IF($D358=\"BT\",Balance!I$98,IF($D358=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC358:BF358,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN358*IF($D358=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO358*IF($D358=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP358*IF($D358=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ358*IF($D358=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR358*IF($D358=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS358*IF($D358=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ358:BM358,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT358*IF($D358=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU358*IF($D358=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV358*IF($D358=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW358*IF($D358=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX358*IF($D358=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY358*IF($D358=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ358:BT358,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!C441","v":"X3D"},{"$f":"+PremisaCosto!F441","v":"Pp"},{"$f":"+PremisaCosto!B441","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T359:W359)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$F$4:$F$13))","v":0},{"$f":"AA359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$F$4:$F$13))","v":0},{"$f":"AB359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$F$4:$F$13))","v":0},{"$f":"AC359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$F$4:$F$13))","v":0},{"$f":"AD359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$F$4:$F$13))","v":0},{"$f":"AE359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI359:AL359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$G$4:$G$13))","v":0},{"$f":"AA359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$G$4:$G$13))","v":0},{"$f":"AB359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$G$4:$G$13))","v":0},{"$f":"AC359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$G$4:$G$13))","v":0},{"$f":"AD359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$G$4:$G$13))","v":0},{"$f":"AE359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$G$4:$G$13))","v":0},{"$f":"Z359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$H$4:$H$13))","v":0},{"$f":"AA359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$H$4:$H$13))","v":0},{"$f":"AB359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$H$4:$H$13))","v":0},{"$f":"AC359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$H$4:$H$13))","v":0},{"$f":"AD359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$H$4:$H$13))","v":0},{"$f":"AE359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG359*IF($D359=\"BT\",Balance!D$98,IF($D359=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH359*IF($D359=\"BT\",Balance!E$98,IF($D359=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI359*IF($D359=\"BT\",Balance!F$98,IF($D359=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ359*IF($D359=\"BT\",Balance!G$98,IF($D359=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK359*IF($D359=\"BT\",Balance!H$98,IF($D359=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL359*IF($D359=\"BT\",Balance!I$98,IF($D359=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC359:BF359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN359*IF($D359=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO359*IF($D359=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP359*IF($D359=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ359*IF($D359=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR359*IF($D359=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS359*IF($D359=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ359:BM359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT359*IF($D359=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU359*IF($D359=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV359*IF($D359=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW359*IF($D359=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX359*IF($D359=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY359*IF($D359=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ359:BT359,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!C442","v":"X3D"},{"$f":"+PremisaCosto!F442","v":"Pp"},{"$f":"+PremisaCosto!B442","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T360:W360)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$F$4:$F$13))","v":0},{"$f":"AA360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$F$4:$F$13))","v":0},{"$f":"AB360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$F$4:$F$13))","v":0},{"$f":"AC360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$F$4:$F$13))","v":0},{"$f":"AD360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$F$4:$F$13))","v":0},{"$f":"AE360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI360:AL360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$G$4:$G$13))","v":0},{"$f":"AA360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$G$4:$G$13))","v":0},{"$f":"AB360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$G$4:$G$13))","v":0},{"$f":"AC360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$G$4:$G$13))","v":0},{"$f":"AD360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$G$4:$G$13))","v":0},{"$f":"AE360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$G$4:$G$13))","v":0},{"$f":"Z360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$H$4:$H$13))","v":0},{"$f":"AA360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$H$4:$H$13))","v":0},{"$f":"AB360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$H$4:$H$13))","v":0},{"$f":"AC360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$H$4:$H$13))","v":0},{"$f":"AD360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$H$4:$H$13))","v":0},{"$f":"AE360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG360*IF($D360=\"BT\",Balance!D$98,IF($D360=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH360*IF($D360=\"BT\",Balance!E$98,IF($D360=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI360*IF($D360=\"BT\",Balance!F$98,IF($D360=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ360*IF($D360=\"BT\",Balance!G$98,IF($D360=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK360*IF($D360=\"BT\",Balance!H$98,IF($D360=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL360*IF($D360=\"BT\",Balance!I$98,IF($D360=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC360:BF360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN360*IF($D360=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO360*IF($D360=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP360*IF($D360=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ360*IF($D360=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR360*IF($D360=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS360*IF($D360=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ360:BM360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT360*IF($D360=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU360*IF($D360=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV360*IF($D360=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW360*IF($D360=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX360*IF($D360=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY360*IF($D360=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ360:BT360,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!C443","v":"X3D"},{"$f":"+PremisaCosto!F443","v":"Pp"},{"$f":"+PremisaCosto!B443","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T361:W361)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$F$4:$F$13))","v":0},{"$f":"AA361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$F$4:$F$13))","v":0},{"$f":"AB361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$F$4:$F$13))","v":0},{"$f":"AC361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$F$4:$F$13))","v":0},{"$f":"AD361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$F$4:$F$13))","v":0},{"$f":"AE361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI361:AL361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$G$4:$G$13))","v":0},{"$f":"AA361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$G$4:$G$13))","v":0},{"$f":"AB361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$G$4:$G$13))","v":0},{"$f":"AC361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$G$4:$G$13))","v":0},{"$f":"AD361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$G$4:$G$13))","v":0},{"$f":"AE361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$G$4:$G$13))","v":0},{"$f":"Z361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$H$4:$H$13))","v":0},{"$f":"AA361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$H$4:$H$13))","v":0},{"$f":"AB361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$H$4:$H$13))","v":0},{"$f":"AC361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$H$4:$H$13))","v":0},{"$f":"AD361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$H$4:$H$13))","v":0},{"$f":"AE361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG361*IF($D361=\"BT\",Balance!D$98,IF($D361=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH361*IF($D361=\"BT\",Balance!E$98,IF($D361=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI361*IF($D361=\"BT\",Balance!F$98,IF($D361=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ361*IF($D361=\"BT\",Balance!G$98,IF($D361=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK361*IF($D361=\"BT\",Balance!H$98,IF($D361=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL361*IF($D361=\"BT\",Balance!I$98,IF($D361=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC361:BF361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN361*IF($D361=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO361*IF($D361=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP361*IF($D361=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ361*IF($D361=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR361*IF($D361=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS361*IF($D361=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ361:BM361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT361*IF($D361=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU361*IF($D361=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV361*IF($D361=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW361*IF($D361=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX361*IF($D361=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY361*IF($D361=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ361:BT361,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!C444","v":"X3D"},{"$f":"+PremisaCosto!F444","v":"Pp"},{"$f":"+PremisaCosto!B444","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T362:W362)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$F$4:$F$13))","v":0},{"$f":"AA362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$F$4:$F$13))","v":0},{"$f":"AB362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$F$4:$F$13))","v":0},{"$f":"AC362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$F$4:$F$13))","v":0},{"$f":"AD362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$F$4:$F$13))","v":0},{"$f":"AE362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI362:AL362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$G$4:$G$13))","v":0},{"$f":"AA362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$G$4:$G$13))","v":0},{"$f":"AB362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$G$4:$G$13))","v":0},{"$f":"AC362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$G$4:$G$13))","v":0},{"$f":"AD362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$G$4:$G$13))","v":0},{"$f":"AE362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$G$4:$G$13))","v":0},{"$f":"Z362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$H$4:$H$13))","v":0},{"$f":"AA362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$H$4:$H$13))","v":0},{"$f":"AB362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$H$4:$H$13))","v":0},{"$f":"AC362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$H$4:$H$13))","v":0},{"$f":"AD362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$H$4:$H$13))","v":0},{"$f":"AE362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG362*IF($D362=\"BT\",Balance!D$98,IF($D362=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH362*IF($D362=\"BT\",Balance!E$98,IF($D362=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI362*IF($D362=\"BT\",Balance!F$98,IF($D362=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ362*IF($D362=\"BT\",Balance!G$98,IF($D362=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK362*IF($D362=\"BT\",Balance!H$98,IF($D362=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL362*IF($D362=\"BT\",Balance!I$98,IF($D362=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC362:BF362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN362*IF($D362=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO362*IF($D362=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP362*IF($D362=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ362*IF($D362=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR362*IF($D362=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS362*IF($D362=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ362:BM362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT362*IF($D362=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU362*IF($D362=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV362*IF($D362=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW362*IF($D362=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX362*IF($D362=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY362*IF($D362=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ362:BT362,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!C445","v":"X3D"},{"$f":"+PremisaCosto!F445","v":"Pp"},{"$f":"+PremisaCosto!B445","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T363:W363)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$F$4:$F$13))","v":0},{"$f":"AA363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$F$4:$F$13))","v":0},{"$f":"AB363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$F$4:$F$13))","v":0},{"$f":"AC363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$F$4:$F$13))","v":0},{"$f":"AD363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$F$4:$F$13))","v":0},{"$f":"AE363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI363:AL363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$G$4:$G$13))","v":0},{"$f":"AA363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$G$4:$G$13))","v":0},{"$f":"AB363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$G$4:$G$13))","v":0},{"$f":"AC363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$G$4:$G$13))","v":0},{"$f":"AD363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$G$4:$G$13))","v":0},{"$f":"AE363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$G$4:$G$13))","v":0},{"$f":"Z363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$H$4:$H$13))","v":0},{"$f":"AA363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$H$4:$H$13))","v":0},{"$f":"AB363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$H$4:$H$13))","v":0},{"$f":"AC363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$H$4:$H$13))","v":0},{"$f":"AD363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$H$4:$H$13))","v":0},{"$f":"AE363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG363*IF($D363=\"BT\",Balance!D$98,IF($D363=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH363*IF($D363=\"BT\",Balance!E$98,IF($D363=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI363*IF($D363=\"BT\",Balance!F$98,IF($D363=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ363*IF($D363=\"BT\",Balance!G$98,IF($D363=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK363*IF($D363=\"BT\",Balance!H$98,IF($D363=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL363*IF($D363=\"BT\",Balance!I$98,IF($D363=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC363:BF363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN363*IF($D363=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO363*IF($D363=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP363*IF($D363=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ363*IF($D363=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR363*IF($D363=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS363*IF($D363=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ363:BM363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT363*IF($D363=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU363*IF($D363=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV363*IF($D363=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW363*IF($D363=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX363*IF($D363=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY363*IF($D363=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ363:BT363,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!C446","v":"X3D"},{"$f":"+PremisaCosto!F446","v":"Pp"},{"$f":"+PremisaCosto!B446","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T364:W364)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$F$4:$F$13))","v":0},{"$f":"AA364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$F$4:$F$13))","v":0},{"$f":"AB364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$F$4:$F$13))","v":0},{"$f":"AC364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$F$4:$F$13))","v":0},{"$f":"AD364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$F$4:$F$13))","v":0},{"$f":"AE364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI364:AL364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$G$4:$G$13))","v":0},{"$f":"AA364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$G$4:$G$13))","v":0},{"$f":"AB364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$G$4:$G$13))","v":0},{"$f":"AC364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$G$4:$G$13))","v":0},{"$f":"AD364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$G$4:$G$13))","v":0},{"$f":"AE364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$G$4:$G$13))","v":0},{"$f":"Z364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$H$4:$H$13))","v":0},{"$f":"AA364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$H$4:$H$13))","v":0},{"$f":"AB364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$H$4:$H$13))","v":0},{"$f":"AC364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$H$4:$H$13))","v":0},{"$f":"AD364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$H$4:$H$13))","v":0},{"$f":"AE364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG364*IF($D364=\"BT\",Balance!D$98,IF($D364=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH364*IF($D364=\"BT\",Balance!E$98,IF($D364=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI364*IF($D364=\"BT\",Balance!F$98,IF($D364=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ364*IF($D364=\"BT\",Balance!G$98,IF($D364=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK364*IF($D364=\"BT\",Balance!H$98,IF($D364=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL364*IF($D364=\"BT\",Balance!I$98,IF($D364=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC364:BF364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN364*IF($D364=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO364*IF($D364=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP364*IF($D364=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ364*IF($D364=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR364*IF($D364=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS364*IF($D364=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ364:BM364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT364*IF($D364=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU364*IF($D364=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV364*IF($D364=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW364*IF($D364=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX364*IF($D364=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY364*IF($D364=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ364:BT364,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!C447","v":"X3D"},{"$f":"+PremisaCosto!F447","v":"Pp"},{"$f":"+PremisaCosto!B447","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T365:W365)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$F$4:$F$13))","v":0},{"$f":"AA365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$F$4:$F$13))","v":0},{"$f":"AB365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$F$4:$F$13))","v":0},{"$f":"AC365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$F$4:$F$13))","v":0},{"$f":"AD365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$F$4:$F$13))","v":0},{"$f":"AE365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI365:AL365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$G$4:$G$13))","v":0},{"$f":"AA365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$G$4:$G$13))","v":0},{"$f":"AB365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$G$4:$G$13))","v":0},{"$f":"AC365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$G$4:$G$13))","v":0},{"$f":"AD365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$G$4:$G$13))","v":0},{"$f":"AE365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$G$4:$G$13))","v":0},{"$f":"Z365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$H$4:$H$13))","v":0},{"$f":"AA365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$H$4:$H$13))","v":0},{"$f":"AB365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$H$4:$H$13))","v":0},{"$f":"AC365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$H$4:$H$13))","v":0},{"$f":"AD365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$H$4:$H$13))","v":0},{"$f":"AE365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG365*IF($D365=\"BT\",Balance!D$98,IF($D365=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH365*IF($D365=\"BT\",Balance!E$98,IF($D365=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI365*IF($D365=\"BT\",Balance!F$98,IF($D365=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ365*IF($D365=\"BT\",Balance!G$98,IF($D365=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK365*IF($D365=\"BT\",Balance!H$98,IF($D365=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL365*IF($D365=\"BT\",Balance!I$98,IF($D365=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC365:BF365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN365*IF($D365=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO365*IF($D365=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP365*IF($D365=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ365*IF($D365=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR365*IF($D365=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS365*IF($D365=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ365:BM365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT365*IF($D365=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU365*IF($D365=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV365*IF($D365=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW365*IF($D365=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX365*IF($D365=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY365*IF($D365=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ365:BT365,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!C448","v":"X3D"},{"$f":"+PremisaCosto!F448","v":"Pp"},{"$f":"+PremisaCosto!B448","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T366:W366)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$F$4:$F$13))","v":0},{"$f":"AA366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$F$4:$F$13))","v":0},{"$f":"AB366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$F$4:$F$13))","v":0},{"$f":"AC366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$F$4:$F$13))","v":0},{"$f":"AD366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$F$4:$F$13))","v":0},{"$f":"AE366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI366:AL366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$G$4:$G$13))","v":0},{"$f":"AA366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$G$4:$G$13))","v":0},{"$f":"AB366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$G$4:$G$13))","v":0},{"$f":"AC366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$G$4:$G$13))","v":0},{"$f":"AD366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$G$4:$G$13))","v":0},{"$f":"AE366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$G$4:$G$13))","v":0},{"$f":"Z366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$H$4:$H$13))","v":0},{"$f":"AA366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$H$4:$H$13))","v":0},{"$f":"AB366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$H$4:$H$13))","v":0},{"$f":"AC366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$H$4:$H$13))","v":0},{"$f":"AD366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$H$4:$H$13))","v":0},{"$f":"AE366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG366*IF($D366=\"BT\",Balance!D$98,IF($D366=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH366*IF($D366=\"BT\",Balance!E$98,IF($D366=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI366*IF($D366=\"BT\",Balance!F$98,IF($D366=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ366*IF($D366=\"BT\",Balance!G$98,IF($D366=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK366*IF($D366=\"BT\",Balance!H$98,IF($D366=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL366*IF($D366=\"BT\",Balance!I$98,IF($D366=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC366:BF366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN366*IF($D366=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO366*IF($D366=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP366*IF($D366=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ366*IF($D366=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR366*IF($D366=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS366*IF($D366=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ366:BM366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT366*IF($D366=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU366*IF($D366=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV366*IF($D366=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW366*IF($D366=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX366*IF($D366=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY366*IF($D366=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ366:BT366,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!C449","v":"X3D"},{"$f":"+PremisaCosto!F449","v":"Pp"},{"$f":"+PremisaCosto!B449","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T367:W367)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$F$4:$F$13))","v":0},{"$f":"AA367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$F$4:$F$13))","v":0},{"$f":"AB367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$F$4:$F$13))","v":0},{"$f":"AC367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$F$4:$F$13))","v":0},{"$f":"AD367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$F$4:$F$13))","v":0},{"$f":"AE367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI367:AL367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$G$4:$G$13))","v":0},{"$f":"AA367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$G$4:$G$13))","v":0},{"$f":"AB367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$G$4:$G$13))","v":0},{"$f":"AC367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$G$4:$G$13))","v":0},{"$f":"AD367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$G$4:$G$13))","v":0},{"$f":"AE367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$G$4:$G$13))","v":0},{"$f":"Z367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$H$4:$H$13))","v":0},{"$f":"AA367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$H$4:$H$13))","v":0},{"$f":"AB367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$H$4:$H$13))","v":0},{"$f":"AC367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$H$4:$H$13))","v":0},{"$f":"AD367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$H$4:$H$13))","v":0},{"$f":"AE367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG367*IF($D367=\"BT\",Balance!D$98,IF($D367=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH367*IF($D367=\"BT\",Balance!E$98,IF($D367=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI367*IF($D367=\"BT\",Balance!F$98,IF($D367=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ367*IF($D367=\"BT\",Balance!G$98,IF($D367=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK367*IF($D367=\"BT\",Balance!H$98,IF($D367=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL367*IF($D367=\"BT\",Balance!I$98,IF($D367=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC367:BF367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN367*IF($D367=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO367*IF($D367=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP367*IF($D367=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ367*IF($D367=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR367*IF($D367=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS367*IF($D367=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ367:BM367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT367*IF($D367=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU367*IF($D367=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV367*IF($D367=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW367*IF($D367=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX367*IF($D367=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY367*IF($D367=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ367:BT367,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!C450","v":"X3D"},{"$f":"+PremisaCosto!F450","v":"Pp"},{"$f":"+PremisaCosto!B450","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T368:W368)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$F$4:$F$13))","v":0},{"$f":"AA368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$F$4:$F$13))","v":0},{"$f":"AB368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$F$4:$F$13))","v":0},{"$f":"AC368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$F$4:$F$13))","v":0},{"$f":"AD368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$F$4:$F$13))","v":0},{"$f":"AE368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI368:AL368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$G$4:$G$13))","v":0},{"$f":"AA368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$G$4:$G$13))","v":0},{"$f":"AB368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$G$4:$G$13))","v":0},{"$f":"AC368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$G$4:$G$13))","v":0},{"$f":"AD368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$G$4:$G$13))","v":0},{"$f":"AE368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$G$4:$G$13))","v":0},{"$f":"Z368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$H$4:$H$13))","v":0},{"$f":"AA368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$H$4:$H$13))","v":0},{"$f":"AB368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$H$4:$H$13))","v":0},{"$f":"AC368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$H$4:$H$13))","v":0},{"$f":"AD368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$H$4:$H$13))","v":0},{"$f":"AE368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG368*IF($D368=\"BT\",Balance!D$98,IF($D368=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH368*IF($D368=\"BT\",Balance!E$98,IF($D368=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI368*IF($D368=\"BT\",Balance!F$98,IF($D368=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ368*IF($D368=\"BT\",Balance!G$98,IF($D368=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK368*IF($D368=\"BT\",Balance!H$98,IF($D368=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL368*IF($D368=\"BT\",Balance!I$98,IF($D368=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC368:BF368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN368*IF($D368=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO368*IF($D368=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP368*IF($D368=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ368*IF($D368=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR368*IF($D368=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS368*IF($D368=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ368:BM368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT368*IF($D368=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU368*IF($D368=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV368*IF($D368=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW368*IF($D368=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX368*IF($D368=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY368*IF($D368=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ368:BT368,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!C451","v":0},{"$f":"+PremisaCosto!F451","v":0},{"$f":"+PremisaCosto!B451","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T369:W369)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$F$4:$F$13))","v":0},{"$f":"AA369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$F$4:$F$13))","v":0},{"$f":"AB369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$F$4:$F$13))","v":0},{"$f":"AC369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$F$4:$F$13))","v":0},{"$f":"AD369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$F$4:$F$13))","v":0},{"$f":"AE369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI369:AL369,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$G$4:$G$13))","v":0},{"$f":"AA369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$G$4:$G$13))","v":0},{"$f":"AB369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$G$4:$G$13))","v":0},{"$f":"AC369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$G$4:$G$13))","v":0},{"$f":"AD369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$G$4:$G$13))","v":0},{"$f":"AE369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$G$4:$G$13))","v":0},{"$f":"Z369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$H$4:$H$13))","v":0},{"$f":"AA369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$H$4:$H$13))","v":0},{"$f":"AB369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$H$4:$H$13))","v":0},{"$f":"AC369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$H$4:$H$13))","v":0},{"$f":"AD369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$H$4:$H$13))","v":0},{"$f":"AE369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG369*IF($D369=\"BT\",Balance!D$98,IF($D369=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH369*IF($D369=\"BT\",Balance!E$98,IF($D369=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI369*IF($D369=\"BT\",Balance!F$98,IF($D369=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ369*IF($D369=\"BT\",Balance!G$98,IF($D369=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK369*IF($D369=\"BT\",Balance!H$98,IF($D369=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL369*IF($D369=\"BT\",Balance!I$98,IF($D369=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC369:BF369,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN369*IF($D369=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO369*IF($D369=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP369*IF($D369=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ369*IF($D369=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR369*IF($D369=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS369*IF($D369=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ369:BM369,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT369*IF($D369=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU369*IF($D369=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV369*IF($D369=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW369*IF($D369=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX369*IF($D369=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY369*IF($D369=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ369:BT369,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!C452","v":"X3D"},{"$f":"+PremisaCosto!F452","v":"Pp"},{"$f":"+PremisaCosto!B452","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T370:W370)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$F$4:$F$13))","v":0},{"$f":"AA370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$F$4:$F$13))","v":0},{"$f":"AB370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$F$4:$F$13))","v":0},{"$f":"AC370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$F$4:$F$13))","v":0},{"$f":"AD370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$F$4:$F$13))","v":0},{"$f":"AE370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI370:AL370,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$G$4:$G$13))","v":0},{"$f":"AA370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$G$4:$G$13))","v":0},{"$f":"AB370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$G$4:$G$13))","v":0},{"$f":"AC370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$G$4:$G$13))","v":0},{"$f":"AD370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$G$4:$G$13))","v":0},{"$f":"AE370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$G$4:$G$13))","v":0},{"$f":"Z370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$H$4:$H$13))","v":0},{"$f":"AA370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$H$4:$H$13))","v":0},{"$f":"AB370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$H$4:$H$13))","v":0},{"$f":"AC370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$H$4:$H$13))","v":0},{"$f":"AD370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$H$4:$H$13))","v":0},{"$f":"AE370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG370*IF($D370=\"BT\",Balance!D$98,IF($D370=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH370*IF($D370=\"BT\",Balance!E$98,IF($D370=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI370*IF($D370=\"BT\",Balance!F$98,IF($D370=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ370*IF($D370=\"BT\",Balance!G$98,IF($D370=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK370*IF($D370=\"BT\",Balance!H$98,IF($D370=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL370*IF($D370=\"BT\",Balance!I$98,IF($D370=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC370:BF370,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN370*IF($D370=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO370*IF($D370=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP370*IF($D370=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ370*IF($D370=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR370*IF($D370=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS370*IF($D370=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ370:BM370,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT370*IF($D370=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU370*IF($D370=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV370*IF($D370=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW370*IF($D370=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX370*IF($D370=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY370*IF($D370=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ370:BT370,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!C453","v":"X3D"},{"$f":"+PremisaCosto!F453","v":"Pp"},{"$f":"+PremisaCosto!B453","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T371:W371)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$F$4:$F$13))","v":0},{"$f":"AA371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$F$4:$F$13))","v":0},{"$f":"AB371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$F$4:$F$13))","v":0},{"$f":"AC371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$F$4:$F$13))","v":0},{"$f":"AD371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$F$4:$F$13))","v":0},{"$f":"AE371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI371:AL371,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$G$4:$G$13))","v":0},{"$f":"AA371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$G$4:$G$13))","v":0},{"$f":"AB371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$G$4:$G$13))","v":0},{"$f":"AC371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$G$4:$G$13))","v":0},{"$f":"AD371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$G$4:$G$13))","v":0},{"$f":"AE371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$G$4:$G$13))","v":0},{"$f":"Z371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$H$4:$H$13))","v":0},{"$f":"AA371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$H$4:$H$13))","v":0},{"$f":"AB371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$H$4:$H$13))","v":0},{"$f":"AC371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$H$4:$H$13))","v":0},{"$f":"AD371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$H$4:$H$13))","v":0},{"$f":"AE371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG371*IF($D371=\"BT\",Balance!D$98,IF($D371=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH371*IF($D371=\"BT\",Balance!E$98,IF($D371=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI371*IF($D371=\"BT\",Balance!F$98,IF($D371=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ371*IF($D371=\"BT\",Balance!G$98,IF($D371=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK371*IF($D371=\"BT\",Balance!H$98,IF($D371=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL371*IF($D371=\"BT\",Balance!I$98,IF($D371=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC371:BF371,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN371*IF($D371=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO371*IF($D371=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP371*IF($D371=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ371*IF($D371=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR371*IF($D371=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS371*IF($D371=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ371:BM371,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT371*IF($D371=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU371*IF($D371=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV371*IF($D371=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW371*IF($D371=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX371*IF($D371=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY371*IF($D371=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ371:BT371,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!C454","v":"X3D"},{"$f":"+PremisaCosto!F454","v":"Pp"},{"$f":"+PremisaCosto!B454","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T372:W372)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$F$4:$F$13))","v":0},{"$f":"AA372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$F$4:$F$13))","v":0},{"$f":"AB372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$F$4:$F$13))","v":0},{"$f":"AC372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$F$4:$F$13))","v":0},{"$f":"AD372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$F$4:$F$13))","v":0},{"$f":"AE372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI372:AL372,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$G$4:$G$13))","v":0},{"$f":"AA372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$G$4:$G$13))","v":0},{"$f":"AB372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$G$4:$G$13))","v":0},{"$f":"AC372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$G$4:$G$13))","v":0},{"$f":"AD372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$G$4:$G$13))","v":0},{"$f":"AE372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$G$4:$G$13))","v":0},{"$f":"Z372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$H$4:$H$13))","v":0},{"$f":"AA372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$H$4:$H$13))","v":0},{"$f":"AB372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$H$4:$H$13))","v":0},{"$f":"AC372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$H$4:$H$13))","v":0},{"$f":"AD372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$H$4:$H$13))","v":0},{"$f":"AE372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG372*IF($D372=\"BT\",Balance!D$98,IF($D372=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH372*IF($D372=\"BT\",Balance!E$98,IF($D372=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI372*IF($D372=\"BT\",Balance!F$98,IF($D372=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ372*IF($D372=\"BT\",Balance!G$98,IF($D372=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK372*IF($D372=\"BT\",Balance!H$98,IF($D372=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL372*IF($D372=\"BT\",Balance!I$98,IF($D372=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC372:BF372,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN372*IF($D372=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO372*IF($D372=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP372*IF($D372=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ372*IF($D372=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR372*IF($D372=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS372*IF($D372=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ372:BM372,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT372*IF($D372=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU372*IF($D372=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV372*IF($D372=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW372*IF($D372=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX372*IF($D372=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY372*IF($D372=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ372:BT372,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!C455","v":"X3D"},{"$f":"+PremisaCosto!F455","v":"Pp"},{"$f":"+PremisaCosto!B455","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T373:W373)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$F$4:$F$13))","v":0},{"$f":"AA373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$F$4:$F$13))","v":0},{"$f":"AB373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$F$4:$F$13))","v":0},{"$f":"AC373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$F$4:$F$13))","v":0},{"$f":"AD373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$F$4:$F$13))","v":0},{"$f":"AE373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI373:AL373,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$G$4:$G$13))","v":0},{"$f":"AA373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$G$4:$G$13))","v":0},{"$f":"AB373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$G$4:$G$13))","v":0},{"$f":"AC373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$G$4:$G$13))","v":0},{"$f":"AD373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$G$4:$G$13))","v":0},{"$f":"AE373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$G$4:$G$13))","v":0},{"$f":"Z373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$H$4:$H$13))","v":0},{"$f":"AA373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$H$4:$H$13))","v":0},{"$f":"AB373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$H$4:$H$13))","v":0},{"$f":"AC373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$H$4:$H$13))","v":0},{"$f":"AD373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$H$4:$H$13))","v":0},{"$f":"AE373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG373*IF($D373=\"BT\",Balance!D$98,IF($D373=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH373*IF($D373=\"BT\",Balance!E$98,IF($D373=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI373*IF($D373=\"BT\",Balance!F$98,IF($D373=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ373*IF($D373=\"BT\",Balance!G$98,IF($D373=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK373*IF($D373=\"BT\",Balance!H$98,IF($D373=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL373*IF($D373=\"BT\",Balance!I$98,IF($D373=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC373:BF373,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN373*IF($D373=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO373*IF($D373=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP373*IF($D373=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ373*IF($D373=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR373*IF($D373=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS373*IF($D373=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ373:BM373,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT373*IF($D373=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU373*IF($D373=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV373*IF($D373=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW373*IF($D373=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX373*IF($D373=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY373*IF($D373=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ373:BT373,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!C456","v":"X3D"},{"$f":"+PremisaCosto!F456","v":"Pp"},{"$f":"+PremisaCosto!B456","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T374:W374)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$F$4:$F$13))","v":0},{"$f":"AA374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$F$4:$F$13))","v":0},{"$f":"AB374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$F$4:$F$13))","v":0},{"$f":"AC374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$F$4:$F$13))","v":0},{"$f":"AD374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$F$4:$F$13))","v":0},{"$f":"AE374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI374:AL374,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$G$4:$G$13))","v":0},{"$f":"AA374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$G$4:$G$13))","v":0},{"$f":"AB374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$G$4:$G$13))","v":0},{"$f":"AC374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$G$4:$G$13))","v":0},{"$f":"AD374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$G$4:$G$13))","v":0},{"$f":"AE374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$G$4:$G$13))","v":0},{"$f":"Z374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$H$4:$H$13))","v":0},{"$f":"AA374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$H$4:$H$13))","v":0},{"$f":"AB374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$H$4:$H$13))","v":0},{"$f":"AC374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$H$4:$H$13))","v":0},{"$f":"AD374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$H$4:$H$13))","v":0},{"$f":"AE374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG374*IF($D374=\"BT\",Balance!D$98,IF($D374=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH374*IF($D374=\"BT\",Balance!E$98,IF($D374=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI374*IF($D374=\"BT\",Balance!F$98,IF($D374=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ374*IF($D374=\"BT\",Balance!G$98,IF($D374=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK374*IF($D374=\"BT\",Balance!H$98,IF($D374=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL374*IF($D374=\"BT\",Balance!I$98,IF($D374=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC374:BF374,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN374*IF($D374=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO374*IF($D374=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP374*IF($D374=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ374*IF($D374=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR374*IF($D374=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS374*IF($D374=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ374:BM374,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT374*IF($D374=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU374*IF($D374=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV374*IF($D374=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW374*IF($D374=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX374*IF($D374=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY374*IF($D374=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ374:BT374,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!C457","v":"X3D"},{"$f":"+PremisaCosto!F457","v":"Pp"},{"$f":"+PremisaCosto!B457","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T375:W375)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$F$4:$F$13))","v":0},{"$f":"AA375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$F$4:$F$13))","v":0},{"$f":"AB375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$F$4:$F$13))","v":0},{"$f":"AC375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$F$4:$F$13))","v":0},{"$f":"AD375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$F$4:$F$13))","v":0},{"$f":"AE375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI375:AL375,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$G$4:$G$13))","v":0},{"$f":"AA375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$G$4:$G$13))","v":0},{"$f":"AB375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$G$4:$G$13))","v":0},{"$f":"AC375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$G$4:$G$13))","v":0},{"$f":"AD375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$G$4:$G$13))","v":0},{"$f":"AE375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$G$4:$G$13))","v":0},{"$f":"Z375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$H$4:$H$13))","v":0},{"$f":"AA375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$H$4:$H$13))","v":0},{"$f":"AB375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$H$4:$H$13))","v":0},{"$f":"AC375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$H$4:$H$13))","v":0},{"$f":"AD375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$H$4:$H$13))","v":0},{"$f":"AE375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG375*IF($D375=\"BT\",Balance!D$98,IF($D375=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH375*IF($D375=\"BT\",Balance!E$98,IF($D375=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI375*IF($D375=\"BT\",Balance!F$98,IF($D375=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ375*IF($D375=\"BT\",Balance!G$98,IF($D375=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK375*IF($D375=\"BT\",Balance!H$98,IF($D375=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL375*IF($D375=\"BT\",Balance!I$98,IF($D375=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC375:BF375,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN375*IF($D375=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO375*IF($D375=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP375*IF($D375=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ375*IF($D375=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR375*IF($D375=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS375*IF($D375=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ375:BM375,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT375*IF($D375=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU375*IF($D375=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV375*IF($D375=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW375*IF($D375=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX375*IF($D375=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY375*IF($D375=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ375:BT375,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!C458","v":"X3D"},{"$f":"+PremisaCosto!F458","v":"Pp"},{"$f":"+PremisaCosto!B458","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T376:W376)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$F$4:$F$13))","v":0},{"$f":"AA376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$F$4:$F$13))","v":0},{"$f":"AB376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$F$4:$F$13))","v":0},{"$f":"AC376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$F$4:$F$13))","v":0},{"$f":"AD376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$F$4:$F$13))","v":0},{"$f":"AE376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI376:AL376,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$G$4:$G$13))","v":0},{"$f":"AA376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$G$4:$G$13))","v":0},{"$f":"AB376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$G$4:$G$13))","v":0},{"$f":"AC376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$G$4:$G$13))","v":0},{"$f":"AD376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$G$4:$G$13))","v":0},{"$f":"AE376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$G$4:$G$13))","v":0},{"$f":"Z376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$H$4:$H$13))","v":0},{"$f":"AA376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$H$4:$H$13))","v":0},{"$f":"AB376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$H$4:$H$13))","v":0},{"$f":"AC376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$H$4:$H$13))","v":0},{"$f":"AD376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$H$4:$H$13))","v":0},{"$f":"AE376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG376*IF($D376=\"BT\",Balance!D$98,IF($D376=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH376*IF($D376=\"BT\",Balance!E$98,IF($D376=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI376*IF($D376=\"BT\",Balance!F$98,IF($D376=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ376*IF($D376=\"BT\",Balance!G$98,IF($D376=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK376*IF($D376=\"BT\",Balance!H$98,IF($D376=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL376*IF($D376=\"BT\",Balance!I$98,IF($D376=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC376:BF376,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN376*IF($D376=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO376*IF($D376=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP376*IF($D376=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ376*IF($D376=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR376*IF($D376=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS376*IF($D376=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ376:BM376,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT376*IF($D376=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU376*IF($D376=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV376*IF($D376=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW376*IF($D376=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX376*IF($D376=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY376*IF($D376=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ376:BT376,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!C459","v":"X3D"},{"$f":"+PremisaCosto!F459","v":"Pp"},{"$f":"+PremisaCosto!B459","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T377:W377)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$F$4:$F$13))","v":0},{"$f":"AA377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$F$4:$F$13))","v":0},{"$f":"AB377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$F$4:$F$13))","v":0},{"$f":"AC377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$F$4:$F$13))","v":0},{"$f":"AD377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$F$4:$F$13))","v":0},{"$f":"AE377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI377:AL377,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$G$4:$G$13))","v":0},{"$f":"AA377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$G$4:$G$13))","v":0},{"$f":"AB377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$G$4:$G$13))","v":0},{"$f":"AC377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$G$4:$G$13))","v":0},{"$f":"AD377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$G$4:$G$13))","v":0},{"$f":"AE377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$G$4:$G$13))","v":0},{"$f":"Z377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$H$4:$H$13))","v":0},{"$f":"AA377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$H$4:$H$13))","v":0},{"$f":"AB377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$H$4:$H$13))","v":0},{"$f":"AC377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$H$4:$H$13))","v":0},{"$f":"AD377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$H$4:$H$13))","v":0},{"$f":"AE377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG377*IF($D377=\"BT\",Balance!D$98,IF($D377=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH377*IF($D377=\"BT\",Balance!E$98,IF($D377=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI377*IF($D377=\"BT\",Balance!F$98,IF($D377=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ377*IF($D377=\"BT\",Balance!G$98,IF($D377=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK377*IF($D377=\"BT\",Balance!H$98,IF($D377=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL377*IF($D377=\"BT\",Balance!I$98,IF($D377=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC377:BF377,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN377*IF($D377=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO377*IF($D377=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP377*IF($D377=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ377*IF($D377=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR377*IF($D377=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS377*IF($D377=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ377:BM377,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT377*IF($D377=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU377*IF($D377=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV377*IF($D377=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW377*IF($D377=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX377*IF($D377=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY377*IF($D377=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ377:BT377,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!C460","v":"X3D"},{"$f":"+PremisaCosto!F460","v":"Pp"},{"$f":"+PremisaCosto!B460","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T378:W378)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$F$4:$F$13))","v":0},{"$f":"AA378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$F$4:$F$13))","v":0},{"$f":"AB378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$F$4:$F$13))","v":0},{"$f":"AC378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$F$4:$F$13))","v":0},{"$f":"AD378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$F$4:$F$13))","v":0},{"$f":"AE378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI378:AL378,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$G$4:$G$13))","v":0},{"$f":"AA378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$G$4:$G$13))","v":0},{"$f":"AB378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$G$4:$G$13))","v":0},{"$f":"AC378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$G$4:$G$13))","v":0},{"$f":"AD378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$G$4:$G$13))","v":0},{"$f":"AE378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$G$4:$G$13))","v":0},{"$f":"Z378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$H$4:$H$13))","v":0},{"$f":"AA378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$H$4:$H$13))","v":0},{"$f":"AB378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$H$4:$H$13))","v":0},{"$f":"AC378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$H$4:$H$13))","v":0},{"$f":"AD378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$H$4:$H$13))","v":0},{"$f":"AE378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG378*IF($D378=\"BT\",Balance!D$98,IF($D378=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH378*IF($D378=\"BT\",Balance!E$98,IF($D378=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI378*IF($D378=\"BT\",Balance!F$98,IF($D378=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ378*IF($D378=\"BT\",Balance!G$98,IF($D378=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK378*IF($D378=\"BT\",Balance!H$98,IF($D378=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL378*IF($D378=\"BT\",Balance!I$98,IF($D378=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC378:BF378,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN378*IF($D378=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO378*IF($D378=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP378*IF($D378=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ378*IF($D378=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR378*IF($D378=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS378*IF($D378=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ378:BM378,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT378*IF($D378=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU378*IF($D378=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV378*IF($D378=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW378*IF($D378=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX378*IF($D378=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY378*IF($D378=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ378:BT378,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!C461","v":"X3D"},{"$f":"+PremisaCosto!F461","v":"Pp"},{"$f":"+PremisaCosto!B461","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T379:W379)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$F$4:$F$13))","v":0},{"$f":"AA379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$F$4:$F$13))","v":0},{"$f":"AB379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$F$4:$F$13))","v":0},{"$f":"AC379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$F$4:$F$13))","v":0},{"$f":"AD379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$F$4:$F$13))","v":0},{"$f":"AE379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI379:AL379,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$G$4:$G$13))","v":0},{"$f":"AA379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$G$4:$G$13))","v":0},{"$f":"AB379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$G$4:$G$13))","v":0},{"$f":"AC379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$G$4:$G$13))","v":0},{"$f":"AD379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$G$4:$G$13))","v":0},{"$f":"AE379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$G$4:$G$13))","v":0},{"$f":"Z379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$H$4:$H$13))","v":0},{"$f":"AA379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$H$4:$H$13))","v":0},{"$f":"AB379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$H$4:$H$13))","v":0},{"$f":"AC379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$H$4:$H$13))","v":0},{"$f":"AD379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$H$4:$H$13))","v":0},{"$f":"AE379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG379*IF($D379=\"BT\",Balance!D$98,IF($D379=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH379*IF($D379=\"BT\",Balance!E$98,IF($D379=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI379*IF($D379=\"BT\",Balance!F$98,IF($D379=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ379*IF($D379=\"BT\",Balance!G$98,IF($D379=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK379*IF($D379=\"BT\",Balance!H$98,IF($D379=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL379*IF($D379=\"BT\",Balance!I$98,IF($D379=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC379:BF379,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN379*IF($D379=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO379*IF($D379=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP379*IF($D379=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ379*IF($D379=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR379*IF($D379=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS379*IF($D379=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ379:BM379,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT379*IF($D379=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU379*IF($D379=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV379*IF($D379=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW379*IF($D379=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX379*IF($D379=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY379*IF($D379=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ379:BT379,PremisaCosto!$F$84:$I$84)","v":0}]